|
Accumulated Depreciation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.35M | 20.52M | 21.75M | 23.13M | 24.60M | 25.96M | 27.39M | 28.89M | 30.32M | 31.68M | 33.12M | 34.77M | 36.35M | 38.03M | 39.69M | 41.43M | 43.04M | 44.73M | 46.89M | 49.22M |
|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.37M | 9.41M | 4.80M | 11.22M | 7.65M | 5.81M | 8.82M | 8.81M | 17.85M | 13.65M | 12.89M | 23.40M | 46.92M | 44.27M | 53.11M | 74.16M | 38.36M | 32.35M | 33.11M | 65.92M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.41M | 57.12M | 62.21M | 67.21M | 49.48M | 60.30M | 60.38M | 60.84M | 51.92M | 54.57M | 66.34M | 69.68M | 50.79M | 61.98M | 63.11M | 65.56M | 59.69M | 55.42M | 66.74M | 64.94M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.97M | 5.42M | 6.03M | 6.27M | 59.18M | 6.23M | 5.11M | 4.77M | 4.78M | 2.85M | 1.47M | 1.17M | 0.55M | 0.22M | 2.36M | 2.30M | 2.60M | 4.65M | 7.34M | 6.33M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.39M | 62.54M | 68.24M | 73.48M | 108.66M | 66.53M | 65.49M | 65.61M | 56.70M | 57.42M | 67.81M | 70.85M | 51.34M | 62.20M | 65.47M | 67.86M | 62.29M | 60.06M | 74.08M | 71.27M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.55M | | | | 79.58M | | | | 66.52M | | | | 77.79M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.65M | 4.16M | 3.74M | 4.97M | 4.78M | 4.86M | 4.89M | 6.45M | 5.43M | 5.40M | 5.28M | 3.89M | 5.86M | 6.11M | 5.33M | 4.98M | 7.19M | 6.36M | 5.44M | 7.53M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.80M | 142.80M | 142.52M | 148.96M | 128.86M | 138.38M | 154.12M | 173.97M | 155.22M | 155.77M | 164.51M | 192.02M | 186.54M | 200.45M | 228.14M | 235.52M | 197.00M | 205.82M | 229.12M | 251.68M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.78M | 13.52M | 14.36M | 16.76M | 18.34M | 19.38M | 21.15M | 22.54M | 24.50M | 25.49M | 26.16M | 27.10M | 27.54M | 28.23M | 28.95M | 29.53M | 30.47M | 30.90M | 31.31M | 31.49M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 130.12M | 130.12M | 130.12M | 130.12M | 130.12M | 130.12M | 130.12M | 130.12M | 130.12M | 130.12M | 131.14M | 131.14M | 131.14M | 131.14M | 131.14M | 140.99M | 173.92M | 182.38M | 177.51M | 179.53M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.37M | 99.23M | 55.60M | 52.71M | 49.87M | 47.02M | 44.18M | 99.23M | 38.86M | 89.87M | 34.16M | 99.81M | 30.09M | 99.81M | 99.81M | 29.41M | 119.95M | 115.07M | 118.12M | 35.52M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 191.49M | 229.36M | 185.72M | 182.84M | 179.99M | 177.15M | 174.31M | 229.36M | 168.99M | 219.99M | 165.30M | 230.96M | 161.23M | 230.96M | 230.96M | 170.41M | 293.88M | 297.45M | 295.62M | 215.05M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.17M | 17.15M | 17.66M | 16.85M | 17.82M | 19.69M | 20.96M | 18.54M | 17.76M | 17.69M | 17.35M | 15.96M | 14.96M | 14.87M | 14.66M | 13.35M | 12.74M | 17.68M | 17.50M | 26.63M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.04M | 0.99M | 10.55M | 13.84M | 13.41M | 13.89M | 11.86M | 10.62M | 14.15M | 15.61M | 15.61M | 4.95M | 4.83M | 2.98M | 3.45M | 2.02M | 2.59M | 2.91M | 2.62M | 2.76M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 240.05M | 237.69M | 244.38M | 245.46M | 243.88M | 243.50M | 240.99M | 235.70M | 238.14M | 239.05M | 237.11M | 223.57M | 221.36M | 220.84M | 219.11M | 229.34M | 274.15M | 279.03M | 278.80M | 292.53M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 384.85M | 380.49M | 386.91M | 394.42M | 372.74M | 381.88M | 395.11M | 409.67M | 393.37M | 394.82M | 401.62M | 415.59M | 407.90M | 421.29M | 447.25M | 464.86M | 471.16M | 484.85M | 507.93M | 544.21M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.25M | 28.06M | 23.59M | 36.67M | 19.89M | 27.81M | 23.49M | 28.83M | 29.31M | 35.16M | 32.76M | 33.19M | 34.52M | 31.92M | 38.01M | 33.77M | 41.63M | 42.45M | 50.10M | 45.63M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.49M | 13.46M | 13.34M | 15.04M | 16.36M | 16.02M | 15.51M | 16.90M | 16.44M | 102.62M | 8.00M | 8.45M | 8.92M | 9.53M | 10.14M | 10.14M | 2.50M | 2.50M | 2.50M | 2.50M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.74M | 41.52M | 36.92M | 51.71M | 36.25M | 43.83M | 39.00M | 45.74M | 