|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.96M | | | 17.87M | 0.18M | 24.55M | 31.14M | 20.61M | 20.70M | 83.93M | 12.51M | 46.79M | 61.34M | 15.25M | 14.60M | 14.33M | 13.49M | 61.75M | 12.27M | 66.94M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.96M | | | 17.87M | 0.18M | 24.55M | 31.14M | 20.61M | 20.70M | 83.93M | 12.51M | 46.79M | 61.34M | 15.25M | 14.60M | 14.33M | 13.49M | 61.75M | 12.27M | 66.94M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.78M | 80.57M | 54.94M | 168.25M | 173.08M | 166.30M | 172.69M | 238.71M | 238.54M | 213.45M | 221.25M | 235.80M | 281.14M | 250.72M | 280.39M | 283.47M | 295.46M | 271.33M | 306.70M | 331.65M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.78M | 80.57M | 54.94M | 168.25M | 173.08M | 166.30M | 172.69M | 238.71M | 238.54M | 213.45M | 221.25M | 235.80M | 281.14M | 250.72M | 280.39M | 283.47M | 295.46M | 271.33M | 306.70M | 331.65M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.45M | 132.72M | 77.30M | 250.70M | 260.84M | 264.37M | 269.98M | 326.24M | 313.34M | 315.98M | 313.82M | 320.75M | 347.02M | 348.23M | 349.35M | 350.30M | 345.21M | 353.37M | 373.51M | 378.73M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.63M | 8.10M | 7.95M | 30.80M | 26.77M | 22.77M | 25.73M | 33.00M | 36.54M | 28.27M | 34.38M | 43.31M | 63.43M | 31.50M | 35.02M | 45.37M | 43.03M | 46.89M | 45.70M | 45.94M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 134.52M | 236.06M | 145.93M | 467.81M | 486.04M | 478.19M | 499.73M | 662.79M | 689.58M | 657.33M | 655.06M | 660.36M | 770.71M | 712.17M | 744.80M | 740.91M | 766.39M | 746.92M | 790.91M | 831.80M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.79M | 24.73M | 19.16M | 26.11M | 25.49M | 64.39M | 64.43M | 27.11M | 111.95M | 24.57M | 23.71M | 23.06M | 22.60M | 39.38M | 38.10M | 36.82M | 126.54M | 126.61M | 126.79M | 124.38M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.21M | 104.21M | 25.67M | 355.40M | 351.10M | 348.05M | 348.21M | 398.66M | 397.76M | 399.93M | 402.01M | 428.31M | 467.32M | 462.79M | 464.10M | 468.57M | 467.02M | 467.90M | 474.53M | 473.66M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.80M | 96.61M | 9.30M | 242.93M | 236.87M | 227.99M | 219.21M | 277.54M | 265.32M | 253.83M | 246.76M | 276.90M | 279.77M | 98.58M | 258.68M | 249.56M | 237.23M | 82.55M | 138.57M | 131.40M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.00M | 200.82M | 34.97M | 598.33M | 587.97M | 576.04M | 567.42M | 676.20M | 663.08M | 653.76M | 648.77M | 705.20M | 747.09M | 561.37M | 722.78M | 718.13M | 704.25M | 550.46M | 613.10M | 605.07M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.88M | 0.27M | 18.56M | 0.27M | 0.20M | 0.19M | 0.18M | 0.01M | 0.06M | 0.10M | 0.08M | 0.08M | | 0.14M | 0.13M | 0.16M | 0.37M | 1.20M | 2.21M | 1.13M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | 0.75M | 0.35M | 4.09M | 6.32M | 5.74M | 5.52M | 17.63M | 18.00M | 18.49M | 5.96M | 19.31M | 5.90M | 19.92M | 5.03M | 5.01M | 21.25M | 8.30M | 7.87M | 22.74M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 119.98M | 255.30M | -145.93M | 758.39M | 746.67M | 737.42M | 728.63M | 907.29M | 906.39M | 893.00M | 888.07M | 947.20M | 1,014.23M | 1,015.08M | 1,018.11M | 1,011.08M | 1,000.13M | 1,001.70M | 999.10M | 985.49M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 254.50M | 491.36M | | 1,226.20M | 1,232.71M | 1,215.61M | 1,228.36M | 1,570.08M | 1,595.97M | 1,550.33M | 1,543.12M | 1,607.55M | 1,784.94M | 1,727.26M | 1,762.91M | 1,751.98M | 1,766.53M | 1,748.62M | 1,790.00M | 1,817.29M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.59M | 47.96M | 31.73M | 93.19M | 96.89M | 80.49M | 90.87M | 88.98M | 107.14M | 98.67M | 101.72M | 108.18M | 130.66M | 125.58M | 134.21M | 143.26M | 155.04M | 151.23M | 167.93M | 188.12M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.00M | 12.70M | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.59M | 47.96M | 31.73M | 116.19M | 109.59M | 80.49M | 90.87M | 88.98M | 107.14M | 98.67M | 101.72M | 108.18M | 130.66M | 125.58M | 134.21M | 143.26M | 155.04M | 151.23M | 167.93M | 188.12M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.08M | 23.13M | 34.52M | 58.31M | 58.66M | 62.68M | 55.43M | 93.00M | 97.19M | 97.24M | 93.88M | 108.12M | 82.08M | 81.26M | 78.63M | 82.53M | 88.22M | 84.14M | 76.83M | 81.56M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.36M | | 15.52M | 16.60M | 16.87M | | 21.86M | 14.82M | 15.69M | 15.74M | 17.80M | 17.32M | 20.01M | 19.14M | 19.58M | 18.81M | 19.18M | 19.83M | 21.94M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.81M | | | | 16.35M | 16.09M | 32.39M | 32.34M | 32.55M | 30.25M | 31.37M | 42.08M | 40.48M | 40.74M | 41.38M | 42.45M | 35.47M | 35.42M | 35.84M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.35M | 4.64M | 4.86M | 10.49M | 9.99M | 9.96M | 10.74M | 12.84M | 13.24M | 13.55M | 14.64M | 16.88M | 19.29M | 18.95M | 18.66M | 19.13M | 20.26M | 20.62M | 20.91M | 21.33M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.02M | 214.94M | 71.10M | 201.48M | 194.36M | 169.48M | 173.13M | 227.20M | 249.91M | 242.01M | 240.49M | 264.54M | 274.11M | 266.26M | 272.24M | 286.30M | 305.96M | 291.46M | 301.09M | 326.85M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.90M | 93.13M | 15.57M | 389.28M | 397.46M | 395.82M | 395.21M | 558.85M | 550.53M | 535.88M | 535.74M | 573.65M | 704.13M | 693.90M | 712.37M | 674.99M | 665.54M | 664.20M | 696.67M | 693.66M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.82M | | 11.32M | 10.83M | 10.25M | 9.96M | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.94M | 0.81M | 1.69M | 30.45M | 32.26M | 73.05M | 24.12M | 25.91M | 24.45M | 18.33M | 17.15M | 16.77M | 26.20M | 22.27M | 22.73M | 24.08M | 23.48M | 20.15M | 22.51M | 20.89M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.74M | 16.13M | 13.91M | 38.65M | 38.17M | 39.83M | 39.06M | 57.73M | 70.35M | 67.06M | 69.32M | 73.48M | 75.90M | 77.76M | 94.06M | 91.70M | 92.99M | 98.82M | 96.41M | 94.64M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.86M | 0.57M | 4.05M | 3.52M | 3.51M | 23.65M | 24.41M | 24.40M | 24.62M | 25.44M | 25.77M | 25.80M | 23.84M | 26.52M | 24.80M | 25.53M | 24.68M | 24.64M | 25.22M | 26.53M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.28M | 10.60M | 123.93M | 680.85M | 682.46M | 628.97M | 631.53M | 869.68M | 895.24M | 863.29M | 862.70M | 928.45M | 1,080.34M | 1,060.19M | 1,101.40M | 1,077.08M | 1,087.97M | 1,074.63M | 1,116.68M | 1,136.04M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.14M | 325.59M | 127.98M | 684.37M | 685.97M | 652.62M | 655.95M | 894.09M | 919.86M | 888.73M | 888.47M | 954.25M | 1,104.18M | 1,086.71M | 1,126.20M | 1,102.61M | 1,112.65M | 1,099.27M | 1,141.90M | 1,162.58M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.90M | 97.95M | 15.57M | 389.28M | 397.46M | 412.18M | 411.31M | 591.23M | 582.86M | 568.43M | 565.99M | 605.02M | 746.21M | 734.38M | 753.11M | 716.37M | 707.99M | 699.67M | 732.09M | 729.50M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 168.69M | 165.77M | 1.19M | 541.83M | 546.75M | 563.00M | 572.41M | 675.99M | 676.11M | 661.60M | 654.66M | 653.30M | 680.76M | 640.54M | 636.71M | 649.38M | 653.87M | 649.35M | 648.11M | 654.72M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 254.50M | 491.36M | | 1,226.20M | 1,232.71M | 1,215.61M | 1,228.36M | 1,570.08M | 1,595.97M | 1,550.33M | 1,543.12M | 1,607.55M | 1,784.94M | 1,727.26M | 1,762.91M | 1,751.98M | 1,766.53M | 1,748.62M | 1,790.00M | 1,817.29M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.25M | 0.25M | 0.25M | 0.31M | 0.63M | 0.32M | 0.32M | 0.63M | 0.78M | 0.79M | 0.85M | 0.88M | 0.16M | 1.20M | 1.54M | 1.54M | 1.68M | 1.68M | 1.69M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.80M | 1.57M | 1.00M | -0.75M | -23.85M | -9.96M | -19.83M | -16.81M | -9.95M | -5.17M | -8.31M | -38.03M | -16.11M | -42.04M | -20.45M | -33.77M | -8.86M | -5.32M | -9.33M | -24.82M |