|
Cash & Equivalents (Quarter)
|
| 112.90M | | | 201.53M | 201.47M | 215.53M | 216.31M | 199.49M | 184.43M | 188.22M | 99.46M | 121.71M | 127.25M | 88.40M | 54.08M | 54.09M | 56.95M | 39.02M | 46.08M | 60.45M | 64.13M | 67.15M | 83.20M |
|
Short-term Investments (Quarter)
|
| 1.66M | | | 2.24M | 2.23M | 2.23M | 2.23M | 0.02M | | 0.02M | 0.02M | 45.85M | 46.21M | 0.01M | 44.69M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 41.77M | 42.27M | 0.01M |
|
Cash & Current Investments (Quarter)
|
| 114.56M | | | 203.76M | 203.70M | 217.76M | 218.55M | 199.51M | 184.43M | 188.24M | 99.48M | 167.55M | 173.46M | 88.41M | 98.77M | 54.11M | 56.96M | 39.03M | 46.09M | 60.47M | 105.90M | 109.42M | 83.21M |
|
Receivables - Net (Quarter)
|
| 46.31M | | | 44.36M | 17.00M | 28.39M | 33.29M | 31.91M | 35.91M | 37.52M | 38.64M | 34.20M | 24.34M | 44.19M | 43.46M | 36.46M | 48.11M | 46.73M | 49.76M | 44.40M | 36.37M | 23.17M | 21.30M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | 0.50M | 0.70M | 1.00M | 1.40M | 1.90M | 2.30M | 2.80M | 3.30M | 1.90M | 3.90M | 2.20M | 2.20M | 2.20M |
|
Receivables (Quarter)
|
| 46.31M | | | 44.36M | 17.00M | 28.39M | 33.29M | 31.91M | 35.91M | 37.52M | 39.14M | 34.90M | 25.34M | 45.59M | 45.36M | 38.76M | 50.91M | 50.03M | 51.66M | 48.30M | 38.57M | 25.37M | 23.50M |
|
Prepaid Assets (Quarter)
|
| 4.31M | | | 3.63M | 9.25M | 10.85M | 9.46M | 13.57M | 13.84M | 12.16M | 12.21M | 13.92M | 17.14M | 16.41M | 14.46M | 13.94M | 18.92M | 22.80M | 28.00M | 26.71M | 24.47M | 25.79M | 31.27M |
|
Current Assets (Quarter)
|
| 166.93M | | | 251.88M | 250.93M | 260.63M | 265.94M | 250.45M | 240.96M | 242.93M | 199.49M | 215.94M | 215.23M | 196.10M | 156.96M | 153.07M | 173.14M | 158.55M | 167.95M | 176.18M | 176.11M | 161.70M | 181.85M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| 102.49M | | | 141.51M | 142.72M | 141.99M | 152.20M | 163.88M | 176.26M | 181.09M | 185.77M | 192.91M | 192.19M | 190.06M | 195.62M | 191.19M | 193.02M | 189.90M | 179.02M | 177.50M | 168.04M | 166.28M | 164.59M |
|
Long-Term Investments (Quarter)
|
| 2.60M | | | 2.65M | 3.49M | 0.85M | 5.49M | 0.85M | 5.49M | 5.49M | 5.49M | 5.49M | 5.49M | 5.49M | 3.61M | 3.49M | 2.65M | 2.65M | 2.65M | 2.65M | | | |
|
Goodwill (Quarter)
|
| 116.14M | | | 124.22M | 124.22M | 124.22M | 124.22M | 124.22M | 124.22M | 124.20M | 124.20M | 124.20M | 124.22M | 124.22M | 141.56M | 140.08M | 139.90M | 139.90M | 139.90M | 142.00M | 142.05M | 142.05M | 142.05M |
|
Intangibles (Quarter)
|
| 5.18M | | | 6.60M | 6.52M | 8.60M | 8.60M | 11.35M | 5.86M | 5.69M | 5.53M | 5.36M | 5.20M | 5.03M | 4.87M | 4.70M | 4.54M | 4.37M | 4.21M | 4.04M | 3.88M | 3.71M | 3.55M |
|
Goodwill & Intangibles (Quarter)
|
| 121.32M | | | 130.82M | 130.74M | 132.82M | 132.82M | 135.57M | 130.07M | 129.89M | 129.73M | 129.56M | 129.41M | 129.25M | 146.43M | 144.79M | 144.44M | 144.27M | 144.11M | 146.04M | 145.92M | 145.76M | 145.59M |
|
Other Non-Current Assets (Quarter)
|
| 3.00M | | | 3.61M | 3.88M | 4.19M | 3.97M | 5.38M | 2.81M | 2.56M | 3.39M | 3.57M | 3.82M | 4.23M | 5.15M | 5.70M | 5.95M | 4.91M | 5.71M | 9.00M | 9.88M | 10.66M | 10.68M |
|
Non-Current Assets (Quarter)
|
| 242.70M | | | 279.52M | 280.82M | 282.24M | 292.06M | 307.74M | 314.64M | 342.05M | 346.63M | 353.46M | 352.13M | 349.49M | 377.30M | 374.29M | 374.52M | 369.17M | 356.83M | 360.46M | 350.74M | 348.54M | 345.63M |
|
Assets (Quarter)
|
| 409.63M | | | 531.39M | 531.75M | 542.87M | 558.00M | 558.19M | 555.60M | 584.98M | 546.12M | 569.41M | 567.36M | 545.59M | 534.26M | 527.36M | 547.66M | 527.72M | 524.78M | 536.65M | 526.85M | 510.23M | 527.48M |
|
Accounts Payables (Quarter)
|
| 28.88M | | | 33.22M | 32.36M | 33.35M | 39.22M | 41.83M | 50.56M | 50.86M | 48.90M | 48.20M | 54.94M | 46.92M | 52.37M | 48.89M | 55.46M | 45.85M | 58.05M | 75.17M | 76.75M | 50.80M | 55.90M |
|
Payables (Quarter)
|
| 28.88M | | | 33.22M | 32.36M | 33.35M | 39.22M | 41.83M | 50.56M | 50.86M | 48.90M | 48.20M | 54.94M | 46.92M | 52.37M | 48.89M | 55.46M | 45.85M | 58.05M | 75.17M | 76.75M | 50.80M | 55.90M |
|
Short term Debt (Quarter)
|
| 1.79M | | | 2.85M | 3.79M | 3.79M | 3.79M | 3.79M | 3.79M | 3.79M | 3.79M | 3.79M | 3.79M | 3.79M | 3.79M | 3.79M | 3.79M | 3.79M | 3.79M | 60.98M | 2.25M | 3.00M | 2.54M |
|
Current Leases (Quarter)
|
| 1.50M | | | 2.12M | 2.08M | 2.13M | 2.85M | 3.22M | | 3.42M | 3.43M | 3.40M | 4.72M | 3.58M | 8.24M | 8.59M | 4.14M | 9.68M | 5.25M | 10.16M | 4.68M | 9.79M | 4.78M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | 1.22M | 1.21M | 1.21M | 1.21M | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | 23.36M | | 26.03M | 28.11M | 26.09M | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| 76.63M | | | 93.98M | 78.56M | 81.15M | 89.32M | 94.39M | 105.31M | 131.41M | 106.19M | 137.69M | 148.45M | 138.81M | 123.13M | 121.97M | 138.60M | 131.35M | 144.97M | 225.32M | 164.81M | 138.49M | 144.70M |
|
Capital Leases (Quarter)
|
| 4.09M | | | 5.73M | 5.19M | 4.76M | 8.79M | 10.28M | 9.44M | 8.79M | 9.03M | 13.38M | 13.11M | 12.05M | 11.31M | 9.90M | 12.74M | 10.85M | 8.96M | 8.80M | 7.54M | 6.31M | 5.41M |
|
Non-Current Debt (Quarter)
|
| 210.43M | | | 72.42M | 71.57M | 70.73M | 69.89M | 69.05M | 68.21M | 67.37M | 66.53M | 65.69M | 64.84M | 64.00M | 63.16M | 62.32M | 61.48M | 60.64M | 59.80M | 1.76M | 57.46M | 56.15M | 55.99M |
|
Minority Interest (Quarter)
|
