|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.42M | 51.25M | 61.06M | 52.07M | 60.52M | 58.15M | 55.12M | 39.33M | 38.23M | 33.96M | 40.90M | 36.57M | 48.66M | 53.29M | 40.39M | 33.71M | 31.70M | 17.52M | 13.72M | 11.97M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.42M | 51.25M | 61.06M | 52.07M | 60.52M | 58.15M | 55.12M | 39.33M | 38.23M | 33.96M | 40.90M | 36.57M | 48.66M | 53.29M | 40.39M | 33.71M | 31.70M | 17.52M | 13.72M | 11.97M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.68M | 51.69M | 47.73M | 50.43M | 72.56M | 57.35M | 53.73M | 55.48M | 81.94M | 59.86M | 57.15M | 60.42M | 86.00M | 61.42M | 53.29M | 49.84M | 68.42M | 59.13M | 50.19M | 50.28M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.80M | | | | 1.70M | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.48M | 51.69M | 47.73M | 50.43M | 74.26M | 57.35M | 53.73M | 55.48M | 81.94M | 59.86M | 57.15M | 60.42M | 86.00M | 61.42M | 53.29M | 49.84M | 68.42M | 59.13M | 50.19M | 50.28M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.47M | 2.55M | 2.44M | 3.33M | 3.52M | 3.47M | 3.46M | 4.57M | 4.20M | 4.11M | 4.20M | 4.64M | 4.00M | 3.83M | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.50M | 2.58M | 2.47M | 3.36M | 3.53M | 3.48M | 3.47M | 4.57M | 4.21M | 4.12M | 4.20M | 4.64M | 4.00M | 3.83M | 4.09M | 4.06M | 5.17M | 5.30M | 5.34M | 5.80M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.86M | 16.16M | 16.11M | 16.23M | 14.57M | 17.36M | 18.53M | 17.35M | 16.24M | 19.31M | 20.18M | 18.39M | 5.11M | 20.25M | 23.27M | 23.39M | 24.20M | 27.06M | 26.19M | 23.75M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 136.71M | 121.68M | 127.36M | 122.09M | 155.88M | 136.34M | 130.85M | 116.73M | 145.02M | 117.24M | 122.44M | 120.03M | 160.25M | 138.79M | 121.04M | 111.00M | 129.48M | 109.02M | 95.43M | 91.81M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.63M | 10.59M | 10.03M | 9.59M | 9.80M | 9.46M | 9.85M | 9.70M | 10.04M | 9.52M | 8.71M | 8.63M | 8.74M | 8.73M | 9.55M | 9.87M | 14.32M | 13.53M | 13.18M | 12.56M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 31.22M | 31.22M | 31.22M | 31.22M | 31.22M | 31.22M | 31.22M | 31.22M | 31.22M | 31.22M | 31.22M | 31.22M | 31.22M | 31.22M | 31.22M | 31.22M | 31.22M | 31.22M | 31.22M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.10M | 48.67M | 47.33M | 45.99M | 44.83M | 43.74M | 42.65M | 41.58M | 40.51M | 39.44M | 38.37M | 38.81M | 37.77M | 37.16M | 36.07M | 35.65M | 34.55M | 33.86M | 32.45M | 31.84M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.10M | 79.89M | 78.55M | 77.21M | 76.05M | 74.96M | 73.87M | 72.80M | 71.73M | 70.66M | 69.59M | 70.03M | 68.99M | 68.38M | 67.29M | 66.87M | 65.77M | 65.08M | 63.67M | 63.06M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.95M | 4.26M | 3.66M | 6.27M | 4.69M | 4.28M | 3.56M | 2.27M | 1.66M | 1.68M | 1.66M | 1.64M | 0.87M | 0.83M | 0.82M | 0.85M | 0.23M | 0.23M | 0.24M | 0.24M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.15M | 14.25M | 13.86M | 13.24M | 12.73M | 12.38M | 15.96M | 16.22M | 17.47M | 19.72M | 19.54M | 20.64M | 22.69M | 23.17M | 22.63M | 29.69M | 33.11M | 33.40M | 33.97M | 30.34M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.95M | 108.98M | 106.10M | 106.31M | 103.27M | 101.08M | 103.23M | 100.99M | 100.90M | 101.58M | 99.50M | 100.94M | 101.29M | 101.12M | 100.30M | 107.28M | 113.44M | 112.24M | 111.06M | 106.20M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 249.65M | 230.66M | 233.46M | 228.40M | 259.15M | 237.43M | 234.09M | 217.72M | 245.92M | 218.82M | 221.93M | 220.97M | 261.54M | 239.91M | 221.34M | 218.28M | 242.91M | 221.26M | 206.49M | 198.01M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.95M | 5.49M | 6.64M | 8.07M | 10.86M | 6.88M | 8.49M | 7.10M | 6.50M | 5.67M | 7.73M | 6.18M | 7.86M | 5.96M | 6.80M | 6.23M | 8.78M | 5.53M | 6.61M | 