|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.41M | 98.06M | 108.24M | 130.09M | 134.90M | 134.54M | 121.59M | 122.77M | 124.71M | 120.14M | 125.87M | 109.17M | 108.39M | 130.43M | 113.61M | 115.66M | 94.55M | 112.76M | 124.25M | 122.15M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.76M | 69.41M | 0.14M | | 105.88M | 52.65M | 37.79M | 55.37M | 88.56M | 54.00M | 44.02M | 74.73M | 85.13M | 65.31M | 54.98M | 66.57M | 90.38M | 73.62M | 57.22M | 68.21M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 201.18M | 167.47M | 108.37M | 130.09M | 240.78M | 187.20M | 159.38M | 178.13M | 213.27M | 174.14M | 169.89M | 183.90M | 193.52M | 195.74M | 168.59M | 182.22M | 184.93M | 186.38M | 181.46M | 190.36M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 130.16M | 129.84M | 133.49M | 142.96M | 155.00M | 110.24M | 87.26M | 94.72M | 129.14M | 107.13M | 85.34M | 7.49M | 133.90M | 6.79M | 87.69M | 104.05M | 146.19M | 123.77M | 108.84M | 123.18M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 130.16M | 129.84M | 133.49M | 142.96M | 155.00M | 110.24M | 87.26M | 94.72M | 129.14M | 107.13M | 85.34M | 7.49M | 133.90M | 6.79M | 87.69M | 104.05M | 146.19M | 123.77M | 108.84M | 123.18M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.71M | 8.83M | 9.92M | 9.35M | 7.82M | 13.17M | 5.58M | 12.25M | 8.10M | 12.32M | 9.28M | 9.52M | 7.08M | 7.71M | 1.19M | 14.65M | 13.83M | 13.00M | 14.57M | 15.14M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 347.13M | 306.14M | 319.31M | 399.34M | 403.60M | 320.19M | 255.11M | 290.25M | 356.37M | 299.81M | 266.48M | 300.38M | 335.57M | 309.58M | 267.97M | 300.92M | 344.96M | 323.15M | 304.87M | 328.68M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.16M | 13.19M | 15.90M | 19.02M | 19.91M | 17.69M | 18.15M | 14.07M | 15.22M | 13.86M | 11.95M | 12.23M | 11.79M | 11.49M | 11.02M | 11.03M | 12.21M | 13.78M | 13.87M | 13.24M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.95M | 12.95M | 12.95M | 12.95M | 12.95M | 26.51M | 27.21M | 27.26M | 27.55M | 24.88M | 16.98M | 16.68M | 3.15M | 19.87M | 17.23M | 17.26M | 17.89M | 17.65M | 17.87M | 17.64M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.93M | | 7.53M | | | 8.97M | 8.70M | 11.56M | 11.73M | | 7.01M | 6.64M | 5.96M | 6.32M | 6.46M | 6.25M | 5.34M | 4.88M | 4.42M | 3.41M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.88M | 12.95M | 20.47M | 12.95M | 12.95M | 35.49M | 35.91M | 38.83M | 39.28M | 24.88M | 23.99M | 23.33M | 9.12M | 26.19M | 23.68M | 23.51M | 23.22M | 22.53M | 22.29M | 21.05M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.33M | 36.02M | 52.83M | 58.73M | 59.72M | 63.67M | 68.68M | 68.40M | 65.31M | 65.24M | 69.25M | 73.95M | 66.92M | 69.94M | 75.77M | 77.28M | 77.56M | 76.44M | 77.51M | 79.19M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 3.01M | 2.83M | 2.51M | 1.94M | 1.61M | 1.70M | 1.71M | 6.57M | 7.60M | 5.57M | 11.06M | 1.07M | 4.60M | 11.68M | 21.85M | 22.07M | 22.57M | 23.50M | 23.11M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.00M | 75.49M | 94.51M | 102.80M | 103.85M | 120.68M | 126.57M | 125.09M | 126.41M | 123.05M | 119.19M | 126.37M | 121.86M | 123.04M | 122.75M | 134.86M | 136.29M | 135.59M | 137.61M | 138.49M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 395.13M | 381.63M | 413.83M | 502.14M | 507.45M | 440.87M | 381.68M | 415.33M | 482.78M | 422.86M | 385.67M | 426.75M | 457.43M | 432.63M | 390.72M | 435.78M | 481.25M | 458.74M | 442.48M | 467.17M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.32M | 8.55M | 7.16M | 7.19M | 5.97M | 9.91M | 10.39M | 9.08M | 7.32M | 9.32M | 8.79M | 8.99M | 11.53M | 10.65M | 10.48M | 10.11M | 11.29M | 9.78M | 14.61M | 13.53M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.32M | 8.55M | 7.16M | 7.19M | 5.97M | 9.91M | 10.39M | 9.08M | 7.32M | 9.32M | 8.79M | 8.99M | 11.53M | 10.65M | 10.48M | 10.11M | 11.29M | 9.78M | 14.61M | 13.53M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 119.61M | 110.27M | 111.67M | 128.74M | 147.39M | 117.61M | 56.79M | 97.14M | 128.46M | 108.39M | 8.06M | 102.10M | 122.50M | 109.53M | 58.98M | 112.11M | 144.58M | 123.07M | 108.21M | 110.75M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.57M | | | | 9.91M | | | | 13.08M | 16.00M | 16.00M | 34.00M | 0.05M | 34.00M | 17.00M | 0.16M | 2.68M | 17.00M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.92M | 0.91M | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 0.34M | 0.31M | 0.24M | 0.21M | 0.20M | 0.17M | 0.16M | 0.03M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.55M | | | | 2.12M | | | | 1.21M | | | | 4.00M | | | | 3.79M | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.76M | 69.41M | 67.67M | 116.94M | 93.57M | 52.65M | 37.79M | 55.17M | 88.64M | 54.21M | 44.55M | 75.79M | 86.50M | 67.06M | 55.66M | 67.34M | 90.00M | 73.47M | 57.20M | 68.22M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 220.89M | 189.48M | 186.81M | 253.11M | 247.14M | 180.37M | 127.30M | 161.55M | 224.45M | 171.93M | 141.66M | 204.29M | 237.10M | 221.53M | 185.85M | 223.80M | 262.88M | 223.48M | 199.70M | 211.27M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.72M | 1.74M | 2.71M | 2.71M | 2.71M | 2.71M | 4.70M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.01M | 1.01M | 1.36M | 1.17M | 1.17M | 1.17M | 1.17M | 1.17M | 1.17M | 1.17M | 1.17M | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.81M | 1.41M | 0.56M | 0.27M | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | 1.19M | 0.77M | 1.02M | 0.72M | 0.72M | 0.69M | 0.69M | 0.00M | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 222.94M | 192.06M | 190.29M | 256.60M | 250.58M | 183.80M | 132.69M | 162.25M | 224.46M | 171.94M | 141.66M | 204.31M | 237.10M | 221.53M | 185.85M | 223.80M | 262.88M | 223.48M | 199.70M | 211.27M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.63M | 2.64M | 2.71M | 2.71M | 2.71M | 2.71M | 4.70M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.73M | 189.57M | 0.19M | 0.23M | 1.17M | 257.06M | 611.87M | 650.38M | 0.94M | 250.93M | 244.01M | -39.99M | -35.10M | 211.10M | 962.76M | 211.98M | -0.02M | 235.26M | 242.78M | 255.90M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 295.04M | 189.57M | -210.01M | 33.53M | 1.17M | 257.06M | 611.87M | 15.58M | 1.17M | 250.93M | 244.01M | 0.00M | 883.70M | 211.10M | 0.00M | 211.98M | -96.72M | 235.26M | 242.78M | 255.90M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 395.13M | 381.63M | 413.83M | 502.14M | 507.45M | 440.87M | 381.68M | 415.33M | 482.78M | 422.86M | 385.67M | 426.75M | 457.43M | 432.63M | 390.72M | 435.78M | 481.25M | 458.74M | 442.48M | 467.17M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.73M | 3.48M | 6.75M | 7.88M | 11.49M | 15.86M | 18.82M | 21.09M | 24.31M | 8.26M | 28.94M | 31.51M | 36.21M | 2.79M | 40.89M | 41.37M | 44.22M | 45.81M | 46.74M | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.73M | 20.80M | 30.51M | 33.53M | 37.01M | 34.62M | 20.72M | 15.58M | 18.14M | 11.97M | -16.77M | -39.99M | -35.10M | -51.09M | -68.14M | -86.76M | -96.72M | -100.93M | -121.62M | -134.69M |