|
Cash & Equivalents (Quarter)
|
66.78M | 86.75M | 40.38M | 87.59M | 64.84M | 52.62M | 169.02M | 123.78M | 130.88M | 93.51M | 58.60M | 46.28M | 60.49M | 49.14M | 42.46M | 39.24M | 32.61M | 35.39M | 35.39M | 43.11M | 36.62M | 34.68M | 35.98M | 20.49M | 38.56M | 32.57M | 36.44M | 39.33M | 35.21M | 25.26M | 25.06M | 0.80M | 37.48M | | | 34.08M | 26.75M | 56.17M | 80.04M | 77.48M | 73.95M | 52.83M | 25.48M | 24.70M | 20.71M | 41.25M | 67.91M | 67.81M | 2.30M | 2.30M | 2.70M | 40.58M | 3.80M | 3.60M | 23.68M | 23.36M | 0.50M | 0.50M | 0.70M | 90.52M | 0.50M | 72.13M | 1.30M | 79.49M | 207.89M | 2.90M | 141.07M |
|
Short-term Investments (Quarter)
|
| | | 54.47M | 44.63M | 69.22M | 73.91M | 116.13M | 25.89M | 5.38M | 5.26M | 5.30M | 5.21M | 5.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.00M | 30.15M | 30.26M | 10.19M | 10.24M | 5.14M | 5.16M | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
66.78M | 86.75M | 40.38M | 142.06M | 109.48M | 121.83M | 242.93M | 239.91M | 156.78M | 98.89M | 63.87M | 51.58M | 65.70M | 54.36M | 42.46M | 39.24M | 32.61M | 35.39M | 35.39M | 43.11M | 36.62M | 34.68M | 35.98M | 20.49M | 38.56M | 32.57M | 36.44M | 39.33M | 35.21M | 25.26M | 25.06M | 0.80M | 37.48M | | | 34.08M | 26.75M | 56.17M | 80.04M | 77.48M | 73.95M | 52.83M | 50.48M | 54.85M | 50.97M | 51.44M | 78.15M | 72.95M | 7.46M | 2.30M | 2.70M | 40.58M | 3.80M | 3.60M | 23.68M | 23.36M | 0.50M | 0.50M | 0.70M | 90.52M | 0.50M | 72.13M | 1.30M | 79.49M | 207.89M | 2.90M | 141.07M |
|
Receivables - Net (Quarter)
|
| | | 62.20M | 90.21M | 92.56M | 26.27M | 10.94M | 11.65M | 18.15M | 14.76M | 19.00M | 11.44M | 15.22M | 12.33M | 18.86M | 9.22M | 9.29M | 7.55M | 7.56M | 10.29M | 8.41M | 10.78M | 9.88M | 6.60M | 10.20M | 15.80M | 19.26M | 7.04M | 12.13M | 15.86M | 7.96M | 7.75M | 8.19M | 12.05M | 7.37M | 11.53M | 7.62M | 8.05M | 7.86M | 10.74M | 10.07M | 16.49M | 16.99M | 4.08M | 10.87M | 12.08M | 7.50M | 15.35M | 16.38M | 21.05M | 20.28M | 17.82M | 20.39M | 17.57M | 20.71M | 30.12M | 21.17M | 24.72M | 26.32M | 23.53M | 35.54M | 39.02M | 39.81M | 54.68M | 62.58M | 62.58M |
|
Receivables - Other (Quarter)
|
| | | | | | | 5.00M | 3.75M | 3.05M | 3.31M | 2.81M | 2.17M | 2.93M | 0.49M | 1.64M | 1.86M | 0.71M | 0.99M | 1.46M | 8.20M | 8.20M | 0.39M | 0.99M | 1.94M | 0.97M | 1.30M | 1.23M | 0.84M | 0.77M | 0.59M | 0.57M | 1.15M | 0.63M | 1.73M | 3.02M | 4.60M | 2.55M | 1.62M | 2.21M | 2.09M | 3.99M | 4.61M | 5.71M | 4.12M | 5.97M | 5.00M | 5.76M | 8.56M | 5.00M | 6.74M | 6.49M | 3.91M | 6.51M | 4.31M | 9.96M | 5.57M | 6.33M | 4.59M | 6.15M | 4.92M | 4.52M | 5.11M | 6.38M | 10.08M | 12.80M | |
|
Receivables (Quarter)
|
| | | 62.20M | 90.21M | 92.56M | 26.27M | 15.94M | 15.40M | 21.20M | 18.07M | 21.81M | 13.61M | 18.15M | 12.82M | 20.51M | 11.09M | 10.00M | 8.54M | 9.02M | 18.49M | 16.61M | 11.17M | 10.87M | 8.54M | 11.17M | 17.11M | 20.49M | 7.88M | 12.90M | 16.45M | 8.53M | 8.90M | 8.82M | 13.78M | 10.38M | 16.14M | 10.17M | 9.68M | 10.07M | 12.83M | 14.07M | 21.10M | 22.70M | 8.20M | 16.83M | 17.08M | 13.27M | 23.91M | 21.38M | 27.79M | 26.77M | 21.73M | 26.90M | 21.88M | 30.66M | 35.69M | 27.51M | 29.31M | 32.48M | 28.45M | 40.06M | 44.13M | 46.19M | 64.77M | 75.38M | 62.58M |
|
Raw Materials (Quarter)
|
| | | | | | | 17.10M | 19.80M | 18.68M | 10.28M | 9.96M | 10.12M | 8.14M | 10.75M | 5.97M | 6.42M | 7.18M | 6.53M | 3.30M | 5.10M | 6.94M | 8.11M | 9.41M | 8.02M | 8.82M | 10.03M | 9.66M | | | | | | | | 7.53M | | | | 5.47M | 6.60M | 7.42M | 11.46M | 10.74M | 8.16M | 4.99M | 7.65M | 8.26M | 9.76M | 11.40M | 11.41M | 11.02M | 15.24M | 17.60M | 18.12M | 16.65M | 19.14M | 19.34M | 21.20M | 20.62M | 21.34M | 37.34M | 38.01M | 35.89M | 37.18M | 37.80M | 53.48M |
|
Work In Process (Quarter)
|
| | | | | | | 2.38M | 2.43M | 3.71M | 4.84M | 2.39M | 3.75M | 4.26M | 3.58M | 3.43M | 3.73M | 3.07M | 3.04M | 4.05M | 2.69M | 2.70M | 6.34M | 1.58M | 1.68M | 1.80M | 1.32M | 2.22M | | | | | | | | 2.57M | | | | 1.92M | 1.04M | 2.15M | 1.10M | 1.34M | 1.68M | 2.28M | 3.50M | 3.30M | 9.60M | 7.53M | 7.76M | 10.46M | 12.08M | 14.59M | 12.50M | 15.20M | 17.29M | 22.71M | 16.57M | 14.87M | 15.46M | 23.82M | 23.51M | 19.63M | 22.46M | 25.84M | 32.11M |
|
Finished Goods (Quarter)
|
| | | | | | | 3.47M | 4.41M | 6.74M | 15.68M | 14.44M | 12.89M | 15.37M | 19.74M | 21.66M | 17.91M | 10.69M | 12.89M | 10.28M | 9.15M | 8.75M | 9.45M | 7.49M | 6.29M | 3.95M | 2.29M | 3.21M | | | | | | | | 8.77M | | | | 4.41M | 3.19M | 3.98M | 3.97M | 5.26M | 6.42M | 5.27M | 1.70M | 0.78M | 1.79M | 1.81M | 1.16M | 1.33M | 4.73M | 3.25M | 7.15M | 3.00M | 4.45M | 3.71M | 5.09M | 3.84M | 4.32M | 4.88M | 5.81M | 9.89M | 6.34M | 6.79M | 12.66M |
|
Inventory (Quarter)
|
| | | 35.86M | 41.02M | 46.06M | 77.64M | 25.83M | 31.07M | 31.28M | 34.02M | 29.26M | 28.70M | 29.67M | 36.45M | 33.47M | 30.75M | 24.47M | 25.17M | 20.69M | 19.41M | 24.46M | 26.54M | 20.60M | 17.08M | 16.15M | 15.24M | 18.51M | 28.89M | 26.45M | 19.44M | 17.46M | 15.64M | 15.98M | 17.13M | 19.78M | 18.35M | 16.23M | 14.01M | 12.12M | 11.92M | 15.50M | 18.59M | 18.98M | 17.06M | 14.15M | 14.18M | 13.31M | 22.16M | 21.57M | 20.94M | 23.67M | 32.92M | 36.34M | 38.73M | 36.99M | 42.87M | 47.84M | 44.20M | 41.86M | 45.15M | 70.88M | 74.59M | 71.17M | 71.60M | 75.46M | 105.41M |
|
Current Deferred Tax Assets (Quarter)
|
| | | 1.78M | 2.02M | 3.84M | 6.29M | 0.48M | 0.48M | 0.48M | 0.48M | 0.20M | 0.20M | 0.20M | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | 20.29M | 16.32M | 21.14M | 42.05M | 32.76M | 39.07M | 44.98M | 29.79M | 31.44M | 30.26M | 22.56M | 2.81M | 22.47M | 23.87M | 19.34M | 19.54M | 9.00M | 8.54M | 10.28M | 11.71M | 10.76M | 9.73M | 8.26M | 5.61M | 5.78M | 4.09M | 2.85M | 3.10M | 2.70M | 3.30M | 3.32M | 2.82M | 2.95M | 4.71M | 3.34M | 4.09M | 3.05M | 4.10M | 5.04M | 3.70M | 2.96M | 3.62M | 3.50M | 4.63M | 3.55M | 5.91M | 4.92M | 6.40M | 7.05M | 6.43M | 6.86M | 7.54M | 13.43M | 6.70M | 5.40M | 6.63M | 7.29M | 10.42M | 10.81M | 10.19M | 8.05M | 13.33M | 11.78M | 13.18M |
|
Current Assets (Quarter)
|
| | | 262.99M | 264.31M | 290.91M | 400.63M | 319.81M | 266.12M | 202.05M | 151.97M | 143.57M | 155.10M | 135.64M | 127.33M | 120.19M | 99.14M | 80.99M | 90.03M | 83.28M | 80.97M | 82.52M | 86.51M | 64.55M | 77.13M | 71.39M | 74.77M | 83.34M | 75.66M | 67.14M | 64.26M | 55.70M | 64.27M | 57.82M | 54.12M | 67.18M | 64.34M | 86.36M | 109.19M | 103.40M | 100.71M | 83.44M | 89.27M | 94.28M | 80.36M | 86.41M | 109.67M | 105.23M | 109.52M | 102.50M | 94.93M | 94.34M | 98.21M | 94.98M | 94.17M | 106.17M | 102.19M | 104.11M | 100.20M | 166.47M | 173.03M | 195.08M | 205.43M | 206.52M | 348.86M | 342.86M | 324.99M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | 64.31M | 70.19M | 79.97M | 89.70M | 96.49M | 98.61M | 97.51M | 94.07M | 90.83M | 87.68M | 85.46M | 78.01M | 74.63M | 71.93M | 69.58M | 67.16M | 64.57M | 62.52M | 60.39M | 58.26M | 56.10M | 54.42M | 52.68M | 51.20M | 49.78M | 48.32M | 46.68M | 45.11M | 43.44M | 39.28M | 36.44M | 36.68M | 12.51M | 11.55M | 10.58M | 9.81M | 8.97M | 8.75M | 8.61M | 8.84M | 8.56M | 8.33M | 8.14M | 9.55M | 9.00M | 15.07M | 14.61M | 14.12M | 13.66M | 13.40M | 12.80M | 12.61M | 12.31M | 11.95M | 11.58M | 11.21M | 10.86M | 38.77M | 38.77M | 38.39M | 38.57M | 38.52M | 38.96M | 87.45M |
|
Long-Term Investments (Quarter)
|
| | | 7.34M | 5.96M | 3.90M | 12.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 10.05M | 5.05M | 5.07M | | | | | | | | | | | | | | | | | 1.25M | 1.40M | 1.11M | 1.41M | 1.51M | 1.56M |
|
Goodwill (Quarter)
|
| | | 36.70M | 37.93M | 47.51M | 46.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.71M | 1.72M | 1.72M | 1.72M | 1.72M | 1.72M | 1.72M | 1.72M | 1.72M | 1.72M | 1.72M | 1.72M | 1.72M | 34.66M | 34.63M | 43.47M | 43.47M | 43.47M | 43.47M | 43.47M | 43.47M | 43.47M | 43.47M | 43.47M | 43.47M | 43.47M | 43.47M | 43.47M | 48.95M | 48.95M | 48.16M | 48.16M | 48.16M | 166.37M |
|
Intangibles (Quarter)
|
| | | 7.77M | 8.02M | 7.97M | 7.55M | 7.05M | 6.65M | 6.39M | 8.66M | 3.77M | 3.46M | 3.25M | 3.00M | 2.75M | 2.54M | 2.35M | 2.15M | 2.00M | 1.85M | 1.71M | 1.56M | 1.42M | 1.28M | 1.14M | 1.00M | 0.85M | 0.71M | 0.57M | 0.44M | 0.30M | 0.19M | 3.50M | 3.31M | 3.23M | 3.15M | 3.06M | 2.98M | 2.89M | 2.81M | 2.72M | 2.63M | 5.97M | 3.43M | 3.31M | 9.96M | 16.88M | 18.05M | 18.05M | 18.05M | 21.66M | 10.60M | 21.66M | 9.21M | 18.05M | 21.66M | 7.45M | 18.05M | 18.05M | 5.96M | 7.33M | 20.03M | 5.92M | 5.58M | 20.03M | 13.85M |
|
Goodwill & Intangibles (Quarter)
|
| | | 44.47M | 45.95M | 55.47M | 53.98M | 7.05M | 6.65M | 6.39M | 8.66M | 3.77M | 3.46M | 3.25M | 3.00M | 2.75M | 2.54M | 2.35M | 2.15M | 2.00M | 1.85M | 1.71M | 1.56M | 1.42M | 1.28M | 1.14M | 1.00M | 0.85M | 0.71M | 0.57M | 0.44M | 0.30M | 0.19M | 5.21M | 5.03M | 4.95M | 4.86M | 4.78M | 4.69M | 4.61M | 4.52M | 4.44M | 4.35M | 7.69M | 5.15M | 5.03M | 44.62M | 51.51M | 61.52M | 61.52M | 61.52M | 65.13M | 54.07M | 65.13M | 52.69M | 61.52M | 65.13M | 50.92M | 61.52M | 61.52M | 49.43M | 56.28M | 68.98M | 54.08M | 53.74M | 68.19M | 180.22M |
|
Long-Term Deferred Tax (Quarter)
|
| | | 3.04M | 3.65M | 4.12M | 5.59M | 5.84M | 5.84M | 5.84M | 5.84M | 3.13M | 3.13M | 3.13M | 3.13M | 5.35M | 5.42M | 5.42M | 5.42M | 7.72M | 7.72M | 7.72M | 7.72M | 7.77M | 7.77M | 7.77M | 7.77M | 0.10M | 0.09M | 0.10M | 0.12M | 0.41M | 0.43M | 0.54M | 0.55M | 0.43M | 0.52M | 0.51M | 1.44M | 1.36M | 1.41M | 1.29M | 1.37M | 1.55M | 1.58M | 1.63M | 1.39M | 0.95M | 1.15M | 1.05M | 1.03M | 1.22M | 1.09M | 1.02M | 1.09M | 1.11M | 1.11M | 1.08M | 1.14M | 1.12M | 1.11M | 1.20M | 1.16M | 1.18M | 1.26M | 1.25M | 117.34M |
|
Other Non-Current Assets (Quarter)
|
| | | 18.02M | 19.97M | 30.51M | 11.04M | 12.02M | 2.86M | 12.82M | 12.28M | 2.54M | 4.77M | 5.14M | 9.03M | 4.82M | 6.10M | 4.90M | 8.71M | 7.54M | 0.10M | 0.10M | 2.83M | 2.75M | 0.80M | 0.80M | 0.30M | 0.93M | 0.33M | 0.34M | 0.18M | 0.17M | 0.17M | 0.17M | 0.17M | 0.27M | 0.17M | 0.33M | 0.37M | 0.71M | 0.71M | 5.74M | 5.75M | 5.60M | 5.66M | 0.51M | 5.60M | 0.31M | 5.60M | 2.32M | 2.65M | 6.15M | 3.77M | 0.32M | 0.43M | 0.60M | 0.62M | 0.53M | 0.64M | 1.29M | 0.35M | 0.68M | 0.76M | 4.30M | 4.18M | 0.83M | 3.30M |
|
Non-Current Assets (Quarter)
|
| | | 137.19M | 145.72M | 173.97M | 172.47M | 121.40M | 127.54M | 123.68M | 123.39M | 111.48M | 109.08M | 106.67M | 97.99M | 96.57M | 95.05M | 91.54M | 88.34M | 85.23M | 79.59M | 73.33M | 70.48M | 69.27M | 65.79M | 62.88M | 61.06M | 51.98M | 50.39M | 48.61M | 45.98M | 44.54M | 40.33M | 42.73M | 42.66M | 21.00M | 20.10M | 19.14M | 19.31M | 15.93M | 19.44M | 34.01M | 34.22M | 74.59M | 29.31M | 24.82M | 65.38M | 63.64M | 64.37M | 81.87M | 80.36M | 79.55M | 78.30M | 76.77M | 70.91M | 69.39M | 68.44M | 67.22M | 66.14M | 66.30M | 67.12M | 103.37M | 104.84M | 0.38M | 103.99M | 102.74M | 394.54M |
|
Assets (Quarter)
|
| | | 400.18M | 410.03M | 464.88M | 573.10M | 441.21M | 393.66M | 325.73M | 275.36M | 255.06M | 264.18M | 242.31M | 225.32M | 216.75M | 194.19M | 172.53M | 178.37M | 168.51M | 160.56M | 155.85M | 156.99M | 133.82M | 142.91M | 134.26M | 135.84M | 135.32M | 126.05M | 115.75M | 110.24M | 100.24M | 104.60M | 100.55M | 96.77M | 88.17M | 84.45M | 105.50M | 128.50M | 119.33M | 120.15M | 117.44M | 123.49M | 168.87M | 109.67M | 111.23M | 175.05M | 168.87M | 173.89M | 184.37M | 175.30M | 173.89M | 176.51M | 171.75M | 165.07M | 175.56M | 170.63M | 171.33M | 166.34M | 232.77M | 240.14M | 298.45M | 310.28M | 310.52M | 452.85M | 445.60M | 719.53M |
|
Accounts Payables (Quarter)
|
| | | 84.32M | 79.11M | 95.99M | 93.17M | 90.27M | 66.39M | 59.61M | 39.08M | 8.19M | 30.85M | 26.59M | 7.21M | 7.15M | 25.48M | 3.10M | 5.18M | 21.76M | 2.55M | 7.06M | 24.80M | 7.06M | 6.61M | 6.80M | 20.72M | 23.16M | 24.69M | 18.58M | 18.35M | 14.49M | 14.02M | 14.02M | 15.49M | 12.62M | 15.14M | 15.30M | 17.68M | 15.88M | 15.82M | 18.72M | 7.35M | 10.04M | 3.54M | 7.66M | 17.02M | 19.81M | 13.19M | 27.89M | 10.44M | 29.14M | 35.40M | 18.18M | 32.06M | 38.38M | 28.83M | 28.95M | 23.00M | 4.48M | 22.31M | 25.16M | 4.13M | 32.28M | 38.40M | 7.40M | 46.60M |
|
Notes Payables (Quarter)
|
| | | | | | | | 4.64M | | | | 2.37M | 3.58M | 4.06M | 4.61M | 7.43M | 4.36M | 6.27M | 6.24M | 5.91M | 4.79M | 3.69M | 3.76M | 3.81M | 3.86M | 3.58M | 2.62M | 3.05M | 2.09M | 1.45M | 1.48M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | 84.32M | 79.11M | 95.99M | 93.17M | 90.27M | 71.04M | 59.61M | 39.08M | 8.19M | 33.22M | 30.18M | 11.27M | 11.76M | 32.91M | 7.46M | 11.45M | 28.00M | 8.46M | 11.86M | 28.50M | 10.82M | 10.42M | 10.67M | 24.31M | 25.78M | 27.74M | 20.67M | 19.81M | 15.97M | 14.02M | 14.02M | 15.49M | 12.62M | 15.14M | 15.30M | 17.68M | 15.88M | 15.82M | 18.72M | 7.35M | 10.04M | 3.54M | 7.66M | 17.02M | 19.81M | 13.19M | 27.89M | 10.44M | 29.14M | 35.40M | 18.18M | 32.06M | 38.38M | 28.83M | 28.95M | 23.00M | 4.48M | 22.31M | 25.16M | 4.13M | 32.28M | 38.40M | 7.40M | 46.60M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | 8.17M | | | | 5.90M | | 4.93M | 4.21M | 2.71M | 4.15M | 3.07M | 3.33M | 3.21M | 2.85M | 3.37M | 4.12M | 5.96M | 3.34M | 3.27M | 3.11M | 7.53M | | | | 2.34M | | | | 3.60M | | | | 5.40M | 3.68M | 1.64M | 1.71M | 5.68M | 2.17M | 4.35M | 2.02M | 2.05M | 2.07M | 3.93M | 2.22M | 2.07M | 1.94M | 5.59M | 4.28M | 5.43M | 1.93M | 1.89M | 7.38M | 2.36M | 2.54M | 8.29M | 10.69M | 13.42M | 9.31M | 1.20M | 4.07M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | 14.79M | | | | 9.60M | | 8.81M | 8.49M | 9.17M | 9.42M | 7.20M | 6.02M | 5.93M | 4.80M | 4.42M | 3.71M | 3.25M | 2.97M | 2.93M | 3.41M | 3.00M | | | | | | | | 2.41M | | | | 1.76M | 1.79M | 1.77M | 2.59M | 1.99M | 2.34M | 2.38M | 2.40M | 2.37M | 3.60M | 2.99M | 3.52M | 2.82M | 3.70M | 5.37M | 6.54M | 2.66M | 3.65M | 4.24M | 4.36M | 2.37M | 2.55M | 3.98M | 3.60M | 3.60M | 5.14M | 4.43M | 5.90M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | 13.56M | 10.28M | 1.50M | 0.53M | 3.69M | 2.81M | 2.59M | 2.60M | 2.64M | 1.84M | 0.50M | 3.00M | 2.20M | 1.50M | 2.59M | 3.23M | 3.90M | 2.66M | 2.56M | 1.92M | 1.00M | 0.37M | 0.46M | | 1.68M | 1.40M | 3.88M | 4.94M | 1.70M | 0.56M | | | | | 6.73M | | 0.10M | 4.72M | 0.07M | 0.07M | 0.07M | 0.07M | 0.86M | 0.07M | 2.62M | 0.06M | 1.23M | 0.03M | 0.01M | | | | | | 1.60M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | 0.42M | 0.42M | 0.44M | 0.44M | 0.44M | 0.57M | 0.58M | 0.61M | 0.70M | 0.70M | 0.70M | 0.74M | 0.82M | 0.00M | 0.82M | 0.81M | 0.78M | 0.70M | 0.68M | 0.72M | 0.86M | 0.68M | 0.68M | 0.69M | 0.85M | 0.97M | 1.08M |
|
Current Taxes (Quarter)
|
| | | | | | | 11.95M | | | | 0.19M | | 0.08M | 0.11M | 0.13M | 0.17M | 0.15M | 0.15M | 0.17M | 0.20M | 0.20M | 0.23M | 0.28M | 0.53M | 0.51M | 0.85M | 1.28M | | | | | | | | 0.54M | | | | 3.36M | 3.60M | 3.04M | 1.41M | 0.93M | 0.95M | 0.97M | 0.64M | 0.52M | 0.41M | 0.64M | 0.60M | 0.41M | 0.35M | 0.41M | 0.42M | 0.41M | 0.26M | 0.30M | 0.32M | 0.35M | 0.17M | 0.22M | 0.18M | 0.30M | 0.45M | 0.46M | 1.90M |
|
Current Deferred Revenue (Quarter)
|
| | | 19.97M | 25.27M | 25.11M | 11.45M | 10.30M | 13.68M | 14.20M | 15.25M | 19.72M | 15.39M | 17.33M | 23.79M | 29.80M | 20.03M | 11.49M | 10.02M | 9.46M | 14.52M | 17.59M | 15.38M | 11.02M | 9.39M | 9.69M | 10.68M | 12.00M | 12.75M | 17.34M | 16.00M | 14.32M | 17.68M | 16.07M | 14.19M | 21.94M | 19.47M | 17.95M | 18.06M | 15.52M | 18.69M | 16.01M | 23.14M | 26.14M | 22.39M | 21.96M | 24.38M | 21.26M | 28.62M | 31.52M | 31.48M | 30.03M | 33.76M | 35.45M | 41.41M | 50.76M | 58.08M | 59.05M | 50.76M | 57.83M | 62.91M | 81.27M | 83.33M | 66.80M | 75.89M | 52.16M | 72.66M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | 0.47M | 3.36M | 1.58M | 2.65M | 5.84M | 5.84M | 5.84M | 5.84M | 3.13M | 3.13M | 3.13M | 3.13M | 5.44M | 5.45M | 5.45M | 5.44M | 7.76M | 7.76M | 7.72M | 7.72M | 7.84M | 7.84M | 7.84M | 7.84M | 0.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | 104.76M | 107.75M | 122.69M | 107.27M | 145.18M | 130.84M | 114.10M | 88.92M | 86.32M | 84.10M | 78.97M | 75.87M | 79.76M | 67.51M | 55.05M | 57.38M | 47.82M | 49.86M | 66.12M | 65.84M | 47.23M | 41.88M | 40.88M | 45.42M | 41.01M | 44.40M | 40.67M | 38.36M | 32.22M | 32.70M | 31.31M | 30.82M | 27.32M | 28.26M | 26.76M | 31.48M | 28.38M | 28.74M | 28.05M | 35.03M | 40.96M | 29.43M | 32.59M | 40.01M | 40.74M | 61.91M | 57.26M | 51.83M | 53.96M | 64.71M | 66.88M | 68.05M | 84.11M | 83.15M | 85.27M | 77.55M | 78.81M | 86.18M | 95.08M | 104.42M | 99.76M | 105.31M | 87.80M | 121.96M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | 6.53M | 5.49M | 4.44M | 3.37M | 2.27M | 1.14M | 7.28M | 6.38M | 5.46M | 4.53M | 4.87M | 3.88M | 2.93M | 1.98M | 1.34M | 1.37M | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.12M | 0.11M | 0.09M | 0.07M | 0.06M | 0.04M | 0.01M | 0.01M | | | | | | | | | | 6.12M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | 13.38M | 9.68M | 7.05M | 5.88M | 3.53M | 0.93M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | 13.30M | 15.24M | 16.43M | 1.83M | 2.18M | 2.06M | 1.90M | 1.92M | 1.56M | 1.68M | 1.52M | 1.45M | 1.34M | 1.23M | 1.37M | 1.32M | 0.99M | 1.75M | 2.90M | 2.91M | 2.76M | 3.39M | 3.40M | 3.26M | 9.27M | 8.34M | 8.26M | 7.97M | 7.63M | 8.25M | 8.32M | 8.43M | 8.45M | 8.04M | 0.10M | 8.13M | 7.96M | 7.88M | 7.67M | 7.92M | 7.71M | 7.66M | 8.41M | 8.70M | 7.99M | 8.07M | 7.65M | 7.37M | 7.22M | 6.71M | 6.63M | 7.18M | 7.19M | 7.23M | 6.95M | 7.14M | 7.10M | 6.93M | 11.91M | 9.00M | 9.34M | 9.84M | 11.23M | 16.70M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | 0.78M | 0.66M | 1.93M | 1.45M | 0.48M | 0.48M | 0.48M | 0.48M | 0.20M | 0.20M | 0.20M | 0.20M | | | | | | | | | | | | | 0.06M | 0.06M | 0.06M | 0.06M | 35.48M | 0.12M | 0.12M | 0.12M | 0.11M | 0.11M | 0.11M | 0.11M | 1.70M | 1.70M | 1.76M | 0.17M | 0.18M | 0.23M | 0.35M | 0.07M | 0.27M | 0.27M | 0.20M | 0.09M | 0.30M | 0.30M | 0.20M | 0.20M | 0.24M | 0.26M | 0.26M | 0.23M | 0.30M | 0.30M | 1.59M | 1.42M | 1.59M | 1.65M | 1.67M | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.82M | 3.77M | 3.66M | 3.56M | 3.44M | 2.89M | 4.00M | 3.91M | 3.25M | 3.19M | 3.01M | 2.84M | 2.90M | 2.78M | 2.57M | 2.38M | 2.18M | 2.05M | 1.93M | 1.86M | 1.97M | 3.36M | 2.73M | 2.73M | 2.68M | 3.76M | 3.65M | 2.56M |
|
Other Non-Current Liabilities (Quarter)
|
| | | 0.38M | 0.42M | 0.42M | 0.43M | 0.51M | 0.53M | 1.01M | 0.97M | 2.09M | 4.50M | 2.80M | 1.00M | 0.50M | 0.50M | 0.20M | 2.59M | 1.06M | 1.02M | 1.84M | 0.90M | 0.07M | 0.09M | 0.38M | 0.79M | 0.06M | 0.06M | 0.05M | 0.05M | 0.04M | 0.21M | 0.14M | 0.05M | 0.06M | 0.10M | 0.10M | 0.10M | 0.09M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.01M | 0.03M | 7.20M | 4.70M | 2.60M | 1.20M | 1.40M | 1.10M | 0.90M | 1.30M | 2.60M | 3.50M | 1.20M | 3.10M | 7.00M | 0.03M | 0.03M | | 0.03M | 0.03M | 0.61M |
|
Total Non-Current Liabilities (Quarter)
|
| | | 118.84M | 123.65M | 141.05M | 110.55M | 147.84M | 133.39M | 116.49M | 91.33M | 88.08M | 103.26M | 94.73M | 89.51M | 91.14M | 75.21M | 59.47M | 64.57M | 55.19M | 57.07M | 72.67M | 73.62M | 53.87M | 48.20M | 46.26M | 50.02M | 51.71M | 52.80M | 49.00M | 46.40M | 39.97M | 41.08M | 39.76M | 39.37M | 35.89M | 36.41M | 34.76M | 39.73M | 38.04M | 41.69M | 40.71M | 46.26M | 51.85M | 40.22M | 44.78M | 52.12M | 52.25M | 66.41M | 63.57M | 59.66M | 63.30M | 73.19M | 75.26M | 76.97M | 92.46M | 90.12M | 90.93M | 85.62M | 85.10M | 89.80M | 111.41M | 117.58M | 0.04M | 119.70M | 103.39M | 182.09M |
|
Total Liabilities (Quarter)
|
| | | 119.22M | 124.07M | 141.47M | 110.97M | 148.35M | 133.92M | 117.50M | 92.30M | 90.18M | 107.76M | 97.53M | 90.51M | 91.64M | 75.71M | 59.67M | 67.16M | 56.25M | 58.10M | 74.51M | 74.51M | 53.93M | 48.30M | 46.63M | 50.81M | 51.77M | 52.86M | 49.05M | 46.45M | 40.02M | 41.29M | 39.90M | 39.43M | 35.95M | 36.51M | 34.86M | 39.83M | 38.14M | 41.74M | 40.76M | 46.30M | 51.89M | 40.25M | 44.81M | 52.13M | 52.27M | 73.61M | 68.27M | 62.26M | 64.50M | 74.59M | 76.36M | 77.86M | 93.76M | 92.72M | 94.43M | 86.82M | 88.20M | 96.80M | 111.43M | 117.60M | 113.41M | 119.73M | 103.42M | 182.70M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | 20.10M | 15.77M | 5.94M | 3.90M | 5.96M | 3.94M | 9.87M | 8.98M | 8.10M | 6.37M | 5.37M | 6.88M | 5.13M | 3.47M | 3.93M | 4.59M | 3.90M | 2.66M | 2.56M | 1.92M | 1.00M | 0.37M | 0.46M | | 1.68M | 1.40M | 3.88M | 4.94M | 1.70M | 0.56M | | | | | 6.73M | | 0.24M | 4.84M | 0.18M | 0.16M | 0.14M | 0.13M | 0.90M | 0.09M | 2.63M | 0.06M | 1.23M | 0.03M | 0.01M | | | | | | 7.72M |
|
Common Equity (Quarter)
|
| | | 280.96M | 285.96M | 323.41M | 462.12M | 292.86M | 259.74M | 208.23M | 183.06M | 164.88M | 156.41M | 144.78M | 134.81M | 125.12M | 118.48M | 112.86M | 111.21M | 112.26M | 102.46M | 81.34M | 82.47M | 79.89M | 94.62M | 87.63M | 85.03M | 83.55M | 73.19M | 66.70M | 63.79M | 60.23M | 63.32M | 60.65M | 57.34M | 52.23M | 47.94M | 70.65M | 88.68M | 81.19M | 78.41M | 76.69M | 77.19M | 72.22M | 69.42M | 66.42M | 122.92M | 116.59M | 118.55M | 116.10M | 113.03M | 109.39M | 101.91M | 95.38M | 87.21M | 81.80M | 77.92M | 76.89M | 79.53M | 144.57M | 143.34M | 187.01M | 192.68M | 197.11M | 333.12M | 342.18M | 536.84M |
|
Shareholder's Equity (Quarter)
|
| | | 280.96M | 285.96M | 323.41M | 462.12M | 292.86M | 259.74M | 208.23M | 183.06M | 164.88M | 156.41M | 144.78M | 134.81M | 125.12M | 118.48M | 112.86M | 111.21M | 112.26M | 102.46M | 81.34M | 82.47M | 79.89M | 94.62M | 87.63M | 85.03M | 83.55M | 73.19M | 66.70M | 63.79M | 60.23M | 63.32M | 60.65M | 57.34M | 52.23M | 47.94M | 70.65M | 88.68M | 81.19M | 78.41M | 76.69M | 77.19M | 72.22M | 69.42M | 66.42M | 122.92M | 116.59M | 118.55M | 116.10M | 113.03M | 109.39M | 101.91M | 95.38M | 87.21M | 81.80M | 77.92M | 76.89M | 79.53M | 144.57M | 143.34M | 187.01M | 192.68M | 197.11M | 333.12M | 342.18M | 536.84M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | 400.18M | 410.03M | 464.88M | 573.10M | 441.21M | 393.66M | 325.73M | 275.36M | 255.06M | 264.18M | 242.31M | 225.32M | 216.75M | 194.19M | 172.53M | 178.37M | 168.51M | 160.56M | 155.85M | 156.99M | 133.82M | 142.91M | 134.26M | 135.84M | 135.32M | 126.05M | 115.75M | 110.24M | 100.24M | 104.60M | 100.55M | 96.77M | 88.17M | 84.45M | 105.50M | 128.50M | 119.33M | 120.15M | 117.44M | 123.49M | 168.87M | 109.67M | 111.23M | 175.05M | 168.87M | 173.89M | 184.37M | 175.30M | 173.89M | 176.51M | 171.75M | 165.07M | 175.56M | 170.63M | 171.33M | 166.34M | 232.77M | 240.14M | 298.45M | 310.28M | 310.52M | 452.85M | 445.60M | 719.53M |
|
Treasury Shares (Quarter)
|
| | | | | | | 0.63M | | | | 0.93M | | | | 2.40M | | | | 0.24M | | | | 0.03M | | | | 0.05M | | | | 0.10M | | | | 0.90M | | | | 0.24M | | | | 0.98M | | | | 1.05M | | | | 1.10M | | | | 0.40M | | | | 0.40M | | | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M |
|
Retained Earnings (Quarter)
|
| | | -7.01M | -19.51M | -393.88M | -8.25M | -597.17M | -634.85M | 2.70M | 1.52M | -734.00M | 0.86M | 1.30M | 1.81M | 1.11M | 1.08M | 1.77M | 2.13M | -856.39M | 1.74M | 0.75M | -901.68M | -905.04M | 0.12M | -921.86M | -924.82M | -928.18M | -938.54M | -945.86M | -0.71M | -955.56M | -970.81M | -978.09M | -982.34M | 0.88M | -993.04M | -970.48M | -0.07M | -0.01M | -965.08M | -965.90M | -972.75M | -978.63M | -0.22M | -985.76M | -993.70M | -1001.31M | -1006.70M | -1011.10M | -0.30M | -1020.51M | -1029.22M | -1039.00M | 1.60M | 1.57M | 1.57M | -1063.40M | -1065.10M | -1066.66M | -1069.20M | -1064.30M | 1.66M | -1060.62M | 1.38M | 1.38M | -4.33M |