|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 177.71M | 180.77M | 173.84M | 145.46M | 142.58M | 75.42M | 38.83M | 6.55M | 32.52M | 42.07M | 14.09M | 22.84M | 22.80M | 23.13M | 12.04M | 10.22M | 11.34M | 2.92M | 12.67M | 13.36M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.63M | | 8.71M | 0.51M | 0.83M | 0.99M | 0.72M | 2.87M | 0.36M | | | 0.00M | 0.22M | | | 0.44M | 0.08M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 177.71M | 180.77M | 173.84M | 146.09M | 142.58M | 84.13M | 39.34M | 7.38M | 33.51M | 42.79M | 16.96M | 23.20M | 22.80M | 23.13M | 12.04M | 10.43M | 11.34M | 2.92M | 13.11M | 13.44M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.92M | 34.56M | 33.34M | 82.95M | 74.53M | 62.62M | 61.64M | 65.92M | 81.30M | 43.21M | 49.29M | 68.73M | 118.39M | 70.51M | 91.80M | 118.39M | 78.96M | 59.18M | 50.34M | 81.11M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.03M | 36.67M | 35.46M | 40.95M | 75.64M | 63.72M | 62.74M | 67.03M | 81.30M | 43.21M | 49.29M | 68.73M | 68.76M | 70.51M | 91.80M | 74.20M | 78.96M | 59.18M | 50.34M | 81.11M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.95M | 71.22M | 68.80M | 123.90M | 150.18M | 126.34M | 124.38M | 132.95M | 162.60M | 86.41M | 98.58M | 137.47M | 187.16M | 141.02M | 183.60M | 192.59M | 157.93M | 118.36M | 100.68M | 162.22M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.76M | 32.76M | 30.43M | 30.76M | 30.39M | 31.13M | 27.30M | 29.23M | 28.68M | 32.07M | 32.30M | 33.91M | 32.04M | 31.95M | 34.96M | 29.87M | 26.08M | 26.59M | 27.05M | 27.93M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.56M | 39.33M | 33.12M | 26.40M | 43.37M | 44.63M | 36.34M | 34.69M | 33.44M | 29.98M | 41.91M | 44.54M | 45.07M | 35.13M | 31.99M | 28.28M | 2.29M | 20.46M | 28.18M | 3.07M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 349.68M | 323.15M | 314.42M | 327.43M | 328.04M | 283.12M | 232.78M | 182.84M | 208.59M | 190.36M | 167.94M | 226.33M | 211.18M | 219.27M | 214.73M | 263.42M | 257.62M | 221.97M | 229.84M | 217.44M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 400.72M | 422.55M | 431.86M | 455.10M | 468.56M | 495.22M | 517.84M | 543.91M | 561.76M | 570.18M | 606.29M | 614.61M | 613.12M | 653.28M | 681.55M | 703.25M | 704.03M | 757.92M | 781.04M | 803.29M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M | 76.58M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.59M | 13.00M | 12.00M | 11.28M | 11.20M | 9.58M | 8.02M | 8.68M | 8.22M | 8.83M | 9.40M | 18.61M | 22.84M | 16.97M | 21.94M | 20.49M | 14.77M | 13.68M | 12.85M | 14.53M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 610.30M | 626.48M | 636.37M | | 690.80M | 732.03M | 770.74M | | 816.40M | 817.24M | 852.36M | | 883.91M | 908.40M | 930.61M | | 975.83M | 1,019.68M | 1,037.89M | 1,068.31M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 959.98M | 949.63M | 950.79M | 997.67M | 1,018.84M | 1,015.15M | 1,003.52M | 981.78M | 1,024.99M | 1,007.60M | 1,020.29M | 1,110.84M | 1,095.09M | 1,127.67M | 1,145.34M | 1,255.10M | 1,233.45M | 1,241.65M | 1,267.74M | 1,285.75M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.76M | 79.86M | 70.59M | 85.57M | 98.18M | 95.79M | 81.25M | 94.08M | 88.11M | 65.21M | 74.32M | 83.83M | 89.60M | 90.45M | 94.61M | 101.31M | 90.35M | 99.16M | 89.50M | 109.49M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.76M | 79.86M | 70.59M | 85.57M | 98.18M | 95.79M | 81.25M | 94.08M | 88.11M | 65.21M | 74.32M | 83.83M | 89.60M | 90.45M | 94.61M | 101.31M | 90.35M | 99.16M | 89.50M | 109.49M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.02M | 1.73M | 5.96M | 37.63M | 6.53M | 24.72M | 5.74M | 2.06M | 6.13M | 25.82M | 8.11M | 37.36M | 4.98M | 1.64M | 44.06M | 1.78M | 33.35M | 32.90M | 40.45M | 49.47M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.85M | 7.65M | 15.44M | 12.82M | 13.36M | 5.60M | 