|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.16M | | | | 96.17M | 99.26M | 38.67M | 102.71M | 108.59M | 189.00M | | 136.54M | 123.20M | 118.77M | 98.77M | 84.70M | 85.54M | | 68.92M | |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.16M | | | | 96.17M | 99.26M | 38.67M | 102.71M | 108.59M | 189.00M | | 136.54M | 123.20M | 118.77M | 98.77M | 84.70M | 85.54M | | 68.92M | |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.15M | 9.27M | 9.41M | 7.48M | 8.88M | 9.07M | 9.09M | 6.27M | 9.31M | 16.11M | 18.25M | 15.68M | 16.88M | 15.70M | 11.10M | 11.12M | 13.35M | 12.10M | 11.96M | 12.23M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.15M | 9.27M | 9.41M | 7.48M | 8.88M | 9.07M | 9.09M | 6.37M | 9.31M | 16.11M | 18.25M | 15.68M | 16.88M | 15.70M | 11.10M | 11.12M | 13.35M | 12.10M | 11.96M | 12.23M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.39M | 1.45M | 1.44M | 1.45M | 1.47M | 1.53M | 1.53M | 1.63M | 4.72M | 4.77M | 4.65M | 4.61M | 3.97M | 4.01M | 3.69M | 3.69M | 3.64M | 3.65M | 3.48M | 3.53M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.53M | 8.39M | 1.16M | 11.14M | 8.52M | 0.83M | 1.69M | 0.51M | 15.47M | 15.57M | 0.93M | 18.23M | 16.55M | 1.42M | 19.60M | 2.58M | 15.75M | 15.51M | 18.67M | 1.20M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.00M | 129.22M | 140.68M | 139.05M | 216.58M | 219.76M | 228.02M | 224.41M | 140.00M | 227.82M | 207.02M | 176.07M | 161.99M | 155.02M | 135.55M | 122.28M | 119.29M | 109.46M | 104.07M | 95.61M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 480.50M | 475.03M | 376.21M | 474.67M | 467.19M | 457.86M | 466.40M | 471.42M | 694.11M | 903.19M | 913.56M | 1,116.69M | 1,123.21M | 1,128.67M | 922.15M | 1,047.60M | 916.12M | 906.75M | 902.76M | 892.19M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.82M | 94.02M | 93.30M | 92.09M | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.84M | 10.43M | 33.51M | 10.23M | 13.07M | 8.91M | 32.74M | 9.74M | 46.65M | 85.64M | 103.74M | 103.52M | 103.41M | 103.82M | 9.78M | 10.20M | 104.17M | 10.70M | 14.21M | 10.51M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.10M | 18.12M | 17.96M | 48.12M | 46.70M | 14.75M | 1.39M | 13.07M | 8.14M | 13.79M | 1.08M | 59.84M | 89.95M | 1.76M | 53.63M | 0.68M | 50.11M | 0.68M | 45.57M | 74.97M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.95M | 28.55M | 51.47M | 58.35M | 59.77M | 23.66M | 34.13M | 22.81M | 54.79M | 99.43M | 104.83M | 163.36M | 193.36M | 105.58M | 63.41M | 10.88M | 154.27M | 11.38M | 59.78M | 85.48M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.73M | 1.00M | 0.56M | 0.49M | 12.61M | 13.32M | 15.58M | 17.50M | 17.84M | 29.04M | 37.65M | 42.41M | 16.18M | 18.66M | 16.16M | 16.21M | 17.30M | 17.16M | 17.68M | 17.09M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.97M | 1.91M | 1.80M | 3.22M | 1.69M | 1.54M | 100.15M | 1.51M | 1.87M | 1.09M | 1.36M | 2.06M | 1.97M | 2.11M | 1.27M | 1.45M | 1.46M | 1.57M | 1.59M | 1.60M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 578.80M | 568.65M | 38.62M | 565.30M | 659.24M | 648.77M | 197.80M | 661.08M | 859.24M | 1,131.04M | 1,152.64M | 1,159.42M | 1,139.70M | 1,147.64M | 1,064.29M | 1,063.82M | 1,062.69M | 1,049.45M | 1,043.20M | 1,027.22M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 688.80M | 697.86M | 179.30M | 704.35M | 875.82M | 868.53M | 425.82M | 885.48M | 999.24M | 1,358.86M | 1,359.66M | 1,335.49M | 1,301.69M | 1,302.65M | 1,199.84M | 1,186.10M | 1,181.98M | 1,158.90M | 1,147.27M | 1,122.84M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.32M | 7.30M | 12.65M | 10.35M | 9.82M | 8.23M | 15.34M | 12.57M | 17.55M | 14.59M | 15.28M | 14.20M | 12.37M | 17.23M | 20.97M | 16.25M | 12.79M | 7.26M | 15.96M | 11.19M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.32M | 7.30M | 12.65M | 10.35M | 9.82M | 8.23M | 15.34M | 12.57M | 17.55M | 14.59M | 15.28M | 14.20M | 12.37M | 17.23M | 20.97M | 16.25M | 12.79M | 7.26M | 15.96M | 11.19M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.62M | 17.74M | 11.19M | 9.42M | 10.42M | 10.86M | 19.01M | 19.60M | 14.34M | 32.28M | 16.22M | 38.89M | 15.04M | 35.35M | 14.50M | 14.57M | 15.66M | 31.88M | 14.65M | 30.96M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | | | | 0.10M | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.51M | 4.26M | 3.96M | 3.88M | 5.54M | 5.35M | 5.32M | 5.22M | 5.08M | 4.91M | 8.47M | 4.94M | 5.80M | 4.99M | 6.23M | 7.07M | 6.43M | 7.99M | 7.56M | 6.96M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.06M | 0.04M | 0.16M | 0.15M | 3.61M | 3.95M | 0.15M | 0.15M | 0.16M | 0.20M | 3.41M | 4.42M | 4.05M | 0.26M | 0.35M | 5.18M | 0.35M | 5.16M | 0.30M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.16M | 15.08M | 15.09M | 11.76M | 8.91M | 9.85M | 9.80M | 10.42M | 9.29M | 21.77M | 21.00M | 8.96M | 8.12M | 9.28M | 8.41M | 7.76M | 9.30M | 7.83M | 8.39M | 9.07M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.27M | 59.51M | 60.43M | 58.90M | 56.02M | 54.48M | 65.41M | 63.17M | 74.92M | 93.33M | 93.62M | 85.29M | 82.66M | 86.83M | 86.04M | 85.83M | 84.23M | 76.00M | 79.78M | 78.22M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.05M | 0.04M | 0.27M | 0.22M | 0.43M | 0.40M | 0.36M | 0.33M | 0.28M | 0.43M | 0.37M | 0.49M | 0.51M | 0.49M | 0.61M | 0.64M | 0.56M | 0.50M | 0.42M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 179.35M | 178.19M | 177.53M | 177.11M | 346.64M | 344.42M | 344.26M | 343.78M | 343.51M | 328.18M | 324.21M | 323.61M | 323.05M | 322.50M | 321.93M | 321.73M | 321.53M | 321.33M | 321.37M | 321.64M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.11M | 7.82M | 8.73M | 9.23M | 9.53M | 8.45M | 10.17M | 11.08M | 101.78M | 96.69M | 93.05M | 92.90M | 92.43M | 92.23M | 91.30M | 91.49M | 91.69M | 90.97M | 90.92M | 90.45M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.81M | 2.54M | 2.92M | 2.83M | 3.03M | 2.87M | 2.81M | 2.87M | 3.23M | 2.90M | 1.36M | 0.17M | 2.83M | 3.05M | 4.00M | 4.18M | 4.25M | 4.25M | 4.76M | 4.92M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.56M | 28.55M | 27.23M | 27.26M | 25.51M | 26.54M | 26.02M | 23.64M | 23.42M | 25.49M | 25.83M | 24.70M | 30.26M | 30.30M | 29.15M | 32.77M | 33.22M | 31.93M | 31.09M | 29.21M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 281.90M | | | | 284.90M | 285.16M | 21.64M | 32.02M | 658.01M | 47.64M | 51.63M | 53.01M | 0.68M | 703.45M | 0.41M | 712.06M | 0.80M | 0.76M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 554.18M | 554.11M | 271.10M | 551.57M | 717.09M | 715.23M | 445.86M | 446.54M | 731.01M | 1,101.28M | 487.21M | 1,088.91M | 1,093.05M | 1,100.61M | 1,142.59M | 445.50M | 1,156.80M | 434.48M | 1,153.26M | 1,146.37M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 554.18M | 554.11M | 553.00M | 551.57M | 717.09M | 715.23M | 730.77M | 731.70M | 752.64M | 1,133.29M | 1,145.22M | 1,136.54M | 1,144.68M | 1,153.62M | 1,143.27M | 1,148.96M | 1,157.21M | 1,146.55M | 1,154.05M | 1,147.13M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 183.87M | 182.44M | 181.48M | 181.00M | 352.17M | 349.77M | 349.58M | 349.00M | 348.60M | 333.09M | 332.68M | 328.55M | 328.85M | 327.49M | 328.16M | 328.80M | 327.96M | 329.32M | 328.93M | 328.60M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 116.19M | 143.75M | 118.47M | 29.51M | 38.36M | 153.31M | 154.20M | 11.08M | 101.78M | 225.57M | -12.07M | 0.31M | 157.01M | 149.03M | 123.92M | 37.14M | 91.69M | 12.36M | -97.70M | -114.74M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 688.80M | 697.86M | 179.30M | 704.35M | 875.82M | 868.53M | 425.82M | 885.48M | 999.24M | 1,358.86M | 1,359.66M | 1,335.49M | 1,301.69M | 1,302.65M | 1,199.84M | 1,186.10M | 1,181.98M | 1,158.90M | 1,147.27M | 1,122.84M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.06M | | | | 1.27M | | | | 1.41M | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.08M | 25.33M | -6.43M | 118.71M | -9.43M | 120.92M | 37.27M | 121.09M | 122.02M | 123.23M | 9.07M | 124.36M | -14.34M | -54.21M | 123.92M | 124.21M | 123.45M | -13.15M | -205.95M | -13.38M |