|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42M | 0.74M | 24.05M | 4.20M | 0.36M | 1.06M | 0.23M | 0.23M | | 0.21M | 0.21M | 0.13M | 0.24M | 0.42M | 0.34M | 0.45M | 0.20M | 0.19M | 0.12M | 0.26M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42M | 0.74M | 24.05M | 4.20M | 0.36M | 1.06M | 0.23M | 0.23M | | 0.21M | 0.21M | 0.13M | 0.24M | 0.42M | 0.34M | 0.45M | 0.20M | 0.19M | 0.12M | 0.26M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.67M | 36.41M | 33.45M | 46.84M | 62.15M | 50.34M | 40.50M | 65.18M | | 48.58M | 59.12M | 36.34M | 55.46M | 58.34M | 49.85M | 64.27M | 29.79M | 44.92M | 16.39M | 35.84M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.52M | 1.16M | 0.99M | 1.00M | 1.15M | 1.02M | 0.94M | 0.92M | | 1.69M | 0.99M | 0.98M | 0.47M | 0.46M | 0.91M | 0.94M | 0.93M | 1.09M | 1.11M | 0.67M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.20M | 37.57M | 34.44M | 47.84M | 63.30M | 51.36M | 41.44M | 66.10M | | 50.28M | 60.11M | 37.32M | 55.92M | 58.80M | 50.76M | 65.21M | 30.72M | 46.01M | 17.50M | 36.52M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.47M | 3.63M | 4.26M | 4.90M | 3.60M | 4.42M | 2.88M | 2.88M | | 3.07M | 3.07M | 2.92M | 2.22M | 2.74M | 2.77M | 2.85M | 3.13M | 4.48M | 4.02M | 3.54M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.56M | 40.78M | 61.76M | 55.96M | 66.11M | 55.81M | 43.60M | 43.60M | | 62.40M | 62.40M | 58.62M | 57.92M | 61.51M | 52.96M | 67.57M | 55.04M | 49.59M | 42.54M | 39.64M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.59M | 2.23M | 1.91M | 1.57M | 1.43M | 1.35M | 1.70M | 1.70M | | 1.59M | 1.59M | 1.62M | 1.79M | 1.79M | 1.83M | 2.19M | 1.49M | 1.43M | 1.27M | 1.13M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.64M | 65.64M | 65.64M | 65.64M | 65.64M | 65.64M | 65.64M | 65.64M | | 138.16M | 138.16M | 138.16M | 138.16M | 138.16M | 138.20M | 138.16M | 138.16M | 138.20M | 138.16M | 138.16M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.76M | 49.12M | 47.47M | 45.82M | 44.18M | 42.53M | 40.88M | 40.88M | | 124.78M | 124.78M | 120.66M | 116.55M | 112.44M | 108.32M | 104.21M | 100.09M | 95.98M | 91.86M | 87.75M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 116.41M | 114.76M | 113.11M | 111.47M | 109.82M | 108.17M | 106.53M | 106.53M | | 262.94M | 262.94M | 258.82M | 254.71M | 250.60M | 246.52M | 242.37M | 238.25M | 234.18M | 230.03M | 225.91M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.07M | 3.07M | 3.08M | 3.03M | 3.38M | 6.25M | 5.46M | 4.71M | 4.81M | 7.95M | 8.45M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | 0.51M | 0.46M | 0.43M | 0.40M | 0.36M | 0.33M | 0.33M | | 0.19M | 0.19M | 0.18M | 0.19M | 0.19M | 0.19M | 0.16M | 0.16M | 0.12M | 0.12M | 0.12M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 140.59M | 137.97M | 135.41M | 132.03M | 129.64M | 127.32M | 125.41M | 125.41M | | 277.44M | 277.44M | 272.71M | 268.03M | 263.45M | 261.42M | 257.44M | 251.57M | 249.75M | 248.13M | 243.87M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 186.16M | 178.75M | 197.17M | 187.99M | 195.75M | 183.14M | 169.01M | 169.01M | | 339.84M | 339.84M | 331.33M | 325.94M | 324.96M | 314.38M | 325.01M | 306.61M | 299.34M | 290.66M | 283.51M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.82M | 32.63M | 32.72M | 30.38M | 44.32M | 35.10M | 26.86M | 26.86M | | 29.70M | 29.70M | 22.31M | 23.04M | 23.19M | 25.29M | 18.72M | 17.36M | 13.68M | 19.25M | 14.25M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.82M | 32.63M | 32.72M | 30.38M | 44.32M | 35.10M | 26.86M | 26.86M | | 29.70M | 29.70M | 22.31M | 23.04M | 23.19M | 25.29M | 18.72M | 17.36M | 13.68M | 19.25M | 14.25M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.01M | 10.21M | 9.12M | 10.98M | 12.46M | 13.16M | 9.44M | 9.44M | | 13.79M | 13.79M | 15.70M | 11.76M | 14.23M | 12.85M | 15.12M | 12.45M | 15.02M | 12.15M | 6.00M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.05M | 5.62M | 3.72M | 6.30M | 5.86M | 4.83M | 2.61M | 3.84M | | 0.64M | 0.64M | 0.56M | 1.00M | 0.21M | 0.39M | 0.74M | 1.20M | 0.38M | 2.98M | 0.23M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.12M | | | | | | | | | 17.19M | 17.19M | 16.13M | 17.18M | 17.65M | 12.06M | 27.59M | 17.04M | 14.04M | 8.07M | 17.43M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.13M | 2.19M | 2.26M | 2.19M | 2.22M | 2.23M | 2.23M | 2.23M | | 3.46M | 3.46M | 3.35M | 3.24M | 2.89M | 2.65M | 2.75M | 2.72M | 2.71M | 2.92M | 3.13M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.27M | 10.15M | 0.20M | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.09M | 45.02M | 66.38M | 53.70M | 59.00M | 50.48M | 38.54M | 38.54M | | 64.79M | 64.79M | 58.06M | 56.21M | 58.44M | 53.24M | 64.69M | 49.92M | 45.82M | 42.67M | 41.03M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.20M | 51.54M | 44.64M | | | | 20.42M | | | 155.15M | 155.15M | 151.87M | 147.61M | 143.26M | 137.32M | 134.62M | 130.27M | 124.31M | 119.97M | 116.05M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.48M | | 4.33M | 1.18M | 1.18M | 1.18M | 4.34M | 1.53M | | 1.20M | 4.98M | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.63M | 22.13M | 21.64M | 18.13M | 19.80M | 17.03M | 16.46M | 16.46M | | 15.91M | 15.91M | 15.04M | 17.48M | 13.52M | 12.79M | 16.11M | 12.67M | 14.83M | 16.94M | 16.33M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.56M | 1.56M | 1.56M | 1.13M | 1.14M | 0.90M | 0.90M | 0.90M | 0.68M | 1.05M | 1.04M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.17M | 71.48M | 65.19M | 60.18M | 54.40M | 44.99M | 38.41M | 38.41M | | 172.62M | 172.62M | 168.47M | 162.99M | 157.91M | 151.01M | 148.88M | 143.84M | 139.82M | 135.03M | 130.29M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 127.26M | 116.50M | 131.56M | 113.88M | 113.39M | 95.47M | 76.95M | 76.95M | -101.94M | 237.40M | 237.40M | 226.53M | 219.19M | 216.35M | 204.25M | 213.57M | 193.76M | 185.64M | 177.71M | 171.32M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.32M | 51.54M | 44.64M | | | | 20.42M | | | 172.34M | 172.34M | 168.00M | 164.79M | 160.90M | 149.37M | 162.22M | 147.31M | 138.35M | 128.03M | 133.47M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.89M | 62.25M | 65.61M | 74.11M | 82.36M | 87.67M | 92.06M | 100.51M | 101.94M | 105.17M | 102.44M | 104.80M | 106.75M | 108.61M | 110.13M | 111.44M | 112.85M | 113.70M | 112.96M | 112.19M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.89M | 62.25M | 65.61M | 74.11M | 82.36M | 87.67M | 92.06M | 100.51M | 101.94M | 105.17M | 102.44M | 104.80M | 106.75M | 108.61M | 110.13M | 111.44M | 112.85M | 113.70M | 112.96M | 112.19M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 186.16M | 178.75M | 197.17M | 187.99M | 195.75M | 183.14M | 169.01M | 169.01M | | 339.84M | 339.84M | 331.33M | 325.94M | 324.96M | 314.38M | 325.01M | 306.61M | 299.34M | 290.66M | 283.51M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | | | | 0.46M | 0.96M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -28.06M | -25.18M | -22.30M | -14.49M | -7.32M | -2.45M | 0.99M | 0.99M | | 2.45M | 2.45M | 4.60M | 6.41M | 7.55M | 9.85M | 10.96M | 11.84M | 12.13M | 11.21M | 9.89M |