|
Accumulated Depreciation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Doubtful (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.51M | 19.19M | 45.51M | 35.44M | 25.63M | 17.04M | 9.51M | 9.41M | 8.79M | 9.51M | 9.30M | 7.15M | 5.89M | 10.07M | 6.26M | 10.20M | 13.29M | 16.96M | 16.56M | 18.39M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.11M | 26.27M | 14.61M | 9.24M | 10.21M | 10.26M | 8.68M | 9.42M | 10.11M | 5.68M | 6.43M | 7.28M | 9.51M | 6.89M | 9.08M | 8.31M | 7.45M | 7.38M | 7.50M | 7.83M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.11M | 26.27M | 14.61M | 9.24M | 10.21M | 10.26M | 8.68M | 9.42M | 10.11M | 5.68M | 6.43M | 7.28M | 9.51M | 6.89M | 9.08M | 8.31M | 7.45M | 7.38M | 7.50M | 7.83M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.22M | 20.64M | 16.77M | 16.01M | 8.61M | 3.11M | 5.13M | 2.62M | 1.94M | 1.68M | 1.01M | 1.22M | 0.72M | 0.82M | | | | 2.80M | 2.75M | 2.57M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.08M | 17.02M | 16.05M | 15.44M | 13.25M | 13.98M | 15.73M | 18.14M | 14.78M | 16.84M | 14.63M | 15.03M | 11.66M | 21.73M | 20.09M | 24.92M | 25.14M | 21.25M | 22.87M | 21.82M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 118.07M | 86.66M | 100.16M | 83.51M | 62.93M | 48.66M | 43.36M | 44.13M | 39.22M | 37.24M | 34.63M | 35.42M | 27.78M | 42.05M | 35.43M | 43.43M | 47.40M | 50.48M | 51.40M | 52.11M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.08M | 16.91M | 22.59M | 22.24M | 21.92M | 12.84M | 12.07M | 8.69M | 7.92M | 6.42M | 6.34M | 5.89M | 5.44M | 3.66M | 3.34M | 10.70M | 10.70M | 10.09M | 9.93M | 9.83M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 229.22M | 229.58M | 229.01M | 229.03M | 213.36M | 174.36M | 173.06M | 173.34M | 173.36M | 173.79M | 173.29M | 173.78M | 173.34M | 173.15M | 173.39M | 188.97M | 184.32M | 183.44M | 183.08M | 183.42M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.19M | 3.76M | 3.60M | 3.47M | 3.42M | 3.23M | 2.98M | 2.92M | 2.83M | 2.78M | 2.69M | 2.63M | 2.52M | 2.43M | 2.38M | 2.30M | 5.91M | 5.83M | 5.69M | 5.61M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 233.41M | 233.34M | 232.61M | 232.50M | 216.78M | 177.59M | 176.03M | 176.25M | 176.19M | 176.57M | 175.98M | 176.41M | 175.86M | 175.57M | 175.76M | 191.28M | 190.22M | 189.27M | 188.77M | 189.03M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.50M | 101.96M | 101.12M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.42M | 41.39M | 40.01M | 39.30M | 35.71M | 36.47M | 28.98M | 27.62M | 26.16M | 26.31M | 25.74M | 24.81M | 23.51M | 21.30M | 20.43M | 18.19M | 18.26M | 16.76M | 15.64M | 14.71M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 929.92M | 909.72M | 868.69M | 842.64M | 799.85M | 720.63M | 678.66M | 643.55M | 601.73M | 570.14M | 545.54M | 538.30M | 515.93M | 488.45M | 473.50M | 486.68M | 463.85M | 548.47M | 540.71M | 536.20M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,047.98M | 996.38M | 968.85M | 926.16M | 862.78M | 769.30M | 722.02M | 687.68M | 640.95M | 607.38M | 580.17M | 573.72M | 543.71M | 530.50M | 508.93M | 530.11M | 511.25M | 598.96M | 592.12M | 588.31M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.84M | 27.16M | 20.78M | 18.58M | 14.32M | 15.86M | 16.08M | 17.28M | 15.84M | 14.31M | 13.07M | 12.05M | 9.95M | 12.75M | 15.18M | 16.45M | 18.13M | 20.84M | 22.19M | 19.95M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.84M | 27.16M | 20.78M | 18.58M | 14.32M | 15.86M | 16.08M | 17.28M | 15.84M | 14.31M | 13.07M | 12.05M | 9.95M | 12.75M | 15.18M | 16.45M | 18.13M | 20.84M | 22.19M | 