|
Cash & Equivalents (Quarter)
|
59.12M | 52.11M | 56.80M | 55.34M | 52.59M | 50.40M | 45.43M | 18.51M | 15.76M | 18.83M | 18.29M | 16.64M | 13.42M | 11.35M | 15.81M | 14.37M | 11.44M | 16.45M | 17.42M | 15.50M | 20.39M | 18.11M | 21.50M | 103.74M | 96.53M | 78.99M | 80.69M | 65.75M | 58.69M | 2.48M | 2.91M | 30.63M | 32.15M | 0.81M | 33.99M | 22.14M | 17.18M | 23.42M | 29.80M | 26.39M | 32.94M | 63.07M | 80.25M | 94.25M | 105.43M | 103.30M | 65.75M | 74.36M | 44.52M | 43.22M | 52.13M | 56.35M | 66.33M | 44.24M | 51.44M | 68.10M | 70.78M | 40.31M | 63.26M | 29.63M | 49.14M | 57.05M | 47.10M | 48.08M |
|
Short-term Investments (Quarter)
|
| | | | | | | 11.71M | 12.55M | 12.03M | 11.44M | 9.50M | 8.03M | 7.29M | 6.00M | 5.86M | 8.02M | 10.42M | 13.75M | 13.07M | 8.32M | 4.71M | 1.34M | 0.26M | 0.26M | 15.10M | 15.05M | 46.55M | 38.67M | 57.48M | 72.24M | 70.02M | 58.11M | 72.21M | 65.45M | 73.34M | 71.77M | 71.85M | 59.91M | 58.74M | 40.99M | 28.41M | 24.37M | 20.45M | 14.62M | 17.39M | 41.90M | 31.33M | 37.70M | 38.48M | 30.16M | 33.48M | 32.34M | 50.83M | 33.09M | 40.45M | 46.58M | 60.70M | 55.36M | 48.39M | 34.41M | 22.47M | 23.28M | 27.17M |
|
Cash & Current Investments (Quarter)
|
59.12M | 52.11M | 56.80M | 55.34M | 52.59M | 50.40M | 45.43M | 30.21M | 28.31M | 30.86M | 29.73M | 26.14M | 21.45M | 18.64M | 21.81M | 20.23M | 19.45M | 26.87M | 31.17M | 28.57M | 28.71M | 22.82M | 22.84M | 104.00M | 96.78M | 94.08M | 95.74M | 112.30M | 97.36M | 59.96M | 75.15M | 100.65M | 90.26M | 73.02M | 99.44M | 95.48M | 88.95M | 95.27M | 89.70M | 85.12M | 73.94M | 91.48M | 104.62M | 114.70M | 120.05M | 120.70M | 107.64M | 105.69M | 82.22M | 81.70M | 82.29M | 89.83M | 98.67M | 95.07M | 84.53M | 108.54M | 117.36M | 101.01M | 118.62M | 78.02M | 83.55M | 79.52M | 70.38M | 75.25M |
|
Receivables - Net (Quarter)
|
| | | 9.65M | | 8.38M | 3.79M | 6.50M | 6.32M | 9.19M | 10.22M | 13.46M | 11.79M | 10.49M | 6.13M | 15.46M | 17.20M | 9.37M | 4.00M | 10.94M | 5.33M | 7.43M | 8.06M | 11.59M | 7.68M | 8.24M | 8.19M | 11.76M | 9.18M | 12.35M | 11.93M | 12.46M | 12.75M | 11.72M | 7.67M | 10.21M | 17.41M | 15.20M | 20.85M | 12.98M | 14.19M | 12.82M | 11.05M | 11.79M | 16.40M | 7.60M | 13.07M | 20.61M | 26.67M | 13.93M | 18.42M | 34.06M | 11.69M | 15.47M | 23.34M | 47.08M | 25.05M | 20.67M | 31.84M | 64.07M | 32.39M | 32.59M | 44.02M | 76.64M |
|
Receivables - Other (Quarter)
|
