|
Cash & Equivalents (Quarter)
|
| 10.32M | 13.13M | 8.30M | 72.69M | 85.98M | 31.91M | 40.44M | 42.92M | 34.65M | 30.60M | 22.92M | 19.77M | 27.14M | 23.02M | 22.26M | 18.60M | 19.41M | 19.66M | 21.00M | 19.29M | 26.70M |
|
Cash & Current Investments (Quarter)
|
| 10.32M | 13.13M | 8.30M | 72.69M | 85.98M | 31.91M | 40.44M | 42.92M | 34.65M | 30.60M | 22.92M | 19.77M | 27.14M | 23.02M | 22.26M | 18.60M | 19.41M | 19.66M | 21.00M | 19.29M | 26.70M |
|
Receivables - Net (Quarter)
|
| 40.66M | 42.36M | 47.84M | 52.90M | 51.62M | 57.44M | 51.04M | 41.71M | 44.54M | 48.05M | 47.03M | 48.22M | 52.41M | 54.75M | 45.15M | 46.34M | 43.98M | 45.40M | 43.18M | 46.50M | 47.00M |
|
Receivables - Other (Quarter)
|
| | | | 4.04M | 1.03M | 3.45M | 3.45M | 3.45M | | 2.17M | | | 2.17M | 2.22M | 3.15M | 3.45M | 3.51M | 4.20M | 5.78M | 5.17M | 5.46M |
|
Receivables (Quarter)
|
| 40.66M | 42.36M | 47.84M | 56.93M | 52.65M | 60.89M | 54.49M | 45.16M | 44.54M | 50.23M | 47.03M | 48.22M | 54.59M | 56.97M | 48.29M | 49.78M | 47.49M | 49.59M | 48.96M | 51.66M | 52.46M |
|
Inventory (Quarter)
|
| 5.84M | 6.63M | 9.86M | 12.15M | 15.47M | 11.79M | 9.90M | 8.27M | 10.05M | 8.77M | 7.37M | 9.93M | 8.21M | 7.61M | 7.84M | 7.55M | 6.65M | 6.07M | 5.72M | 7.36M | 3.17M |
|
Prepaid Assets (Quarter)
|
| 5.43M | 9.91M | 14.73M | 14.96M | 7.36M | 7.27M | 8.70M | 12.93M | 13.99M | 12.62M | 0.66M | 1.22M | 14.22M | 13.62M | 11.37M | 11.50M | 1.18M | 9.41M | 9.36M | 9.32M | 9.02M |
|
Current Assets (Quarter)
|
| 62.25M | 72.35M | 81.45M | 153.40M | 161.36M | 109.64M | 110.99M | 107.37M | 103.22M | 100.48M | 88.84M | 92.23M | 101.99M | 99.00M | 86.62M | 83.47M | 79.96M | 80.53M | 79.22M | 82.15M | 85.92M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| 13.71M | 13.34M | 12.61M | 12.63M | 12.24M | 12.17M | 11.89M | 12.14M | 11.90M | 12.14M | 12.90M | 12.12M | 10.96M | 10.64M | 10.38M | 9.51M | 9.05M | 7.85M | 8.22M | 7.98M | 6.74M |
|
Goodwill (Quarter)
|
| 384.20M | 383.74M | 383.88M | 383.64M | 383.42M | 428.15M | 427.58M | 427.06M | 369.71M | 369.87M | 373.08M | 294.60M | 294.97M | 294.77M | 228.84M | 228.84M | 228.84M | 228.84M | 228.84M | 228.84M | 228.84M |
|
Intangibles (Quarter)
|
| 240.20M | 228.94M | 221.02M | 211.69M | 202.55M | 221.86M | 210.95M | 200.40M | 192.50M | 183.25M | 185.17M | 176.03M | 167.59M | 158.40M | 148.06M | 138.74M | 125.06M | 115.06M | 104.12M | 93.57M | 83.00M |
|
Goodwill & Intangibles (Quarter)
|
| 624.40M | 612.67M | 604.90M | 595.33M | 585.97M | 650.01M | 638.52M | 627.46M | 562.21M | 553.12M | 558.26M | 470.63M | 462.56M | 453.17M | 376.90M | 367.58M | 353.90M | 343.90M | 332.96M | 322.41M | 311.85M |
|
Long-Term Deferred Tax (Quarter)
|
