|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.25M | 119.45M | 126.27M | 118.50M | 118.13M | 117.90M | 108.66M | 96.75M | 96.76M | 89.82M | 82.62M | 82.08M | 66.06M | 83.78M | 96.62M | 89.11M | 94.31M | 107.48M | 118.74M | 107.13M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.43M | 25.15M | 32.13M | 36.89M | 35.68M | 31.40M | 29.46M | 27.33M | 17.68M | 30.99M | 43.14M | 45.36M | 74.61M | 72.60M | 72.67M | 77.80M | 75.48M | 76.24M | 74.33M | 75.50M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.68M | 144.60M | 158.40M | 155.38M | 153.81M | 149.30M | 138.13M | 124.08M | 114.44M | 120.81M | 125.76M | 127.44M | 140.67M | 156.38M | 169.29M | 166.91M | 169.79M | 183.72M | 193.07M | 182.62M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.09M | 35.30M | 34.61M | 34.61M | 36.20M | 34.48M | 32.52M | 33.28M | 35.23M | 33.89M | 33.43M | 33.18M | 32.61M | 30.60M | 27.81M | 28.75M | 31.42M | 31.65M | 26.94M | 28.24M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.09M | 35.30M | 34.61M | 34.61M | 36.20M | 34.48M | 32.52M | 33.28M | 35.23M | 33.89M | 33.43M | 33.18M | 32.61M | 30.60M | 27.81M | 28.75M | 31.42M | 31.65M | 26.94M | 28.24M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.34M | 19.25M | 16.01M | 18.87M | 17.22M | 20.11M | 20.18M | 18.22M | 15.71M | 15.83M | 15.67M | 13.10M | 11.37M | 13.22M | 0.38M | 11.76M | 10.44M | 12.29M | 10.47M | 0.50M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 168.53M | 201.60M | 210.77M | 210.62M | 209.65M | 206.68M | 192.96M | 177.14M | 166.98M | 172.55M | 176.56M | 175.73M | 188.78M | 201.89M | 218.51M | 214.62M | 220.90M | 235.32M | 240.14M | 232.89M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.48M | 12.46M | 12.69M | 10.48M | 10.47M | 9.76M | 9.79M | 9.25M | 8.77M | 8.42M | 8.63M | 8.94M | 8.58M | 8.29M | 7.58M | 7.08M | 6.90M | 6.44M | 6.00M | 5.67M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 176.06M | 268.39M | 269.12M | 269.84M | 268.05M | 265.09M | 258.63M | 258.69M | 259.71M | 258.81M | 241.16M | 239.93M | 239.49M | 240.10M | 237.24M | 237.55M | 239.55M | 238.69M | 239.57M | 238.85M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.41M | 33.72M | 143.83M | 34.41M | 131.98M | 124.52M | 120.17M | 23.75M | 111.27M | 20.51M | 19.18M | 95.84M | 16.81M | 15.30M | 81.19M | 77.45M | 74.84M | 10.93M | 67.08M | 11.54M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 202.48M | 302.11M | 412.95M | 304.24M | 400.04M | 389.61M | 378.80M | 282.44M | 370.98M | 279.32M | 260.34M | 335.77M | 256.30M | 255.40M | 318.43M | 315.00M | 314.39M | 249.62M | 306.65M | 250.40M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.46M | 52.71M | 51.31M | 52.02M | 51.42M | 52.55M | 51.44M | 52.46M | 51.93M | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.12M | 18.10M | 17.56M | 12.61M | 11.71M | 11.83M | 9.90M | 8.87M | 8.12M | 6.94M | 7.08M | 6.45M | 6.19M | 6.51M | 2.54M | 5.37M | 5.29M | 6.30M | 3.26M | 1.64M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 381.77M | 577.58M | 565.36M | 553.07M | 537.05M | 519.88M | 502.27M | 495.46M | 488.04M | 425.32M | 400.58M | 390.99M | 382.59M | 376.76M | 363.08M | 356.77M | 353.90M | 346.88M | 342.33M | 339.46M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 550.30M | 779.18M | 776.13M | 763.68M | 746.69M | 726.55M | 695.23M | 672.61M | 655.02M | 597.87M | 577.15M | 566.72M | 571.37M | 578.65M | 581.59M | 571.39M | 574.80M | 582.20M | 582.48M | 572.35M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.74M | 4.89M | 5.19M | 6.63M | 6.02M | 7.97M | 6.17M | 3.41M | 3.65M | 8.25M | 4.70M | 3.07M | 3.09M | 5.35M | 5.76M | 3.38M | 4.72M | 3.88M | 3.99M | 6.81M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.74M | 4.89M | 5.19M | 6.63M | 6.02M | 7.97M | 6.17M | 3.41M | 3.65M | 8.25M | 4.70M | 3.07M | 3.09M | 5.35M | 5.76M | 3.38M | 4.72M | 3.88M | 3.99M | 6.81M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.74M | 18.37M | 22.63M | 86.17M | 76.89M | 14.96M | 14.42M | 8.13M | 50.74M | 104.42M | 107.43M | 104.39M | 102.06M | 13.14M | 15.44M | 5.59M | 8.19M | 8.35M | 100.93M | 106.66M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.15M | 1.71M | 2.05M | 1.64M | 5.12M | 1.55M | 5.31M | 1.64M | 1.08M | 4.90M | 2.57M | 2.04M | 1.15M | 4.69M | 2.15M | 1.55M | 1.08M | 1.62M | 3.66M | 1.20M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.35M | 4.60M | 4.60M | 4.60M | 4.60M | 4.60M | 4.60M | 4.60M | 4.60M | 4.60M | 4.60M | 4.60M | 4.60M | 4.60M | 4.60M | 4.60M | 4.60M | 4.60M | 4.60M | 4.60M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.90M | 6.04M | 6.33M | 6.57M | 6.67M | 6.86M | 7.07M | 7.37M | 7.54M | 7.75M | 7.92M | 8.03M | 8.23M | 8.44M | 8.56M | 8.75M | 8.91M | 9.06M | 9.22M | 9.45M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.64M | 5.58M | 2.55M | 2.05M | 2.50M | 2.42M | 1.66M | 0.84M | 0.72M | 0.48M | 0.77M | 1.29M | 1.59M | 1.27M | 0.54M | 0.19M | 0.10M | 0.18M | 0.10M | 0.39M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.94M | 25.20M | 46.11M | 43.57M | 26.43M | 25.54M | 27.78M | 25.01M | 41.91M | 42.15M | 40.68M | 40.12M | 39.88M | 38.11M | 37.63M | 35.20M | 22.69M | 35.92M | 21.39M | 20.11M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.90M | 141.10M | 146.22M | 133.96M | 126.78M | 127.56M | 119.67M | 108.34M | 93.21M | 151.25M | 149.32M | 144.87M | 143.68M | 147.70M | 154.70M | 145.10M | 140.60M | 142.75M | 141.77M | 148.24M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 220.22M | 448.39M | 447.46M | 446.52M | 445.59M | 444.65M | 443.72M | 442.78M | 441.85M | 440.91M | 439.98M | 439.04M | 438.11M | 437.18M | 436.24M | 435.31M | 434.37M | 433.29M | 432.15M | 431.36M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.03M | 18.36M | 18.93M | 19.30M | 18.57M | 18.47M | 18.29M | 18.12M | 17.59M | 18.04M | 17.61M | 16.91M | 16.05M | 15.48M | 14.78M | 14.18M | 13.56M | 13.19M | 12.86M | 12.41M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -405.76M | -438.30M | -439.21M | -440.37M | -440.93M | -446.54M | -449.47M | -452.35M | -453.59M | -480.08M | -487.12M | -489.88M | -487.57M | -484.87M | -487.88M | -489.03M | -486.00M | -482.98M | -481.40M | -487.81M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 20.62M | 14.70M | 14.53M | 14.38M | 14.15M | 13.11M | 12.51M | 12.40M | 12.39M | 10.80M | 10.50M | 11.52M | 11.28M | 8.45M | 8.71M | 8.45M | 8.92M | 8.19M | 8.04M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.31M | 46.61M | 45.95M | 44.82M | 41.62M | 39.80M | 37.99M | 37.45M | 35.52M | 33.47M | 31.48M | 29.36M | 27.22M | 25.04M | 22.67M | 20.45M | 18.22M | 15.86M | 13.51M | 11.51M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.65M | 7.95M | 6.92M | 7.91M | 9.36M | 8.38M | 5.84M | 5.55M | 5.50M | 5.08M | 4.03M | 3.89M | 3.94M | 3.73M | 3.15M | 3.17M | 3.16M | 3.05M | 2.98M | 2.44M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 423.93M | 705.05M | 700.15M | 685.99M | 673.79M | 671.49M | 657.69M | 644.11M | 625.49M | 656.06M | 649.18M | 640.68M | 636.58M | 636.68M | 636.84M | 623.74M | 615.20M | 614.00M | 608.49M | 611.56M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 429.58M | 713.00M | 707.07M | 693.89M | 683.15M | 679.87M | 663.53M | 649.67M | 631.00M | 661.15M | 653.21M | 644.58M | 640.52M | 640.41M | 639.99M | 626.91M | 618.36M | 617.05M | 611.46M | 614.00M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 222.57M | 452.99M | 452.06M | 451.12M | 450.19M | 449.25M | 448.32M | 447.38M | 446.45M | 445.51M | 444.58M | 443.64M | 442.71M | 441.78M | 440.84M | 439.90M | 438.97M | 437.89M | 436.75M | 435.96M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.93M | 66.18M | 69.07M | 69.79M | 63.54M | 46.69M | 31.70M | 22.94M | 24.02M | -63.27M | -76.06M | -77.85M | -69.16M | -61.76M | -58.39M | -55.52M | -43.56M | -34.85M | -28.99M | -41.66M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.93M | 66.18M | 69.07M | 69.79M | 63.54M | 46.69M | 31.70M | 22.94M | 24.02M | -63.27M | -76.06M | -77.85M | -69.16M | -61.76M | -58.39M | -55.52M | -43.56M | -34.85M | -28.99M | 446.15M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 550.30M | 779.18M | 776.13M | 763.68M | 746.69M | 726.55M | 695.23M | 672.61M | 655.02M | 597.87M | 577.15M | 566.72M | 571.37M | 578.65M | 581.59M | 571.39M | 574.80M | 582.20M | 582.48M | 572.35M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76M | 0.64M | 0.65M | 0.89M | -21.96M | -0.88M | -0.40M | -63.14M | 0.50M | -0.13M | -140.22M | -0.10M | -0.38M | 0.04M | -1.86M | -1.63M | -131.33M | -0.73M | 0.05M | -135.91M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | 0.77M | 0.77M | 0.32M | 0.78M | 0.26M | 0.14M | 0.81M | 0.32M | 0.82M | 1.07M | 1.15M | 1.16M | 1.91M | 1.74M | 2.29M | 2.13M | 0.71M | 2.00M | 3.04M |