19.95M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.16M | 51.24M | 48.10M | 39.04M | 36.47M | 33.78M | 28.98M | 27.69M | 26.16M | 30.11M | 26.14M | 25.92M | 25.69M | 21.64M | 18.61M | 20.10M | 20.30M | 19.07M | 16.54M | 16.06M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 193.81M | | | | | | | | | | | | | 1.10M | 1.65M | 2.10M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 123.22M | 116.35M | 113.58M | 110.60M | 107.37M | 103.20M | 98.27M | 93.94M | 87.07M | 81.92M | 78.01M | 76.89M | 73.48M | 69.13M | 67.16M | 70.97M | 62.57M | 60.69M | 59.58M | 59.96M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 203.20M | 198.49M | 182.50M | 168.20M | 352.00M | 152.84M | 143.33M | 138.90M | 129.06M | 126.33M | 117.22M | 114.86M | 109.10M | 103.52M | 101.00M | 107.50M | 101.00M | 101.69M | 99.95M | 98.06M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 186.91M | | | | 179.99M | 171.88M | 174.85M | 174.69M | 176.83M | 179.73M | 181.66M | 179.72M | 99.55M | 95.18M | 111.53M | 112.01M | 109.69M | 109.61M | 111.22M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.74M | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 536.23M | 517.63M | 594.35M | 568.52M | 437.12M | 408.44M | 379.92M | 352.21M | 318.26M | 291.90M | 349.95M | 343.38M | 249.32M | 230.61M | 285.27M | 277.84M | 255.89M | 179.28M | 174.31M | 230.74M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.52M | 75.08M | 70.00M | 67.55M | 62.57M | 58.97M | 56.75M | 53.35M | 51.67M | 49.04M | 46.54M | 44.30M | 41.37M | 40.04M | 38.30M | 37.47M | 36.28M | 22.68M | 20.70M | 19.54M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 916.96M | 904.26M | 859.04M | 820.32M | 789.09M | 741.28M | 695.12M | 665.97M | 622.02M | 595.07M | 568.89M | 563.01M | 538.16M | 433.67M | 414.24M | 425.92M | 406.32M | 390.66M | 383.87M | 380.06M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 998.48M | 979.34M | 929.04M | 887.87M | 851.66M | 800.25M | 751.88M | 719.31M | 673.69M | 644.11M | 615.43M | 607.31M | 579.53M | 473.71M | 452.53M | 463.39M | 442.60M | 413.34M | 404.56M | 399.61M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 186.91M | | | 193.81M | 179.99M | 171.88M | 174.85M | 174.69M | 176.83M | 179.73M | 181.66M | 179.72M | 99.55M | 95.18M | 111.53M | 112.01M | 110.79M | 111.25M | 113.32M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.50M | 17.05M | 39.81M | 38.29M | 11.12M | -30.95M | -29.86M | -31.64M | -32.75M | -36.73M | -35.26M | -33.59M | -35.82M | 56.79M | 56.40M | 66.72M | 68.64M | 185.62M | 187.55M | 188.71M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.50M | 17.05M | 39.81M | 38.29M | 11.12M | -30.95M | -29.86M | -31.64M | -32.75M | -36.73M | -35.26M | -33.59M | -35.82M | 56.79M | 56.40M | 66.72M | 68.64M | 185.62M | 187.55M | 188.71M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,047.98M | 996.38M | 968.85M | 926.16M | 862.78M | 769.30M | 722.02M | 687.68M | 640.95M | 607.38M | 580.17M | 573.72M | 543.71M | 530.50M | 508.93M | 530.11M | 511.25M | 598.96M | 592.12M | 588.31M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.09M | -19.39M | 9.07M | -34.70M | -62.61M | -105.25M | -103.78M | -106.19M | 8.76M | 9.02M | 8.73M | 9.03M | 8.80M | 8.58M | -22.42M | -14.78M | 8.17M | 101.97M | 103.32M | 8.21M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.18M | | | | 0.91M | | | | 0.04M | | | | 0.05M | | | | 0.10M | | |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.79M | 1.79M | 43.96M | 45.49M | 9.30M | 2.28M | 2.28M | 2.28M | 2.28M | 2.28M | 2.28M | 2.28M | 2.28M | 2.28M | 2.28M | 2.44M | 2.44M | 2.44M | 2.46M | 2.50M |