|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.33M | 2.10M | 1.98M | 1.83M | 2.15M | 2.09M | 1.83M | 1.83M | 7.33M | 26.61M | 36.82M | 1.98M | 2.49M | 2.24M | 30.40M | 16.18M | 2.18M | 2.29M | 0.70M | 17.69M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.33M | 2.10M | 1.98M | 1.83M | 2.15M | 2.09M | 1.83M | 1.83M | 7.33M | 26.61M | 36.82M | 1.98M | 2.49M | 2.24M | 30.40M | 16.18M | 2.18M | 2.29M | 0.70M | 17.69M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.35M | 30.20M | 44.08M | 49.70M | 52.13M | 40.92M | 49.41M | 44.90M | 38.76M | 25.09M | 31.42M | 35.30M | 34.66M | 27.42M | 35.54M | 47.84M | 36.02M | 39.03M | 36.72M | 41.30M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.35M | 30.20M | 44.08M | 49.70M | 52.13M | 40.92M | 49.41M | 44.90M | 38.76M | 25.09M | 31.42M | 35.30M | 34.66M | 27.42M | 35.54M | 47.84M | 36.02M | 39.03M | 36.72M | 41.30M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 394.29M | 464.29M | 479.79M | 384.24M | 436.86M | 569.17M | 564.86M | 425.51M | 376.06M | 396.09M | 422.16M | 301.72M | 288.63M | 312.01M | 335.86M | 265.13M | 262.37M | 301.80M | 347.63M | 268.80M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.53M | 31.13M | 41.42M | 36.91M | 39.20M | 39.27M | 47.20M | 44.89M | 45.74M | 43.20M | 47.95M | 37.98M | 10.16M | 12.58M | 36.25M | 33.26M | 8.18M | 10.29M | 30.30M | 27.86M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 510.67M | 566.95M | 605.20M | 506.95M | 552.36M | 674.95M | 692.13M | 556.73M | 470.05M | 492.82M | 540.19M | 410.26M | 405.02M | 414.76M | 453.50M | 370.48M | 365.13M | 405.06M | 460.81M | 361.00M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 139.99M | 136.71M | 133.57M | 129.79M | 127.43M | 124.63M | 121.91M | 127.64M | 126.40M | 125.33M | 121.40M | 118.03M | 113.29M | 106.76M | 109.17M | 115.62M | 116.01M | 117.20M | 116.19M | 115.70M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.70M | 106.70M | 106.70M | 110.00M | 106.70M | 106.70M | 106.70M | 0.11M | 106.70M | 106.70M | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 257.00M | 257.00M | 257.00M | 257.00M | 257.00M | 257.00M | 257.00M | 257.00M | 257.00M | 257.00M | 257.00M | 257.00M | 257.00M | 257.00M | 257.00M | 257.00M | 257.00M | 257.00M | 257.00M | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 363.70M | 363.70M | 363.70M | 367.00M | 363.70M | 363.70M | 363.70M | 257.11M | 363.70M | 363.70M | 257.00M | 257.00M | 257.00M | 257.00M | 257.00M | 257.00M | 257.00M | 257.00M | 257.00M | |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.06M | 4.35M | 4.51M | 4.70M | 4.74M | 3.76M | 3.79M | 3.76M | 3.17M | 2.95M | 2.76M | 2.75M | 2.51M | 2.81M | 2.42M | 2.01M | 2.91M | 2.52M | 2.07M | 1.68M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 542.00M | 538.75M | 534.57M | 529.68M | 529.20M | 524.20M | 520.83M | 525.42M | 525.15M | 521.66M | 407.37M | 401.22M | 395.09M | 387.75M | 390.08M | 395.00M | 395.37M | 395.58M | 391.86M | 390.06M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,052.68M | 1,105.70M | 1,139.76M | 1,036.63M | 1,081.56M | 1,199.15M | 1,212.97M | 1,082.15M | 995.19M | 1,014.48M | 947.56M | 811.48M | 800.11M | 802.52M | 843.57M | 765.48M | 760.50M | 800.64M | 852.66M | 751.07M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.60M | 211.92M | 184.57M | 145.80M | 130.96M | 236.01M | 228.86M | 171.56M | 110.10M | 156.34M | 161.43M | 131.92M | 108.29M | 143.89M | 132.12M | 111.35M | 95.08M | 147.85M | 144.56M | 115.44M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.60M | 211.92M | 184.57M | 145.80M | 130.96M | 236.01M | 228.86M | 171.56M | 110.10M | 156.34M | 161.43M | 131.92M | 108.29M | 143.89M | 132.12M | 111.35M | 95.08M | 147.85M | 144.56M | 115.44M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.50M | 45.41M | 48.89M | 146.26M | 19.31M | 101.02M | 111.87M | 18.12M | 88.22M | 22.92M | 19.31M | 28.45M | 92.18M | 91.19M | 27.41M | 98.74M | 83.96M | 16.69M | 100.23M | 91.07M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 