|
Cash & Equivalents (Quarter)
|
8.87M | 21.87M | 57.84M | 48.83M | | | | 57.43M | 62.03M | 49.02M | 50.66M | 62.72M | 62.30M | 20.21M | 12.98M | 15.35M | 22.69M | 15.46M |
|
Cash & Current Investments (Quarter)
|
8.87M | 21.87M | 57.84M | 48.83M | | | | 57.43M | 62.03M | 49.02M | 50.66M | 62.72M | 62.30M | 20.21M | 12.98M | 15.35M | 22.69M | 15.46M |
|
Receivables - Net (Quarter)
|
71.13M | 62.58M | 81.10M | 75.42M | | | | 86.36M | 90.11M | 104.75M | 103.32M | 98.44M | 106.04M | 120.93M | 120.03M | 117.14M | 116.03M | 130.50M |
|
Receivables - Other (Quarter)
|
1.77M | 9.14M | 14.41M | 0.01M | | | | 0.04M | 0.10M | 0.13M | 0.16M | 0.19M | 0.26M | 0.32M | 0.05M | 0.04M | | |
|
Receivables (Quarter)
|
72.90M | 71.72M | 95.52M | 75.43M | | | | 86.41M | 90.21M | 104.88M | 103.48M | 98.63M | 106.30M | 121.25M | 120.08M | 117.18M | 116.03M | 130.50M |
|
Prepaid Assets (Quarter)
|
| | | 7.13M | | | | 2.19M | 2.23M | 1.96M | 5.88M | 1.89M | 1.57M | 6.91M | 8.10M | 9.44M | 10.49M | 1.94M |
|
Current Assets (Quarter)
|
81.78M | 86.04M | 141.37M | 142.35M | | | | 158.61M | 167.51M | 169.49M | 171.35M | 179.96M | 188.53M | 159.02M | 148.66M | 145.62M | 152.75M | 158.52M |
|
Property, Plant & Equipment (Net) (Quarter)
|
82.31M | 13.35M | 30.83M | 41.94M | | | | 41.15M | 37.89M | 35.95M | 31.46M | 29.86M | 33.20M | 32.17M | 30.48M | 32.56M | 36.54M | 44.22M |
|
Goodwill (Quarter)
|
11.83M | 11.83M | 11.83M | 11.80M | | | | 11.80M | 11.83M | 11.83M | 11.83M | 11.83M | 11.83M | 11.83M | 11.83M | 11.83M | 11.83M | 11.83M |
|
Intangibles (Quarter)
|
2.93M | 2.78M | 3.21M | 3.03M | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
14.76M | 14.61M | 15.04M | 14.83M | | | | 11.80M | 11.83M | 11.83M | 11.83M | 11.83M | 11.83M | 11.83M | 11.83M | 11.83M | 11.83M | 11.83M |
|
Long-Term Deferred Tax (Quarter)
|
2.52M | 2.22M | 4.25M | 9.28M | | | | 4.58M | 4.34M | 4.29M | 4.00M | 4.29M | 4.41M | 5.05M | 5.99M | 7.16M | 8.22M | 8.60M |
|
Other Non-Current Assets (Quarter)
|
3.40M | 3.09M | 128.66M | 5.69M | | | | 6.23M | 6.76M | 7.42M | 8.78M | 8.82M | 9.49M | 10.37M | 12.03M | 13.76M | 15.34M | 15.47M |
|
Non-Current Assets (Quarter)
|
106.53M | 109.20M | 132.91M | 151.83M | | | | 134.72M | 127.97M | 128.68M | 118.23M | 113.95M | 117.75M | 113.48M | 126.07M | 127.60M | 131.10M | 137.27M |
|
Assets (Quarter)
|
188.30M | 195.24M | 274.29M | 294.18M | | | | 293.32M | 295.48M | 298.17M | 289.58M | 293.90M | 306.27M | 272.50M | 274.73M | 273.21M | 283.86M | 295.80M |
|
Accounts Payables (Quarter)
|
9.93M | 10.35M | 54.86M | 21.29M | | | | 18.70M | 18.24M | 17.93M | 17.54M | 16.72M | 19.80M | 19.92M | 18.43M | 18.69M | 25.39M | 24.63M |
|
Notes Payables (Quarter)
|
41.84M | 27.48M | 26.72M | 14.69M | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
51.76M | 37.83M | 81.58M | 35.98M | | | | 18.70M | 18.24M | 17.93M | 17.54M | 16.72M | 19.80M | 19.92M | 18.43M | 18.69M | 25.39M | 24.63M |
|
Accumulated Expenses (Quarter)
|
8.11M | 12.06M | 11.78M | 33.45M | | | | 29.36M | 32.91M | 32.39M | 30.79M | 30.67M | 34.09M | 33.28M | 29.65M | 38.59M | 36.10M | 37.35M |
|
Other Accumulated Expenses (Quarter)
|
| | | 2.58M | | | | 2.31M | 0.08M | 0.05M | 0.06M | 0.06M | 0.03M | 0.15M | | 0.02M | | |
