|
Cash & Equivalents (Quarter)
|
102.77M | 31.88M | 23.20M | 5.89M | 4.09M | 1.84M | 12.49M | 9.07M | 7.46M | 137.80M | 2.71M | 4.50M | 2.62M | 4.02M | 2.94M | 3.18M | 3.23M | 10.79M | 31.26M | 2.90M | 3.02M | 3.17M | 3.02M | 62.87M | 2.75M | 3.42M | 87.38M | 2.97M | 3.08M | 8.08M | 6.23M | 5.27M | 6.04M | 6.49M | 3.39M | 3.76M | 3.53M | 11.10M | 7.29M | 54.86M | 35.72M | | 3.90M | 3.59M | 3.65M | 3.99M | 20.33M | 11.14M | 7.89M | 5.15M | 5.18M | 6.06M | 5.51M | 9.22M | 8.03M | 6.53M | 5.59M | 5.66M | 43.51M | 71.56M | 10.75M | 8.74M | 108.39M | 5.78M |
|
Cash & Current Investments (Quarter)
|
102.77M | 31.88M | 23.20M | 5.89M | 4.09M | 1.84M | 12.49M | 9.07M | 7.46M | 137.80M | 2.71M | 4.50M | 2.62M | 4.02M | 2.94M | 3.18M | 3.23M | 10.79M | 31.26M | 2.90M | 3.02M | 3.17M | 3.02M | 62.87M | 2.75M | 3.42M | 87.38M | 2.97M | 3.08M | 8.08M | 6.23M | 5.27M | 6.04M | 6.49M | 3.39M | 3.76M | 3.53M | 11.10M | 7.29M | 54.86M | 35.72M | | 3.90M | 3.59M | 3.65M | 3.99M | 20.33M | 11.14M | 7.89M | 5.15M | 5.18M | 6.06M | 5.51M | 9.22M | 8.03M | 6.53M | 5.59M | 5.66M | 43.51M | 71.56M | 10.75M | 8.74M | 108.39M | 5.78M |
|
Receivables - Net (Quarter)
|
| | | 2.97M | | | | 3.68M | | | | 10.21M | | | | 4.96M | | | | 4.24M | | | | 12.11M | | | | 4.43M | | | | 5.50M | | | | 5.67M | | | | 6.39M | | | | 5.83M | 5.31M | 5.91M | 6.81M | 8.14M | 7.99M | 8.51M | 8.19M | 7.93M | 7.20M | 7.67M | 8.56M | 8.94M | 7.91M | 9.21M | 9.86M | 10.37M | 9.10M | 9.91M | 9.82M | 9.70M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | 1.60M | 1.40M | 1.80M | 1.40M | 1.90M | 1.90M | 3.00M | 2.70M | 3.30M | 5.90M | 6.30M | 7.80M | 7.50M | 9.30M | 9.60M | 9.80M | 10.60M | 12.80M | 11.80M | 11.10M | 10.50M | 11.50M | | 12.90M | 13.10M | 15.40M | 17.10M | 14.30M | 15.40M | 14.50M | 18.00M | 14.80M | 15.95M | 16.60M | 22.70M | 17.10M | 18.05M | 20.02M | 24.98M | 19.24M | 18.87M | 19.68M | 24.65M | 18.52M | 19.15M |
|
Receivables (Quarter)
|
| | | 2.97M | | | | 3.68M | | | | 10.21M | | | | 4.96M | | | | 5.84M | | | | 14.01M | | | | 7.73M | | | | 13.00M | | | | 16.27M | | | | 16.89M | | | | 18.93M | 20.71M | 23.00M | 21.11M | 23.55M | 22.49M | 26.50M | 22.99M | 23.88M | 23.80M | 30.37M | 25.66M | 26.99M | 27.93M | 34.19M | 29.10M | 29.24M | 28.77M | 34.55M | 28.35M | 28.85M |
|
Prepaid Assets (Quarter)
|
| | | 1.56M | | | | 1.40M | | | | 1.56M | | | | 1.89M | | | | 1.54M | | | | 1.14M | | | | 3.64M | | | | 2.10M | | | | 1.48M | | | | 4.71M | | | | 2.63M | | | | 6.94M | | | 7.30M | 2.13M | 6.36M | 6.33M | 8.25M | 4.88M | 2.17M | 6.37M | 9.04M | 9.27M | 2.14M | 7.43M | 10.20M | 11.20M |
|
Long-Term Investments (Quarter)
|
