|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.41M | 19.08M | 23.61M | 28.64M | 24.42M | 17.48M | 55.12M | 48.70M | 38.18M | 22.14M | 21.05M | 15.37M | 32.25M | 28.18M | 27.58M | 21.42M | 4.66M | 0.50M | 4.17M | 6.12M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.41M | 19.08M | 23.61M | 28.64M | 24.42M | 17.48M | 55.12M | 48.70M | 38.18M | 22.14M | 21.05M | 15.37M | 32.25M | 28.18M | 27.58M | 21.42M | 4.66M | 0.50M | 4.17M | 6.12M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.57M | 8.35M | 11.36M | 8.28M | 7.98M | 8.45M | 15.22M | 10.57M | 9.49M | 11.48M | 10.03M | 12.17M | 9.29M | 9.21M | 12.29M | 11.04M | 9.63M | 9.92M | 15.39M | 11.01M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.95M | 8.72M | 11.73M | 8.66M | 8.36M | 8.83M | 15.60M | 10.95M | 9.86M | 11.85M | 10.41M | 12.55M | 9.66M | 9.59M | 12.67M | 11.42M | 10.01M | 9.92M | 15.39M | 11.01M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.67M | 3.01M | 3.92M | 5.01M | 4.73M | 4.99M | 5.73M | 5.00M | 5.76M | 5.92M | 6.18M | 5.39M | 9.16M | 9.05M | 11.32M | 9.85M | 9.30M | 8.59M | 9.84M | 9.41M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.56M | 2.29M | 3.67M | 2.48M | 2.28M | 2.27M | 2.09M | 2.35M | 2.34M | 2.09M | 1.81M | 4.65M | 4.85M | 8.14M | 6.79M | 7.99M | 7.82M | 11.20M | 7.52M | 7.61M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.58M | 33.09M | 42.93M | 44.80M | 39.78M | 33.57M | 78.54M | 67.00M | 56.15M | 42.01M | 46.68M | 37.96M | 67.45M | 63.47M | 69.33M | 63.85M | 42.71M | 46.51M | 56.90M | 46.47M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.66M | 68.53M | 69.64M | 71.69M | 77.21M | 85.47M | 94.09M | 101.46M | 111.51M | 125.41M | 139.91M | 147.30M | 260.38M | 270.44M | 276.12M | 282.37M | 286.89M | 284.86M | 278.19M | 281.29M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 145.16M | 155.33M | 155.78M | 155.78M | 155.78M | 155.78M | 155.78M | 155.78M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.89M | 15.72M | 15.51M | 15.29M | 0.07M | 15.28M | 15.29M | 0.10M | 17.40M | 0.10M | 17.40M | 15.30M | 1.00M | 0.90M | 134.40M | 134.40M | 0.97M | 1.14M | 128.99M | 130.20M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.89M | 15.72M | 15.51M | 15.29M | 0.07M | 15.28M | 15.29M | 0.10M | 17.40M | 0.10M | 17.40M | 15.30M | 146.16M | 156.23M | 290.18M | 290.18M | 156.75M | 156.92M | 284.77M | 285.98M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.11M | 11.72M | 12.31M | 12.33M | 11.73M | 12.10M | 12.32M | 12.33M | 12.31M | 13.32M | 14.76M | 15.14M | 45.24M | 53.12M | 54.28M | 54.03M | 53.34M | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.88M | 3.19M | 3.20M | 4.00M | 0.80M | 0.81M | 4.77M | 0.85M | 0.85M | 0.85M | 4.64M | 4.82M | 8.64M | 8.78M | 2.10M | 2.26M | 2.22M | 8.92M | 2.25M | 2.22M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 179.64M | 184.02M | 186.91M | 191.77M | 195.44M | 202.81M | 212.49M | 221.66M | 233.26M | 253.01M | 270.56M | 271.35M | 878.41M | 890.00M | 890.75M | 892.17M | 892.97M | 833.03M | 827.30M | 830.74M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 232.22M | 217.12M | 229.84M | 236.57M | 235.23M | 236.38M | 291.02M | 288.66M | 289.41M | 295.02M | 317.25M | 309.31M | 945.86M | 953.47M | 960.08M | 956.02M | 935.68M | 879.53M | 884.20M | 877.21M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.83M | 9.85M | 11.09M | 11.77M | 12.28M | 11.56M | 13.05M | 11.43M | 11.77M | 11.75M | 19.09M | 15.82M | 26.72M | 31.11M | 30.88M | 32.39M | 33.47M | 37.09M | 36.63M | 33.61M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.83M | 9.85M | 11.09M | 11.77M | 12.28M | 11.56M | 13.05M | 11.43M | 11.77M | 11.75M | 19.09M | 15.82M | 26.72M | 31.11M | 30.88M | 32.39M | 33.47M | 37.09M | 36.63M | 33.61M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.77M | 20.91M | 6.55M | 6.77M | 0.13M | 0.15M | 22.41M | 0.26M | 3.29M | 4.70M | 5.66M | 4.71M | 52.47M | 7.28M | 48.34M | 