|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.90M | 41.60M | 54.10M | 15.40M | 14.60M | 23.50M | 20.00M | 28.50M | 48.20M | 44.90M | 34.30M | 34.40M | 29.90M | 38.80M | 38.90M | 44.60M | 39.00M | 55.10M | 67.20M | 67.50M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.90M | 41.60M | 54.10M | 15.40M | 14.60M | 23.50M | 20.00M | 28.50M | 48.20M | 44.90M | 34.30M | 34.40M | 29.90M | 38.80M | 38.90M | 44.60M | 39.00M | 55.10M | 67.20M | 67.50M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.70M | 111.20M | 119.50M | 106.80M | 118.90M | 135.10M | 127.30M | 108.00M | 113.70M | 140.50M | 136.80M | 130.70M | 133.90M | 142.80M | 140.10M | 126.50M | 142.80M | 156.80M | 149.10M | 139.60M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.70M | 111.20M | 119.50M | 106.80M | 118.90M | 135.10M | 127.30M | 108.00M | 113.70M | 140.50M | 136.80M | 130.70M | 133.90M | 142.80M | 140.10M | 126.50M | 142.80M | 156.80M | 149.10M | 139.60M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 134.70M | 131.40M | 141.40M | 172.80M | 204.40M | 205.70M | 189.40M | 179.40M | 166.10M | 164.30M | 153.80M | 150.80M | 162.80M | 172.90M | 165.30M | 167.10M | 178.60M | 171.20M | 174.60M | 174.60M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.60M | 8.10M | 7.00M | 6.40M | 7.10M | 7.80M | 9.60M | 9.80M | 7.40M | 9.70M | 13.00M | 13.90M | 11.10M | 12.40M | 14.60M | 14.40M | 12.50M | 10.90M | 13.30M | 14.80M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 282.90M | 292.30M | 322.00M | 301.40M | 345.00M | 372.10M | 346.30M | 325.70M | 335.40M | 359.40M | 337.90M | 329.80M | 337.70M | 366.90M | 358.90M | 352.60M | 372.90M | 394.00M | 404.20M | 396.50M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.60M | 16.80M | 17.40M | 16.50M | 16.70M | 16.80M | 18.50M | 21.00M | 20.80M | 20.60M | 20.30M | 20.00M | 20.10M | 19.90M | 19.70M | 19.10M | 18.30M | 19.40M | 18.80M | 18.50M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.50M | | | | 5.50M | | 40.60M | 40.60M | 40.00M | 40.00M | 39.60M | 39.60M | 39.60M | 39.60M | 40.60M | 40.60M | 40.60M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 6.90M | 6.90M | 5.50M | | | | 6.60M | | 71.50M | 70.70M | 69.30M | 68.50M | 67.30M | 66.50M | 65.70M | 64.90M | 65.90M | 65.10M | 64.30M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 10.30M | 9.90M | 10.30M | 10.30M | 10.50M | 10.60M | 9.90M | 9.80M | 9.90M | 10.00M | 7.90M | 7.60M | 8.10M | 8.10M | 8.10M | 8.10M | 8.50M | 8.20M | 7.40M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.70M | 2.40M | 2.20M | | | | | 1.70M | | 1.90M | 1.90M | 2.00M | 2.50M | 2.90M | 2.70M | 2.50M | 2.50M | 2.50M | 2.50M | 2.30M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 108.60M | 110.50M | 107.80M | 103.60M | 101.40M | 133.30M | 128.10M | 129.50M | 126.20M | 194.60M | 189.90M | 183.60M | 179.70M | 175.60M | 172.70M | 168.10M | 163.80M | 192.50M | 198.30M | 184.30M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 391.50M | 402.80M | 429.80M | 405.00M | 446.40M | 505.40M | 474.40M | 455.20M | 461.60M | 554.00M | 527.80M | 513.40M | 517.40M | 542.50M | 531.60M | 520.70M | 536.70M | 586.50M | 602.50M | 580.80M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 142.20M | 130.10M | 134.70M | 114.40M | 123.00M | 128.70M | 113.20M | 96.90M | 103.60M | 118.80M | 125.80M | 111.00M | 