|
Accumulated Depreciation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.54M | | | | 54.08M | | | | 61.94M | | | | 72.55M | | | | 47.47M |
|
Loans - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.70M | 5.00M |
|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 119.37M | 73.54M | 256.53M | 291.93M | 247.71M | 228.38M | 208.35M | 178.67M | 164.82M | 143.21M | 106.31M | 76.11M | 52.86M | 93.72M | 44.78M | 40.40M | 3.20M | 9.50M | 3.50M | 3.00M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.20M | 1.44M | 1.80M | 1.52M | 1.29M | 18.99M | 1.20M | 2.74M | 1.40M | 1.30M | 1.00M | 25.84M | 0.48M | 0.72M | 0.21M | 0.41M | 0.35M | 0.71M | 0.54M | 1.83M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.20M | 1.44M | 1.80M | 1.52M | 1.29M | 18.99M | 1.20M | 2.74M | 1.40M | 1.30M | 1.00M | 25.84M | 0.48M | 0.72M | 0.21M | 0.41M | 0.35M | 0.71M | 0.54M | 1.83M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.68M | 4.25M | 18.34M | 3.17M | 21.73M | 2.99M | 21.99M | 13.83M | 3.90M | 8.70M | 15.89M | 8.10M | 3.12M | 3.35M | 2.35M | 2.31M | 2.42M | 1.34M | 0.89M | 1.09M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 135.66M | 92.85M | 308.40M | 331.97M | 290.48M | 288.93M | 251.43M | 213.12M | 205.69M | 170.74M | 125.55M | 112.42M | 60.35M | 100.00M | 50.15M | 45.57M | 23.14M | 13.34M | 133.95M | 133.44M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.15M | 28.71M | 50.28M | 60.03M | 75.60M | 88.61M | 101.03M | 133.02M | 140.43M | 143.36M | 139.68M | 133.42M | 130.33M | 127.57M | 124.47M | 120.09M | 117.03M | 112.72M | 15.99M | 15.47M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.48M | 24.28M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.33M | 24.71M | 24.53M | 24.88M | 24.62M | 24.44M | 23.94M | 25.47M | 25.62M | 24.73M | 24.67M | 24.72M | 24.70M | 24.75M | 24.69M | 24.10M | 24.09M | 24.09M | 24.09M | 24.10M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.17M | 22.41M | 8.99M | 22.44M | 7.75M | 7.72M | 22.46M | 6.23M | 22.36M | 22.11M | 21.94M | 22.10M | 4.23M | 22.17M | 22.02M | 3.38M | 3.29M | 3.21M | 20.36M | 20.36M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.50M | 47.11M | 33.52M | 47.32M | 32.37M | 32.16M | 46.40M | 31.70M | 47.98M | 46.84M | 46.61M | 46.82M | 28.93M | 46.92M | 46.71M | 27.48M | 27.38M | 27.30M | 44.45M | 44.46M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.19M | 4.15M | 14.19M | 9.54M | 12.53M | 7.92M | 7.92M | 4.45M | 4.42M | 9.26M | 11.06M | 9.34M | 7.61M | 6.99M | 6.59M | 5.83M | 5.60M | 5.44M | 3.19M | 3.31M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.25M | 99.44M | 129.24M | 69.57M | 150.82M | 167.24M | 177.59M | 137.47M | 207.16M | 212.86M | 209.92M | 142.76M | 196.21M | 192.41M | 188.33M | 125.92M | 177.06M | 171.88M | 0.43M | 18.78M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 234.91M | 192.30M | 437.64M | 465.96M | 441.31M | 456.17M | 429.02M | 413.56M | 412.85M | 383.59M | 335.47M | 313.91M | 256.56M | 292.42M | 238.48M | 226.27M | 200.20M | 185.22M | 233.89M | 226.80M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.48M | 19.16M | 25.12M | 30.49M | 34.54M | 41.00M | 39.71M | 40.94M | 46.77M | 52.47M | 40.87M | 61.45M | 50.69M | 50.84M | 45.90M | 61.47M | 64.24M | 74.40M | 85.29M | 82.99M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.48M | 19.16M | 25.12M | 30.49M | 34.54M | 41.00M | 39.71M | 40.94M | 46.77M | 52.47M | 40.87M | 61.45M | 50.69M | 50.84M | 45.90M | 61.47M | 64.24M | 74.40M | 85.29M | 82.99M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.05M | 30.20M | 31.95M | 14.21M | 32.61M | 30.15M | 9.70M | 38.26M | 33.45M | 7.96M | 37.63M | 14.51M | 18.51M | 12.69M | 36.70M | 10.87M | 10.93M | 39.31M | 31.75M | 9.03M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.86M | 25.46M | 6.78M | 7.08M | 4.61M | 4.98M | 3.73M | 11.46M | 12.94M | 5.10M | 5.32M | 5.25M | 14.03M | 16.34M | 12.56M | 7.82M | 5.02M | 3.89M | 7.36M | 0.53M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.46M | 0.69M | 0.40M | 0.73M | 1.18M | 13.70M | 0.38M | 0.43M | 0.88M | 0.48M | 0.39M | 0.15M | 13.57M | 13.43M | 13.40M | 2.70M | 0.73M | 10.72M | 10.61M | 44.66M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.06M | 2.26M | 2.37M | 2.63M | 2.71M | 1.92M | 1.90M | 1.94M | 1.97M | 1.91M | 2.56M | 2.59M | 10.74M | 2.30M | 2.43M | 2.45M | 2.52M | 0.77M | 1.11M | 1.03M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.23M | 28.15M | 24.94M | 23.62M | 22.21M | 14.20M | 15.83M | 12.27M | 9.89M | 7.83M | 4.99M | 1.16M | 1.16M | 1.15M | 0.01M | 1.17M | 1.16M | 1.19M | 1.19M | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 138.37M | 168.75M | 150.13M | 156.94M | 163.06M | 159.72M | 173.07M | 188.95M | 190.90M | 204.07M | 198.36M | 255.90M | 256.00M | 270.67M | 270.64M | 221.40M | 208.30M | 234.56M | 287.13M | 323.49M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.91M | 18.95M | 12.79M | 12.82M | | | | 12.58M | 12.63M | 12.67M | 12.72M | 12.77M | | | | 30.47M | 32.85M | 23.15M | 23.60M | |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.55M | 14.83M | 5.41M | 11.20M | 8.69M | 6.17M | 3.07M | 1.14M | 1.14M | 1.14M | 1.14M | 1.14M | 1.14M | 1.14M | 1.14M | 1.14M | 1.14M | 1.14M | 1.14M | 1.14M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.29M | -8.63M | -6.30M | 13.47M | 11.93M | 10.22M | 8.55M | 6.38M | 5.43M | 16.43M | 13.82M | 11.95M | 11.11M | 20.47M | 20.53M | 19.96M | 19.45M | 18.29M | -6.73M | -6.75M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.19M | 34.81M | 38.90M | 42.11M | 47.42M | 64.57M | 63.82M | 63.33M | 62.86M | 62.25M | 63.17M | 62.51M | 61.76M | 55.79M | 55.16M | 54.55M | 53.98M | 53.39M | 10.38M | 10.11M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.16M | 1.75M | 3.74M | 1.69M | 1.15M | 0.75M | 0.74M | 14.70M | 13.91M | 11.07M | 8.31M | 5.42M | 2.73M | 1.49M | 0.78M | 0.74M | 0.76M | 0.75M | 0.38M | 0.26M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 423.70M | 446.30M | 398.35M | 416.36M | 412.50M | 441.79M | 440.12M | 453.76M | 452.05M | 449.28M | 442.45M | 456.88M | 444.15M | 511.76M | 509.51M | 551.91M | 521.84M | 520.78M | 15.04M | 15.44M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 432.86M | 448.05M | 402.09M | 418.05M | 413.65M | 442.54M | 440.86M | 468.46M | 465.96M | 460.35M | 450.76M | 462.30M | 446.88M | 513.25M | 510.29M | 552.65M | 522.60M | 521.53M | 514.76M | 504.66M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.38M | 19.64M | 13.18M | 13.55M | 1.18M | 13.70M | 0.38M | 13.01M | 13.50M | 13.15M | 13.11M | 12.91M | 13.57M | 13.43M | 13.40M | 33.17M | 33.58M | 33.87M | 34.21M | 44.66M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -197.95M | -255.75M | 35.55M | 47.91M | 27.65M | 13.64M | -11.84M | -54.90M | -53.11M | -76.76M | -115.29M | -148.38M | -190.32M | -220.84M | -271.80M | -326.38M | -322.40M | -336.31M | -280.87M | -277.86M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -197.95M | -255.75M | 35.55M | 47.91M | 27.65M | 13.64M | -11.84M | -54.90M | -53.11M | -76.76M | -115.29M | -148.38M | -190.32M | -220.84M | -271.80M | -326.38M | -322.40M | -336.31M | -280.87M | -271.11M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 234.91M | 192.30M | 437.64M | 465.96M | 441.31M | 456.17M | 429.02M | 413.56M | 412.85M | 383.59M | 335.47M | 313.91M | 256.56M | 292.42M | 238.48M | 226.27M | 200.20M | 185.22M | 233.89M | 226.80M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.14M | 1.21M | 1.05M | 1.02M | 0.47M | 0.27M | 0.40M | 0.36M | 2.55M | 0.54M | 0.70M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 1.31M | 0.09M | 0.02M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | -1600.00M | -1424.32M | 1.49M | -1538.16M | -1600.00M | -1600.00M | -1709.91M | -1800.00M | -0.72M | -1.03M | -1955.67M | -2017.55M | -1.00M | -1.35M | -1.40M | -2200.00M | -2236.10M | -1.56M | -2182.76M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.03M | 266.74M | 282.86M | 294.95M | 15.28M | 17.08M | 18.37M | 0.03M | 19.72M | 20.99M | 21.13M | 21.68M | 23.64M | 0.03M | 30.00M | 32.81M | 35.32M |