|
Short term Debt (Quarter)
|
41.84M | 27.48M | 26.72M | 15.08M | | | | 0.41M | 0.40M | 0.44M | 0.58M | 0.66M | 0.70M | 8.22M | 19.86M | 0.82M | 0.85M | 0.84M |
|
Current Leases (Quarter)
|
10.63M | 12.67M | 12.12M | 13.81M | | | | 13.04M | 13.01M | 13.61M | 13.07M | 12.05M | 12.39M | 12.21M | 14.22M | 14.33M | 14.27M | 14.41M |
|
Current Taxes (Quarter)
|
1.47M | 3.09M | 3.66M | 2.96M | | | | 3.02M | 3.16M | 3.35M | 3.32M | 6.08M | 5.89M | 4.64M | 0.82M | 1.99M | 1.24M | 0.75M |
|
Current Deferred Revenue (Quarter)
|
4.39M | 3.47M | 7.09M | 12.59M | 11.33M | 9.69M | 9.87M | 7.80M | 7.42M | 8.10M | 6.70M | 5.88M | 5.96M | 8.34M | 7.08M | 6.63M | 7.24M | 9.99M |
|
Total Current Liabilities (Quarter)
|
111.38M | 105.65M | 105.72M | 97.77M | | | | 73.26M | 73.73M | 74.23M | 70.76M | 71.00M | 77.77M | 110.64M | 89.01M | 79.94M | 84.01M | 86.50M |
|
Non-Current Debt (Quarter)
|
7.18M | 3.78M | 1.80M | 0.66M | | | | 0.60M | 0.58M | 0.56M | 0.82M | 0.87M | 0.80M | 0.69M | 0.73M | 0.80M | 0.73M | 0.59M |
|
Non-Current Deffered Revenue (Quarter)
|
0.75M | 0.43M | 3.01M | 3.99M | | | | 1.38M | 1.50M | 1.63M | 1.30M | 1.13M | 1.08M | 1.12M | 1.06M | 1.13M | 1.08M | 1.47M |
|
Pension (Quarter)
|
0.36M | 0.68M | 0.95M | 0.83M | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
0.15M | 0.12M | 0.09M | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
58.60M | 62.04M | 71.88M | 75.99M | | | | 64.85M | 74.07M | 62.41M | 55.66M | 53.44M | 65.23M | 48.29M | 71.17M | 68.14M | 64.97M | 62.91M |
|
Other Non-Current Liabilities (Quarter)
|
0.75M | 3.89M | 7.78M | 2.30M | | | | 3.26M | 2.57M | 3.23M | 1.73M | 1.67M | 2.69M | 2.82M | 2.80M | 3.23M | 3.72M | 4.21M |
|
Total Non-Current Liabilities (Quarter)
|
68.29M | 73.44M | 87.91M | 82.95M | | | | 70.10M | 65.72M | 67.83M | 59.51M | 57.11M | 57.41M | 52.92M | 61.54M | 58.97M | 56.22M | 54.78M |
|
Total Liabilities (Quarter)
|
179.67M | 179.09M | 193.63M | 180.72M | -118.88M | -131.72M | -144.37M | 143.36M | 139.44M | 142.06M | 130.27M | 128.10M | 135.18M | 163.56M | 150.55M | 138.91M | 140.23M | 141.28M |
|
Total Debt (Quarter)
|
49.02M | 31.26M | 28.52M | 15.74M | | | | 1.01M | 0.98M | 1.00M | 1.41M | 1.53M | 1.50M | 8.91M | 20.60M | 1.62M | 1.57M | 1.43M |
|
Common Equity (Quarter)
|
8.63M | 18.72M | 94.75M | 113.46M | 118.88M | 131.72M | 144.37M | 149.96M | 156.04M | 156.11M | 159.31M | 165.80M | 171.09M | 108.94M | 124.18M | 134.31M | 143.62M | 154.51M |
|
Shareholder's Equity (Quarter)
|
8.63M | 18.72M | 94.75M | 113.46M | 118.88M | 131.72M | 144.37M | 149.96M | 156.04M | 156.11M | 159.31M | 165.80M | 171.09M | 108.94M | 124.18M | 134.31M | 143.62M | 154.51M |
|
Liabilities and Shareholders Equity (Quarter)
|
188.30M | 195.24M | 274.29M | 294.18M | | | | 293.32M | 295.48M | 298.17M | 289.58M | 293.90M | 306.27M | 272.50M | 274.73M | 273.21M | 283.86M | 295.80M |
|
Treasury Shares (Quarter)
|
| | | 0.23M | 0.02M | 0.02M | 0.02M | 0.02M | 0.38M | 0.87M | 0.50M | 1.32M | 0.28M | 5.46M | 5.46M | 5.52M | 0.09M | 5.69M |
|
Retained Earnings (Quarter)
|
29.59M | -109.50M | -110.70M | -4.56M | | | | -44.78M | -37.35M | -31.28M | -20.97M | -7.91M | -3.59M | 5.68M | 16.14M | -6.34M | 37.78M | 50.00M |