|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.33M | 36.49M | 98.13M | 79.95M | 70.69M | 63.81M | 51.02M | 43.11M | 35.04M | 36.64M | 32.52M | 29.60M | 29.70M | 28.34M | 29.81M | 30.82M | 29.98M | 28.60M | 26.60M | 30.34M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.33M | 36.49M | 98.13M | 79.95M | 70.69M | 63.81M | 51.02M | 43.11M | 35.04M | 36.64M | 32.52M | 29.60M | 29.70M | 28.34M | 29.81M | 30.82M | 29.98M | 28.60M | 26.60M | 30.34M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.76M | 19.30M | 18.01M | 18.32M | 16.58M | 14.34M | 17.40M | 14.26M | 18.00M | 12.98M | 11.70M | 13.62M | 16.61M | 14.24M | 15.10M | 18.19M | 18.44M | 17.42M | 18.00M | 22.55M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.22M | 3.22M | 3.20M | 3.20M | 3.20M | 3.17M | 3.13M | 3.16M | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.76M | 19.30M | 18.01M | 18.32M | 16.58M | 14.34M | 20.62M | 17.48M | 21.20M | 16.18M | 14.90M | 16.80M | 19.74M | 17.40M | 15.10M | 18.19M | 18.44M | 17.42M | 18.00M | 22.55M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.07M | 5.21M | 6.88M | 10.71M | 10.03M | 21.70M | 23.54M | 2.62M | 11.06M | 11.22M | 11.34M | 0.38M | 8.31M | 0.58M | 0.59M | 5.90M | 5.50M | 8.35M | 9.69M | 7.80M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.16M | 74.67M | 138.00M | 123.69M | 110.70M | 99.85M | 87.56M | 70.43M | 59.78M | 60.84M | 55.54M | 51.57M | 51.20M | 50.82M | 51.10M | 54.91M | 53.93M | 54.37M | 54.28M | 58.83M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.20M | 9.38M | 6.87M | 5.93M | 5.77M | 4.97M | 4.22M | 3.50M | 2.84M | 2.17M | 1.71M | 1.41M | 1.12M | 0.90M | 0.70M | 0.54M | 0.37M | 0.31M | 0.25M | 0.33M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.85M | 73.85M | 55.96M | 55.96M | 55.96M | 55.96M | 55.96M | 55.96M | 55.96M | 55.96M | 55.96M | 55.96M | 55.96M | 55.96M | 55.96M | 55.96M | 55.96M | 55.96M | 55.96M | 55.96M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.82M | 38.14M | 36.86M | 35.58M | 34.29M | 33.01M | 31.73M | 30.45M | 29.17M | 27.82M | 26.55M | 25.28M | 24.01M | 22.74M | 21.47M | 20.20M | 18.93M | 17.66M | 17.09M | 15.66M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.67M | 111.99M | 92.82M | 91.53M | 90.25M | 88.97M | 87.69M | 86.41M | 85.13M | 83.78M | 82.51M | 81.24M | 79.97M | 78.70M | 77.43M | 76.16M | 74.89M | 73.62M | 73.05M | 71.62M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.28M | 5.28M | 6.39M | 6.31M | 6.15M | 6.02M | 5.05M | 5.03M | 5.03M | 4.98M | 4.99M | 4.99M | 4.98M | 4.97M | 5.63M | 5.63M | 5.63M | 5.56M | 6.34M | 6.25M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.53M | 6.43M | 6.13M | 6.01M | 5.58M | 5.50M | 5.43M | 7.10M | 7.08M | 7.24M | 6.73M | 6.67M | 6.67M | 6.57M | 6.50M | 6.50M | 6.51M | 4.77M | 4.77M | 4.18M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 149.96M | 146.26M | 119.80M | 116.08M | 114.14M | 111.43M | 107.71M | 107.15M | 104.77M | 101.80M | 99.32M | 97.29M | 95.36M | 93.68M | 92.50M | 90.75M | 89.01M | 85.54M | 85.52M | 83.32M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 222.12M | 220.93M | 257.81M | 239.78M | 224.84M | 211.28M | 195.27M | 177.58M | 164.56M | 162.64M | 154.86M | 148.87M | 146.56M | 144.50M | 143.61M | 145.66M | 142.94M | 139.91M | 139.80M | 142.15M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.69M | 53.99M | 46.53M | 41.96M | 41.78M | 41.46M | 33.51M | 33.03M | 32.32M | 31.03M | 30.09M | 28.46M | 30.04M | 32.50M | 33.51M | 33.93M | 31.99M | 32.03M | 39.59M | 43.73M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.69M | 53.99M | 46.53M | 41.96M | 41.78M | 41.46M | 33.51M | 33.03M | 32.32M | 31.03M | 30.09M | 28.46M | 30.04M | 32.50M | 33.51M | 33.93M | 31.99M | 32.03M | 39.59M | 43.73M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.88M | 16.87M | 13.65M | 13.56M | 14.37M | 14.92M | 11.86M | 11.77M | 10.45M | 8.43M | 8.64M | 8.93M | 8.88M | 9.26M | 9.59M | 