|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.18M | 103.91M | 106.39M | 115.12M | 96.97M | 94.90M | 96.20M | 105.82M | 112.84M | 107.09M | 107.41M | 116.20M | 144.89M | 144.11M | 54.89M | 60.76M | 73.04M | 55.56M | 59.34M | 81.45M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.18M | 103.91M | 106.39M | 115.12M | 96.97M | 94.90M | 96.20M | 105.82M | 112.84M | 107.09M | 107.41M | 116.20M | 144.89M | 144.11M | 54.89M | 60.76M | 73.04M | 55.56M | 59.34M | 81.45M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.73M | 22.81M | 19.27M | 24.96M | 25.18M | 22.90M | 21.03M | 31.95M | 22.38M | 25.58M | 27.76M | 49.37M | 29.44M | 27.31M | 31.61M | 49.27M | 31.53M | 35.06M | 36.80M | 63.70M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.36M | 2.08M | 1.85M | 1.63M | 1.67M | 2.66M | 3.71M | 2.53M | 2.24M | 2.28M | 3.28M | 1.97M | 2.29M | 3.52M | 4.54M | 4.02M | 4.52M | 3.81M | 4.05M | 3.42M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.10M | 24.89M | 21.11M | 26.59M | 26.84M | 25.56M | 24.74M | 34.48M | 24.62M | 27.86M | 31.04M | 51.34M | 31.73M | 30.83M | 36.15M | 53.29M | 36.05M | 38.87M | 40.84M | 67.12M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.18M | 1.19M | 1.88M | 3.26M | 6.94M | 7.25M | 9.66M | 10.35M | 9.77M | 8.45M | 7.49M | 6.77M | 4.59M | 5.30M | 6.45M | 6.36M | 5.17M | 6.62M | 7.71M | 7.79M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.80M | 4.84M | 4.84M | 4.65M | 5.42M | 4.43M | 5.83M | 8.43M | 7.42M | 6.03M | 7.47M | 9.38M | 7.73M | 6.52M | 9.15M | 10.80M | 1.20M | 7.47M | 0.35M | 10.23M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 133.25M | 134.83M | 134.22M | 149.61M | 136.17M | 132.14M | 136.43M | 159.08M | 154.66M | 149.44M | 153.41M | 183.69M | 188.94M | 186.76M | 108.70M | 131.21M | 123.53M | 108.53M | 117.96M | 169.77M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.79M | 7.75M | 7.37M | 6.79M | 6.34M | 5.90M | 6.29M | 9.70M | 14.58M | 15.99M | 17.48M | 18.07M | 17.93M | 17.66M | 17.54M | 16.87M | 16.72M | 16.20M | 15.27M | 14.69M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.62M | 19.62M | 19.62M | 19.62M | 32.80M | 32.76M | 32.76M | 33.57M | 32.60M | 33.08M | 32.76M | 33.08M | 32.80M | 32.66M | 135.43M | 128.54M | 130.64M | 136.10M | 134.13M | 135.84M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.58M | 8.40M | 8.40M | 8.40M | 20.18M | 19.83M | 19.49M | 19.16M | 43.96M | 17.89M | 17.50M | 17.22M | 44.00M | 16.71M | 79.02M | 73.54M | 70.80M | 71.99M | 69.50M | 68.78M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.20M | 28.02M | 28.02M | 28.02M | 52.98M | 52.59M | 52.25M | 52.73M | 76.56M | 50.97M | 50.26M | 50.30M | 76.80M | 49.37M | 214.44M | 202.08M | 201.44M | 208.10M | 203.63M | 204.63M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.80M | 1.89M | 2.09M | 2.28M | 2.66M | 2.68M | 2.79M | 2.38M | 2.79M | 2.93M | 3.15M | 68.00M | 67.37M | 76.24M | 74.90M | 68.04M | 66.52M | 67.10M | 63.20M | 60.52M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.80M | 5.64M | 5.90M | 5.95M | 6.15M | 6.18M | 7.30M | 7.45M | 7.53M | 7.99M | 7.82M | 7.85M | 8.06M | 7.83M | 8.31M | 8.64M | 9.05M | 9.97M | 10.39M | 10.66M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.62M | 54.66M | 53.88M | 52.72M | 77.99M | 76.62M | 84.34M | 87.08M | 27.28M | 101.91M | 101.80M | 162.96M | 36.31M | 33.83M | 333.31M | 312.65M | 33.83M | 32.35M | 30.38M | 29.59M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 189.87M | 189.49M | 188.10M | 202.34M | 214.16M | 208.76M | 220.77M | 246.16M | 243.04M | 251.35M | 255.21M | 346.66M | 350.43M | 355.70M | 442.01M | 443.86M | 434.37M | 426.05M | 425.57M | 475.18M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.35M | 7.39M | 9.01M | 8.04M | 9.77M | 8.19M | 10.43M | 9.75M | 9.42M | 10.54M | 10.07M | 9.01M | 9.42M | 10.09M | 12.75M | 11.68M | 12.39M | 14.28M | 12.76M | 