|
Cash & Equivalents (Quarter)
|
| | | 0.70M | 9.21M | 0.12M | 12.77M | 14.63M | 17.81M | 12.57M | 18.82M | 17.02M | 14.90M | 12.25M | 20.56M | 19.51M | 18.13M | 16.36M | 21.07M | 17.76M | 21.39M | 14.86M | 27.94M | 20.59M |
|
Cash & Current Investments (Quarter)
|
| | | 0.70M | 9.21M | 0.12M | 12.77M | 14.63M | 17.81M | 12.57M | 18.82M | 17.02M | 14.90M | 12.25M | 20.56M | 19.51M | 18.13M | 16.36M | 21.07M | 17.76M | 21.39M | 14.86M | 27.94M | 20.59M |
|
Receivables - Net (Quarter)
|
| | | | 15.81M | | 19.33M | 18.55M | 25.21M | 25.60M | 26.39M | 26.85M | 31.26M | 32.02M | 29.26M | 30.58M | 33.23M | 32.08M | 36.24M | 34.67M | 37.85M | 34.67M | 35.88M | 37.06M |
|
Receivables - Other (Quarter)
|
| | | | 0.29M | | 0.10M | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | 16.10M | | 19.43M | 18.55M | 25.21M | 25.60M | 26.39M | 26.85M | 31.26M | 32.02M | 29.26M | 30.58M | 33.23M | 32.08M | 36.24M | 34.67M | 37.85M | 34.67M | 35.88M | 37.06M |
|
Inventory (Quarter)
|
| | | | 1.41M | | 4.41M | 4.54M | 4.04M | 4.53M | 5.95M | 5.85M | 5.46M | 5.09M | 6.45M | 6.80M | 6.30M | 6.16M | 6.69M | | | | | |
|
Prepaid Assets (Quarter)
|
| | | 0.40M | 0.38M | 0.31M | | | | | | | | | | | 6.30M | | | 7.87M | 4.87M | 4.96M | 5.09M | 4.87M |
|
Current Assets (Quarter)
|
| | | 1.09M | 39.27M | 0.43M | 49.28M | 50.79M | 59.44M | 56.25M | 65.05M | 64.09M | 66.81M | 61.25M | 69.15M | 70.62M | 70.91M | 67.52M | 77.01M | 74.00M | 79.28M | 69.47M | 83.78M | 77.84M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | 0.32M | | 0.27M | 0.32M | 0.34M | 0.36M | 0.41M | 0.51M | 0.57M | 0.60M | 0.58M | 0.60M | 0.55M | 0.52M | 0.49M | 0.44M | 0.41M | 0.39M | 0.46M | 0.53M |
|
Long-Term Investments (Quarter)
|
| | | 115.01M | 1.59M | 115.02M | 3.99M | 4.01M | 3.99M | 3.68M | 2.13M | 2.27M | 2.31M | 2.34M | 9.23M | 4.98M | 1.45M | 1.36M | 1.05M | 0.60M | 1.83M | 2.62M | 2.58M | 2.58M |
|
Goodwill (Quarter)
|
| | | | 0.40M | | 0.40M | 0.40M | 0.40M | | | | 0.40M | | | | 0.40M | | | | 0.40M | | | |
|
Intangibles (Quarter)
|
284.36M | | | | 391.15M | 498.44M | 508.79M | 535.20M | 571.38M | 653.00M | 558.99M | 587.83M | 722.80M | 628.20M | 635.60M | 768.67M | 640.22M | 634.72M | 781.26M | 693.43M | 876.41M | 721.80M | 924.65M | 977.08M |
|
Goodwill & Intangibles (Quarter)
|
284.36M | | | | 391.55M | 498.44M | 509.20M | 535.60M | 571.79M | 653.00M | 558.99M | 587.83M | 723.20M | 628.20M | 635.60M | 768.67M | 640.62M | 634.72M | 781.26M | 693.43M | 876.81M | 721.80M | 924.65M | 977.08M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | 2.39M | | | | 2.25M | | | | 6.47M | | | | 9.19M | | | | 12.18M | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | 0.78M | | 0.74M | 0.75M | 0.56M | 0.66M | 0.84M | 1.17M | 1.15M | 1.14M | 1.32M | 1.34M | 1.13M | 1.41M | 1.66M | 1.69M | 1.38M | 1.49M | 1.59M | 1.74M |
|
Non-Current Assets (Quarter)
|
| | | 115.01M | 0.19M | 578.39M | 550.13M | 578.68M | 0.25M | 627.07M | 621.49M | 656.19M | 0.22M | 706.01M | 712.32M | 716.72M | 0.21M | 700.64M | 701.22M | 758.37M | 0.27M | 787.50M | 819.75M | 864.07M |
|
Assets (Quarter)
|
395.85M | | | 116.10M | 461.86M | 578.83M | 599.41M | 629.47M | 684.27M | 683.32M | 686.54M | 720.28M | 754.08M | 767.26M | 781.47M | 787.34M | 783.53M | 768.16M | 778.23M | 832.37M | 865.13M | 856.98M | 903.54M | 941.91M |
|
Accounts Payables (Quarter)
|
| | | 0.08M | 3.32M | 0.30M | 5.33M | 5.17M | 4.44M | 0.96M | 1.11M | 1.11M | 6.68M | 0.66M | 0.74M | 0.74M | 9.02M | 0.72M | 0.80M | 0.80M | 5.39M | 3.76M | 4.09M | 5.85M |
|
Payables (Quarter)
|
| | | 0.08M | 3.32M | 0.30M | 5.33M | 5.17M | 4.44M | 0.96M | 1.11M | 1.11M | 6.68M | 0.66M | 0.74M | 0.74M | 9.02M | 0.72M | 0.80M | 0.80M | 5.39M | 3.76M | 4.09M | 5.85M |
|
Accumulated Expenses (Quarter)
|
| | | | 14.66M | | 0.63M | 1.14M | 21.24M | 0.39M | 0.71M | 1.01M | 33.24M | 33.23M | 40.02M | 37.40M | 2.04M | 0.88M | 44.78M | 41.85M | 2.59M | 42.09M | 1.02M | 47.90M |
|
Other Accumulated Expenses (Quarter)
|
| | | | 2.62M | | 8.63M | 10.35M | 12.27M | 3.39M | 3.75M | 3.70M | 10.58M | 11.37M | 9.95M | 8.08M | 7.31M | 6.37M | 2.95M | 10.28M | 7.95M | 3.89M | 3.28M | 6.20M |
|
Short term Debt (Quarter)
|
| | | | 1.00M | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | 1.40M | 1.49M | 7.33M | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
0.14M | | | | 0.53M | 0.53M | 0.48M | 0.52M | 0.08M | 0.12M | 1.77M | 1.63M | 0.20M | 0.21M | 0.33M | | 0.44M | 0.54M | 0.10M | 0.10M | 0.80M | 0.68M | 0.00M | 0.01M |
|
Current Deferred Revenue (Quarter)
|
0.47M | | 2.30M | 1.87M | 1.34M | 1.84M | 1.31M | 1.64M | 1.10M | 0.73M | 3.62M | 2.74M | 2.15M | 1.46M | 2.55M | 1.94M | 1.16M | 1.10M | 2.78M | 2.38M | 1.89M | 2.74M | 5.01M | 4.06M |
|
Total Current Liabilities (Quarter)
|
| | | 0.08M | 25.38M | 0.30M | 33.93M | 41.94M | 41.06M | 36.24M | 38.96M | 47.08M | 54.55M | 51.54M | 60.69M | 56.18M | 60.37M | 52.68M | 56.05M | 61.72M | 65.84M | 53.70M | 61.95M | 65.63M |
|
Non-Current Debt (Quarter)
|
| | | | 211.53M | | 203.94M | 225.28M | 269.86M | 277.43M | 278.01M | 292.16M | 311.49M | 325.81M | 332.13M | 342.46M | 330.79M | 324.13M | 324.46M | 371.80M | 388.13M | 387.37M | 421.81M | 452.26M |
|
Preferred Stock Liabilities (Quarter)
|
| | | 110.89M | 110.64M | 115.00M | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | 1.01M | | 0.87M | 1.10M | 1.06M | 1.00M | 0.95M | 1.29M | 1.30M | 1.19M | 1.33M | 1.43M | 1.49M | 1.38M | 1.35M | 1.27M | 1.32M | 1.23M | 1.18M | 1.19M |
|
Non-Current Deferred Tax Liability (Quarter)
|
16.41M | | | | 21.66M | 19.29M | 20.05M | 19.76M | 24.88M | 24.04M | 23.57M | 3.66M | 37.00M | 30.71M | 30.33M | 29.88M | 30.47M | 30.03M | 30.54M | 31.55M | 38.23M | 39.15M | 39.78M | 40.85M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | 7.07M | 6.85M | 6.60M | 6.98M | 6.72M | 6.43M | 6.12M | 5.92M | 5.72M | 5.49M | 6.65M | 7.19M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | 6.74M | | 1.12M | 1.68M | 1.01M | 0.91M | 0.90M | 0.80M | 0.79M | 0.69M | 0.59M | 0.59M | 0.12M | 0.47M | 0.76M | 0.60M | 0.41M | 0.49M | 0.47M | 0.81M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | 260.75M | | 261.25M | 287.99M | 335.81M | 339.11M | 342.03M | 374.63M | 403.64M | 414.91M | 429.76M | 435.50M | 428.93M | 413.27M | 418.20M | 470.98M | 498.52M | 486.38M | 530.95M | 566.30M |
|
Total Liabilities (Quarter)
|
225.33M | -180.12M | -182.94M | 0.21M | 267.49M | 385.72M | 262.37M | 289.66M | 336.82M | 340.02M | 342.93M | 375.42M | 404.42M | 415.60M | 430.35M | 436.09M | 429.05M | 413.74M | 418.97M | 471.58M | 498.93M | 486.87M | 531.42M | 567.10M |
|
Total Debt (Quarter)
|
| | | | 212.53M | | 203.94M | 225.28M | 269.86M | 277.43M | 278.01M | 292.16M | 311.49M | 325.81M | 332.13M | 342.46M | 330.79M | 324.13M | 324.46M | 371.80M | 388.13M | 387.37M | 421.81M | 452.26M |
|
Common Equity (Quarter)
|
170.51M | 180.12M | 182.94M | 189.28M | 194.37M | 193.10M | 337.04M | 339.81M | 347.45M | 343.30M | 343.61M | 344.85M | 349.66M | 351.66M | 351.12M | 351.26M | 354.48M | 354.42M | 359.27M | 360.78M | 364.88M | 370.11M | 372.12M | 374.80M |
|
Shareholder's Equity (Quarter)
|
170.51M | 180.12M | 182.94M | 189.28M | 194.37M | 193.10M | 337.04M | 338.71M | 347.45M | 343.30M | 343.61M | 344.85M | 349.66M | 351.66M | 351.12M | 351.26M | 354.48M | 354.42M | 359.27M | 360.78M | 366.20M | 370.11M | 372.12M | 373.61M |
|
Liabilities and Shareholders Equity (Quarter)
|
395.85M | | | 116.10M | 461.86M | 578.83M | 599.41M | 629.47M | 684.27M | 683.32M | 686.54M | 720.28M | 754.08M | 767.26M | 781.47M | 787.34M | 783.53M | 768.16M | 778.23M | 832.37M | 865.13M | 856.98M | 903.54M | 941.91M |
|
Retained Earnings (Quarter)
|
-10.12M | | | -0.12M | 2.10M | -2.32M | 2.13M | 3.32M | 12.21M | -6.21M | 16.83M | -6.48M | 14.75M | -3.72M | -5.91M | 12.60M | 15.40M | 15.05M | 15.24M | 20.48M | 23.15M | 1.63M | 0.52M | 0.48M |
|
Preferred Shares (Quarter)
|
| | | | 81.63M | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares (Quarter)
|
| | | | | | | | 0.17M | | | | 0.47M | | | | 0.63M | | | | 0.60M | | | |