|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.29M | 11.51M | 13.43M | 12.05M | 14.59M | 10.88M | 17.01M | 21.44M | 21.61M | 32.79M | 30.32M | 23.17M | 20.74M | 11.25M | 21.43M | 14.08M | 66.00M | 21.52M | 25.24M | 19.22M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.29M | 11.51M | 13.43M | 12.05M | 14.59M | 10.88M | 17.01M | 21.44M | 21.61M | 32.79M | 30.32M | 23.17M | 20.74M | 11.25M | 21.43M | 14.08M | 66.00M | 21.52M | 25.24M | 19.22M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.48M | 4.59M | 5.31M | 6.61M | 5.74M | 6.82M | 12.12M | 14.76M | 16.63M | 15.13M | 14.20M | 15.07M | 16.27M | 17.23M | 18.15M | 15.80M | 13.62M | 14.56M | 15.86M | 13.47M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.48M | | | | | | | | | | | | | | 1.71M | 2.23M | 2.88M | 2.73M | 3.75M | 4.71M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.96M | 4.59M | 5.31M | 6.61M | 5.74M | 6.82M | 12.12M | 14.76M | 16.63M | 15.13M | 14.20M | 15.07M | 16.27M | 17.23M | 19.87M | 18.03M | 16.51M | 17.29M | 19.61M | 18.18M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 0.30M | 0.25M | 0.29M | 0.29M | 0.32M | 0.25M | 0.22M | 0.13M | 0.09M | 0.15M | 0.20M | 0.26M | 0.23M | 0.20M | 0.22M | 0.14M | 2.30M | 2.83M | 2.65M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.20M | 13.36M | 13.47M | 10.63M | 10.11M | 10.66M | 10.30M | 5.08M | 3.96M | 3.91M | 3.47M | 4.19M | 4.64M | 4.59M | 4.89M | 5.97M | 5.84M | 6.37M | 6.33M | 7.25M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 234.69M | 204.51M | 249.83M | 268.26M | 215.39M | 210.66M | 243.28M | 264.96M | 228.85M | 224.42M | 267.22M | 282.44M | 232.35M | 226.89M | 237.28M | 293.08M | 299.57M | 193.09M | 278.37M | 259.10M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.62M | 8.76M | 8.95M | 8.66M | 9.08M | 11.36M | 11.44M | 11.94M | 12.59M | 13.44M | 14.52M | 15.82M | 17.19M | 18.49M | 19.67M | 21.00M | 23.28M | 25.74M | 27.81M | 29.57M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.96M | 86.11M | 86.01M | 86.01M | 86.01M | 86.01M | 86.01M | 86.01M | 86.01M | 86.01M | 86.01M | 86.01M | 86.01M | 94.72M | 94.72M | 94.72M | 94.72M | 115.76M | 115.76M | 115.76M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.74M | 82.39M | 78.57M | 77.20M | 73.66M | 70.24M | 66.59M | 63.02M | 60.63M | 57.33M | 62.08M | 70.96M | 70.32M | 73.43M | 69.11M | 73.00M | 69.60M | 92.23M | 87.91M | 88.79M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.70M | 168.50M | 164.58M | 163.22M | 159.67M | 156.25M | 152.60M | 149.03M | 146.65M | 143.34M | 148.09M | 156.97M | 156.33M | 168.15M | 163.84M | 167.73M | 164.32M | 207.99M | 203.67M | 204.55M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.22M | 10.53M | 4.14M | 4.41M | 4.59M | 4.89M | 5.52M | 6.38M | 7.03M | 8.04M | 9.05M | 9.43M | 9.77M | 10.18M | 11.81M | 12.73M | 13.64M | 14.63M | 15.54M | 19.81M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 150.94M | 187.56M | 183.41M | 181.60M | 179.21M | 180.47M | 176.63M | 173.89M | 172.16M | 170.07M | 176.65M | 186.90M | 187.77M | 201.22M | 199.36M | 205.86M | 205.99M | 253.98M | 253.05M | 259.58M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 385.62M | 392.08M | 433.25M | 449.86M | 394.60M | 391.12M | 419.91M | 438.84M | 401.02M | 394.50M | 443.87M | 469.34M | 420.12M | 428.11M | 436.64M | 498.94M | 505.56M | 447.08M | 531.42M | 518.68M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.27M | 1.30M | 0.56M | 1.62M | 0.86M | 1.32M | 2.19M | 1.74M | 1.36M | 1.70M | 2.57M | 1.61M | 1.24M | 1.32M | 1.36M | 2.48M | 1.59M | 2.57M | 2.17M | 2.00M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.28M | 1.91M | 1.91M | 1.77M | 1.95M | 3.06M | 4.11M | 5.42M | 6.56M | 4.20M | 0.03M | 0.02M | 0.02M | | 7.01M | 7.95M | 3.03M | 6.21M | 4.34M | 6.49M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.55M | 3.21M | 2.47M | 3.39M | 2.81M | 4.39M | 6.30M | 7.16M | 7.92M | 5.90M | 2.60M | 1.63M | 1.26M | 1.32M | 8.37M | 10.42M | 4.63M | 8.78M | 6.52M | 8.49M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.59M | 2.67M | 3.57M | 2.72M | 3.45M | 4.18M | 5.79M | 4.39M | 4.83M | 5.77M | 6.52M | 3.40M | 3.54M | 4.28M | 4.49M | 2.91M | 2.88M | 3.40M | 4.72M | 4.43M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.32M | 1.77M | 2.44M | 2.97M | 4.53M | 4.14M | 3.73M | 5.01M | 6.54M | 5.17M | 3.86M | 7.17M | 7.52M | 8.29M | 6.60M | 6.07M | 7.78M | 8.24M | 6.42M | 7.01M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.10M | 1.91M | 1.91M | 1.91M | 2.30M | 2.30M | 2.96M | 2.89M | 2.30M | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.69M | 1.72M | 1.55M | 1.38M | 1.38M | 1.69M | 1.86M | 1.67M | 1.52M | 1.51M | 1.49M | 1.51M | 1.54M | 1.60M | 1.44M | 1.43M | 1.45M | 1.87M | 1.96M | 2.02M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.28M | 1.50M | 3.75M | 1.63M | 2.04M | 4.17M | 8.46M | 4.18M | 3.29M | 3.39M | 6.85M | 3.55M | 3.03M | 3.03M | 8.36M | 4.66M | 3.72M | 7.09M | 11.62M | 7.04M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 219.85M | 187.16M | 232.83M | 252.43M | 200.94M | 205.48M | 235.18M | 250.77M | 215.27M | 192.79M | 241.34M | 258.40M | 208.68M | 212.46M | 223.64M | 284.08M | 235.31M | 178.25M | 259.72M | 246.28M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.09M | 32.80M | 33.12M | 33.98M | 33.91M | 31.37M | 30.80M | 30.48M | 30.23M | 2.63M | 4.28M | 5.26M | 5.99M | 7.51M | 5.71M | 6.17M | 64.35M | 64.16M | 63.28M | 62.35M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.05M | 0.04M | 0.02M | 2.37M | 0.25M | 0.79M | 0.73M | 1.33M | 0.67M | 0.02M | 0.96M | 3.22M | 2.28M | 3.43M | 3.32M | 2.63M | 2.27M | 1.91M | 1.58M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.25M | 1.45M | 1.59M | 1.62M | 1.67M | 1.76M | 1.50M | 1.43M | 1.59M | 1.61M | 9.04M | 1.75M | 1.98M | 2.12M | 10.58M | 2.90M | 3.75M | 4.12M | 3.26M | 3.41M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.05M | 5.04M | 4.75M | 4.44M | 5.00M | 8.59M | 6.46M | 7.77M | 5.63M | 6.47M | 4.64M | 5.79M | 4.03M | 5.43M | 3.58M | 3.89M | 4.20M | 4.92M | 5.22M | 4.74M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59M | 0.60M | 2.42M | 0.06M | 1.07M | 0.67M | 0.11M | 0.13M | 0.15M | 2.30M | 0.21M | 1.01M | 0.68M | 0.77M | 0.36M | 0.91M | 1.07M | 0.27M | 0.22M | 0.20M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.35M | 42.98M | 42.18M | 42.54M | 44.12M | 41.09M | 39.66M | 38.87M | 38.93M | 10.05M | 10.87M | 13.26M | 15.90M | 16.50M | 15.69M | 17.19M | 76.01M | 75.73M | 73.90M | 72.27M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 236.20M | 230.14M | 275.00M | 294.97M | 245.06M | 246.56M | 274.84M | 289.63M | 254.20M | 202.84M | 252.21M | 271.66M | 224.59M | 228.96M | 239.32M | 301.28M | 311.31M | 253.99M | 333.62M | 318.56M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.18M | 34.70M | 35.02M | 35.88M | 36.21M | 33.67M | 33.75M | 33.36M | 32.52M | 2.63M | 4.28M | 5.26M | 5.99M | 7.51M | 5.71M | 6.17M | 64.35M | 64.16M | 63.28M | 62.35M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 149.42M | 161.94M | 158.24M | 154.89M | 149.54M | 144.56M | 145.07M | 149.21M | 146.81M | 191.66M | 191.66M | 197.68M | 195.53M | 199.15M | 197.31M | 197.66M | 194.25M | 193.09M | 197.80M | 200.12M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 149.42M | 161.94M | 158.24M | 154.89M | 149.54M | 144.56M | 145.07M | 149.21M | 146.81M | 191.66M | 191.66M | 197.68M | 195.53M | 199.15M | 197.31M | 197.66M | 194.25M | 193.09M | 197.80M | 200.12M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 385.62M | 392.08M | 433.25M | 449.86M | 394.60M | 391.12M | 419.91M | 438.84M | 401.02M | 394.50M | 443.87M | 469.34M | 420.12M | 428.11M | 436.64M | 498.94M | 505.56M | 447.08M | 531.42M | 518.68M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.30M | | | | 0.37M | | | | | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -267.79M | 0.32M | -0.10M | -269.78M | -1.66M | -2.90M | -2.48M | -280.89M | -2.50M | -2.70M | -290.44M | -1.36M | -300.12M | -0.01M | -307.23M | -0.13M | 0.10M | -321.11M | 0.43M | -319.73M |