|
Cash & Equivalents (Quarter)
|
0.03M | 0.03M | 0.00M | 1.17M | 0.77M | 13.29M | 0.16M | 0.00M | 45.49M | 24.62M | | | | 91.13M | 390.92M | | | 76.34M | 65.32M | | | 64.89M | | | | 144.15M | 154.83M | 174.04M | 215.25M | | | | |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 11.32M | | | | 35.65M | 31.18M | 33.80M | 34.59M |
|
Cash & Current Investments (Quarter)
|
0.03M | 0.03M | 0.00M | 1.17M | 0.77M | 13.29M | 0.16M | 0.00M | 45.49M | 24.62M | | | | 91.13M | 390.92M | | | 76.34M | 65.32M | | | 64.89M | | | | 155.47M | 154.83M | 174.04M | 215.25M | 35.65M | 31.18M | 33.80M | 34.59M |
|
Receivables - Net (Quarter)
|
| | | | | 5.98M | | | 12.64M | 14.07M | 15.20M | 14.23M | 15.79M | 21.31M | 23.90M | 31.40M | 30.51M | 33.24M | 34.31M | 32.40M | 34.49M | 33.54M | 34.57M | 0.30M | 0.30M | 36.02M | 39.98M | 39.32M | 41.12M | 32.95M | 36.83M | 33.38M | 33.22M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | 0.60M | | | | 0.10M | | | | 0.30M | 0.30M | 0.30M | 0.30M | 0.50M | 0.30M | | | 1.40M | 1.30M | 1.50M | 1.60M | 1.70M | 2.00M | 2.50M | 2.80M |
|
Receivables (Quarter)
|
| | | | | 5.98M | | | 12.64M | 14.67M | 15.20M | 14.23M | 15.79M | 21.41M | 23.90M | 31.40M | 30.51M | 33.54M | 34.61M | 32.70M | 34.79M | 34.04M | 34.87M | 0.30M | 0.30M | 37.42M | 41.28M | 40.82M | 42.72M | 34.65M | 38.83M | 35.88M | 36.02M |
|
Prepaid Assets (Quarter)
|
| | | 0.13M | 0.11M | 0.82M | 0.09M | 0.05M | 4.08M | 4.63M | 4.82M | 4.64M | 5.35M | 6.93M | 6.08M | 9.23M | 10.07M | 12.43M | 12.79M | 13.60M | 15.48M | 18.21M | 14.22M | 13.30M | 13.98M | 15.21M | 15.73M | 15.52M | 14.93M | 17.11M | 16.65M | 16.28M | 16.70M |
|
Current Assets (Quarter)
|
| 0.03M | | 1.30M | 0.87M | 20.08M | 0.25M | 0.06M | 62.21M | 43.88M | 52.74M | 184.78M | 203.43M | 119.37M | 420.90M | 161.03M | 157.07M | 95.71M | 112.42M | 106.37M | 113.52M | 116.65M | 140.53M | 150.98M | 168.60M | 180.65M | 184.03M | 201.94M | 224.77M | 275.25M | 250.13M | 246.07M | 180.20M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | 1.25M | | | 1.49M | 1.61M | | 1.79M | 1.71M | 1.63M | | | 3.16M | 3.80M | 3.85M | | 4.70M | 4.38M | 4.12M | 2.96M | 3.56M | 3.13M | 2.64M | 2.91M | 2.71M | 2.38M | 1.78M | 1.55M | 1.41M |
|
Long-Term Investments (Quarter)
|
| | | 260.62M | 261.86M | 263.25M | 264.78M | 266.44M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| 119.53M | | | | 119.53M | 119.53M | 119.53M | 370.78M | 389.66M | 411.70M | 412.17M | 415.51M | 458.97M | 458.96M | 751.19M | 751.53M | 824.08M | 824.09M | 827.80M | 827.80M | 827.81M | 792.54M | 792.54M | 792.54M | 716.79M | 716.79M | 716.79M | 716.79M | 716.79M | 716.79M | 613.01M | 613.01M |
