|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.94M | 71.14M | 59.01M | 41.10M | 21.99M | 46.33M | 28.24M | 52.71M | 18.80M | 14.31M | 19.60M | 34.39M | 21.69M | 65.81M | 39.92M | 24.35M | 36.57M | 44.27M | 26.27M | 31.53M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.77M | 1.90M | 4.00M | 4.48M | 2.44M | 1.70M | 0.07M | 5.11M | | 2.41M | 2.55M | 1.77M | 1.86M | 1.20M | 1.31M | 0.84M | 0.98M | 0.04M | 0.03M | 0.04M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.35M | 0.03M | 3.49M | 6.89M | 7.64M | 0.06M | 4.96M | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.13M | 1.93M | 7.49M | 11.37M | 10.08M | 1.76M | 5.04M | 5.11M | | 2.41M | 2.55M | 1.77M | 1.86M | 1.20M | 1.31M | 0.84M | 0.98M | 0.04M | 0.03M | 0.04M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.33M | 38.84M | 31.95M | 56.26M | 57.97M | 50.13M | 4.91M | 3.23M | 5.11M | 5.41M | 3.52M | 5.37M | 4.62M | 3.72M | 2.22M | 4.31M | 3.40M | 2.61M | 1.76M | 3.24M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 487.40M | 448.44M | 399.91M | 416.19M | 350.21M | 315.24M | 233.90M | 203.28M | 174.77M | 153.11M | 111.68M | 117.56M | 91.28M | 97.83M | 71.89M | 52.70M | 55.18M | 61.12M | 39.44M | 39.91M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.58M | 17.45M | 16.70M | 16.21M | 15.59M | 7.73M | 6.98M | 6.30M | 5.63M | 4.96M | 5.02M | 4.51M | 4.09M | 3.66M | 3.35M | 3.09M | 2.74M | 2.53M | 2.21M | 1.89M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.89M | 3.91M | 3.37M | 2.44M | 2.13M | 2.01M | 2.62M | 2.78M | 2.99M | 2.78M | 2.65M | 2.32M | 2.64M | 1.61M | 2.31M | 3.09M | 2.50M | 2.10M | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.51M | 10.51M | 10.51M | 10.51M | 10.51M | 10.51M | 10.51M | 10.51M | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.75M | 2.63M | 2.50M | 2.37M | 2.25M | 2.13M | 2.05M | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.27M | 13.14M | 13.01M | 12.88M | 12.76M | 12.64M | 12.56M | 10.51M | | | | | | | | | | | | |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.76M | 1.43M | 1.27M | 0.77M | 0.70M | 0.68M | 0.65M | 0.67M | 0.61M | 0.61M | 0.61M | 0.59M | 0.57M | 1.98M | 1.98M | 2.01M | 2.01M | 2.01M | 2.01M | 1.92M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.37M | 47.50M | 45.60M | 43.21M | 41.76M | 33.29M | 32.69M | 29.75M | 18.33M | 17.84M | 17.43M | 16.24M | 15.78M | 15.37M | 15.38M | 15.54M | 14.21M | 13.19M | 10.34M | 9.48M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 535.76M | 495.94M | 445.51M | 459.40M | 391.97M | 348.53M | 266.58M | 233.04M | 193.10M | 170.95M | 129.11M | 133.80M | 107.06M | 113.20M | 87.27M | 68.24M | 69.39M | 74.31M | 49.78M | 49.39M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.65M | 47.64M | 38.12M | 105.02M | 74.15M | 1.22M | 24.75M | 1.69M | 0.71M | 19.85M | 1.50M | 1.90M | 1.80M | 1.35M | 0.47M | 0.37M | 0.38M | 11.05M | 9.27M | 11.65M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.26M | 9.54M | 11.42M | 50.38M | 29.07M | 24.93M | 25.02M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.65M | 47.64M | 38.12M | 105.02M | 74.15M | 1.22M | 24.75M | 1.69M | 0.71M | 19.85M | 1.50M | 1.90M | 1.80M | 14.61M | 10.01M | 11.79M | 50.76M | 40.12M | 24.93M | 36.68M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.62M | 10.33M | 11.83M | 10.12M | 13.49M | 10.59M | 5.80M | 6.17M | 5.01M | 2.37M | 3.02M | 5.50M | 4.50M | 2.02M | 1.82M | 1.51M | 0.96M | 0.65M | 0.82M | 0.34M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | 0.55M | 1.41M | 1.34M | 1.63M | | 16.39M | 16.71M | 16.49M | 16.77M | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.54M | 2.60M | 2.67M | 2.74M | 2.82M | 2.80M | 2.58M | 2.35M | 2.12M | 2.41M | 2.16M | 2.32M | 2.42M | 2.50M | 2.58M | 2.66M | 2.74M | 2.82M | 2.91M | 2.90M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.02M | 0.02M | 8.98M | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.38M | 65.74M | 59.36M | 131.06M | 94.91M | 96.87M | 55.15M | 51.93M | 43.71M | 42.57M | 23.40M | 26.40M | 23.50M | 35.33M | 27.33M | 31.71M | 69.82M | 43.67M | 37.92M | 39.92M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.96M | 16.21M | 16.52M | 16.30M | 16.61M | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.06M | 0.06M | 0.06M | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.67M | 15.46M | 14.77M | 14.05M | 16.13M | 12.66M | 12.19M | 11.70M | 11.19M | 11.03M | 11.27M | 10.66M | 12.45M | 9.37M | 8.70M | 10.66M | 7.28M | 6.55M | 5.79M | 8.00M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 1.99M | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.01M | | | 0.71M | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.13M | 96.26M | 90.43M | 161.73M | 124.56M | 126.17M | | | | | | | | | | | | | | |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.19M | 96.27M | 90.43M | 161.73M | 125.27M | 126.17M | 67.37M | 63.67M | 54.94M | 53.60M | 34.67M | 37.06M | 33.52M | 44.69M | 36.02M | 39.71M | 77.11M | 50.21M | 43.71M | 45.02M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | 0.55M | 1.41M | 1.34M | 1.63M | | 16.39M | 16.71M | 16.49M | 16.77M | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 453.57M | 399.67M | 355.09M | 297.67M | 266.70M | 222.36M | 199.21M | 169.37M | 138.16M | 117.35M | 94.44M | 96.74M | 73.54M | 68.50M | 51.25M | 28.53M | -7.72M | 24.10M | 6.07M | 4.37M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 535.76M | 495.94M | 445.51M | 459.40M | 391.97M | 348.53M | 266.58M | 233.04M | 193.10M | 170.95M | 129.11M | 133.80M | 107.06M | 113.20M | 87.27M | 68.24M | 69.39M | 74.31M | 49.78M | 49.39M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1100.00M | 1,609.59M | -1287.10M | -1395.60M | -1400.00M | -0.70M | -0.58M | -0.69M | -1600.00M | -1622.97M | -0.68M | 1,783.07M | -1710.84M | -1730.22M | -1700.00M | 1,802.59M | -1800.00M | -0.64M | -1800.00M | 1,845.43M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.45M | 2.45M | 3.49M | 2.76M | 2.53M | 0.21M | 0.15M | 0.12M | 3.18M | 0.27M | 0.21M | 0.14M | 0.18M | 0.34M | 0.46M | 0.08M | 0.67M | 0.67M | 0.07M | 1.71M |