| | | 2.28M | | 4.21M | 2.17M | 1.06M | 0.93M | 1.26M | 1.96M | 5.02M | 3.48M | 2.18M | 1.04M | 5.44M | 0.75M | 1.36M | 0.94M | 0.11M | 1.02M | 1.19M | 0.83M | 1.88M | 1.80M | 1.80M | 0.02M | 2.02M | 2.22M | 0.01M | 0.57M | 6.28M | 4.95M | 6.09M | 3.35M | 4.08M | 1.11M | 1.94M | 1.09M | 0.69M | 0.94M | 0.89M | 1.44M | 1.89M | 1.07M | 0.54M | | 0.49M | 0.79M | 0.30M | 0.89M | 1.72M | 1.13M | 0.36M | | 0.59M | 0.59M | 0.53M | 1.47M | 2.78M | 2.40M | 2.96M | 2.79M | 1.65M |
|
Receivables (Quarter)
|
| | | 11.93M | | 12.59M | 5.97M | 7.56M | 7.25M | 10.45M | 12.19M | 18.48M | 15.27M | 12.67M | 7.17M | 20.91M | 17.95M | 10.73M | 4.94M | 11.05M | 6.36M | 8.62M | 8.89M | 13.47M | 9.49M | 10.05M | 8.21M | 13.77M | 11.40M | 12.36M | 12.50M | 18.74M | 17.70M | 17.82M | 11.01M | 14.29M | 18.52M | 17.13M | 21.94M | 13.67M | 15.12M | 13.71M | 12.49M | 13.68M | 17.47M | 8.13M | 13.07M | 21.11M | 27.47M | 14.22M | 19.31M | 35.78M | 12.82M | 15.84M | 23.34M | 47.67M | 25.65M | 21.20M | 33.32M | 66.84M | 34.79M | 35.55M | 46.81M | 78.29M |
|
Raw Materials (Quarter)
|
| | | | | | | 4.68M | | 4.08M | 3.45M | 3.41M | 3.05M | 3.23M | 3.12M | 2.43M | 3.24M | 3.54M | 3.33M | 2.90M | 2.93M | 2.74M | 2.42M | 2.59M | 2.38M | 2.17M | 2.06M | 1.78M | 1.58M | 1.79M | | | | | | 2.24M | | 3.17M | 3.95M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | 1.55M | | 1.82M | 1.98M | 1.49M | 1.98M | 2.13M | 1.78M | 1.43M | 2.21M | 2.76M | 2.37M | 1.92M | 2.43M | 2.33M | 2.05M | 1.69M | 1.99M | 1.90M | 1.66M | 1.15M | 1.54M | 1.75M | | | | | | 2.69M | | 2.16M | 2.13M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | 1.59M | | 1.12M | 1.09M | 0.24M | 1.60M | 2.01M | 4.06M | 1.10M | 2.83M | 3.29M | 4.54M | 3.39M | 3.98M | 4.63M | 4.42M | 2.22M | 2.35M | 2.11M | 2.12M | 1.62M | 1.71M | 2.83M | | | | | | 2.21M | | 2.43M | 2.90M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | 9.77M | | 9.70M | 9.92M | 7.82M | 8.35M | 7.02M | 6.52M | 5.13M | 6.63M | 7.36M | 8.96M | 4.96M | 8.28M | 9.60M | 0.74M | 8.20M | 9.33M | 9.70M | 8.89M | 6.50M | 0.11M | 0.11M | 0.05M | 4.55M | 4.82M | 6.37M | 6.28M | 5.51M | 7.33M | 6.38M | 6.28M | 7.14M | 7.31M | 7.76M | 8.98M | 10.32M | 10.94M | 9.91M | 10.66M | 11.75M | 11.93M | 15.29M | 20.56M | 20.38M | 23.48M | 28.23M | 32.13M | 28.37M | 33.12M | 36.31M | 33.89M | 26.15M | 31.67M | 33.66M | 33.46M | 24.91M | 32.41M | 32.66M | 33.57M | 24.26M |
|
Current Deferred Tax Assets (Quarter)
|
| | | 2.10M | | 2.10M | 0.58M | 0.45M | 0.46M | 0.46M | 0.46M | 0.50M | 0.50M | 0.50M | 0.50M | 0.70M | 0.70M | 0.70M | 0.70M | 0.24M | 0.24M | 0.24M | 0.24M | 0.94M | 1.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | 4.43M | | 6.53M | 4.69M | 0.81M | 4.36M | 4.29M | 4.52M | 0.22M | 4.37M | 4.20M | 1.31M | 1.02M | 1.40M | 1.23M | 1.26M | 1.32M | 0.89M | 1.08M | 0.70M | 0.94M | 1.30M | 0.90M | 1.51M | 0.52M | 1.87M | 0.87M | 1.66M | 0.33M | 0.26M | 0.63M | 2.33M | 2.83M | 3.17M | 2.25M | 3.15M | 4.55M | 5.19M | 4.99M | 4.96M | 4.95M | 4.47M | 4.26M | 5.54M | 5.08M | 6.59M | 5.21M | 6.38M | 5.97M | 4.57M | 3.54M | 4.51M | 4.23M | 4.29M | 3.69M | 5.98M | 6.67M | 6.25M | 7.38M | 7.66M | 5.06M |
|
Current Assets (Quarter)
|
| | | 88.20M | | 85.78M | 73.26M | 58.33M | 54.88M | 58.49M | 60.04M | 60.86M | 55.11M | 50.06M | 44.39M | 51.87M | 53.66M | 55.20M | 52.50M | 53.24M | 48.07M | 43.81M | 43.76M | 123.53M | 116.67M | 112.64M | 113.15M | 122.37M | 122.14M | 118.10M | 119.30M | 126.06M | 118.04M | 114.92M | 119.06M | 119.65M | 117.86M | 122.33M | 123.66M | 112.97M | 103.80M | 119.10M | 131.20M | 143.19M | 152.84M | 147.85M | 146.81M | 151.76M | 138.97M | 129.08M | 139.22M | 157.87M | 147.94M | 150.29M | 146.27M | 185.47M | 178.37M | 159.03M | 189.91M | 173.66M | 154.59M | 152.15M | 155.62M | 181.21M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | 22.31M | | 21.38M | 20.79M | 16.17M | 16.12M | 15.94M | 16.52M | 15.97M | 15.55M | 15.21M | 14.65M | 13.90M | 13.16M | 14.47M | 13.87M | 13.21M | 12.57M | 12.09M | 11.35M | 10.62M | 9.96M | 9.76M | 9.18M | 8.64M | 8.61M | 10.97M | 13.63M | 13.39M | 12.74M | 12.99M | 15.63M | 14.62M | 16.24M | 17.38M | 17.44M | 18.84M | 19.78M | 18.84M | 20.54M | 20.18M | 20.73M | 20.44M | 20.91M | 20.36M | 19.93M | 18.96M | 18.72M | 19.58M | 19.70M | 19.39M | 18.75M | 18.70M | 17.89M | 17.25M | 16.35M | 15.42M | 14.59M | 13.63M | 13.34M | 12.93M |
|
Long-Term Investments (Quarter)
|
| | | | | | | 11.20M | 6.81M | 4.47M | 3.71M | 4.77M | 5.36M | 8.90M | 13.08M | 13.69M | 8.81M | 4.84M | 1.38M | 0.27M | 0.27M | 0.26M | | | | | | | | | | | | | 2.34M | 1.27M | 2.55M | 1.51M | 7.55M | 15.42M | 19.36M | 5.51M | 1.42M | | | | 0.77M | 2.30M | 14.33M | 4.81M | 4.27M | 3.06M | 3.02M | 2.47M | 21.39M | 13.83M | 12.14M | 37.02M | 21.29M | 21.83M | 23.18M | 14.13M | 9.56M | 8.03M |
|
Goodwill (Quarter)
|
| | | 12.80M | | 12.79M | 12.79M | 12.79M | 12.79M | 12.79M | 12.79M | 12.79M | 12.79M | 12.79M | 12.79M | 12.80M | 12.79M | 12.79M | 12.79M | 12.79M | 12.79M | 12.79M | 12.79M | 12.79M | 12.79M | 12.79M | 12.79M | 12.79M | 12.79M | 12.79M | 12.79M | 12.79M | 12.79M | 12.79M | 12.79M | 12.80M | 12.80M | 12.79M | 12.79M | 12.79M | 12.80M | 12.79M | 12.80M | 12.79M | 12.79M | 12.79M | 12.79M | 12.79M | 12.79M | 12.79M | 12.79M | 12.80M | 12.79M | 12.79M | 12.79M | 12.80M | 12.79M | 12.79M | 12.79M | 12.80M | 12.79M | 12.79M | 12.79M | 12.80M |
|
Intangibles (Quarter)
|
| | | 8.35M | | 7.66M | 7.31M | 11.48M | 6.73M | 11.48M | 6.21M | 11.48M | 4.70M | 4.47M | 4.24M | 11.48M | 3.79M | 11.48M | 3.36M | 11.48M | 11.48M | 2.85M | 2.69M | 2.53M | 2.37M | 2.22M | 11.48M | 1.90M | 1.74M | 1.58M | 1.43M | 1.27M | 1.11M | 0.95M | 0.80M | 0.64M | 0.48M | 0.33M | 0.17M | 0.07M | 0.06M | 0.06M | 0.05M | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | 21.15M | | 20.45M | 20.10M | 24.27M | 19.52M | 24.27M | 19.00M | 24.27M | 17.49M | 17.26M | 17.03M | 24.29M | 16.58M | 24.27M | 16.15M | 24.27M | 24.27M | 15.64M | 15.48M | 15.32M | 15.16M | 15.01M | 24.27M | 14.69M | 14.53M | 14.38M | 14.22M | 14.06M | 13.90M | 13.74M | 13.59M | 13.44M | 13.28M | 13.12M | 12.96M | 12.86M | 12.86M | 12.85M | 12.85M | 12.84M | 12.84M | 12.83M | 12.83M | 12.83M | 12.82M | 12.82M | 12.82M | 12.79M | 12.79M | 12.79M | 12.79M | 12.80M | 12.79M | 12.79M | 12.79M | 12.80M | 12.79M | 12.79M | 12.79M | 12.80M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | 1.06M | | | | 1.21M | | | | 1.43M | | | | | | | | | | 0.89M | 1.02M | 1.27M | 1.43M | 1.63M | 1.71M | 7.93M | 8.31M | 19.44M | 18.08M | 18.32M | 17.77M | 17.03M | 17.12M | 16.90M | 16.93M | 12.23M | 11.45M | 11.03M | 11.70M | 12.47M | 12.09M | 11.42M | 11.07M | 11.55M | 11.21M | 10.26M | 11.41M | 11.67M | 11.18M | 10.32M | 11.65M | 11.44M | 11.03M | 9.00M | 10.64M | 10.34M | 9.71M | 8.27M |
|
Other Non-Current Assets (Quarter)
|
| | | 2.24M | | 0.00M | 6.67M | 1.66M | 5.32M | 9.27M | 0.00M | 9.60M | 1.34M | 1.30M | 8.53M | 4.47M | 8.37M | 0.00M | 0.00M | 2.85M | 2.13M | 0.00M | 0.00M | 0.00M | 2.91M | 0.00M | 0.00M | 4.38M | 0.00M | 0.00M | 3.09M | 0.18M | 0.27M | 0.28M | 0.59M | 0.37M | 0.18M | 0.09M | 0.40M | 0.60M | 0.63M | 0.64M | 0.65M | 0.99M | 1.37M | 0.36M | 0.36M | 0.37M | 0.36M | 0.36M | 0.36M | 0.37M | 0.39M | 0.75M | 0.39M | 0.39M | 0.39M | 0.92M | 1.18M | 0.39M | 0.43M | 0.55M | 0.43M | 0.58M |
|
Non-Current Assets (Quarter)
|
| | | 45.72M | | 42.90M | 44.84M | 52.38M | 49.42M | 45.10M | 44.79M | 43.70M | 42.58M | 45.58M | 48.66M | 50.06M | 42.96M | 38.58M | 33.49M | 32.70M | 31.18M | 30.20M | 29.48M | 28.27M | 28.03M | 28.72M | 28.36M | 26.69M | 26.09M | 27.76M | 29.74M | 38.42M | 37.82M | 59.32M | 62.55M | 60.19M | 62.17M | 61.14M | 66.92M | 75.81M | 86.81M | 66.88M | 63.34M | 61.12M | 62.38M | 61.49M | 61.98M | 61.93M | 72.80M | 62.40M | 60.90M | 59.17M | 60.02M | 59.38M | 76.39M | 67.50M | 65.89M | 90.01M | 72.79M | 69.14M | 70.80M | 60.13M | 54.02M | 50.30M |
|
Assets (Quarter)
|
| | | 133.92M | | 128.68M | 118.11M | 110.71M | 104.31M | 103.59M | 104.83M | 104.55M | 97.68M | 95.63M | 93.05M | 101.94M | 96.63M | 93.78M | 85.99M | 85.94M | 79.25M | 74.01M | 73.24M | 151.80M | 144.71M | 141.36M | 141.51M | 149.06M | 148.24M | 145.86M | 149.04M | 164.49M | 155.86M | 174.25M | 181.61M | 179.84M | 180.02M | 183.47M | 190.59M | 188.77M | 190.61M | 185.97M | 194.54M | 204.31M | 215.22M | 209.34M | 208.79M | 213.69M | 211.78M | 191.48M | 200.12M | 217.04M | 207.97M | 209.67M | 222.66M | 252.97M | 244.26M | 249.04M | 262.70M | 242.79M | 225.39M | 212.28M | 209.65M | 231.51M |
|
Accounts Payables (Quarter)
|
| | | 1.43M | | 1.74M | 1.51M | 1.51M | 1.44M | 1.35M | 1.86M | 2.15M | 1.94M | 1.19M | 1.34M | 1.21M | 1.64M | 1.80M | 1.25M | 1.82M | 2.03M | 2.37M | 1.68M | 1.86M | 2.59M | 1.52M | 1.80M | 1.50M | 1.82M | 2.83M | 3.34M | 4.09M | 2.34M | 1.93M | 4.51M | 1.44M | 1.99M | 1.46M | 1.56M | 1.19M | 1.87M | 1.86M | 1.95M | 1.12M | 1.96M | 2.28M | 3.66M | 0.91M | 4.36M | 2.72M | 1.93M | 0.81M | 1.96M | 1.74M | 1.81M | 3.00M | 3.49M | 4.75M | 3.41M | 3.11M | 3.40M | 3.44M | 4.74M | 2.11M |
|
Payables (Quarter)
|
| | | 1.43M | | 1.74M | 1.51M | 1.51M | 1.44M | 1.35M | 1.86M | 2.15M | 1.94M | 1.19M | 1.34M | 1.21M | 1.64M | 1.80M | 1.25M | 1.82M | 2.03M | 2.37M | 1.68M | 1.86M | 2.59M | 1.52M | 1.80M | 1.50M | 1.82M | 2.83M | 3.34M | 4.09M | 2.34M | 1.93M | 4.51M | 1.44M | 1.99M | 1.46M | 1.56M | 1.19M | 1.87M | 1.86M | 1.95M | 1.12M | 1.96M | 2.28M | 3.66M | 0.91M | 4.36M | 2.72M | 1.93M | 0.81M | 1.96M | 1.74M | 1.81M | 3.00M | 3.49M | 4.75M | 3.41M | 3.11M | 3.40M | 3.44M | 4.74M | 2.11M |
|
Accumulated Expenses (Quarter)
|
| | | 5.25M | | 5.84M | 4.64M | 0.85M | 4.18M | 5.27M | 6.62M | 1.17M | 5.76M | 1.03M | 1.04M | 0.71M | 0.70M | 0.70M | 0.69M | 0.76M | 0.76M | 0.76M | 0.75M | 0.46M | 0.43M | 0.41M | 0.39M | 0.41M | 0.40M | 0.37M | 0.32M | 7.95M | 0.36M | 0.39M | 6.65M | 8.50M | 0.57M | 0.60M | 8.52M | 9.87M | 6.16M | 6.77M | 8.65M | 11.82M | 7.76M | 8.40M | 9.58M | 13.99M | 8.09M | 9.48M | 11.32M | 14.69M | 8.19M | 10.49M | 11.40M | 15.58M | 8.34M | 10.15M | 10.52M | 17.73M | 11.27M | 11.25M | 12.07M | 11.67M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | 1.84M | | | | 2.36M | 1.03M | 1.01M | 0.98M | 1.48M | 1.43M | 1.28M | 1.27M | 3.58M | 1.78M | 2.33M | 1.64M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | 0.13M | | 0.13M | 0.12M | 0.09M | 0.05M | 0.02M | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | 0.16M | | 0.12M | 0.10M | 0.08M | 0.05M | 0.04M | 0.02M | 0.02M | 0.00M | | | | | | | | | | | | | | | | | | | 1.60M | 1.64M | 0.34M | 0.76M | 0.93M | 0.95M | 0.98M | 1.02M | 1.02M | 1.21M | 1.20M | 1.21M | 1.24M | 1.43M | 1.47M | 1.52M | 1.56M | 1.46M | 1.50M | 1.55M | 1.60M | 1.65M | 1.69M | 1.74M | 1.79M | 1.85M | 1.91M | 1.96M | 2.02M | 2.36M | 2.41M | 2.47M | 2.53M |
|
Current Taxes (Quarter)
|
| | | 0.01M | | 0.03M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.05M | 0.02M | 0.02M | 0.03M | 0.03M | 0.01M | 0.00M | 0.01M | 0.01M | | 0.00M | | 0.09M | 0.14M | 0.02M | 0.02M | 0.08M | 0.14M | 0.43M | 0.43M | | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | 2.34M | | 0.33M | 0.52M | 0.86M | 1.50M | 1.56M | 2.23M | 0.92M | 0.74M | 0.83M | 0.79M | 0.78M | 0.83M | 1.03M | 1.10M | 0.52M | 1.13M | 1.22M | 0.95M | 5.88M | 5.62M | 6.77M | 6.46M | 62.23M | 5.90M | 5.86M | 6.23M | 56.43M | 16.83M | 17.65M | 15.90M | 42.81M | 38.89M | 35.08M | 32.68M | 28.87M | 25.31M | 1.08M | 1.16M | 1.64M | 1.23M | 1.12M | 1.45M | 3.41M | 2.06M | 1.51M | 2.21M | 1.32M | 1.53M | 1.27M | 1.47M | 1.19M | 0.57M | 3.21M | 3.00M | 0.57M | 1.40M | 1.73M | 1.93M | 1.04M |
|
Total Current Liabilities (Quarter)
|
| | | 10.35M | | 8.94M | 7.65M | 9.88M | 8.12M | 9.22M | 11.80M | 12.86M | 9.74M | 8.61M | 9.29M | 10.68M | 8.56M | 9.17M | 8.41M | 11.52M | 11.18M | 9.24M | 8.08M | 16.02M | 13.63M | 14.03M | 15.06M | 17.16M | 14.02M | 16.03M | 17.69M | 30.36M | 25.60M | 25.48M | 28.25M | 27.13M | 24.28M | 24.05M | 28.60M | 27.83M | 25.74M | 10.81M | 12.97M | 15.73M | 12.28M | 13.27M | 16.21M | 19.79M | 15.97M | 15.21M | 16.96M | 18.30M | 13.24M | 15.19M | 16.42M | 21.47M | 17.14M | 20.03M | 18.87M | 23.43M | 18.43M | 18.84M | 21.22M | 17.35M |
|
Capital Leases (Quarter)
|
| | | 0.14M | | 0.04M | 0.02M | 0.02M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | 0.09M | | 0.02M | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | 0.16M | | 0.22M | 0.24M | 1.08M | 0.22M | 0.23M | 0.09M | 0.41M | 0.26M | 0.27M | 0.15M | 0.13M | 0.09M | 0.03M | 0.01M | 0.06M | 0.02M | 0.80M | 0.08M | 69.00M | 67.77M | 66.46M | 65.23M | 63.96M | 62.71M | 61.46M | 60.22M | 40.52M | 37.24M | 33.12M | 30.73M | 26.54M | 23.23M | 19.63M | 15.18M | 13.12M | 8.80M | 0.10M | 0.10M | 0.09M | 0.10M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | 0.32M | | 0.32M | 1.65M | 1.52M | 1.57M | 1.63M | 1.68M | 3.27M | 1.76M | 1.82M | 1.87M | 2.13M | 2.19M | 2.24M | 2.30M | 1.99M | 2.05M | 2.12M | 2.16M | 2.36M | 2.36M | 2.11M | 2.17M | 2.23M | 2.30M | 2.36M | 2.43M | 2.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.70M | 2.91M | 13.03M | 13.56M | 12.56M | 12.31M | 13.03M | 12.80M | 12.56M | 18.73M | 18.35M | 16.80M | 17.69M | 16.07M | 15.68M | 15.28M | 14.88M | 14.62M | 14.18M | 13.73M | 14.88M | 12.97M | 12.49M | 11.99M | 11.49M | 10.96M | 10.41M | 9.86M | 9.30M | 8.75M | 8.14M | 7.53M | 9.43M |
|
Other Non-Current Liabilities (Quarter)
|
1.20M | | | 2.07M | | 2.08M | 2.08M | 2.08M | 2.08M | 2.25M | 2.23M | 2.20M | 2.17M | 2.14M | 2.11M | 0.52M | 1.53M | 1.93M | 0.90M | 2.45M | 2.88M | 0.84M | 0.00M | | | | | | | | | | | | | | | | | 0.28M | | 0.50M | 0.67M | 0.52M | 0.43M | 0.57M | 0.55M | 0.25M | 0.23M | 0.23M | 0.13M | 0.12M | 0.25M | 0.21M | 0.22M | 0.21M | 0.13M | 0.09M | 0.10M | 0.06M | 0.10M | 0.09M | 0.07M | 1.07M |
|
Total Non-Current Liabilities (Quarter)
|
-122.17M | | | 11.05M | | 9.53M | 9.56M | 11.67M | 9.93M | 11.08M | 13.56M | 14.97M | 11.76M | 10.70M | 11.31M | 14.50M | 11.26M | 11.45M | 10.73M | 13.57M | 13.30M | 11.47M | 11.12M | | | | | | | | | | | | | | | | | 52.48M | | 28.06M | 29.88M | 32.17M | 28.45M | 28.95M | 31.50M | 34.66M | 30.58M | 29.39M | 30.69M | 31.58M | 26.21M | 27.68M | 28.41M | 32.96M | 28.10M | 30.44M | 28.73M | 32.73M | 27.18M | 26.98M | 28.74M | 24.25M |
|
Total Liabilities (Quarter)
|
-120.97M | | | 13.12M | | 11.61M | 11.64M | 13.76M | 12.01M | 13.33M | 15.79M | 17.17M | 13.93M | 12.84M | 13.42M | 15.02M | 12.79M | 13.37M | 11.62M | 16.02M | 16.18M | 12.31M | 11.12M | 88.14M | 84.47M | 83.27M | 83.10M | 83.93M | 79.56M | 80.33M | 80.77M | 72.59M | 64.38M | 71.88M | 72.02M | 66.46M | 60.10M | 56.01M | 55.83M | 52.76M | 52.35M | 28.55M | 30.55M | 32.69M | 28.88M | 29.52M | 32.05M | 34.91M | 30.81M | 29.61M | 30.82M | 31.70M | 26.46M | 27.89M | 28.63M | 33.17M | 28.23M | 30.53M | 28.83M | 32.78M | 27.28M | 27.07M | 28.81M | 25.32M |
|
Total Debt (Quarter)
|
| | | 0.21M | | 0.15M | 0.12M | 0.09M | 0.05M | 0.02M | | | | | | | | | | | 0.06M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity (Quarter)
|
120.97M | | | 120.80M | | 117.06M | 106.46M | 96.95M | 92.30M | 90.26M | 89.04M | 0.05M | 83.75M | 82.79M | 79.63M | 86.92M | 83.83M | 80.41M | 74.37M | 69.92M | 63.08M | 61.70M | 62.12M | 64.33M | 60.24M | 58.08M | 58.41M | -0.12M | 68.68M | 65.53M | 68.27M | 0.06M | -0.17M | -30.49M | 109.59M | 158.40M | -11.81M | 0.06M | 134.75M | 0.06M | -0.33M | -30.49M | 163.99M | 0.06M | 187.08M | -0.05M | 176.74M | -0.15M | 45.00M | 0.06M | 169.30M | 0.06M | 0.06M | 0.07M | 194.03M | 219.81M | 0.07M | 0.07M | 233.87M | 210.01M | -135.41M | 0.07M | 180.83M | 206.19M |
|
Shareholder's Equity (Quarter)
|
120.97M | | | 120.80M | | 117.06M | 106.46M | 96.95M | 92.30M | 90.26M | 89.04M | -0.08M | 83.75M | 82.79M | 79.63M | 86.92M | 83.83M | 80.41M | 74.37M | 69.92M | 63.08M | 61.70M | 62.12M | 64.33M | 60.24M | 58.08M | 58.41M | -54.91M | 68.68M | 65.53M | 68.27M | 149.01M | 0.06M | -30.49M | 109.59M | -14.47M | 0.06M | -0.00M | 134.75M | -30.49M | -2.93M | 173.73M | 163.99M | -30.49M | -0.02M | -0.05M | 176.74M | -53.83M | 198.21M | 0.06M | 169.30M | 204.96M | 207.34M | 0.07M | 194.03M | 219.81M | 0.07M | -80.49M | 233.87M | 210.01M | 95.83M | 239.88M | 180.83M | 206.19M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | 133.92M | | 128.68M | 118.11M | 110.71M | 104.31M | 103.59M | 104.83M | 104.55M | 97.68M | 95.63M | 93.05M | 101.94M | 96.63M | 93.78M | 85.99M | 85.94M | 79.25M | 74.01M | 73.24M | 151.80M | 144.71M | 141.36M | 141.51M | 149.06M | 148.24M | 145.86M | 149.04M | 164.49M | 155.86M | 174.25M | 181.61M | 179.84M | 180.02M | 183.47M | 190.59M | 188.77M | 190.61M | 185.97M | 194.54M | 204.31M | 215.22M | 209.34M | 208.79M | 213.69M | 211.78M | 191.48M | 200.12M | 217.04M | 207.97M | 209.67M | 222.66M | 252.97M | 244.26M | 249.04M | 262.70M | 242.79M | 225.39M | 212.28M | 209.65M | 231.51M |
|
Treasury Shares (Quarter)
|
0.05M | | | 0.05M | | | | 0.01M | 0.35M | 1.78M | 1.78M | 0.00M | 1.78M | 1.78M | 1.78M | | 0.12M | | 2.15M | 0.03M | 2.48M | 2.48M | 2.48M | | 3.15M | 0.67M | 3.72M | 0.21M | 3.72M | 4.26M | 4.26M | 0.27M | 0.41M | 5.46M | 1.19M | 0.46M | 5.46M | 5.46M | 5.46M | 5.46M | | | | 5.46M | 5.46M | 6.11M | 6.41M | 6.72M | 7.14M | 8.15M | 0.00M | 8.15M | 8.15M | 8.15M | 8.15M | 8.15M | 8.15M | 8.15M | 8.15M | 11.40M | 11.68M | 12.95M | 2.33M | 13.97M |
|
Retained Earnings (Quarter)
|
| | | 8.84M | | 3.74M | -7.58M | -0.09M | -22.29M | -21.85M | -23.67M | -0.09M | -0.09M | -31.82M | -35.69M | -0.11M | -0.06M | -0.04M | -42.76M | -0.07M | -55.95M | -0.05M | -0.05M | -59.31M | -0.07M | -60.82M | -61.40M | -58.27M | -0.11M | -59.25M | -0.08M | -36.56M | -0.17M | -0.19M | -16.89M | -0.13M | -0.07M | -0.00M | -0.03M | -0.04M | -0.33M | 0.12M | 0.10M | 0.05M | 29.70M | -0.05M | -0.09M | 37.10M | -0.42M | -0.52M | -0.51M | 61.15M | -0.27M | -0.13M | -0.18M | -0.04M | -0.06M | 73.75M | 0.15M | 0.10M | 95.83M | 97.88M | 101.75M | 128.67M |