|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.13M | 0.84M | 1.04M | 1.21M | 0.28M | 30.32M | 3.60M | 0.29M | 0.67M | 14.30M | 17.09M | 5.24M | 69.60M | 64.02M | 81.63M | 80.70M | 81.19M | 99.13M | 108.74M | 105.58M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.13M | 0.84M | 1.04M | 1.21M | 0.28M | 30.32M | 3.60M | 0.29M | 0.67M | 14.30M | 17.09M | 5.24M | 69.60M | 64.02M | 81.63M | 80.70M | 81.19M | 99.13M | 108.74M | 105.58M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 256.49M | 301.04M | 493.91M | 677.43M | 701.93M | 610.90M | 641.61M | 627.08M | 484.88M | 410.37M | 372.35M | 357.46M | 242.33M | 244.99M | 223.24M | 219.79M | 201.69M | 180.21M | 167.51M | 176.64M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.30M | 4.66M | 140.00M | 249.70M | 5.75M | 161.20M | 7.43M | 149.90M | 7.83M | 103.60M | 89.90M | 76.50M | 8.80M | 12.10M | 9.26M | 9.34M | 11.36M | 51.20M | 4.85M | 54.50M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 332.79M | 305.69M | 633.91M | 927.13M | 707.68M | 772.10M | 649.04M | 776.98M | 492.71M | 513.97M | 462.25M | 433.96M | 251.13M | 257.09M | 232.49M | 229.13M | 213.05M | 231.41M | 172.36M | 231.14M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.87M | 3.32M | 7.65M | 7.69M | 3.59M | 8.65M | 1.04M | 1.26M | 1.37M | 4.78M | 7.68M | 1.86M | 1.81M | 4.55M | 2.64M | 8.29M | 1.38M | 5.29M | 1.33M | 1.26M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 285.39M | 313.27M | 508.27M | 692.31M | 718.32M | 660.02M | 677.39M | 648.61M | 505.63M | 445.23M | 416.88M | 387.32M | 337.76M | 336.59M | 335.00M | 325.20M | 309.06M | 295.11M | 293.59M | 298.30M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.58M | 14.88M | 15.83M | 16.71M | 18.24M | 18.56M | 19.66M | 23.08M | 24.84M | 26.26M | 27.34M | 28.20M | 29.03M | 28.98M | 28.85M | 28.12M | 28.22M | 28.27M | 27.77M | 27.31M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.90M | | | | 2.94M | 2.87M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 128.00M | 112.99M | 119.49M | 119.50M | 113.36M | 113.36M | 163.27M | | 137.02M | 135.43M | 135.43M | 135.40M | 135.40M | 135.40M | 135.06M | 135.10M | 135.10M | 135.06M | 63.80M | 63.80M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.90M | 14.20M | 48.24M | 5.90M | 2.90M | 40.84M | 44.72M | 63.09M | 60.17M | 57.26M | 54.47M | 51.74M | 49.02M | 46.45M | 42.19M | 39.97M | 37.74M | 35.52M | 27.64M | 25.76M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 133.90M | 127.19M | 167.73M | 125.40M | 116.26M | 154.20M | 207.99M | 63.09M | 197.19M | 192.69M | 189.90M | 187.14M | 184.42M | 181.85M | 177.25M | 175.06M | 172.84M | 170.58M | 91.44M | 89.57M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.53M | 9.12M | 8.10M | 8.79M | 7.12M | 7.71M | 7.62M | 6.53M | 5.98M | 6.80M | 10.06M | 9.04M | 8.10M | 8.80M | 8.18M | 9.46M | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.30M | 21.17M | 7.96M | 26.93M | 27.12M | 11.04M | 6.65M | 11.25M | 11.59M | 6.62M | 6.67M | 6.78M | 6.70M | 6.69M | 2.92M | 5.32M | 5.32M | 5.21M | 2.12M | 1.76M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 208.25M | 207.15M | 224.54M | 224.13M | 220.64M | 222.50M | 272.19M | 271.93M | 265.50M | 262.51M | 264.19M | 261.12M | 265.12M | 260.84M | 254.25M | 251.04M | 244.76M | 243.12M | 155.36M | 152.77M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 493.64M | 520.42M | 732.81M | 916.43M | 938.96M | 882.51M | 949.59M | 920.54M | 771.13M | 707.74M | 681.06M | 648.44M | 602.88M | 597.42M | 589.25M | 576.24M | 553.82M | 538.23M | 448.95M | 451.07M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.16M | 73.03M | 109.75M | 164.22M | 189.81M | 192.03M | 193.00M | 176.88M | 139.56M | 114.80M | 92.82M | 68.92M | 55.68M | 58.44M | 64.95M | 56.33M | 49.00M | 42.31M | 46.03M | 47.60M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.16M | 73.03M | 109.75M | 164.22M | 189.81M | 192.03M | 193.00M | 176.88M | 139.56M | 114.80M | 92.82M | 68.92M | 