|
Cash & Equivalents (Quarter)
|
22.84M | 24.35M | 40.34M | 39.62M | 21.26M | 89.78M | 50.47M | 47.81M | 39.62M | 36.43M | 32.49M | 95.18M | 104.46M | 102.17M | 98.37M | 287.64M | 293.24M | 613.55M | 250.60M | 237.37M | 233.47M | 208.29M | 157.04M | 138.51M | 121.91M | 139.19M | 92.07M | 90.07M | 91.83M | 97.77M | 71.25M | 66.99M | 65.59M | 52.05M | 46.74M | 43.96M | 48.72M |
|
Cash & Current Investments (Quarter)
|
22.84M | 24.35M | 40.34M | 39.62M | 21.26M | 89.78M | 50.47M | 47.81M | 39.62M | 36.43M | 32.49M | 95.18M | 104.46M | 102.17M | 98.37M | 287.64M | 293.24M | 613.55M | 250.60M | 237.37M | 233.47M | 208.29M | 157.04M | 138.51M | 121.91M | 139.19M | 92.07M | 90.07M | 91.83M | 97.77M | 71.25M | 66.99M | 65.59M | 52.05M | 46.74M | 43.96M | 48.72M |
|
Receivables - Net (Quarter)
|
| | | | 48.35M | 39.91M | 40.49M | 36.82M | 58.12M | 53.24M | 63.77M | 61.69M | 81.45M | 57.67M | 36.57M | 53.39M | 81.25M | 75.33M | 73.47M | 83.84M | 111.08M | 96.53M | 92.21M | 97.17M | 115.61M | 93.71M | 97.28M | 103.32M | 120.62M | 105.16M | 102.67M | 105.59M | 103.25M | 96.09M | 93.19M | 85.50M | 82.67M |
|
Receivables - Other (Quarter)
|
0.50M | | | | 0.10M | 2.75M | 3.07M | 3.53M | 0.40M | 2.33M | 3.17M | 3.63M | 0.60M | 4.07M | 5.01M | 5.68M | 0.50M | 5.91M | 6.14M | 6.45M | 2.20M | 5.72M | 0.04M | 0.04M | 1.60M | 0.39M | 4.47M | 0.15M | 0.20M | 0.07M | 0.09M | 0.12M | 3.80M | 3.36M | 3.43M | 0.62M | 0.59M |
|
Receivables (Quarter)
|
| | | | 48.45M | 42.66M | 43.56M | 40.35M | 58.52M | 55.57M | 66.94M | 65.33M | 82.05M | 61.73M | 41.57M | 59.07M | 81.75M | 81.25M | 79.61M | 90.29M | 113.28M | 102.25M | 92.25M | 97.21M | 117.21M | 94.10M | 101.75M | 103.47M | 120.82M | 105.23M | 102.76M | 105.70M | 107.05M | 99.45M | 96.62M | 86.12M | 83.26M |
|
Prepaid Assets (Quarter)
|
| | | | 2.12M | 3.66M | 3.43M | 3.69M | 3.96M | 5.04M | 5.61M | 5.32M | 5.78M | 6.01M | 6.36M | 7.12M | 5.69M | 7.67M | 8.13M | 7.76M | 7.98M | 8.81M | 9.66M | 8.70M | 7.98M | 8.26M | 7.82M | 7.26M | 6.10M | 9.49M | 6.72M | 6.79M | 5.34M | 5.33M | 7.04M | 5.34M | 3.30M |
|
Current Assets (Quarter)
|
| | | | 74.63M | 136.10M | 117.46M | 111.85M | 124.37M | 117.30M | 115.30M | 166.07M | 195.73M | 170.04M | 146.40M | 353.94M | 385.59M | 702.57M | 338.46M | 335.53M | 358.73M | 319.44M | 263.94M | 249.13M | 250.04M | 246.39M | 201.71M | 205.59M | 223.93M | 218.25M | 185.33M | 183.33M | 177.98M | 156.83M | 150.40M | 140.71M | 137.28M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | 7.32M | 7.36M | 7.83M | 9.27M | 10.23M | 11.35M | 11.89M | 12.12M | 14.29M | 13.09M | 12.98M | 13.34M | 13.87M | 14.12M | 13.10M | 12.37M | 11.27M | 9.91M | 8.62M | 7.10M | 5.92M | 4.75M | 3.40M | 3.00M | 3.32M | 2.91M | 3.08M | 2.85M | 2.60M | 2.47M | 2.39M | 2.21M | 2.02M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | 203.18M | 718.49M | 718.95M | 742.52M | 747.58M | 455.10M | 665.81M | 352.72M | 352.72M | 352.72M | 352.72M | 277.20M | 277.20M | 277.20M | 159.43M | 159.43M | 159.43M | 159.43M | 110.31M | 110.31M |
|
Intangibles (Quarter)
|
| | | | 0.53M | 0.88M | 1.07M | 0.36M | 1.62M | 0.37M | 2.53M | 0.38M | 0.39M | 0.40M | 4.74M | 0.42M | 0.45M | 7.79M | 137.19M | 130.69M | 125.55M | 128.25M | 16.68M | 113.88M | 53.48M | 20.81M | 21.92M | 43.12M | 35.00M | 32.22M | 29.43M | 12.83M | 33.34M | 33.87M | 34.41M | 7.01M | 5.55M |
|
Goodwill & Intangibles (Quarter)
|
| | | | 0.53M | 0.88M | 1.07M | 0.36M | 1.62M | 0.37M | 2.53M | 0.38M | 0.39M | 0.40M | 4.74M | 0.42M | 0.45M | 210.97M | 855.67M | 849.64M | 868.07M | 875.83M | 471.78M | 779.69M | 406.20M | 373.53M | 374.64M | 395.84M | 312.20M | 309.42M | 306.63M | 172.25M | 192.77M | 193.30M | 193.84M | 117.31M | 115.86M |
|
Other Non-Current Assets (Quarter)
|
8.45M | | | 20.25M | 13.62M | | 20.00M | 20.00M | 15.88M | 20.26M | 10.25M | 0.25M | 8.38M | 0.12M | 0.10M | 0.11M | 3.79M | 0.11M | 0.11M | 0.11M | 0.10M | 0.09M | 0.08M | 0.07M | 0.08M | 0.08M | 2.49M | 1.94M | 2.73M | 3.02M | 2.29M | 2.17M | 1.65M | 1.50M | 1.41M | 1.66M | 1.32M |
|
Non-Current Assets (Quarter)
|
| | | | 26.13M | 21.71M | 22.79M | 26.22M | 29.39M | 29.17M | 28.25M | 27.17M | 28.58M | 36.04M | 36.63M | 35.48M | 36.95M | 320.46M | 894.41M | 889.05M | 905.07M | 911.74M | 825.57M | 817.18M | 441.19M | 438.21M | 431.61M | 429.33M | 350.22M | 350.70M | 349.04M | 216.06M | 214.73M | 212.24M | 210.73M | 152.10M | 148.36M |
|
Assets (Quarter)
|
| | | | 100.76M | 157.81M | 140.25M | 138.07M | 153.76M | 146.47M | 143.56M | 193.25M | 224.31M | 206.08M | 183.04M | 389.42M | 422.54M | 1,023.03M | 1,232.87M | 1,224.58M | 1,263.80M | 1,231.18M | 1,089.51M | 1,066.31M | 691.24M | 684.60M | 633.32M | 634.92M | 574.14M | 568.95M | 534.37M | 399.39M | 392.71M | 369.07M | 361.13M | 292.81M | 285.64M |
|
Accounts Payables (Quarter)
|
| | | | 1.55M | 1.78M | 0.92M | 2.44M | 2.10M | 1.90M | 1.21M | 1.95M | 1.23M | 1.15M | 1.18M | 1.74M | 1.36M | 3.25M | 5.22M | 3.81M | 4.62M | 3.84M | 2.81M | 4.77M | 3.77M | 2.07M | 1.70M | 3.48M | 4.42M | 3.97M | 4.87M | 3.93M | 3.69M | 4.45M | 1.95M | 3.61M | 3.36M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 30.00M | 30.00M | | | | 45.79M | 45.86M | 45.94M | 46.01M | 46.07M | |
|
Payables (Quarter)
|
| | | | 1.55M | 1.78M | 0.92M | 2.44M | 2.10M | 1.90M | 1.21M | 1.95M | 1.23M | 1.15M | 1.18M | 1.74M | 1.36M | 3.25M | 5.22M | 3.81M | 4.62M | 3.84M | 2.81M | 4.77M | 3.77M | 2.07M | 31.70M | 33.48M | 4.42M | 3.97M | 4.87M | 49.72M | 49.55M | 50.38M | 47.95M | 49.68M | 3.36M |
|
Accumulated Expenses (Quarter)
|
| | | | 4.62M | 3.26M | 4.30M | 5.49M | 4.39M | 4.73M | 4.01M | 3.91M | 6.02M | 3.00M | 3.27M | 3.20M | 5.51M | 8.33M | 8.21M | 10.71M | 19.62M | 7.91M | 20.96M | 12.94M | 10.49M | 7.46M | 10.47M | 11.09M | 11.66M | 4.32M | 5.49M | 8.25M | 7.17M | 8.38M | 6.46M | 7.47M | 6.11M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | 1.46M | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | 0.04M | 25.63M | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.02M | 0.04M | | | | | | | 30.00M | 30.00M | | | | 45.79M | 45.86M | 45.94M | 46.01M | 46.07M | |
|
Current Leases (Quarter)
|
| | | | 0.04M | 0.02M | 0.02M | | | | | | | 3.34M | 3.71M | 3.68M | 4.72M | 6.25M | 6.09M | 6.09M | 6.03M | 6.25M | 6.09M | 6.09M | 4.91M | 4.71M | 3.00M | 2.24M | 2.13M | 2.08M | 2.28M | 2.36M | 2.02M | 1.66M | 1.20M | 1.62M | 1.61M |
|
Current Deferred Revenue (Quarter)
|
| | | | 0.13M | 0.19M | 0.17M | 0.25M | 0.35M | 0.57M | 0.40M | 0.74M | 1.13M | 0.60M | 0.97M | 0.54M | 0.35M | 0.26M | 2.78M | 1.70M | 3.28M | 3.12M | 4.65M | 3.00M | 1.75M | 2.77M | 3.02M | 3.32M | 2.40M | 2.04M | 1.71M | 2.06M | 2.15M | 2.61M | 3.10M | 3.37M | 2.59M |
|
Total Current Liabilities (Quarter)
|
| | | | 42.14M | 80.80M | 52.55M | 36.75M | 51.92M | 49.55M | 57.42M | 63.13M | 78.40M | 58.41M | 42.46M | 58.26M | 81.27M | 92.04M | 262.97M | 274.46M | 327.35M | 246.78M | 293.53M | 254.91M | 248.94M | 190.84M | 167.92M | 179.48M | 171.15M | 102.55M | 104.60M | 155.91M | 148.96M | 131.85M | 129.15M | 123.70M | 78.39M |
|
Capital Leases (Quarter)
|
| | | | 0.06M | 0.05M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | 56.97M | 32.84M | 47.50M | 46.79M | 46.69M | 46.69M | 36.68M | 0.02M | 0.01M | 0.01M | | | 174.01M | 176.54M | 179.11M | 181.73M | 40.20M | 224.95M | 225.31M | 225.68M | 40.20M | 226.41M | 226.77M | 227.14M | 30.00M | 227.87M | | 167.45M | | 168.01M | 168.29M | 168.57M | 40.07M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | 174.01M | | | | 184.40M | | | | 226.05M | | | | 227.50M | | | | 167.73M | | | | 168.85M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | 3.67M | 3.55M | 3.44M | 3.31M | 3.17M | 3.04M | 2.91M | 2.77M | 2.63M | 3.20M | | | | | | | 0.17M | 0.17M | 0.10M | 0.06M | 0.33M | 0.09M | 0.08M | 0.08M | 0.07M | 0.05M | 0.03M | | | | 0.07M | 0.06M | 0.05M |
|
Preferred Stock Liabilities (Quarter)
|
57.96M | | | | 44.67M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | 13.50M | 10.11M | 9.28M | 12.83M | 5.27M | 6.38M | 5.13M | 6.80M | 5.27M | 6.38M | 5.13M | 4.31M | 4.93M | 2.43M | 2.88M | 6.39M | 7.65M | 9.11M | 8.71M | 6.03M | 5.12M | 4.92M | 6.79M | 6.39M |
|
Other Non-Current Liabilities (Quarter)
|
| | 0.30M | | 2.29M | | | | | | | | | | | | 0.68M | 0.68M | 0.68M | 0.68M | 4.55M | 4.04M | 0.03M | 0.02M | | | | | 0.07M | 1.67M | | 0.02M | | | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | 203.27M | | 113.01M | 36.45M | 50.93M | 86.85M | 101.79M | 99.29M | 97.02M | 65.93M | 81.05M | | | | 264.67M | 277.46M | 517.80M | 535.28M | 568.55M | 515.47M | 525.32M | 485.78M | 479.63M | | | | 439.27M | 368.15M | 324.34M | 329.68M | 322.72M | | | | |
|
Total Liabilities (Quarter)
|
216.84M | | 203.57M | 205.25M | 309.44M | 117.25M | 103.48M | 86.85M | 101.79M | 99.29M | 97.02M | 65.93M | 81.05M | 67.72M | 52.57M | 239.06M | 265.35M | 278.14M | 518.48M | 535.96M | 573.10M | 519.51M | 525.35M | 485.80M | 479.63M | 452.28M | 397.21M | 409.58M | 439.35M | 369.81M | 324.34M | 329.70M | 322.72M | 304.98M | 302.43M | 297.51M | 292.15M |
|
Total Debt (Quarter)
|
| | | | 57.01M | 58.48M | 47.50M | 46.81M | 46.71M | 46.71M | 36.70M | 0.04M | 0.04M | 0.03M | 0.02M | 0.02M | 174.02M | 176.55M | 179.14M | 181.77M | 40.20M | 224.95M | 225.31M | 225.68M | 40.20M | 226.41M | 256.77M | 257.14M | 30.00M | 227.87M | | 213.24M | 45.86M | 213.94M | 214.30M | 214.64M | 40.07M |
|
Common Equity (Quarter)
|
-216.84M | | -203.57M | -205.25M | -208.69M | 40.56M | 36.77M | 51.23M | 51.98M | 47.18M | 46.54M | 127.32M | 143.27M | 138.36M | 130.47M | 150.36M | 157.19M | 744.89M | 714.39M | 688.62M | 690.70M | 711.67M | 564.16M | 580.51M | 211.60M | 232.32M | 236.11M | 225.34M | 134.80M | 199.14M | 210.03M | 69.70M | 69.99M | 64.09M | 58.71M | -4.70M | -6.51M |
|
Shareholder's Equity (Quarter)
|
-216.84M | | -203.57M | -205.25M | -208.69M | 40.56M | 36.77M | 51.23M | 51.98M | 47.18M | 46.54M | 127.32M | 143.27M | 138.36M | 130.47M | 150.36M | 157.19M | 744.89M | 714.39M | 688.62M | 690.70M | 711.67M | 564.16M | 580.51M | 211.60M | 232.32M | 236.11M | 225.34M | 134.80M | 199.14M | 210.03M | 69.70M | 69.99M | 64.09M | 58.71M | -4.70M | -6.51M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | 100.76M | 157.81M | 140.25M | 138.07M | 153.76M | 146.47M | 143.56M | 193.25M | 224.31M | 206.08M | 183.04M | 389.42M | 422.54M | 1,023.03M | 1,232.87M | 1,224.58M | 1,263.80M | 1,231.18M | 1,089.51M | 1,066.31M | 691.24M | 684.60M | 633.32M | 634.92M | 574.14M | 568.95M | 534.37M | 399.39M | 392.71M | 369.07M | 361.13M | 292.81M | 285.64M |
|
Retained Earnings (Quarter)
|
| | | | 1.07M | -288.50M | -301.55M | -309.92M | -321.49M | -327.80M | 2.07M | 2.63M | 1.31M | 2.61M | 2.71M | -387.28M | -394.05M | -0.49M | -0.65M | -510.78M | 11.30M | 1.85M | -604.56M | -598.29M | 11.30M | 4.32M | 3.04M | -1010.44M | -1111.27M | 3.05M | -1139.80M | -1.50M | 3.60M | -1313.86M | -1323.14M | -1395.81M | -1404.06M |
|
Treasury Shares (Quarter)
|
| | | | | 0.88M | 1.23M | 1.20M | 0.38M | 1.25M | 1.25M | 1.74M | 1.74M | 1.25M | 1.25M | 2.54M | 2.43M | 2.45M | 2.59M | 0.01M | 2.29M | 0.27M | 0.27M | 5.09M | 5.96M | 0.27M | 0.27M | 6.16M | 5.49M | 6.77M | 6.00M | 4.68M | 4.51M | 6.32M | 7.26M | 8.02M | 7.79M |