|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.72M | 2.62M | 2.53M | 57.02M | 57.70M | 6.02M | 2.56M | 2.39M | 3.04M | 2.89M | 2.92M | 3.14M | 2.17M | 2.56M | 2.67M | 2.83M | 3.56M | 1.80M | 2.25M | 1.66M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.72M | 2.62M | 2.53M | 57.02M | 57.70M | 6.02M | 2.56M | 2.39M | 3.04M | 2.89M | 2.92M | 3.14M | 2.17M | 2.56M | 2.67M | 2.83M | 3.56M | 1.80M | 2.25M | 1.66M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57M | 0.62M | 0.68M | 1.94M | 1.25M | 1.91M | 1.69M | 2.05M | 2.42M | 2.77M | 3.10M | 2.12M | 2.10M | 2.30M | 1.45M | 2.41M | 2.93M | 2.67M | 5.06M | 4.39M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57M | 0.62M | 0.68M | 1.94M | 1.25M | 1.91M | 1.69M | 2.05M | 2.42M | 2.77M | 3.10M | 2.12M | 2.10M | 2.30M | 1.45M | 2.41M | 2.93M | 2.67M | 5.06M | 4.39M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 287.08M | 378.35M | 428.50M | 386.56M | 436.44M | 437.38M | 485.16M | 399.13M | 469.49M | 457.16M | 446.32M | 354.71M | 391.64M | 363.44M | 438.14M | 341.96M | 412.27M | 443.50M | 423.97M | 312.86M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.96M | 12.37M | 15.71M | 21.95M | 20.88M | 20.86M | 19.18M | 22.33M | 21.50M | 26.61M | 29.61M | 20.08M | 19.20M | 17.01M | 19.75M | 18.80M | 22.59M | 20.34M | 14.66M | 18.83M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 363.33M | 393.96M | 447.42M | 467.47M | 516.27M | 466.17M | 508.58M | 425.90M | 499.94M | 494.69M | 482.58M | 380.05M | 415.11M | 385.32M | 462.52M | 366.00M | 441.35M | 468.31M | 445.94M | 337.74M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.36M | 109.59M | 123.46M | 128.30M | 133.87M | 137.15M | 147.03M | 162.59M | 176.97M | 197.76M | 199.56M | 194.45M | 187.85M | 181.69M | 175.18M | 167.84M | 162.81M | 161.00M | 159.33M | 133.33M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | 1.50M | 1.50M | 1.50M | 1.50M | 1.50M | 1.50M | 1.50M | 1.50M | 1.50M | 1.50M | 1.50M | 1.50M | 1.50M | 1.50M | 1.50M | 1.50M | 1.50M | 1.50M | 1.50M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 0.27M | 0.27M | 0.26M | 0.25M | 0.42M | 0.40M | 0.55M | 0.37M | 0.36M | 0.34M | 0.55M | 0.31M | 0.30M | 0.28M | 0.27M | 0.25M | 0.24M | 0.23M | 0.54M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.78M | 1.77M | 1.76M | 1.76M | 1.75M | 1.92M | 1.90M | 2.05M | 1.87M | 1.85M | 1.84M | 2.05M | 1.81M | 1.79M | 1.78M | 1.76M | 1.75M | 1.74M | 1.72M | 2.04M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | | | | | | | | | 0.51M | 5.97M | 8.04M | 7.48M | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 342.55M | 363.04M | 367.30M | 373.11M | 381.48M | 390.00M | 416.77M | 433.06M | 481.75M | 501.62M | 497.72M | 506.16M | 515.26M | 516.58M | 505.17M | 486.10M | 488.31M | 480.55M | 467.93M | 424.84M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 705.87M | 757.00M | 814.71M | 840.58M | 897.75M | 856.17M | 925.36M | 858.96M | 981.70M | 996.30M | 980.30M | 886.21M | 930.38M | 901.90M | 967.68M | 852.10M | 929.67M | 948.85M | 913.87M | 762.58M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 113.05M | 114.14M | 123.51M | 58.92M | 100.62M | 98.84M | 130.12M | 61.95M | 112.66M | 75.44M | 83.30M | 56.12M | 70.06M | 55.25M | 112.69M | 64.04M | 88.12M | 90.12M | 63.27M | 44.93M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.53M | 18.34M | 12.06M | 16.25M | 15.18M | 9.03M | 11.14M | 20.72M | 16.04M | 15.35M | 15.11M | 14.36M | 13.47M | 8.44M | 16.03M | 21.93M | 19.69M | 22.83M | 28.00M | 19.63M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.58M | 132.47M | 135.57M | 75.17M | 115.80M | 107.88M | 141.26M | 82.67M | 128.70M | 90.78M | 98.41M | 70.48M | 83.52M | 63.69M | 128.72M | 85.97M | 107.81M | 112.95M | 91.28M | 64.56M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.26M | 23.70M | 24.13M | 0.42M | 0.92M | 18.14M | 93.05M | 15.82M | 90.44M | 12.87M | 0.37M | 10.51M | 12.65M | 80.38M | 13.05M | 95.95M | 0.02M | 99.00M | 115.79M | 12.76M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.22M | 26.35M | 19.19M | 15.19M | 16.27M | 18.57M | 18.39M | 14.87M | 18.91M | 22.57M | 14.98M | 15.58M | 15.60M | 15.73M | 5.13M | 20.40M | 23.99M | 25.49M | 31.03M | 23.39M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.19M | 57.55M | 66.05M | 98.50M | 90.78M | 105.06M | 87.50M | 150.25M | 203.06M | 185.39M | 126.04M | 164.03M | 131.05M | 130.04M | 74.65M | 141.86M | 151.22M | 137.90M | 47.52M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.39M | 38.74M | 39.79M | 40.92M | 41.70M | 42.20M | 43.44M | 45.47M | 46.63M | 47.86M | 48.25M | 48.69M | 49.35M | 49.13M | 48.87M | 49.13M | 50.47M | 52.26M | 53.26M | 53.76M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.72M | 7.71M | 2.50M | 8.79M | 6.39M | 4.85M | 4.98M | 0.93M | 5.99M | 6.38M | 9.18M | 0.13M | 0.07M | | | 0.19M | 6.75M | 7.42M | 0.21M | 0.06M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.20M | 36.11M | 41.41M | 42.06M | 39.48M | 37.90M | 37.60M | 41.20M | 36.84M | 33.41M | 34.46M | 38.04M | 36.02M | 34.60M | 34.08M | 36.60M | 34.08M | 32.51M | 31.79M | 42.08M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 265.42M | 288.17M | 328.64M | 284.41M | 343.95M | 327.71M | 376.66M | 295.82M | 399.98M | 417.67M | 405.79M | 314.65M | 367.95M | 315.81M | 386.69M | 283.96M | 378.50M | 392.83M | 370.43M | 249.03M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.03M | 23.97M | 24.07M | 24.15M | 43.85M | 44.01M | 44.16M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | 0.20M | | 5.78M | 5.51M | 5.01M | 4.29M | 9.54M | 8.49M | 7.15M | 2.88M | | | | | 1.14M | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 226.22M | 236.03M | 231.50M | 236.23M | 232.61M | 243.60M | 261.10M | 260.48M | 296.64M | 298.77M | 299.38M | 307.00M | 314.89M | 319.02M | 313.45M | 307.42M | 311.97M | 303.28M | 289.92M | 279.93M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 226.60M | 236.22M | 231.50M | 242.01M | 238.13M | 248.60M | 265.39M | 270.02M | 305.13M | 305.93M | 302.26M | 307.00M | 314.89M | 343.05M | 337.42M | 332.44M | 336.11M | 347.13M | 333.92M | 324.99M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 492.02M | 524.40M | 560.14M | 526.41M | 582.08M | 576.32M | 642.05M | 565.85M | 705.11M | 723.59M | 708.05M | 621.65M | 682.85M | 658.87M | 724.12M | 616.40M | 714.61M | 739.97M | 704.35M | 574.02M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.19M | 57.55M | 66.05M | 98.50M | 90.78M | 105.06M | 87.50M | 150.25M | 203.06M | 185.39M | 126.04M | 164.03M | 155.09M | 154.01M | 98.72M | 166.01M | 195.07M | 181.91M | 91.69M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 213.86M | 232.61M | 254.58M | 314.17M | 315.68M | 279.85M | 283.31M | 293.11M | 276.58M | 272.71M | 272.26M | 264.56M | 247.53M | 243.03M | 243.57M | 235.70M | 215.06M | 208.89M | 209.52M | 188.56M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 213.86M | 232.61M | 254.58M | 314.17M | 315.68M | 279.85M | 283.31M | 293.11M | 276.58M | 272.71M | 272.26M | 264.56M | 247.53M | 243.03M | 243.57M | 235.70M | 215.06M | 208.89M | 209.52M | 188.56M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 705.87M | 757.00M | 814.71M | 840.58M | 897.75M | 856.17M | 925.36M | 858.96M | 981.70M | 996.30M | 980.30M | 886.21M | 930.38M | 901.90M | 967.68M | 852.10M | 929.67M | 948.85M | 913.87M | 762.58M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68M | 0.67M | 0.49M | 0.93M | 0.42M | 0.95M | 0.34M | 0.72M | 0.06M | 0.06M | 0.53M | 1.06M | 0.90M | 0.90M | 1.83M | 1.70M | 0.01M | 0.01M | 0.12M | 1.74M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.86M | 142.58M | 164.44M | 222.88M | 224.88M | 239.49M | 203.76M | 213.00M | 196.87M | 192.45M | 191.12M | 182.38M | 164.32M | 158.41M | 158.05M | 149.32M | 128.07M | 120.99M | 121.00M | 99.26M |