145.21M | 130.28M | 142.83M | 146.26M | 90.78M | 101.02M | 111.87M | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.75M | 13.75M | 13.75M | 13.75M | 13.75M | 13.75M | 13.75M | 13.75M | 13.75M | 13.75M | 13.75M | 13.00M | 13.00M | 13.00M | 13.00M | 13.00M | 13.00M | 13.00M | 13.00M | 13.00M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.96M | 5.44M | 5.61M | 5.62M | 5.56M | 6.72M | 5.81M | 5.41M | 5.53M | 5.64M | 5.75M | 6.02M | 5.63M | 5.35M | 5.20M | 4.53M | 4.46M | 4.61M | 4.53M | 4.43M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.93M | 10.59M | 12.46M | 12.00M | 9.79M | 7.86M | 10.51M | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.37M | 18.36M | 14.54M | 8.56M | 6.07M | 9.76M | 13.41M | 7.48M | 6.02M | 8.08M | 13.80M | 4.31M | 9.34M | 9.30M | 10.34M | 6.58M | 5.05M | 8.82M | 14.15M | 3.02M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 269.51M | 361.39M | 346.76M | 311.43M | 241.04M | 357.50M | 360.29M | 297.48M | 217.60M | 276.37M | 290.86M | 259.92M | 219.10M | 253.43M | 260.21M | 227.62M | 196.50M | 250.54M | 262.32M | 223.94M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 242.79M | 240.02M | 237.25M | 234.47M | 231.70M | 228.95M | 226.23M | 223.51M | 220.79M | 218.02M | 215.31M | 236.17M | 233.09M | 230.23M | 227.56M | 224.89M | 222.22M | 219.55M | 216.88M | 214.21M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.44M | 47.47M | 47.33M | 46.19M | 45.61M | 45.52M | 45.09M | 45.95M | 45.86M | 51.07M | 51.18M | 48.02M | 48.62M | 48.63M | 48.34M | 51.45M | 50.53M | 50.32M | 49.87M | 52.39M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.69M | 35.91M | 34.09M | 32.73M | 34.85M | 32.33M | 32.03M | 31.09M | 32.34M | 29.97M | 26.07M | 22.95M | 21.87M | 20.84M | 21.12M | 20.01M | 18.93M | 17.99M | 15.38M | 14.26M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.08M | 6.08M | 5.83M | 5.11M | 4.95M | 4.91M | 3.76M | 3.37M | 3.33M | 3.28M | 3.25M | 2.83M | 2.83M | 2.87M | 2.71M | 2.29M | 2.17M | 2.12M | 2.21M | 1.97M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 676.44M | 709.79M | 735.42M | 624.83M | 678.21M | 799.30M | 823.64M | 698.03M | 616.58M | 645.43M | 693.40M | 567.06M | 562.68M | 573.13M | 617.22M | 523.97M | 528.19M | 573.39M | 619.44M | 504.81M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 682.52M | 715.87M | 741.25M | 629.94M | 683.16M | 804.21M | 827.40M | 701.40M | 619.91M | 648.71M | 696.66M | 569.89M | 565.51M | 576.00M | 619.93M | 526.26M | 530.36M | 575.52M | 621.65M | 506.77M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 256.54M | 253.77M | 251.00M | 248.22M | 245.45M | 242.70M | 239.98M | 237.26M | 234.54M | 231.77M | 229.06M | 249.17M | 246.09M | 243.23M | 240.56M | 237.89M | 235.22M | 232.55M | 229.88M | 227.21M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 370.15M | 389.82M | 398.51M | 406.70M | 398.40M | 394.94M | 385.57M | 380.75M | 375.28M | 365.77M | 250.91M | 241.59M | 234.60M | 226.51M | 223.64M | 239.22M | 230.14M | 225.12M | 231.02M | 244.29M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 370.15M | 389.82M | 398.51M | 406.70M | 398.40M | 394.94M | 385.57M | 380.75M | 375.28M | 365.77M | 250.91M | 241.59M | 234.60M | 226.51M | 223.64M | 239.22M | 230.14M | 225.12M | 231.02M | 244.29M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,052.68M | 1,105.70M | 1,139.76M | 1,036.63M | 1,081.56M | 1,199.15M | 1,212.97M | 1,082.15M | 995.19M | 1,014.48M | 947.56M | 811.48M | 800.11M | 802.52M | 843.57M | 765.48M | 760.50M | 800.64M | 852.66M | 751.07M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.91M | -10.95M | 37.48M | -12.64M | -15.74M | -16.58M | 34.57M | -17.02M | -16.94M | -16.24M | -90.80M | -16.07M | -16.58M | -16.28M | -112.88M | -16.67M | -15.17M | -15.74M | -16.11M | -88.85M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.94M | 0.39M | 0.92M | 0.44M | 0.90M | 0.38M | 0.38M | 0.35M | 0.43M | 1.26M | 0.80M | 0.61M | 0.80M | 0.94M | 0.69M | 0.69M | 0.90M | 1.33M | 1.27M | 1.25M |