|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 18.10M | 17.47M | 35.96M | 40.84M | 61.86M | 90.08M | 87.05M | 27.89M | 48.90M | 64.11M | 62.17M | 77.12M | 0.37M | 38.77M | 35.79M | 31.61M | 45.52M | 58.01M | 41.02M | 36.66M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 18.10M | 17.47M | 35.96M | 40.84M | 61.86M | 90.08M | 87.05M | 27.89M | 48.90M | 64.11M | 62.17M | 77.12M | 0.37M | 38.77M | 35.79M | 31.61M | 45.52M | 58.01M | 41.02M | 36.66M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 5.51M | 8.07M | 5.81M | 7.60M | 4.09M | 7.98M | 7.04M | 8.15M | 3.66M | 6.21M | 5.04M | 10.91M | 5.07M | 6.54M | 5.02M | 9.37M | 6.48M | 4.86M | 4.32M | 8.51M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 5.51M | 8.07M | 5.81M | 7.60M | 4.09M | 7.98M | 7.04M | 8.15M | 3.66M | 6.21M | 5.04M | 10.91M | 5.07M | 6.54M | 5.02M | 9.37M | 6.48M | 4.86M | 4.32M | 8.51M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 48.49M | 56.90M | 56.02M | 63.22M | 54.38M | 60.13M | 50.59M | 53.79M | 45.69M | 56.65M | 53.26M | 53.15M | 52.71M | 61.74M | 61.30M | 60.56M | 55.27M | 66.90M | 70.07M | 63.92M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 43.41M | 43.67M | 25.46M | 27.14M | 25.61M | 26.49M | 0.55M | 17.31M | 17.92M | 16.63M | 17.66M | 17.68M | 19.45M | 18.77M | 20.29M | 21.14M | 23.09M | 20.55M | 25.79M | 25.71M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 115.51M | 126.12M | 123.25M | 138.79M | 145.94M | 184.68M | 159.90M | 107.14M | 116.17M | 143.61M | 138.13M | 158.85M | 105.69M | 125.81M | 122.03M | 122.31M | 130.36M | 150.31M | 141.19M | 134.44M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 3.34M | | | | 10.14M | | | | 3.72M | | | | 8.32M | | | | 6.56M | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 63.99M | 60.05M | 57.33M | 53.25M | 50.43M | 49.03M | 53.50M | 53.79M | 53.76M | 53.88M | 50.40M | 52.08M | 50.88M | 52.09M | 47.00M | | | | 50.23M | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 59.70M | 59.70M | 59.70M | 59.70M | 59.70M | 59.70M | 59.70M | 59.70M | 59.70M | 59.70M | 59.70M | 59.70M | 59.70M | 59.70M | 59.70M | 59.70M | 59.70M | 59.70M | 59.70M | 59.70M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 84.84M | 82.78M | 80.71M | 78.83M | 76.95M | 75.07M | 73.19M | 71.45M | 69.72M | 67.98M | 66.25M | 64.64M | 63.43M | 62.22M | 61.02M | 59.84M | 58.67M | 57.49M | 56.32M | 55.18M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 144.54M | 142.47M | 140.41M | 138.53M | 136.65M | 134.77M | 132.89M | 131.15M | 129.42M | 127.68M | 125.95M | 124.33M | 123.13M | 121.92M | 120.71M | 119.54M | 118.37M | 117.19M | 116.02M | 114.88M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.16M | 0.14M | 0.12M | 0.12M | 0.10M | 0.08M | 1.02M | 0.32M | 0.44M | 0.49M | 1.79M | 0.40M | 3.26M | 6.08M | 7.33M | 0.40M | 7.42M | 7.60M | 7.27M | 0.40M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 353.96M | 340.05M | 328.60M | 324.80M | 314.33M | 304.72M | 306.52M | 300.82M | 300.59M | 294.44M | 290.05M | 285.05M | 285.11M | 292.44M | 295.67M | 310.59M | 306.15M | 307.68M | 309.03M | 303.04M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 469.47M | 466.17M | 451.85M | 463.58M | 460.27M | 489.40M | 466.42M | 407.97M | 416.76M | 438.05M | 428.18M | 443.90M | 390.80M | 418.26M | 417.70M | 432.90M | 436.51M | 458.00M | 450.22M | 437.47M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 37.78M | 54.24M | 49.92M | 46.53M | 40.18M | 47.84M | 39.31M | 41.86M | 37.16M | 48.98M | 41.11M | 41.69M | 44.55M | 50.94M | 51.98M | 44.30M | 47.24M | 54.20M | 57.65M | 44.09M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 37.78M | 54.24M | 49.92M | 46.53M | 40.18M | 47.84M | 39.31M | 41.86M | 37.16M | 48.98M | 41.11M | 41.69M | 44.55M | 50.94M | 51.98M | 44.30M | 47.24M | 54.20M | 57.65M | 44.09M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 49.01M | 51.85M | 48.85M | 49.28M | 45.58M | 63.72M | 1.26M | 38.85M | 37.22M | 42.86M | 11.29M | 46.83M | 36.53M | 42.53M | 40.48M | 41.68M | 31.59M | 37.60M | 30.86M | 34.18M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 2.48M | | | | 5.04M | | | | | | | | 2.63M | | | | 2.46M | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 7.69M | 7.00M | 7.69M | 7.67M | 2.74M | 2.74M | 3.42M | 8.75M | 8.75M | 8.75M | 35.35M | 35.35M | 4.38M | 2.19M | | | | | 1.88M | 1.59M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 34.79M | 33.25M | 32.28M | 34.67M | 34.67M | 34.52M | 34.53M | 34.16M | 34.99M | 35.41M | 36.20M | 34.70M | 33.90M | 34.25M | 34.65M | 38.07M | 38.34M | 38.94M | 40.26M | 38.57M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 129.28M | 146.34M | 138.75M | 138.16M | 123.17M | 148.82M | 126.99M | 123.61M | 118.13M | 136.00M | 154.95M | 158.57M | 119.36M | 129.91M | 127.11M | 124.05M | 117.16M | 130.74M | 130.65M | 118.44M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 4.30M | 4.91M | 196.51M | 196.26M | 7.34M | 8.43M | 205.24M | 151.79M | 150.30M | 148.73M | 120.59M | 119.08M | 68.83M | 69.12M | 69.42M | 69.71M | 70.02M | 70.33M | 71.44M | 71.32M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 14.27M | 14.11M | 10.70M | 10.70M | 10.70M | 10.23M | 10.06M | 9.96M | 11.03M | 10.74M | 10.97M | 11.11M | 9.54M | 9.51M | 9.39M | 8.62M | 12.66M | 12.01M | 14.40M | 15.46M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 160.92M | 151.47M | 143.21M | 140.76M | 133.29M | 126.20M | 123.10M | 118.36M | 117.26M | 110.01M | 103.07M | 100.68M | 101.41M | 105.16M | 104.75M | 117.29M | 114.13M | 114.87M | 111.23M | 106.99M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 1.52M | 1.43M | 1.73M | 1.62M | 1.53M | 1.26M | 1.25M | 0.92M | 0.93M | 0.91M | 1.38M | 1.34M | 1.30M | 1.29M | 1.26M | 1.25M | 1.04M | 1.00M | 1.00M | 0.97M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 528.82M | 513.60M | 494.77M | 492.28M | 470.52M | 490.13M | 465.38M | 403.72M | 396.71M | 405.48M | 389.58M | 389.44M | 299.14M | 313.70M | 310.67M | 319.68M | 313.97M | 327.95M | 327.72M | 312.21M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 530.34M | 515.04M | 496.50M | 493.90M | 472.05M | 491.39M | 466.64M | 404.64M | 397.65M | 406.39M | 390.96M | 390.79M | 300.44M | 315.00M | 311.93M | 320.92M | 315.01M | 328.95M | 328.72M | 313.18M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 11.99M | 11.91M | 204.20M | 203.93M | 10.07M | 11.17M | 208.66M | 160.54M | 159.05M | 157.48M | 155.95M | 154.43M | 73.21M | 71.31M | 69.42M | 69.71M | 70.02M | 70.33M | 73.31M | 72.91M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -60.87M | -48.87M | -44.65M | -30.32M | -11.78M | -1.99M | -0.22M | 3.33M | 19.11M | 31.66M | 37.22M | 53.11M | 90.36M | 103.26M | 105.77M | 111.97M | 121.50M | 129.05M | 121.50M | 124.29M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 469.47M | 466.17M | 451.85M | 463.58M | 460.27M | 489.40M | 466.42M | 407.97M | 416.76M | 438.05M | 428.18M | 443.90M | 390.80M | 418.26M | 417.70M | 432.90M | 436.51M | 458.00M | 450.22M | 437.47M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.67M | | | | 0.68M | 0.51M | 0.06M | 0.47M | | 0.46M | 0.42M | 0.43M | -0.02M | 0.22M | 0.59M | 0.59M | 0.66M | 0.73M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -269.31M | -258.08M | -254.50M | -240.09M | -222.28M | -213.36M | -212.33M | -207.73M | -192.51M | -180.89M | -176.12M | -159.43M | -151.24M | -138.89M | -136.64M | -124.95M | -114.44M | -105.23M | -108.75M | -104.06M |