|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.90M | 70.63M | 82.19M | 104.22M | 72.58M | 89.45M | 103.91M | 116.78M | 112.59M | 95.77M | 113.84M | 108.89M | 89.62M | 78.20M | 72.50M | 86.15M | 77.52M | 89.81M | 82.76M | 82.37M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.90M | 70.63M | 82.19M | 104.22M | 72.58M | 89.45M | 103.91M | 116.78M | 112.59M | 95.77M | 113.84M | 108.89M | 89.62M | 78.20M | 72.50M | 86.15M | 77.52M | 89.81M | 82.76M | 82.37M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.07M | 143.36M | 150.52M | 42.60M | 157.21M | 153.76M | 143.58M | 35.40M | 131.63M | 129.95M | 112.11M | 29.30M | 106.47M | 106.89M | 101.14M | 99.21M | 93.56M | 86.49M | 79.33M | 71.92M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.07M | 143.36M | 150.52M | 42.60M | 157.21M | 153.76M | 143.58M | 35.40M | 131.63M | 129.95M | 112.11M | 29.30M | 106.47M | 106.89M | 101.14M | 99.21M | 93.56M | 86.49M | 79.33M | 71.92M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.72M | 6.74M | 7.84M | 6.12M | 5.71M | 6.56M | 7.05M | 5.19M | 5.81M | 8.22M | 8.40M | 6.89M | 7.24M | 8.54M | 12.89M | 10.25M | 9.45M | 9.31M | 11.37M | 10.55M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 233.25M | 260.02M | 277.76M | 308.54M | 262.16M | 278.75M | 262.55M | 264.07M | 253.54M | 242.18M | 251.34M | 240.75M | 211.47M | 201.72M | 195.19M | 203.69M | 188.25M | 193.19M | 181.09M | 169.55M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | 19.24M | 18.50M | 35.20M | 17.32M | 16.73M | 16.13M | 15.38M | 14.85M | 14.00M | 4.35M | 3.76M | 3.51M | 4.74M | 4.61M | 4.42M | 4.21M | 3.98M | 3.78M | 3.44M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 215.93M | 214.91M | 214.80M | 209.78M | 208.46M | 209.18M | | 206.72M | 206.81M | 9.94M | 10.06M | 216.58M | 28.80M | 139.63M | 97.59M | 28.76M | 28.76M | 28.76M | 28.76M | 28.76M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.70M | 19.26M | 18.05M | 15.76M | 14.62M | 13.60M | 12.33M | 11.52M | 10.41M | 12.42M | 10.90M | 9.57M | 23.81M | 22.24M | 20.83M | 18.98M | 17.79M | 16.64M | 15.90M | 15.15M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 235.63M | 234.17M | 232.85M | 225.54M | 223.08M | 222.78M | 12.33M | 218.24M | 217.23M | 22.35M | 20.97M | 226.15M | 52.61M | 161.87M | 118.42M | 47.73M | 46.54M | 45.40M | 44.65M | 43.91M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.55M | 1.40M | 8.77M | 8.27M | 7.53M | 7.89M | 10.30M | 10.70M | 10.85M | 11.10M | 11.03M | 11.31M | 11.80M | 11.12M | 16.39M | 9.28M | 9.53M | 9.40M | 9.70M | 9.35M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.46M | 2.10M | 2.22M | 3.92M | 4.78M | 5.88M | 8.09M | 7.75M | 10.74M | 13.49M | 15.45M | 17.03M | 18.93M | 20.70M | 17.65M | 17.01M | 16.32M | 15.61M | 14.67M | 13.86M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 281.38M | 278.19M | 281.98M | 272.93M | 271.86M | 271.77M | 269.77M | 267.93M | 268.85M | 282.68M | 271.82M | 270.16M | 301.40M | 223.16M | 180.43M | 101.00M | 98.96M | 96.08M | 93.03M | 87.84M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 514.63M | 538.21M | 559.74M | 581.47M | 534.02M | 550.51M | 532.32M | 532.00M | 522.39M | 524.86M | 523.16M | 510.91M | 512.87M | 424.87M | 375.62M | 304.69M | 287.21M | 289.27M | 274.11M | 257.40M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.14M | 15.88M | 17.77M | 13.63M | 12.92M | 16.63M | 16.55M | 14.46M | 15.66M | 17.52M | 17.37M | 15.22M | 14.02M | 13.58M | 13.20M | 13.90M | 12.40M | 11.70M | 11.51M | 12.02M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.14M | 15.88M | 17.77M | 13.63M | 12.92M | 16.63M | 16.55M | 14.46M | 15.66M | 17.52M | 17.37M | 15.22M | 14.02M | 13.58M | 13.20M | 13.90M | 12.40M | 11.70M | 11.51M | 12.02M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.35M | 63.68M | 78.25M | 83.55M | 59.77M | 65.34M | 66.68M | 64.78M | 50.88M | 49.53M | 48.53M | 42.00M | 44.30M | 45.17M | 45.74M | 47.93M | 32.21M | 38.91M | 32.70M | 37.40M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.04M | 10.28M | 10.84M | 14.53M | 11.10M | 11.07M | 11.12M | 10.38M | 10.44M | 11.66M | 10.94M | 10.48M | 10.73M | 9.47M | 9.97M | 8.42M | 8.87M | 17.66M | 17.09M | 13.47M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.03M | | | | | | | | | 1.77M | 1.77M | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.83M | 9.25M | 8.79M | 8.19M | 8.02M | 7.94M | 7.74M | 7.46M | 6.91M | 6.27M | 5.54M | 4.74M | 5.54M | 5.38M | 5.29M | 5.15M | 5.13M | 4.85M | 4.81M | 4.57M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.38M | 99.09M | 115.64M | 124.32M | 91.81M | 100.99M | 102.09M | 97.08M | 83.89M | 86.75M | 84.15M | 72.43M | 74.59M | 73.61M | 74.21M | 75.40M | 58.61M | 73.12M | 66.12M | 67.45M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.00M | 44.00M | 54.00M | 54.00M | 20.00M | 20.00M | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.42M | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.23M | 18.01M | 14.96M | 14.43M | 12.33M | 11.07M | 8.72M | 7.14M | 6.79M | 8.90M | 9.57M | 8.68M | 9.31M | 0.93M | 0.10M | 0.09M | 0.02M | 0.01M | 0.00M | 0.19M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.86M | 17.38M | 15.39M | 13.35M | 14.74M | 13.13M | 11.51M | 10.27M | 9.80M | 10.28M | 9.26M | 8.59M | 24.87M | 27.76M | 26.55M | 20.16M | 25.35M | 24.61M | 19.55M | 22.52M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.32M | 6.14M | 2.72M | 2.92M | 3.19M | 3.18M | 3.17M | 2.98M | 3.07M | 5.33M | 5.33M | 2.45M | 2.42M | 2.29M | 2.23M | 1.96M | 2.00M | 1.80M | 1.76M | 2.02M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 165.47M | 178.47M | 199.99M | 206.10M | 138.88M | 145.18M | 122.32M | 114.49M | 100.48M | 105.94M | 102.97M | 89.70M | 103.23M | 96.91M | 95.57M | 95.65M | 78.85M | 92.89M | 85.67M | 85.60M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 173.79M | 184.61M | 202.71M | 209.02M | 142.07M | 148.37M | 125.48M | 117.48M | 103.55M | 111.26M | 108.30M | 92.15M | 105.65M | 99.20M | 97.80M | 97.61M | 80.85M | 94.69M | 87.43M | 87.62M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.03M | 44.00M | 54.00M | 54.00M | 20.00M | 20.00M | | | | 1.77M | 1.77M | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 340.85M | 353.60M | 357.03M | 372.45M | 391.95M | 402.15M | 406.83M | 414.52M | 418.84M | 413.60M | 414.86M | 418.76M | 407.21M | 325.68M | 277.83M | 207.08M | 206.36M | 194.59M | 186.68M | 169.77M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 514.63M | 538.21M | 559.74M | 581.47M | 534.02M | 550.51M | 532.32M | 532.00M | 522.39M | 524.86M | 523.16M | 510.91M | 512.87M | 424.87M | 375.62M | 304.69M | 287.21M | 289.27M | 274.11M | 257.40M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.74M | 0.65M | 1.16M | 1.16M | 1.16M | 1.47M | 1.77M | 2.07M | 2.07M | 2.42M | 2.39M | 2.64M | 3.07M | 3.67M | 3.95M | 3.95M | 3.93M | 3.95M | 3.85M | 3.85M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 375.43M | 22.20M | 36.92M | 52.74M | 66.08M | 78.61M | 80.71M | 87.65M | 85.86M | 85.93M | 82.98M | 88.59M | 78.05M | -21.18M | -45.89M | -121.58M | -126.88M | -141.67M | -155.52M | -174.26M |