45.75M | 137.77M | 40.75M | 41.65M | 43.44M | 41.45M | 48.14M | 43.90M | 44.13M | 44.95M | 52.60M | 48.13M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65M | 4.66M | 0.51M | 7.77M | 27.15M | 0.57M | 3.61M | 8.47M | 40.55M | 6.76M | 10.53M | 14.42M | 4.54M | 9.33M | 13.33M | 62.78M | 39.37M | 15.70M | 64.77M | 82.43M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.49M | 11.98M | 10.96M | 2.75M | 1.91M | 4.26M | 5.01M | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.84M | 8.85M | 8.85M | 10.21M | 0.91M | 0.94M | 2.49M | 4.00M | 4.00M | | | | | | 0.34M | 0.20M | 0.37M | 8.50M | 8.50M | 3.73M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.58M | 5.56M | 5.47M | 5.58M | 0.73M | 0.89M | 0.97M | 4.62M | 4.43M | 4.88M | 1.17M | 1.19M | 1.11M | 1.10M | 1.18M | 5.80M | 1.23M | 1.26M | 4.88M | 1.23M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.71M | 8.45M | 8.45M | 13.50M | 11.07M | 11.41M | 12.16M | 12.59M | 15.53M | 14.95M | 15.41M | 13.18M | 16.43M | 17.46M | 15.20M | 21.56M | 23.13M | 23.42M | 23.31M | 21.57M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.02M | 103.58M | 107.25M | 117.21M | 81.75M | 97.50M | 110.51M | 127.17M | 111.36M | 195.70M | 107.82M | 114.68M | 104.07M | 110.83M | 128.55M | 137.68M | 122.21M | 143.51M | 155.31M | 161.75M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | 0.50M | 0.66M | 0.78M | 1.29M | 1.41M | 1.66M | 1.60M | 1.35M | 1.25M | 1.25M | 1.18M | 1.11M | 1.13M | 1.45M | 1.38M | 1.47M | 1.38M | 1.36M | 1.16M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.99M | 91.80M | 88.75M | 85.54M | 100.32M | 97.12M | 93.91M | 90.54M | 85.36M | 0.02M | 91.39M | 88.98M | 86.57M | 84.16M | 81.76M | 79.35M | 84.44M | 57.18M | 46.57M | 45.96M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.29M | 13.11M | 11.84M | 10.77M | 9.76M | 8.96M | 8.75M | 8.60M | 9.80M | 10.73M | 9.83M | 9.76M | 9.95M | 11.60M | 10.59M | 9.94M | 8.55M | 7.47M | 11.32M | 13.76M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.08M | 0.08M | 0.83M | 0.08M | 0.08M | 0.08M | 0.26M | 0.26M | 0.26M | 0.26M | 1.14M | 0.43M | 0.30M | 0.68M | 0.46M | 8.44M | 0.37M | 10.01M | 0.07M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 213.14M | 209.59M | 209.21M | 214.37M | 193.12M | 205.00M | 214.82M | 227.91M | 207.87M | 207.70M | 210.29M | 214.60M | 201.95M | 207.98M | 222.61M | 230.06M | 217.20M | 218.54M | 214.82M | 239.29M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 213.22M | 209.67M | 209.29M | 215.20M | 193.20M | 205.07M | 214.90M | 228.17M | 208.13M | 207.96M | 210.55M | 215.74M | 202.38M | 208.28M | 223.29M | 230.52M | 225.64M | 218.92M | 224.83M | 239.36M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.83M | 100.64M | 97.59M | 95.74M | 101.24M | 98.06M | 96.40M | 94.54M | 89.36M | 0.02M | 91.39M | 88.98M | 86.57M | 84.16M | 82.10M | 79.55M | 84.81M | 65.68M | 55.07M | 49.69M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 171.63M | 170.81M | 177.61M | 179.22M | 179.54M | 176.81M | 180.21M | 181.50M | 185.24M | 186.86M | 191.07M | 199.84M | 205.51M | 213.00M | 223.96M | 234.34M | 245.52M | 265.94M | 283.09M | 304.85M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 171.63M | 170.81M | 177.61M | 179.22M | 179.54M | 176.81M | 180.21M | 181.50M | 185.24M | 186.86M | 191.07M | 199.84M | 205.51M | 213.00M | 223.96M | 234.34M | 245.52M | 265.94M | 283.09M | 304.85M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 384.85M | 380.49M | 386.91M | 394.42M | 372.74M | 381.88M | 395.11M | 409.67M | 393.37M | 394.82M | 401.62M | 415.59M | 407.90M | 421.29M | 447.25M | 464.86M | 471.16M | 484.85M | 507.93M | 544.21M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.75M | -0.26M | 12.99M | 12.10M | 8.33M | 4.00M | 4.08M | 3.65M | 4.58M | 4.98M | 6.55M | 14.58M | -0.23M | -0.13M | -0.81M | 37.15M | 41.83M | 57.27M | 70.99M | -0.27M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | | | | 0.07M | | | | 0.13M | | | | 0.07M | | | | 0.18M |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.51M | 12.71M | 12.79M | 0.01M | 13.21M | 13.21M | 13.30M | 0.01M | 13.49M | 13.50M | 13.65M | 0.01M | 13.82M | 13.92M | 14.12M | 14.17M | 14.50M | 14.61M | 14.75M | 14.76M |