6.42M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.83M | 5.83M | 5.83M | 5.83M | 5.83M | 5.83M | 5.83M | 5.83M | 5.83M | 4.58M | 3.33M | 2.08M | 0.83M | 0.83M | 0.83M | 0.82M | 0.82M | 0.83M | 0.83M | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.78M | 11.32M | 12.48M | 13.90M | 16.70M | 12.71M | 14.32M | 12.94M | 12.34M | 10.25M | 11.07M | 8.27M | 8.70M | 6.80M | 7.63M | 7.05M | 9.60M | 6.36M | 7.45M | 6.42M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.98M | 26.11M | 23.30M | 28.57M | 34.20M | 23.38M | 18.65M | 23.94M | 28.25M | 21.30M | 19.30M | 22.21M | 18.46M | 23.89M | 16.85M | 21.49M | 24.83M | 21.39M | 21.84M | 20.73M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.02M | 11.96M | 12.35M | 16.65M | 13.60M | 13.91M | 14.62M | 17.66M | 10.28M | 16.02M | 22.01M | | 13.99M | | | | 10.44M | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.89M | 2.96M | 3.04M | 3.12M | 3.20M | 3.28M | 3.37M | 3.45M | 3.54M | 3.63M | 3.72M | 3.81M | 3.11M | 2.17M | 1.20M | 0.22M | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.77M | 80.20M | 83.00M | 66.65M | 102.40M | 74.39M | 74.09M | 70.42M | 95.39M | 103.30M | 82.36M | 80.09M | 107.90M | 88.87M | 94.40M | 83.49M | 106.53M | 96.01M | 101.50M | 96.00M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 136.54M | 118.16M | 119.75M | 128.88M | 153.80M | 127.67M | 125.05M | 128.41M | 151.65M | 134.69M | 138.47M | 136.59M | 162.45M | 143.54M | 134.08M | 132.31M | 157.29M | 148.73M | 152.24M | 140.13M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.16M | 10.39M | 9.60M | 8.79M | 7.96M | 7.11M | 6.23M | 5.34M | 4.42M | 3.48M | 2.52M | 1.53M | 1.31M | 1.31M | 1.30M | 1.30M | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.97M | 11.76M | 10.54M | 8.49M | 7.27M | 6.04M | 4.82M | 2.76M | 1.53M | 1.56M | 1.58M | 0.76M | 0.78M | 0.79M | 0.80M | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | 0.38M | 0.38M | 0.38M | 0.20M | 0.20M | 0.20M | 0.20M | 2.04M | 1.01M | 1.06M | 1.85M | 3.13M | 2.91M | 2.98M | 3.15M | 3.99M | 5.10M | 4.50M | 4.02M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 7.94M | 7.07M | 6.91M | 0.30M | 6.79M | 6.42M | 6.50M | 7.62M | 7.59M | 7.49M | 8.08M | 10.73M | 10.71M | 9.64M | 15.94M | 14.72M | 13.42M | 11.70M | 10.92M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 168.99M | 140.68M | 140.27M | 146.54M | 176.04M | 141.02M | 136.31M | 136.71M | 159.65M | 140.73M | 143.61M | 140.73M | 167.67M | 148.55M | 139.18M | 136.77M | 161.28M | 153.83M | 156.74M | 144.15M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 169.79M | 148.62M | 147.34M | 153.45M | 176.34M | 147.81M | 142.72M | 143.22M | 167.26M | 148.32M | 151.11M | 148.81M | 178.40M | 159.26M | 148.81M | 152.71M | 176.00M | 167.25M | 168.44M | 155.07M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.97M | 11.76M | 10.54M | 8.49M | 7.27M | 6.04M | 4.82M | 2.76M | 1.53M | 1.56M | 1.58M | 0.76M | 0.78M | 0.79M | 0.80M | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 214.89M | 1.35M | 0.53M | 217.86M | -0.54M | -0.67M | -0.53M | 229.13M | -0.99M | 1.35M | 105.53M | 228.61M | 1.35M | -271.39M | 228.14M | 230.38M | 66.91M | 1.35M | -312.75M | 42.94M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 249.65M | 230.66M | 233.46M | 228.40M | 259.15M | 237.43M | 234.09M | 217.72M | 245.92M | 218.82M | 221.93M | 220.97M | 261.54M | 239.91M | 221.34M | 218.28M | 242.91M | 221.26M | 206.49M | 198.01M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.89M | 12.76M | 12.73M | 13.22M | 13.20M | 13.16M | 13.22M | 13.87M | 13.97M | 13.78M | 13.80M | 13.97M | 14.08M | 13.87M | -14.07M | -14.43M | 0.03M | 15.05M | -15.87M | 15.76M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.71M | 213.50M | 215.35M | -0.20M | 82.02M | -0.67M | 225.64M | -0.67M | 99.80M | 104.65M | 225.78M | 228.61M | 231.81M | 124.39M | -1.01M | 121.90M | 126.27M | 122.98M | 229.61M | 124.09M |