|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.74M | 33.01M | 47.15M | 83.30M | 65.60M | 66.98M | 69.62M | 46.07M | 40.28M | 66.36M | 41.72M | 75.99M | 68.55M | 66.99M | 53.96M | 59.27M | 28.66M | 16.70M | 13.48M | 28.52M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.21M | 14.76M | 4.21M | 24.34M | 4.28M | 1.22M | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.74M | 33.01M | 47.15M | 83.30M | 65.60M | 66.98M | 69.62M | 50.29M | 55.04M | 70.57M | 66.06M | 80.27M | 69.78M | 66.99M | 53.96M | 59.27M | 28.66M | 16.70M | 13.48M | 28.52M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.60M | 31.72M | 29.98M | 26.16M | 34.87M | 31.59M | 31.90M | 37.17M | 34.86M | 32.05M | 40.26M | 35.69M | 40.48M | 43.58M | 53.12M | 42.98M | 47.28M | 47.26M | 51.13M | 36.93M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.60M | 31.72M | 29.98M | 26.16M | 34.87M | 31.59M | 31.90M | 37.17M | 34.86M | 32.05M | 40.26M | 35.69M | 40.48M | 43.58M | 53.12M | 42.98M | 47.28M | 47.26M | 51.13M | 36.93M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.67M | 3.33M | 3.15M | 2.72M | 2.64M | 3.08M | 2.71M | 2.62M | 2.64M | 2.56M | 2.94M | 2.95M | 2.42M | 2.35M | 2.71M | 3.05M | 2.39M | 4.50M | 3.09M | 3.99M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.77M | 0.21M | 2.97M | 4.88M | 5.36M | 4.47M | 2.25M | 4.74M | 6.29M | 7.97M | 6.95M | 5.56M | 6.07M | 4.09M | 3.64M | 4.03M | 8.05M | 8.37M | 8.20M | 7.87M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.78M | 72.50M | 110.95M | 121.63M | 113.03M | 111.46M | 111.05M | 114.14M | 107.59M | 137.49M | 130.68M | 134.66M | 118.75M | 119.39M | 115.44M | 111.25M | 86.38M | 79.63M | 77.33M | 87.03M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.03M | 51.45M | 23.25M | 23.12M | 23.45M | 22.04M | 23.84M | 23.94M | 26.15M | 32.51M | 38.40M | 50.86M | 52.01M | 59.49M | 75.50M | 103.53M | 125.65M | 149.14M | 160.49M | 171.60M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.18M | 14.54M | 117.18M | 14.54M | 117.18M | 14.54M | 14.54M | 14.54M | 117.18M | 117.18M | 117.18M | 10.74M | 117.18M | 10.74M | 117.18M | 117.18M | 10.74M | 10.74M | 10.74M | 117.18M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.18M | 14.54M | 117.18M | 14.54M | 117.18M | 14.54M | 14.54M | 14.54M | 117.18M | 117.18M | 117.18M | 10.74M | 117.18M | 10.74M | 117.18M | 117.18M | 10.74M | 10.74M | 10.74M | 117.18M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.47M | 33.70M | 32.08M | 23.71M | 23.64M | 23.64M | 23.64M | 2.90M | 25.21M | 25.21M | 25.21M | 23.22M | 22.80M | 22.80M | 22.76M | 25.36M | 24.81M | 24.81M | 24.81M | 21.67M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 0.85M | 0.80M | 0.79M | 0.79M | 0.83M | 0.82M | 0.81M | 0.84M | 1.16M | 1.18M | 0.76M | 1.44M | 0.94M | 1.36M | 1.55M | 1.37M | 1.32M | 1.27M | |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.04M | 120.70M | 119.25M | 150.55M | 151.21M | 151.91M | 156.38M | 153.49M | 147.36M | 141.42M | 146.70M | 159.73M | 184.41M | 187.49M | 213.09M | 221.77M | 215.41M | 218.55M | 229.12M | 234.53M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 239.85M | 244.65M | 253.46M | 295.30M | 287.69M | 285.42M | 291.28M | 291.57M | 281.09M | 311.42M | 315.78M | 345.25M | 355.16M | 366.38M | 404.02M | 436.56M | 427.43M | 447.32M | 466.94M | 493.16M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.72M | 13.38M | 16.04M | 12.30M | 13.08M | 13.94M | 16.24M | 10.50M | 12.94M | 16.84M | 17.58M | 18.15M | 14.28M | 19.00M | 27.86M | 37.03M | 34.36M | 33.99M | 35.07M | 27.02M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.72M | 13.38M | 16.04M | 12.30M | 13.08M | 13.94M | 16.24M | 10.50M | 12.94M | 16.84M | 17.58M | 18.15M | 14.28M | 19.00M | 27.86M | 37.03M | 34.36M | 33.99M | 35.07M | 27.02M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.78M | 15.67M | 9.29M | 10.89M | 10.04M | 8.65M | 9.01M | 12.35M | 12.67M | 13.68M | 9.21M | 11.61M | 12.28M | 11.99M | 8.85M | 15.44M | 16.80M | 18.43M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.06M | 0.06M | 0.01M | 0.03M | 0.04M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.03M | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 2.00M | 2.00M | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.37M | 10.01M | 10.31M | 11.48M | 11.23M | 11.64M | 10.31M | 9.63M | 10.06M | 10.41M | 10.92M | 11.74M | 11.84M | | 10.34M | 9.50M | 9.75M | 10.74M | 0.43M | 0.46M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | | | 1.02M | 0.22M | | 0.51M | 2.06M | 1.55M | 6.09M | 3.05M | 2.83M | 2.29M | | | 1.07M | 1.30M | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.20M | 22.18M | 24.69M | 25.41M | 21.20M | 21.70M | 22.70M | 24.15M | 21.00M | 22.90M | 21.80M | 26.90M | 22.27M | 24.33M | 23.00M | 30.60M | 28.85M | 28.08M | 33.48M | 44.20M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.55M | 62.47M | 68.88M | 65.88M | 55.05M | 58.19M | 59.88M | 55.02M | 54.57M | 68.66M | 66.10M | 73.41M | 59.88M | 66.89M | 73.45M | 90.21M | 83.10M | 88.25M | 95.88M | 100.71M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.13M | 28.81M | 28.70M | 29.36M | 29.26M | 30.37M | 30.90M | 30.78M | 30.65M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.76M | 14.30M | 13.85M | | | | | | | | | | | | | | | 13.00M | 8.00M | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.45M | 4.65M | 4.85M | 1.61M | 1.51M | 1.37M | 1.25M | 0.67M | 0.70M | 0.64M | 0.62M | | | | | | | | | |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.98M | 11.98M | 11.98M | 11.98M | 11.98M | 11.98M | 11.98M | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.33M | 50.63M | 49.13M | 86.41M | 90.55M | 87.37M | 92.00M | 91.00M | 90.57M | 87.65M | 91.89M | 88.85M | 101.93M | 105.93M | 131.25M | 138.80M | 136.18M | 134.49M | 156.52M | 162.11M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.92M | 2.87M | 2.80M | | | | | | | | | 0.06M | 0.05M | | | 0.02M | | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 130.09M | 132.06M | 136.71M | 153.90M | | | | 146.69M | | | | 178.39M | 190.62M | 201.52M | 234.06M | 258.28M | 249.65M | 266.64M | 281.08M | 293.48M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 133.01M | 134.92M | 139.51M | 153.90M | 147.10M | 146.93M | 153.13M | 146.69M | 145.84M | 156.95M | 158.61M | 178.44M | 190.67M | 201.52M | 234.06M | 258.29M | 249.65M | 266.64M | 281.08M | 293.48M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.76M | 16.30M | 15.85M | | | | | | | | | | | | | | | 13.00M | 8.00M | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.86M | 97.74M | 101.96M | 129.42M | 128.60M | 126.50M | 126.16M | 144.88M | 135.25M | 154.47M | 157.16M | 166.80M | 164.49M | 164.86M | 169.96M | 178.26M | 177.78M | 180.68M | 185.85M | 199.69M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.86M | 97.74M | 101.96M | 129.42M | 128.60M | 126.50M | 126.16M | 144.88M | 135.25M | 154.47M | 157.16M | 166.80M | 164.49M | 164.86M | 169.96M | 178.26M | 177.78M | 180.68M | 185.85M | 199.69M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 239.85M | 244.65M | 253.46M | 295.30M | 287.69M | 285.42M | 291.28M | 291.57M | 281.09M | 311.42M | 315.78M | 345.25M | 355.16M | 366.38M | 404.02M | 436.56M | 427.43M | 447.32M | 466.94M | 493.16M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.91M | 5.91M | 1.73M | 1.74M | 1.54M | 1.55M | 1.55M | 1.57M | 0.10M | 1.40M | 1.40M | 1.40M | 1.04M | 0.99M | | 0.93M | 1.70M | 0.80M | 1.70M | 1.70M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.39M | 12.51M | -4.24M | -1.24M | 39.67M | -1.28M | -1.30M | -7.90M | -1.01M | 60.42M | -1.04M | -0.04M | 69.06M | 68.38M | 72.34M | 0.27M | 0.27M | 82.67M | 0.27M | 99.17M |