|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.51M | 10.02M | 8.20M | 6.38M | 6.19M | 8.58M | 5.80M | 8.78M | 6.10M | 6.02M | 5.80M | 7.67M | 9.46M | 13.31M | 15.70M | 18.84M | 17.26M | 27.24M | 18.72M | 28.30M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.22M | 1.75M | 1.56M | 1.52M | 1.50M | 1.15M | 1.02M | 1.01M | 1.22M | 1.39M | 1.40M | 1.39M | 1.43M | 1.42M | 1.40M | 1.41M | 1.44M | 1.41M | 3.58M | 3.54M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.73M | 11.76M | 9.76M | 7.90M | 7.69M | 9.72M | 6.82M | 9.79M | 7.33M | 7.41M | 7.20M | 9.06M | 10.88M | 14.73M | 17.10M | 20.25M | 18.70M | 28.65M | 22.30M | 31.84M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.71M | 2.32M | 2.31M | 6.00M | 47.75M | 44.03M | 3.13M | 2.97M | 51.84M | 47.09M | 3.10M | 44.28M | 39.56M | 39.90M | 3.30M | 47.01M | 47.21M | 56.63M | 66.02M | 51.24M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.40M | 2.32M | 2.66M | 6.00M | 8.02M | 8.66M | 11.63M | 11.91M | 11.56M | 14.32M | 3.10M | 2.30M | 3.08M | 19.68M | 18.94M | 23.31M | 3.57M | 28.50M | 28.81M | 4.12M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.11M | 4.64M | 4.96M | 12.01M | 55.77M | 52.69M | 14.76M | 14.88M | 63.40M | 61.41M | 6.19M | 46.58M | 42.65M | 59.59M | 22.24M | 70.32M | 50.77M | 85.13M | 94.84M | 55.36M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.60M | 15.43M | 13.76M | 15.40M | 16.35M | 14.78M | 15.95M | 12.88M | 13.88M | 16.05M | 15.54M | 15.41M | 16.63M | 16.78M | 16.62M | 14.53M | 15.88M | 19.96M | 18.93M | 18.43M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.12M | 5.00M | 5.44M | 6.61M | 5.80M | 6.82M | 7.36M | 8.10M | 7.13M | 7.32M | 9.70M | 12.22M | 13.20M | 11.63M | 10.04M | 12.12M | 12.31M | 14.62M | 0.89M | 8.55M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.87M | 75.67M | 78.39M | 81.46M | 91.56M | 89.39M | 85.66M | 85.54M | 93.60M | 94.65M | 98.82M | 98.99M | 100.40M | 104.41M | 108.80M | 120.70M | 125.35M | 151.58M | 146.73M | 146.37M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.63M | 25.60M | 24.76M | 23.75M | 24.39M | 23.64M | 26.52M | 28.56M | 35.94M | 35.85M | 37.62M | 36.79M | 36.46M | 35.65M | 35.37M | 36.01M | 39.27M | 42.36M | 44.12M | 45.12M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.39M | 2.41M | 2.34M | 2.32M | 2.33M | 2.19M | 2.23M | 2.20M | 2.26M | 2.15M | 2.22M | 2.17M | 2.16M | 2.14M | -0.17M | 2.16M | 2.06M | 2.13M | 2.19M | 2.19M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.19M | 21.23M | 20.26M | 16.71M | 2.33M | 2.19M | 2.23M | 2.20M | 2.26M | 2.15M | 2.22M | 2.17M | 2.16M | 2.14M | -0.17M | 2.16M | 2.06M | 2.13M | 2.19M | 2.19M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.88M | 0.86M | 0.81M | 0.82M | 0.80M | 0.73M | 0.70M | 0.64M | 0.57M | 0.64M | 7.92M | 8.16M | 7.87M | 7.22M | 6.64M | 6.69M | 6.22M | 5.14M | 5.95M | 5.96M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.08M | 6.45M | 5.89M | 5.85M | 4.34M | 3.25M | 3.34M | 3.52M | 3.54M | 4.53M | 2.67M | 3.46M | 3.95M | 3.93M | 4.18M | 4.14M | 4.14M | 3.81M | 5.44M | 5.66M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.82M | 46.83M | 45.01M | 40.46M | 39.02M | 36.42M | 37.31M | 39.25M | 49.71M | 49.55M | 56.89M | 58.17M | 57.36M | 56.34M | 56.44M | 57.62M | 63.64M | 65.41M | 70.75M | 75.23M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.69M | 122.50M | 123.40M | 121.92M | 130.58M | 125.81M | 122.97M | 124.79M | 143.31M | 144.21M | 155.71M | 155.74M | 157.76M | 160.75M | 165.24M | 178.31M | 188.99M | 216.99M | 217.49M | 221.60M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.73M | 16.22M | 13.62M | 15.63M | 14.50M | 14.00M | 14.75M | 14.32M | 23.49M | 26.10M | 25.32M | 23.25M | 19.99M | 20.79M | 23.69M | 20.05M | 23.07M | 32.31M | 24.54M | 24.80M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.73M | 16.22M | 13.62M | 15.63M | 14.50M | 14.00M | 14.75M | 14.32M | 23.49M | 26.10M | 25.32M | 23.25M | 19.99M | 20.79M | 23.69M | 20.05M | 23.07M | 32.31M | 24.54M | 24.80M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.88M | 3.79M | 1.61M | 1.41M | 1.70M | 1.78M | 1.18M | 1.54M | 1.58M | 1.55M | 4.52M | 4.97M | 1.36M | 6.63M | 1.39M | 1.18M | 1.66M | 6.16M | 7.24M | 1.17M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.18M | | 6.75M | 5.20M | 8.63M | 7.19M | 4.39M | 4.07M | 7.23M | 6.70M | 0.10M | 5.31M | 6.70M | 7.77M | 9.25M | 8.53M | 9.73M | 17.08M | 19.84M | 10.39M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.37M | 1.43M | 1.50M | 1.53M | 1.32M | 1.11M | 0.91M | 0.82M | 1.15M | 0.92M | 0.91M | 0.84M | 0.96M | 1.06M | 1.07M | 1.21M | 1.38M | 1.78M | 2.20M | 2.62M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.47M | 1.80M | 2.02M | 1.31M | 1.39M | 2.35M | 2.32M | 2.01M | 1.88M | 3.38M | 2.38M | 1.96M | 2.48M | 2.73M | 2.38M | 2.38M | 3.10M | 4.47M | 3.94M | 2.71M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.78M | 0.87M | 1.30M | 1.17M | 1.47M | 1.26M | 1.30M | 3.45M | 2.97M | 0.90M | 0.50M | 0.89M | 0.70M | 1.35M | 1.25M | 0.99M | 1.64M | 1.75M | 2.15M | 0.88M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.93M | 37.43M | 38.40M | 42.76M | 50.28M | 47.46M | 43.79M | 47.00M | 57.77M | 57.54M | 57.74M | 57.99M | 55.05M | 53.79M | 54.06M | 61.75M | 66.81M | 86.30M | 79.79M | 63.37M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | 0.27M | 0.17M | 9.30M | 9.27M | 9.24M | 9.21M | 9.20M | 9.15M | 9.11M | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.44M | 5.34M | 5.06M | 4.84M | 4.73M | 4.37M | 4.39M | 4.28M | 4.43M | 4.16M | 15.21M | 4.07M | 8.91M | 8.86M | 3.67M | 3.78M | 3.71M | 12.66M | 4.17M | 27.63M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.17M | 4.22M | 3.38M | 3.37M | 3.43M | 1.77M | 1.61M | 1.68M | 0.93M | 1.14M | 1.21M | 1.03M | 1.18M | 1.41M | 1.69M | 1.83M | 2.04M | 2.18M | 1.78M | 1.94M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.74M | 4.16M | 6.27M | 7.03M | 8.06M | 8.95M | 10.97M | 12.24M | 12.22M | 14.23M | 15.66M | 16.49M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.06M | 1.33M | 0.71M | 0.86M | 0.91M | 0.90M | 0.91M | 0.92M | 0.97M | 0.98M | 1.22M | 0.99M | 1.17M | 1.32M | 1.32M | 1.46M | 1.37M | 1.50M | 1.82M | 1.84M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.89M | 11.59M | 11.27M | 7.04M | 6.78M | 6.39M | 4.25M | 4.21M | 6.95M | 6.14M | 6.27M | 6.03M | 6.69M | 7.10M | 7.71M | 8.09M | 11.43M | 11.27M | 12.12M | 15.14M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75M | 0.85M | 0.80M | 0.85M | 0.88M | 0.90M | 1.02M | 1.08M | 3.90M | 1.25M | 1.27M | 1.31M | 1.40M | 1.47M | 2.13M | 2.56M | 2.54M | 3.08M | 2.98M | 2.96M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.68M | 32.68M | 30.55M | 26.27M | 26.00M | 23.56M | 21.39M | 21.34M | 26.33M | 25.54M | 25.99M | 25.17M | 26.08M | 26.79M | 28.07M | 26.46M | 29.75M | 30.70M | 31.40M | 49.50M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.69M | 122.50M | 123.40M | 121.92M | 130.58M | 125.81M | 122.97M | 124.79M | 143.31M | 144.21M | 19.80M | 17.70M | 15.50M | 18.50M | 22.10M | 20.60M | 19.90M | 21.40M | 18.60M | 10.30M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.62M | 5.34M | 11.81M | 10.04M | 13.37M | 11.56M | 8.78M | 8.34M | 11.66M | 10.86M | 15.31M | 9.38M | 15.61M | 16.62M | 12.91M | 12.31M | 13.44M | 29.74M | 24.01M | 38.02M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.07M | 52.38M | 54.46M | 52.89M | 54.30M | 54.79M | 57.78M | 56.45M | 57.47M | 56.97M | 65.71M | 65.55M | 68.58M | 71.21M | 72.14M | 77.87M | 80.20M | 85.75M | 90.64M | 92.24M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.69M | 122.50M | 123.40M | 121.92M | 130.58M | 125.81M | 122.97M | 124.79M | 143.31M | 144.21M | 155.71M | 155.74M | 157.76M | 160.75M | 165.24M | 178.31M | 188.99M | 216.99M | 217.49M | 221.60M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.23M | 0.23M | | | 0.00M | 0.00M | 0.04M | 0.11M | 0.11M | 0.11M | 0.11M | | | | | | | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.40M | -3.38M | 61.77M | -3.18M | 62.05M | -5.98M | -6.45M | -6.89M | -6.55M | 62.99M | 12.09M | 59.87M | 59.81M | 60.13M | 60.15M | -7.28M | -7.39M | 32.22M | -7.68M | 61.23M |