|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.97M | 20.16M | 29.07M | 35.69M | 17.95M | 38.07M | 37.50M | 35.98M | 34.11M | 22.78M | 23.58M | 21.02M | 21.16M | 19.97M | 34.95M | 32.35M | 34.72M | 32.66M | 29.35M | 33.71M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.97M | 20.16M | 29.07M | 35.69M | 17.95M | 38.07M | 37.50M | 35.98M | 34.11M | 22.78M | 23.58M | 21.02M | 21.16M | 19.97M | 34.95M | 32.35M | 34.72M | 32.66M | 29.35M | 33.71M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.33M | 3.63M | 2.46M | 7.57M | 6.01M | 6.26M | 3.96M | 8.51M | 6.02M | 6.75M | 7.43M | 9.85M | 8.62M | 8.78M | 6.79M | 5.83M | 3.52M | 4.17M | 4.61M | 3.94M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.49M | 1.35M | 0.78M | 0.19M | 2.30M | 1.50M | 1.80M | | 1.48M | 1.21M | 2.16M | 1.04M | 4.30M | 4.15M | 4.10M | 0.61M | 0.95M | 1.00M | 0.03M | 0.66M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.83M | 4.98M | 3.24M | 7.76M | 8.31M | 7.76M | 5.75M | 8.51M | 7.49M | 7.96M | 9.59M | 10.89M | 12.91M | 12.93M | 10.90M | 6.45M | 4.47M | 5.18M | 4.64M | 4.60M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.39M | 2.40M | 2.48M | 2.66M | 3.53M | 3.36M | 3.75M | 3.89M | 4.05M | 4.57M | 4.57M | 4.41M | 4.63M | 4.55M | 4.62M | 4.68M | 4.64M | 4.64M | 4.75M | 4.86M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.98M | 1.51M | 1.93M | 6.83M | 6.88M | 4.47M | 1.50M | 8.61M | 6.87M | 5.03M | 1.94M | 10.98M | 8.39M | 5.46M | 4.43M | 4.23M | 4.07M | 3.21M | 4.97M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.25M | 38.80M | 43.17M | 52.95M | 39.08M | 60.99M | 56.89M | 51.16M | 53.02M | 41.22M | 40.86M | 37.47M | 45.64M | 42.03M | 52.09M | 47.28M | 47.10M | 45.55M | 45.31M | 50.87M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.40M | | | | 1.50M | | | | 7.70M | | | | 15.00M | | | | 7.90M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 180.55M | 175.15M | 178.09M | 175.95M | 203.88M | 203.43M | 208.71M | 224.62M | 246.54M | 295.86M | 277.53M | 282.70M | 284.40M | 288.22M | 283.83M | 280.07M | 282.62M | 283.44M | 282.25M | 279.03M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.69M | 45.69M | 45.44M | 39.38M | 75.07M | 54.48M | 61.40M | 67.77M | 70.19M | 84.05M | 78.68M | 70.77M | 70.77M | 67.86M | 61.91M | 61.91M | 61.91M | 62.52M | 70.24M | 62.73M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.15M | 73.07M | 73.02M | 67.82M | 125.31M | 125.28M | 130.59M | 144.05M | 143.95M | 156.33M | 181.26M | 179.15M | 178.49M | 172.73M | 170.71M | 163.46M | 162.88M | 167.38M | 166.94M | 171.95M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 118.83M | 118.76M | 118.46M | 107.20M | 200.39M | 179.77M | 191.98M | 211.82M | 214.14M | 240.38M | 259.95M | 249.92M | 249.26M | 240.59M | 232.62M | 225.37M | 224.79M | 229.91M | 237.18M | 234.67M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.88M | 0.81M | 0.92M | 1.37M | 1.57M | 1.77M | 2.09M | 1.41M | 1.50M | 1.86M | 1.58M | 1.42M | 1.39M | 1.36M | 1.34M | 1.23M | 2.03M | 1.92M | 2.10M | 2.74M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 328.36M | 322.31M | 324.77M | 311.67M | 426.60M | 426.56M | 445.29M | 479.58M | 503.14M | 579.91M | 579.25M | 573.41M | 573.58M | 567.86M | 548.90M | 537.08M | 539.12M | 544.20M | 552.11M | 546.07M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 358.61M | 361.11M | 367.94M | 364.62M | 465.68M | 487.55M | 502.18M | 530.74M | 556.16M | 621.13M | 620.11M | 610.88M | 619.22M | 609.89M | 600.99M | 584.36M | 586.22M | 589.76M | 597.41M | 596.93M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.60M | 4.02M | 4.91M | 4.41M | 5.81M | 6.25M | 5.77M | 5.48M | 5.18M | 7.74M | 7.76M | | 5.25M | 5.63M | 5.52M | 5.64M | 5.01M | 5.65M | 5.41M | 5.84M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.60M | 4.02M | 4.91M | 4.41M | 5.81M | 6.25M | 5.77M | 5.48M | 5.18M | 7.74M | 7.76M | | 5.25M | 5.63M | 5.52M | 5.64M | 5.01M | 5.65M | 5.41M | 5.84M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64M | 12.32M | 0.52M | 10.40M | 0.37M | 15.58M | 12.89M | 11.33M | 18.86M | 20.96M | 17.73M | 16.05M | 26.56M | 22.60M | 20.16M | 20.28M | 20.51M | 18.16M | 21.76M | 32.61M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.43M | 2.40M | 1.38M | 0.05M | 1.35M | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.69M | 16.38M | 13.70M | 6.43M | 9.00M | 11.18M | 12.29M | 11.90M | 13.29M | 21.02M | 23.82M | 22.84M | 19.79M | 25.07M | 28.89M | 18.87M | 17.79M | 19.74M | 18.62M | 21.20M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.66M | 1.69M | 1.72M | 1.78M | 2.29M | 2.31M | 2.73M | 2.79M | 2.85M | 2.95M | 2.92M | 2.98M | 3.04M | 3.10M | 3.16M | 3.29M | 3.01M | 3.07M | 3.25M | 3.31M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.12M | 2.58M | 2.47M | 2.26M | 2.25M | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42M | 0.62M | 0.23M | 0.35M | 0.56M | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.04M | 34.41M | 32.06M | 23.02M | 35.51M | 35.31M | 33.68M | 31.50M | 40.19M | 52.67M | 52.24M | 47.98M | 54.64M | 56.40M | 57.72M | 48.08M | 46.32M | 46.62M | 49.04M | 62.95M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 119.14M | 116.03M | 113.91M | 118.73M | 152.85M | 166.90M | 175.67M | 190.57M | 197.94M | 224.75M | 220.00M | 216.91M | 214.32M | 206.85M | 216.51M | 219.33M | 217.74M | 221.72M | 222.64M | 214.58M |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.55M | -0.61M | -0.59M | -0.60M | -0.61M | -0.59M | -0.55M | 0.49M | -0.08M | -0.12M | -0.18M | -0.26M | -0.24M | -0.26M | -0.25M | -0.25M | -0.21M | -0.25M | -0.24M | -0.22M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.39M | 20.39M | 19.96M | 20.55M | 22.04M | 22.04M | 24.07M | 32.27M | 30.56M | 30.94M | 30.15M | 29.14M | 29.14M | 27.23M | 22.72M | 22.69M | 22.30M | 21.45M | 20.49M | 21.69M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.02M | 24.58M | 24.36M | 24.15M | 35.15M | 35.52M | 36.72M | 36.00M | 35.27M | 36.43M | 35.94M | 35.17M | 34.39M | 33.59M | 32.78M | 30.76M | 27.47M | 26.68M | 28.17M | 27.32M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | 0.36M | 0.35M | 0.35M | 0.36M | 0.35M | 0.35M | 0.35M | 0.39M | 0.38M | 0.35M | 0.35M | 0.33M | 0.32M | 0.32M | 0.40M | 3.61M | 4.74M | 7.76M | 9.51M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 198.59M | 195.42M | 190.29M | 185.05M | 245.55M | 259.77M | 270.14M | 288.63M | 303.96M | 344.78M | 338.33M | 329.21M | 332.50M | 324.08M | 329.74M | 320.86M | 313.84M | 316.48M | 320.34M | 326.55M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 198.95M | 195.78M | 190.64M | 185.40M | 245.91M | 260.13M | 270.49M | 288.98M | 304.35M | 345.17M | 338.68M | 329.56M | 332.83M | 324.39M | 330.06M | 321.25M | 317.45M | 321.22M | 328.11M | 336.06M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 134.82M | 132.41M | 127.60M | 125.17M | 161.85M | 178.08M | 187.97M | 202.46M | 211.23M | 245.77M | 243.82M | 239.75M | 234.11M | 231.93M | 245.40M | 238.20M | 235.53M | 241.46M | 241.26M | 235.78M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 159.66M | 165.33M | 177.29M | 179.22M | 219.77M | 227.42M | 231.69M | 241.76M | 251.81M | 275.96M | 281.43M | 281.32M | 286.38M | 285.50M | 270.93M | 263.36M | 268.77M | 268.54M | 269.55M | 261.10M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 159.66M | 165.33M | 177.29M | 179.22M | 219.77M | 227.42M | 231.69M | 241.76M | 251.81M | 275.96M | 281.43M | 281.32M | 286.38M | 285.50M | 270.93M | 263.11M | 268.77M | 268.54M | 269.30M | 261.10M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 358.61M | 361.11M | 367.94M | 364.62M | 465.68M | 487.55M | 502.18M | 530.74M | 556.16M | 621.13M | 620.11M | 610.88M | 619.22M | 609.89M | 600.99M | 584.36M | 586.22M | 589.76M | 597.41M | 596.93M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.08M | 115.81M | 127.75M | 129.69M | 139.89M | 150.37M | 163.80M | 173.95M | 183.73M | 190.91M | 199.43M | 201.05M | 207.71M | 207.93M | 202.14M | 201.76M | 210.16M | 212.77M | 216.22M | 210.11M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | | | | 0.05M | 0.17M | | | | | 0.03M | | | 0.20M | 0.44M | 0.07M | 0.06M | 0.08M | 0.27M |