|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 93.25M | 83.56M | 33.13M | 56.19M | 25.05M | 19.20M | 34.80M | 36.83M | 31.89M | 36.45M | 26.11M | 41.55M | 28.55M | 34.66M | 25.93M | 49.15M | 39.18M | 42.15M | 34.30M | 40.71M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 93.25M | 83.56M | 33.13M | 56.19M | 25.05M | 19.20M | 34.80M | 36.83M | 31.89M | 36.45M | 26.11M | 41.55M | 28.55M | 34.66M | 25.93M | 49.15M | 39.18M | 42.15M | 34.30M | 40.71M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 153.66M | 187.69M | 188.22M | 195.64M | 189.92M | 232.82M | 161.31M | 137.44M | 166.93M | 180.00M | 101.21M | 122.17M | 172.65M | 119.88M | 90.85M | 99.96M | 128.43M | 117.02M | 90.67M | 93.56M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.40M | | | | 0.20M | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 153.66M | 188.09M | 188.22M | 195.64M | 189.92M | 233.02M | 161.31M | 137.44M | 166.93M | 180.00M | 101.21M | 122.17M | 172.65M | 119.88M | 90.85M | 99.96M | 128.43M | 117.02M | 90.67M | 93.56M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 140.83M | 166.43M | 161.50M | 233.97M | 265.80M | 246.43M | 191.56M | 187.31M | 162.06M | 119.46M | 112.28M | 109.00M | 118.56M | 92.58M | 87.73M | 101.34M | 99.81M | 83.14M | 76.82M | 88.80M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 23.79M | 14.93M | 20.17M | 37.91M | 38.48M | 39.65M | 48.49M | 44.65M | 44.05M | 50.07M | 38.66M | 30.00M | 35.47M | 39.94M | 32.22M | 37.31M | 32.53M | 48.09M | 39.32M | 51.54M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 411.52M | 452.60M | 403.02M | 523.72M | 519.25M | 473.17M | 436.16M | 406.23M | 404.93M | 336.82M | 278.26M | 302.73M | 355.23M | 287.06M | 236.74M | 287.77M | 299.94M | 290.40M | 241.10M | 274.61M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 54.83M | 58.83M | 84.08M | 94.74M | 98.57M | 102.23M | 104.96M | 104.16M | 95.39M | 91.33M | 85.59M | 80.77M | 78.81M | 78.36M | 75.66M | 72.66M | 70.63M | 68.68M | 65.96M | 64.50M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 126.61M | 126.65M | 126.55M | 132.46M | 131.30M | 131.38M | 135.28M | 135.87M | 135.72M | 133.79M | 133.68M | 133.68M | 133.89M | 133.65M | 133.76M | 133.99M | 133.92M | 133.90M | 133.83M | 133.85M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 193.67M | 189.62M | 185.95M | 184.09M | 180.19M | 181.28M | 179.26M | 175.31M | 171.26M | 167.39M | 163.41M | 159.46M | 155.59M | 151.55M | 147.64M | 143.76M | 139.79M | 135.83M | 131.87M | 127.92M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 320.28M | 316.27M | 312.50M | 316.55M | 311.48M | 312.66M | 314.55M | 311.18M | 306.98M | 301.18M | 297.09M | 293.14M | 289.47M | 285.20M | 281.39M | 277.75M | 273.71M | 269.73M | 265.70M | 261.77M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 70.34M | 74.41M | 77.30M | 116.54M | 117.60M | 123.89M | 123.61M | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 5.10M | 11.93M | 13.18M | 15.77M | 21.74M | 8.11M | 10.85M | 9.94M | 9.21M | 7.75M | 6.70M | 5.60M | 4.90M | 3.79M | 4.10M | 5.48M | 6.22M | 9.51M | 9.27M | 11.19M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 503.38M | 514.90M | 562.31M | 614.96M | 617.64M | 617.97M | 622.44M | 491.33M | 475.11M | 461.77M | 447.21M | 435.02M | 428.34M | 420.19M | 411.67M | 407.14M | 399.33M | 394.84M | 384.77M | 379.13M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 914.91M | 967.50M | 965.33M | 1,138.68M | 1,136.88M | 1,091.14M | 1,058.59M | 897.56M | 880.04M | 798.59M | 725.47M | 737.75M | 783.57M | 707.25M | 648.40M | 694.91M | 699.27M | 685.23M | 625.87M | 653.75M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 63.94M | 57.24M | 54.95M | 114.22M | 88.10M | 67.65M | 55.54M | 81.39M | 70.18M | 52.92M | 47.79M | 62.72M | 78.30M | 63.13M | 56.96M | 66.51M | 63.95M | 64.75M | 52.04M | 58.21M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 63.94M | 57.24M | 54.95M | 114.22M | 88.10M | 67.65M | 55.54M | 81.39M | 70.18M | 52.92M | 47.79M | 62.72M | 78.30M | 63.13M | 56.96M | 66.51M | 63.95M | 64.75M | 52.04M | 