|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.11M | 251.23M | 0.12M | 0.12M | 0.13M | 298.85M | 0.03M | 0.03M | 0.00M | 112.05M | 230.75M | | | 106.59M | 126.39M | 149.13M | 68.58M | 81.07M | 85.52M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.11M | 251.23M | 0.12M | 0.12M | 0.13M | 298.85M | 0.03M | 0.03M | 0.00M | 112.05M | 230.75M | | | 106.59M | 126.39M | 149.13M | 68.58M | 81.07M | 85.52M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.08M | 131.71M | 97.66M | 114.29M | 115.44M | 96.33M | 83.06M | 83.66M | 75.71M | 64.33M | 54.95M | 63.32M | 107.71M | 125.26M | 97.79M | 85.24M | 126.19M | 149.44M | 110.58M | 117.49M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.60M | 7.90M | 9.10M | 9.70M | 11.70M | 12.20M | 12.20M | 13.40M | 13.50M | 13.70M | 13.70M | 15.10M | 16.70M | 18.60M | 20.50M | 23.40M | 26.60M | 29.00M | 33.50M | 39.40M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.68M | 139.60M | 106.76M | 123.99M | 127.14M | 108.53M | 95.26M | 97.06M | 89.21M | 78.03M | 68.65M | 78.42M | 124.41M | 143.86M | 118.29M | 108.64M | 152.79M | 178.44M | 144.08M | 156.89M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.21M | 25.35M | 25.38M | 27.00M | 27.42M | 28.47M | 26.25M | 28.23M | 26.05M | 26.96M | 29.47M | 31.60M | 31.46M | 29.66M | 34.08M | 41.63M | 42.48M | 40.74M | 38.05M | 41.39M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 345.53M | 372.44M | 374.38M | 338.07M | 422.09M | 410.46M | 413.97M | 262.00M | 264.43M | 266.88M | 196.48M | 325.68M | 205.94M | 251.71M | 238.46M | 254.48M | 319.02M | 258.77M | 229.71M | 244.40M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.70M | 74.93M | 72.48M | 70.68M | 68.31M | 64.85M | 59.16M | 57.41M | 56.55M | 54.20M | 50.48M | 48.30M | 46.40M | 44.71M | 42.78M | 40.56M | 39.06M | 33.91M | 32.83M | 31.43M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.25M | 121.25M | 158.14M | 173.14M | 174.58M | 174.58M | 174.58M | 174.58M | 173.14M | 60.08M | 60.08M | 60.08M | 60.08M | 1.70M | 1.70M | 1.70M | 0.47M | 0.47M | 0.47M | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 420.14M | 420.14M | 420.14M | 420.14M | 420.14M | 420.14M | 420.14M | 420.14M | 420.14M | 381.54M | 381.54M | 381.54M | 381.54M | 381.54M | 381.54M | 381.54M | 381.54M | 381.54M | 381.54M | 381.54M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.88M | 95.53M | 85.76M | 77.85M | 70.77M | 64.19M | 58.31M | 56.27M | 54.28M | 52.30M | 50.62M | 49.13M | 47.66M | 46.20M | 43.28M | 41.98M | 40.67M | 39.38M | 38.09M | 36.80M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 526.02M | 515.67M | 505.90M | 497.99M | 490.91M | 484.33M | 478.45M | 476.40M | 474.42M | 433.84M | 432.16M | 430.67M | 429.20M | 427.74M | 424.82M | 423.51M | 422.21M | 420.92M | 419.63M | 418.34M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.68M | 96.68M | 87.58M | 127.82M | 130.17M | | | | | | | | | | | | | | 124.87M | 119.34M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.97M | | 6.31M | 5.69M | | 6.18M | | 6.34M | 5.87M | 5.75M | 7.60M | 7.35M | 5.45M | 1.22M | 5.81M | 17.00M | 19.56M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 921.10M | 912.09M | 924.98M | 951.40M | 942.01M | 799.83M | 785.35M | 780.29M | 774.71M | 618.11M | 606.28M | 601.01M | 596.26M | 535.46M | 529.21M | 522.62M | 516.75M | 501.16M | 625.98M | 619.49M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,266.64M | 1,284.53M | 1,299.36M | 1,289.47M | 1,364.10M | 1,210.30M | 1,199.31M | 1,042.29M | 1,039.14M | 884.98M | 802.76M | 926.70M | 802.19M | 787.16M | 767.67M | 777.10M | 835.76M | 759.92M | 855.69M | 863.88M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.62M | 4.20M | 1.69M | 9.91M | 7.85M | 4.58M | 2.03M | 4.47M | 3.17M | 1.56M | 1.96M | 3.10M | 3.04M | 48.79M | 8.36M | 6.04M | 41.10M | 52.05M | 6.74M | 7.79M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.62M | 4.20M | 1.69M | 9.91M | 7.85M | 4.58M | 2.03M | 4.47M | 3.17M | 1.56M | 1.96M | 3.10M | 3.04M | 48.79M | 8.36M | 6.04M | 41.10M | 52.05M | 6.74M | 7.79M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.38M | 114.66M | 106.73M | 107.88M | 94.92M | 84.46M | 75.09M | 84.83M | 74.20M | 66.99M | 70.54M | 69.72M | 95.17M | 97.13M | 107.19M | 100.47M | 113.33M | 124.89M | 126.80M | 117.61M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 161.72M | 163.86M | 166.01M | 169.48M | 2.49M | 2.48M | 2.50M | 2.50M | 2.50M | 2.50M | 3.12M | 14.90M | 14.89M | 126.27M | 124.93M | 106.03M | 106.16M | 3.94M | 3.93M | 3.93M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 279.85M | 282.73M | 274.43M | 287.28M | 105.27M | 91.53M | 82.53M | 91.80M | 79.88M | 71.05M | 75.63M | 87.71M | 113.11M | 272.19M | 240.48M | 212.54M | 260.59M | 180.87M | 137.46M | 129.33M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 465.88M | 471.99M | 478.15M | 564.98M | 813.25M | 813.39M | 813.52M | 625.36M | 625.24M | 625.75M | 525.62M | 631.33M | 467.72M | 346.20M | 344.12M | 387.66M | 385.11M | 388.37M | 387.69M | 387.02M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.93M | 0.01M | 0.00M | 0.00M | | | 2.91M | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.27M | 2.27M | 2.27M | 8.06M | 6.78M | 7.14M | 7.37M | 2.49M | 20.72M | 2.22M | 3.10M | 3.66M | 4.88M | 5.28M | 5.68M | 6.08M | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.15M | 98.31M | 96.17M | 93.76M | 92.56M | 90.53M | 96.70M | 86.69M | 84.60M | 82.82M | 75.02M | 73.64M | 72.18M | 70.72M | 75.00M | 67.73M | 66.12M | 52.04M | 43.60M | 42.66M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | 0.35M | 0.34M | 0.28M | 0.28M | 0.31M | 0.33M | 0.34M | 0.25M | 0.27M | 0.28M | 0.27M | 0.13M | 0.13M | 0.15M | 0.15M | 0.16M | 0.14M | 0.14M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 846.27M | 853.04M | 851.01M | 948.28M | 1,013.34M | 1,003.52M | 991.07M | 810.99M | 797.09M | 782.11M | 678.36M | 794.90M | 656.11M | 692.78M | 658.72M | 673.21M | 717.50M | 627.37M | 568.75M | 559.01M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 846.27M | 853.45M | 851.36M | 948.62M | 1,013.62M | 1,003.80M | 991.37M | 811.32M | 797.42M | 782.36M | 678.63M | 795.18M | 656.37M | 692.91M | 658.85M | 673.36M | 717.65M | 627.52M | 568.89M | 559.15M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 627.60M | 635.85M | 644.16M | 734.47M | 815.74M | 815.88M | 816.02M | 627.86M | 627.74M | 628.25M | 528.74M | 646.23M | 482.62M | 472.47M | 469.06M | 493.69M | 491.27M | 392.31M | 391.62M | 390.95M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 420.37M | 431.08M | 447.99M | 340.85M | 350.49M | 206.50M | 207.94M | 230.98M | 241.72M | 102.62M | 124.13M | 131.51M | 145.82M | 94.26M | 108.82M | 103.74M | 118.11M | 132.40M | 286.80M | 304.73M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 420.37M | 431.08M | 447.99M | 340.85M | 350.49M | 206.50M | 207.94M | 230.98M | 241.72M | 102.62M | 124.13M | 131.51M | 145.82M | 94.26M | 108.82M | 103.74M | 118.11M | 132.40M | 286.80M | 304.73M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,266.64M | 1,284.53M | 1,299.36M | 1,289.47M | 1,364.10M | 1,210.30M | 1,199.31M | 1,042.29M | 1,039.14M | 884.98M | 802.76M | 926.70M | 802.19M | 787.16M | 767.67M | 777.10M | 835.76M | 759.92M | 855.69M | 863.88M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.64M | 2.64M | 2.98M | 3.35M | 3.35M | 0.38M | 3.35M | 3.35M | 3.35M | 3.35M | 3.35M | 3.35M | 3.35M | 3.35M | 3.35M | 3.35M | 3.35M | 3.36M | 3.36M | 3.36M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -615.26M | -619.72M | -571.79M | -538.17M | -546.21M | -704.89M | -715.30M | -701.84M | -701.96M | -850.42M | -837.70M | -836.69M | -828.93M | -886.91M | -879.41M | -891.78M | -882.92M | -872.75M | -728.10M | -710.83M |