|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.99M | 41.48M | 29.50M | 44.84M | 56.97M | 83.74M | 43.05M | 49.85M | 35.16M | 78.94M | 45.46M | 55.72M | 47.12M | 26.95M | 27.66M | 35.12M | 38.71M | 37.00M | 44.10M | 28.21M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.99M | 41.48M | 29.50M | 44.84M | 56.97M | 83.74M | 43.05M | 49.85M | 35.16M | 78.94M | 45.46M | 55.72M | 47.12M | 26.95M | 27.66M | 35.12M | 38.71M | 37.00M | 44.10M | 28.21M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.92M | 49.84M | 41.22M | 21.78M | 49.12M | 51.60M | 46.42M | 55.44M | 80.93M | 68.38M | 64.85M | 27.49M | 45.48M | 23.14M | 34.77M | 16.39M | 42.39M | 23.03M | 34.54M | 14.89M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.80M | 7.80M | | | | | | | | 2.00M | 2.35M | 9.05M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.92M | 49.84M | 41.22M | 21.78M | 49.12M | 51.60M | 46.42M | 55.44M | 88.73M | 76.18M | 64.85M | 27.49M | 45.48M | 23.14M | 34.77M | 16.39M | 42.39M | 25.04M | 36.89M | 23.94M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.71M | 116.69M | 138.74M | 152.16M | 164.39M | 157.00M | 182.37M | 185.55M | 185.38M | 171.19M | 174.13M | 157.77M | 154.74M | 145.57M | 146.87M | 144.85M | 147.63M | 142.16M | 145.04M | 146.85M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.28M | 4.78M | 9.11M | 12.72M | 7.46M | 6.16M | 9.60M | 10.77M | 6.83M | 7.83M | 12.08M | 11.97M | 8.66M | 6.47M | 12.28M | 10.10M | 6.15M | 14.63M | 21.18M | 21.70M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 200.90M | 212.78M | 218.57M | 231.50M | 277.94M | 298.50M | 281.44M | 301.62M | 308.31M | 326.33M | 296.52M | 252.95M | 255.99M | 202.13M | 221.58M | 206.45M | 237.94M | 219.89M | 247.93M | 214.71M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 123.99M | 132.91M | 141.56M | 150.05M | 160.78M | 170.72M | 178.24M | 183.31M | 198.44M | 204.79M | 237.55M | 245.13M | 251.00M | 244.60M | 245.49M | 242.61M | 237.40M | 235.88M | 231.96M | 227.95M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.13M | 101.03M | 100.77M | 100.81M | 101.35M | 100.80M | 100.41M | 100.74M | 100.63M | 100.58M | 100.39M | 100.73M | 51.27M | 51.41M | 51.65M | 50.99M | 51.04M | 51.31M | 51.36M | 51.42M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 237.49M | 235.36M | 233.46M | 231.75M | 230.10M | 228.30M | 226.52M | 224.86M | 223.16M | 221.46M | 219.72M | 218.05M | 177.13M | 175.45M | 173.76M | 171.97M | 170.30M | 168.63M | 166.93M | 165.22M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 338.62M | 336.40M | 334.22M | 332.56M | 331.45M | 329.11M | 326.94M | 325.60M | 323.79M | 322.04M | 320.11M | 318.78M | 228.40M | 226.86M | 225.41M | 222.96M | 221.34M | 219.94M | 218.28M | 216.64M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.21M | 48.02M | 47.34M | 44.44M | 42.53M | 42.31M | 41.54M | 40.44M | 42.27M | 62.57M | 58.57M | 54.05M | 53.62M | 58.10M | 59.31M | 58.28M | 54.29M | 51.60M | 50.73M | 50.28M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.55M | 12.67M | 12.23M | 11.73M | 11.27M | 10.69M | 10.17M | 9.71M | 9.36M | 10.19M | 9.67M | 9.09M | 8.56M | | 7.35M | 8.37M | 3.06M | 3.06M | 3.06M | 6.12M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 529.36M | 530.00M | 535.35M | 538.78M | 546.02M | 552.83M | 556.88M | 559.05M | 573.86M | 599.59M | 625.89M | 627.05M | 541.59M | 537.50M | 537.56M | 532.22M | 520.83M | 514.69M | 507.68M | 501.00M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 730.27M | 742.78M | 753.92M | 770.28M | 823.96M | 851.33M | 838.32M | 860.67M | 882.17M | 925.92M | 922.41M | 880.00M | 797.59M | 739.62M | 759.14M | 738.68M | 758.77M | 734.58M | 755.61M | 715.71M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.60M | 45.99M | 51.22M | 43.67M | 61.61M | 44.37M | 52.04M | 41.05M | 51.34M | 40.40M | 37.99M | 27.97M | 39.15M | 19.15M | 31.61M | 28.89M | 42.24M | 24.42M | 39.26M | 21.33M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.60M | 45.99M | 51.22M | 43.67M | 61.61M | 44.37M | 52.04M | 41.05M | 51.34M | 40.40M | 37.99M | 27.97M | 39.15M | 19.15M | 31.61M | 28.89M | 42.24M | 24.42M | 39.26M | 21.33M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.61M | 77.18M | 71.35M | 77.41M | 83.93M | 87.74M | 81.62M | 85.82M | 90.64M | 187.08M | 109.48M | 106.72M | 108.87M | 119.43M | 110.89M | 106.37M | 105.98M | 109.77M | 112.20M | 115.57M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.25M | 4.25M | 76.25M | 76.25M | 73.41M | 1.56M | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.58M | 3.21M | 8.33M | 1.24M | 2.75M | 1.67M | 9.92M | 1.28M | 1.54M | 0.85M | 0.84M | 0.07M | 0.84M | 0.00M | 0.26M | 0.31M | 0.15M | 0.15M | 0.30M | 0.57M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 128.63M | 134.40M | 210.92M | 202.34M | 225.47M | 139.30M | 147.54M | 132.11M | 147.47M | 232.44M | 152.42M | 138.87M | 152.97M | 138.59M | 142.76M | 135.57M | 148.37M | 134.61M | 152.03M | 137.75M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 159.19M | 139.03M | 46.86M | 46.70M | 46.38M | 118.05M | 70.09M | 70.18M | 20.26M | | 65.00M | 35.00M | 15.00M | | 28.00M | 23.00M | 28.00M | 18.00M | 23.00M | 20.00M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.22M | 7.73M | 8.13M | 8.77M | 9.73M | 10.39M | 10.88M | 11.46M | 9.28M | 7.87M | 8.25M | 8.54M | 5.08M | 4.71M | 4.63M | 4.64M | 4.93M | 4.37M | 4.27M | 4.22M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.18M | 27.87M | 27.85M | 27.95M | 28.16M | 26.96M | 27.34M | 27.65M | 27.61M | 28.45M | 28.65M | 29.12M | 18.10M | 19.07M | 17.77M | 16.62M | 15.89M | 14.67M | 13.85M | 13.13M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.52M | 15.89M | 15.39M | 12.97M | 12.37M | 11.86M | 11.32M | 10.77M | 10.25M | 9.93M | 9.47M | 8.99M | 8.59M | 8.04M | 7.62M | 8.47M | 7.95M | 7.30M | 6.77M | 6.23M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 364.14M | 345.74M | 330.07M | 321.44M | 344.45M | 325.90M | 286.56M | 271.52M | 238.64M | 300.25M | 285.43M | 242.34M | 226.71M | 196.86M | 229.15M | 215.81M | 232.88M | 207.45M | 228.22M | 210.21M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 384.66M | 361.63M | 345.46M | 334.41M | 356.82M | 337.76M | 297.88M | 282.28M | 248.90M | 310.17M | 294.89M | 251.33M | 235.30M | 204.91M | 236.77M | 224.27M | 240.83M | 214.75M | 234.99M | 216.44M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 163.44M | 143.28M | 123.11M | 122.95M | 119.78M | 119.62M | 70.09M | 70.18M | 20.26M | | 65.00M | 35.00M | 15.00M | | 28.00M | 23.00M | 28.00M | 18.00M | 23.00M | 20.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 345.61M | 381.15M | 408.46M | 435.87M | 467.14M | 513.57M | 540.44M | 578.38M | 633.27M | 615.75M | 627.51M | 628.66M | 562.29M | 534.72M | 522.37M | 514.40M | 517.94M | 515.46M | 520.63M | 495.04M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 345.61M | 381.15M | 408.46M | 435.87M | 467.14M | 513.57M | 540.44M | 578.38M | 633.27M | 615.75M | 627.51M | 628.66M | 562.29M | 534.72M | 522.37M | 514.40M | 517.94M | 515.46M | 520.63M | 495.04M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 730.27M | 742.78M | 753.92M | 770.28M | 823.96M | 851.33M | 838.32M | 860.67M | 882.17M | 925.92M | 922.41M | 880.00M | 797.59M | 739.62M | 759.14M | 738.68M | 758.77M | 734.58M | 755.61M | 715.71M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 229.82M | 263.55M | 290.50M | 320.39M | 373.26M | -3.51M | 456.07M | 491.23M | 543.12M | -4.34M | 545.96M | -3.66M | 489.01M | 469.79M | 464.74M | -6.01M | -5.80M | -4.65M | -4.42M | 481.50M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | | 0.15M | 0.15M | 0.37M | 0.00M | 0.16M | 0.31M | 0.32M | | 0.16M | 0.30M | 0.52M | 0.00M | 0.13M | 0.13M | 0.52M | 0.03M | 0.21M |