|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.01M | 36.12M | 12.72M | 47.60M | 36.62M | 34.26M | 32.84M | 32.75M | 26.83M | 22.00M | 30.01M | 40.81M | 46.91M | 40.64M | 84.73M | 96.73M | 166.05M | 185.57M | 207.35M | 205.21M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00M | | | | | | | | | | | | | 2.94M | 2.94M | | | 0.30M | 3.29M | 1.90M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.01M | 36.12M | 12.72M | 47.60M | 36.62M | 34.26M | 32.84M | 32.75M | 26.83M | 22.00M | 30.01M | 40.81M | 46.91M | 43.58M | 87.67M | 96.73M | 166.05M | 185.87M | 210.64M | 207.11M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | 1.99M | 0.79M | 94.65M | 1.85M | 57.80M | 0.54M | 50.68M | 53.21M | 58.60M | 61.53M | 4.60M | 62.75M | 4.30M | 295.08M | 5.70M | 7.30M | 6.00M | 6.34M | 351.68M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.66M | 1.29M | | 1.23M | 1.68M | 0.54M | 0.54M | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.09M | 3.28M | 0.79M | 95.88M | 3.53M | 58.34M | 1.08M | 50.68M | 53.21M | 58.60M | 61.53M | 4.60M | 62.75M | 4.30M | 295.08M | 5.70M | 7.30M | 6.00M | 6.34M | 351.68M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.81M | | 2.91M | 3.21M | 3.53M | 3.49M | 2.45M | 2.68M | 3.39M | 2.98M | 2.76M | 2.26M | 2.85M | 3.12M | 2.27M | 3.16M | 2.87M | 4.68M | 4.21M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39M | 0.32M | 0.02M | 2.43M | 4.38M | 1.87M | 0.83M | 4.86M | 5.65M | 2.68M | 1.63M | 5.07M | 4.28M | 10.00M | 313.85M | 19.06M | 16.59M | 24.66M | 18.43M | 17.64M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 180.25M | 154.02M | 14.97M | 148.98M | 107.54M | 97.97M | 88.67M | 92.08M | 89.85M | 90.85M | 100.36M | 113.87M | 119.80M | 292.48M | 401.52M | 473.02M | 592.65M | 538.81M | 579.65M | 585.65M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 146.49M | 151.91M | 0.01M | 9.80M | 72.28M | 82.09M | 8.40M | 83.06M | 85.50M | 81.39M | 77.93M | 78.88M | 78.25M | 77.93M | 76.43M | 82.92M | 82.82M | 94.58M | 94.93M | 95.70M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.58M | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.70M | 1.14M | 0.95M | -10.33M | 424.34M | 17.01M | 17.01M | 17.01M | 17.90M | 17.07M | 17.07M | 13.92M | 416.39M | 13.92M | 13.92M | 13.92M | 13.92M | 13.92M | 13.92M | 13.92M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.27M | 0.68M | 6.43M | 22.35M | 22.35M | 21.19M | 22.35M | 22.35M | 23.94M | 20.51M | 23.26M | 16.18M | 18.96M | 15.53M | 15.21M | 14.88M | 21.55M | 21.23M | 20.91M | 20.58M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.97M | 1.82M | 7.37M | 12.02M | 446.69M | 38.20M | 39.36M | 39.36M | 41.84M | 37.58M | 40.33M | 30.10M | 435.36M | 29.45M | 29.12M | 28.80M | 35.47M | 35.15M | 34.82M | 34.50M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.43M | 3.16M | | 2.40M | 2.39M | 2.40M | | | | | | | | 7.99M | 10.49M | 12.85M | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | 38.73M | 0.50M | 0.45M | 0.42M | 0.20M | 0.48M | 0.42M | 0.43M | 0.69M | 0.76M | 0.77M | 0.71M | 0.70M | 0.29M | 0.50M | 0.66M | 3.29M | 3.56M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 203.36M | 240.63M | 68.36M | -159.31M | 324.21M | 333.78M | 341.43M | 344.16M | 389.78M | 307.40M | 303.93M | 308.53M | 318.69M | 362.84M | 360.40M | 368.00M | 371.87M | 379.71M | 377.67M | 378.98M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 383.62M | 394.65M | 83.33M | -10.33M | 431.75M | 431.75M | 430.10M | 436.23M | 479.63M | 398.25M | 404.28M | 422.40M | 438.49M | 655.32M | 761.92M | 841.03M | 964.52M | 918.52M | 957.32M | 964.63M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.33M | 13.58M | 3.68M | 19.95M | 17.74M | 0.10M | 15.05M | 16.42M | 17.60M | 1.40M | 1.00M | 0.90M | 0.20M | 9.61M | -3.50M | 28.08M | 45.48M | 3.10M | 46.45M | 5.68M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 4.07M | | 3.61M | 3.61M | 3.92M | 3.93M | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.36M | 17.65M | 3.68M | 23.57M | 21.36M | 4.02M | 18.97M | 16.42M | 17.60M | 1.40M | 1.00M | 0.90M | 0.20M | 9.61M | -3.50M | 28.08M | 45.48M | 3.10M | 46.45M | 5.68M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.15M | 0.16M | | | | | | | | | | | 25.44M | 51.80M | 27.53M | 64.31M | 49.74M | 56.83M | 49.67M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.89M | 6.86M | | 17.19M | 10.26M | 6.24M | 10.16M | 12.05M | 14.77M | 12.96M | 17.69M | 23.42M | 29.69M | 110.53M | 127.17M | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 10.16M | 3.77M | 2.59M | 4.03M | 12.55M | 2.67M | 16.41M | 19.64M | 10.81M | 2.78M | 14.22M | 10.50M | 14.39M | 7.13M | 18.95M | 18.00M | 13.34M | 0.15M | 8.50M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.80M | 1.45M | 0.05M | 3.59M | 1.49M | 4.22M | 4.12M | 1.55M | 4.17M | 4.32M | 1.59M | 5.57M | 5.26M | 2.08M | 8.03M | 2.09M | 2.11M | 2.15M | 2.18M | 7.27M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.53M | 46.13M | 8.36M | | 0.87M | 15.59M | 4.01M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.17M | 0.09M | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.92M | 37.69M | 8.43M | 56.47M | 43.83M | 54.86M | 47.88M | 57.44M | 67.27M | 58.31M | 59.89M | 71.66M | 67.56M | 154.22M | 196.18M | 194.87M | 185.46M | 157.91M | 184.44M | 117.22M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.74M | | 192.52M | 204.59M | 203.62M | 221.39M | 220.47M | 263.79M | 213.89M | 212.87M | 226.82M | 240.92M | 259.48M | 258.39M | 258.01M | 270.08M | 268.88M | 268.78M | 268.90M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.82M | 0.55M | 16.31M | 24.69M | 23.05M | 25.11M | 25.11M | 19.30M | 26.31M | 26.31M | 22.41M | 26.80M | 22.47M | 21.73M | 20.46M | 25.57M | 29.17M | 24.26M | 31.11M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | | | | 0.01M | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.27M | 76.93M | 0.19M | 31.40M | 22.04M | 24.46M | 4.30M | 15.61M | 14.98M | 17.65M | 16.99M | 19.29M | 19.34M | 56.09M | 78.32M | 101.63M | 120.87M | 93.99M | 95.76M | 113.00M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.43M | | 1.75M | 17.47M | 8.83M | 10.45M | 9.54M | 8.73M | 8.49M | 63.13M | 5.05M | 2.80M | 3.40M | 65.60M | | | 14.96M | 9.09M | 8.16M | 10.86M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.88M | 20.82M | 0.09M | 22.62M | 20.05M | 19.44M | 16.63M | 16.26M | 15.87M | 15.48M | 15.10M | 14.69M | 14.31M | 30.62M | 30.35M | 30.80M | 30.42M | 30.04M | 29.63M | 29.22M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.09M | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.85M | 7.13M | | | 15.02M | 0.03M | 0.03M | 13.32M | 12.96M | 12.67M | 12.32M | 12.07M | 11.77M | 11.46M | | | | | |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.31M | 203.07M | 10.22M | 69.60M | 301.99M | 311.42M | 5.40M | 328.01M | 374.73M | 319.14M | 324.27M | 340.38M | 358.71M | 466.79M | 506.65M | 504.15M | 526.49M | 495.09M | 515.26M | 457.32M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 88.98M | 4.33M | 18.90M | 28.72M | 35.60M | 27.78M | 41.52M | 38.95M | 37.12M | 29.09M | 36.63M | 37.30M | 36.86M | 28.86M | 39.41M | 43.58M | 42.51M | 24.41M | 39.60M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 213.26M | 191.58M | 187.42M | 556.08M | 132.53M | 120.33M | 109.54M | 108.23M | 104.90M | 79.11M | 80.01M | 82.02M | 79.78M | 188.53M | 255.27M | 336.88M | 438.03M | 329.45M | 442.05M | 507.31M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 383.62M | 394.65M | 83.33M | -10.33M | 431.75M | 431.75M | 430.10M | 436.23M | 479.63M | 398.25M | 404.28M | 422.40M | 438.49M | 655.32M | 761.92M | 841.03M | 964.52M | 918.52M | 957.32M | 964.63M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.12M | 0.12M | 0.12M | 0.16M | 0.13M | 0.13M | 0.13M | 0.03M | 0.11M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -27.31M | 12.33M | -48.65M | 521.27M | -10.33M | 459.14M | 461.01M | 464.53M | 467.38M | -409.07M | 472.45M | -409.80M | -418.59M | 489.41M | -335.76M | -353.46M | -298.02M | 615.63M | 585.67M | 567.85M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |