|
Cash & Equivalents (Quarter)
|
| | | 0.39M | 0.32M | 38.55M | 38.74M | 20.62M | 34.94M | 25.78M | 23.84M | 13.28M | 14.33M | 9.75M | 14.43M | 20.69M | 11.67M | 23.14M | 11.66M | 6.70M | 10.70M | 15.54M | 16.22M | 11.07M |
|
Cash & Current Investments (Quarter)
|
| | | 0.39M | 0.32M | 38.55M | 38.74M | 20.62M | 34.94M | 25.78M | 23.84M | 13.28M | 14.33M | 9.75M | 14.43M | 20.69M | 11.67M | 23.14M | 11.66M | 6.70M | 10.70M | 15.54M | 16.22M | 11.07M |
|
Receivables - Net (Quarter)
|
| | | 24.18M | 27.70M | 33.32M | 34.96M | 38.49M | 45.37M | 56.92M | 61.55M | 64.44M | 67.16M | 81.87M | 85.23M | 87.56M | 95.97M | 99.37M | 105.41M | 105.11M | 0.20M | 0.50M | 123.47M | 130.63M |
|
Receivables - Other (Quarter)
|
| | | 0.60M | 0.03M | 7.54M | 8.67M | 0.30M | 0.02M | 11.21M | 11.77M | 16.32M | 19.93M | 0.07M | 0.04M | 33.52M | 36.67M | 42.19M | 43.84M | 0.30M | 0.10M | 0.10M | 0.20M | 53.51M |
|
Receivables (Quarter)
|
| | | 24.78M | 27.73M | 40.86M | 43.63M | 38.79M | 45.39M | 68.14M | 73.32M | 80.76M | 87.09M | 81.94M | 85.27M | 121.08M | 132.65M | 141.56M | 149.24M | 105.41M | 0.30M | 0.60M | 123.67M | 184.15M |
|
Prepaid Assets (Quarter)
|
| | | 2.27M | 2.83M | 3.41M | 3.86M | 4.85M | 5.44M | 10.02M | 9.82M | 7.07M | 7.70M | 11.72M | 15.93M | 11.81M | 17.36M | 9.54M | 10.87M | 19.56M | 19.45M | 14.24M | 19.59M | 17.73M |
|
Current Assets (Quarter)
|
| | | 35.10M | 39.35M | 83.93M | 87.36M | 74.41M | 97.35M | 105.12M | 108.15M | 102.13M | 110.06M | 130.33M | 145.43M | 154.78M | 162.87M | 175.40M | 172.92M | 176.62M | 188.95M | 196.72M | 216.86M | 212.96M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | 15.36M | 16.22M | 16.84M | 17.86M | 20.20M | 20.75M | 21.75M | 22.68M | 25.10M | 26.40M | 26.87M | 28.09M | 27.60M | 28.12M | 44.64M | 43.98M | 42.01M | 41.25M | 45.16M | 46.18M | 49.21M |
|
Goodwill (Quarter)
|
| | | 9.18M | 2.54M | 11.72M | 1.76M | 28.47M | 29.15M | 9.30M | 4.00M | 53.21M | 53.08M | 77.11M | 75.73M | 96.39M | 102.54M | 123.59M | 134.08M | 134.65M | 135.90M | 135.93M | 137.35M | 173.58M |
|
Intangibles (Quarter)
|
| | | 1.13M | 1.93M | 1.86M | 2.79M | 12.29M | 11.82M | 15.04M | 15.73M | 27.95M | 26.58M | 39.76M | 38.18M | 46.29M | 45.52M | 55.84M | 59.52M | 65.41M | 63.89M | 61.40M | 60.67M | 88.58M |
|
Goodwill & Intangibles (Quarter)
|
| | | 10.31M | 4.48M | 13.59M | 4.55M | 40.76M | 40.97M | 24.34M | 19.73M | 81.16M | 79.66M | 116.87M | 113.91M | 142.69M | 148.06M | 179.43M | 193.61M | 200.06M | 199.79M | 197.33M | 198.02M | 262.16M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | 13.76M | 17.43M | 21.10M | 24.89M | 33.78M | 37.98M | 20.17M | 41.68M | 42.04M | 53.02M | 54.23M | 3.11M | 5.82M |
|
Other Non-Current Assets (Quarter)
|
| | | 0.67M | 0.72M | 0.74M | 0.69M | 0.68M | 0.72M | 0.89M | 0.81M | 1.02M | 1.08M | 1.08M | 1.15M | 1.18M | 1.25M | 1.43M | 1.48M | 1.52M | 1.52M | 1.57M | 1.43M | 1.71M |
|
Non-Current Assets (Quarter)
|
| | | 28.54M | 32.78M | 33.35M | 37.00M | 63.76M | 64.54M | 79.39M | 96.58M | 153.63M | 158.00M | 207.69M | 208.53M | 248.01M | 257.67M | 287.99M | 324.04M | 329.26M | 339.80M | 341.52M | 293.32M | 366.73M |
|
Assets (Quarter)
|
| | | 63.64M | 72.14M | 117.28M | 124.36M | 138.17M | 161.89M | 184.51M | 204.73M | 255.76M | 268.06M | 338.02M | 353.96M | 402.79M | 420.54M | 463.39M | 496.96M | 505.88M | 528.75M | 538.25M | 510.18M | 579.68M |
|
Accounts Payables (Quarter)
|
| | | 12.20M | 13.20M | 18.14M | 18.63M | 17.92M | 21.03M | 28.05M | 28.54M | 40.29M | 30.70M | 32.88M | 43.50M | 44.39M | 49.02M | 69.16M | 43.98M | 51.63M | 55.02M | 42.95M | 55.97M | 60.03M |
|
Notes Payables (Quarter)
|
| | | 1.59M | 2.12M | 2.09M | 2.22M | 12.86M | 4.57M | 6.07M | 9.84M | 26.44M | 23.64M | 29.17M | 10.26M | 27.73M | 25.85M | 37.71M | 35.38M | 37.07M | 16.53M | 31.32M | 29.42M | 22.70M |
|
Payables (Quarter)
|
| | | 13.79M | 15.32M | 20.23M | 20.86M | 30.78M | 25.60M | 34.12M | 38.38M | 66.74M | 54.33M | 62.05M | 53.76M | 72.12M | 74.86M | 106.87M | 79.37M | 88.69M | 71.55M | 74.27M | 85.39M | 82.73M |
|
Short term Debt (Quarter)
|
| | | 3.48M | 6.94M | | | | | | | | | 21.19M | 22.38M | 45.29M | 47.25M | 27.85M | 32.33M | 37.00M | 45.00M | 59.52M | 57.00M | 95.35M |
|
Current Leases (Quarter)
|
| | | 3.50M | 3.80M | 4.09M | 4.62M | 5.14M | 5.49M | 5.75M | 7.47M | 6.95M | 5.80M | 6.00M | 14.69M | 15.60M | 7.27M | 19.24M | 9.82M | 10.39M | 22.21M | 24.25M | 24.96M | 13.73M |
|
Current Deferred Revenue (Quarter)
|
| | | 0.62M | 0.65M | 0.68M | 2.56M | 4.62M | 5.55M | 1.30M | 0.73M | 6.37M | 6.84M | 10.05M | 7.91M | 7.48M | 7.96M | 7.87M | 8.90M | 7.91M | 11.83M | 13.52M | 14.85M | 10.96M |
|
Total Current Liabilities (Quarter)
|
| | | 23.33M | 28.66M | 26.92M | 28.71M | 32.85M | 37.36M | 48.22M | 54.27M | 69.08M | 59.55M | 90.70M | 98.73M | 126.76M | 134.73M | 139.29M | 120.81M | 134.98M | 150.59M | 155.56M | 167.00M | 214.73M |
|
Capital Leases (Quarter)
|
| | 0.50M | 7.50M | 11.40M | 7.90M | 13.50M | 10.02M | 10.71M | 16.50M | 10.02M | 14.25M | 15.03M | 14.62M | 14.88M | 14.41M | 14.99M | 19.10M | 18.83M | 17.94M | 16.51M | 19.72M | 21.22M | 23.72M |
|
Non-Current Debt (Quarter)
|
| | | 2.83M | 4.17M | 3.72M | 4.38M | 8.41M | 7.40M | 8.69M | 15.81M | 16.28M | 14.39M | 16.73M | 13.16M | 13.74M | 12.18M | 22.54M | 20.25M | 19.99M | 19.04M | 16.00M | 15.21M | 34.31M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | 4.28M | 4.15M | 4.23M | 4.22M | 4.18M | 4.06M | 3.92M | 3.85M | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | 5.09M | 4.88M | 4.88M | 4.88M | 5.05M | 4.63M | 5.18M | 5.21M | 4.72M | 4.71M | 4.67M | 4.70M | 4.73M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | 6.47M | 6.58M | 5.13M | 5.13M | 4.29M | 4.29M | 4.29M | 3.46M | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | 28.09M | 29.14M | 36.61M | 35.67M | 37.66M | 46.20M | 46.20M | 47.30M | 37.06M | 37.96M | 48.10M | 50.10M | 52.40M |
|
Other Non-Current Liabilities (Quarter)
|
| | | 1.24M | 1.24M | 1.24M | 1.24M | | | 0.20M | 0.52M | 0.36M | 0.10M | 0.10M | 0.10M | 42.29M | 0.20M | 0.30M | 0.30M | 45.08M | 55.83M | 55.70M | 1.64M | 0.38M |
|
Total Non-Current Liabilities (Quarter)
|
| | | 45.26M | 52.51M | 47.90M | 51.30M | 59.76M | | 75.86M | 87.41M | 132.54M | 140.70M | 192.28M | 199.66M | 197.22M | 253.08M | 227.50M | 253.45M | 214.69M | 228.81M | 232.90M | 246.74M | 318.20M |
|
Total Liabilities (Quarter)
|
17.51M | 17.92M | 38.22M | 46.50M | 53.76M | 49.15M | 52.55M | 59.76M | 63.82M | 76.06M | 87.93M | 132.90M | 140.80M | 192.38M | 199.76M | 239.50M | 253.28M | 227.80M | 253.75M | 259.77M | 284.63M | 288.60M | 248.37M | 318.58M |
|
Total Debt (Quarter)
|
| | | 6.31M | 11.11M | 3.72M | 4.38M | 8.41M | 7.40M | 8.69M | 15.81M | 16.28M | 14.39M | 37.92M | 35.54M | 59.03M | 59.43M | 50.39M | 52.58M | 56.99M | 64.03M | 75.52M | 72.20M | 129.66M |
|
Common Equity (Quarter)
|
-17.51M | -17.92M | -38.22M | 17.14M | 18.38M | 68.13M | 71.81M | 78.41M | 98.07M | 108.44M | 116.80M | 122.86M | 127.26M | 145.64M | 154.20M | 163.28M | 167.26M | 235.58M | 243.21M | 246.12M | 244.12M | 249.64M | 261.81M | 261.11M |
|
Shareholder's Equity (Quarter)
|
-17.51M | -17.92M | -38.22M | 17.14M | 18.38M | 68.13M | 71.81M | 78.41M | 98.07M | 108.44M | 116.80M | 122.86M | 127.26M | 145.64M | 154.20M | 163.28M | 167.26M | 235.58M | 243.21M | 246.12M | 244.12M | 249.64M | 261.81M | 261.11M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | 63.64M | 72.14M | 117.28M | 124.36M | 138.17M | 161.89M | 184.51M | 204.73M | 255.76M | 268.06M | 338.02M | 353.96M | 402.79M | 420.54M | 463.39M | 496.96M | 505.88M | 528.75M | 538.25M | 510.18M | 579.68M |
|
Treasury Shares (Quarter)
|
| 0.03M | 0.81M | 2.10M | 0.08M | 2.20M | 2.21M | 2.20M | 2.25M | 1.96M | 2.34M | 2.39M | 2.43M | 2.53M | 2.53M | 2.60M | 2.76M | 2.97M | 3.50M | 3.90M | 4.17M | 4.47M | 4.48M | 4.78M |
|
Retained Earnings (Quarter)
|
| | | -25.10M | -24.12M | -24.56M | -24.20M | -24.80M | -23.34M | -23.66M | -20.27M | -19.80M | 0.57M | -19.89M | 0.55M | -26.42M | 0.58M | -30.06M | -29.29M | -23.39M | 1.11M | 1.08M | 1.05M | 0.90M |