| | | | | | 15.44M | 15.18M | 14.56M | 14.09M | 20.58M | | | | | 156.31M | 154.47M | 101.01M | 98.32M | 95.71M | 93.92M | 92.37M | 90.83M | 10.70M | 5.40M | 99.92M | 97.41M | 6.75M | 95.94M | 93.76M | 91.45M | 9.39M | 99.08M | 100.61M | 98.16M | 9.64M | 94.09M | 86.91M | 88.81M | 5.00M | 95.17M | | 92.25M | 92.07M | 19.34M | 97.30M | 111.35M | 60.30M | 59.32M | 55.52M | 107.75M | 55.57M | 57.80M | 101.48M | 99.67M | 60.04M | 96.23M | 94.05M | 92.16M | 63.76M | 76.04M | 65.11M | 74.32M | 74.03M |
|
Intangibles (Quarter)
|
| | | 8.20M | | | | 23.18M | | | | 21.67M | | | | 9.46M | | | | 22.49M | | | | 12.81M | | | | 8.28M | | | | 1.72M | | | | 8.14M | | | | 10.28M | | | | 57.82M | 42.87M | 29.93M | 19.26M | 108.79M | 79.49M | 50.62M | 20.95M | 1.18M | 0.54M | | | 1.81M | 2.04M | 1.33M | 0.62M | 10.33M | 36.77M | 25.96M | 15.15M | 7.79M |
|
Goodwill & Intangibles (Quarter)
|
| | | 8.20M | | | | 23.18M | | | | 21.67M | | | | 9.46M | | | | 22.49M | | | | 12.81M | | | | 8.28M | | | | 1.72M | | | | 8.14M | | | | 10.28M | | | | 57.82M | 42.87M | 29.93M | 19.26M | 108.79M | 79.49M | 50.62M | 20.95M | 1.18M | 0.54M | | | 1.81M | 2.04M | 1.33M | 0.62M | 10.33M | 36.77M | 25.96M | 15.15M | 7.79M |
|
Long-Term Deferred Tax (Quarter)
|
| | | 0.30M | | | | 0.40M | | | | 0.70M | | | | 0.70M | | | | 1.00M | | | | 1.70M | | | | 1.30M | | | | 1.40M | | | | 1.40M | | | | 0.80M | | | | 0.40M | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | 0.15M | | 9.75M | 19.18M | 9.32M | 40.68M | 6.62M | 7.58M | 6.07M | 27.93M | 30.07M | 25.92M | 27.26M | 27.42M | 3.59M | 4.25M | 7.69M | 3.67M | 42.19M | 40.51M | 5.05M | 41.33M | 39.24M | 8.05M | 5.11M | 6.56M | 4.16M | 4.19M | 4.44M | 2.95M | 3.04M | 49.23M | 3.83M | 3.01M | 105.51M | 104.13M | 3.58M | 2.76M | | 2.81M | 2.64M | 2.34M | 154.83M | 39.74M | 49.31M | 226.55M | 208.61M | 1.72M | 3.75M | 156.05M | 4.59M | 161.88M | 1.69M | 6.23M | 1.61M | 1.85M | 2.73M | 2.42M | 204.65M | 6.36M | 8.74M |
|
Assets (Quarter)
|
| | | 1,478.82M | | 1,509.46M | 1,503.12M | 1,875.98M | 1,937.91M | 2,088.98M | 2,167.71M | 2,150.32M | 2,112.93M | 2,197.72M | 2,203.16M | 2,358.62M | 2,442.53M | 2,503.12M | 2,544.97M | 2,786.34M | 2,808.00M | 2,863.95M | 2,929.91M | 3,104.16M | 3,206.69M | 3,362.51M | 3,519.20M | 3,475.03M | 3,466.11M | 3,493.24M | 3,503.02M | 3,545.34M | 3,565.53M | 3,584.76M | 3,640.05M | 3,752.97M | 3,814.19M | 3,947.47M | 3,950.33M | 4,029.55M | 4,002.76M | | 4,028.57M | 4,778.14M | 4,754.48M | 4,771.23M | 4,836.05M | 6,548.08M | 6,461.54M | 6,428.80M | 6,371.17M | 6,325.83M | 6,291.01M | 6,281.15M | 6,233.23M | 6,225.02M | 6,208.89M | 6,184.46M | 6,192.41M | 6,394.18M | 6,740.28M | 6,709.32M | 6,757.66M | 6,643.19M |
|
Accounts Payables (Quarter)
|