58.21M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 89.02M | 121.27M | 71.99M | 113.92M | 90.88M | 112.83M | 110.32M | 92.79M | 107.72M | 85.42M | 80.37M | 85.33M | 93.91M | 81.69M | 53.35M | 64.22M | 77.36M | 77.50M | 70.19M | 87.58M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 47.61M | 58.16M | 59.66M | 50.00M | 70.72M | 69.10M | 46.36M | 53.29M | 61.86M | 54.38M | 41.90M | 52.05M | 61.21M | 61.36M | 42.96M | 46.40M | 57.80M | 59.82M | 50.55M | 54.71M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 17.38M | 17.39M | 17.41M | 17.43M | 90.00M | 70.00M | 141.00M | 21.88M | 141.00M | 120.50M | 22.22M | 90.00M | 95.00M | 22.51M | 85.00M | 108.85M | 135.00M | 1.12M | 1.50M | 16.94M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 15.19M | 14.96M | 16.53M | 17.40M | 17.81M | 18.90M | 18.70M | 18.33M | 17.87M | 17.49M | 17.00M | 16.63M | 17.36M | 17.10M | 17.34M | 18.52M | 18.72M | 18.79M | 17.84M | 16.99M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 10.54M | 15.99M | 17.98M | 0.42M | 2.54M | 0.87M | 0.87M | 1.34M | 1.14M | 0.99M | 2.12M | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 243.68M | 285.01M | 238.52M | 383.38M | 377.48M | 361.40M | 394.58M | 410.02M | 421.73M | 352.77M | 318.39M | 329.05M | 368.20M | 305.79M | 278.22M | 449.50M | 457.41M | 243.92M | 210.30M | 235.93M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 160.17M | 155.82M | 168.87M | 164.52M | 160.17M | 175.82M | 147.57M | 163.95M | 158.52M | 153.06M | 117.22M | 111.61M | 105.97M | 100.30M | 117.22M | 111.61M | 105.97M | 202.25M | 90.92M | 182.66M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 5.13M | 3.49M | 3.93M | 3.56M | 2.90M | 3.92M | 3.50M | 5.42M | 4.66M | 5.48M | 4.70M | 5.03M | 5.63M | 4.41M | 4.17M | 4.48M | 4.31M | 4.26M | 4.36M | 3.87M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 70.27M | 74.92M | 71.58M | 25.67M | 26.49M | 21.46M | 15.75M | 11.94M | 10.31M | 6.10M | 5.06M | 3.70M | 3.92M | 3.33M | 1.35M | 0.91M | 0.93M | 0.32M | 0.26M | 0.32M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.77M | 1.04M | 0.63M | 0.58M | 0.53M | 0.38M | 0.39M | 0.40M | 0.39M | 0.40M | 0.16M | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 50.49M | 50.46M | 83.27M | 83.23M | 79.87M | 82.36M | 79.60M | 76.90M | 73.96M | 71.31M | 67.44M | 64.82M | 63.34M | 60.39M | 57.25M | 56.10M | 52.55M | 48.68M | 45.57M | 43.27M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 80.79M | 75.52M | 77.77M | 100.88M | 100.89M | 99.62M | 99.62M | | | | | | | | | | | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 834.12M | 891.98M | 887.56M | 1,037.81M | 1,036.00M | 991.52M | 958.97M | 897.56M | 880.04M | 798.59M | 725.47M | | | | | | | | | |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 914.91M | 967.50M | 965.33M | 1,138.68M | 1,136.88M | 1,091.14M | 1,058.59M | 897.56M | 880.04M | 798.59M | 725.47M | 737.75M | 783.57M | 707.25M | 648.40M | 694.91M | 699.27M | 685.23M | 625.87M | 653.75M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 177.55M | 173.21M | 186.28M | 181.95M | 250.17M | 245.82M | 288.57M | 185.83M | 299.52M | 273.56M | 139.44M | 201.61M | 200.97M | 122.81M | 202.22M | 220.45M | 240.97M | 203.37M | 92.42M | 199.60M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 373.87M | 396.56M | 0.00M | -2.58M | 432.49M | 389.69M | 333.33M | 262.75M | 242.77M | 238.04M | 217.56M | 227.25M | 240.43M | 236.35M | 214.16M | 182.08M | 183.61M | 185.81M | 169.14M | 188.02M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 914.91M | 967.50M | 965.33M | 1,138.68M | 1,136.88M | 1,091.14M | 1,058.59M | 897.56M | 880.04M | 798.59M | 725.47M | 737.75M | 783.57M | 707.25M | 648.40M | 694.91M | 699.27M | 685.23M | 625.87M | 653.75M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 245.86M | 1.08M | 260.09M | 92.60M | -5.85M | -2.60M | 4.70M | -0.43M | -3.03M | -0.18M | -116.73M | -111.61M | 3.95M | -1.68M | -136.37M | -176.86M | -175.96M | 357.33M | 3.61M | 362.53M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 2.72M | | | | 0.11M | | | | 2.63M | | | | 3.13M | | |