|
Cash & Equivalents (Quarter)
|
67.69M | 78.49M | 86.99M | 72.92M | 22.16M | 62.88M | 79.01M | 88.36M | 111.97M | 210.76M | 218.90M | 247.62M | 266.34M | 72.71M | 46.12M | 111.13M | 95.85M | 91.48M | 91.31M | 90.17M | 75.34M | 35.45M | 51.47M | 56.72M | 67.49M | 54.14M | 63.21M | 68.79M | 87.72M | 121.39M | 135.88M | 208.68M | 132.53M | 121.76M | 103.68M | 98.01M | 98.47M | 194.05M |
|
Cash & Current Investments (Quarter)
|
67.69M | 78.49M | 86.99M | 72.92M | 22.16M | 62.88M | 79.01M | 88.36M | 111.97M | 210.76M | 218.90M | 247.62M | 266.34M | 72.71M | 46.12M | 111.13M | 95.85M | 91.48M | 91.31M | 90.17M | 75.34M | 35.45M | 51.47M | 56.72M | 67.49M | 54.14M | 63.21M | 68.79M | 87.72M | 121.39M | 135.88M | 208.68M | 132.53M | 121.76M | 103.68M | 98.01M | 98.47M | 194.05M |
|
Receivables - Net (Quarter)
|
| 14.88M | | | 36.19M | 43.58M | 41.35M | 41.66M | 36.62M | 37.13M | 45.32M | 42.81M | 44.24M | 69.59M | 89.97M | 64.44M | 89.74M | 97.89M | 97.33M | 118.37M | 111.46M | 125.19M | 118.21M | 146.38M | 132.67M | 158.88M | 148.25M | 145.43M | 145.08M | 135.56M | 147.51M | 146.28M | 150.72M | 149.67M | 157.15M | 152.58M | 164.98M | 129.18M |
|
Receivables (Quarter)
|
| 14.88M | | | 36.19M | 43.58M | 41.35M | 41.66M | 36.62M | 37.13M | 45.32M | 42.81M | 44.24M | 69.59M | 89.97M | 64.44M | 89.74M | 97.89M | 97.33M | 118.37M | 111.46M | 125.19M | 118.21M | 146.38M | 132.67M | 158.88M | 148.25M | 145.43M | 145.08M | 135.56M | 147.51M | 146.28M | 150.72M | 149.67M | 157.15M | 152.58M | 164.98M | 129.18M |
|
Inventory (Quarter)
|
| 27.54M | | | 29.47M | 31.66M | 25.81M | 24.95M | 30.00M | 38.06M | 45.80M | 41.57M | 38.09M | 90.38M | 79.55M | 84.52M | 59.09M | 76.07M | 82.77M | 78.58M | 97.27M | 112.43M | 120.94M | 111.71M | 125.48M | 124.12M | 114.01M | 105.44M | 116.59M | 123.17M | 115.78M | 105.92M | 142.11M | 155.33M | 163.73M | 164.46M | 167.22M | 181.15M |
|
Prepaid Assets (Quarter)
|
| 8.35M | | | 15.46M | 8.92M | 4.03M | 10.91M | 2.07M | 6.65M | 2.45M | 3.87M | 2.88M | 7.57M | 14.82M | 16.39M | 11.95M | 9.18M | 12.83M | 17.60M | 9.69M | 9.67M | 38.78M | 46.85M | 20.93M | 5.56M | 27.00M | 5.76M | 15.97M | 6.08M | 11.78M | 8.64M | 9.19M | 10.57M | 10.03M | 7.31M | 7.21M | 4.40M |
|
Current Assets (Quarter)
|
| 158.98M | | | 106.20M | 150.38M | 161.50M | 170.10M | 185.74M | 296.71M | 319.14M | 339.19M | 357.61M | 252.64M | 235.63M | 281.14M | 260.26M | 278.95M | 289.13M | 309.62M | 298.67M | 287.64M | 335.99M | 366.72M | 351.60M | 357.30M | 359.64M | 349.81M | 371.65M | 396.54M | 435.84M | 481.35M | 440.28M | 443.99M | 444.47M | 436.94M | 453.68M | 513.84M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| 2.27M | | | 1.86M | | | | 2.56M | | | | 2.46M | | | | 11.85M | | | | 16.58M | | | | 18.16M | | | | 24.86M | 23.83M | 22.70M | 22.04M | 24.83M | 23.68M | 22.79M | 24.10M | 39.74M | 38.85M |