19.07M | 17.81M | 13.92M | 1.01M | 15.56M | 0.64M | 1.21M | 13.22M | 14.40M | 13.83M | 9.50M | 0.77M | 12.39M | 13.85M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.86M | 14.26M | 14.63M | 16.73M | 16.04M | 18.44M | 22.67M | 26.87M | 26.05M | 26.34M | 26.20M | 28.69M | 28.35M | 26.85M | 23.43M | 47.27M | 1.86M | 31.49M | 1.83M | 22.08M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.36M | 2.00M | 2.49M | 2.94M | 2.90M | 1.30M | 1.61M | 1.42M | 1.89M | 0.65M | 0.82M | 1.90M | 2.06M | 0.85M | 2.08M | 2.13M | 3.88M | 1.16M | 1.46M | 2.14M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.66M | 28.83M | 18.75M | 14.81M | 3.69M | 2.61M | 5.45M | 9.91M | 12.44M | 23.97M | 29.39M | 29.56M | 18.07M | 20.57M | 15.61M | 25.80M | 30.37M | 28.76M | 36.99M | 34.78M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 169.30M | 160.18M | 145.00M | 154.74M | 151.85M | 141.56M | 147.03M | 160.33M | 163.15M | 141.33M | 164.38M | 179.44M | 168.50M | 165.76M | 177.72M | 216.01M | 193.07M | 192.30M | 191.68M | 215.82M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 323.96M | 320.70M | 320.83M | 320.97M | 321.11M | 321.25M | 321.38M | 321.52M | 321.66M | 321.80M | 55.00M | 412.07M | 382.21M | 411.48M | 412.53M | 448.22M | 413.92M | 419.62M | 415.32M | 378.17M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.49M | 59.46M | 62.23M | 68.50M | 73.89M | 72.91M | 67.19M | 59.12M | 57.85M | 58.97M | 57.89M | 62.23M | 69.66M | 72.34M | 73.50M | 78.98M | 88.92M | 92.36M | 98.74M | 104.06M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.06M | 38.88M | 37.78M | 45.99M | 47.84M | 59.66M | 64.32M | 65.01M | 60.81M | 54.37M | 48.13M | 61.44M | 54.84M | 49.17M | 44.41M | 50.43M | 45.20M | 40.98M | 44.70M | 55.62M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.57M | 10.32M | 10.16M | 8.48M | 8.75M | 7.59M | 6.69M | 7.58M | 7.50M | 0.46M | 6.98M | 10.10M | 10.85M | 10.90M | 11.77M | 12.55M | 12.39M | 14.51M | 15.19M | 14.95M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 593.80M | 579.21M | 565.84M | 590.19M | 594.69M | 595.37M | 599.92M | 605.98M | 653.47M | 638.61M | 647.34M | 715.19M | 675.20M | 698.75M | 708.16M | 793.65M | 741.11M | 745.27M | 750.44M | 753.66M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 603.37M | 589.54M | 576.01M | 598.67M | 603.43M | 602.96M | 606.61M | 613.56M | 660.97M | 639.07M | 654.32M | 725.29M | 686.05M | 709.64M | 719.93M | 806.19M | 753.50M | 759.78M | 765.63M | 768.61M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 323.96M | 320.70M | 320.83M | 320.97M | 321.11M | 321.25M | 321.38M | 321.52M | 321.66M | 321.80M | 55.00M | 412.07M | 382.21M | 411.48M | 412.53M | 448.22M | 413.92M | 419.62M | 415.32M | 378.17M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 356.61M | 360.10M | 374.78M | 399.00M | 415.40M | 412.19M | 396.91M | 368.22M | 364.02M | 368.52M | 365.97M | 385.55M | 409.04M | 418.02M | 425.41M | 448.91M | 479.94M | 481.87M | 502.11M | 517.14M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 356.61M | 360.10M | 374.78M | 399.00M | 415.40M | 412.19M | 396.91M | 368.22M | 364.02M | 368.52M | 365.97M | 385.55M | 409.04M | 418.02M | 425.41M | 448.91M | 479.94M | 481.87M | 502.11M | 517.14M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 959.98M | 949.63M | 950.79M | 997.67M | 1,018.84M | 1,015.15M | 1,003.52M | 981.78M | 1,024.99M | 1,007.60M | 1,020.29M | 1,110.84M | 1,095.09M | 1,127.67M | 1,145.34M | 1,255.10M | 1,233.45M | 1,241.65M | 1,267.74M | 1,285.75M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.04M | | | | 1.11M | | | | 1.61M | | | | 1.65M | 0.35M | 1.31M | 1.31M | 1.78M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.85M | 3.26M | 2.05M | 90.37M | 101.43M | 97.39M | 87.48M | 56.31M | -1.60M | -0.62M | 1.53M | -2.02M | -0.73M | -0.68M | 107.77M | 127.48M | -0.60M | 170.60M | -0.12M | -1.30M |