|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.98M | 11.19M | 20.78M | 9.75M | 11.96M | 8.83M | 11.83M | 12.03M | 16.58M | 9.40M | 12.15M | 18.64M | 17.65M | 18.50M | 21.91M | 23.38M | 61.01M | 23.89M | 24.51M | 26.46M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.98M | 11.19M | 20.78M | 9.75M | 11.96M | 8.83M | 11.83M | 12.03M | 16.58M | 9.40M | 12.15M | 18.64M | 17.65M | 18.50M | 21.91M | 23.38M | 61.01M | 23.89M | 24.51M | 26.46M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 116.09M | 111.55M | 122.32M | 116.53M | 150.97M | 166.73M | 147.85M | 147.04M | 152.30M | 166.33M | 162.57M | 215.14M | 181.07M | 204.89M | 197.77M | 200.93M | 192.96M | 201.96M | 186.51M | 209.06M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.12M | 94.86M | 23.70M | 33.10M | 26.80M | 28.20M | 50.20M | 45.10M | 174.41M | 58.00M | 190.87M | 173.08M | 188.07M | 177.44M | 160.02M | 180.81M | 74.50M | 57.30M | 195.46M | 106.10M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 206.21M | 206.41M | 146.02M | 149.63M | 177.77M | 194.93M | 198.05M | 192.14M | 326.71M | 224.33M | 353.44M | 388.22M | 369.15M | 382.33M | 357.79M | 381.74M | 267.46M | 259.26M | 381.97M | 315.16M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.64M | 13.62M | 15.23M | 17.13M | 21.28M | 25.52M | 26.06M | 28.72M | 29.73M | 32.45M | 28.49M | 34.76M | 40.40M | 27.79M | 28.06M | 28.24M | 29.92M | 36.25M | 33.68M | 35.25M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 235.65M | 233.34M | 257.68M | 274.20M | 303.71M | 323.62M | 328.48M | 361.51M | 379.50M | 405.53M | 400.46M | 450.96M | 435.54M | 437.81M | 409.12M | 439.97M | 490.44M | 475.05M | 448.58M | 514.74M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.27M | 30.65M | 31.00M | 26.84M | 27.21M | 26.19M | 26.11M | 24.18M | 23.44M | 22.92M | 23.73M | 24.58M | 23.36M | 21.68M | 21.68M | 21.12M | 19.71M | 21.75M | 23.47M | 23.83M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.64M | 68.22M | 72.58M | 33.60M | 96.98M | 95.85M | 91.19M | 96.47M | 97.23M | 95.39M | 75.41M | 73.47M | 64.92M | 64.32M | 69.71M | 51.31M | 35.14M | 35.14M | 36.43M | 36.43M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 597.55M | 597.55M | 620.88M | 623.84M | 623.84M | 623.84M | 624.97M | 624.97M | 624.97M | 625.71M | 625.71M | 647.10M | 647.45M | 647.54M | 678.74M | 684.91M | 739.07M | 781.76M | 786.90M | 786.95M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.96M | 16.66M | 31.89M | 31.09M | 28.27M | 25.45M | 23.39M | 21.16M | 19.19M | 20.09M | 18.07M | 25.65M | 24.12M | 22.55M | 26.08M | 27.35M | 52.02M | 71.96M | 72.93M | 68.97M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 616.51M | 614.22M | 652.77M | 654.93M | 652.11M | 649.29M | 648.36M | 646.13M | 644.15M | 645.80M | 643.78M | 672.75M | 671.57M | 670.09M | 704.82M | 712.26M | 791.09M | 853.72M | 859.82M | 855.92M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.75M | 1.73M | 1.80M | 1.79M | 1.77M | 1.62M | 1.55M | 1.41M | 1.40M | 1.74M | 2.29M | 2.30M | 2.33M | 2.41M | 2.55M | 2.55M | 2.54M | 2.71M | 3.56M | 3.24M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.49M | 64.46M | 68.19M | 69.76M | 64.10M | 65.99M | 73.04M | 80.15M | 83.78M | 87.49M | 92.34M | 100.00M | 105.80M | 111.45M | 116.57M | 118.62M | 124.92M | 134.55M | 134.78M | 135.10M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 820.23M | 816.64M | 861.67M | 882.99M | 874.20M | 871.07M | 870.56M | 877.03M | 877.82M | 876.77M | 861.68M | 896.00M | 890.38M | 890.97M | 934.50M | 923.59M | 990.37M | 1,069.14M | 1,078.10M | 1,074.38M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,055.87M | 1,049.98M | 1,119.35M | 1,157.18M | 1,177.91M | 1,194.68M | 1,199.04M | 1,238.55M | 1,257.33M | 1,282.30M | 1,262.14M | 1,346.95M | 1,325.91M | 1,328.78M | 1,343.62M | 1,363.57M | 1,480.81M | 1,544.18M | 1,526.68M | 1,589.12M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.32M | 5.92M | 13.62M | 12.36M | 10.98M | 15.12M | 14.25M | 9.56M | 9.72M | 11.99M | 10.07M | 13.96M | 9.74M | 8.15M | 11.54M | 19.75M | 11.16M | 11.78M | 12.35M | 12.00M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.32M | 5.92M | 13.62M | 12.36M | 10.98M | 15.12M | 14.25M | 9.56M | 9.72M | 11.99M | 10.07M | 13.96M | 9.74M | 8.15M | 11.54M | 19.75M | 11.16M | 11.78M | 12.35M | 12.00M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.82M | 103.53M | 139.13M | 19.47M | 25.55M | 32.02M | 171.72M | 78.35M | 126.43M | 183.87M | 225.92M | 36.64M | 135.59M | 183.18M | 26.77M | 108.70M | 152.59M | 37.88M | 38.12M | 43.42M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55M | 0.56M | 0.56M | | | | | | | | | 13.75M | 13.75M | 13.75M | 13.75M | 13.75M | 13.75M | 20.00M | 20.00M | 20.00M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.60M | 10.07M | 10.14M | 10.21M | 10.24M | 10.41M | 10.53M | 10.82M | 11.21M | 11.12M | 11.03M | 11.34M | 11.59M | 11.99M | 12.31M | 12.50M | 12.24M | 14.13M | 14.30M | 11.22M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.20M | 17.80M | 19.21M | 21.63M | 18.97M | 20.38M | 21.91M | 20.54M | 24.70M | 26.20M | 22.46M | 24.72M | 28.58M | 27.70M | 26.87M | 28.00M | 29.30M | 30.90M | 31.70M | 31.60M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 145.63M | 156.41M | 205.18M | 127.85M | 158.48M | 196.12M | 245.68M | 148.22M | 199.53M | 264.78M | 302.57M | 188.09M | 225.75M | 271.27M | 338.82M | 211.49M | 246.89M | 330.05M | 383.43M | 232.17M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 267.50M | 262.36M | 232.22M | 335.00M | 342.00M | 341.00M | 290.00M | 447.00M | 395.00M | 358.00M | 324.00M | 558.90M | 496.55M | 428.20M | 342.86M | 561.51M | 643.16M | 589.59M | 489.67M | 834.74M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | 0.39M | 12.27M | 20.00M | 20.61M | 21.60M | 71.01M | 32.56M | 35.40M | 34.26M | 69.09M | 28.66M | 27.38M | 28.77M | 74.94M | 24.23M | 24.65M | 34.15M | 37.27M | 39.77M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.32M | 56.87M | 64.45M | 51.76M | 49.09M | 48.22M | 56.09M | 43.39M | 41.41M | 39.21M | 38.85M | 36.77M | 35.62M | 33.44M | 29.69M | 27.22M | 24.73M | 27.17M | 24.37M | 21.48M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.84M | 40.58M | 43.46M | 0.58M | 32.37M | 31.49M | 33.61M | 38.40M | 34.36M | 32.70M | 35.66M | 38.93M | 40.04M | 44.32M | 42.48M | 44.83M | 66.38M | 63.44M | 63.32M | 63.52M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 372.11M | 360.21M | 342.26M | 447.06M | 444.07M | 442.31M | 401.32M | 561.36M | 506.17M | 464.16M | 426.68M | 663.26M | 599.58M | 534.74M | 443.47M | 657.79M | 758.93M | 714.35M | 614.62M | 959.51M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 517.73M | 516.62M | 547.45M | 574.90M | 602.55M | 638.42M | 647.00M | 709.58M | 705.71M | 728.95M | 729.25M | 851.35M | 825.34M | 806.01M | 782.29M | 869.28M | 1,005.82M | 1,044.40M | 998.05M | 1,191.68M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 268.05M | 262.92M | 232.78M | 335.00M | 342.00M | 341.00M | 290.00M | 447.00M | 395.00M | 358.00M | 324.00M | 572.65M | 510.30M | 441.95M | 356.61M | 575.26M | 656.91M | 609.59M | 509.67M | 854.74M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 538.14M | 533.37M | 571.90M | 582.28M | 575.36M | 556.26M | 552.04M | 528.97M | 551.62M | 553.35M | 532.89M | 495.61M | 500.58M | 522.77M | 561.33M | 494.28M | 475.00M | 499.78M | 528.63M | 397.44M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 538.14M | 533.37M | 571.90M | 582.28M | 575.36M | 556.26M | 552.04M | 528.97M | 551.62M | 553.35M | 532.89M | 495.61M | 500.58M | 522.77M | 561.33M | 494.28M | 475.00M | 499.78M | 528.63M | 397.44M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,055.87M | 1,049.98M | 1,119.35M | 1,157.18M | 1,177.91M | 1,194.68M | 1,199.04M | 1,238.55M | 1,257.33M | 1,282.30M | 1,262.14M | 1,346.95M | 1,325.91M | 1,328.78M | 1,343.62M | 1,363.57M | 1,480.81M | 1,544.18M | 1,526.68M | 1,589.12M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.45M | 2.46M | 0.87M | 2.65M | 2.68M | 2.70M | 2.95M | 2.84M | 2.84M | 2.85M | 2.98M | 3.12M | 3.11M | 3.12M | 3.12M | 3.27M | 3.27M | 3.27M | 3.27M | 3.41M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 232.21M | 245.94M | 16.84M | 303.85M | 317.72M | 21.45M | 18.12M | 365.97M | 23.06M | 20.68M | 22.83M | 21.73M | 470.51M | 9.75M | 11.89M | -0.33M | 575.62M | -7.50M | 636.69M | 608.28M |