| 0.12M | | | 0.11M | | | | 0.56M | 0.06M | 0.05M | 0.05M | 0.05M | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| 300.00M | 0.37M | 3.53M | 0.46M | 0.37M | 0.37M | 0.38M | 0.36M | 0.36M | 0.36M | 0.58M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.29M | 0.29M | 0.30M | 0.31M | 0.27M |
|
Non-Current Assets (Quarter)
|
| 300.06M | 629.10M | 621.53M | 608.90M | 256.73M | 671.51M | 659.27M | 651.60M | 192.55M | 576.05M | 582.43M | 493.95M | 485.00M | 477.62M | 401.10M | 390.44M | 375.87M | 364.60M | 353.71M | 341.23M | 324.62M |
|
Assets (Quarter)
|
| 700.02M | 701.46M | 702.99M | 762.29M | 760.34M | 781.15M | 770.25M | 758.97M | 688.68M | 676.53M | 671.27M | 586.18M | 586.98M | 576.62M | 487.72M | 473.92M | 455.83M | 445.13M | 432.94M | 423.38M | 410.55M |
|
Accounts Payables (Quarter)
|
| 22.98M | 19.52M | 23.18M | 20.52M | 16.00M | 19.90M | 19.29M | 18.20M | 17.84M | 23.26M | 21.60M | 22.45M | 23.98M | 22.49M | 21.38M | 22.68M | 14.83M | 18.56M | 19.14M | 17.46M | 12.35M |
|
Notes Payables (Quarter)
|
| | 20.00M | 22.00M | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| 22.98M | 39.52M | 45.18M | 20.52M | 16.00M | 19.90M | 19.29M | 18.20M | 17.84M | 23.26M | 21.60M | 22.45M | 23.98M | 22.49M | 21.38M | 22.68M | 14.83M | 18.56M | 19.14M | 17.46M | 12.35M |
|
Accumulated Expenses (Quarter)
|
| 17.21M | | | 26.36M | 22.35M | 11.68M | 15.66M | 14.59M | 16.00M | 15.85M | 16.38M | 24.54M | 23.42M | 29.14M | 24.35M | 25.29M | 31.85M | 29.24M | 35.16M | 34.09M | 38.09M |
|
Short term Debt (Quarter)
|
| 3.16M | 3.15M | 3.15M | 3.15M | 3.33M | 3.21M | 3.17M | 5.32M | 5.34M | 5.37M | 4.82M | 4.27M | 2.41M | 1.85M | 1.85M | 1.85M | 1.85M | 1.85M | 1.85M | 1.85M | 1.85M |
|
Current Leases (Quarter)
|
| 0.86M | 0.50M | 0.64M | 0.53M | 0.19M | 1.64M | 1.98M | 1.87M | 1.81M | 1.65M | 1.51M | 1.43M | 1.45M | 1.53M | 1.52M | 1.52M | 1.43M | 1.45M | 1.23M | 1.21M | 0.58M |
|
Current Taxes (Quarter)
|
| 0.24M | 0.71M | 0.64M | 0.60M | 0.47M | 0.55M | | | 0.21M | 1.21M | 0.98M | 2.21M | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| 7.80M | 7.63M | 7.07M | 6.80M | 6.89M | 7.02M | 7.01M | 7.01M | 7.82M | 9.04M | 8.70M | 7.93M | 9.04M | 7.94M | 8.53M | 7.79M | 8.51M | 8.43M | 8.62M | 8.80M | 9.09M |
|
Total Current Liabilities (Quarter)
|
| 52.22M | 61.28M | 70.07M | 59.10M | 49.04M | 44.00M | 47.10M | 46.99M | 48.84M | 55.08M | 53.98M | 62.84M | 71.97M | 72.29M | 62.61M | 64.45M | 66.09M | 65.35M | 71.62M | 69.11M | 72.00M |
|
Capital Leases (Quarter)
|
| 0.51M | 0.42M | 0.36M | 0.30M | -0.26M | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| 298.40M | 1.54M | 1.56M | 378.36M | 399.12M | 414.03M | 413.79M | 414.68M | 413.91M | 413.09M | 296.11M | 412.63M | 296.11M | 295.98M | 295.86M | 295.76M | 295.66M | 295.53M | 295.42M | 295.32M | 295.24M |
|
Preferred Stock Liabilities (Quarter)
|
| 263.60M | 270.99M | 278.52M | | | | | | | | | | 141.59M | 141.92M | 142.21M | 142.49M | 142.78M | 143.06M | 143.34M | 143.63M | 143.91M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| 42.84M | 42.38M | 40.46M | 36.38M | 37.92M | 38.20M | 35.03M | 33.45M | 47.99M | 23.27M | 19.42M | 14.17M | 13.79M | 12.40M | 7.47M | 6.30M | 4.13M | 3.40M | 2.00M | 0.86M | 0.89M |
|
Operating Leases (Quarter)
|
| | | | | | 7.43M | 6.85M | 9.50M | 11.34M | 8.96M | 9.57M | 9.74M | 9.45M | 9.43M | 9.02M | 8.72M | 9.73M | 8.14M | 6.18M | 5.93M | 1.28M |
|
Other Non-Current Liabilities (Quarter)
|
| 15.94M | 13.52M | 13.56M | 0.27M | 0.29M | 0.26M | 0.15M | 0.03M | 10.79M | 11.40M | 12.39M | 0.02M | 2.53M | 14.68M | 12.77M | 18.20M | 14.70M | 15.10M | 35.40M | 41.50M | 47.91M |
|
Total Non-Current Liabilities (Quarter)
|
| 399.96M | 410.43M | 417.38M | 482.46M | 492.53M | 511.04M | 510.91M | 513.22M | 497.22M | 500.43M | 495.85M | 515.05M | 547.48M | 539.60M | 532.11M | 532.95M | 540.73M | 544.94M | 531.03M | 527.60M | 526.42M |
|
Total Liabilities (Quarter)
|
-39.02M | 415.91M | 423.94M | 430.94M | 482.73M | 492.81M | 511.30M | 511.06M | 513.25M | 508.01M | 511.83M | 508.24M | 515.07M | 550.01M | 554.28M | 544.88M | 551.15M | 555.43M | 560.03M | 566.43M | 569.10M | 574.33M |
|
Total Debt (Quarter)
|
| 301.56M | 4.69M | 4.72M | 381.51M | 402.44M | 417.23M | 416.95M | 420.00M | 419.25M | 418.46M | 300.93M | 416.90M | 298.52M | 297.83M | 297.71M | 297.61M | 297.51M | 297.38M | 297.27M | 297.18M | 297.09M |
|
Common Equity (Quarter)
|
39.02M | 16.50M | 6.52M | -6.48M | 279.56M | | 269.86M | 259.20M | 245.72M | 435.29M | 437.68M | -286.23M | 71.11M | -2.75M | -5.83M | -5.35M | -77.24M | -99.60M | 469.26M | 0.01M | -145.71M | -163.78M |
|
Shareholder's Equity (Quarter)
|
39.02M | 16.50M | 6.52M | -6.48M | 279.56M | 401.70M | 269.86M | 259.20M | 245.72M | 435.29M | -266.73M | 163.03M | 71.11M | -2.75M | -432.87M | -5.35M | -77.24M | -99.60M | -576.26M | -3.19M | -145.71M | -163.78M |
|
Liabilities and Shareholders Equity (Quarter)
|
| 700.02M | 701.46M | 702.99M | 762.29M | 760.34M | 781.15M | 770.25M | 758.97M | 688.68M | 676.53M | 671.27M | 586.18M | 586.98M | 576.62M | 487.72M | 473.92M | 455.83M | 445.13M | 432.94M | 423.38M | 410.55M |
|
Treasury Shares (Quarter)
|
| -0.03M | | | 22.24M | | 0.00M | 5.53M | 5.58M | 1.10M | 9.23M | | | 2.06M | 5.00M | 1.00M | 1.19M | 1.64M | 1.19M | 1.19M | 1.19M | 1.19M |
|
Retained Earnings (Quarter)
|
| -113.73M | -2.46M | -125.76M | -130.13M | -3.46M | -3.59M | -164.40M | -8.17M | -6.39M | -266.73M | -6.13M | -6.36M | -6.07M | -5.83M | -516.50M | -535.91M | -561.36M | -576.26M | -593.14M | -6.73M | -624.33M |