|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | 1.49M | 1.09M | 1.15M | 0.89M | 1.06M | 0.82M | 1.17M | 1.29M | 0.97M | 1.68M | 1.52M | 1.69M | 1.50M | 1.26M | 1.17M | 4.64M | 1.40M | 1.25M | 1.69M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | 1.49M | 1.09M | 1.15M | 0.89M | 1.06M | 0.82M | 1.17M | 1.29M | 0.97M | 1.68M | 1.52M | 1.69M | 1.50M | 1.26M | 1.17M | 4.64M | 1.40M | 1.25M | 1.69M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.59M | 23.84M | 26.21M | 24.36M | 25.57M | 24.31M | 23.35M | 24.46M | 23.89M | 24.64M | 25.52M | 27.28M | 26.55M | 30.05M | 30.91M | 30.19M | 32.59M | 34.83M | 37.52M | 40.65M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.59M | 2.86M | 2.88M | 1.95M | 2.34M | 1.89M | 1.75M | 1.52M | 1.77M | 1.11M | 0.83M | 1.28M | 0.72M | 0.93M | 1.11M | 0.90M | 2.01M | 3.11M | 4.26M | 5.58M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.18M | 26.69M | 29.10M | 26.30M | 27.91M | 26.20M | 25.10M | 25.98M | 25.65M | 25.75M | 26.35M | 28.57M | 27.27M | 30.99M | 32.02M | 31.09M | 34.60M | 37.94M | 41.77M | 46.23M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.39M | 7.33M | 7.38M | 7.35M | 7.64M | 7.64M | 7.67M | 7.61M | 9.53M | 8.45M | 9.09M | 8.35M | 8.25M | 8.26M | 8.23M | 7.92M | 7.86M | 7.58M | 7.56M | 7.76M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.08M | 2.86M | 2.19M | 6.40M | 4.00M | 3.95M | 4.13M | 4.73M | 8.99M | 3.61M | 4.03M | 4.79M | 3.90M | 3.96M | 3.20M | | | | | |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.45M | 35.52M | 36.87M | 40.21M | 38.11M | 36.96M | 35.98M | 37.97M | 43.70M | 37.67M | 40.32M | 41.72M | 40.40M | 43.12M | 43.60M | 44.54M | 49.90M | 51.32M | 50.81M | 56.08M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 267.06M | 267.43M | 267.76M | 269.37M | 271.18M | 271.53M | 275.98M | 278.11M | 289.31M | 287.58M | 288.41M | 287.48M | 281.96M | 280.36M | 279.53M | 273.00M | 273.42M | 271.44M | 284.48M | 286.81M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 391.97M | 391.97M | 391.97M | 391.97M | 391.07M | 391.07M | 393.76M | 410.14M | 423.75M | 423.64M | 423.64M | 423.64M | 414.89M | 414.89M | 414.86M | 414.86M | 410.70M | 410.70M | 433.48M | 427.90M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 391.97M | 391.97M | 391.97M | 391.97M | 391.07M | 391.07M | 393.76M | 410.14M | 423.75M | 423.64M | 423.64M | 423.64M | 414.89M | 414.89M | 414.86M | 414.86M | 410.70M | 410.70M | 433.48M | 427.90M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.11M | 100.55M | 100.50M | 29.38M | 73.53M | 63.70M | 101.69M | 66.31M | 37.25M | 112.83M | 82.04M | 85.33M | 87.80M | 84.78M | 39.17M | 40.43M | 88.62M | 86.74M | 5.06M | 43.61M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,122.27M | 1,133.48M | 1,127.11M | 1,138.42M | 1,142.24M | 1,114.46M | 1,111.41M | 1,154.98M | 1,181.28M | 1,204.42M | 1,215.14M | 1,226.33M | 1,220.12M | 1,226.14M | 1,231.82M | 1,235.04M | 1,225.33M | 1,224.39M | 1,291.94M | 1,289.83M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,157.73M | 1,169.00M | 1,163.97M | 1,178.63M | 1,180.35M | 1,151.42M | 1,147.39M | 1,192.95M | 1,224.98M | 1,242.09M | 1,255.46M | 1,268.05M | 1,260.52M | 1,269.27M | 1,275.42M | 1,279.58M | 1,275.23M | 1,275.71M | 1,342.75M | 1,345.90M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.54M | 11.65M | 14.51M | 14.21M | 13.57M | 9.06M | 9.32M | 11.68M | 11.43M | 9.40M | 11.56M | 11.87M | 12.73M | 16.18M | 15.05M | 15.43M | 14.11M | 16.69M | 17.25M | 19.00M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.54M | 11.65M | 14.51M | 14.21M | 13.57M | 9.06M | 9.32M | 11.68M | 11.43M | 9.40M | 11.56M | 11.87M | 12.73M | 16.18M | 15.05M | 15.43M | 14.11M | 16.69M | 17.25M | 19.00M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.60M | 33.67M | 43.15M | 43.77M | 31.34M | 30.74M | 37.12M | 