|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.66M | 25.14M | 15.62M | 34.47M | 28.94M | 26.40M | 33.11M | 25.55M | 26.57M | 20.98M | 20.51M | | 11.66M | 4.97M | 6.59M | 9.44M | 4.83M | 4.93M | 9.25M | 12.94M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.66M | 25.14M | 15.62M | 34.47M | 28.94M | 26.40M | 33.11M | 25.55M | 26.57M | 20.98M | 20.51M | | 11.66M | 4.97M | 6.59M | 9.44M | 4.83M | 4.93M | 9.25M | 12.94M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.00M | 65.91M | 76.57M | 70.23M | 65.02M | 77.99M | 67.55M | 63.16M | 56.76M | 58.12M | 48.52M | 33.19M | 53.42M | 1.96M | 52.63M | 46.53M | 37.02M | 31.23M | 32.13M | 46.73M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.44M | 25.58M | 27.69M | 31.84M | 29.96M | 31.80M | 28.38M | 26.88M | 22.78M | 21.53M | 23.37M | 21.49M | 18.62M | 20.48M | 17.30M | 18.62M | 13.49M | 11.01M | 11.76M | 17.70M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.44M | 91.49M | 104.26M | 102.07M | 94.98M | 109.79M | 95.93M | 90.04M | 79.54M | 79.65M | 71.89M | 54.68M | 72.04M | 22.44M | 69.93M | 65.16M | 50.51M | 42.24M | 43.89M | 64.44M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.30M | 1.67M | 2.21M | 2.50M | 2.14M | 2.10M | 2.31M | 3.51M | 5.59M | 9.94M | 8.07M | 6.07M | 6.34M | 7.11M | 7.06M | 8.73M | 8.13M | 9.12M | 8.17M | 7.80M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.97M | 92.72M | 94.39M | 107.20M | 96.11M | 106.48M | 102.97M | 92.22M | 88.91M | 89.04M | 77.10M | 78.41M | 71.42M | 67.14M | 66.28M | 65.95M | 51.23M | 46.95M | 49.55M | 67.47M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.02M | 1.83M | 1.64M | 1.46M | 1.30M | 1.16M | 1.06M | 0.96M | 0.86M | 0.78M | 0.69M | 0.59M | 0.50M | 0.43M | 0.36M | 0.30M | 0.23M | 0.19M | 0.14M | 0.10M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 160.92M | 165.09M | 165.09M | 165.09M | 166.18M | 162.01M | 106.61M | 55.11M | 51.61M | 27.47M | 3.50M | 1.26M | 1.26M | | | 168.55M | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.82M | 40.48M | 38.05M | 35.75M | 34.94M | 115.56M | 116.69M | 117.69M | 26.14M | 28.52M | 27.71M | 126.23M | 128.04M | 23.77M | 22.67M | 21.80M | 20.99M | 129.57M | 131.23M | 129.02M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 271.74M | 205.57M | 203.14M | 200.84M | 201.12M | 277.57M | 223.31M | 172.80M | 77.75M | 55.99M | 31.21M | 127.49M | 129.30M | 23.77M | 22.67M | 190.35M | 20.99M | 129.57M | 131.23M | 129.02M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.75M | 1.48M | 1.48M | 1.89M | 1.91M | 1.92M | 1.84M | 1.73M | 1.65M | 1.49M | 1.50M | 1.41M | 1.30M | 1.46M | 1.25M | | 3.93M | 1.67M | 0.71M | 0.71M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 224.22M | 218.15M | 215.15M | 210.98M | 210.69M | 152.66M | 150.05M | 91.75M | 68.26M | 66.04M | 34.99M | 15.21M | 32.16M | 31.35M | 11.21M | 27.66M | 26.27M | 27.52M | 26.51M | 21.66M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 318.18M | 310.87M | 309.54M | 318.18M | 306.80M | 259.14M | 253.02M | 183.97M | 157.17M | 155.08M | 112.09M | 93.62M | 103.58M | 98.50M | 77.49M | 93.62M | 77.49M | 74.47M | 76.06M | 89.13M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.48M | 16.36M | 16.18M | 16.13M | 12.78M | 17.04M | 14.92M | 6.19M | 12.93M | 13.30M | 11.84M | 10.95M | 8.83M | 7.81M | 7.90M | 8.78M | 8.51M | 8.71M | 9.38M | 7.20M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.48M | 16.36M | 16.18M | 16.13M | 12.78M | 17.04M | 14.92M | 6.19M | 12.93M | 13.30M | 11.84M | 10.95M | 8.83M | 7.81M | 7.90M | 8.78M | 8.51M | 8.71M | 9.38M | 7.20M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.18M | 22.22M | 28.88M | 33.93M | 28.82M | 34.62M | 27.58M | 35.63M | 33.19M | 27.47M | 25.75M | 30.53M | 30.88M | 26.21M | 27.27M | 21.91M | 19.69M | 19.70M | 15.31M | 25.16M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.25M | 6.25M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 10.00M | 31.80M | 5.00M | 30.98M | 32.54M | 32.58M | 31.61M | 21.80M | 19.86M | 22.16M | 30.85M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.28M | 2.26M | 2.20M | 2.23M | 2.23M | 2.23M | 2.40M | 2.39M | 2.35M | 2.31M | 2.29M | 2.30M | 2.28M | 2.26M | 2.22M | 1.84M | 1.31M | 1.04M | 1.09M | 1.10M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.94M | 1.22M | 0.72M | 0.65M | 0.70M | 0.70M | 1.33M | 1.01M | 1.00M | 0.90M | 0.49M | 0.43M | 0.56M | 0.72M | 0.43M | 0.56M | 0.34M | 0.34M | 0.47M | 0.72M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.12M | 48.32M | 52.99M | 57.94M | 49.53M | 59.59M | 51.23M | 50.22M | 54.47M | 53.98M | 72.17M | 49.21M | 73.53M | 69.54M | 70.41M | 64.68M | 51.66M | 49.65M | 48.42M | 65.03M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.85M | 42.68M | 41.51M | 40.33M | 39.15M | 37.96M | 36.78M | 35.59M | 34.40M | 27.99M | | 25.49M | | 0.75M | 0.50M | 0.25M | | | | |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.86M | 3.72M | 3.80M | 3.32M | 3.88M | 3.73M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.85M | 6.41M | 5.99M | 5.69M | 5.21M | 4.73M | 4.24M | 3.74M | 3.24M | 2.73M | 2.22M | 1.70M | 1.19M | 0.67M | 0.15M | 0.01M | | 2.38M | 2.18M | 3.09M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.26M | 5.11M | 0.67M | 0.81M | 0.73M | 0.74M | 0.72M | 0.46M | 2.13M | 2.25M | 2.21M | 1.06M | 0.12M | 0.07M | 0.05M | 0.00M | | | | 0.17M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.82M | 97.41M | 100.49M | 103.96M | 93.89M | 102.28M | 92.25M | 89.56M | 92.12M | 84.70M | 74.39M | 76.40M | 74.72M | 70.97M | 75.92M | 68.66M | 55.46M | 55.35M | 54.47M | 70.75M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.08M | 102.52M | 101.17M | 104.77M | 94.62M | 103.02M | 92.97M | 90.01M | 94.25M | 86.95M | 76.60M | 77.46M | 74.83M | 71.04M | 75.97M | 68.66M | 55.46M | 55.35M | 54.47M | 70.92M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.10M | 48.93M | 46.51M | 45.33M | 44.15M | 42.96M | 41.78M | 40.59M | 39.40M | 37.99M | 31.80M | 30.49M | 30.98M | 33.29M | 33.08M | 31.86M | 21.80M | 19.86M | 22.16M | 30.85M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 212.21M | 208.35M | 208.38M | 213.41M | 212.18M | 156.12M | 160.05M | 93.95M | 62.92M | 68.14M | 35.49M | 34.40M | 28.75M | 27.45M | 19.98M | 24.95M | 22.04M | 19.12M | 21.59M | 18.21M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 212.21M | 208.35M | 208.38M | 213.41M | 212.18M | 156.12M | 160.05M | 93.95M | 62.92M | 68.14M | 35.49M | 34.40M | 28.75M | 27.45M | 19.98M | 24.95M | 22.04M | 19.12M | 21.59M | 18.21M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 318.18M | 310.87M | 309.54M | 318.18M | 306.80M | 259.14M | 253.02M | 183.97M | 157.17M | 155.08M | 112.09M | 93.62M | 103.58M | 98.50M | 77.49M | 93.62M | 77.49M | 74.47M | 76.06M | 89.13M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.06M | 4.07M | 2.81M | 3.11M | 1.99M | 4.30M | 4.30M | 0.72M | 5.27M | 5.59M | 5.50M | 0.73M | 0.77M | 0.77M | 0.99M | 0.77M | 0.64M | 0.84M | 0.82M | 0.77M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -191.17M | -196.35M | -198.80M | -194.97M | -196.98M | -253.93M | -250.81M | -318.30M | -350.24M | -345.99M | -379.62M | -381.52M | -387.79M | -399.42M | -407.37M | -410.80M | -419.06M | -426.29M | -433.84M | -437.96M |