10.65M | 10.13M | 10.41M | 17.28M | 17.82M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.83M | 6.46M | 3.87M | 2.97M | 2.69M | 3.10M | 2.87M | 2.68M | 2.58M | 2.30M | 2.48M | 2.17M | 2.25M | 2.40M | 3.24M | 3.43M | 3.51M | 2.90M | 2.81M | 2.06M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | | | | | | | | | | | 223.01M | 226.71M | 230.54M | 1.23M | 1.23M | 1.23M | 1.23M | 1.23M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.57M | 5.70M | 2.89M | 2.09M | 2.29M | 2.30M | 2.10M | 2.16M | 2.11M | 1.60M | 1.57M | 1.46M | 1.51M | 1.50M | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.73M | 7.12M | 4.34M | 3.95M | 3.37M | 4.05M | 3.79M | 2.87M | 3.08M | 3.30M | 3.20M | 3.46M | 3.65M | 3.77M | 3.98M | 3.64M | 3.46M | 3.55M | 3.49M | 3.99M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.25M | 72.58M | 54.75M | 48.87M | 47.84M | 48.60M | 40.09M | 45.98M | 47.16M | 36.63M | 35.76M | 34.08M | 258.93M | 265.38M | 271.27M | 42.18M | 40.12M | 39.66M | 47.06M | 50.99M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 243.39M | 258.25M | 243.64M | 244.08M | 244.46M | 244.84M | 245.49M | 213.88M | 217.88M | 211.98M | 215.62M | 219.27M | | | | 193.73M | 192.64M | 191.27M | 189.86M | 188.53M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.63M | -0.75M | 1.27M | 1.17M | 0.86M | 0.85M | 0.78M | 0.75M | 0.67M | 0.66M | 0.61M | 0.64M | 0.64M | 0.70M | 0.67M | 0.74M | 0.76M | 0.74M | 0.75M | 0.82M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.29M | 9.26M | 9.03M | 9.12M | 9.19M | 8.85M | 9.03M | 8.81M | 8.74M | 8.72M | 9.03M | 9.00M | 9.05M | 9.10M | 9.03M | 9.07M | 9.10M | 9.12M | 8.64M | 8.60M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.05M | 8.54M | 5.03M | 4.41M | 6.28M | 6.10M | 3.37M | 3.10M | 2.69M | 2.18M | 1.95M | 3.11M | 1.22M | 2.64M | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.72M | 21.18M | 19.27M | 18.59M | 18.76M | 17.51M | 19.54M | 19.31M | 18.87M | 18.23M | 19.51M | 19.22M | 18.78M | 18.71M | 20.02M | 19.70M | 3.01M | 3.34M | 3.70M | 3.68M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.82M | -20.39M | -17.87M | -17.59M | -17.36M | -16.71M | -18.44M | -18.11M | -17.77M | -17.83M | -18.91M | -18.62M | -18.28M | -18.31M | -19.72M | -19.61M | -2.61M | -2.94M | -3.30M | -3.28M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 0.80M | 1.40M | 1.00M | 1.40M | 0.80M | 1.10M | 1.20M | 1.10M | 0.40M | 0.60M | 0.60M | 0.50M | 0.40M | 0.30M | 0.10M | 0.40M | 0.40M | 0.40M | 0.40M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 243.39M | 263.25M | 243.64M | 244.08M | 244.46M | 244.84M | 245.49M | 213.88M | 217.88M | 211.98M | 215.62M | 219.27M | 223.01M | 226.71M | 230.54M | 194.96M | 193.87M | 192.49M | 191.09M | 189.75M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -123.72M | -141.68M | -68.87M | -80.89M | -95.41M | -108.52M | -118.87M | -110.40M | -128.09M | -112.93M | -125.06M | -132.70M | -140.20M | -148.69M | -156.71M | -119.03M | -101.93M | -103.47M | -109.46M | -110.46M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -123.72M | -141.68M | -68.87M | -80.89M | -95.41M | -108.52M | -118.87M | -110.40M | -128.09M | -112.93M | -125.06M | -132.70M | -140.20M | -148.69M | -156.71M | -119.03M | -101.93M | -104.21M | -109.46M | -109.64M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 222.12M | 220.93M | 257.81M | 239.78M | 224.84M | 211.28M | 195.27M | 177.58M | 164.56M | 162.64M | 154.86M | 148.87M | 146.56M | 144.50M | 143.61M | 145.66M | 142.94M | 139.91M | 139.80M | 142.15M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.52M | | 9.50M | | 9.30M | | | | 9.10M | | 3.47M | | 2.85M | | 0.34M | 0.55M | 0.03M | | 0.03M | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 135.27M | 116.88M | 186.59M | 163.80M | 145.88M | 131.12M | 118.95M | 96.24M | 75.10M | -166.12M | -180.16M | -218.52M | -234.35M | -247.54M | -259.98M | -363.08M | -352.61M | -355.88M | -363.74M | -368.34M |