12.50M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.35M | 7.39M | 9.01M | 8.04M | 9.77M | 8.19M | 10.43M | 9.75M | 9.42M | 10.54M | 10.07M | 9.01M | 9.42M | 10.09M | 12.75M | 11.68M | 12.39M | 14.28M | 12.76M | 12.50M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.39M | 10.15M | 8.21M | 8.38M | 10.55M | 7.87M | 9.96M | 11.73M | 13.71M | 11.26M | 13.76M | 15.31M | 19.52M | 13.13M | 22.32M | 17.50M | 22.32M | 12.28M | 15.65M | 19.47M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 4.10M | 0.00M | 0.00M | 4.80M | 5.54M | 3.95M | 4.28M | 4.99M | 5.47M | 5.43M | 5.66M | 5.60M | 5.45M | 5.42M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.39M | 34.76M | 30.64M | 43.19M | 46.09M | 41.99M | 37.56M | 55.91M | 52.12M | 47.29M | 43.33M | 62.94M | 56.15M | 49.20M | 55.35M | 80.34M | 70.65M | 65.39M | 62.89M | 92.50M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.16M | 57.02M | 52.20M | 64.15M | 71.47M | 62.78M | 62.05M | 81.13M | 78.52M | 73.89M | 72.71M | 91.21M | 89.37M | 77.40M | 95.89M | 114.95M | 111.02M | 97.55M | 96.75M | 129.90M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | 38.00M | 24.00M | 12.00M | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.48M | 2.80M | 3.07M | 2.39M | 2.04M | 2.52M | 2.55M | 2.64M | 2.74M | 3.04M | 3.57M | 3.84M | 4.32M | 4.57M | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.92M | 0.93M | 0.93M | 0.94M | 0.94M | 0.94M | 0.95M | 1.68M | 2.26M | 2.30M | 2.28M | 1.03M | 0.55M | 0.55M | 12.27M | 11.54M | 10.99M | 11.53M | 11.33M | 11.50M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.60M | 7.87M | 7.33M | 6.19M | 5.65M | 4.97M | 11.88M | 12.51M | 13.48M | 12.40M | 23.29M | 20.20M | 19.61M | 18.90M | 18.66M | 17.47M | 17.30M | 16.31M | 15.19M | 14.88M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.86M | 0.07M | 1.14M | 0.07M | 0.11M | 0.07M | 1.17M | 1.17M | 4.02M | 0.10M | 1.19M | | 4.42M | 4.67M | 4.93M | 5.11M | 5.17M | 5.44M | 5.55M | 5.77M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.14M | 104.93M | 99.24M | 109.86M | 116.70M | 107.41M | 113.01M | 133.08M | 129.71M | 139.56M | 137.41M | 116.39M | 109.54M | 96.86M | 176.82M | 181.96M | 163.31M | 137.39M | 123.27M | 156.28M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.00M | 105.00M | 100.38M | 109.92M | 116.82M | 107.48M | 114.17M | 134.25M | 133.73M | 139.66M | 138.60M | 116.39M | 113.95M | 101.53M | 181.75M | 187.07M | 168.48M | 142.83M | 128.82M | 162.06M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | 38.00M | 24.00M | 12.00M | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.88M | 84.49M | 87.72M | 92.41M | 97.34M | 101.28M | 106.59M | 111.91M | 109.31M | 111.69M | 116.62M | 230.27M | 236.48M | 254.17M | 260.26M | 256.79M | 265.89M | 283.22M | 296.75M | 313.12M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.88M | 84.49M | 87.72M | 92.41M | 97.34M | 101.28M | 106.59M | 111.91M | 109.31M | 111.69M | 116.62M | 230.27M | 236.48M | 254.17M | 260.26M | 256.79M | 265.89M | 283.22M | 296.75M | 313.12M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 189.87M | 189.49M | 188.10M | 202.34M | 214.16M | 208.76M | 220.77M | 246.16M | 243.04M | 251.35M | 255.21M | 346.66M | 350.43M | 355.70M | 442.01M | 443.86M | 434.37M | 426.05M | 425.57M | 475.18M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 7.04M | 0.14M | 6.89M | -0.01M | 6.58M | 0.38M | 0.46M | -0.01M | 67.86M | 0.33M | 0.07M | -0.01M | 0.06M | 0.35M | -0.01M | 5.33M | -0.01M | -0.01M | 5.24M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.38M | 0.04M | 37.41M | 38.49M | -0.06M | -0.45M | -0.71M | -0.96M | 52.76M | 53.85M | -4.09M | 134.79M | -4.17M | -4.33M | -3.62M | -13.67M | 160.98M | 165.87M | 177.58M | 187.48M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.46M | 35.00M | 35.46M | 35.00M | 35.46M | 35.00M | 35.46M | 35.00M | 35.46M | 35.00M | 35.46M | | | | | | | | | |