|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 7.13M | 6.67M | 54.81M | 49.18M | | | 1.25M | 65.18M | 0.06M | 1.21M | 3.35M | 4.75M | 5.77M | 5.83M | 107.82M | 8.50M | 8.57M | 48.63M | | |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 7.13M | 6.67M | 54.81M | 49.18M | | | 1.25M | 65.18M | 0.06M | 1.21M | 3.35M | 4.75M | 5.77M | 5.83M | 107.82M | 8.50M | 8.57M | 48.63M | | |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 54.87M | 79.74M | 92.69M | 13.84M | 37.27M | 74.98M | 80.83M | 19.46M | 31.84M | 72.67M | 58.78M | 32.26M | 26.02M | 76.06M | 91.45M | 3.58M | 42.69M | 90.18M | 76.56M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 6.42M | 9.54M | 31.75M | 51.39M | 28.33M | 21.11M | 23.58M | 26.05M | | | | 25.64M | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 6.63M | 64.42M | 111.49M | 144.09M | 42.17M | 58.37M | 98.56M | 106.89M | 19.46M | 31.84M | 72.67M | 84.42M | 32.26M | 26.02M | 76.06M | 91.45M | 3.58M | 42.69M | 90.18M | 76.56M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 15.87M | 48.53M | 34.00M | 21.70M | 18.81M | 64.82M | 20.72M | 23.48M | 27.90M | 23.87M | 28.74M | 31.80M | 30.96M | 22.12M | 20.42M | 35.30M | 43.42M | 17.61M | 82.82M | 43.22M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 185.25M | 165.95M | 218.56M | 264.07M | 205.27M | 220.00M | 207.94M | 261.93M | 149.23M | 200.80M | 215.63M | 250.65M | 216.94M | 235.78M | 297.13M | 319.29M | 251.09M | 246.69M | 299.56M | 295.56M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 35.72M | 34.73M | 34.23M | 33.49M | 32.89M | 32.16M | 32.12M | 31.41M | 30.50M | 30.24M | 29.70M | 29.06M | 28.54M | 28.28M | 27.89M | 29.41M | 28.96M | 28.73M | 28.60M | 27.92M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.74M | | | | 13.10M | 7.68M | 8.80M | 61.44M | 7.00M | 5.95M | 3.84M | 53.42M | 54.72M | 7.32M | 7.47M | 59.96M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 226.96M | 226.96M | 226.96M | 226.96M | 226.96M | 226.96M | 226.96M | 226.96M | 226.52M | 226.52M | 226.52M | 226.52M | 226.52M | 226.52M | 226.52M | 226.52M | 226.52M | 226.52M | 226.52M | 226.52M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.70M | 112.14M | 1.17M | 112.14M | 0.64M | 112.14M | 0.50M | 0.47M | 103.64M | 103.64M | 103.64M | 103.64M | 103.64M | 103.64M | 103.64M | 103.64M | 103.64M | 103.64M | 103.64M | 103.64M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 228.65M | 339.10M | 228.12M | 339.10M | 227.59M | 339.10M | 227.45M | 227.42M | 330.17M | 330.17M | 330.17M | 330.17M | 330.17M | 330.17M | 330.17M | 330.17M | 330.17M | 330.17M | 330.17M | 330.17M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 15.94M | 37.10M | 19.98M | | | 11.61M | | | | | | | | | | | 34.82M | 43.27M | 36.64M | 30.76M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 28.72M | 47.02M | 39.09M | 36.63M | 32.55M | 56.61M | 43.10M | 59.97M | 22.46M | 33.83M | 24.27M | 19.69M | 13.53M | 22.21M | 12.84M | 8.74M | 12.75M | 36.61M | 26.43M | 21.45M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1,124.69M | 1,161.98M | 1,130.87M | 1,099.70M | 1,096.70M | 1,125.85M | 1,092.93M | 1,101.36M | 1,165.78M | 1,165.29M | 1,152.82M | 1,137.83M | 1,129.35M | 1,137.52M | 1,115.32M | 1,185.21M | 1,221.88M | 1,270.71M | 1,245.18M | 1,213.79M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1,309.94M | 1,327.94M | 1,349.42M | 1,363.77M | 1,301.97M | 1,345.86M | 1,300.87M | 1,363.29M | 1,315.02M | 1,366.09M | 1,368.45M | 1,388.47M | 1,346.29M | 1,373.30M | 1,412.45M | 1,504.50M | 1,472.97M | 1,517.40M | 1,544.74M | 1,509.35M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 2.23M | 1.69M | 3.01M | 3.32M | 11.26M | 6.38M | 7.92M | 8.24M | 5.84M | 6.34M | 4.97M | 5.91M | 9.90M | 4.66M | 6.40M | 6.53M | 4.81M | 4.39M | 7.98M | 7.88M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 24.00M | 24.00M | 24.00M | 24.00M | 16.50M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 32.23M | 31.69M | 33.01M | 33.32M | 41.26M | 36.38M | 37.92M | 38.24M | 35.84M | 36.34M | 34.97M | 35.91M | 39.90M | 34.66M | 36.40M | 30.53M | 28.81M | 28.39M | 31.98M | 24.38M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 90.27M | 55.03M | 88.31M | 129.95M | 119.28M | 69.59M | 96.23M | 160.98M | 144.31M | 70.15M | 90.99M | 151.73M | 133.93M | 68.77M | 87.37M | 138.96M | 98.92M | 56.55M | 99.30M | 173.25M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 16.44M | 48.02M | 85.88M | 26.93M | 6.80M | 5.19M | 11.19M | 31.92M | 17.56M | 10.61M | 9.65M | 49.08M | 21.61M | 11.06M | 10.63M | 53.65M | 13.09M | 5.79M | 8.12M | 12.34M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 17.09M | 32.88M | 24.71M | 31.81M | 30.00M | 28.23M | 8.03M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 24.00M | 24.00M | 24.00M | 24.00M | 16.50M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 41.95M | 42.42M | 43.08M | 43.41M | 43.70M | 43.80M | 43.75M | 43.61M | 49.74M | 50.53M | 50.68M | 50.38M | 50.27M | 49.80M | 49.85M | 51.02M | 52.62M | 54.23M | 55.88M | 56.98M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 219.72M | 176.81M | 102.05M | 163.49M | 267.09M | 188.27M | 132.20M | 169.72M | 300.44M | 257.63M | 116.89M | 149.82M | 306.84M | 268.70M | 165.92M | 164.18M | 330.59M | 249.72M | 102.05M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 368.28M | 429.77M | 451.80M | 454.49M | 438.30M | 522.15M | 482.96M | 510.56M | 520.53M | 553.73M | 560.44M | 526.55M | 521.98M | 574.67M | 602.99M | 617.19M | 563.52M | 637.32M | 641.61M | 637.81M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 355.00M | 355.00M | 330.00M | 285.00M | 220.00M | 220.00M | 405.00M | 350.00M | 295.00M | 370.00M | 330.00M | 330.00M | 275.00M | 275.00M | 275.00M | 267.00M | 267.00M | 267.00M | 267.00M | 242.00M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 31.60M | 31.50M | 31.32M | 31.18M | 31.12M | 31.12M | 30.95M | 32.05M | 12.67M | 1.60M | 1.41M | 1.20M | 1.15M | 1.12M | 0.92M | 0.72M | 0.66M | 0.63M | 0.61M | 0.58M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 6.28M | 6.25M | 6.15M | 6.11M | 5.00M | 5.00M | 5.00M | 4.75M | 4.53M | 4.53M | 4.54M | 4.33M | 4.10M | 4.10M | 4.10M | 0.94M | 4.09M | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 2.44M | 2.23M | 2.48M | 1.90M | 1.71M | 1.45M | 1.34M | 0.77M | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.03M | 107.40M | | 12.93M | 36.51M | 24.02M | 8.86M | 19.54M | 14.89M | 16.93M | 9.79M | 6.81M | 6.30M | 107.79M | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 733.10M | 723.43M | 735.61M | 747.13M | 699.59M | 689.30M | 746.42M | 759.12M | 746.44M | 784.81M | 791.69M | 756.87M | 749.95M | 738.55M | 747.55M | 899.55M | 893.67M | 883.60M | 896.89M | 909.29M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.75M | 1.75M | 0.99M | 1.00M | 1.00M | 1.00M | | 1.00M | | | | | | | | | | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1,510.06M | 1,558.37M | 1,558.04M | 1,540.64M | 1,446.34M | 1,516.77M | 1,687.28M | 1,695.29M | 1,652.25M | | | | | | | | | | | |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1,511.81M | 1,560.12M | 1,559.03M | 1,541.64M | 1,447.34M | 1,517.77M | 1,687.28M | 1,696.30M | 1,652.25M | 1,724.63M | 1,707.64M | 1,682.43M | 1,612.60M | 1,650.83M | 1,685.58M | 1,787.95M | 1,754.41M | 1,811.58M | 1,826.82M | 1,804.80M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 372.09M | 387.88M | 354.71M | 316.81M | 250.00M | 248.24M | 413.03M | 380.00M | 325.00M | 400.00M | 360.00M | 360.00M | 305.00M | 305.00M | 305.00M | 291.00M | 291.00M | 291.00M | 291.00M | 258.50M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -201.87M | -232.18M | -209.61M | -177.87M | -145.38M | -171.91M | -386.41M | -333.01M | -337.23M | -358.54M | -339.19M | -293.95M | -169.55M | 8.35M | -160.65M | -283.45M | -281.44M | -146.41M | -149.86M | -295.45M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1,309.94M | 1,327.94M | 1,349.42M | 1,363.77M | 1,301.97M | 1,345.86M | 1,300.87M | 1,363.29M | 1,315.02M | 1,366.09M | 1,368.45M | 1,388.47M | 1,346.29M | 1,373.30M | 1,412.45M | 1,504.50M | 1,472.97M | 1,517.40M | 1,544.74M | 1,509.35M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.86M | 0.76M | 0.76M | 0.75M | 0.20M | 0.65M | 1.03M | 1.08M | 1.08M | 1.04M | 1.04M | 1.03M | 0.10M | 0.98M | 0.97M | 0.96M | 0.96M | 0.92M | 0.91M | 0.91M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -2.03M | -103.23M | -87.39M | -62.89M | -35.70M | -62.45M | -217.05M | -1.18M | -1.01M | -192.74M | -1.00M | -140.63M | -115.14M | -0.94M | -121.59M | -135.82M | -0.90M | -146.41M | -0.89M | -158.16M |