| 6.74M | | | 16.90M | 16.99M | 16.43M | 18.85M | 16.00M | 15.28M | 14.73M | 14.05M | 13.46M | 12.71M | 12.14M | 11.83M | 11.59M | 22.20M | 21.66M | 21.61M | 22.10M | 25.00M | 25.94M | 4.38M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 2.54M | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| 9.28M | | | 5.82M | 15.70M | 16.93M | 19.08M | 15.78M | 17.76M | 14.29M | 11.38M | 5.71M | 33.09M | 6.46M | 6.55M | 6.16M | 39.63M | 7.86M | 7.90M | 7.97M | 8.76M | 9.01M | 9.27M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | 20.73M | 20.03M | 23.51M | 18.83M | 30.13M | 37.25M | 37.22M | 26.27M | 24.99M | 23.85M | 28.45M | 23.92M | 38.92M | 27.05M |
|
Other Non-Current Liabilities (Quarter)
|
| 1.45M | | | 2.39M | 2.76M | 2.75M | 2.49M | 2.57M | 1.13M | 1.14M | 1.18M | 1.18M | 1.09M | 1.14M | 1.19M | 1.36M | 1.30M | 1.32M | 1.35M | 1.41M | 1.46M | 1.69M | 1.70M |
|
Total Non-Current Liabilities (Quarter)
|
| 0.45M | | | 0.45M | 0.45M | 173.58M | 187.08M | 189.50M | 0.45M | 242.59M | 213.16M | 242.58M | 0.45M | 239.41M | 230.10M | 227.67M | 0.46M | 235.69M | 245.48M | 267.54M | 262.49M | 232.78M | 237.01M |
|
Total Liabilities (Quarter)
|
-95.64M | 301.88M | 61.42M | 31.29M | 180.33M | 173.79M | 176.33M | 189.56M | 192.07M | 201.85M | 243.73M | 214.34M | 243.76M | 252.56M | 240.55M | 231.29M | 229.03M | 247.85M | 237.01M | 246.83M | 268.94M | 263.94M | 234.47M | 238.72M |
|
Total Debt (Quarter)
|
| 212.22M | | | 75.27M | 75.36M | 74.52M | 73.68M | 72.84M | 72.00M | 71.16M | 70.32M | 69.48M | 68.64M | 67.80M | 66.96M | 66.12M | 65.27M | 64.43M | 63.59M | 62.75M | 59.71M | 59.16M | 58.53M |
|
Common Equity (Quarter)
|
95.64M | 107.75M | -61.42M | -31.29M | 334.14M | 340.98M | 350.12M | 349.59M | 350.13M | 338.47M | 326.52M | 317.72M | 312.18M | 302.09M | 292.91M | 291.14M | 286.73M | 277.61M | 269.05M | 256.34M | 237.96M | 234.97M | 249.83M | 261.17M |
|
Shareholder's Equity (Quarter)
|
95.64M | 107.75M | -61.42M | -31.29M | 334.14M | 340.98M | 350.12M | 349.59M | 350.13M | 338.47M | 326.52M | 317.72M | 312.18M | 302.09M | 292.91M | 291.14M | 286.73M | 277.61M | 269.05M | 256.34M | 245.60M | 234.97M | 249.83M | 256.79M |
|
Liabilities and Shareholders Equity (Quarter)
|
| 409.63M | | | 531.39M | 531.75M | 542.87M | 558.00M | 558.19M | 555.60M | 584.98M | 546.12M | 569.41M | 567.36M | 545.59M | 534.26M | 527.36M | 547.66M | 527.72M | 524.78M | 536.65M | 526.85M | 510.23M | 527.48M |
|
Treasury Shares (Quarter)
|
| 0.10M | 16.10M | 16.10M | 16.10M | 16.10M | 6.51M | 0.28M | 4.18M | | 2.22M | 2.12M | 2.12M | | | | | 0.04M | 0.84M | 1.05M | 1.36M | 1.46M | 1.46M | 1.46M |
|
Retained Earnings (Quarter)
|
| 64.74M | | | 4.82M | 10.66M | 18.94M | 17.70M | 17.44M | 4.73M | -8.34M | -18.14M | -24.77M | -35.94M | -46.25M | -49.70M | -55.58M | -68.31M | -73.24M | -86.46M | -97.84M | -101.05M | -93.03M | -82.41M |