|
Intangibles (Quarter)
|
| | | | | | | | | 24.24M | | 24.11M | | 369.23M | | | | 577.69M | 556.63M | | 523.15M | 500.57M | | 457.92M | | | 431.73M | | | | | 359.83M | |
|
Goodwill & Intangibles (Quarter)
|
| 119.53M | | | | 119.53M | 119.53M | 119.53M | 370.78M | 413.90M | 411.70M | 436.28M | 415.51M | 828.20M | 458.96M | 751.19M | 751.53M | 1,401.78M | 1,380.72M | 827.80M | 1,350.95M | 1,328.39M | 792.54M | 1,250.46M | 792.54M | 716.79M | 1,148.53M | 716.79M | 716.79M | 716.79M | 716.79M | 972.84M | 613.01M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | 2.72M | | 0.35M | 25.80M | 128.29M | 135.34M | 141.80M | 118.00M | 133.30M | 145.26M | 141.40M | 133.80M | 134.30M | 136.37M | 132.00M | 135.05M | 138.12M | 146.87M | 146.57M | 148.50M | 157.10M | 163.28M | 163.80M | 165.10M | 167.00M |
|
Other Non-Current Assets (Quarter)
|
| | | | | 9.98M | | | 11.56M | 0.56M | 11.68M | | | 15.37M | 19.53M | | | 26.29M | | 19.15M | 23.18M | 28.67M | 2.50M | | 23.66M | 2.50M | 2.50M | 26.94M | | 11.53M | 12.54M | 12.57M | 11.62M |
|
Non-Current Assets (Quarter)
|
| 0.15M | | 260.62M | 261.86M | 198.98M | 264.78M | 266.44M | 706.61M | 738.16M | 777.09M | 795.35M | 891.26M | 990.61M | 988.21M | 1,484.14M | 1,488.34M | 1,590.13M | 1,555.46M | 1,534.91M | 1,526.38M | 1,510.15M | 1,440.90M | 1,424.59M | 1,414.16M | 1,339.19M | 1,332.69M | 1,319.73M | 1,339.50M | 1,296.66M | 1,285.27M | 1,167.30M | 1,153.29M |
|
Assets (Quarter)
|
| 0.18M | | 261.92M | 262.73M | 219.06M | 265.02M | 266.49M | 768.82M | 782.04M | 829.83M | 980.13M | 1,094.69M | 1,109.98M | 1,409.11M | 1,645.17M | 1,645.40M | 1,685.84M | 1,667.88M | 1,641.28M | 1,639.90M | 1,626.80M | 1,581.44M | 1,575.57M | 1,582.77M | 1,519.83M | 1,516.72M | 1,521.66M | 1,564.27M | 1,571.91M | 1,535.39M | 1,413.37M | 1,333.49M |
|
Accounts Payables (Quarter)
|
| | | 0.27M | 0.02M | 2.91M | 1.02M | 1.68M | 8.74M | 9.59M | 10.89M | 10.23M | 11.89M | 11.88M | 14.11M | 18.00M | 17.76M | 20.08M | 21.74M | 21.57M | 23.25M | 21.78M | 21.30M | 18.83M | 20.27M | 22.03M | 23.71M | 24.35M | 28.79M | 28.91M | 24.14M | 20.94M | 22.99M |
|
Notes Payables (Quarter)
|
| 0.16M | | | | | 0.32M | 0.56M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| 0.16M | | 0.27M | 0.02M | 2.91M | 1.33M | 2.24M | 8.74M | 9.59M | 10.89M | 10.23M | 11.89M | 11.88M | 14.11M | 18.00M | 17.76M | 20.08M | 21.74M | 21.57M | 23.25M | 21.78M | 21.30M | 18.83M | 20.27M | 22.03M | 23.71M | 24.35M | 28.79M | 28.91M | 24.14M | 20.94M | 22.99M |
|
Accumulated Expenses (Quarter)
|