|
Goodwill (Quarter)
|
| 40.72M | | | 55.19M | 466.79M | 471.43M | 471.43M | 471.43M | 471.43M | 471.43M | 471.43M | 471.43M | 567.46M | 570.72M | 567.66M | 544.77M | 543.13M | 543.13M | 543.13M | 543.13M | 543.13M | 543.10M | 543.10M | 543.13M | 543.10M | 543.10M | 543.10M | 543.13M | 543.13M | 543.10M | 543.10M | 591.69M | 591.69M | 589.97M | 589.97M | 589.97M | 589.97M |
|
Intangibles (Quarter)
|
| 185.69M | | | 183.69M | 317.52M | 315.90M | 314.27M | 312.64M | 311.02M | 309.39M | 307.76M | 306.14M | 1,153.16M | 1,149.41M | 1,145.52M | 1,158.77M | 1,149.89M | 1,146.04M | 1,142.20M | 1,139.04M | 1,135.07M | 1,131.10M | 1,127.14M | 1,123.26M | 1,119.35M | 1,115.51M | 1,111.87M | 1,108.12M | 1,104.32M | 1,100.61M | 1,096.54M | 1,336.47M | 1,332.73M | 1,329.45M | 1,325.95M | 1,261.60M | 1,257.64M |
|
Goodwill & Intangibles (Quarter)
|
| 226.41M | | | 238.88M | 784.31M | 787.32M | 785.70M | 784.07M | 782.44M | 780.82M | 779.19M | 777.57M | 1,720.62M | 1,720.13M | 1,713.17M | 1,703.54M | 1,693.03M | 1,689.17M | 1,685.33M | 1,682.17M | 1,678.20M | 1,674.20M | 1,670.24M | 1,666.39M | 1,662.45M | 1,658.61M | 1,654.96M | 1,651.25M | 1,647.45M | 1,643.71M | 1,639.64M | 1,928.15M | 1,924.42M | 1,919.42M | 1,915.93M | 1,851.58M | 1,847.62M |
|
Other Non-Current Assets (Quarter)
|
| 1.85M | | | 2.22M | 2.29M | 2.29M | 2.29M | 2.23M | 3.40M | 2.89M | 3.77M | 4.02M | 29.72M | 33.58M | 33.91M | 32.79M | 31.89M | 32.12M | 30.79M | 54.79M | 60.08M | 59.40M | 59.74M | 58.10M | 55.61M | 53.18M | 50.78M | 49.32M | 47.24M | 45.28M | 42.57M | 42.88M | 42.35M | 40.50M | 53.42M | 51.05M | 50.32M |
|
Non-Current Assets (Quarter)
|
| 0.05M | | | 242.96M | 2.46M | 2.29M | 2.46M | 2.56M | 2.80M | 2.87M | 2.46M | 2.46M | 13.08M | 12.01M | 11.92M | 11.85M | 11.34M | 11.09M | 13.38M | 16.58M | 17.42M | 18.28M | 17.93M | 18.16M | 17.67M | 17.21M | 24.41M | 1,725.43M | 1,718.52M | 1,711.72M | 1,704.28M | 1,995.86M | 1,990.45M | 1,982.71M | 1,993.45M | 1,942.36M | 1,936.79M |
|
Assets (Quarter)
|
377.53M | 389.51M | | | 349.16M | 939.44M | 953.40M | 960.55M | 974.61M | 1,085.35M | 1,105.72M | 1,124.61M | 1,141.65M | 2,016.06M | 2,001.35M | 2,040.14M | 2,008.44M | 2,015.22M | 2,021.52M | 2,039.12M | 2,052.22M | 2,043.34M | 2,087.90M | 2,114.66M | 2,094.25M | 2,093.06M | 2,088.68M | 2,080.00M | 2,097.08M | 2,115.06M | 2,147.57M | 2,185.63M | 2,436.14M | 2,434.44M | 2,427.18M | 2,430.39M | 2,396.05M | 2,450.63M |
|
Accounts Payables (Quarter)
|
| 18.75M | | | 18.09M | 17.45M | 12.32M | 15.05M | 15.88M | 14.27M | 17.25M | 19.84M | 15.73M | 51.80M | 34.14M | 31.91M | 32.24M | 41.41M | 43.59M | 50.56M | 59.71M | 35.66M | 41.98M | 55.07M | 62.15M | 55.25M | 59.40M | 45.87M | 35.06M | 34.08M | 46.66M | 56.50M | 58.56M | 46.09M | 75.06M | 37.66M | 78.30M | 27.07M |
|
Payables (Quarter)
