|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.98M | 14.52M | 2.10M | 25.30M | 28.89M | 19.92M | 4.50M | 16.94M | 18.96M | 8.58M | 4.60M | 13.62M | 10.97M | 13.91M | 8.87M | 6.32M | 21.21M | 13.18M | 17.12M | 23.21M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.98M | 14.52M | 2.10M | 25.30M | 28.89M | 19.92M | 4.50M | 16.94M | 18.96M | 8.58M | 4.60M | 13.62M | 10.97M | 13.91M | 8.87M | 6.32M | 21.21M | 13.18M | 17.12M | 23.21M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | 8.00M | 8.49M | 9.60M | 6.21M | 8.09M | 10.50M | 7.99M | 6.92M | 8.87M | 10.80M | 9.32M | 8.74M | 8.92M | 12.61M | 11.89M | 12.45M | 12.81M | 11.97M | 9.95M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | 8.00M | 8.49M | 9.60M | 6.21M | 8.09M | 10.50M | 7.99M | 6.92M | 8.87M | 10.80M | 9.32M | 8.74M | 8.92M | 12.61M | 11.89M | 12.45M | 12.81M | 11.97M | 9.95M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.46M | 100.36M | 100.55M | 101.75M | 106.65M | 111.33M | 113.76M | 111.38M | 116.05M | 116.71M | 119.26M | 116.08M | 117.35M | 117.34M | 120.67M | 121.82M | 124.77M | 124.63M | 132.97M | 127.89M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.07M | 4.13M | 2.91M | 3.62M | 3.46M | 4.22M | 4.37M | 3.83M | 3.84M | 6.07M | 4.15M | 4.24M | 3.81M | 5.03M | 4.91M | 4.49M | 4.82M | 6.36M | 6.03M | 5.76M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.50M | 127.02M | 135.63M | 140.27M | 145.21M | 143.55M | 140.66M | 140.13M | 145.78M | 140.23M | 152.55M | 143.26M | 140.87M | 145.20M | 147.06M | 144.53M | 163.25M | 156.98M | 168.07M | 166.81M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 146.36M | 145.41M | 151.40M | 149.36M | 147.79M | 148.56M | 157.18M | 159.23M | 157.71M | 162.31M | 169.10M | 177.28M | 178.34M | 178.22M | 178.60M | 181.94M | 180.85M | 181.04M | 182.74M | 189.53M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.20M | 5.20M | 5.20M | 5.20M | 5.20M | 5.20M | 5.20M | 5.20M | 5.20M | 5.20M | 5.20M | 5.20M | 5.20M | 5.20M | 5.20M | 5.20M | 5.20M | 5.20M | 5.20M | 5.20M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.79M | 6.05M | 6.10M | 6.02M | 6.66M | 7.21M | 13.21M | 9.56M | 9.14M | 0.50M | 8.93M | 0.94M | 1.21M | 7.59M | 8.29M | 7.87M | 7.45M | 7.00M | 6.56M | 6.12M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.99M | 11.25M | 11.77M | 12.32M | 13.04M | 13.47M | 14.13M | 14.76M | 14.34M | 14.13M | 14.13M | 14.05M | 14.00M | 13.79M | 329.81M | 13.07M | 12.65M | 12.20M | 319.69M | 11.32M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 380.46M | 0.76M | 368.05M | 0.53M | 0.47M | 372.13M | 365.27M | 0.44M | 0.42M | 353.56M | 0.40M | 0.38M | 0.29M | 0.28M | 0.46M | 322.41M | 320.50M | 320.98M | 5.45M | 5.52M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 526.82M | 519.46M | 3.30M | 514.08M | 509.89M | 520.69M | 7.40M | 518.40M | 506.27M | 515.87M | 5.90M | 519.90M | 515.70M | 509.19M | 329.81M | 504.35M | 501.34M | 502.02M | 319.69M | 312.22M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 659.32M | 646.48M | 655.08M | 654.35M | 655.10M | 664.24M | 663.11M | 658.53M | 652.05M | 656.10M | 669.18M | 663.16M | 656.57M | 654.39M | 655.48M | 648.88M | 664.59M | 659.00M | 670.50M | 668.56M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.03M | 60.40M | 68.95M | 65.12M | 68.03M | 69.43M | 71.28M | 75.51M | 75.71M | 72.75M | 80.67M | 81.59M | 84.18M | 79.31M | 88.40M | 75.58M | 92.00M | 82.45M | 80.99M | 83.95M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.03M | 60.40M | 68.95M | 65.12M | 68.03M | 69.43M | 71.28M | 75.51M | 75.71M | 72.75M | 80.67M | 81.59M | 84.18M | 79.31M | 88.40M | 75.58M | 92.00M | 82.45M | 80.99M | 83.95M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.74M | 14.33M | 26.59M | 10.22M | 0.75M | 0.48M | 0.15M | 24.03M | 25.01M | 10.87M | 33.06M | 31.99M | 18.52M | 16.09M | 21.87M | 34.56M | 0.62M | 0.41M | 23.21M | 0.97M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.33M | 1.52M | 2.15M | 4.42M | 3.11M | 2.92M | 1.85M | 2.50M | 2.11M | 2.20M | 3.17M | 5.59M | 2.93M | 4.45M | 2.06M | 5.31M | 2.69M | 2.32M | 1.65M | 3.59M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.75M | 1.75M | 1.75M | 1.75M | 1.75M | 1.75M | 1.75M | 1.75M | 1.75M | 1.75M | 1.75M | 5.69M | 3.69M | 1.69M | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.70M | 36.11M | 3.18M | 33.54M | 33.84M | 3.40M | 34.73M | 38.25M | 34.92M | 34.84M | 3.69M | 39.60M | 35.86M | 35.95M | 3.96M | 39.99M | 36.27M | 4.13M | 4.06M | 40.70M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.12M | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 122.97M | 123.36M | 133.77M | 129.47M | 131.83M | 131.33M | 137.73M | 139.54M | 140.75M | 135.83M | 154.03M | 158.87M | 159.90M | 151.52M | 164.13M | 150.13M | 167.72M | 154.49M | 158.78M | 156.39M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.99M | 37.21M | 39.45M | 38.62M | 41.94M | 46.72M | 44.66M | 45.63M | 44.82M | 48.07M | 47.14M | 46.20M | 45.22M | 44.23M | 43.22M | 42.20M | 41.16M | 43.25M | 45.66M | 43.62M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.81M | 22.38M | 21.94M | 19.94M | 17.94M | 15.94M | 13.94M | 11.94M | 9.94M | 7.94M | 5.94M | 18.40M | 11.40M | | | 8.90M | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.52M | 16.25M | 15.29M | 15.64M | 15.40M | 15.57M | 15.90M | 16.12M | 16.05M | 16.13M | 14.43M | 14.00M | 12.79M | 11.91M | 10.47M | 9.73M | 8.67M | 8.03M | 7.86M | 7.91M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 354.60M | 310.40M | 301.89M | 301.12M | 294.15M | 299.06M | 295.06M | 322.06M | 278.48M | 316.03M | 276.81M | 307.67M | 303.15M | 306.56M | 263.40M | 292.02M | 295.22M | 287.15M | 245.80M | 284.25M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 402.93M | 386.23M | 378.58M | 375.32M | 369.43M | 377.28M | 369.57M | 360.81M | 349.29M | 353.33M | 344.31M | 350.43M | 336.70M | 335.06M | 317.09M | 316.88M | 303.89M | 302.00M | 299.33M | 292.16M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 525.90M | 509.58M | 512.35M | 504.79M | 501.25M | 508.61M | 507.30M | 500.34M | 490.04M | 489.16M | 498.34M | 509.30M | 496.60M | 486.58M | 481.22M | 467.00M | 471.62M | 456.50M | 458.11M | 448.55M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.56M | 24.12M | 23.69M | 21.69M | 19.69M | 17.69M | 15.69M | 13.69M | 11.69M | 9.69M | 7.69M | 24.09M | 15.09M | 1.69M | | 8.90M | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 133.43M | 136.90M | 142.73M | 149.55M | 153.84M | 155.63M | 155.81M | 158.19M | 162.01M | 166.94M | 170.84M | 153.86M | 159.97M | 167.80M | 174.25M | 181.88M | 192.97M | 202.50M | 212.40M | 220.01M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 133.43M | 136.90M | 142.73M | 149.55M | 153.84M | 155.63M | 155.81M | 158.19M | 162.01M | 166.94M | 170.84M | 153.86M | 159.97M | 167.80M | 174.25M | 181.88M | 192.97M | 202.50M | 212.40M | 220.01M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 659.32M | 646.48M | 655.08M | 654.35M | 655.10M | 664.24M | 663.11M | 658.53M | 652.05M | 656.10M | 669.18M | 663.16M | 656.57M | 654.39M | 655.48M | 648.88M | 664.59M | 659.00M | 670.50M | 668.56M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39M | | | | 0.33M | | 0.01M | 0.01M | 0.41M | | | | | | | | 0.56M | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.34M | 79.79M | 85.42M | 92.07M | 96.16M | 97.83M | 97.72M | 99.85M | 103.47M | 108.26M | 111.87M | 94.56M | 100.25M | 107.17M | 113.90M | 121.09M | 131.44M | 140.29M | 149.34M | 157.22M |