55.68M | 58.44M | 64.95M | 56.33M | 49.00M | 42.31M | 46.03M | 47.60M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.15M | 54.88M | 14.90M | 74.73M | 65.41M | 70.95M | 72.61M | 69.68M | 56.02M | 57.42M | 52.30M | 51.61M | 46.61M | 54.28M | 47.65M | 50.06M | 45.26M | 41.86M | 28.38M | 39.52M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.79M | 25.52M | 25.31M | 1.12M | 26.87M | 1.80M | 1.90M | 35.91M | 32.23M | 1.67M | 34.85M | 34.30M | 1.64M | 1.80M | 1.31M | 33.98M | 0.59M | 29.27M | 2.18M | 30.01M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.43M | 3.43M | 4.18M | 1.75M | 7.50M | | 7.50M | 12.50M | 15.80M | 6.91M | 6.79M | 4.10M | 4.10M | 4.10M | 4.41M | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.38M | 4.36M | 4.09M | 4.03M | 4.14M | 4.49M | 4.13M | 3.58M | 3.29M | 2.78M | 2.60M | 2.36M | 2.08M | 2.06M | 2.09M | 1.69M | 1.31M | 0.85M | 1.16M | 0.97M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.31M | 29.14M | 0.03M | 0.02M | 0.02M | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 122.06M | 144.66M | 199.77M | 283.25M | 268.66M | 276.79M | 279.13M | 264.91M | 216.03M | 183.58M | 156.08M | 128.44M | 110.11M | 120.68M | 120.40M | 109.05M | 96.17M | 85.54M | 77.76M | 90.57M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.78M | 102.75M | 176.37M | 223.63M | 208.88M | 133.07M | 148.74M | 138.44M | 31.00M | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.90M | | | | 2.59M | 2.24M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53M | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.52M | 9.39M | 0.19M | 0.21M | 0.22M | 0.24M | | | | | | | | | 17.65M | | | | 2.52M | 2.70M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.47M | 12.28M | 10.85M | 13.73M | 7.02M | 5.49M | 4.88M | 3.85M | 6.44M | 3.04M | 2.66M | 4.49M | 2.65M | 2.35M | 1.78M | 3.31M | 1.46M | 2.20M | 1.16M | 1.07M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.90M | 5.61M | 8.99M | 8.25M | 12.51M | | 3.84M | 4.07M | 9.19M | 9.91M | 10.60M | | 11.60M | 11.17M | 10.10M | 10.17M | 10.30M | 10.30M | 10.43M | 1.17M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 295.61M | 298.02M | 426.29M | 552.11M | 515.64M | 459.80M | 494.27M | 464.54M | 291.59M | 228.17M | 202.81M | 180.25M | 152.22M | 161.56M | 160.19M | 147.86M | 131.28M | 119.79M | 115.70M | 137.10M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 301.51M | 303.62M | 435.28M | 560.36M | 528.15M | 459.80M | 498.11M | 468.61M | 300.78M | 238.08M | 213.41M | 180.25M | 163.82M | 172.73M | 170.29M | 158.03M | 141.58M | 130.09M | 126.13M | 138.27M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.20M | 106.18M | 180.54M | 225.38M | 216.38M | 133.07M | 156.24M | 150.94M | 46.80M | 6.91M | 6.79M | 4.10M | 4.10M | 4.10M | 4.41M | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 192.13M | 216.80M | 294.26M | 356.07M | 410.81M | 422.71M | 451.48M | 451.93M | 464.61M | 463.92M | 467.65M | 462.45M | 433.32M | 424.69M | 418.96M | 418.21M | 412.24M | 408.14M | 322.82M | 312.81M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 192.13M | 216.80M | 294.26M | 356.07M | 410.81M | 422.71M | 451.48M | 451.93M | 464.61M | 463.92M | 467.65M | 462.45M | 433.32M | 424.69M | 418.96M | 418.21M | 412.24M | 408.14M | 322.82M | 312.81M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 493.64M | 520.42M | 732.81M | 916.43M | 938.96M | 882.51M | 949.59M | 920.54M | 771.13M | 707.74M | 681.06M | 648.44M | 602.88M | 597.42M | 589.25M | 576.24M | 553.82M | 538.23M | 448.95M | 451.07M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -123.74M | -1.31M | -1.29M | 39.25M | 92.14M | 126.94M | 159.98M | 195.16M | 216.51M | -1.39M | 232.62M | 241.05M | 225.00M | 221.81M | 218.06M | -1.44M | -1.44M | -1.53M | -1.56M | 118.94M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52M | 0.52M | 0.52M | 0.77M | 0.51M | 0.67M | 0.67M | 0.60M | 0.57M | 0.42M | 0.55M | 0.42M | 0.42M | 0.42M | 0.54M | 0.30M | 0.24M | 0.24M | 0.56M | 1.31M |