30.62M | 34.91M | 29.56M | 37.98M | 35.36M | 39.38M | 30.66M | 41.10M | 38.46M | 34.06M | 26.90M | 35.96M | 33.92M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.39M | 2.36M | 2.31M | 2.29M | 2.34M | 2.44M | 2.49M | 2.62M | 2.89M | 2.99M | 3.22M | 3.31M | 3.35M | 3.35M | 3.43M | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.44M | 48.49M | 60.70M | 60.79M | 47.81M | 42.83M | 49.55M | 45.47M | 49.79M | 42.53M | 53.35M | 51.07M | 56.06M | 50.76M | 60.17M | 58.04M | 52.51M | 48.46M | 57.53M | 57.22M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.45M | 5.36M | 5.26M | 5.16M | 5.05M | 4.95M | 4.84M | 4.74M | 4.64M | 4.54M | 6.72M | 5.83M | 5.43M | 5.30M | 6.11M | 6.04M | 9.15M | 8.91M | 9.05M | 9.34M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 396.12M | 394.30M | 85.42M | 153.86M | 394.76M | 173.50M | 167.41M | 3.44M | 211.88M | 202.42M | 185.86M | 5.46M | 152.93M | 153.97M | 138.29M | 135.38M | 118.47M | 111.46M | 397.14M | 125.44M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.15M | 0.13M | 0.14M | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.99M | 42.02M | 43.04M | 45.78M | 45.86M | 47.49M | 47.48M | 68.99M | 48.64M | 48.83M | 48.91M | 52.13M | 49.78M | 50.65M | 50.29M | 51.43M | 53.89M | 54.69M | 54.25M | 55.41M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.93M | 24.78M | 24.21M | 18.52M | 20.13M | 18.00M | 19.71M | 22.06M | 22.04M | 24.39M | 25.68M | 15.80M | 24.59M | 15.26M | 24.19M | 23.42M | 16.27M | 12.92M | 11.94M | 23.57M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.68M | 3.16M | 3.04M | 1.42M | 1.31M | 1.83M | 2.70M | 3.06M | 0.94M | 1.30M | 1.50M | 1.85M | 1.94M | 1.86M | 1.39M | 1.18M | 1.06M | 1.33M | 1.48M | 1.85M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 903.55M | 932.97M | 968.46M | 1,049.20M | 1,059.02M | 1,026.75M | 1,015.77M | 1,052.75M | 1,076.88M | 1,084.62M | 1,092.68M | 1,093.14M | 1,079.02M | 1,079.52M | 1,075.90M | 1,069.85M | 1,051.11M | 1,038.96M | 1,099.18M | 1,089.28M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 906.22M | 936.13M | 971.51M | 1,050.62M | 1,060.33M | 1,028.58M | 1,018.47M | 1,055.82M | 1,077.82M | 1,085.92M | 1,094.19M | 1,094.99M | 1,080.96M | 1,081.38M | 1,077.29M | 1,071.03M | 1,052.17M | 1,040.29M | 1,100.67M | 1,091.13M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 396.12M | 394.30M | 85.42M | 153.86M | 394.76M | 173.50M | 167.41M | 3.44M | 211.88M | 202.42M | 185.86M | 5.46M | 152.93M | 153.97M | 138.29M | 135.38M | 118.47M | 111.46M | 397.14M | 125.44M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 251.50M | 232.87M | 192.47M | 128.01M | 120.02M | 122.84M | 128.92M | 137.13M | 147.16M | 156.17M | 161.27M | 173.06M | 179.56M | 187.89M | 198.13M | 208.55M | 223.06M | 235.42M | 242.08M | 254.78M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 251.50M | 232.87M | 192.47M | 128.01M | 120.02M | 122.84M | 128.92M | 137.13M | 147.16M | 156.17M | 161.27M | 173.06M | 179.56M | 187.89M | 198.13M | 208.55M | 223.06M | 235.42M | 242.08M | 254.78M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,157.73M | 1,169.00M | 1,163.97M | 1,178.63M | 1,180.35M | 1,151.42M | 1,147.39M | 1,192.95M | 1,224.98M | 1,242.09M | 1,255.46M | 1,268.05M | 1,260.52M | 1,269.27M | 1,275.42M | 1,279.58M | 1,275.23M | 1,275.71M | 1,342.75M | 1,345.90M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.03M | 0.32M | 1.53M | 2.91M | 11.42M | 11.63M | 0.70M | 0.70M | | 11.63M | 11.63M | | 11.63M | 11.63M | 11.63M | 0.20M | 11.63M | 11.63M | 11.63M | 11.63M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.24M | 109.07M | 122.11M | 135.46M | 151.86M | 162.76M | 168.62M | 176.84M | 185.69M | 193.97M | 198.62M | 210.26M | 217.23M | 223.49M | 233.35M | 243.21M | 264.13M | 275.87M | 282.44M | 294.72M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |