|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.28M | 25.57M | 17.76M | 22.75M | 33.77M | 50.34M | 50.04M | 48.83M | 49.02M | 44.03M | 48.55M | 23.63M | 30.59M | 23.14M | 21.99M | 30.65M | 24.15M | 24.37M | 21.67M | 19.92M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.28M | 25.57M | 17.76M | 22.75M | 33.77M | 50.34M | 50.04M | 48.83M | 49.02M | 44.03M | 48.55M | 23.63M | 30.59M | 23.14M | 21.99M | 30.65M | 24.15M | 24.37M | 21.67M | 19.92M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.92M | 11.32M | 11.94M | 21.40M | 12.55M | 12.58M | 11.91M | 21.99M | 12.52M | 12.72M | 11.82M | 21.59M | 13.95M | 12.62M | 11.28M | 19.69M | 13.10M | 12.72M | 12.57M | 19.44M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.10M | | | | 3.87M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.92M | 11.32M | 11.94M | 21.40M | 12.55M | 12.58M | 11.91M | 21.99M | 12.52M | 12.72M | 11.82M | 21.59M | 13.95M | 12.62M | 11.28M | 23.79M | 13.10M | 12.72M | 12.57M | 23.32M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.74M | 23.93M | 23.77M | 25.22M | 25.23M | 25.22M | 25.21M | 26.45M | 25.38M | 26.90M | 27.01M | 26.84M | 27.14M | 27.25M | 27.50M | 26.74M | 27.02M | 26.30M | 26.16M | 25.73M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.82M | 12.34M | 12.44M | 16.96M | 15.08M | 14.15M | 13.04M | 12.94M | 13.34M | 13.37M | 12.95M | 11.79M | 13.62M | 13.88M | 10.37M | 13.61M | 12.80M | 12.10M | 10.28M | 14.23M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.94M | 89.51M | 82.07M | 102.16M | 108.03M | 111.64M | 109.06M | 119.58M | 110.16M | 109.70M | 113.06M | 91.78M | 93.27M | 84.87M | 79.44M | 99.43M | 86.20M | 84.66M | 79.88M | 88.94M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 405.16M | 396.75M | 388.88M | 386.34M | 371.84M | 354.20M | 342.39M | 318.52M | 307.95M | 289.69M | 264.28M | 261.26M | 233.53M | 223.35M | 217.07M | 181.22M | 178.15M | 173.82M | 169.63M | 158.10M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.74M | 23.07M | 22.42M | 21.29M | 20.47M | 19.85M | 19.32M | 17.73M | 17.08M | 17.94M | 17.11M | 15.49M | 15.58M | 15.06M | 13.68M | 11.06M | 10.45M | 10.02M | 9.63M | 9.15M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.74M | 23.07M | 22.42M | 21.29M | 20.47M | 19.85M | 19.32M | 17.73M | 17.08M | 17.94M | 17.11M | 15.49M | 15.58M | 15.06M | 13.68M | 11.06M | 10.45M | 10.02M | 9.63M | 9.15M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.12M | 8.13M | 8.57M | | 16.21M | 15.19M | 8.09M | 9.38M | 9.42M | 12.01M | 10.81M | 11.79M | 7.96M | 7.99M | 8.30M | 4.31M | 12.66M | | | 9.62M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 865.20M | 852.59M | 839.65M | 826.84M | 798.50M | 772.74M | 751.89M | 712.57M | 693.74M | 688.70M | 664.26M | 650.15M | 623.82M | 604.26M | 590.01M | 541.88M | 520.03M | 502.25M | 494.33M | 474.58M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 951.14M | 942.10M | 921.72M | 929.00M | 906.54M | 884.38M | 860.94M | 832.14M | 803.89M | 798.40M | 777.31M | 741.93M | 717.09M | 689.13M | 669.45M | 641.31M | 606.23M | 586.91M | 574.22M | 563.53M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.52M | 31.40M | 34.64M | 32.51M | 31.57M | 32.42M | 33.81M | 39.34M | 32.29M | 25.89M | 30.02M | 27.73M | 31.35M | 31.74M | 29.57M | 29.78M | 32.98M | 28.48M | 30.10M | 31.39M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.52M | 31.40M | 34.64M | 32.51M | 31.57M | 32.42M | 33.81M | 39.34M | 32.29M | 25.89M | 30.02M | 27.73M | 31.35M | 31.74M | 29.57M | 29.78M | 32.98M | 28.48M | 30.10M | 31.39M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.52M | 34.11M | 42.24M | 45.46M | 34.73M | 53.16M | 50.48M | 49.50M | 37.98M | 39.35M | 37.83M | 32.52M | 37.75M | 54.03M | 49.45M | 39.67M | 38.78M | 47.58M | 49.19M | 44.04M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.46M | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.69M | 9.69M | 9.69M | 9.69M | 2.00M | 2.00M | 2.00M | 3.38M | 2.88M | 2.88M | 0.88M | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.84M | | | | 47.39M | 48.12M | 49.21M | 50.25M | 43.82M | 51.86M | 51.91M | 51.42M | 50.08M | 51.62M | 51.09M | 50.38M | 49.11M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.00M | 43.53M | 42.62M | 54.21M | 37.99M | 37.83M | 37.54M | 11.11M | 11.36M | 11.62M | 11.40M | 7.51M | 8.03M | 1.80M | 2.33M | 27.08M | 3.60M | 3.03M | 14.36M | 27.29M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 204.19M | 214.00M | 211.64M | 223.30M | 202.10M | 206.56M | 205.60M | 220.21M | 200.24M | 204.34M | 204.45M | 186.34M | 197.64M | 189.65M | 179.70M | 189.55M | 185.54M | 184.98M | 185.61M | 198.63M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 167.26M | | | | 203.16M | 203.19M | 188.09M | 182.14M | 182.59M | 161.96M | 162.31M | 180.69M | 181.64M | 164.83M | 163.08M | 172.35M | 164.74M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 463.73M | 457.90M | 450.67M | 435.14M | 420.65M | 413.28M | 401.27M | 393.16M | 383.62M | 391.37M | 389.42M | 427.26M | 376.66M | 364.08M | 353.44M | 395.72M | 327.85M | 309.03M | 303.89M | 349.17M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.40M | 15.93M | 15.78M | 26.32M | 14.51M | 13.59M | 13.12M | 13.83M | 12.16M | 11.57M | 10.05M | 10.01M | 9.92M | 9.63M | 8.96M | 8.76M | 8.42M | 8.46M | 8.46M | 6.45M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 822.45M | 817.01M | 809.78M | 825.70M | 815.17M | 809.21M | 796.20M | 816.52M | 787.05M | 783.80M | 776.01M | 752.37M | 736.26M | 716.04M | 713.82M | 716.83M | 678.22M | 657.09M | 661.85M | 663.42M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 838.85M | 832.94M | 825.56M | 852.02M | 829.68M | 822.80M | 809.32M | 830.36M | 799.21M | 795.37M | 786.06M | 762.38M | 746.19M | 725.67M | 722.78M | 725.58M | 686.64M | 665.55M | 670.31M | 669.88M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.69M | 9.69M | 9.69M | 176.96M | 2.00M | 2.00M | 2.00M | 206.53M | 206.06M | 190.97M | 183.02M | 182.59M | 161.96M | 162.31M | 180.69M | 181.64M | 164.83M | 163.08M | 172.35M | 164.74M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.29M | 109.16M | 96.17M | 74.47M | 73.88M | 58.56M | 48.53M | 1.79M | 0.94M | 3.03M | -8.74M | -20.44M | -29.10M | -36.54M | -53.34M | -84.27M | -80.41M | -78.64M | -96.09M | -106.35M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.29M | 109.16M | 96.17M | 74.47M | 73.88M | 58.56M | 48.53M | 1.79M | 0.94M | 3.03M | -8.74M | -20.44M | -29.10M | -36.54M | -53.34M | -84.27M | -80.41M | -78.64M | -96.09M | -106.35M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 951.14M | 942.10M | 921.72M | 929.00M | 906.54M | 884.38M | 860.94M | 832.14M | 803.89M | 798.40M | 777.31M | 741.93M | 717.09M | 689.13M | 669.45M | 641.31M | 606.23M | 586.91M | 574.22M | 563.53M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.83M | 4.73M | 4.73M | 4.73M | 4.66M | 4.55M | 4.55M | 4.51M | 4.39M | 4.52M | 4.97M | 4.92M | 4.84M | 4.69M | 4.67M | 4.65M | 4.31M | 4.16M | 4.08M | 4.04M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.48M | 63.49M | 48.51M | 27.20M | 24.09M | -0.01M | -0.05M | -54.19M | -53.70M | -53.52M | -0.03M | -0.02M | -0.04M | -0.04M | -113.24M | -152.96M | -151.71M | -147.72M | -0.06M | -0.06M |