|
Cash & Equivalents (Quarter)
|
| | | 10.07M | 4.23M | 13.17M | 14.19M | 5.01M | 2.53M | 10.09M | 11.20M | 8.77M | 6.46M | 5.86M | 9.22M | 22.71M | 15.24M | 3.19M | 11.11M | 23.51M | 35.61M | 4.69M | 8.59M | 7.32M |
|
Cash & Current Investments (Quarter)
|
| | | 10.07M | 4.23M | 13.17M | 14.19M | 5.01M | 2.53M | 10.09M | 11.20M | 8.77M | 6.46M | 5.86M | 9.22M | 22.71M | 15.24M | 3.19M | 11.11M | 23.51M | 35.61M | 4.69M | 8.59M | 7.32M |
|
Receivables - Net (Quarter)
|
| | | 24.20M | 28.14M | 42.98M | 44.59M | 26.70M | 56.89M | 58.32M | 71.65M | 48.60M | 75.42M | 97.10M | 109.64M | 107.10M | 104.16M | 92.26M | 95.30M | 78.18M | 67.70M | 103.43M | 117.46M | 128.79M |
|
Receivables - Other (Quarter)
|
| | | 3.80M | 9.99M | 6.80M | 10.55M | 13.50M | 16.15M | 14.58M | 11.56M | 16.70M | 19.66M | 21.66M | 28.51M | 40.10M | 23.41M | 17.02M | 13.79M | 20.83M | 10.41M | 1.59M | 0.13M | 22.13M |
|
Receivables (Quarter)
|
| | | 28.00M | 38.13M | 49.77M | 55.14M | 40.20M | 73.04M | 72.90M | 83.21M | 65.30M | 95.08M | 118.76M | 138.15M | 147.20M | 127.57M | 109.28M | 109.09M | 99.02M | 78.11M | 105.02M | 117.60M | 150.93M |
|
Inventory (Quarter)
|
| | | 15.12M | 21.09M | 21.27M | 27.83M | 38.37M | 49.48M | 64.96M | 81.16M | 72.85M | 73.73M | 68.31M | 60.96M | 52.80M | 59.56M | 60.01M | 65.85M | 55.98M | 61.17M | 56.90M | 60.35M | 89.88M |
|
Prepaid Assets (Quarter)
|
| | | 0.15M | 6.51M | 7.29M | 11.71M | 5.04M | 12.65M | 8.83M | 7.61M | 4.63M | 8.09M | 7.18M | 6.66M | 4.42M | 6.87M | 4.78M | 4.72M | 9.85M | 12.85M | 15.20M | 7.08M | 9.76M |
|
Current Assets (Quarter)
|
| | | 56.15M | 69.96M | 91.51M | 108.87M | 93.45M | 137.70M | 156.29M | 183.18M | 153.54M | 183.36M | 200.12M | 214.24M | 227.19M | 208.48M | 177.25M | 190.77M | 188.35M | 187.75M | 190.07M | 201.19M | 257.89M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | 12.76M | 13.16M | 13.62M | 14.36M | 15.57M | 16.03M | 16.83M | 16.60M | 16.87M | 18.39M | 20.20M | 22.79M | 24.84M | 26.21M | 26.93M | 28.05M | 28.22M | 30.04M | 41.98M | 49.19M | 53.30M |
|
Goodwill (Quarter)
|
| | | 50.18M | 50.18M | 50.18M | 69.32M | 69.44M | 69.40M | 69.90M | 69.94M | 69.94M | 69.94M | 69.90M | 69.90M | 69.94M | 69.94M | 69.94M | 69.94M | 69.90M | 69.90M | 69.94M | 69.90M | 69.94M |
|
Intangibles (Quarter)
|
| | | 71.99M | 69.99M | 68.00M | 67.51M | 65.24M | 62.97M | 60.73M | 58.61M | 56.59M | 54.56M | 52.54M | 50.56M | 48.67M | 46.77M | 44.88M | 42.98M | 41.08M | 39.19M | 37.29M | 35.40M | 33.50M |
|
Goodwill & Intangibles (Quarter)
|
| | | 122.16M | 120.17M | 118.17M | 136.83M | 134.67M | 132.37M | 130.63M | 128.55M | 126.53M | 124.50M | 122.44M | 120.46M | 118.61M | 116.71M | 114.82M | 112.92M | 110.98M | 109.09M | 107.23M | 105.30M | 103.44M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | 48.49M | 49.57M | 121.55M | 176.96M | 175.54M | 175.06M | 177.11M | 291.63M | 476.28M | 470.33M | 477.07M | 468.19M | 465.70M | 461.68M | 460.01M | 454.16M | 451.87M | 447.57M | 443.59M | 438.03M |
|
Other Non-Current Assets (Quarter)
|
| | | 4.24M | 0.47M | 0.84M | 1.20M | 5.76M | 12.80M | 17.77M | 24.46M | 6.33M | 6.07M | 5.70M | 5.54M | 5.17M | 8.20M | 7.76M | 9.55M | 9.54M | 9.63M | 8.11M | 5.41M | 5.40M |
|
Non-Current Assets (Quarter)
|
| | | 139.16M | 182.29M | 182.21M | 273.94M | 332.97M | 336.77M | 340.33M | 346.71M | 441.36M | 625.24M | 618.71M | 625.91M | 616.81M | 616.82M | 611.18M | 610.53M | 604.73M | 600.67M | 604.89M | 650.60M | 646.22M |
|
Assets (Quarter)
|
| | | 195.31M | 252.26M | 273.72M | 382.81M | 426.41M | 474.47M | 496.62M | 529.89M | 594.89M | 808.60M | 818.82M | 840.15M | 843.99M | 825.31M | 788.44M | 801.30M | 793.08M | 788.42M | 794.96M | 851.79M | 904.10M |
|
Accounts Payables (Quarter)
|
| | | 14.63M | 12.94M | 14.22M | 18.66M | 19.98M | 17.88M | 24.26M | 21.38M | 9.48M | 21.94M | 16.24M | 16.61M | 14.40M | 15.73M | 16.19M | 23.74M | 20.03M | 26.71M | 29.24M | 33.94M | 64.88M |
|
Payables (Quarter)
|
| | | 14.63M | 12.94M | 14.22M | 18.66M | 19.98M | 17.88M | 24.26M | 21.38M | 9.48M | 21.94M | 16.24M | 16.61M | 14.40M | 15.73M | 16.19M | 23.74M | 20.03M | 26.71M | 29.24M | 33.94M | 64.88M |
|
Accumulated Expenses (Quarter)
|
| | | 5.97M | 8.53M | 9.50M | 15.11M | 0.06M | 14.76M | 25.30M | 0.06M | 0.56M | 0.40M | 9.63M | 17.25M | 31.10M | 31.71M | 31.15M | 34.74M | 29.60M | 25.96M | 16.93M | 4.56M | 3.20M |
|
Short term Debt (Quarter)
|
| | | 3.50M | 3.50M | 3.50M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | 4.07M | 3.58M | 3.58M | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | 1.84M | | | | 23.30M | 23.45M | 31.30M | 27.02M | 22.20M | 21.83M | 21.24M | 20.56M | 18.74M | 15.20M | 20.07M | 26.10M | 37.03M |
|
Total Current Liabilities (Quarter)
|
| | | 24.10M | 24.98M | 27.22M | 35.78M | 31.55M | 38.71M | 55.14M | 70.37M | 52.62M | 64.77M | 77.19M | 84.41M | 92.63M | 79.62M | 78.26M | 91.91M | 80.91M | 80.28M | 81.35M | 91.88M | 127.32M |
|
Non-Current Debt (Quarter)
|
| | | 20.00M | 39.00M | 49.00M | 60.14M | 55.14M | 90.14M | 85.14M | 85.64M | 48.00M | 45.00M | 20.00M | | 40.00M | 168.75M | 146.75M | 141.75M | 141.75M | 141.75M | 131.75M | 126.75M | 136.75M |
|
Minority Interest (Quarter)
|
| | | | -22.59M | -19.82M | -11.98M | -10.05M | -9.33M | -6.71M | -3.74M | 9.62M | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | 41.69M | 43.36M | 107.88M | 156.37M | 152.31M | 153.59M | 157.42M | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | 1.24M | | | 39.49M | 38.66M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | 5.07M | 4.79M | | | | | 39.36M | 23.82M | 20.09M | 16.18M | 20.00M | 0.99M | 5.46M | 4.68M | 3.04M | 0.40M |
|
Total Non-Current Liabilities (Quarter)
|
| | | 379.43M | | | | 433.91M | 470.85M | 483.38M | 507.22M | 293.91M | 302.52M | 289.42M | 276.15M | 275.18M | 251.24M | 227.67M | 236.10M | 235.29M | 224.04M | 214.87M | 259.11M | 303.73M |
|
Total Liabilities (Quarter)
|
-158.99M | -170.91M | -175.29M | 379.43M | 295.12M | 308.44M | 393.93M | 433.91M | 475.92M | 488.18M | 507.22M | 293.91M | 302.52M | 289.42M | 315.51M | 299.00M | 271.33M | 243.85M | 256.11M | 236.28M | 229.49M | 219.56M | 262.15M | 304.13M |
|
Total Debt (Quarter)
|
| | | 23.50M | 42.50M | 52.50M | 62.14M | 57.14M | 92.14M | 87.14M | 87.64M | 50.00M | 47.00M | 22.00M | 2.00M | 42.00M | 168.75M | 146.75M | 141.75M | 141.75M | 141.75M | 131.75M | 126.75M | 136.75M |
|
Common Equity (Quarter)
|
158.99M | 170.91M | 175.29M | -184.12M | -42.86M | -34.72M | -11.13M | -7.50M | -1.45M | 8.44M | 22.67M | 300.99M | 506.08M | 529.40M | 524.64M | 545.00M | 553.98M | 544.59M | 545.20M | 556.80M | 558.93M | 575.41M | 589.64M | 599.97M |
|
Shareholder's Equity (Quarter)
|
158.99M | 170.91M | 175.29M | -184.12M | -42.86M | -34.72M | -11.13M | -7.50M | -1.45M | 8.44M | 22.67M | 300.99M | 506.08M | 529.40M | 524.64M | 545.00M | 553.98M | 544.59M | 545.20M | 556.80M | 558.93M | 575.41M | 589.64M | 599.97M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | 195.31M | 252.26M | 273.72M | 382.81M | 426.41M | 474.47M | 496.62M | 529.89M | 594.89M | 808.60M | 818.82M | 840.15M | 843.99M | 825.31M | 788.44M | 801.30M | 793.08M | 788.42M | 794.96M | 851.79M | 904.10M |
|
Treasury Shares (Quarter)
|
| | | | 896.21M | 1,169.60M | 10.40M | 1.63M | 1.35M | 0.24M | 1.68M | | | | | | | 2.20M | 3.91M | 3.91M | 3.91M | 3.91M | 3.91M | 3.91M |
|
Retained Earnings (Quarter)
|
| | | | -98.34M | -93.78M | -91.30M | -93.13M | -90.49M | -86.09M | -78.13M | 34.48M | 48.77M | 67.70M | 57.87M | 74.45M | 79.23M | 91.03M | 90.76M | 98.58M | 98.30M | 112.15M | 124.03M | 132.15M |