112.20M | 126.00M | 113.20M | 106.50M | 115.30M | 115.00M | 112.00M | 108.70M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.50M | 25.00M | 30.00M | 10.00M | 0.60M | | 40.30M | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 142.20M | 130.10M | 134.70M | 118.90M | 148.00M | 158.70M | 123.20M | 97.50M | 103.60M | 159.10M | 125.80M | 111.00M | 112.20M | 126.00M | 113.20M | 106.50M | 115.30M | 115.00M | 112.00M | 108.70M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.60M | 50.10M | 55.80M | 50.50M | 48.60M | 48.80M | 45.10M | 43.20M | 40.00M | 58.30M | 55.30M | 49.10M | 50.60M | 55.60M | 50.50M | 47.80M | 51.20M | 57.40M | 57.80M | 53.70M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.50M | 25.00M | 30.00M | 10.00M | 0.60M | | 40.30M | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.80M | 10.10M | 10.30M | 10.50M | 10.50M | 11.90M | 11.80M | 12.40M | 12.20M | 13.90M | 13.90M | 14.10M | 14.10M | 14.20M | 14.30M | 14.10M | 13.90M | 14.90M | 14.90M | 16.10M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 194.60M | 190.30M | 200.80M | 179.90M | 207.10M | 219.40M | 180.10M | 153.10M | 155.80M | 231.30M | 195.00M | 174.20M | 176.90M | 195.80M | 178.00M | 168.40M | 180.40M | 187.30M | 184.70M | 178.50M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.00M | 73.70M | 71.00M | 68.50M | 65.80M | 95.90M | 101.50M | 89.10M | 86.20M | 101.90M | 98.00M | 81.40M | 91.90M | 73.90M | 72.00M | 69.00M | 0.60M | 28.20M | 11.80M | 87.50M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.50M | 4.30M | 4.70M | 3.00M | 2.70M | 2.40M | 2.60M | 2.60M | 2.60M | 2.90M | 2.50M | 2.60M | 2.50M | 2.40M | 2.40M | 2.20M | 2.10M | 1.90M | 1.70M | 1.60M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 269.60M | 264.00M | 271.80M | 248.40M | 272.90M | 315.30M | 269.80M | 242.20M | 242.00M | 319.30M | 279.10M | 255.60M | 254.70M | 269.70M | 250.00M | 237.40M | 246.70M | 279.40M | 284.80M | 266.00M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 274.10M | 268.30M | 276.50M | 251.40M | 275.60M | 317.70M | 272.40M | 244.80M | 244.60M | 322.20M | 281.60M | 258.20M | 257.20M | 272.10M | 252.40M | 239.60M | 248.80M | 281.30M | 286.50M | 267.60M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.50M | 25.00M | 30.00M | 10.00M | 0.60M | | 40.30M | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.40M | 134.50M | 153.30M | 153.60M | 170.80M | 187.70M | 202.00M | 210.40M | 217.00M | 231.80M | 246.20M | 255.20M | 260.20M | 270.40M | 279.20M | 281.10M | 287.90M | 305.20M | 316.00M | 313.20M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.40M | 134.50M | 153.30M | 153.60M | 170.80M | 187.70M | 202.00M | 210.40M | 217.00M | 231.80M | 246.20M | 255.20M | 260.20M | 270.40M | 279.20M | 281.10M | 287.90M | 305.20M | 316.00M | 313.20M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 391.50M | 402.80M | 429.80M | 405.00M | 446.40M | 505.40M | 474.40M | 455.20M | 461.60M | 554.00M | 527.80M | 513.40M | 517.40M | 542.50M | 531.60M | 520.70M | 536.70M | 586.50M | 602.50M | 580.80M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | | | | 0.46M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -57.30M | -41.40M | 3.40M | -25.50M | -10.30M | 3.00M | 2.20M | 2.40M | 2.50M | 45.30M | 2.40M | 2.60M | 2.40M | 80.30M | 2.30M | 88.60M | 1.60M | 2.10M | 115.80M | 1.80M |