|
Cash & Equivalents (Quarter)
|
| 41.43M | 34.77M | 54.39M | 49.56M | 39.26M | 32.18M | 49.73M | 46.72M | 44.43M | 14.61M | 22.46M | 12.95M | 10.44M | 13.18M | 12.36M | 18.52M | 22.88M | 12.94M | 16.62M | 17.23M | 19.96M |
|
Cash & Current Investments (Quarter)
|
| 41.43M | 34.77M | 54.39M | 49.56M | 39.26M | 32.18M | 49.73M | 46.72M | 44.43M | 14.61M | 22.46M | 12.95M | 10.44M | 13.18M | 12.36M | 18.52M | 22.88M | 12.94M | 16.62M | 17.23M | 19.96M |
|
Receivables - Net (Quarter)
|
| 5.20M | | | 5.73M | 7.84M | 5.40M | 8.83M | 8.11M | 5.37M | 10.13M | 11.50M | 14.96M | 14.18M | 0.40M | 15.33M | 0.20M | 14.79M | 0.30M | 0.30M | 18.85M | 16.50M |
|
Receivables - Other (Quarter)
|
| 0.20M | | | 0.30M | 0.40M | 0.30M | 0.40M | 0.40M | 0.30M | 0.30M | | | | | | | | | | | |
|
Receivables (Quarter)
|
| 5.40M | | | 6.03M | 8.24M | 5.70M | 9.23M | 8.51M | 5.67M | 10.43M | 11.50M | 14.96M | 14.18M | 0.40M | 15.33M | 0.20M | 14.79M | 0.30M | 0.30M | 18.85M | 16.50M |
|
Inventory (Quarter)
|
| 5.08M | | | 4.40M | 6.08M | 5.15M | 5.64M | 5.93M | 7.39M | 5.26M | 6.49M | 6.42M | 8.73M | 8.51M | 8.76M | 8.30M | 7.92M | 6.67M | 10.10M | 9.22M | 8.21M |
|
Prepaid Assets (Quarter)
|
| 2.92M | | | 7.45M | 5.84M | 6.16M | 5.08M | 4.17M | 4.92M | 5.88M | 5.14M | 4.80M | 8.56M | 6.25M | 5.51M | 5.20M | 7.07M | 7.96M | 5.91M | 4.79M | 6.84M |
|
Current Assets (Quarter)
|
| 54.63M | | | 67.13M | 59.02M | 48.88M | 69.28M | 64.94M | 65.33M | 35.88M | 45.59M | 39.12M | 41.92M | 42.39M | 41.95M | 46.93M | 52.65M | 41.86M | 50.29M | 50.09M | 51.52M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| 174.77M | | | 186.62M | 190.83M | 192.09M | 193.81M | 211.74M | 227.04M | 237.22M | 250.44M | 274.61M | 295.79M | 306.11M | 314.62M | 343.16M | 358.98M | 366.13M | 384.88M | 407.25M | 420.26M |
|
Long-Term Investments (Quarter)
|
| 16.02M | | | 16.28M | 16.17M | 16.13M | 16.08M | 16.25M | 16.27M | 16.24M | 16.37M | 16.54M | 16.68M | 16.64M | 15.94M | 16.03M | 16.06M | 15.94M | 15.54M | 15.70M | 15.70M |
|
Goodwill (Quarter)
|
| 394.30M | | | 394.30M | 394.30M | 394.30M | 394.30M | 394.30M | 394.30M | 394.30M | 394.30M | 394.30M | 394.30M | 394.30M | 394.30M | 394.30M | 394.30M | 394.30M | 394.30M | 394.30M | 394.30M |
|
Intangibles (Quarter)
|
| 223.93M | | | 260.54M | 223.93M | 223.93M | 34.26M | 223.93M | 223.93M | 223.93M | 30.36M | 29.63M | 28.91M | 223.93M | 27.47M | 26.75M | 26.10M | 223.93M | 24.75M | 24.07M | 221.70M |
|
Goodwill & Intangibles (Quarter)
|
| 618.22M | | | 654.84M | 618.22M | 618.22M | 428.56M | 618.22M | 618.22M | 618.22M | 424.65M | 423.93M | 423.21M | 618.22M | 421.76M | 421.04M | 420.40M | 618.22M | 419.04M | 418.37M | 616.00M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | 74.45M | 74.29M | 71.95M | 115.20M | 150.50M | 185.94M | 187.00M | 184.38M | 184.70M | 203.62M | 200.12M | 197.58M | 197.41M | 196.05M | 209.05M | 210.30M | 211.27M |
|
Other Non-Current Assets (Quarter)
|
| 4.33M | | | 4.60M | 5.04M | 4.64M | 4.28M | 787.39M | 820.91M | 855.20M | 856.01M | 3.85M | 5.49M | 6.88M | 6.85M | 8.41M | 866.07M | 863.19M | 7.78M | 873.73M | 873.67M |
|
Non-Current Assets (Quarter)
|
| 855.60M | | | 862.33M | 940.56M | 940.41M | 938.61M | 999.14M | 1,214.76M | 1,265.83M | 1,285.90M | 1,318.71M | 1,343.62M | 1,374.50M | 1,396.97M | 1,424.49M | 1,447.43M | 1,457.44M | 1,503.44M | 1,540.45M | 1,555.02M |
|
Assets (Quarter)
|
| 910.22M | | | 929.46M | 999.57M | 989.30M | 1,007.89M | 1,064.07M | 1,280.08M | 1,301.70M | 1,331.49M | 1,357.84M | 1,385.54M | 1,416.89M | 1,438.92M | 1,471.42M | 1,500.09M | 1,499.30M | 1,553.73M | 1,590.54M | 1,606.53M |
|
Accounts Payables (Quarter)
|
| 21.43M | | | 21.53M | 27.25M | 22.17M | 20.38M | 27.44M | 30.27M | 22.13M | 24.15M | 33.48M | 33.19M | 29.32M | 37.58M | 47.16M | 45.52M | 33.11M | 43.68M | 48.47M | 43.21M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | 10.00M | 10.00M | | 15.00M | 32.00M | 17.00M | 14.00M | 25.00M | 73.00M | 70.00M | 77.00M | 90.00M |
|
Payables (Quarter)
|
| 21.43M | | | 21.53M | 27.25M | 22.17M | 20.38M | 27.44M | 30.27M | 32.13M | 34.15M | 33.48M | 48.19M | 61.32M | 54.58M | 61.16M | 70.52M | 106.11M | 113.68M | 125.47M | 133.21M |
|
Accumulated Expenses (Quarter)
|
| 34.83M | | | 33.48M | 29.47M | 21.27M | 25.12M | 23.26M | 29.91M | 27.59M | 31.32M | 33.35M | 32.04M | 29.89M | 27.57M | 36.25M | 33.07M | 34.24M | 30.73M | 37.12M | 32.24M |
|
Short term Debt (Quarter)
|
| 3.32M | | | 3.32M | 3.32M | 3.32M | 3.32M | 3.32M | 4.16M | 10.00M | 7.50M | 7.50M | 7.50M | 32.00M | 17.00M | 14.00M | 25.00M | 73.00M | 6.25M | 6.25M | 90.00M |
|
Current Leases (Quarter)
|
| | | | | | | | | 4.85M | 5.09M | 5.05M | 5.05M | 5.58M | 5.77M | 5.79M | 5.67M | 6.01M | 6.54M | 6.46M | 6.30M | 6.88M |
|
Current Taxes (Quarter)
|
| | | | | | | | | 0.81M | 4.43M | 6.31M | 6.53M | 4.43M | 7.20M | 7.20M | 7.70M | 7.69M | 9.01M | 9.20M | 7.77M | 7.90M |
|
Current Deferred Revenue (Quarter)
|
| 6.77M | | | 3.93M | 6.89M | 5.06M | 4.65M | 4.03M | 7.29M | 5.12M | 4.70M | 4.09M | 7.18M | 5.19M | 4.71M | 4.11M | 7.03M | 5.32M | 4.97M | 4.39M | 7.47M |
|
Total Current Liabilities (Quarter)
|
| 66.35M | | | 62.27M | 66.94M | 51.82M | 53.48M | 58.06M | 77.30M | 83.74M | 89.03M | 90.00M | 104.91M | 116.88M | 109.27M | 124.29M | 135.57M | 165.91M | 171.27M | 187.30M | 193.96M |
|
Non-Current Debt (Quarter)
|
| 466.38M | | | 466.76M | 315.83M | 315.62M | 315.41M | 315.29M | 314.43M | 288.98M | 289.17M | 287.49M | 283.92M | 282.24M | 278.68M | 278.87M | 275.42M | 242.15M | 240.76M | 239.37M | 237.98M |
|
Non-Current Deffered Revenue (Quarter)
|
| 26.69M | | | 30.84M | 32.17M | 33.32M | 36.51M | 37.56M | | | | | | | | | | | | | |
|
Preferred Stock Liabilities (Quarter)
|
195.29M | 200.57M | | 211.66M | 217.55M | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | 252.14M | 254.39M | 261.23M | 220.73M | 176.56M | 132.78M | 132.82M | 135.84M | 137.73M | 91.81M | 93.92M | 95.15M | 89.04M | 88.53M | 28.86M | 28.98M | 29.48M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | 156.64M | | | | 252.00M | 292.49M | 295.70M | 294.95M | 295.39M | 321.33M | 320.85M | 318.97M | 316.89M | 307.24M | 343.72M | 345.48M | 344.52M |
|
Operating Leases (Quarter)
|
| | | | | | | | | 205.01M | 215.77M | 217.99M | 234.70M | 238.41M | 241.43M | 263.23M | 267.76M | 284.55M | 285.22M | 306.69M | 326.39M | 329.19M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | 6.86M | 4.59M | 4.16M | 3.80M | 3.75M | 3.29M | 2.83M | 302.00M | 301.50M | 2.79M | 2.67M | 328.10M | 3.94M | 3.56M | 316.20M | 3.50M | 353.20M | 352.40M |
|
Total Non-Current Liabilities (Quarter)
|
| 502.59M | | | 504.47M | 509.23M | 509.74M | 510.60M | 561.88M | 769.88M | 794.98M | 806.00M | 820.11M | 820.52M | 847.67M | 865.53M | 869.54M | 874.41M | 837.98M | 894.66M | 914.84M | 915.30M |
|
Total Liabilities (Quarter)
|
-140.70M | 568.94M | -135.67M | -144.11M | 566.74M | 576.17M | 561.56M | 564.08M | 619.95M | 847.18M | 878.72M | 895.03M | 910.11M | 925.43M | 964.54M | 974.80M | 993.83M | 1,009.98M | 1,003.89M | 1,065.93M | 1,102.14M | 1,109.26M |
|
Total Debt (Quarter)
|
| 469.70M | | | 470.09M | 319.15M | 318.94M | 318.73M | 318.61M | 318.58M | 298.98M | 296.67M | 294.99M | 291.42M | 314.24M | 295.68M | 292.87M | 300.42M | 315.15M | 247.01M | 245.62M | 327.98M |
|
Common Equity (Quarter)
|
140.70M | 140.71M | 135.67M | 144.11M | 145.18M | 423.41M | 427.74M | 443.81M | 444.12M | 432.90M | 422.99M | 436.46M | 447.73M | 460.11M | 452.35M | 464.12M | 477.59M | 490.10M | 495.41M | 487.80M | 488.40M | 497.27M |
|
Shareholder's Equity (Quarter)
|
140.70M | 140.71M | 135.67M | 144.11M | 145.18M | 423.41M | 427.74M | 443.81M | 444.12M | 432.90M | 422.99M | 436.46M | 447.73M | 460.11M | 452.35M | 464.12M | 477.59M | 490.10M | 495.41M | 487.80M | 488.40M | 497.27M |
|
Liabilities and Shareholders Equity (Quarter)
|
| 910.22M | | | 929.46M | 999.57M | 989.30M | 1,007.89M | 1,064.07M | 1,280.08M | 1,301.70M | 1,331.49M | 1,357.84M | 1,385.54M | 1,416.89M | 1,438.92M | 1,471.42M | 1,500.09M | 1,499.30M | 1,553.73M | 1,590.54M | 1,606.53M |
|
Retained Earnings (Quarter)
|
| | | | 3.43M | -15.95M | -15.76M | -10.64M | -9.05M | -4.81M | -5.33M | 1.46M | 5.82M | 13.61M | 18.17M | 24.64M | 31.86M | 43.13M | 46.44M | 55.15M | 56.36M | 62.47M |
|
Treasury Shares (Quarter)
|
| | | | | 1.79M | | | | 1.81M | 2.11M | | | 1.81M | | | | 0.29M | | | | 0.22M |