|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 176.58M | 176.57M | 88.72M | 109.04M | 108.23M | 85.71M | 56.59M | 101.58M | 35.50M | 25.95M | 37.64M | 20.61M | 31.06M | 25.94M | 40.22M | 30.71M | 32.13M | 30.93M | 40.67M | 31.37M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 176.58M | 176.57M | 88.72M | 109.04M | 108.23M | 85.71M | 56.59M | 101.58M | 35.50M | 25.95M | 37.64M | 20.61M | 31.06M | 25.94M | 40.22M | 30.71M | 32.13M | 30.93M | 40.67M | 31.37M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.40M | 4.80M | 4.69M | 5.35M | 8.89M | 2.81M | 4.33M | 5.65M | 6.14M | 8.27M | 6.52M | 5.05M | 5.51M | 5.85M | 5.10M | 4.88M | 4.55M | 3.17M | 3.67M | 3.34M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.40M | 4.80M | 4.69M | 5.35M | 8.89M | 2.81M | 4.33M | 5.65M | 6.14M | 8.27M | 6.52M | 5.05M | 5.51M | 5.85M | 5.10M | 4.88M | 4.55M | 3.17M | 3.67M | 3.34M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.95M | 2.14M | 1.66M | 1.53M | 1.39M | 1.66M | 1.48M | 1.50M | 1.87M | 1.74M | 1.84M | 1.94M | 2.02M | 2.31M | 2.09M | 2.06M | 2.15M | 1.71M | 1.98M | 1.94M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.23M | 5.06M | 3.73M | 3.58M | 5.30M | 6.51M | 6.18M | 6.14M | 5.93M | 6.57M | 3.67M | 4.00M | 4.31M | 3.96M | 3.52M | 4.58M | 4.49M | 4.29M | 6.69M | 5.35M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 293.12M | 286.24M | 275.37M | 329.99M | 313.98M | 252.81M | 202.92M | 155.69M | 127.51M | 100.57M | 84.64M | 57.27M | 56.54M | 48.20M | 53.41M | 44.49M | 43.32M | 39.95M | 53.00M | 41.99M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.72M | 134.24M | 149.54M | 181.09M | 217.17M | 272.10M | 339.06M | 385.26M | 410.50M | 432.72M | 457.91M | 459.95M | 460.72M | 450.31M | 446.67M | 437.80M | 429.90M | 421.96M | 412.46M | 403.15M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.29M | 21.29M | 21.29M | 21.29M | 21.29M | 21.29M | 21.29M | 21.29M | 21.29M | 21.29M | 21.29M | 21.29M | 21.29M | 19.48M | 19.48M | 19.48M | 19.48M | 19.48M | 19.48M | 19.48M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.92M | 10.90M | 10.90M | 10.89M | 10.88M | 10.88M | 11.18M | 61.11M | 61.10M | 61.10M | 11.18M | 84.71M | 89.33M | 92.20M | 96.13M | 99.06M | 103.42M | 105.72M | 108.92M | 109.54M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.20M | 32.19M | 32.18M | 32.18M | 32.17M | 32.16M | 32.47M | 82.40M | 82.39M | 82.38M | 32.47M | 106.00M | 110.62M | 111.68M | 115.61M | 118.53M | 122.89M | 125.19M | 128.39M | 129.02M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.56M | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66M | 0.80M | 0.93M | 1.71M | 2.01M | 2.13M | 1.62M | 1.54M | 1.47M | 1.29M | 1.33M | 1.33M | 1.32M | 0.69M | 2.49M | 2.26M | 0.59M | 0.64M | 0.72M | 0.79M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 175.03M | 183.85M | 198.47M | 234.54M | 265.78M | 321.95M | 392.41M | 518.80M | 543.62M | 564.53M | 603.82M | 613.17M | 617.38M | 620.52M | 619.92M | 612.71M | 608.22M | 604.45M | 596.81M | 588.51M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 468.15M | 470.09M | 473.84M | 564.53M | 579.76M | 574.75M | 595.33M | 674.50M | 671.13M | 665.10M | 688.46M | 670.44M | 673.92M | 668.72M | 673.33M | 657.20M | 651.54M | 644.40M | 649.81M | 630.50M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.05M | 10.39M | 3.88M | 9.93M | 16.34M | 4.70M | 4.60M | 7.16M | 6.46M | 5.86M | 12.79M | 13.63M | 12.01M | 9.45M | 8.36M | 6.23M | 6.03M | 5.70M | 8.07M | 6.59M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | | | | 0.28M | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.05M | 10.39M | 3.88M | 9.93M | 16.34M | 4.70M | 4.60M | 7.16M | 6.46M | 5.86M | 13.05M | 13.63M | 12.01M | 9.45M | 8.63M | 6.23M | 6.03M | 5.70M | 8.07M | 6.59M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.90M | 3.39M | 2.97M | 4.13M | 4.11M | 16.43M | 12.97M | 4.48M | 11.76M | 23.01M | 14.25M | 4.66M | 18.63M | 6.36M | 14.27M | 5.07M | 8.26M | 4.79M | 35.99M | 7.15M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.09M | 9.32M | 1.06M | | | | 0.87M | | | | 1.76M | | | | 2.21M | | | | 2.91M | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17M | 1.55M | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.45M | 3.49M | 3.54M | 0.52M | 0.53M | 3.10M | 2.48M | 1.57M | 3.59M | 1.66M | 1.69M | 1.73M | 4.30M | 1.90M | 4.23M | 4.11M | 1.01M | 1.77M | 3.82M | 3.87M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | 0.49M | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.82M | | | | 1.65M | | | | 6.17M | | | | 5.77M | 0.93M | | | 1.00M | 6.10M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.01M | 34.14M | 38.05M | 32.86M | 46.44M | 42.56M | 65.66M | 65.33M | 66.42M | 57.22M | 78.55M | 62.63M | 69.99M | 55.40M | 67.45M | 63.69M | 69.06M | 58.61M | 73.54M | 70.46M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.09M | 2.91M | 2.78M | 2.65M | 2.52M | 2.38M | 4.73M | 4.17M | 3.76M | 3.14M | 2.71M | 2.26M | 1.80M | 1.25M | 1.09M | 0.94M | 0.79M | 2.00M | 1.54M | 1.06M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 305.36M | 305.33M | 301.62M | 400.59M | 401.00M | 401.43M | 401.85M | 462.98M | 463.65M | 464.40M | 465.15M | 465.89M | 466.64M | 467.39M | 468.14M | 471.74M | 467.47M | 473.08M | 473.65M | 473.98M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.07M | 4.95M | 4.71M | 3.16M | 8.06M | 7.96M | 8.86M | 8.65M | 8.52M | 6.43M | 6.19M | 5.96M | 4.96M | 4.76M | 4.55M | 3.36M | 3.20M | 4.38M | 4.20M | 3.98M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.09M | 0.07M | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 1.00M | 1.05M | | 1.01M | 1.04M | 1.02M | 0.99M | 1.55M | 1.48M | 1.68M | 2.10M | 2.02M | 1.90M | 1.95M | 2.15M | 2.06M | 2.04M | 2.48M | 2.60M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.71M | 13.81M | 12.90M | 11.96M | 11.29M | 12.96M | 13.42M | 43.24M | 42.90M | 41.63M | 40.25M | 39.49M | 39.22M | 53.12M | 52.32M | 51.88M | 51.45M | 51.59M | 50.49M | 51.12M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.63M | 0.63M | | | | | | | | 1.24M | 16.07M | 24.82M | 29.84M | 33.09M | 37.33M | 32.43M | 36.29M | 38.49M | 41.38M | 32.65M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 365.15M | 362.14M | | | | | 495.54M | | | 574.30M | 594.53M | 578.33M | 584.63M | 583.81M | 595.51M | 593.77M | 594.03M | 591.70M | 605.89M | 603.21M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 365.77M | 362.77M | 361.13M | 451.22M | 470.32M | 468.33M | 495.54M | 585.36M | 586.80M | 575.53M | 610.61M | 603.15M | 614.46M | 616.90M | 632.84M | 626.20M | 630.33M | 630.19M | 647.27M | 635.86M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 306.53M | 306.88M | 301.62M | 400.59M | 401.00M | 401.43M | 401.85M | 462.98M | 463.65M | 464.40M | 465.15M | 465.89M | 466.64M | 467.39M | 468.14M | 471.74M | 467.47M | 473.08M | 473.65M | 473.98M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.38M | 107.32M | 112.72M | 113.31M | 109.44M | 106.42M | 99.79M | 89.14M | 84.33M | 89.57M | 77.85M | 67.28M | 59.45M | 51.82M | 40.50M | 31.00M | 21.21M | 14.21M | 2.54M | -5.35M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.38M | 107.32M | 112.72M | 113.31M | 109.44M | 106.42M | 99.79M | 89.14M | 84.33M | 89.57M | 77.85M | 67.28M | 59.45M | 51.82M | 40.50M | 31.00M | 21.21M | 14.21M | 2.54M | -5.35M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 468.15M | 470.09M | 473.84M | 564.53M | 579.76M | 574.75M | 595.33M | 674.50M | 671.13M | 665.10M | 688.46M | 670.44M | 673.92M | 668.72M | 673.33M | 657.20M | 651.54M | 644.40M | 649.81M | 630.50M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.08M | 1.08M | 1.06M | 0.96M | 0.92M | 0.90M | 0.90M | 0.89M | 0.72M | 0.72M | 0.71M | 0.71M | 0.50M | | 0.61M | | | | 1.01M | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.58M | 0.04M | 5.09M | 5.20M | 0.85M | -2.73M | -9.71M | -21.13M | -26.73M | -22.13M | -34.62M | -45.89M | -54.52M | -62.99M | -75.29M | -85.05M | -95.44M | -103.11M | -115.48M | -123.64M |