|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | 34.10M | 36.28M | 44.15M | 43.48M | 45.33M | 0.08M | 43.09M | 0.61M | 43.13M | 0.08M | 0.06M | 50.87M | 0.23M | 54.11M | 0.34M | 0.24M | 53.52M | 0.18M | 68.09M | 65.05M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | 7.00M | 0.25M | 0.92M | 0.88M | 0.43M | 0.21M | 7.00M | 7.00M | 7.00M | 7.00M | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | 41.10M | 36.53M | 45.06M | 44.36M | 45.76M | 0.29M | 50.09M | 7.61M | 50.13M | 7.08M | 0.06M | 50.87M | 0.23M | 54.11M | 0.34M | 0.24M | 53.52M | 0.18M | 68.09M | 65.05M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | 77.24M | 102.69M | 114.76M | 130.20M | 132.52M | 120.29M | 110.47M | 111.07M | 115.94M | 105.62M | 107.91M | 119.23M | 119.51M | 97.78M | 106.05M | 127.24M | 135.50M | 106.63M | 107.18M | 114.92M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | 2.64M | 5.56M | 8.39M | 10.04M | 9.89M | 2.94M | 7.70M | 12.48M | 23.61M | 10.14M | 9.36M | 0.79M | 10.01M | 1.46M | 7.84M | 1.13M | 6.42M | 2.57M | 2.86M | 7.22M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | 130.48M | 159.57M | 183.81M | 202.63M | 204.92M | 197.92M | 179.37M | 184.69M | 197.31M | 178.83M | 185.49M | 193.61M | 192.92M | 178.10M | 188.13M | 202.17M | 208.37M | 194.00M | 191.96M | 205.21M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | 146.94M | 145.91M | 147.24M | 142.01M | 141.30M | 140.33M | 138.98M | 136.72M | 135.35M | 133.14M | 137.99M | 143.54M | 146.07M | 149.57M | 160.41M | 158.01M | 158.72M | 163.40M | 176.50M | 178.89M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | 2.44M | 2.46M | 2.69M | 2.73M | 2.63M | 2.68M | 2.67M | 2.41M | 2.40M | 2.39M | 2.39M | 2.39M | 2.37M | 2.35M | 2.33M | 2.24M | 2.19M | 2.14M | 2.10M | 2.05M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | 68.51M | 80.26M | 80.30M | 85.12M | 85.12M | 85.12M | 85.10M | 85.12M | 85.10M | 85.12M | 85.10M | 85.12M | 85.12M | 38.81M | 38.80M | 38.80M | 38.81M | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | 167.63M | 159.16M | 156.74M | 39.20M | 37.77M | 14.70M | 34.91M | 33.48M | 149.82M | 30.62M | 144.54M | 141.90M | 139.26M | 136.62M | 23.68M | 28.06M | 128.69M | 25.44M | 24.14M | 120.77M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | 236.14M | 239.42M | 237.04M | 124.32M | 122.89M | 99.82M | 120.01M | 118.60M | 234.92M | 115.74M | 229.64M | 227.02M | 224.38M | 175.43M | 62.48M | 66.86M | 167.50M | 25.44M | 24.14M | 120.77M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | 1.15M | 2.03M | 1.76M | 2.52M | 2.62M | 3.23M | 3.94M | 4.86M | 8.20M | 6.53M | 6.53M | 6.54M | 5.69M | 5.68M | 5.25M | 4.92M | 4.75M | 4.45M | 3.92M | 4.34M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.01M | 437.38M | 436.25M | 448.61M | 445.75M | 439.61M | 434.01M | 427.40M | 425.47M | 417.69M | 417.58M | 423.26M | 419.83M | 371.89M | 393.72M | 391.37M | 386.71M | 347.53M | 353.93M | 351.39M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | 520.16M | 596.95M | 620.07M | 651.24M | 650.68M | 637.53M | 613.38M | 612.09M | 622.78M | 596.52M | 603.07M | 616.87M | 612.75M | 549.99M | 581.85M | 593.54M | 595.08M | 541.53M | 545.88M | 556.60M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | 41.41M | 57.74M | 57.22M | 57.11M | 49.26M | 0.73M | 57.84M | 0.87M | 0.45M | 0.02M | 0.02M | 0.63M | 0.02M | 0.05M | 62.24M | 0.23M | 0.02M | 0.36M | 0.03M | 70.78M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | 2.95M | 1.94M | 1.63M | 2.10M | 18.52M | 21.95M | 0.75M | 20.87M | 6.89M | 4.49M | 8.66M | 6.45M | 12.02M | 5.69M | 4.99M | 6.99M | 2.13M | 1.67M | 5.04M | 5.58M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | 44.36M | 59.69M | 58.85M | 59.21M | 67.78M | 22.68M | 58.59M | 21.74M | 7.34M | 4.51M | 8.68M | 7.08M | 12.04M | 5.74M | 67.24M | 7.22M | 2.15M | 2.03M | 5.06M | 76.36M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | 5.91M | 12.14M | 15.36M | 12.45M | 15.72M | 19.65M | 16.41M | 19.76M | 17.16M | 17.29M | 17.45M | 15.55M | 19.68M | 18.00M | 15.88M | 17.58M | 15.09M | 14.99M | 13.79M | 15.79M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | 5.68M | 55.29M | 68.45M | 6.64M | 71.33M | 53.06M | 6.03M | 5.94M | 5.87M | 58.56M | 55.19M | 66.35M | 66.91M | 57.48M | 58.59M | 5.41M | 7.00M | 55.80M | 5.14M | 77.13M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.80M | 2.48M | 2.96M | 2.37M | 2.25M | 3.68M | 3.59M | 1.98M | 1.83M | 3.71M | 2.30M | 4.12M | 4.15M | 3.80M | 4.30M | 4.30M | 4.24M | 4.33M | 3.24M | 6.73M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | 101.34M | 155.26M | 171.85M | 164.36M | 168.94M | 163.89M | 145.29M | 149.98M | 161.62M | 143.26M | 150.63M | 164.06M | 163.11M | 145.20M | 157.61M | 169.70M | 175.05M | 164.77M | 172.46M | 184.48M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | 11.93M | 11.68M | 11.79M | 11.61M | 11.19M | 11.44M | 11.58M | 11.38M | 11.17M | 11.23M | 14.69M | 17.43M | 17.73M | 19.93M | 26.61M | 27.85M | 26.86M | 25.28M | 24.59M | 23.53M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | 83.71M | 4.50M | 85.59M | 125.15M | 116.99M | 115.44M | 120.08M | 118.56M | 117.09M | 114.16M | 112.76M | 106.00M | 110.07M | 103.32M | 107.38M | 100.61M | 100.27M | 106.12M | 100.70M | 100.56M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | 3.76M | 4.04M | 4.78M | 4.62M | 4.59M | 4.44M | 4.57M | 3.86M | 3.07M | 1.32M | 1.46M | 2.45M | 2.55M | 2.00M | 2.12M | 1.41M | 1.65M | 1.53M | 1.01M | 1.05M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | 45.63M | 47.39M | 37.30M | 36.78M | 36.06M | 45.85M | 33.12M | 33.12M | 31.98M | 29.03M | 28.56M | 28.20M | 27.85M | 29.39M | 28.31M | 27.43M | 26.54M | 23.81M | 23.68M | 22.12M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | 2.23M | | 9.53M | 10.60M | 5.82M | 14.30M | 9.79M | 9.05M | 9.17M | 9.41M | 8.49M | 12.22M | 11.18M | 10.12M | 25.64M | 24.86M | 23.76M | 22.99M | 24.05M | 23.06M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 5.47M | 8.04M | 5.34M | 5.26M | 6.89M | 5.20M | 0.16M | 2.61M | 0.73M | 1.58M | 1.98M | 1.75M | 1.66M | 0.86M | 0.25M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 335.81M | 313.83M | 316.15M | 325.17M | 301.65M | 309.70M | 327.92M | 324.53M | 307.97M | 340.13M | 350.44M | 352.48M | 336.28M | 340.33M | 348.53M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | 248.41M | 301.96M | 320.93M | 347.49M | 350.82M | 341.28M | 321.87M | 321.49M | 330.43M | 308.54M | 314.90M | 328.08M | 327.14M | 308.70M | 341.71M | 352.42M | 354.22M | 337.94M | 341.19M | 348.78M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | 89.39M | 59.79M | 154.04M | 131.79M | 188.32M | 168.50M | 126.11M | 124.50M | 122.96M | 172.72M | 167.95M | 172.35M | 176.98M | 160.81M | 165.97M | 106.02M | 107.26M | 161.92M | 105.85M | 177.68M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | 267.99M | 294.30M | 298.45M | 303.06M | 295.27M | 296.25M | 291.51M | 290.60M | 292.36M | 287.98M | 288.16M | 288.79M | 283.06M | 241.29M | 240.14M | 241.12M | 239.21M | 202.05M | 203.68M | 207.82M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | 520.16M | 596.95M | 620.07M | 651.24M | 650.68M | 637.53M | 613.38M | 612.09M | 622.78M | 596.52M | 603.07M | 616.87M | 612.75M | 549.99M | 581.85M | 593.54M | 595.08M | 541.53M | 545.88M | 556.60M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.14M | | | | | | | | | -2.00M | -2.00M | -2.00M | -2.00M | -2.00M | -2.00M | -2.00M | 2.00M | 2.00M | 2.00M | 1.57M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | 584.10M | -306.28M | 597.52M | -298.61M | -302.47M | -306.51M | 599.38M | 600.03M | -311.41M | 603.09M | 603.83M | -309.37M | -313.31M | 604.24M | 604.61M | 605.08M | 605.70M | 605.84M | 606.24M | 605.10M |