|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.51M | 86.00M | 81.62M | 97.11M | 92.75M | 110.75M | 109.64M | 117.02M | 128.17M | 85.11M | 61.84M | 62.36M | 63.05M | 72.83M | 61.88M | 49.40M | 52.66M | 49.71M | 53.16M | 45.52M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.39M | 14.49M | 16.29M | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.51M | 86.00M | 81.62M | 97.11M | 92.75M | 110.75M | 109.64M | 117.02M | 128.17M | 85.11M | 61.84M | 62.36M | 63.05M | 82.23M | 76.37M | 65.69M | 52.66M | 49.71M | 53.16M | 45.52M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.13M | 25.67M | 27.23M | 32.14M | 23.60M | 6.64M | 31.04M | 9.59M | 29.74M | 7.86M | 8.36M | 36.63M | 39.10M | 49.71M | 4.39M | 38.86M | 4.29M | 6.91M | 33.40M | 34.73M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | | | | | 27.96M | 2.28M | 13.61M | 0.31M | 0.38M | 0.39M | 0.33M | 0.38M | 0.64M | 0.55M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.13M | 25.67M | 27.23M | 32.14M | 23.60M | 7.05M | 31.04M | 9.59M | 29.74M | 7.86M | 36.32M | 38.92M | 52.71M | 50.02M | 4.77M | 39.25M | 4.63M | 7.29M | 34.04M | 35.28M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.95M | 54.09M | 55.97M | 56.96M | 61.80M | 71.49M | 71.25M | 65.21M | 69.22M | 77.00M | 75.75M | 83.40M | 94.44M | 94.61M | 63.15M | 58.57M | 59.89M | 63.65M | 58.80M | 61.08M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.18M | 2.02M | 12.21M | 7.77M | 17.16M | 2.00M | 11.84M | 12.83M | 12.31M | 18.13M | 11.25M | 7.19M | 29.27M | 1.74M | 21.92M | 14.79M | 27.04M | 5.55M | 25.91M | 20.23M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 192.38M | 203.05M | 206.65M | 218.58M | 229.28M | 260.41M | 256.25M | 262.11M | 258.15M | 232.00M | 212.84M | 231.04M | 259.02M | 264.74M | 227.50M | 227.31M | 207.72M | 214.89M | 203.16M | 209.25M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 189.37M | 193.17M | 196.46M | 210.47M | 213.44M | 217.95M | 219.77M | 224.30M | 236.84M | 223.90M | 238.91M | 241.15M | 244.71M | 259.46M | 263.89M | 256.76M | 274.11M | 287.55M | 309.91M | 299.03M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.31M | 19.09M | 18.45M | 15.38M | 9.85M | 14.93M | 13.95M | 11.06M | 11.46M | 2.80M | 13.75M | 15.37M | 16.68M | 18.66M | 17.82M | 17.77M | 18.11M | 17.70M | 18.19M | 19.12M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.53M | 31.77M | 30.93M | 29.87M | 29.00M | 28.05M | 27.33M | 26.40M | 25.76M | 6.01M | 5.88M | 5.76M | 5.63M | 5.47M | 5.31M | 5.07M | 4.90M | 4.72M | 4.57M | 4.38M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.53M | 31.77M | 30.93M | 29.87M | 29.00M | 28.05M | 27.33M | 26.40M | 25.76M | 6.01M | 5.88M | 5.76M | 5.63M | 5.47M | 5.31M | 5.07M | 4.90M | 4.72M | 4.57M | 4.38M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.08M | 15.11M | 15.02M | 17.39M | 14.64M | 16.98M | 18.40M | 21.13M | 14.00M | 13.86M | 16.33M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.09M | 51.23M | 51.93M | 47.02M | 50.77M | 40.31M | 38.60M | 41.51M | 41.28M | 21.68M | 43.63M | 43.64M | 46.22M | 25.77M | 26.53M | 28.41M | 31.02M | 29.50M | 34.95M | 33.63M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 296.54M | 900.92M | 306.36M | 328.77M | 330.93M | 805.83M | 305.87M | 309.40M | 322.76M | 814.23M | 325.16M | 329.02M | 338.38M | 816.43M | 406.69M | 404.00M | 429.92M | 842.47M | 482.50M | 468.24M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 488.92M | 507.22M | 513.01M | 547.34M | 560.20M | 568.07M | 562.12M | 571.51M | 580.90M | 539.71M | 538.00M | 560.06M | 597.41M | 631.69M | 634.19M | 631.31M | 637.63M | 661.23M | 685.66M | 677.49M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56M | 0.74M | 11.04M | 16.49M | 0.70M | 1.36M | 0.87M | 12.90M | 1.27M | 16.70M | 12.38M | 1.39M | 16.23M | 17.72M | 1.82M | 14.94M | 0.92M | 0.68M | 0.65M | 22.28M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56M | 0.74M | 11.04M | 16.49M | 0.70M | 1.36M | 0.87M | 12.90M | 1.27M | 16.70M | 12.38M | 1.39M | 16.23M | 17.72M | 1.82M | 14.94M | 0.92M | 0.68M | 0.65M | 22.28M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.01M | 16.34M | 8.04M | 11.28M | 16.64M | 18.11M | 7.92M | 9.85M | 13.45M | 17.32M | 9.07M | 12.93M | 18.78M | 22.66M | 11.91M | 14.18M | 17.81M | 19.86M | 9.79M | 14.01M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.09M | 8.30M | 8.66M | 8.43M | 9.15M | 6.62M | 7.13M | 7.31M | 8.58M | 8.00M | 6.26M | 7.47M | 9.45M | 8.75M | 9.45M | 9.35M | 9.02M | 10.30M | 10.02M | 10.51M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.53M | 1.82M | 2.93M | 2.96M | 3.65M | 2.94M | 2.50M | 8.10M | 13.11M | 17.00M | 13.10M | 4.18M | 4.18M | 9.70M | 9.65M | 4.64M | 8.19M | 6.74M | 8.60M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.31M | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.08M | 2.99M | 1.80M | 1.33M | 0.83M | 2.04M | 1.12M | 1.30M | 0.88M | 0.93M | 0.84M | 0.72M | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.91M | 46.02M | 36.42M | 43.64M | 43.97M | 44.27M | 34.01M | 37.51M | 60.87M | 69.99M | 63.94M | 81.83M | 68.92M | 64.89M | 66.56M | 58.19M | 67.89M | 69.61M | 61.47M | 63.49M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.50M | 18.18M | 22.57M | 15.50M | 15.32M | 16.02M | 17.43M | 20.05M | 18.95M | | 28.38M | 29.03M | 37.22M | 99.40M | 65.00M | 65.00M | 50.00M | 75.00M | 100.00M | 95.00M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.59M | | 12.67M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.36M | 6.61M | 6.00M | 5.42M | 4.94M | 5.08M | 4.78M | 4.31M | 4.05M | 5.18M | 5.06M | 4.90M | 4.71M | 4.79M | 4.74M | 4.61M | 4.48M | 4.56M | 4.45M | 4.35M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.56M | 14.79M | 14.30M | 10.81M | 11.30M | 6.12M | 3.70M | 4.75M | 4.21M | 56.27M | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.11M | 9.73M | 9.48M | 9.21M | 8.94M | 7.53M | 7.28M | 7.05M | 8.20M | 8.78M | 7.96M | 8.04M | 7.65M | 9.04M | 8.60M | 8.15M | 7.69M | 7.95M | 7.45M | 6.96M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.41M | 43.95M | 7.34M | 42.87M | 7.70M | 46.00M | 7.81M | 46.89M | 6.07M | 52.61M | 6.71M | 7.60M | 8.49M | 12.91M | 13.74M | 15.97M | 16.94M | 39.52M | 37.57M | 34.54M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 138.59M | 963.13M | 141.17M | 101.87M | 137.08M | 896.13M | 122.62M | 91.22M | 146.39M | 772.00M | 149.68M | 168.37M | 191.61M | 798.04M | 211.33M | 202.22M | 194.29M | 824.90M | 210.97M | 206.81M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 148.00M | 155.10M | 148.51M | 144.74M | 144.78M | 141.11M | 130.44M | 138.11M | 152.46M | 157.37M | 156.38M | 175.97M | 200.10M | 226.74M | 225.07M | 218.19M | 211.23M | 231.99M | 248.54M | 241.35M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.50M | 20.71M | 24.39M | 18.43M | 18.28M | 19.67M | 20.38M | 22.55M | 27.06M | 13.11M | 45.38M | 42.12M | 41.40M | 103.58M | 74.70M | 74.65M | 54.64M | 83.19M | 106.74M | 103.60M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 340.92M | 352.12M | 364.49M | 402.60M | 415.42M | 426.97M | 431.69M | 433.40M | 428.44M | 382.34M | 381.61M | 384.09M | 397.31M | 404.95M | 409.12M | 413.12M | 426.40M | 429.24M | 437.11M | 436.14M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 488.92M | 507.22M | 513.01M | 547.34M | 560.20M | 568.07M | 562.12M | 571.51M | 580.90M | 539.71M | 538.00M | 560.06M | 597.41M | 631.69M | 634.19M | 631.31M | 637.63M | 661.23M | 685.66M | 677.49M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 330.37M | -8.18M | 347.92M | 383.57M | -7.82M | 404.92M | -8.99M | -8.97M | -8.95M | -9.65M | 354.67M | 355.79M | -9.42M | 373.36M | 375.90M | -9.84M | 388.65M | 381.13M | -1.69M | 385.12M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.60M | | | | 2.43M | | | | 2.34M | | | | 2.49M | | | | 2.36M | | |