|
Cash & Equivalents (Quarter)
|
5.77M | 4.48M | 4.22M | 6.99M | 7.96M | 11.91M | 5.48M | 5.42M | 9.22M | 8.55M | 16.70M | 34.84M | 23.88M | 7.27M | 4.21M | 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 |
|
Cash & Current Investments (Quarter)
|
5.77M | 4.48M | 4.22M | 6.99M | 7.96M | 11.91M | 5.48M | 5.42M | 9.22M | 8.55M | 16.70M | 34.84M | 23.88M | 7.27M | 4.21M | 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 |
|
Receivables - Net (Quarter)
|
123.26M | 122.90M | 122.29M | 137.58M | 100.44M | 107.46M | 90.73M | 93.12M | 96.64M | 95.42M | 93.02M | 71.84M | 76.60M | 97.89M | 110.99M | 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 |
|
Receivables - Other (Quarter)
|
0.27M | 0.21M | | | 27.25M | 24.26M | 20.69M | 17.78M | 22.10M | 20.31M | 15.75M | 16.31M | 22.86M | 27.68M | 39.63M | 45.04M | 63.19M | 106.85M | 73.89M | 38.77M | 49.97M | 33.86M | 33.33M | 6.18M | 22.39M | 17.74M | 7.24M | 22.91M | 22.77M | 8.20M | 23.31M | 6.90M | 22.70M | 6.48M |
|
Receivables (Quarter)
|
123.53M | 123.11M | 122.29M | 137.58M | 127.70M | 131.72M | 111.42M | 110.90M | 118.74M | 115.73M | 108.78M | 88.15M | 99.46M | 125.58M | 150.62M | 162.39M | 206.81M | 265.80M | 279.94M | 264.03M | 214.41M | 171.65M | 152.00M | 132.91M | 138.71M | 124.03M | 112.76M | 140.92M | 144.93M | 121.64M | 158.04M | 141.81M | 170.71M | 146.42M |
|
Prepaid Assets (Quarter)
|
6.26M | 6.35M | 5.54M | 6.60M | 8.50M | 11.18M | 9.57M | 8.07M | 8.37M | 8.80M | 15.89M | 16.82M | 15.32M | 19.97M | 19.72M | 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 |
|
Current Assets (Quarter)
|
136.21M | 135.62M | 133.91M | 153.27M | 145.23M | 154.80M | 126.78M | 124.89M | 137.77M | 134.78M | 142.16M | 140.59M | 139.70M | 152.82M | 174.55M | 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 |
|
Property, Plant & Equipment (Net) (Quarter)
|
15.61M | 16.13M | 16.42M | 18.57M | 19.12M | 18.85M | 19.98M | 20.13M | 20.33M | 20.01M | 19.68M | 18.71M | 19.25M | 20.76M | 21.92M | 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 |
|
Goodwill (Quarter)
|
67.00M | 65.39M | 65.39M | 65.39M | 65.39M | 65.39M | 65.39M | 65.39M | 65.39M | 65.39M | 72.08M | 72.20M | 71.07M | 72.01M | 72.30M | 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 |
|
Intangibles (Quarter)
|
113.01M | 112.25M | 67.74M | 112.37M | 112.63M | 60.55M | 58.03M | 112.85M | 112.85M | 112.85M | 53.84M | 118.56M | 116.87M | 46.05M | 43.74M | 119.27M | 38.55M | 136.44M | 137.98M | 48.55M | 134.71M | 138.82M | 138.89M | 36.64M | 138.82M | 31.75M | 141.55M | 147.22M | 41.59M | 160.43M | 47.78M | 49.12M | 49.88M | 173.09M |
|
Goodwill & Intangibles (Quarter)
|
180.01M | 177.64M | 133.12M | 177.76M | 178.02M | 125.94M | 123.42M | 178.24M | 178.24M | 178.24M | 125.92M | 190.76M | 187.94M | 118.05M | 116.04M | 191.85M | 110.64M | 222.36M | 226.79M | 136.74M | 221.46M | 227.75M | 227.86M | 125.84M | 227.53M | 121.00M | 231.97M | 240.26M | 140.10M | 264.69M | 163.17M | 31.37M | 170.63M | 294.24M |
|
Other Non-Current Assets (Quarter)
|
3.16M | 3.22M | 3.04M | 2.94M | 129.69M | 127.21M | 1.27M | 122.69M | 134.98M | 2.52M | 142.54M | 4.77M | 4.64M | 0.63M | 0.64M | 0.65M | 0.63M | 0.64M | 0.64M | 5.33M | 180.18M | 197.13M | 192.62M | 187.78M | 5.02M | 4.33M | 177.99M | 181.42M | 191.78M | 2.67M | 2.29M | 224.03M | 2.11M | 2.01M |
