|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.70M | 9.48M | 17.20M | 40.05M | 24.44M | 23.71M | 62.02M | 51.01M | 32.46M | 35.87M | 32.88M | 31.23M | 24.87M | 10.45M | 19.91M | 19.04M | 22.94M | 28.11M | 31.88M | 39.69M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.70M | 9.48M | 17.20M | 40.05M | 24.44M | 23.71M | 62.02M | 51.01M | 32.46M | 35.87M | 32.88M | 31.23M | 24.87M | 10.45M | 19.91M | 19.04M | 22.94M | 28.11M | 31.88M | 39.69M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.35M | 143.62M | 158.95M | 206.05M | 225.26M | 164.44M | 137.79M | 118.68M | 126.72M | 116.32M | 106.30M | 105.51M | 118.02M | 122.16M | 113.44M | 134.73M | 134.91M | 148.00M | 139.95M | 135.32M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.04M | 63.19M | 106.85M | 73.89M | 22.39M | 49.97M | 33.86M | 33.33M | 22.52M | 6.47M | 17.74M | 18.53M | 7.62M | 22.77M | 8.20M | 6.60M | 21.48M | 5.75M | 24.39M | 22.12M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 162.39M | 206.81M | 265.80M | 279.94M | 247.65M | 214.41M | 171.65M | 152.00M | 149.24M | 122.79M | 124.03M | 124.05M | 125.63M | 144.93M | 121.64M | 141.33M | 156.39M | 153.75M | 164.33M | 157.44M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.51M | 22.46M | 35.35M | 36.55M | 17.26M | 15.33M | 15.40M | 13.04M | 15.21M | 12.60M | 12.80M | 11.54M | 10.57M | 14.24M | 8.22M | 9.12M | 12.30M | 10.40M | 11.20M | 8.00M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 193.60M | 238.75M | 318.35M | 356.53M | 289.34M | 253.45M | 249.07M | 216.06M | 180.57M | 171.73M | 161.34M | 159.75M | 164.21M | 157.76M | 152.87M | 170.24M | 179.25M | 195.27M | 191.39M | 189.26M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.15M | 23.60M | 26.14M | 25.95M | 24.82M | 22.89M | 23.66M | 25.25M | 25.39M | 25.48M | 26.33M | 26.23M | 25.56M | 24.95M | 24.95M | 23.56M | 23.49M | 22.77M | 21.94M | 21.19M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.58M | 72.09M | 85.92M | 88.81M | 88.20M | 86.75M | 88.92M | 88.97M | 89.20M | 88.71M | 89.25M | 90.42M | 93.04M | 98.50M | 104.27M | 115.39M | 117.64M | 120.75M | 121.15M | 120.86M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 119.27M | 118.49M | 136.44M | 137.98M | 48.55M | 134.71M | 41.73M | 39.16M | 36.64M | 138.82M | 31.75M | 141.55M | 34.94M | 41.59M | 44.45M | 166.69M | 49.12M | 172.42M | 173.09M | 46.44M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 191.85M | 190.58M | 222.36M | 226.79M | 136.74M | 221.46M | 130.66M | 128.13M | 125.84M | 227.53M | 121.00M | 231.97M | 127.99M | 140.10M | 148.72M | 282.07M | 31.37M | 293.17M | 294.24M | 167.30M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 156.78M | 0.63M | 0.64M | 0.64M | 0.62M | 180.18M | 0.59M | 0.59M | 187.78M | 180.62M | 175.37M | 3.98M | 3.59M | 3.38M | 208.95M | 220.70M | 2.21M | 227.29M | 2.01M | 1.90M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 180.93M | 174.89M | 205.81M | 212.40M | 208.01M | 203.07M | 220.79M | 217.87M | 213.17M | 206.09M | 201.70M | 204.21M | 206.98M | 217.50M | 233.89M | 244.26M | 247.52M | 250.06M | 248.06M | 241.95M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 374.53M | 413.64M | 524.15M | 568.93M | 497.35M | 456.51M | 469.86M | 433.93M | 393.74M | 377.83M | 363.04M | 363.97M | 371.19M | 375.26M | 386.76M | 414.50M | 426.77M | 445.33M | 439.45M | 431.21M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.71M | 127.59M | 168.98M | 179.42M | 137.85M | 122.24M | 107.51M | 94.78M | 84.56M | 80.14M | 71.21M | 70.27M | 73.56M | 73.69M | 64.35M | 74.05M | 74.41M | 79.98M | 74.12M | 73.56M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.45M | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.16M | 127.59M | 168.98M | 179.42M | 137.85M | 122.24M | 107.51M | 94.78M | 84.56M | 80.14M | 71.21M | 70.27M | 73.56M | 73.69M | 64.35M | 74.05M | 74.41M | 79.98M | 74.12M | 73.56M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.06M | 7.21M | 10.61M | 11.48M | 18.73M | 19.03M | 20.30M | 7.18M | 8.74M | 14.26M | 14.48M | 13.00M | 13.29M | 11.90M | 10.20M | 9.88M | 10.54M | 11.33M | 10.47M | 10.88M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | 0.35M | 1.20M | 0.29M | 0.30M | 0.30M | 0.30M | 0.29M | 0.26M | 0.25M | 0.30M | 1.92M | 1.93M | 0.95M | 5.11M | 0.60M | 0.48M | 0.75M | 0.81M | 0.68M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.45M | 2.60M | 2.60M | 2.60M | 2.60M | 2.60M | 3.58M | 4.58M | 4.11M | 2.90M | | 0.64M | 0.46M | 0.47M | 4.83M | 6.19M | 6.05M | 6.20M | 9.17M | 8.19M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.99M | 0.72M | 0.68M | 7.29M | 0.58M | 10.03M | 11.10M | 11.18M | 11.27M | 0.63M | 10.54M | 0.61M | 11.63M | 0.64M | 0.70M | 0.57M | 12.74M | 12.92M | 13.45M | 0.25M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.77M | 0.36M | 1.50M | 4.11M | 4.04M | 0.55M | 2.05M | 2.64M | 0.37M | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 143.48M | 166.54M | 217.30M | 226.67M | 187.66M | 169.00M | 158.92M | 141.99M | 132.17M | 118.37M | 107.56M | 105.53M | 110.45M | 108.66M | 108.10M | 114.38M | 115.14M | 121.40M | 120.24M | 119.07M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.81M | 1.64M | 1.50M | 1.36M | 1.22M | 1.08M | 0.95M | 0.82M | 1.12M | 0.96M | 0.70M | 0.74M | 0.68M | 0.51M | 1.11M | 1.04M | 0.97M | 0.91M | 0.85M | 0.78M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.00M | 37.69M | 92.09M | 109.03M | 66.72M | 40.30M | 49.19M | 28.06M | | | | | | 0.20M | 0.20M | 15.00M | 0.25M | 30.00M | 0.01M | 25.00M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 0.38M | 0.30M | 0.85M | 0.18M | 0.18M | 0.20M | 0.47M | 0.23M | 0.46M | 0.24M | 0.18M | 0.15M | 0.12M | 0.10M | 0.08M | 0.07M | 1.47M | 0.11M | 0.11M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.02M | 3.81M | 8.53M | 7.63M | 6.48M | 5.98M | 4.33M | 2.30M | 2.94M | 2.60M | 1.46M | 2.76M | 0.81M | 1.05M | 1.00M | 2.09M | 1.78M | 2.22M | 2.40M | 2.52M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.90M | 32.58M | 32.50M | 36.73M | 37.78M | 38.71M | 53.43M | 53.59M | 52.12M | 48.54M | 46.12M | 47.59M | 45.03M | 42.94M | 52.37M | 49.85M | 49.24M | 48.09M | 47.57M | 44.16M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.26M | 4.66M | 2.62M | 2.77M | 2.93M | 3.09M | 1.75M | 0.76M | 0.29M | 0.21M | 0.09M | 1.19M | 4.71M | 9.19M | 9.43M | 13.62M | 13.30M | 15.35M | 7.13M | 4.01M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.48M | 80.42M | 137.27M | 157.56M | 115.13M | 89.17M | 109.64M | 85.53M | 56.47M | 52.31M | 48.37M | 52.29M | 51.23M | 54.11M | 64.11M | 81.81M | 85.54M | 96.77M | 87.95M | 76.48M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 212.96M | 246.96M | 354.57M | 384.23M | 302.79M | 258.17M | 268.57M | 227.52M | 188.65M | 170.69M | 155.93M | 157.82M | 161.68M | 162.77M | 172.21M | 196.19M | 200.69M | 218.17M | 208.19M | 195.55M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.45M | 40.29M | 94.69M | 111.62M | 69.32M | 42.90M | 52.77M | 32.64M | 4.11M | 2.90M | | 0.64M | 0.46M | 0.68M | 5.03M | 21.19M | 6.30M | 36.20M | 9.18M | 33.19M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 161.57M | 166.68M | 169.58M | 184.70M | 194.56M | 198.34M | 201.29M | 206.41M | 205.10M | 207.14M | 207.12M | 206.15M | 209.51M | 212.49M | 214.55M | 218.32M | 226.09M | 227.16M | 229.94M | 234.34M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 161.57M | 166.68M | 169.58M | 184.70M | 194.56M | 198.34M | 201.29M | 206.41M | 205.10M | 207.14M | 207.12M | 206.15M | 209.51M | 212.49M | 214.55M | 218.32M | 226.02M | 227.16M | 229.94M | 234.34M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 374.53M | 413.64M | 524.15M | 568.93M | 497.35M | 456.51M | 469.86M | 433.93M | 393.74M | 377.83M | 363.04M | 363.97M | 371.19M | 375.26M | 386.76M | 414.50M | 426.77M | 445.33M | 439.45M | 431.21M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 0.25M | 0.73M | 0.87M | 0.96M | 2.74M | 3.36M | 3.36M | 1.78M | 0.61M | 0.50M | 0.87M | 0.87M | 0.13M | 0.89M | 5.16M | 1.47M | 0.14M | 5.77M | 1.63M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.14M | 68.14M | 74.68M | 88.25M | 105.00M | -4.27M | 118.27M | 122.45M | 125.59M | -3.33M | 129.20M | 128.50M | -3.55M | 136.65M | -5.82M | -5.81M | -3.21M | 151.86M | 157.17M | 161.84M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |