|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 222.06M | 254.14M | 308.94M | 289.37M | 263.94M | 241.87M | 287.79M | 364.23M | 355.19M | 344.73M | 340.09M | 438.76M | 386.99M | 360.05M | 273.88M | 271.96M | 316.72M | 301.78M | 306.72M | 307.51M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 134.94M | 31.84M | 30.93M | 246.48M | 73.02M | 72.11M | 61.61M | 60.72M | 30.93M | 30.93M | 30.93M | 30.93M | 18.17M | 14.10M | 23.14M | 30.93M | 30.93M | 30.93M | 17.55M | 14.21M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 357.00M | 285.98M | 339.88M | 535.85M | 336.96M | 313.98M | 349.39M | 424.95M | 386.12M | 375.67M | 371.02M | 469.70M | 405.16M | 374.15M | 297.01M | 302.90M | 347.65M | 332.71M | 324.27M | 321.71M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.75M | 0.41M | 9.52M | 9.14M | 13.69M | 7.04M | 8.23M | 8.67M | 6.27M | 5.90M | 80.60M | 15.37M | 18.77M | 10.73M | 26.90M | 95.72M | 23.37M | 27.14M | 26.20M | 28.69M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.54M | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.75M | 21.95M | 9.52M | 9.14M | 13.69M | 7.04M | 8.23M | 8.67M | 6.27M | 5.90M | 80.60M | 15.37M | 18.77M | 10.73M | 26.90M | 95.72M | 23.37M | 27.14M | 26.20M | 28.69M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.93M | 10.01M | 12.06M | 13.80M | 14.22M | 14.72M | 14.01M | 12.38M | 10.92M | 9.88M | 12.29M | 12.22M | 27.48M | 26.26M | 25.72M | 26.49M | 26.56M | 23.42M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.28M | 3.99M | 4.76M | 4.96M | 5.29M | 5.17M | 19.39M | 20.10M | 20.73M | 20.18M | 23.13M | 29.46M | 20.96M | 23.80M | 31.99M | 15.87M | 19.96M | 17.89M | 21.05M | 12.39M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 544.46M | 669.43M | 730.68M | 596.72M | 500.17M | 427.19M | 427.99M | 505.19M | 485.79M | 484.45M | 554.51M | 553.15M | 493.93M | 457.65M | 420.15M | 464.63M | 443.99M | 440.64M | 450.09M | 431.11M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.18M | 3.88M | 3.88M | 3.70M | | 3.27M | 2.95M | 2.65M | 2.36M | 24.95M | 2.31M | 2.37M | 23.86M | 23.35M | 187.09M | 22.19M | 21.29M | 195.88M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.93M | | 73.02M | 72.11M | 30.93M | 30.93M | 30.93M | 30.93M | 30.93M | 30.93M | 30.93M | 30.93M | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.47M | 7.54M | 7.54M | 7.54M | 7.54M | 7.54M | 7.54M | 7.54M | 8.99M | 8.99M | 9.00M | 8.99M | 29.34M | 25.57M | 25.78M | 25.70M | 25.79M | 25.73M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.44M | 39.83M | 48.79M | 45.76M | 42.73M | 39.69M | 36.66M | 33.62M | 30.59M | 27.56M | 33.56M | 29.69M | 36.02M | 30.87M | 55.43M | 67.74M | 61.64M | 55.46M | 48.15M | 45.29M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.44M | 39.83M | 56.26M | 53.30M | 50.27M | 47.23M | 44.20M | 41.16M | 38.13M | 35.10M | 42.55M | 38.68M | 45.02M | 39.86M | 84.77M | 93.31M | 87.42M | 81.15M | 73.94M | 71.03M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | 2.92M | 6.57M | 13.85M | 8.42M | 20.23M | 17.23M | 17.00M | 16.94M | 14.84M | 18.29M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75M | 0.73M | 172.73M | 5.27M | 5.04M | 4.82M | 5.20M | 235.14M | 6.92M | 5.15M | 318.73M | 261.19M | 203.73M | 7.76M | 6.42M | 5.98M | 137.24M | 126.54M | 8.59M | 112.72M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.36M | 76.65M | 68.17M | 64.72M | 61.53M | 58.07M | 54.94M | 51.41M | 48.92M | 44.70M | 79.03M | 78.58M | 259.66M | 249.93M | 336.25M | 336.97M | 331.56M | 328.23M | 320.86M | 324.77M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 623.83M | 746.08M | 798.86M | 661.44M | 561.70M | 485.27M | 482.93M | 556.60M | 534.71M | 529.15M | 633.54M | 631.73M | 753.59M | 707.57M | 756.39M | 801.61M | 775.55M | 768.87M | 770.96M | 755.87M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.82M | 5.59M | 5.44M | 7.35M | 5.48M | 9.26M | 6.04M | 8.41M | 5.79M | 8.53M | 8.40M | 3.99M | 3.19M | 8.67M | 12.07M | 12.46M | 10.97M | 20.33M | 13.36M | 11.43M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.82M | 5.59M | 5.44M | 7.35M | 5.48M | 9.26M | 6.04M | 8.41M | 5.79M | 8.53M | 8.40M | 3.99M | 3.19M | 8.67M | 12.07M | 12.46M | 10.97M | 20.33M | 13.36M | 11.43M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.38M | 4.02M | 3.70M | 4.34M | 4.11M | 5.07M | 4.74M | 5.49M | 5.50M | 5.20M | 4.21M | 4.62M | 3.98M | 4.97M | 6.28M | 6.88M | 6.39M | 7.99M | 6.73M | 5.96M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 145.48M | 182.85M | 181.25M | 168.66M | 115.83M | 61.35M | 60.45M | 61.35M | 60.45M | | | | 1.54M | 1.56M | 1.55M | 1.56M | 2.40M | 1.57M | 1.59M | 1.61M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.11M | 1.45M | 1.38M | 1.40M | 1.23M | 1.21M | 1.02M | 1.15M | 0.98M | 1.07M | 0.91M | 1.27M | 1.32M | 1.40M | 0.73M | 0.85M | 0.94M | 1.26M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 171.39M | 204.45M | 200.19M | 194.41M | 136.22M | 85.44M | 87.21M | 90.21M | 77.81M | 21.43M | 27.64M | 25.85M | 44.20M | 27.92M | 49.64M | 75.49M | 50.44M | 51.05M | 49.04M | 50.36M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.53M | 13.03M | 82.00M | 70.00M | 45.09M | 61.50M | 43.98M | 35.52M | 59.50M | 31.02M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58M | 0.66M | 0.62M | 0.67M | 0.57M | 0.52M | 0.54M | 0.50M | 0.46M | 0.36M | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.95M | 11.95M | 11.04M | 11.04M | 25.05M | 24.77M | 11.04M | 11.04M | 11.04M | 11.04M | 21.34M | 21.34M | 36.05M | 38.39M | 37.79M | 37.03M | 38.89M | 39.23M | 40.58M | 38.72M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.55M | 3.51M | 3.05M | 2.71M | 2.95M | 0.50M | 0.12M | | 4.88M | | | | 14.00M | 2.70M | 2.70M | 2.61M | 2.15M | 2.18M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76M | 0.67M | 2.03M | 2.30M | 2.25M | 2.19M | 1.87M | 1.57M | 0.90M | 1.53M | 1.74M | 1.48M | 1.45M | 1.25M | 6.78M | 5.87M | 7.55M | 8.71M | 8.42M | 8.87M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.46M | 41.41M | 6.16M | 1.17M | 12.79M | 22.39M | 0.28M | 11.81M | 12.88M | | 0.29M | 0.29M | 27.72M | 28.07M | 32.62M | 31.40M | 31.81M | 3.41M | 2.65M | 33.03M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 449.47M | 458.88M | 347.47M | 298.90M | 263.60M | 161.92M | 193.41M | 167.63M | 163.24M | 25.55M | 43.64M | 41.83M | 129.13M | 100.94M | 171.16M | 192.94M | 166.26M | 188.62M | 184.27M | 155.62M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 467.93M | 500.29M | 353.63M | 300.06M | 276.38M | 184.31M | 193.68M | 179.44M | 176.12M | 25.55M | 43.94M | 42.12M | 156.85M | 129.01M | 203.78M | 224.35M | 198.07M | 192.03M | 186.92M | 188.65M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 145.48M | 182.85M | 181.25M | 168.66M | 115.83M | 61.35M | 60.45M | 61.35M | 60.45M | | 10.53M | 13.03M | 83.54M | 71.56M | 46.63M | 63.06M | 46.38M | 37.09M | 61.09M | 32.63M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 143.20M | 232.11M | 430.48M | 345.47M | 268.17M | 282.48M | 269.32M | 355.69M | 335.43M | 503.60M | 589.61M | 589.60M | 596.75M | 578.57M | 552.62M | 577.26M | 577.47M | 537.61M | 543.45M | 528.50M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 143.20M | 232.11M | 430.48M | 345.47M | 268.17M | 282.48M | 269.32M | 355.69M | 335.43M | 503.60M | 589.61M | 589.60M | 596.75M | 578.57M | 552.62M | 577.26M | 577.47M | 576.84M | 584.03M | 528.50M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 623.83M | 746.08M | 798.86M | 661.44M | 561.70M | 485.27M | 482.93M | 556.60M | 534.71M | 529.15M | 633.54M | 631.73M | 753.59M | 707.57M | 756.39M | 801.61M | 775.55M | 768.87M | 770.96M | 755.87M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.60M | 4.60M | 1.01M | 2.34M | 13.88M | 4.36M | 0.84M | 6.15M | 1.42M | 1.98M | 1.98M | 16.18M | 16.18M | 17.72M | 1.98M | 1.98M | 20.54M | 20.54M | 0.50M | 20.54M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -475.73M | -385.97M | -181.72M | -254.99M | -316.49M | -288.40M | -306.79M | -297.34M | -316.12M | -314.49M | | -239.91M | -248.36M | -262.36M | -1.18M | -0.52M | -254.79M | 0.23M | 0.67M | -269.85M |