| | | | | 12.84M | | | 18.64M | 15.97M | 12.23M | 15.88M | 12.68M | 19.22M | 17.36M | 21.17M | 22.35M | 26.82M | 19.55M | 21.57M | 24.71M | 29.02M | 27.30M | 26.13M | 27.47M | 32.91M | 27.92M | 26.53M | 52.25M | 55.50M | 41.57M | 47.53M | 50.66M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | 1.66M | 1.57M | 1.05M | 0.09M | 0.00M | 3.59M | 1.68M | 0.54M | 1.60M | 0.32M | 0.55M | 0.74M | 1.03M | 0.27M | 0.46M | 0.55M | 0.77M |
|
Short term Debt (Quarter)
|
| | | | | 4.90M | | | 5.25M | 14.57M | 5.50M | 7.18M | 6.76M | 6.76M | 17.77M | 18.10M | 8.58M | 17.39M | 14.32M | 0.77M | 0.10M | 1.00M | 0.43M | | | | | | | | | 219.39M | 146.29M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | 1.53M | 1.56M | 1.83M | 1.87M | 1.99M | 2.23M | 2.21M | 2.31M | 2.26M | 2.26M | 1.75M | 1.79M | 1.63M | 1.24M | 1.11M | 1.20M | 1.23M | 1.27M | 1.49M | 1.58M |
|
Current Taxes (Quarter)
|
| | | | | | | | 2.23M | 6.34M | 6.34M | 7.83M | 10.11M | 10.24M | 10.15M | 10.44M | 10.44M | 24.50M | 24.45M | 24.45M | 24.45M | 24.45M | | | | 0.58M | | | | 16.34M | | | |
|
Total Current Liabilities (Quarter)
|
| 0.16M | | 0.27M | 0.02M | 20.65M | 1.33M | 2.24M | 34.86M | 51.96M | 66.75M | 59.33M | 56.33M | 65.44M | 60.95M | 69.54M | 62.66M | 92.35M | 83.34M | 70.67M | 74.83M | 82.11M | 52.98M | 47.25M | 51.13M | 57.46M | 53.42M | 52.73M | 83.26M | 102.25M | 67.43M | 289.89M | 222.28M |
|
Non-Current Debt (Quarter)
|
| | | | | 3.50M | | | | 10.00M | | | 14.40M | 14.40M | | | | 20.00M | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | 9.69M | 9.69M | 9.69M | 9.69M | 9.69M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | 213.86M | 206.16M | 199.10M | 159.84M | 42.40M | 46.87M | 43.40M | 41.80M | 40.65M | 39.03M | 38.24M | 36.28M | 35.69M | 33.73M | 32.00M | 25.11M | 22.14M | 15.65M | 15.48M | 15.32M | 15.02M | 11.90M | 11.48M | 5.71M | 5.51M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | 2.86M | 60.84M | 61.38M | 99.75M | 212.79M | 218.99M | 220.24M | 224.52M | 221.04M | 221.33M | 196.75M | 177.47M | 166.05M | 154.67M | 183.70M | 181.60M | 185.90M | 188.33M | 191.24M | 194.61M | 201.27M | 187.31M | 190.44M | 192.95M | 197.57M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | 8.84M | 8.47M | 9.53M | 9.06M | 9.09M | 9.89M | 9.77M | 9.17M | 8.29M | 7.74M | 8.48M | 8.05M | 7.25M | 5.43M | 5.17M | 10.96M | 10.51M | 10.04M | 9.65M | 9.16M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | 0.02M | | | 66.34M | 67.18M | 45.54M | 38.06M | 10.64M | 229.23M | 230.40M | 235.00M | 231.50M | 1.55M | 221.20M | 201.90M | 190.50M | 2.11M | 1.84M | 181.60M | | 1.84M | 2.44M | 194.60M | 2.86M | 1.90M | | 2.47M | 2.53M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | 89.33M | | | 265.89M | 310.38M | 357.19M | 401.22M | 474.74M | 488.36M | 656.88M | 664.66M | 659.90M | 680.46M | 657.21M | 640.40M | 630.16M | 616.40M | 625.30M | 624.71M | 629.29M | 631.58M | 634.00M | 638.21M | 711.31M | 696.49M | 700.76M | 484.08M | 488.80M |
|
Total Liabilities (Quarter)
|
| 0.16M | | 9.96M | 9.71M | 109.98M | 11.02M | 11.93M | 300.75M | 362.34M | 423.94M | 460.56M | 531.07M | 553.80M | 717.84M | 734.20M | 722.56M | 772.80M | 740.56M | 711.07M | 704.99M | 698.51M | 678.28M | 671.95M | 680.42M | 689.04M | 687.42M | 690.94M | 794.57M | 798.74M | 768.19M | 773.97M | 711.08M |
|
Total Debt (Quarter)
|
| | | | | 8.40M | | | 5.25M | 24.57M | 5.50M | 7.18M | 21.16M | 21.16M | 17.77M | 18.10M | 8.58M | 37.39M | 14.32M | 0.77M | 0.10M | 1.00M | 0.43M | | | | | | | | | 219.39M | 146.29M |
|
Common Equity (Quarter)
|
| 104.05M | | 107.79M | 109.33M | 109.08M | 5.00M | 111.44M | 254.21M | 419.70M | 206.79M | 359.73M | 521.21M | 556.18M | 691.27M | 910.97M | 922.85M | 913.04M | 927.32M | 930.22M | 934.91M | 928.29M | 903.15M | 903.62M | 902.35M | 830.79M | 829.30M | 830.73M | 769.70M | 761.27M | 767.20M | 639.40M | 622.41M |
|
Shareholder's Equity (Quarter)
|
| 104.05M | | 107.79M | 109.33M | 109.08M | 5.00M | 111.44M | 254.21M | 419.70M | 206.79M | 359.73M | 521.21M | 556.18M | 691.27M | 910.97M | 922.85M | 913.04M | 927.32M | 930.22M | 934.91M | 928.29M | 903.15M | 903.62M | 902.35M | 830.79M | 829.30M | 830.73M | 769.70M | 761.27M | 767.20M | 639.40M | 622.41M |
|
Liabilities and Shareholders Equity (Quarter)
|
| 0.18M | | 261.92M | 262.73M | 219.06M | 265.02M | 266.49M | 768.82M | 782.04M | 829.83M | 980.13M | 1,094.69M | 1,109.98M | 1,409.11M | 1,645.17M | 1,645.40M | 1,685.84M | 1,667.88M | 1,641.28M | 1,639.90M | 1,626.80M | 1,581.44M | 1,575.57M | 1,582.77M | 1,519.83M | 1,516.72M | 1,521.66M | 1,564.27M | 1,571.91M | 1,535.39M | 1,413.37M | 1,333.49M |
|
Treasury Shares (Quarter)
|
| | | | | | | | 2.27M | 1.82M | 2.91M | 2.90M | 2.42M | 2.52M | 0.07M | 0.10M | 2.85M | | 0.06M | 0.10M | 0.68M | 1.08M | 1.08M | 1.08M | 1.08M | 1.42M | 1.42M | 1.42M | 5.49M | 5.49M | 5.49M | 10.26M | 13.38M |
|
Retained Earnings (Quarter)
|
| -0.01M | | -0.01M | 1.06M | 1.52M | 2.04M | 2.60M | -46.14M | -70.34M | -80.67M | -159.96M | -166.73M | -175.93M | -191.73M | -203.99M | -210.26M | -226.02M | -0.00M | -0.00M | -206.51M | -213.18M | -0.00M | -0.00M | -250.38M | -323.67M | -328.88M | -332.95M | -329.71M | -333.83M | -341.77M | -444.02M | -450.44M |