|
Non-Current Assets (Quarter)
|
143.47M | 138.72M | 136.16M | 133.60M | 148.82M | 146.06M | 144.67M | 142.82M | 155.31M | 152.37M | 162.22M | 159.45M | 154.40M | 153.42M | 167.39M | 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 |
|
Assets (Quarter)
|
295.29M | 290.47M | 286.49M | 305.44M | 294.04M | 300.86M | 271.45M | 267.71M | 293.08M | 287.15M | 304.38M | 300.04M | 294.10M | 306.24M | 341.94M | 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 |
|
Accounts Payables (Quarter)
|
85.01M | 82.68M | 81.56M | 90.15M | 80.46M | 88.24M | 78.15M | 74.10M | 77.09M | 72.09M | 66.69M | 65.00M | 76.95M | 82.13M | 97.25M | 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 |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | 51.89M | | | | 28.45M | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
85.01M | 82.68M | 81.56M | 90.15M | 80.46M | 88.24M | 78.15M | 74.10M | 77.09M | 72.09M | 66.69M | 116.89M | 76.95M | 82.13M | 97.25M | 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 |
|
Accumulated Expenses (Quarter)
|
1.34M | 11.20M | 11.68M | 14.32M | 6.61M | 6.43M | 6.08M | 6.22M | 6.78M | 6.38M | 10.39M | 9.13M | 11.56M | 6.64M | 13.68M | 15.06M | 16.03M | 19.90M | 11.48M | 11.35M | 9.39M | 9.05M | 16.92M | 18.36M | 9.01M | 14.48M | 7.82M | 8.95M | 8.85M | 10.32M | 9.88M | 10.64M | 9.95M | 10.47M |
|
Other Accumulated Expenses (Quarter)
|
0.35M | 4.65M | 0.30M | 0.29M | 0.26M | 0.41M | 0.61M | 0.47M | 0.79M | 1.07M | 1.47M | 0.31M | 0.38M | 0.34M | 0.42M | 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 |
|
Short term Debt (Quarter)
|
3.83M | 2.40M | 1.09M | 0.96M | 3.95M | 0.31M | 3.95M | 0.38M | 3.71M | 3.84M | 3.61M | 3.80M | 2.13M | 3.06M | 2.32M | 4.45M | 4.42M | 2.60M | 2.60M | 2.60M | 4.33M | 3.58M | 3.87M | 4.11M | 0.25M | 1.83M | 0.64M | 0.46M | 0.47M | 4.83M | 6.19M | 6.05M | 6.20M | 9.17M |
|
Current Leases (Quarter)
|
| | | | | | 0.69M | | 6.61M | 0.68M | 0.69M | 6.12M | 0.70M | 5.14M | 0.74M | 0.74M | 7.27M | 7.33M | 7.29M | 7.64M | 10.03M | 11.10M | 0.53M | 0.62M | 10.93M | 10.54M | 0.61M | 11.63M | 0.64M | 0.70M | 12.48M | 12.74M | 12.92M | 0.26M |
|
Current Taxes (Quarter)
|
| | | | | 0.57M | | | | | | | | 0.49M | 0.25M | 2.77M | 0.36M | 1.50M | 4.11M | 4.04M | 0.55M | 2.05M | 2.64M | 0.37M | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
110.85M | 106.09M | 104.23M | 116.25M | 107.34M | 115.05M | 102.58M | 98.42M | 107.19M | 104.71M | 95.66M | 93.72M | 109.23M | 116.29M | 133.09M | 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 |
|
Capital Leases (Quarter)
|
| | | | | | 2.67M | 3.16M | 3.00M | 2.81M | 2.67M | 2.48M | 2.31M | 2.14M | 1.99M | 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 |
|
Non-Current Debt (Quarter)
|
42.08M | 44.17M | 41.44M | 43.20M | 41.48M | 55.85M | 36.23M | 30.05M | 35.51M | 31.80M | 58.62M | 48.09M | 27.33M | 26.82M | 24.77M | 24.00M | 37.69M | 92.09M | 109.03M | 66.72M | 40.30M | 49.19M | 28.06M | | | | | | 0.22M | 0.20M | 15.00M | 20.00M | 0.21M | 30.00M |
|
Non-Current Deffered Revenue (Quarter)
|
