|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.76M | 131.00M | 134.13M | 126.56M | 120.23M | 122.59M | 125.33M | 119.31M | 112.46M | 103.45M | 99.95M | 99.26M | 93.92M | 80.10M | 69.76M | 54.58M | 57.79M | 57.00M | 59.05M | 53.18M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.76M | 131.00M | 134.13M | 126.56M | 120.23M | 122.59M | 125.33M | 119.31M | 112.46M | 103.45M | 99.95M | 99.26M | 93.92M | 80.10M | 69.76M | 54.58M | 57.79M | 57.00M | 59.05M | 53.18M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.38M | 40.50M | 48.67M | 59.84M | 57.73M | 50.68M | 50.98M | 40.07M | 34.70M | 12.06M | 12.61M | 18.10M | 18.68M | 17.18M | 14.88M | 19.17M | 9.38M | 19.11M | 13.79M | 9.42M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.49M | 27.45M | | 7.56M | 32.58M | 36.22M | 28.29M | 11.66M | 4.66M | 7.21M | 7.21M | 8.02M | 5.23M | 4.20M | 3.86M | 5.41M | 4.97M | 1.21M | 6.33M | 6.96M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.88M | 67.94M | 48.67M | 67.41M | 90.31M | 86.89M | 79.27M | 51.73M | 39.36M | 19.28M | 19.82M | 26.12M | 23.91M | 21.38M | 18.74M | 24.58M | 14.36M | 20.32M | 20.12M | 16.38M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.89M | 1.78M | 2.02M | 1.25M | 2.10M | 3.63M | 4.68M | 2.88M | 1.63M | 1.77M | 0.98M | 1.42M | 1.47M | 1.37M | 1.41M | 1.78M | 1.49M | 4.18M | 3.38M | |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | | | | | | | | | | | | | | | | | 5.86M | 5.88M | 10.01M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78M | 0.76M | 5.44M | 3.33M | 2.77M | 0.95M | 0.93M | 4.82M | 1.04M | 1.85M | 8.10M | 7.52M | 1.27M | 1.09M | 1.25M | 15.09M | 15.28M | 15.77M | 12.82M | 10.56M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 153.17M | 179.49M | 191.22M | 191.71M | 187.74M | 184.62M | 187.99M | 167.96M | 155.31M | 148.68M | 136.21M | 139.99M | 123.12M | 110.19M | 99.32M | 91.42M | 94.14M | 102.78M | 102.83M | 94.41M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.86M | 24.73M | 14.36M | 6.09M | 14.82M | 5.57M | 5.13M | 4.79M | 4.41M | 3.84M | 3.39M | 3.46M | 2.91M | 2.88M | 3.57M | 4.28M | 3.88M | 3.48M | 3.49M | 3.07M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.92M | 14.90M | 1.30M | 17.90M | 17.92M | 17.92M | 17.92M | 17.90M | 17.92M | 17.92M | 17.90M | 17.92M | 17.92M | 17.92M | 17.90M | 17.92M | 17.90M | 17.90M | 17.92M | 3.01M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.36M | 19.20M | 21.61M | 23.78M | 26.86M | 37.41M | 33.80M | 37.81M | 38.98M | 39.62M | 40.53M | 40.72M | 29.63M | 30.41M | 31.16M | 31.57M | 31.25M | 30.28M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.92M | 14.90M | 17.66M | 37.10M | 39.53M | 41.70M | 44.78M | 55.31M | 51.72M | 55.74M | 56.88M | 57.54M | 58.45M | 58.64M | 47.53M | 48.33M | 49.06M | 49.47M | 49.17M | 33.29M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.99M | 0.88M | 1.26M | 1.25M | 1.22M | 1.05M | 0.91M | 1.14M | 1.22M | 1.06M | 1.04M | 0.89M | 3.80M | 3.95M | 9.52M | 8.19M | 5.30M | 4.00M | 3.85M | 4.51M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.07M | 41.69M | 50.90M | 54.37M | 56.29M | 57.34M | 59.41M | 69.43M | 65.34M | 68.19M | 68.53M | 68.71M | 72.23M | 72.19M | 67.01M | 66.82M | 63.92M | 62.27M | 61.45M | 45.45M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 194.24M | 221.18M | 242.12M | 246.08M | 244.02M | 241.96M | 247.40M | 237.40M | 220.65M | 216.86M | 204.74M | 208.70M | 195.35M | 182.38M | 166.33M | 158.24M | 158.06M | 165.04M | 164.28M | 139.86M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.77M | 21.04M | 34.20M | 34.55M | 35.22M | 35.41M | 37.58M | 22.55M | 18.01M | 16.51M | 7.46M | 13.75M | 9.16M | 5.79M | 6.29M | 1.15M | 5.82M | 13.38M | 2.78M | 4.09M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.77M | 21.04M | 34.20M | 34.55M | 35.22M | 35.41M | 37.58M | 22.55M | 18.01M | 16.51M | 7.46M | 13.75M | 9.16M | 5.79M | 6.29M | 1.15M | 5.82M | 13.38M | 2.78M | 4.09M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.26M | 3.20M | 7.96M | 6.56M | 8.70M | 9.28M | 8.94M | 9.95M | 6.33M | 4.52M | 12.59M | 14.57M | 6.96M | 8.11M | 3.49M | 7.61M | 4.77M | 1.10M | 11.40M | 6.90M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.19M | 1.83M | 2.09M | 1.38M | 2.08M | 1.37M | 1.37M | 4.92M | 3.86M | 3.32M | 1.84M | 2.32M | 2.03M | 1.47M | 2.90M | 1.30M | 1.40M | 1.60M | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.37M | 0.66M | 1.43M | 0.56M | 0.52M | 1.52M | 1.56M | 1.59M | 1.62M | 1.66M | 1.70M | 0.10M | 1.77M | 0.20M | 1.84M | 0.21M | 0.21M | 0.22M | 1.99M | 2.03M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.75M | 5.90M | 7.23M | 6.38M | 7.04M | 4.80M | 6.95M | 6.44M | 7.20M | 6.14M | 5.78M | 6.73M | 5.99M | 5.78M | 6.78M | 6.84M | 6.75M | 12.95M | 13.73M | 11.22M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.99M | 38.66M | 53.51M | 50.94M | 55.05M | 54.20M | 57.41M | 45.50M | 38.85M | 37.83M | 29.58M | 39.20M | 30.38M | 23.16M | 27.29M | 22.14M | 23.53M | 38.73M | 37.27M | 36.78M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.95M | 13.59M | 13.22M | 12.84M | 12.46M | 12.07M | 11.66M | 11.25M | 10.83M | 10.41M | 9.96M | 9.52M | 9.07M | 8.60M | 8.13M | 7.64M | 7.15M | 6.65M | 6.13M | 5.61M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.12M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66M | 0.67M | 0.68M | 0.72M | 0.73M | 0.75M | 0.75M | 0.76M | 0.77M | 0.78M | 0.80M | 0.81M | 0.82M | 0.84M | 0.85M | 0.81M | 0.81M | 0.84M | 0.85M | 0.05M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.79M | 0.64M | 1.12M | 0.39M | 0.28M | 0.19M | 0.11M | 0.03M | | | 0.07M | 0.12M | 0.58M | 0.53M | 0.47M | 0.42M | 0.36M | 0.30M | 0.25M | 0.19M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.88M | 1.83M | 2.35M | 0.94M | 0.44M | 0.44M | 0.44M | 0.30M | 0.30M | 0.30M | 0.31M | 0.04M | 0.11M | 0.11M | 0.11M | 0.09M | 0.10M | 0.10M | 0.10M | 0.16M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.39M | 53.56M | 67.93M | 64.89M | 68.52M | 67.21M | 69.93M | 64.75M | 50.46M | 49.02M | 40.41M | 49.65M | 40.85M | 33.12M | 36.74M | 31.01M | 31.85M | 46.53M | 44.50M | 43.76M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.28M | 55.39M | 70.28M | 65.83M | 68.96M | 67.65M | 70.37M | 65.04M | 50.76M | 49.32M | 40.72M | 49.70M | 40.96M | 33.23M | 36.85M | 31.10M | 31.95M | 46.63M | 44.61M | 43.91M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.96M | 165.78M | 171.84M | 180.25M | 175.06M | 174.31M | 177.03M | 172.35M | 169.90M | 167.54M | 164.02M | 159.00M | 154.40M | 149.15M | 129.48M | 127.14M | 126.11M | 118.41M | 119.67M | 95.95M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.96M | 165.78M | 171.84M | 180.25M | 175.06M | 174.31M | 177.03M | 172.35M | 169.90M | 167.54M | 164.02M | 159.00M | 154.40M | 149.15M | 129.48M | 127.14M | 126.11M | 118.41M | 119.67M | 95.95M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 194.24M | 221.18M | 242.12M | 246.08M | 244.02M | 241.96M | 247.40M | 237.40M | 220.65M | 216.86M | 204.74M | 208.70M | 195.35M | 182.38M | 166.33M | 158.24M | 158.06M | 165.04M | 164.28M | 139.86M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -176.26M | -182.57M | -186.98M | -203.59M | -217.75M | -226.21M | -240.41M | -251.15M | -0.05M | -0.02M | -274.83M | -282.20M | -0.15M | -0.12M | -327.35M | -335.95M | -0.05M | -347.58M | -0.10M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | 0.04M | 0.04M | 3.52M | 5.06M | 0.36M | 0.86M | 3.91M | 2.14M | 3.44M | 3.37M | 2.18M | 0.94M | | | 12.64M | 12.39M | 15.81M | 15.35M | 13.04M |