45.29M | 16.88M | 21.60M | 19.29M | 21.78M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.71M | 0.66M | 0.09M | 0.37M | 0.30M | 0.79M | 0.26M | 5.76M | 0.47M | 0.46M | 0.27M | 5.49M | 0.56M | 12.20M | 0.31M | 0.32M | 0.98M | 1.03M | 1.02M | 1.19M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 1.50M | 0.75M | 1.00M | 1.38M | 1.50M | 1.86M | 3.50M | 4.81M | 6.12M | 6.12M | 7.44M | 9.31M | 9.30M | 9.43M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.06M | 5.12M | 5.40M | 5.69M | 5.91M | 6.11M | 6.34M | 6.38M | 6.44M | 6.63M | 6.90M | 7.53M | 16.52M | 15.76M | 15.29M | 14.46M | 14.07M | 12.96M | 13.80M | 13.84M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.06M | 0.51M | 3.48M | 2.80M | 0.18M | 2.44M | 4.12M | 3.90M | 0.03M | 3.50M | 0.03M | 0.09M | 5.48M | 8.20M | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.10M | 0.09M | 0.08M | 0.08M | 0.08M | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.16M | 37.45M | 42.26M | 42.84M | 39.01M | 37.29M | 45.67M | 38.93M | 39.02M | 45.47M | 58.16M | 59.05M | 106.49M | 123.02M | 131.39M | 128.54M | 121.07M | 132.35M | 133.22M | 130.18M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.19M | 23.20M | 23.13M | 24.62M | 24.50M | 27.94M | 70.54M | 74.12M | 71.10M | 74.00M | 70.41M | 70.21M | 350.00M | 349.12M | 328.11M | 348.25M | 327.49M | 334.04M | 354.17M | 345.06M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | 0.32M | 0.30M | 0.28M | 0.26M | 0.24M | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 143.48M | 150.61M | 158.09M | 165.68M | 173.81M | 182.35M | 191.30M | 200.70M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.25M | -0.82M | -0.91M | -1.06M | -0.92M | -1.03M | -1.12M | -1.40M | -1.55M | -1.71M | -1.82M | -2.18M | -2.34M | -2.50M | -2.65M | -3.00M | -3.23M | -3.98M | -3.99M | -4.20M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.45M | 5.19M | 5.19M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.98M | 102.31M | 103.62M | 105.87M | 104.46M | 105.04M | 105.25M | 107.45M | 110.25M | 116.00M | 120.48M | 113.19M | 294.17M | 296.16M | 293.49M | 289.78M | 288.51M | 285.91M | 293.99M | 294.68M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | | | | 0.97M | 0.95M | 0.90M | 0.91M | 0.83M | 0.77M | 5.12M | 5.26M | 5.76M | 5.69M | 4.98M | 4.90M | 6.32M | 6.22M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 169.01M | | | | 221.46M | 217.71M | 220.37M | 232.34M | 249.05M | 242.45M | 731.53M | 748.67M | 752.99M | 747.20M | 737.07M | 757.75M | 766.40M | 755.62M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 191.52M | 163.28M | 169.31M | 172.06M | 166.74M | 170.50M | 222.43M | 218.66M | 221.26M | 233.25M | 249.88M | 243.22M | 736.64M | 753.93M | 758.75M | 752.89M | 742.05M | 762.64M | 772.72M | 761.84M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.69M | 23.70M | 23.63M | 25.12M | 25.00M | 28.44M | 72.04M | 74.88M | 72.10M | 75.38M | 71.91M | 72.06M | 353.50M | 353.94M | 334.24M | 354.38M | 334.93M | 343.35M | 363.47M | 354.50M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 4.86M | 60.52M | 64.52M | 68.49M | 65.88M | 68.59M | 70.00M | 68.14M | 61.76M | 67.36M | 66.10M | 65.33M | 48.11M | 43.25M | 37.46M | 19.82M | -61.47M | -79.83M | -81.13M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 232.22M | 217.12M | 229.84M | 236.57M | 235.23M | 236.38M | 291.02M | 288.66M | 289.41M | 295.02M | 317.25M | 309.31M | 945.86M | 953.47M | 960.08M | 956.02M | 935.68M | 879.53M | 884.20M | 877.21M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.31M | 1.74M | 1.69M | 1.29M | 1.33M | 1.85M | 1.34M | 1.58M | 1.69M | 2.24M | 1.02M | 2.28M | 0.97M | 1.01M | 0.16M | 1.57M | 1.43M | 3.40M | 3.40M | 3.40M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.41M | 52.52M | 53.48M | -2.74M | -2.91M | 19.09M | 55.58M | 26.77M | -2.89M | -3.00M | 28.88M | 59.50M | 71.66M | 72.55M | 67.12M | 62.01M | -2.92M | 47.61M | -3.03M | 31.24M |