|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.75M | 83.88M | 34.68M | 65.04M | 34.09M | 52.37M | 14.34M | 31.46M | 48.20M | 54.81M | 27.36M | 47.16M | 69.66M | 115.61M | 124.61M | 156.78M | 185.54M | 224.64M | 192.31M | 198.96M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.60M | 2.60M | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.75M | 83.88M | 37.28M | 67.64M | 34.09M | 52.37M | 14.34M | 31.46M | 48.20M | 54.81M | 27.36M | 47.16M | 69.66M | 115.61M | 124.61M | 156.78M | 185.54M | 224.64M | 192.31M | 198.96M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 158.10M | 148.03M | 144.89M | 121.60M | 137.69M | 153.88M | 149.34M | 182.05M | 163.43M | 145.76M | 152.30M | 158.18M | 172.92M | 138.99M | 132.54M | 134.73M | 205.29M | 154.99M | 160.34M | 205.95M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.96M | 30.77M | 33.77M | 34.50M | 46.39M | 44.75M | 59.61M | 46.59M | 53.40M | 44.89M | 42.37M | 40.43M | 34.60M | 33.89M | 31.82M | 34.71M | 38.57M | 29.76M | 37.91M | 25.28M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 196.06M | 178.80M | 178.66M | 156.10M | 184.08M | 198.63M | 208.95M | 228.64M | 216.82M | 190.65M | 194.67M | 198.61M | 207.52M | 172.88M | 164.36M | 169.44M | 243.86M | 184.76M | 198.26M | 231.23M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.22M | 7.34M | 6.31M | 6.30M | 6.91M | 9.97M | 8.38M | 7.98M | 8.03M | 7.44M | 9.15M | 8.44M | 9.06M | 8.84M | 7.51M | 7.16M | 6.39M | 5.92M | 5.58M | 6.86M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.01M | 4.23M | 11.18M | 8.46M | 7.32M | 4.02M | 9.83M | 8.10M | 6.37M | 5.74M | 10.14M | 8.47M | 6.61M | 4.08M | 12.24M | 10.37M | 7.82M | 4.35M | 14.20M | 10.94M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 294.49M | 291.22M | 250.28M | 254.74M | 246.14M | 287.41M | 260.60M | 294.48M | 284.76M | 262.26M | 245.05M | 267.31M | 293.17M | 301.59M | 308.89M | 343.92M | 443.81M | 419.77M | 410.41M | 450.01M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.38M | 41.63M | 41.56M | 41.55M | 41.74M | 34.79M | 34.29M | 36.39M | 36.46M | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.22M | 0.49M | 0.13M | 0.28M | 0.56M | 1.65M | 1.02M | 0.83M | 3.15M | 0.08M | | | | 4.95M | | | | 2.87M | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.63M | | | | 34.79M | | | | 37.26M | | | | 32.61M | | | | 38.16M | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.73M | 69.41M | 65.80M | 62.73M | 60.48M | 53.87M | 51.66M | 50.68M | 50.54M | 47.55M | 45.03M | 42.49M | 44.71M | 43.50M | 43.25M | 41.39M | 42.31M | 42.10M | 41.35M | 38.13M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.60M | 60.64M | 60.54M | 60.55M | 42.24M | 42.13M | 41.92M | 29.73M | 29.71M | 29.12M | 29.05M | 29.13M | 29.06M | 29.02M | 29.08M | 28.88M | 28.89M | 29.05M | 28.98M | 28.99M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.18M | 6.61M | 6.09M | 9.40M | 5.23M | 4.80M | 4.36M | 3.93M | 3.50M | 3.07M | 2.63M | 2.20M | 1.93M | 1.65M | 1.38M | 1.10M | 0.83M | 0.56M | 0.28M | 0.05M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.79M | 67.25M | 66.63M | 69.95M | 47.47M | 46.93M | 46.28M | 33.66M | 33.21M | 32.19M | 31.69M | 31.33M | 30.99M | 30.67M | 30.45M | 29.99M | 29.71M | 29.60M | 29.26M | 29.04M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.51M | 5.29M | 10.69M | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.05M | | 10.37M | 25.00M | 13.19M | 5.51M | 6.18M | 25.00M | 9.54M | 11.72M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 65.96M | 25.00M | 25.00M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 177.19M | 176.34M | 200.00M | 185.83M | 166.94M | 153.38M | 150.31M | 143.64M | 141.18M | 138.25M | 137.23M | 137.52M | 146.84M | 149.76M | 161.26M | 169.92M | 169.93M | 180.48M | 187.77M | 200.19M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 471.68M | 467.56M | 450.28M | 440.56M | 413.08M | 440.79M | 410.91M | 438.12M | 425.95M | 400.50M | 382.28M | 404.83M | 440.00M | 451.35M | 470.16M | 513.85M | 613.74M | 600.26M | 598.19M | 650.20M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.16M | 60.92M | 65.97M | 55.95M | 68.16M | 74.89M | 68.56M | 80.56M | 65.52M | 76.36M | 74.09M | 61.89M | 55.19M | 65.63M | 61.67M | 79.98M | 79.05M | 80.45M | 98.20M | 87.98M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.16M | 60.92M | 65.97M | 55.95M | 68.16M | 74.89M | 68.56M | 80.56M | 65.52M | 76.36M | 74.09M | 61.89M | 55.19M | 65.63M | 61.67M | 79.98M | 79.05M | 80.45M | 98.20M | 87.98M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.98M | 21.01M | 20.22M | 15.97M | 23.07M | 21.53M | 16.64M | 12.35M | 13.26M | 13.68M | 11.51M | 13.80M | 18.07M | 15.88M | 13.91M | 13.29M | 19.01M | 18.96M | 15.41M | 12.76M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.96M | 5.33M | 6.63M | 5.61M | 3.84M | 4.43M | 6.98M | 5.53M | 4.48M | 1.81M | 2.64M | 5.78M | 2.01M | 3.96M | 4.93M | 2.04M | 2.94M | 5.31M | 3.12M | 4.41M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.20M | 5.75M | 5.57M | 5.36M | 4.93M | 5.71M | 4.89M | 4.53M | 4.61M | 4.66M | 4.28M | 3.98M | 3.62M | 3.74M | 3.78M | 3.78M | 3.91M | 4.44M | 4.46M | 4.50M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.49M | 53.83M | 50.97M | 84.86M | 73.87M | 65.11M | 53.29M | 99.76M | 114.73M | 85.44M | 73.13M | 117.27M | 167.66M | 171.31M | 204.61M | 237.54M | 332.66M | 323.59M | 317.56M | 382.90M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 149.24M | 153.40M | 154.28M | 173.93M | 180.18M | 177.78M | 154.60M | 208.55M | 208.41M | 187.53M | 171.41M | 205.06M | 252.25M | 265.12M | 292.15M | 341.10M | 442.22M | 436.38M | 443.45M | 495.14M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00M | 15.00M | 15.00M | 15.00M | 10.00M | 10.00M | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 10.91M | 0.03M | 0.03M | 0.03M | 8.88M | 0.02M | 0.03M | 0.03M | 5.72M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.03M | 0.02M | 0.15M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.65M | 20.77M | 25.52M | 18.93M | 19.63M | 19.90M | 19.70M | 27.25M | 21.73M | 20.66M | 19.95M | 18.66M | 17.95M | 19.16M | 19.15M | 18.19M | 17.56M | 16.99M | 15.90M | 14.89M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.90M | 7.81M | 7.72M | 2.07M | 0.40M | 0.37M | 0.34M | 0.37M | 0.78M | 0.80M | 1.78M | 2.18M | 3.98M | 2.87M | 2.31M | 2.60M | 3.22M | 4.15M | 2.54M | 2.45M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 169.92M | 174.21M | 174.26M | 192.89M | 199.84M | 212.72M | 189.32M | 246.29M | 245.16M | 218.22M | 201.38M | 223.75M | 270.22M | 284.30M | 311.32M | 359.32M | 459.81M | 453.39M | 459.38M | 510.19M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 177.82M | 182.02M | 181.98M | 194.95M | 200.24M | 213.09M | 189.66M | 246.67M | 245.94M | 219.02M | 203.16M | 225.92M | 274.20M | 287.17M | 313.64M | 361.91M | 463.03M | 457.54M | 461.92M | 512.64M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00M | 15.00M | 15.00M | 15.00M | 10.00M | 10.00M | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 293.86M | 285.54M | 268.30M | 245.61M | 212.84M | 227.71M | 221.25M | 191.45M | 180.00M | 181.48M | 179.12M | 178.91M | 165.80M | 164.18M | 156.52M | 151.93M | 150.71M | 142.72M | 136.27M | 137.56M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 293.86M | 285.54M | 268.30M | 245.61M | 212.84M | 227.71M | 221.25M | 191.45M | 180.00M | 181.48M | 179.12M | 178.91M | 165.80M | 164.18M | 156.52M | 151.93M | 150.71M | 142.72M | 136.27M | 137.56M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 471.68M | 467.56M | 450.28M | 440.56M | 413.08M | 440.79M | 410.91M | 438.12M | 425.95M | 400.50M | 382.28M | 404.83M | 440.00M | 451.35M | 470.16M | 513.85M | 613.74M | 600.26M | 598.19M | 650.20M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.37M | 1.34M | 1.19M | 1.11M | 1.10M | 1.10M | 0.93M | 0.86M | 0.85M | 0.84M | 0.68M | 0.59M | 0.58M | 0.58M | 0.34M | 0.29M | 0.28M | 0.28M | | 0.00M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 185.90M | 175.18M | 157.64M | 132.72M | 97.82M | 111.28M | 104.77M | 71.94M | 59.25M | 58.92M | 55.75M | 52.90M | 38.32M | 33.94M | 24.72M | 19.18M | 15.75M | 4.48M | 0.82M | -0.08M |