|
Cash & Equivalents (Quarter)
|
| | | | | | | 3.30M | | | | 4.12M | | | | 4.01M | | | | 7.65M | | | 3.96M | 4.45M | 3.50M | 3.68M | 5.19M | 5.23M | 3.25M | 2.80M | | 3.66M | | | 2.04M | 2.26M | 14.67M | 8.97M | 4.29M | 8.05M | 7.23M | 6.09M | 8.15M | 10.51M | 17.64M | 7.93M | 3.14M | 3.87M | 7.11M | 10.33M | 7.41M | 4.51M | 4.21M | 4.32M | 4.75M | 3.95M | 4.16M | 4.27M | 4.08M | 3.82M |
|
Short-term Investments (Quarter)
|
| | | | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | 3.30M | | | | 4.12M | | | | 4.01M | | | | 7.65M | | | 3.96M | 4.45M | 3.50M | 3.68M | 5.19M | 5.23M | 3.25M | 2.80M | | 3.66M | | | 2.04M | 2.26M | 14.67M | 8.97M | 4.29M | 8.05M | 7.23M | 6.09M | 8.15M | 10.51M | 17.64M | 7.93M | 3.14M | 3.87M | 7.11M | 10.33M | 7.41M | 4.51M | 4.21M | 4.32M | 4.75M | 3.95M | 4.16M | 4.27M | 4.08M | 3.82M |
|
Loans - Gross (Quarter)
|
| | | 387.49M | 317.50M | 423.48M | 483.85M | 529.58M | 515.84M | | | 544.68M | | | | 546.19M | | | | 628.44M | | | 696.15M | 916.95M | 695.00M | 726.77M | 774.86M | 817.46M | 804.96M | 847.24M | 888.08M | 951.18M | 912.25M | 994.98M | 1,042.19M | 1,133.40M | 1,102.29M | 1,022.63M | 1,059.55M | 1,136.26M | 1,105.60M | 1,183.39M | 1,314.23M | 1,426.26M | 1,446.07M | 1,525.66M | 1,607.60M | 1,699.39M | 1,676.23M | 1,688.94M | 1,751.01M | 1,771.41M | 1,744.29M | 1,773.74M | 1,819.76M | 1,892.54M | 1,890.35M | 1,960.36M | 2,053.02M | 2,140.20M |
|
Loans - Loss Allowance (Quarter)
|
18.00M | 18.00M | 18.50M | 19.30M | 19.86M | 20.78M | 22.13M | 23.62M | | | | | | | | 40.51M | | | | 37.45M | | | | 41.25M | 41.00M | 42.00M | | 48.91M | 47.75M | 48.45M | 55.30M | 58.30M | 56.40M | 57.20M | 60.90M | 62.20M | 142.40M | 142.00M | 144.00M | 150.00M | 139.60M | 139.40M | 150.10M | 159.30M | 158.80M | 167.50M | 179.80M | 178.80M | 183.80M | 181.40M | 184.90M | 187.40M | 187.10M | 185.40M | 192.10M | 199.50M | 199.10M | 202.80M | 212.00M | 220.90M |
|
Loans - Adjustments (Quarter)
|
| | | 80.90M | 74.60M | 78.07M | 86.93M | 92.02M | 85.41M | | | | | | | 117.24M | | | | 156.60M | | | | 199.18M | | | 227.77M | 249.19M | 251.47M | 274.47M | | 305.28M | | 326.61M | 361.99M | 396.15M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loans - Net (Quarter)
|
| | | 287.29M | 297.64M | 324.63M | 374.79M | 413.94M | 405.80M | | | | | | | 505.68M | | | | 590.99M | | | | 676.52M | | | 727.46M | 768.55M | 757.21M | 798.79M | | 873.94M | 855.85M | 916.23M | 981.29M | 1,042.61M | 931.70M | | 885.53M | 951.71M | 931.25M | 1,004.52M | 1,119.99M | 1,219.12M | 1,240.20M | 1,309.17M | 1,378.01M | 1,469.59M | 1,443.30M | 1,458.48M | 1,517.35M | 1,536.12M | 1,511.51M | 1,542.26M | 1,581.15M | 1,644.97M | 1,644.14M | 1,708.52M | 1,790.03M | 1,866.40M |
|
Prepaid Assets (Quarter)
|
| | | | | | | 1.03M | | | | 1.48M | | | | 1.90M | | | | 2.24M | | | | 2.56M | | | | 2.81M | | | | | | | | 3.26M | | | | 8.95M | | | | 8.68M | | | | 9.12M | | | | 9.66M | | | | 8.69M | | | | 8.78M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | 4.45M | 4.64M | 5.03M | 5.12M | 5.11M | 5.58M | | | 7.10M | | | | 8.90M | | | | 10.44M | | | | 11.69M | | | 12.66M | 12.29M | 12.21M | 12.07M | | 13.93M | | 14.13M | 14.51M | 15.30M | 15.15M | | 15.05M | 14.01M | 13.05M | 12.66M | 12.49M | 12.94M | 13.04M | 12.81M | 12.37M | 14.53M | 15.00M | 14.69M | 14.16M | 13.79M | 13.44M | 13.41M | 13.43M | 13.68M | 13.63M | 13.33M | 13.00M | 13.16M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.29M | 20.42M | 22.49M | 20.30M | 22.51M | 22.74M | 22.60M | 2.16M | 21.73M | 21.71M | 21.69M | 22.12M | 22.34M | 24.21M |
|
Goodwill (Quarter)
|
| | | 0.36M | | | | 0.36M | 0.36M | | | | | | | 0.72M | | | | 0.95M | | | | 0.95M | | | | 0.95M | | | | 0.72M | | | | 0.72M | | | | 0.72M | | | | 0.72M | | | | 0.72M | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | 0.14M | | | | 1.81M | 1.81M | | | 2.59M | | | | 0.85M | | | | 0.47M | 7.50M | | | 5.73M | | | | 13.40M | | | | 9.29M | | | | 8.72M | | | | 16.59M | | | | 8.80M | | | | 11.41M | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | 0.50M | | | | 2.18M | 2.18M | | | 2.59M | | | | 1.56M | | | | 3.02M | 7.50M | | | 6.45M | | | 10.24M | 16.83M | 10.92M | 10.79M | | 10.01M | | 9.95M | 9.57M | 9.44M | 9.14M | | 8.68M | 8.69M | 8.93M | 9.08M | 9.18M | 9.52M | 9.47M | 10.31M | 11.30M | 12.12M | 12.97M | 13.95M | 15.05M | 15.85M | 17.36M | 19.26M | 22.25M | 24.52M | 26.75M | 28.81M | 30.39M | 31.78M |
|
Long-Term Deferred Tax (Quarter)
|
| | | 0.01M | | | | | | | | -2.65M | | | | 1.87M | | | | 1.98M | | | | 0.03M | | | 5.12M | | | | | | | 0.44M | 1.45M | 0.62M | 20.02M | | 22.96M | 14.12M | 14.37M | 14.11M | 12.54M | 18.42M | 18.09M | 19.80M | 16.84M | 13.81M | 14.69M | 15.28M | 14.14M | 13.64M | 13.49M | 12.38M | 11.83M | 9.29M | 9.42M | 8.37M | 0.59M | |
|
Other Non-Current Assets (Quarter)
|
| | | 7.14M | 11.51M | 8.70M | 9.31M | 7.36M | 6.77M | | | 5.42M | 1.90M | 1.90M | 1.90M | 1.90M | | | | 10.51M | | | | 8.30M | 8.89M | 10.63M | 13.85M | 16.79M | 12.16M | 26.36M | 29.33M | 46.48M | 38.92M | 10.49M | 43.66M | 54.16M | 54.65M | 54.42M | 58.22M | 63.82M | 79.01M | 99.92M | 104.00M | 138.68M | 138.92M | 144.80M | 113.86M | 127.93M | 127.18M | 131.13M | 117.03M | 124.16M | 118.19M | 138.89M | 115.58M | 2.81M | 17.88M | 21.39M | 22.60M | 94.17M |
|
Assets (Quarter)
|
| | | 304.15M | 316.56M | 341.06M | 394.29M | 434.99M | 421.85M | | | | | | | 530.27M | | | | 629.07M | | | | 712.22M | | | 779.85M | 829.48M | 814.81M | 868.22M | | 956.39M | | 1,019.32M | 1,086.17M | 1,158.54M | 1,078.89M | | 1,037.56M | 1,103.86M | 1,098.30M | 1,191.31M | 1,313.56M | 1,459.66M | 1,497.67M | 1,547.94M | 1,606.55M | 1,724.99M | 1,701.11M | 1,723.62M | 1,765.34M | 1,800.00M | 1,900.00M | 1,789.05M | 1,821.83M | 1,909.11M | 1,900.68M | 1,967.13M | 2,028.27M | 2,103.93M |
|
Accounts Payables (Quarter)
|
| | | 7.45M | 7.76M | 6.68M | 5.42M | 6.10M | 4.39M | | | | | | | | | | | 12.66M | | 10.57M | 11.44M | | | | | 18.57M | | 17.53M | | 25.14M | | 19.69M | 25.76M | 28.68M | 29.46M | | 43.58M | 40.28M | 40.94M | 38.32M | 36.11M | 49.28M | 46.30M | 34.49M | 34.24M | 33.80M | 26.05M | 27.03M | 30.56M | 40.44M | 29.76M | 34.03M | 38.31M | 39.45M | | | | 39.35M |
|
Notes Payables (Quarter)
|
| | | 0.00M | 0.89M | 1.02M | 1.40M | | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | 7.45M | 8.64M | 7.70M | 6.82M | 6.10M | 4.46M | | | | | | | | | | | 12.66M | | 10.57M | 11.44M | | | | | 18.57M | | 17.53M | | 25.14M | | 19.69M | 25.76M | 28.68M | 29.46M | | 43.58M | 40.28M | 40.94M | 38.32M | 36.11M | 49.28M | 46.30M | 34.49M | 34.24M | 33.80M | 26.05M | 27.03M | 30.56M | 40.44M | 29.76M | 34.03M | 38.31M | 39.45M | | | | 39.35M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.07M | | | | 74.70M | | | | 32.17M | | | | 441.29M | | | | 466.63M | | | | 223.32M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.59M | 21.55M | 24.90M | 28.59M | 28.18M | | 30.02M | 34.55M | 34.75M | 39.47M | 44.14M | 47.84M | 47.08M | 48.99M | 49.79M | 51.01M | 49.13M | 49.06M | 48.76M | 47.89M | 45.67M | 46.08M | 46.51M | 48.07M | 47.11M | 49.05M | 50.99M | 52.90M |
|
Non-Current Debt (Quarter)
|
| | | 25.81M | 209.61M | 212.73M | 258.31M | 292.38M | 273.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities (Quarter)
|
| | | 12.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | 12.00M | 12.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.45M | 27.71M | 28.47M | 28.80M | | 29.98M | 29.20M | 29.71M | 30.30M | 31.29M | 30.70M | 30.25M | 31.12M | 32.47M | 36.71M | 36.91M | 37.15M | 37.09M | 36.58M | 35.68M | 37.29M | 39.35M | 40.58M | 42.79M | 44.77M | 42.91M | 45.97M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | 2.46M | 4.06M | 5.47M | 5.95M | 5.74M | | | 0.01M | | | | 0.16M | | | | | | 0.45M | 0.43M | | | | | 4.96M | | 3.83M | | 19.82M | | | | 22.91M | | | | | | | | | | | | | | | | | | | | | | | | 3.35M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.45M | 30.08M | 57.14M | 38.97M | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,512.58M | 1,512.72M | 1,547.04M | 1,617.38M | |
|
Total Liabilities (Quarter)
|
| | | 239.27M | 246.53M | 224.50M | 270.60M | 304.42M | 283.23M | | | | | | | | | | | 421.15M | | 449.88M | 491.23M | 504.75M | | | | 590.07M | 565.86M | 609.69M | -267.43M | 677.23M | -287.82M | 729.10M | 789.49M | 855.76M | 827.53M | -259.88M | 765.10M | 831.73M | 814.66M | 912.32M | 1,036.09M | 1,176.93M | 1,198.93M | 1,249.36M | 1,298.10M | 1,416.35M | 1,384.42M | 1,402.11M | 1,434.76M | 1,472.25M | 1,420.29M | 1,444.15M | 1,468.90M | 1,552.03M | 1,542.81M | 1,604.18M | 1,656.35M | 1,730.84M |
|
Total Debt (Quarter)
|
| | | 25.81M | 209.61M | 212.73M | 258.31M | 292.38M | 273.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.07M | | | | 74.70M | | | | 32.17M | | | | 441.29M | | | | 466.63M | | | | 223.32M |
|
Common Equity (Quarter)
|
| | | 52.88M | 28.17M | 116.56M | 123.69M | 130.57M | 138.62M | | | | | | | | | | | | | | | 207.47M | | | | 239.41M | 248.95M | 258.53M | 267.43M | 279.16M | 287.82M | 290.22M | 296.69M | 302.78M | 251.36M | 259.88M | 272.46M | 272.12M | 283.64M | 278.98M | 277.47M | 282.74M | 298.74M | 298.58M | 308.45M | 308.63M | 316.69M | 321.50M | 330.58M | 322.27M | 336.46M | 344.90M | 352.93M | 357.08M | 357.88M | 362.95M | 371.92M | 373.09M |
|
Shareholder's Equity (Quarter)
|
| | | 52.88M | 0.93M | 116.56M | 123.69M | 130.57M | 138.62M | | | | | | | | | | | | | | | 207.47M | | | | 239.41M | 248.95M | 258.53M | 267.43M | 279.16M | 287.82M | 290.22M | 296.69M | 302.78M | 251.36M | 259.88M | 272.46M | 272.12M | 283.64M | 278.98M | 277.47M | 282.74M | 298.74M | 298.58M | 308.45M | 308.63M | 316.69M | 321.50M | 330.58M | 322.27M | 336.46M | 344.90M | 352.93M | 357.08M | 357.88M | 362.95M | 371.92M | 373.09M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | 304.15M | 316.56M | 341.06M | 394.29M | 434.99M | 421.85M | | | | | | | 530.27M | | | | 629.07M | | | | 712.22M | | | 779.85M | 829.48M | 814.81M | 868.22M | | 956.39M | | 1,019.32M | 1,086.17M | 1,158.54M | 1,078.89M | | 1,037.56M | 1,103.86M | 1,098.30M | 1,191.31M | 1,313.56M | 1,459.66M | 1,497.67M | 1,547.94M | 1,606.55M | 1,724.99M | 1,701.11M | 1,723.62M | 1,765.34M | 1,800.00M | 1,900.00M | 1,789.05M | 1,821.83M | 1,909.11M | 1,900.68M | 1,967.13M | 2,028.27M | 2,103.93M |
|
Treasury Shares (Quarter)
|
| | | 0.04M | | | | 0.28M | 0.33M | 0.33M | | | | 0.03M | 0.04M | 0.63M | 0.53M | 0.12M | 1.92M | 1.92M | 0.57M | 3.15M | 3.15M | 0.16M | 0.09M | 3.48M | 3.48M | 3.48M | 1.55M | 3.98M | 1.55M | 0.07M | 0.17M | 1.83M | 2.10M | 0.94M | 0.23M | | 0.36M | 0.43M | 0.35M | 3.78M | 0.35M | 1.45M | 0.18M | 0.44M | 0.44M | 0.44M | 0.11M | 4.81M | 4.81M | | | 0.52M | 0.05M | 4.91M | 5.10M | 0.55M | 0.54M | 0.38M |
|
Retained Earnings (Quarter)
|
| | | 23.80M | 28.92M | 35.54M | 42.52M | 49.16M | 56.09M | | | | | | | | | | | | | | | | | | | | | | | 204.10M | | 220.57M | 233.15M | 248.83M | 196.58M | | 215.29M | 227.34M | 250.66M | 268.17M | 287.82M | 306.11M | 329.88M | 338.94M | -0.46M | -0.59M | -0.38M | -0.37M | 360.15M | 349.58M | 361.79M | 367.22M | -0.09M | 378.48M | 382.53M | -0.00M | -0.01M | 410.72M |
|
Shares Outstanding (Quarter)
|
| | | 9.34M | 9.34M | 12.49M | 12.49M | 12.49M | 12.58M | 12.58M | 12.59M | 12.65M | 12.67M | 12.70M | 12.72M | 12.75M | 12.85M | 12.89M | 12.91M | 12.91M | 12.37M | 11.41M | 11.44M | 13.00M | 13.17M | 11.65M | 11.67M | 13.21M | 13.29M | 13.33M | 13.34M | 13.32M | 13.46M | 13.49M | 13.51M | 13.50M | 13.66M | 13.73M | 13.82M | 0.01M | 14.06M | 14.14M | 14.18M | 14.16M | 14.36M | 14.39M | 14.39M | 14.33M | 0.01M | 14.64M | 14.64M | 14.57M | 14.68M | 14.96M | 14.97M | 10.01M | 15.19M | 15.22M | 15.22M | 9.55M |