|
| 18.75M | | | 18.09M | 17.45M | 12.32M | 15.05M | 15.88M | 14.27M | 17.25M | 19.84M | 15.73M | 51.80M | 34.14M | 31.91M | 32.24M | 41.41M | 43.59M | 50.56M | 59.71M | 35.66M | 41.98M | 55.07M | 62.15M | 55.25M | 59.40M | 45.87M | 35.06M | 34.08M | 46.66M | 56.50M | 58.56M | 46.09M | 75.06M | 37.66M | 78.30M | 27.07M |
|
Accumulated Expenses (Quarter)
|
| 4.03M | | | 3.54M | 0.53M | 0.55M | 0.53M | 0.58M | 0.55M | 2.53M | 1.48M | 1.69M | 3.23M | 1.87M | 1.29M | 0.96M | 0.72M | 0.38M | 0.33M | 53.61M | | 0.18M | 0.21M | 39.67M | 0.26M | 0.17M | 0.04M | 1.94M | 1.57M | 1.38M | 1.37M | 0.27M | 0.08M | 0.06M | 0.04M | 0.04M | 0.07M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.79M | | | | 0.35M | | | | 0.00M | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | 2.61M | 0.71M | 0.66M | 0.65M | | | 0.66M | 0.68M | 5.29M | 0.26M | 25.27M | 0.27M | 0.28M | 0.28M | 0.28M | 0.28M | 0.29M | 0.29M | 0.28M | 0.26M | 0.25M | 0.24M | 0.20M | 0.14M | 0.08M | 0.02M | 0.00M | | | | | | |
|
Total Current Liabilities (Quarter)
|
| 50.79M | | | 35.43M | 35.83M | 33.38M | 28.95M | 30.58M | 32.34M | 34.81M | 39.30M | 48.03M | 94.73M | 74.29M | 87.77M | 71.48M | 75.38M | 80.56M | 97.96M | 113.66M | 80.77M | 107.66M | 120.29M | 102.25M | 80.91M | 80.40M | 71.28M | 89.86M | 78.99M | 103.66M | 92.70M | 108.61M | 104.99M | 104.15M | 110.72M | 124.56M | 102.62M |
|
Non-Current Debt (Quarter)
|
| 321.64M | | | 280.95M | 191.70M | 191.52M | 191.08M | 190.94M | 190.77M | 190.60M | 190.43M | 190.26M | 638.03M | 624.08M | 624.75M | 596.88M | 572.92M | 548.88M | 500.15M | 451.27M | 427.02M | 426.92M | 402.59M | 403.02M | 396.99M | 362.62M | 320.90M | 281.65M | 272.03M | 237.64M | 237.66M | 397.49M | 347.99M | 298.54M | 248.92M | 249.07M | 396.74M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| 29.19M | | | 29.42M | 78.68M | 52.52M | 55.03M | 76.47M | 58.94M | 62.93M | 64.30M | 65.38M | 77.51M | 77.68M | 87.76M | 84.35M | 88.54M | 92.54M | 98.10M | 93.75M | 100.50M | 105.64M | 108.08M | 134.05M | 108.89M | 112.41M | 117.28M | 144.06M | 120.20M | 123.86M | 128.55M | 213.94M | 169.39M | 172.45M | 176.69M | 166.09M | 169.63M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | 15.00M | 23.71M | 24.27M | 25.32M | 51.90M | 63.04M | 68.65M | 76.25M | 124.58M | 111.27M | 73.60M | 41.90M | 22.77M | 73.20M | 20.88M | 20.15M | 44.89M | 177.20M | 46.63M | | 44.64M | 42.91M | 41.33M | 39.73M | 38.35M | 36.66M | 34.93M | 33.41M | 36.55M | 35.52M | 34.28M | 53.10M | 49.49M | 47.52M |
|
Total Non-Current Liabilities (Quarter)
|
| 417.35M | | | 345.81M | 306.21M | 277.42M | 275.07M | 250.10M | 282.77M | 289.00M | 294.62M | 304.21M | 832.38M | 804.34M | 824.52M | 846.35M | 758.71M | 840.50M | 850.57M | 818.52M | 656.53M | 640.22M | 677.34M | 610.95M | 586.80M | 555.44M | 509.46M | 487.64M | 471.22M | 465.16M | 458.91M | 672.11M | 622.37M | 575.14M | 536.34M | 539.72M | 668.99M |
