|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.01M | 0.00M | 0.00M | 0.00M | 2.64M | 0.00M | 0.00M | 0.17M | 0.00M | 0.00M | 0.00M | 3.32M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.01M | 0.00M | 0.00M | 0.00M | 2.64M | 0.00M | 0.00M | 0.17M | 0.00M | 0.00M | 0.00M | 3.32M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.42M | 4.21M | 3.94M | 5.03M | 4.43M | 5.27M | 5.46M | 6.70M | 5.42M | 6.10M | 7.99M | 8.25M | 7.09M | 8.29M | 7.71M | 7.25M | 6.91M | 7.48M | 7.54M | 8.57M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.88M | 3.18M | 3.05M | 2.78M | 3.04M | 3.01M | 3.08M | 3.29M | 3.47M | 3.87M | 3.25M | 3.48M | 3.58M | 3.74M | 3.49M | 3.60M | 3.54M | 3.49M | 0.41M | 3.83M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.29M | 7.38M | 6.98M | 7.82M | 7.48M | 8.28M | 8.54M | 9.99M | 8.89M | 9.96M | 11.24M | 11.73M | 10.66M | 12.03M | 11.20M | 10.85M | 10.44M | 10.98M | 7.95M | 12.40M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.02M | 1.03M | 1.38M | 1.92M | 2.11M | 2.34M | 2.35M | 2.33M | 3.19M | 3.53M | 3.23M | 3.11M | 3.52M | 3.58M | 3.77M | 3.41M | 3.33M | 3.45M | 3.12M | 3.36M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.89M | 1.81M | 1.79M | 1.03M | 1.51M | 1.45M | 1.56M | 1.02M | 1.74M | 1.50M | 1.70M | 0.82M | 1.43M | 1.57M | 1.78M | 1.60M | 1.94M | 1.92M | 2.21M | 1.62M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.44M | 10.88M | 10.17M | 11.26M | 11.99M | 15.61M | 13.32M | 14.23M | 14.87M | 15.36M | 16.11M | 15.58M | 18.94M | 16.54M | 16.75M | 16.45M | 15.72M | 17.17M | 17.66M | 18.44M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 350.55M | 359.15M | 0.72M | 382.91M | 0.72M | 401.87M | 0.73M | 0.70M | 1.59M | 459.42M | 1.58M | 493.70M | 502.43M | 1.55M | 521.67M | 531.01M | 1.52M | 548.72M | 1.51M | 1.50M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.09M | 42.00M | | 14.05M | 46.31M | 4.49M | 17.18M | 17.09M | 17.89M | 18.57M | 19.24M | 48.95M | 50.26M | 5.00M | 5.08M | 5.16M | 5.23M | 25.29M | 57.44M | 27.97M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.67M | 50.22M | 52.29M | 63.97M | 66.32M | 68.80M | 61.77M | 64.46M | 65.62M | 67.18M | 70.35M | 77.35M | 79.36M | 80.23M | 81.45M | 84.48M | 84.62M | 86.33M | 88.52M | 92.52M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 409.39M | 420.98M | 430.75M | 458.85M | 468.91M | 486.98M | 493.65M | 510.60M | 524.50M | 543.54M | 561.75M | 588.21M | 602.29M | 610.38M | 621.42M | 633.47M | 641.75M | 653.73M | 667.06M | 680.89M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.62M | 8.36M | 7.46M | 6.71M | 7.58M | 9.14M | 12.08M | 10.77M | 10.86M | 14.38M | 12.28M | 10.87M | 11.79M | 12.96M | 11.50M | 9.53M | 10.02M | 8.52M | 7.47M | 8.42M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.19M | 2.19M | 2.20M | 2.29M | 2.30M | 2.52M | 2.52M | 2.63M | 2.63M | 2.64M | 2.64M | 2.75M | 2.76M | 2.76M | 2.78M | 2.89M | 2.90M | 2.90M | 2.91M | 3.03M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.81M | 10.55M | 9.66M | 9.01M | 9.88M | 11.66M | 14.60M | 13.39M | 13.50M | 17.02M | 14.91M | 13.63M | 14.54M | 15.72M | 14.28M | 12.42M | 12.92M | 11.41M | 10.39M | 21.45M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.41M | 0.36M | 0.36M | 0.96M | 1.51M | 0.97M | 0.40M | 0.49M | 1.44M | 1.74M | 1.59M | 0.50M | 0.72M | 1.60M | 0.51M | 1.81M | 0.68M | 1.71M | 0.52M | 0.58M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.50M | 7.50M | 7.50M | 7.50M | | | | | | | | | | | 0.33M | 0.33M | 0.33M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.23M | 0.34M | | 0.03M | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55M | 0.58M | 0.61M | 0.61M | 0.60M | 0.59M | 0.59M | 0.59M | 0.60M | 0.60M | 0.60M | 0.64M | 0.66M | 0.75M | 0.81M | 0.86M | 0.86M | 0.86M | 0.84M | 0.89M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.36M | 13.92M | 13.21M | 20.09M | 21.10M | 22.63M | 25.76M | 16.98M | 17.40M | 21.30M | 19.13M | 18.14M | 19.33M | 21.23M | 19.01M | 18.29M | 17.42M | 17.24M | 15.31M | 27.63M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 122.09M | 127.00M | 132.20M | 138.87M | 144.00M | 109.64M | 116.79M | 139.47M | 149.60M | 157.77M | 167.77M | 180.01M | 189.61M | 191.12M | 198.44M | 205.56M | 211.64M | 218.06M | 226.99M | 221.90M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.83M | 10.91M | 11.36M | 12.82M | 13.16M | 14.78M | 15.33M | 14.91M | 15.01M | 15.87M | 18.11M | 18.85M | 19.13M | 20.50M | 20.94M | 20.55M | 21.36M | 21.81M | 22.51M | 22.36M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.81M | 4.82M | 4.83M | 51.53M | 4.56M | 4.58M | 4.60M | 38.72M | 3.75M | 3.73M | 3.75M | 40.20M | 3.82M | 3.73M | 3.72M | 3.53M | 3.54M | 3.54M | 3.54M | 3.55M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.26M | 45.79M | 46.92M | 49.59M | 51.13M | 53.16M | 46.32M | 47.90M | 49.17M | 50.98M | 53.64M | 55.23M | 56.28M | 57.47M | 58.96M | 61.16M | 61.71M | 63.74M | 65.93M | 67.28M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.21M | 90.90M | 93.22M | 105.40M | 1.50M | 1.14M | 0.72M | 104.67M | 106.81M | 0.52M | 0.30M | 121.56M | 0.46M | 0.40M | 0.65M | 0.39M | 131.02M | 0.53M | 136.40M | 0.48M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 262.17M | 182.37M | 186.87M | 200.83M | 312.99M | 284.66M | 288.36M | 198.75M | 209.29M | 330.48M | 343.74M | 245.47M | 378.90M | 384.57M | 392.08M | 401.89M | 278.58M | 418.65M | 292.64M | 440.06M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 264.38M | 273.27M | 280.09M | 306.23M | 314.49M | 285.80M | 289.08M | 303.41M | 316.10M | 331.00M | 344.05M | 367.03M | 379.36M | 384.96M | 392.73M | 402.28M | 409.61M | 419.18M | 429.04M | 440.54M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 122.09M | 127.00M | 132.20M | 146.37M | 151.50M | 117.14M | 124.29M | 139.47M | 149.60M | 157.77M | 167.77M | 180.01M | 189.61M | 191.12M | 198.44M | 205.56M | 211.64M | 218.39M | 227.32M | 222.23M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 145.01M | 147.71M | 150.66M | 152.62M | 154.42M | 201.18M | 204.58M | 207.18M | 208.40M | 212.54M | 217.71M | 221.18M | 222.93M | 225.41M | 228.69M | 231.19M | 232.14M | 234.55M | 238.02M | 240.35M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 145.01M | 147.71M | 150.66M | 152.62M | 154.42M | 201.18M | 204.58M | 207.18M | 208.40M | 212.54M | 217.71M | 221.18M | 222.93M | 225.41M | 228.69M | 231.19M | 232.14M | 234.55M | 238.02M | 240.35M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 409.39M | 420.98M | 430.75M | 458.85M | 468.91M | 486.98M | 493.65M | 510.60M | 524.50M | 543.54M | 561.75M | 588.21M | 602.29M | 610.38M | 621.42M | 633.47M | 641.75M | 653.73M | 667.06M | 680.89M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 0.01M | | | | 0.01M | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.57M | 60.61M | 62.95M | 64.39M | 65.69M | 67.94M | 70.85M | 72.96M | 73.72M | 77.34M | 82.01M | 85.00M | 86.31M | 88.28M | 91.11M | 93.10M | 93.59M | 95.48M | 98.52M | 100.39M |