|
Accumulated Depreciation (Quarter)
|
| | | 8.37M | 9.68M | 11.02M | 12.83M | 15.26M | 18.41M | 22.36M | 27.55M | 33.34M | 39.58M | 45.98M | 52.74M | 59.52M | 63.47M | | 74.80M | 81.30M | 88.10M | 92.80M | 98.40M | 104.06M | 110.60M | 115.10M | 121.90M | 127.16M | 134.60M | 143.20M | 151.50M | 160.40M | 170.20M | 179.10M | | 6.00M | 13.30M | 19.40M | 28.40M | |
|
Receivables - Accured (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | |
|
Cash & Equivalents (Quarter)
|
3.38M | 2.99M | 1.58M | 3.57M | 1.78M | 70.09M | 54.00M | 63.42M | 26.41M | 5.44M | 2.08M | 25.06M | 9.35M | 29.72M | 51.69M | 66.88M | 46.03M | | 60.94M | 60.37M | 55.06M | 46.28M | 42.83M | 36.50M | 25.13M | 15.35M | 10.43M | 8.84M | 2.17M | 9.37M | 3.45M | 5.80M | 3.42M | 5.06M | 18.60M | 114.30M | 16.72M | 99.60M | 106.70M | 353.30M |
|
Receivables - Net (Quarter)
|
| | | 4.51M | 5.52M | 7.13M | 9.54M | 12.98M | 20.07M | 27.10M | 34.58M | 39.75M | 40.33M | 44.34M | 44.12M | 38.55M | 47.90M | | 18.04M | 18.24M | 21.42M | 31.34M | 37.46M | 29.51M | 45.66M | 66.85M | 68.50M | 4.92M | 68.12M | 6.79M | 7.07M | 44.92M | 46.41M | 49.86M | 6.44M | 71.77M | 89.76M | 114.07M | 130.37M | 103.08M |
|
Receivables - Other (Quarter)
|
| | | 4.70M | 1.95M | 0.29M | 0.26M | 0.06M | | | | 0.23M | 0.24M | 0.23M | 0.23M | 7.42M | 1.49M | | 4.20M | 7.26M | 0.10M | 0.10M | 0.10M | 3.61M | 4.80M | 3.90M | 2.60M | 16.86M | 0.10M | 0.10M | 0.10M | 13.50M | 2.70M | 0.10M | 6.50M | 9.00M | 9.20M | 10.10M | 7.60M | 11.70M |
|
Receivables (Quarter)
|
| | | 9.21M | 7.47M | 7.42M | 9.80M | 13.04M | 20.07M | 27.10M | 34.58M | 39.98M | 40.57M | 44.57M | 44.35M | 45.98M | 49.39M | | 22.24M | 25.51M | 21.52M | 31.44M | 37.56M | 33.12M | 50.46M | 70.75M | 71.09M | 21.79M | 68.22M | 6.89M | 7.17M | 58.42M | 49.11M | 49.96M | 12.95M | 80.77M | 98.96M | 124.17M | 137.97M | 114.78M |
|
Inventory (Quarter)
|
| | | 1.36M | 1.82M | 4.35M | 6.67M | 7.53M | 7.12M | 6.97M | 8.57M | 10.47M | 10.40M | 8.64M | 7.48M | 7.14M | 2.84M | | 1.07M | 0.95M | 1.51M | 1.94M | 1.22M | 1.65M | 2.14M | 4.32M | 5.62M | 5.29M | 7.62M | 8.52M | 7.45M | 6.67M | 6.92M | 8.86M | 11.16M | 10.95M | 11.21M | 2.40M | 12.41M | 14.45M |
|
Prepaid Assets (Quarter)
|
| | | 0.40M | 0.02M | 5.39M | 0.66M | 0.39M | 6.19M | 1.78M | 8.47M | 0.58M | 0.17M | 1.28M | 5.25M | 1.84M | 4.05M | | 2.72M | 1.29M | 1.93M | 3.81M | 6.34M | 2.05M | 8.08M | 6.42M | 8.55M | 5.15M | 4.25M | 5.67M | 5.63M | 4.34M | 3.40M | 6.54M | 6.06M | 8.39M | 8.49M | 7.30M | 12.10M | 12.17M |
|
Current Assets (Quarter)
|
| | | 9.85M | 12.03M | 86.95M | 74.22M | 87.55M | 59.79M | 49.37M | 53.70M | 80.77M | 64.44M | 88.49M | 108.53M | 117.58M | 100.82M | | 82.78M | 81.73M | 79.92M | 83.37M | 87.85M | 81.07M | 81.00M | 92.94M | 95.69M | 88.74M | 86.00M | 86.45M | 74.89M | 67.14M | 62.88M | 74.75M | 197.03M | 250.98M | 126.18M | 282.49M | 261.58M | 483.02M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | 54.35M | 60.96M | 74.25M | 100.01M | 151.16M | 193.78M | 234.87M | 269.03M | 296.54M | 310.50M | 314.20M | 311.25M | 306.58M | 262.89M | | 250.45M | 245.88M | 242.40M | 241.05M | 240.60M | 240.09M | 247.60M | 267.80M | 284.90M | 298.16M | 313.30M | 325.44M | 327.40M | 325.12M | 320.88M | 312.08M | 212.66M | 339.93M | 481.36M | 671.74M | 763.10M | 1,074.06M |
|
Goodwill (Quarter)
|
| | | 13.00M | 13.00M | 13.00M | 13.00M | 17.24M | 17.24M | 17.24M | 17.24M | 17.24M | 17.24M | 17.24M | 17.24M | 17.24M | 13.00M | | 13.00M | 13.00M | 13.00M | 13.00M | 13.00M | 13.00M | 13.00M | 13.00M | 13.00M | 13.00M | 13.00M | 13.00M | 13.00M | 13.00M | 13.00M | 13.00M | 101.00M | 104.00M | 103.98M | 103.98M | 106.45M | 105.36M |
|
Intangibles (Quarter)
|
| | | 0.04M | 0.04M | 0.06M | 0.07M | 5.33M | 5.12M | 5.39M | 4.74M | 4.54M | 4.34M | 4.15M | 3.96M | 3.76M | 3.57M | | 3.18M | 2.98M | 2.79M | 2.59M | 2.40M | 2.20M | 2.01M | 1.81M | 1.62M | 1.43M | 1.25M | 1.07M | 0.88M | 0.70M | 0.52M | 0.34M | 73.90M | 71.52M | 68.10M | 65.20M | 62.74M | 59.80M |
|
Goodwill & Intangibles (Quarter)
|
| | | 13.04M | 13.05M | 13.07M | 13.07M | 22.57M | 22.36M | 22.62M | 21.97M | 21.78M | 21.58M | 21.39M | 21.19M | 21.00M | 16.57M | | 16.18M | 15.99M | 15.79M | 15.60M | 15.40M | 15.21M | 15.01M | 14.82M | 14.62M | 14.43M | 14.25M | 14.07M | 13.89M | 13.70M | 13.53M | 13.34M | 174.90M | 175.52M | 172.09M | 169.18M | 169.19M | 165.16M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | 30.23M | 29.65M | 38.20M | 32.77M | 30.32M | 26.59M | 58.07M | 62.68M | 59.77M | 56.48M | 51.41M | 57.41M | | 59.33M | 59.80M | 63.73M | 63.84M | 63.50M | 62.94M | 62.10M | 60.20M | 58.15M | 55.37M | 53.62M | 51.10M | 49.40M | 48.01M | 45.86M | 44.79M | 34.50M | 51.15M | 43.91M | 44.11M | 78.67M | 122.63M |
|
Other Non-Current Assets (Quarter)
|
| | | | 1.06M | 0.24M | 0.24M | 0.26M | 1.15M | 1.08M | 1.53M | 1.45M | 1.42M | 0.70M | 0.66M | 0.62M | 0.58M | | 0.46M | 0.46M | 0.42M | 0.38M | 0.34M | 0.06M | 0.35M | 0.32M | 0.29M | 0.27M | 0.24M | 0.33M | 0.28M | 0.34M | 0.29M | 0.49M | 1.40M | 1.34M | 1.28M | 6.25M | 6.29M | 15.09M |
|
Non-Current Assets (Quarter)
|
| | | 67.39M | 75.06M | 117.79M | 142.96M | 212.19M | 250.07M | 288.44M | 319.12M | 377.84M | 404.54M | 404.24M | 397.61M | 387.49M | 344.71M | | 334.36M | 330.16M | 329.93M | 328.20M | 326.92M | 325.15M | 331.90M | 349.48M | 364.44M | 373.83M | 386.99M | 397.88M | 405.62M | 401.16M | 394.19M | 383.02M | 742.46M | 879.48M | 1,003.61M | 1,190.21M | 1,305.51M | 1,660.08M |
|
Assets (Quarter)
|
| | | 77.24M | 87.09M | 204.75M | 217.19M | 299.74M | 309.86M | 337.81M | 372.82M | 458.61M | 468.98M | 492.73M | 506.14M | 505.07M | 445.53M | | 417.14M | 411.90M | 409.86M | 411.57M | 414.77M | 406.22M | 412.90M | 442.42M | 460.13M | 462.58M | 473.00M | 484.33M | 480.51M | 468.30M | 457.07M | 457.76M | 939.49M | 1,130.46M | 1,129.79M | 1,472.70M | 1,567.09M | 2,143.11M |
|
Accounts Payables (Quarter)
|
| | | 0.70M | 2.16M | 2.85M | 5.21M | 5.00M | 5.09M | 6.79M | 5.99M | 9.13M | 2.40M | 2.76M | 3.50M | 3.82M | 7.11M | | 9.12M | 6.86M | 11.87M | 14.14M | 13.67M | 9.93M | 17.24M | 24.32M | 26.08M | 25.93M | 29.82M | 29.21M | 20.05M | 12.65M | 12.27M | 15.85M | 15.81M | 21.09M | 28.11M | 41.16M | 42.64M | 77.52M |
|
Notes Payables (Quarter)
|
| | | 0.17M | 0.21M | | | | | | | | | | | 1.42M | 1.42M | | | 0.61M | 0.61M | 0.61M | 0.59M | 1.21M | 1.21M | 1.21M | 1.21M | 72.62M | | 71.50M | 71.50M | | 2.68M | 2.68M | | | | | | |
|
Payables (Quarter)
|
| | | 0.87M | 2.38M | 2.85M | 5.21M | 5.00M | 5.09M | 6.79M | 5.99M | 9.13M | 2.40M | 2.76M | 3.50M | 5.24M | 8.52M | | 9.12M | 7.47M | 12.47M | 14.75M | 14.26M | 11.14M | 18.45M | 25.53M | 27.29M | 98.56M | 29.82M | 100.71M | 91.55M | 12.65M | 14.95M | 18.53M | 15.81M | 21.09M | 28.11M | 41.16M | 42.64M | 77.52M |
|
Accumulated Expenses (Quarter)
|
| | | 1.24M | 2.55M | 1.24M | 4.73M | 4.83M | 13.07M | 13.84M | 15.41M | 12.66M | 9.97M | 2.72M | 16.83M | 14.45M | 15.64M | | 8.04M | 4.30M | 7.55M | 12.01M | 18.12M | 5.03M | 14.51M | 29.89M | 30.15M | 0.07M | 22.37M | 17.02M | 18.00M | 20.30M | 16.50M | 18.30M | 1.90M | 23.16M | 26.47M | 10.20M | 32.70M | 67.60M |
|
Other Accumulated Expenses (Quarter)
|
| | | 0.02M | 0.17M | 1.67M | 1.67M | 0.07M | 0.19M | 0.38M | 0.58M | 0.12M | 0.08M | 0.87M | 1.11M | 1.60M | 0.16M | | 0.07M | 0.11M | 0.07M | 0.81M | 0.57M | 0.64M | 0.25M | 1.83M | 1.30M | 4.45M | | 1.24M | 0.82M | 0.41M | 5.60M | 1.60M | 2.02M | 0.72M | 0.05M | 0.15M | 3.86M | 2.33M |
|
Short term Debt (Quarter)
|
| | | 0.03M | 0.12M | | | | | 1.21M | 0.87M | | | | | | | | | | | | | | | | | | | | | | | 16.00M | 4.10M | 8.12M | 12.20M | 16.70M | 17.90M | 4.00M |
|
Current Leases (Quarter)
|
| | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.59M | 0.60M | 0.60M | 0.03M | | 0.03M | 0.65M | 0.03M | 0.03M | 0.03M | 0.72M | 0.73M | 0.56M | 1.22M | 0.92M | 2.19M | 2.37M | 2.43M | 1.39M | 1.38M | 2.51M | 1.55M | 2.31M | 1.59M | 1.74M | 1.84M | 2.23M |
|
Current Taxes (Quarter)
|
| | | 0.08M | 0.21M | 0.23M | 0.34M | 0.61M | 0.91M | 0.92M | 1.20M | 1.46M | 1.64M | 1.23M | 4.04M | 2.53M | 2.80M | | | 1.81M | | | | 1.27M | | | | 1.32M | | | | 1.50M | 1.60M | 1.20M | 1.50M | 2.60M | 2.40M | 3.20M | 4.70M | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | 12.99M | 12.99M | 12.99M | 12.99M | | | | | | | | | | | | | | | | | | | | 7.77M | 4.92M | 5.23M | 3.88M | 6.72M | 5.78M |
|
Total Current Liabilities (Quarter)
|
| | | 3.08M | 5.08M | 6.26M | 9.97M | 20.50M | 18.19M | 21.87M | 22.39M | 35.33M | 26.04M | 33.61M | 35.07M | 20.39M | 24.85M | | 17.83M | 20.21M | 20.79M | 28.29M | 33.68M | 29.30M | 33.97M | 58.54M | 60.84M | 55.91M | 55.30M | 50.95M | 42.91M | 37.20M | 35.31M | 59.70M | 54.60M | 65.53M | 75.40M | 90.71M | 109.24M | 163.30M |
|
Capital Leases (Quarter)
|
| | | 0.21M | 0.21M | 0.19M | 0.19M | 0.18M | 0.17M | 0.17M | 0.16M | 0.15M | 0.15M | 0.15M | 0.14M | 0.13M | 0.12M | | 0.11M | 0.10M | 0.09M | 0.09M | 0.08M | 0.07M | 0.06M | 1.24M | 2.33M | 3.43M | 3.36M | 3.58M | 3.03M | 2.40M | 1.77M | 1.21M | 1.45M | 1.18M | 0.92M | 1.61M | 1.79M | 2.06M |
|
Non-Current Debt (Quarter)
|
| | | 2.32M | 0.35M | 11.56M | 11.47M | 24.68M | 51.22M | 52.28M | 8.00M | 13.00M | 66.65M | 68.02M | 67.99M | 66.58M | 66.64M | | 68.21M | 68.10M | 72.91M | 72.91M | 72.92M | 71.89M | 71.89M | 71.42M | 71.42M | 8.00M | 26.00M | 43.00M | 37.00M | 30.00M | 68.85M | 16.00M | 311.20M | 307.61M | 303.97M | 369.50M | 364.87M | 180.00M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 149.27M | 149.53M | 880.44M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | 12.47M | 9.33M | 6.16M | 2.96M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | 127.08M | 133.10M | 140.85M | 109.01M | 118.76M | 130.46M | 142.43M | 126.77M | 131.00M | 137.07M | 145.81M | 127.91M | | 117.66M | 114.22M | 98.27M | 96.58M | 95.86M | 94.73M | 95.14M | 96.33M | 99.20M | 101.41M | 102.56M | 106.29M | 107.92M | 109.60M | 109.72M | 112.58M | 271.69M | 311.11M | 306.78M | 381.18M | 312.40M | 262.90M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | 8.35M | 8.08M | 7.96M | 7.86M | 7.75M | | 7.39M | 7.42M | 7.29M | 6.98M | 6.84M | 6.70M | 6.56M | 6.24M | 6.41M | 6.21M | 6.03M | 6.69M | 13.20M | 11.54M | 11.25M | 10.78M | 10.66M | 8.06M | 7.66M | 7.53M | 7.48M | 8.16M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.58M | | | | 26.10M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | 0.16M | 0.15M | 0.14M | 0.14M | 0.40M | 0.66M | 0.63M | 0.60M | 0.53M | 0.49M | 0.46M | 0.43M | | 0.74M | 0.59M | 0.59M | 0.59M | 0.56M | 0.38M | 0.38M | 0.38M | 0.37M | 0.37M | 0.36M | 0.13M | 0.12M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | 18.01M | 21.64M | 45.35M | 69.58M | 74.32M | 83.41M | 117.10M | 110.52M | 116.02M | 114.11M | 94.95M | 99.37M | | 93.54M | 95.82M | 101.08M | 108.27M | 113.53M | 107.96M | 112.48M | 137.45M | 147.01M | 145.08M | 162.22M | 175.75M | 167.66M | 152.67M | 147.18M | 140.54M | 446.07M | 463.69M | 461.68M | 692.36M | 708.05M | 1,315.81M |
|
Total Liabilities (Quarter)
|
| | | 5.89M | 7.88M | 18.17M | 21.79M | 45.50M | 69.71M | 74.72M | 84.08M | 117.73M | 111.12M | 116.54M | 114.61M | 95.41M | 99.79M | -332.48M | 94.28M | 96.42M | 101.67M | 108.85M | 114.09M | 108.35M | 112.86M | 137.82M | 147.38M | 145.45M | 162.59M | 175.87M | 167.78M | 152.72M | 147.22M | 140.58M | 446.11M | 463.73M | 461.72M | 692.41M | 708.09M | 1,315.86M |
|
Total Debt (Quarter)
|
| | | 2.35M | 0.48M | 11.56M | 11.47M | 24.68M | 51.22M | 53.48M | 8.87M | 13.00M | 66.65M | 68.02M | 67.99M | 66.58M | 66.64M | | 68.21M | 68.10M | 72.91M | 72.91M | 72.92M | 71.89M | 71.89M | 71.42M | 71.42M | 8.00M | 26.00M | 43.00M | 37.00M | 30.00M | 68.85M | 32.00M | 315.30M | 315.73M | 316.17M | 386.20M | 382.77M | 184.00M |
|
Common Equity (Quarter)
|
| | | 71.35M | 79.21M | 59.49M | 62.29M | 254.24M | 270.04M | 294.20M | 320.97M | 340.88M | 357.86M | 376.18M | 391.53M | 409.66M | 345.73M | 332.48M | 322.86M | 315.48M | 308.18M | 302.71M | 300.68M | 297.88M | 300.04M | 304.60M | 312.75M | 317.13M | 310.41M | 308.46M | 312.73M | 315.58M | 309.85M | 317.18M | 493.38M | 666.73M | 668.07M | 780.32M | 859.00M | 827.25M |
|
Shareholder's Equity (Quarter)
|
| | | 71.35M | 79.21M | 59.49M | 62.29M | 254.24M | 270.04M | 294.20M | 320.97M | 340.88M | 357.86M | 376.18M | 391.53M | 409.66M | 345.73M | 332.48M | 322.86M | 315.48M | 308.18M | 302.71M | 300.68M | 297.88M | 300.04M | 304.60M | 312.75M | 317.13M | 310.41M | 308.46M | 312.73M | 315.58M | 309.85M | 317.18M | 493.38M | 666.73M | 668.07M | 780.32M | 546.55M | 827.25M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | 77.24M | 87.09M | 204.75M | 217.19M | 299.74M | 309.86M | 337.81M | 372.82M | 458.61M | 468.98M | 492.73M | 506.14M | 505.07M | 445.53M | | 417.14M | 411.90M | 409.86M | 411.57M | 414.77M | 406.22M | 412.90M | 442.42M | 460.13M | 462.58M | 473.00M | 484.33M | 480.51M | 468.30M | 457.07M | 457.76M | 939.49M | 1,130.46M | 1,129.79M | 1,472.70M | 1,567.09M | 2,143.11M |
|
Treasury Shares (Quarter)
|
| | | | | | | 1.22M | 1.22M | 0.85M | 0.42M | 0.41M | 0.79M | 0.14M | 0.16M | 0.63M | 2.37M | 0.73M | 0.70M | 0.70M | 0.89M | 0.88M | 0.86M | 0.85M | 1.37M | 1.38M | 0.30M | 1.30M | 1.53M | 1.44M | 0.17M | 1.48M | 1.11M | | | 2.04M | | | | 1.95M |
|
Retained Earnings (Quarter)
|
| | | 2.08M | 6.86M | 0.16M | 1.54M | -4.17M | 9.57M | 20.16M | 33.18M | 35.51M | 44.17M | 54.28M | 62.52M | 74.22M | 40.15M | | 25.10M | 20.55M | 15.71M | 11.14M | 8.64M | 5.92M | 5.60M | 7.60M | 11.51M | 12.85M | 13.08M | 15.23M | 16.81M | 17.31M | 17.12M | 19.69M | 15.07M | 17.66M | 18.30M | 25.39M | 34.10M | 26.07M |
|
Shares Outstanding (Quarter)
|
| | | | 0.00M | 32.37M | 10.10M | 19.01M | 20.91M | 25.82M | 0.09M | 0.09M | 16.38M | 0.14M | 0.16M | 30.77M | 28.55M | 15.84M | 15.79M | 28.94M | 30.98M | 13.82M | 13.82M | 13.77M | 13.77M | 31.52M | 31.64M | 32.94M | 31.93M | 30.48M | 30.58M | 13.67M | 30.35M | 30.34M | 30.45M | 29.11M | 29.11M | 40.60M | 19.66M | 53.08M |