|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.83M | 50.57M | 62.51M | 50.07M | 47.29M | 29.10M | 3.64M | 12.17M | 13.35M | 10.65M | 11.83M | 9.57M | 14.29M | 19.59M | 13.98M | 26.00M | 54.69M | 56.76M | 18.99M | 40.09M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 188.68M | 223.87M | 248.72M | 201.92M | 271.82M | 211.83M | 197.86M | 192.81M | 193.48M | 181.33M | 165.90M | 122.98M | 103.62M | 148.33M | 160.57M | 170.96M | 152.11M | 140.58M | 154.43M | 173.06M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 230.51M | 274.43M | 311.23M | 251.99M | 319.11M | 240.93M | 201.50M | 204.97M | 206.83M | 191.98M | 177.73M | 132.55M | 117.91M | 167.92M | 174.55M | 196.95M | 206.80M | 197.34M | 173.42M | 213.16M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.72M | 3.98M | 6.28M | 3.06M | 2.54M | | | | | | 0.87M | 0.13M | 1.43M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.97M | -11.77M | 5.44M | 6.64M | 20.74M | -11.21M | 6.64M | 5.73M | 5.95M | -0.57M | 6.78M | 7.85M | 11.08M | -4.55M | 6.01M | 9.43M | 8.45M | 0.44M | 12.84M | 11.61M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.45M | 9.93M | 5.70M | 9.84M | 10.39M | | | | | | 1.32M | 12.96M | 13.03M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.29M | 1.29M | 1.49M | 1.42M | 1.32M | 1.32M | 1.67M | 1.48M | 0.28M | 0.23M | | | | 0.23M | 2.07M | 1.85M | 2.32M | 2.12M | 2.22M | 1.87M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.22M | 1.46M | 1.62M | 1.57M | 1.52M | 1.47M | 1.42M | 1.40M | 1.34M | 1.28M | 1.26M | 1.51M | 1.68M | 1.98M | 1.96M | 2.20M | 2.27M | 2.50M | 2.63M | 2.61M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.38M | 48.24M | 17.71M | 14.37M | 13.47M | 8.93M | 5.67M | 3.04M | 8.76M | 14.24M | 43.28M | 29.18M | 26.15M | 23.43M | 24.43M | 24.68M | 11.75M | 6.66M | 11.26M | 8.15M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.71M | 11.51M | 10.05M | 10.15M | 8.17M | 55.10M | 6.54M | 0.33M | 1.74M | 51.14M | 1.64M | 1.63M | 1.69M | 7.97M | 2.17M | 1.77M | 1.34M | 4.13M | 4.13M | 4.54M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.69M | 0.48M | 0.26M | 0.44M | 0.45M | 0.45M | 3.81M | 0.45M | 0.45M | 3.74M | 3.71M | 4.50M | 4.44M | 5.25M | 5.13M | 0.78M | 5.69M | 0.70M | 0.71M | 5.78M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7,420.29M | 3,656.30M | 2,706.73M | 2,271.09M | 1,236.11M | 887.05M | 745.23M | 856.13M | 801.00M | 772.76M | 620.51M | 826.01M | 818.01M | 971.15M | 978.05M | 1,131.65M | 773.85M | 700.59M | 684.14M | 800.38M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 188.18M | 22.82M | 158.17M | 33.48M | 132.41M | 11.44M | 9.00M | 127.63M | 6.22M | 111.08M | 10.10M | 67.08M | 7.47M | 10.91M | 7.19M | 8.37M | 33.84M | 0.00M | 16.74M | 49.63M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.81M | 2.74M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 188.18M | 22.82M | 158.17M | 33.48M | 132.41M | 11.44M | 9.00M | 127.63M | 6.22M | 111.08M | 10.10M | 67.08M | 7.47M | 10.91M | 7.19M | 8.37M | 33.84M | 0.00M | 19.55M | 52.37M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.42M | 22.58M | 11.11M | 13.68M | 19.32M | 12.43M | 6.43M | 8.04M | 14.34M | 17.27M | 13.18M | 14.24M | 21.45M | 17.77M | 17.30M | 48.75M | 85.99M | 92.69M | 55.84M | 89.45M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.47M | 17.32M | 40.47M | | | | | | | | | | | | | | | | 2.81M | 2.74M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | | | | 1.25M | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.17M | 43.39M | 28.60M | 28.74M | 28.88M | 29.02M | 395.23M | 457.35M | 417.95M | 29.72M | 29.70M | 29.69M | 545.99M | 34.90M | 707.45M | 32.55M | 32.72M | 32.90M | 28.59M | 444.69M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.50M | | | | 66.54M | 23.40M | 43.57M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.41M | 89.49M | 68.67M | 55.30M | 55.93M | 47.29M | 38.02M | 43.63M | 35.56M | 50.12M | 0.12M | 53.95M | 56.86M | 48.55M | 43.66M | 49.10M | 53.21M | 52.01M | 48.62M | 46.04M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.96M | | | | 6.73M | | | | 0.25M | | | | -0.01M | | | | 4.13M | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.19M | 10.81M | 11.72M | 11.19M | 10.74M | 10.45M | 9.92M | 9.37M | 8.77M | 8.22M | 7.63M | 7.20M | 7.78M | 16.57M | 16.55M | 16.32M | 17.37M | 16.96M | 16.75M | 16.25M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83M | | | | 0.44M | | | 1.50M | | | | 7.68M | 7.85M | 8.02M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 793.03M | 662.03M | | | 680.96M | 316.72M | | | 879.37M | | | | 589.82M | 576.14M | 683.06M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,504.87M | 2,585.25M | 2,165.06M | 1,130.48M | 793.03M | 662.86M | 774.82M | 728.28M | 680.96M | 317.16M | 730.39M | 717.39M | 880.87M | 892.39M | 1,039.19M | 672.80M | 597.50M | 583.99M | 691.08M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.64M | 60.71M | 69.06M | 28.74M | 28.88M | 29.02M | 395.23M | 457.35M | 417.95M | 29.72M | 29.70M | 29.69M | 545.99M | 34.90M | 707.45M | 32.55M | 32.72M | 32.90M | 31.40M | 447.43M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.75M | 151.43M | 121.48M | 106.03M | 105.63M | 94.03M | 113.32M | 95.62M | 72.72M | 91.80M | 113.32M | 95.62M | 43.77M | 90.28M | 85.66M | 92.46M | 101.05M | 103.09M | 100.15M | 109.30M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7,420.29M | 3,656.30M | 2,706.73M | 2,271.09M | 1,236.11M | 887.05M | 745.23M | 856.13M | 801.00M | 772.76M | 620.51M | 826.01M | 818.01M | 971.15M | 978.05M | 1,131.65M | 773.85M | 700.59M | 684.14M | 800.38M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.87M | | | | 6.54M | | | | 5.53M | | | | 4.47M | | | | 3.27M | | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.60M | -0.91M | 71.98M | -20.52M | 72.46M | -0.95M | 73.64M | 73.97M | -36.18M | -0.94M | -0.97M | -0.98M | 76.32M | -1.01M | -34.51M | -0.92M | -29.38M | -26.59M | 79.87M | 88.94M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M |