|
Total Liabilities (Quarter)
|
| 417.35M | | | 360.81M | 329.92M | 301.69M | 300.39M | 302.00M | 345.81M | 357.65M | 370.88M | 428.78M | 943.65M | 877.94M | 866.42M | 869.11M | 831.91M | 861.38M | 870.72M | 863.41M | 833.73M | 686.84M | 677.34M | 655.59M | 629.71M | 596.76M | 549.18M | 525.99M | 507.88M | 500.08M | 492.32M | 708.66M | 657.89M | 609.42M | 589.44M | 589.21M | 716.51M |
|
Total Debt (Quarter)
|
| 321.64M | | | 280.95M | 194.31M | 192.24M | 191.75M | 191.58M | 190.77M | 190.60M | 191.08M | 190.94M | 643.33M | 624.34M | 650.02M | 597.15M | 573.20M | 549.16M | 500.44M | 451.55M | 427.31M | 427.20M | 402.87M | 403.29M | 397.24M | 362.86M | 321.10M | 281.79M | 272.12M | 237.66M | 237.66M | 397.49M | 347.99M | 298.54M | 248.92M | 249.07M | 396.74M |
|
Common Equity (Quarter)
|
| 0.01M | | | -11.65M | 609.52M | 651.71M | 660.16M | 620.79M | 739.54M | 748.07M | 753.73M | 712.87M | 1,072.41M | 1,123.41M | 1,173.73M | 1,139.33M | 1,183.31M | 1,160.14M | 1,168.41M | 1,188.80M | 1,209.61M | 1,401.05M | 1,437.32M | 1,438.66M | 1,463.36M | 1,491.91M | 1,530.82M | 1,571.10M | 1,607.18M | 1,647.48M | 1,693.31M | 1,727.49M | 1,776.54M | 1,817.76M | 1,840.95M | 1,806.83M | 1,734.12M |
|
Shareholder's Equity (Quarter)
|
| | | | -11.65M | 609.52M | 651.71M | 660.16M | 620.79M | 739.54M | 748.07M | 753.73M | 712.87M | 1,072.41M | 1,123.41M | 1,173.73M | 1,139.33M | 1,183.31M | 1,160.14M | 1,168.41M | 1,188.80M | 1,209.61M | 1,401.05M | 1,437.32M | 1,438.66M | 1,463.36M | 1,491.91M | 1,530.82M | 1,571.10M | 1,607.18M | 1,647.48M | 1,693.31M | 1,727.49M | 1,776.54M | 1,817.76M | 1,840.95M | 1,806.83M | 1,734.12M |
|
Liabilities and Shareholders Equity (Quarter)
|
377.53M | 389.51M | | | 349.16M | 939.44M | 953.40M | 960.55M | 974.61M | 1,085.35M | 1,105.72M | 1,124.61M | 1,141.65M | 2,016.06M | 2,001.35M | 2,040.14M | 2,008.44M | 2,015.22M | 2,021.52M | 2,039.12M | 2,052.22M | 2,043.34M | 2,087.90M | 2,114.66M | 2,094.25M | 2,093.06M | 2,088.68M | 2,080.00M | 2,097.08M | 2,115.06M | 2,147.57M | 2,185.63M | 2,436.14M | 2,434.44M | 2,427.18M | 2,430.39M | 2,396.05M | 2,450.63M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | 0.01M | 0.08M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | | 0.10M | 0.10M | 0.67M | 0.79M | 1.82M | 0.55M | | 0.55M | 2.37M | 2.37M | 2.37M | 2.37M | 2.37M | | 2.37M | 3.06M | 3.96M | 4.98M |
|
Retained Earnings (Quarter)
|
| 16.16M | | | 30.75M | -1.94M | -0.78M | 46.59M | -0.80M | 28.55M | 35.66M | 41.52M | -0.84M | 7.80M | 56.10M | 104.22M | -0.88M | -0.92M | -0.68M | -0.59M | 105.81M | -0.86M | -1.57M | -1.64M | 214.38M | 250.24M | 275.88M | 311.31M | -2.59M | 383.52M | 416.64M | -2.24M | -2.04M | 525.39M | -2.85M | -2.54M | -2.43M | -2.65M |