0.98M | 0.94M | 1.02M | 1.02M | 0.99M | 0.98M | 0.92M | 0.86M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
0.11M | 0.09M | 0.11M | 0.14M | 0.23M | 0.55M | 0.37M | 0.25M | 0.16M | 0.17M | 0.24M | 0.81M | 0.23M | 0.16M | 0.14M | 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 |
|
Non-Current Deferred Tax Liability (Quarter)
|
10.21M | 7.54M | 7.28M | 8.66M | 8.30M | 7.92M | 7.87M | 7.84M | 7.61M | 7.12M | 6.30M | 7.48M | 7.40M | 7.06M | 6.31M | 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 |
|
Operating Leases (Quarter)
|
| | | | | | 6.86M | | 9.14M | 8.02M | 6.86M | 7.19M | 6.59M | 5.55M | 20.08M | 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 |
|
Other Non-Current Liabilities (Quarter)
|
6.01M | 0.40M | 0.17M | 1.61M | 0.37M | 0.32M | 0.29M | -0.38M | 0.12M | 0.23M | 1.81M | -4.94M | 0.10M | 2.70M | 4.94M | -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 |
|
Total Non-Current Liabilities (Quarter)
|
61.00M | 56.56M | 53.59M | 55.58M | 52.51M | 65.97M | 46.02M | 42.01M | 55.37M | 49.98M | 76.26M | 68.15M | 46.54M | 44.38M | 58.15M | 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 |
|
Total Liabilities (Quarter)
|
171.85M | 162.65M | 157.82M | 171.82M | 159.84M | 181.02M | 148.60M | 140.43M | 162.56M | 154.69M | 171.92M | 161.87M | 155.77M | 160.66M | 191.24M | 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 |
|
Total Debt (Quarter)
|
45.91M | 46.57M | 42.52M | 44.16M | 45.42M | 56.16M | 40.19M | 30.42M | 39.21M | 35.64M | 62.23M | 51.89M | 29.46M | 29.88M | 27.09M | 28.45M | 42.11M | 94.69M | 111.62M | 69.32M | 44.63M | 52.77M | 31.93M | 4.11M | 0.25M | 1.83M | 0.64M | 0.46M | 0.69M | 5.03M | 21.19M | 26.05M | 6.41M | 39.17M |
|
Common Equity (Quarter)
|
123.44M | 127.82M | 128.67M | 133.61M | 134.20M | 119.84M | 122.86M | 127.28M | 130.51M | 132.46M | 132.47M | 138.18M | 138.34M | 145.57M | 150.70M | 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 | 218.24M | 226.09M | 227.16M | 229.94M |
|
Shareholder's Equity (Quarter)
|
123.44M | 127.82M | 128.67M | 133.61M | 134.20M | 119.84M | 122.86M | 127.28M | 130.51M | 132.46M | 132.47M | 138.18M | 138.34M | 145.57M | 150.70M | 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 |
|
Liabilities and Shareholders Equity (Quarter)
|
295.29M | 290.47M | 286.49M | 305.44M | 294.04M | 300.86M | 271.45M | 267.71M | 293.08M | 287.15M | 304.38M | 300.04M | 294.10M | 306.24M | 341.94M | 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 |
|
Treasury Shares (Quarter)
|
0.09M | 0.50M | 0.49M | 0.09M | 0.52M | 0.70M | 0.09M | 0.09M | 0.09M | 0.28M | 0.35M | 0.63M | 0.76M | | 0.63M | 0.90M | 1.16M | 0.73M | 0.98M | 2.52M | 2.74M | 0.62M | 1.03M | 1.36M | 4.34M | 0.50M | 0.53M | 0.87M | 0.13M | 0.89M | 5.16M | 0.89M | 0.14M | 1.66M |
|
Retained Earnings (Quarter)
|
-0.74M | 11.04M | 11.21M | 0.19M | 16.07M | 0.68M | 0.40M | 26.88M | 0.30M | 0.15M | 32.76M | 37.42M | 40.31M | 44.66M | 48.98M | 1.14M | 68.14M | 74.68M | 88.25M | 105.00M | 113.43M | -3.37M | -3.25M | 125.59M | -3.33M | -1.94M | -3.09M | -3.55M | 136.65M | -5.82M | 145.66M | -3.21M | -4.17M | 157.17M |
|
Preferred Shares (Quarter)
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |