|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.67M | 12.62M | 24.67M | 30.05M | 25.50M | 34.30M | 19.27M | 20.49M | 4.79M | 10.20M | 13.81M | 7.29M | 9.10M | 10.50M | 7.90M | 2.48M | 4.30M | 9.00M | 10.87M | 6.20M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.67M | 12.62M | 24.67M | 30.05M | 25.50M | 34.30M | 19.27M | 20.49M | 4.79M | 10.20M | 13.81M | 7.29M | 9.10M | 10.50M | 7.90M | 2.48M | 4.30M | 9.00M | 10.87M | 6.20M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.02M | 10.47M | 11.51M | 13.41M | 14.05M | 14.00M | 14.95M | 10.08M | 12.30M | 11.44M | 9.62M | 10.15M | 10.61M | 10.28M | 10.61M | 9.47M | 12.53M | 11.99M | 10.26M | 11.21M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.30M | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.02M | 10.47M | 11.51M | 13.41M | 14.05M | 14.00M | 14.95M | 10.38M | 12.60M | 11.44M | 9.62M | 10.15M | 10.61M | 10.28M | 10.61M | 9.47M | 12.53M | 11.99M | 10.26M | 11.21M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.93M | 2.03M | 2.13M | 2.32M | 2.36M | 2.25M | 2.21M | 2.44M | 2.11M | 2.04M | 2.04M | 1.91M | 1.74M | 1.74M | 1.85M | 1.94M | 1.85M | 1.73M | 1.74M | 1.81M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.44M | 3.31M | 3.04M | 3.73M | 4.60M | 3.47M | 2.98M | 3.66M | 4.74M | 3.47M | 3.65M | 0.30M | 5.36M | 3.52M | 2.64M | 5.51M | 5.14M | 3.67M | 3.35M | 0.78M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.67M | 32.71M | 41.35M | 49.50M | 46.47M | 55.46M | 39.98M | 37.45M | 23.93M | 27.14M | 29.13M | 25.13M | 26.83M | 26.00M | 23.49M | 19.89M | 23.84M | 26.82M | 28.45M | 25.62M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.33M | 85.08M | 82.19M | | 86.30M | 86.18M | 85.01M | 86.15M | 84.43M | 86.83M | 88.89M | 97.04M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 248.67M | 248.67M | 248.67M | 248.67M | 248.67M | 248.67M | 248.67M | 248.67M | 248.67M | 248.67M | 248.67M | 248.67M | 248.67M | 248.67M | 248.67M | 248.67M | 248.67M | 248.67M | 248.67M | 248.67M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.89M | 61.89M | 61.89M | 61.89M | 61.89M | 61.89M | 61.89M | 61.89M | 61.89M | 61.89M | 61.89M | 61.89M | 61.89M | 61.89M | 61.89M | 61.89M | 61.89M | 61.89M | 61.89M | 61.89M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 310.56M | 310.56M | 310.56M | 310.56M | 310.56M | 310.56M | 310.56M | 310.56M | 310.56M | 310.56M | 310.56M | 310.56M | 310.56M | 310.56M | 310.56M | 310.56M | 310.56M | 310.56M | 310.56M | 310.56M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.19M | 3.05M | 2.14M | 2.25M | 2.45M | 2.02M | 1.25M | 0.51M | 0.31M | 0.45M | | | | | | 0.34M | | | | 0.19M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.43M | 1.58M | 0.92M | 2.19M | 2.49M | 2.88M | 2.92M | 2.94M | 2.93M | 2.91M | 3.02M | 3.04M | 3.06M | 3.08M | 3.12M | 3.08M | 3.09M | 3.24M | 3.53M | 3.96M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 573.91M | 566.22M | 562.94M | 564.28M | 562.98M | 563.95M | 562.39M | 559.77M | 566.39M | 570.03M | 563.90M | 567.17M | 571.19M | 567.84M | 566.49M | 572.12M | 566.61M | 569.96M | 574.29M | 581.03M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 598.58M | 598.93M | 604.28M | 613.79M | 609.44M | 619.40M | 602.37M | 597.22M | 590.33M | 597.16M | 593.03M | 592.30M | 598.02M | 593.85M | 589.97M | 592.01M | 590.45M | 596.78M | 602.75M | 606.65M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.62M | 6.12M | 7.39M | 10.63M | 10.23M | 9.29M | 12.49M | 12.74M | 11.71M | 16.58M | 10.09M | 12.54M | 11.88M | 11.70M | 8.55M | 12.09M | 11.82M | 15.33M | 10.85M | 15.67M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.62M | 6.12M | 7.39M | 10.63M | 10.23M | 9.29M | 12.49M | 12.74M | 11.71M | 16.58M | 10.09M | 12.54M | 11.88M | 11.70M | 8.55M | 12.09M | 11.82M | 15.33M | 10.85M | 15.67M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.72M | 0.09M | 0.09M | 0.09M | 6.24M | 9.65M | 6.97M | 0.29M | 0.35M | 10.70M | 0.25M | 9.33M | 0.33M | 11.78M | 10.80M | 0.32M | 0.37M | 0.30M | 10.80M | 11.07M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.90M | 10.78M | 20.55M | 4.63M | 11.59M | 3.47M | 4.45M | 15.12M | 1.60M | 11.48M | 11.56M | 3.25M | 11.74M | 18.85M | 12.11M | 11.40M | 11.30M | 14.89M | 3.10M | 20.98M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.95M | 0.15M | 0.15M | 19.96M | 20.05M | 20.15M | 20.06M | 0.11M | 0.11M | 0.11M | 0.11M | 19.49M | 0.17M | 19.90M | 19.87M | 19.74M | 22.15M | 0.17M | 17.06M | 17.62M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.26M | 1.60M | 1.09M | 0.44M | 0.44M | 3.77M | 5.65M | 5.27M | 0.37M | 0.27M | 5.62M | 5.23M | 5.67M | 4.10M | 0.02M | 5.35M | 5.85M | 4.60M | 6.38M | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.39M | 3.67M | 3.69M | 4.62M | 4.04M | 4.13M | 3.96M | 4.67M | 4.22M | 4.19M | 4.05M | 4.88M | 4.50M | 4.53M | 4.45M | 5.10M | 4.74M | 4.80M | 4.82M | 5.56M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.36M | 73.40M | 69.71M | 74.58M | 71.02M | 70.13M | 70.27M | 68.51M | 64.08M | 73.74M | 69.60M | 72.58M | 75.22M | 74.89M | 75.59M | 75.66M | 74.80M | 76.78M | 69.85M | 79.08M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.82M | 1.78M | 1.74M | 1.71M | 1.71M | 1.68M | 1.65M | 1.63M | 1.60M | 1.57M | 1.54M | 1.62M | 1.70M | 1.60M | 1.56M | 1.58M | 1.53M | 1.49M | 1.47M | 1.44M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.80M | 40.00M | 40.00M | 40.00M | 40.00M | 40.00M | 20.00M | 66.00M | 58.00M | 60.00M | 80.00M | 84.00M | 80.00M | 87.00M | 76.00M | 71.00M | 73.00M | 69.00M | 61.00M | 51.00M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 6.07M | 6.33M | 5.46M | 4.82M | 6.71M | 6.74M | 8.52M | 9.11M | 8.83M | 9.27M | 8.88M | 8.81M | 9.08M | 9.15M | 6.36M | 4.61M | 3.95M | 8.74M | 7.61M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 178.65M | 175.19M | 172.80M | 171.65M | 169.40M | 170.35M | 167.56M | 165.15M | 170.78M | 169.74M | 166.86M | 168.08M | 169.62M | 166.41M | 166.24M | 170.53M | 164.68M | 165.22M | 172.66M | 170.81M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.83M | 8.36M | 8.65M | 0.13M | 0.11M | 0.10M | 0.09M | 0.08M | 0.05M | 6.63M | 0.03M | 0.03M | 0.03M | 6.24M | 6.22M | 6.13M | 6.16M | 6.09M | 0.03M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 315.55M | 305.71M | 292.01M | 294.51M | 293.70M | 295.45M | 272.76M | 315.98M | 309.70M | 320.15M | 327.73M | 341.57M | 341.70M | 345.24M | 328.53M | 325.13M | 318.62M | 316.44M | 313.72M | 315.55M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 315.72M | 306.54M | 300.37M | 303.16M | 293.83M | 295.56M | 272.86M | 316.07M | 309.78M | 320.20M | 334.36M | 341.61M | 341.73M | 345.27M | 334.76M | 331.35M | 324.75M | 322.60M | 319.82M | 315.57M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.80M | 40.00M | 40.00M | 40.00M | 40.00M | 40.00M | 20.00M | 66.00M | 58.00M | 60.00M | 80.00M | 84.00M | 80.00M | 87.00M | 76.00M | 71.00M | 73.00M | 69.00M | 61.00M | 51.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 282.86M | 292.39M | 303.92M | 310.62M | 315.61M | 323.84M | 329.51M | 281.15M | 280.54M | 276.96M | 258.67M | 250.70M | 256.29M | 248.58M | 255.21M | 260.67M | 265.70M | 274.18M | 282.93M | 291.08M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 282.86M | 292.39M | 303.92M | 310.62M | 315.61M | 323.84M | 329.51M | 281.15M | 280.54M | 276.96M | 258.67M | 250.70M | 256.29M | 248.58M | 255.21M | 260.67M | 265.70M | 274.18M | 282.93M | 291.08M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 598.58M | 598.93M | 604.28M | 613.79M | 609.44M | 619.40M | 602.37M | 597.22M | 590.33M | 597.16M | 593.03M | 592.30M | 598.02M | 593.85M | 589.97M | 592.01M | 590.45M | 596.78M | 602.75M | 606.65M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -57.55M | -48.73M | -38.57M | -0.29M | 0.22M | 0.52M | 0.19M | -11.59M | 0.06M | 0.38M | 9.61M | 13.96M | 19.87M | 27.51M | 33.69M | 18.91M | 22.57M | 29.66M | 37.01M | 43.55M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.74M | 0.68M | 0.63M | 0.50M | 0.50M | 0.61M | 0.64M | 0.55M | 0.55M | 0.67M | 0.65M | 0.54M | 0.50M | 0.75M | 0.75M | 0.67M | 1.03M | 0.80M | 0.77M | 0.62M |