| | | 36.17M | | 37.10M | 50.03M | 51.02M | 46.26M | 55.45M | 63.03M | 60.71M | 52.41M | 54.24M | 55.11M | 57.60M | 49.63M | 57.85M | 63.14M | 69.20M | 70.12M | 81.81M | 88.26M | 85.03M | 96.25M | 96.80M | 93.85M | 93.76M | 104.20M | 126.62M | 139.37M | 143.34M | 122.70M | 146.22M | 153.19M | 149.91M | 168.17M | 164.53M | 150.53M | 137.88M | 136.31M | | 153.57M | 159.14M | 166.03M | 176.85M | 177.33M | 199.99M | 197.69M | 217.04M | 218.18M | 214.38M | 188.20M | 214.73M | 222.05M | 201.42M | 202.80M | 230.29M | 223.52M | 229.58M | 220.27M | 237.41M | 246.16M | 229.67M |
|
Dividends payables (Quarter)
|
| | | 7.28M | | 7.26M | 7.29M | 11.40M | 11.71M | 11.71M | 12.11M | 16.42M | 16.45M | 16.55M | 16.81M | 19.95M | 20.32M | 20.96M | 21.80M | 28.14M | 28.48M | 28.68M | 29.24M | 38.69M | 39.21M | 39.45M | 39.78M | 49.24M | 49.26M | 49.38M | 49.41M | 55.30M | 55.38M | 56.44M | 56.58M | 60.63M | 60.98M | 62.03M | 62.65M | 64.69M | 64.69M | | 64.71M | 68.30M | 70.85M | 71.28M | 71.70M | 97.42M | 97.44M | 97.44M | 97.49M | 111.19M | 111.22M | 111.28M | 111.28M | 115.82M | 115.92M | 116.01M | 116.42M | 119.60M | 119.64M | 119.68M | 119.68M | 121.52M |
|
Payables (Quarter)
|
| | | 43.45M | | 44.37M | 57.32M | 62.43M | 57.97M | 67.17M | 75.14M | 77.13M | 68.86M | 70.79M | 71.93M | 77.55M | 69.95M | 78.81M | 84.94M | 97.33M | 98.60M | 110.49M | 117.50M | 123.72M | 135.46M | 136.24M | 133.63M | 143.00M | 153.46M | 176.00M | 188.78M | 198.64M | 178.09M | 202.66M | 209.77M | 210.54M | 229.15M | 226.56M | 213.18M | 202.57M | 201.00M | | 218.28M | 227.44M | 236.88M | 248.13M | 249.02M | 297.40M | 295.12M | 314.48M | 315.67M | 325.57M | 299.41M | 326.01M | 333.33M | 317.24M | 318.72M | 346.30M | 339.94M | 349.18M | 339.91M | 357.09M | 365.84M | 351.19M |
|
Current Deferred Revenue (Quarter)
|
| | | 8.87M | | 9.53M | 9.33M | 9.57M | 10.63M | 10.61M | 10.95M | 11.09M | 11.87M | 12.68M | 12.34M | 12.39M | 13.57M | 14.63M | 14.49M | 15.31M | 16.24M | 17.14M | 17.08M | 17.52M | 18.67M | 19.87M | 20.14M | 20.23M | 21.13M | 21.96M | 21.77M | 21.53M | 22.67M | 23.52M | 23.07M | 22.59M | 23.48M | 25.23M | 25.61M | 25.31M | 25.66M | | 27.59M | 29.09M | 30.97M | 32.52M | 33.87M | 37.14M | 38.49M | 40.12M | 40.78M | 38.76M | 39.48M | 40.24M | 40.17M | 38.48M | 39.27M | 40.58M | 39.79M | 38.92M | 42.35M | 43.22M | 42.72M | 41.59M |
|
Non-Current Debt (Quarter)
|
| | | 200.00M | | 300.00M | 300.00M | 400.00M | 400.00M | 500.00M | 500.00M | 45.00M | 30.00M | 500.00M | 500.00M | 38.60M | 70.60M | 56.90M | 400.00M | 400.00M | 80.00M | 161.60M | 167.80M | 398.18M | 54.30M | 398.47M | 398.61M | 398.75M | 398.89M | 60.00M | 66.70M | 299.40M | 136.40M | 299.60M | 94.25M | 299.80M | 99.86M | 257.15M | 237.98M | | | | 37.30M | 117.80M | 52.80M | 24.60M | | 209.90M | 185.40M | 168.90M | 86.00M | 60.90M | 61.40M | 63.20M | 15.20M | 18.10M | 18.40M | 10.60M | | | 382.40M | 366.30M | | 378.80M |
|
Minority Interest (Quarter)
|
45.39M | 44.73M | 43.87M | 45.15M | 49.84M | 49.79M | 42.52M | 49.73M | 55.62M | 51.45M | 56.74M | 47.99M | 36.04M | 36.45M | 40.69M | 36.27M | 38.81M | 41.43M | 40.59M | 49.82M | 54.45M | 52.47M | 60.18M | 66.13M | 71.92M | 68.58M | 60.54M | 54.41M | 52.73M | 59.42M | 48.76M | 54.32M | 57.70M | 64.51M | 58.45M | 55.82M | 60.41M | 62.38M | 65.11M | 62.09M | 53.84M | 51.41M | 69.57M | 249.41M | 278.65M | 337.42M | 339.56M | 108.22M | 75.99M | 62.39M | 58.51M | 57.42M | 65.56M | 63.35M | 51.88M | 60.28M | 58.25M | 55.93M | 66.33M | 51.19M | 48.78M | 46.89M | 27.94M | 26.47M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.72M | | | | | | | | | | | | | | | | 0.05M | | | | | | | | 0.08M | 2.50M | 0.47M | 0.39M | 2.23M | 1.77M | 1.63M | 1.40M | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
1.93M | | | 2.69M | | | | 3.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | | | | 1.00M | | | | 1.10M | | | | 1.10M | | | | 0.10M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | 12.39M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | 818.53M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities (Quarter)
|
-739.33M | -727.25M | -744.56M | 668.27M | -753.67M | 711.03M | 713.14M | 830.92M | 906.91M | 1,073.03M | 1,160.93M | 1,112.42M | 1,087.62M | 1,158.35M | 1,130.03M | 1,229.14M | 1,280.53M | 1,274.96M | 1,215.67M | 1,286.90M | 1,292.11M | 1,331.93M | 1,323.94M | 1,393.18M | 1,451.02M | 1,586.10M | 1,706.92M | 1,759.38M | 1,773.96M | 1,812.49M | 1,831.36M | 1,855.65M | 1,890.50M | 1,826.81M | 1,879.58M | 1,980.70M | 2,045.21M | 2,105.10M | 2,063.58M | 2,160.12M | 2,158.63M | -1768.72M | 2,214.59M | 2,687.88M | 2,589.63M | 2,573.78M | 2,551.00M | 3,549.70M | 3,522.09M | 3,526.28M | 3,446.91M | 3,428.03M | 3,403.84M | 3,402.16M | 3,360.08M | 3,344.21M | 3,346.85M | 3,337.11M | 3,319.78M | 3,440.31M | 3,817.47M | 3,820.05M | 3,902.72M | 3,861.12M |
|
Total Debt (Quarter)
|
| | | 200.00M | | 300.00M | 300.00M | 400.00M | 400.00M | 500.00M | 500.00M | 45.00M | 30.00M | 500.00M | 500.00M | 38.60M | 70.60M | 56.90M | 400.00M | 400.00M | 80.00M | 161.60M | 167.80M | 398.18M | 54.30M | 398.47M | 398.61M | 398.75M | 398.89M | 60.00M | 66.70M | 299.40M | 136.40M | 299.60M | 94.25M | 299.80M | 99.86M | 257.15M | 237.98M | | | | 37.30M | 117.80M | 52.80M | 24.60M | | 209.90M | 185.40M | 168.90M | 86.00M | 60.90M | 61.40M | 63.20M | 15.20M | 18.10M | 18.40M | 10.60M | | | 382.40M | 366.30M | | 378.80M |
|
Common Equity (Quarter)
|
739.33M | 727.25M | 744.56M | 765.41M | 753.67M | 748.64M | 747.46M | 995.32M | 975.38M | 964.50M | 950.04M | 989.91M | 989.27M | 1,002.92M | 1,032.45M | 1,093.21M | 1,123.20M | 1,186.73M | 1,288.70M | 1,449.62M | 1,461.45M | 1,479.56M | 1,545.79M | 1,644.85M | 1,683.75M | 1,707.83M | 1,751.73M | 1,661.24M | 1,639.42M | 1,621.33M | 1,622.90M | 1,635.37M | 1,617.33M | 1,693.44M | 1,702.02M | 1,716.45M | 1,708.56M | 1,779.99M | 1,821.64M | 1,807.34M | 1,790.29M | 1,768.72M | 1,744.41M | 1,840.85M | 1,886.20M | 1,860.03M | 1,945.50M | 2,890.16M | 2,863.45M | 2,840.13M | 2,865.76M | 2,840.38M | 2,821.60M | 2,815.63M | 2,821.27M | 2,820.53M | 2,803.79M | 2,791.42M | 2,806.30M | 2,871.86M | 2,874.02M | 2,842.39M | 2,810.08M | 2,719.44M |
|
Shareholder's Equity (Quarter)
|
739.33M | 727.25M | 744.56M | 765.41M | 753.67M | 748.64M | 747.46M | 995.32M | 975.38M | 964.50M | 950.04M | 989.91M | 989.27M | 1,002.92M | 1,032.45M | 1,093.21M | 1,123.20M | 1,186.73M | 1,288.70M | 1,449.62M | 1,461.45M | 1,479.56M | 1,545.79M | 1,644.85M | 1,683.75M | 1,707.83M | 1,751.73M | 1,661.24M | 1,639.42M | 1,621.33M | 1,622.90M | 1,635.37M | 1,617.33M | 1,693.44M | 1,702.02M | 1,716.45M | 1,708.56M | 1,779.99M | 1,821.64M | 1,807.34M | 1,790.29M | 1,768.72M | 1,744.41M | 1,840.85M | 1,886.20M | 1,860.03M | 1,945.50M | 2,890.16M | 2,863.45M | 2,840.13M | 2,865.76M | 2,840.38M | 2,821.60M | 2,815.63M | 2,821.27M | 2,820.53M | 2,803.79M | 2,791.42M | 2,806.30M | 2,902.68M | 2,874.02M | 2,842.39M | 2,782.14M | 2,719.44M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | 1,478.82M | | 1,509.46M | 1,503.12M | 1,875.98M | 1,937.91M | 2,088.98M | 2,167.71M | 2,150.32M | 2,112.93M | 2,197.72M | 2,203.16M | 2,358.62M | 2,442.53M | 2,503.12M | 2,544.97M | 2,786.34M | 2,808.00M | 2,863.95M | 2,929.91M | 3,104.16M | 3,206.69M | 3,362.51M | 3,519.20M | 3,475.03M | 3,466.11M | 3,493.24M | 3,503.02M | 3,545.34M | 3,565.53M | 3,584.76M | 3,640.05M | 3,752.97M | 3,814.19M | 3,947.47M | 3,950.33M | 4,029.55M | 4,002.76M | | 4,028.57M | 4,778.14M | 4,754.48M | 4,771.23M | 4,836.05M | 6,548.08M | 6,461.54M | 6,428.80M | 6,371.17M | 6,325.83M | 6,291.01M | 6,281.15M | 6,233.23M | 6,225.02M | 6,208.89M | 6,184.46M | 6,192.41M | 6,394.18M | 6,740.28M | 6,709.32M | 6,757.66M | 6,643.19M |
|
Retained Earnings (Quarter)
|
| | | -1.12M | | -321.05M | -314.38M | -12.83M | -363.58M | -372.08M | -388.06M | -19.80M | -18.84M | -11.79M | -12.63M | -440.84M | -10.36M | -474.94M | -8.56M | -8.76M | -9.84M | -8.38M | -576.09M | -584.65M | -613.73M | -4.62M | -634.25M | -1.85M | -1.02M | -0.67M | -0.36M | -729.31M | -748.50M | -773.85M | -779.53M | -1.03M | -0.79M | -838.20M | -860.99M | -0.73M | -894.77M | | -0.67M | -0.63M | -0.61M | -1116.60M | -1113.03M | -0.57M | -0.55M | -0.53M | -0.51M | -1301.03M | -0.47M | -1333.15M | -1332.08M | -0.41M | -0.39M | -0.37M | -0.35M | -0.33M | -1445.52M | -0.29M | -1515.82M | -0.25M |
|
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 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares (Quarter)
|
| | | 0.67M | | | | 0.56M | | | | 0.85M | | | | 0.71M | | | | 0.38M | | | | 0.30M | | | | 0.32M | | | | 0.35M | | | | 0.38M | | | | 0.49M | | | | 0.38M | | | | 0.39M | | | | 0.34M | | | | 0.36M | | | | 0.38M | | | | 0.42M |