|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.12M | 25.15M | 31.29M | 50.51M | 50.89M | 22.82M | 27.05M | 43.42M | 41.77M | 49.60M | 37.95M | 61.05M | 56.60M | 28.51M | 21.79M | 32.99M | 5.53M | 3.18M | 3.21M | 4.76M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 5.00M | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.12M | 25.15M | 31.29M | 50.51M | 55.89M | 27.82M | 27.05M | 43.42M | 41.77M | 49.60M | 37.95M | 61.05M | 56.60M | 28.51M | 21.79M | 32.99M | 5.53M | 3.18M | 3.21M | 4.76M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.73M | 54.69M | 57.92M | 57.65M | 51.01M | 63.46M | 61.68M | 61.23M | 55.29M | 62.54M | 63.53M | 60.78M | 53.89M | 60.53M | 57.65M | 60.63M | 51.60M | 59.75M | 55.49M | 52.05M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.73M | 54.69M | 57.92M | 57.65M | 51.01M | 63.46M | 61.68M | 61.23M | 55.29M | 62.54M | 63.53M | 60.78M | 53.89M | 60.53M | 57.65M | 60.63M | 51.60M | 59.75M | 55.49M | 52.05M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.79M | 11.46M | 10.60M | 12.09M | 11.39M | 12.21M | 12.65M | 16.04M | 12.48M | 12.43M | 11.86M | 10.36M | 10.82M | 11.82M | 12.76M | 11.82M | 13.74M | 13.96M | 13.53M | 12.58M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.64M | 91.92M | 99.81M | 120.24M | 113.28M | 98.49M | 101.37M | 120.69M | 109.53M | 124.57M | 113.34M | 132.18M | 121.32M | 100.86M | 92.20M | 105.45M | 70.87M | 76.90M | 72.23M | 69.39M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.50M | 107.76M | 106.12M | 106.72M | 105.15M | 109.94M | 110.02M | 113.85M | 111.87M | 111.11M | 111.30M | 110.19M | 110.58M | 110.01M | 110.43M | 110.27M | 111.59M | 110.27M | 110.88M | 110.04M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.73M | 17.61M | 20.87M | 18.22M | 16.96M | 16.45M | 17.93M | 19.11M | 18.97M | 9.18M | 4.21M | 3.54M | 3.31M | 2.18M | 0.97M | 0.72M | 0.72M | 0.72M | 0.72M | 0.72M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 166.32M | 166.32M | 161.38M | 161.48M | 161.48M | 158.67M | 157.27M | 157.27M | 154.58M | 152.90M | 152.90M | 152.90M | 152.90M | 149.90M | 147.59M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 280.88M | 280.51M | 280.21M | 278.26M | 291.47M | 300.94M | 289.29M | 276.84M | 264.63M | 246.22M | 220.75M | 200.31M | 197.17M | 166.98M | 165.18M | 162.16M | 161.25M | 158.85M | 157.95M | 155.05M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 438.83M | 438.46M | 438.16M | 436.21M | 449.42M | 467.26M | 455.62M | 438.22M | 426.11M | 407.70M | 379.43M | 357.58M | 354.44M | 321.56M | 318.08M | 315.06M | 314.15M | 311.75M | 307.85M | 302.64M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | 0.49M | 0.49M | 0.49M | 0.49M | 0.49M | 0.49M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.51M | 0.51M | 0.51M | | 0.32M | 0.32M | 0.32M | 0.06M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 614.43M | 612.10M | 611.79M | 606.07M | 617.47M | 646.12M | 637.85M | 623.83M | 608.52M | 579.55M | 543.98M | 519.87M | 515.38M | 478.77M | 473.22M | 474.97M | 473.65M | 468.83M | 467.00M | 459.23M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 691.08M | 704.02M | 711.60M | 726.31M | 730.75M | 744.61M | 739.22M | 744.52M | 718.05M | 704.11M | 657.33M | 652.05M | 636.70M | 579.63M | 565.42M | 580.41M | 544.52M | 545.73M | 539.23M | 528.62M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.73M | 9.26M | 10.52M | 5.68M | 9.69M | 8.78M | 5.50M | 4.13M | 4.04M | 4.71M | 4.84M | 5.04M | 4.54M | 4.71M | 3.80M | 4.45M | 7.36M | 9.93M | 8.95M | 6.89M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.73M | 9.26M | 10.52M | 5.68M | 9.69M | 8.78M | 5.50M | 4.13M | 4.04M | 4.71M | 4.84M | 5.04M | 4.54M | 4.71M | 3.80M | 4.45M | 7.36M | 9.93M | 8.95M | 6.89M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.89M | 21.36M | 20.39M | 15.75M | 7.83M | 15.20M | 6.08M | 14.83M | 8.34M | 10.18M | 24.33M | 25.11M | 25.29M | 14.04M | 12.01M | 26.57M | 24.11M | 26.40M | 30.44M | 4.79M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.75M | 11.75M | 11.75M | 11.75M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 7.39M | 7.41M | 7.40M | 7.28M | 8.65M | 8.81M | 9.01M | 8.93M | 9.00M | 9.04M | 9.38M | 9.55M | 9.51M | 9.49M | 9.03M | 8.55M | 8.15M | 8.21M | 7.69M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.60M | 8.60M | 8.82M | 10.20M | 10.71M | 10.44M | 10.70M | 10.67M | 11.90M | 10.10M | 8.80M | 9.10M | 9.81M | 9.50M | 9.09M | 9.90M | 9.54M | 8.61M | 8.20M | 8.74M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.35M | 74.17M | 64.74M | 75.96M | 67.54M | 78.20M | 65.92M | 71.71M | 63.64M | 74.69M | 64.04M | 76.09M | 69.34M | 74.42M | 66.87M | 76.26M | 72.61M | 78.58M | 81.72M | 82.23M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 540.12M | 540.46M | 540.92M | 541.52M | 541.94M | 523.42M | 523.92M | 524.44M | 512.84M | 512.61M | 499.14M | 499.66M | 500.11M | 487.06M | 476.70M | 465.76M | 436.66M | 427.97M | 425.85M | 421.25M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.93M | 2.36M | 2.85M | 3.33M | 3.84M | 2.55M | 3.09M | 3.56M | 4.04M | 3.04M | 3.54M | 3.50M | 3.92M | 3.00M | 3.49M | 3.41M | 3.88M | 3.03M | 3.43M | 3.41M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.31M | 13.17M | 16.40M | 59.46M | 21.36M | 22.39M | 24.49M | 63.40M | 16.98M | 10.28M | 27.57M | 11.86M | 11.86M | 30.49M | 25.16M | 12.50M | 9.29M | 15.40M | 14.17M | 60.02M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.23M | 41.86M | 40.37M | 38.74M | 38.08M | 44.15M | 45.47M | 45.11M | 44.21M | 44.11M | 42.28M | 41.44M | 41.09M | 40.04M | 38.15M | 44.18M | 43.25M | 42.21M | 43.50M | 42.10M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.25M | 3.44M | 3.36M | 0.42M | 6.18M | 16.96M | 16.39M | 15.43M | 14.34M | 13.05M | 11.87M | 13.10M | 12.46M | 11.76M | 10.99M | 10.17M | 9.54M | 8.66M | 7.96M | 7.27M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 666.12M | 669.67M | 662.43M | 676.30M | 668.92M | 668.17M | 659.80M | 660.01M | 637.68M | 641.68M | 633.02M | 629.04M | 622.40M | 632.01M | 606.89M | 598.69M | 561.80M | 564.16M | 565.24M | 562.34M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 669.37M | 673.10M | 665.78M | 676.73M | 675.10M | 685.13M | 676.19M | 675.44M | 652.02M | 654.73M | 644.89M | 642.14M | 634.86M | 643.77M | 617.88M | 608.86M | 571.34M | 572.82M | 573.20M | 569.61M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 540.12M | 540.46M | 540.92M | 541.52M | 541.94M | 523.42M | 523.92M | 524.44M | 512.84M | 512.61M | 499.14M | 499.66M | 500.11M | 487.06M | 476.70M | 465.76M | 448.41M | 439.72M | 437.60M | 433.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.70M | 30.92M | 45.81M | 49.58M | 55.65M | 59.48M | 63.03M | 69.08M | 66.03M | 49.38M | 12.43M | 9.91M | 1.84M | -64.14M | -52.46M | -28.44M | -26.83M | -27.09M | -33.96M | -40.99M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.70M | 30.92M | 45.81M | 49.58M | 55.65M | 59.48M | 63.03M | 69.08M | 66.03M | 49.38M | 12.43M | 9.91M | 1.84M | -64.14M | -52.46M | -28.44M | -26.83M | -27.09M | -33.96M | -40.99M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 691.08M | 704.02M | 711.60M | 726.31M | 730.75M | 744.61M | 739.22M | 744.52M | 718.05M | 704.11M | 657.33M | 652.05M | 636.70M | 579.63M | 565.42M | 580.41M | 544.52M | 545.73M | 539.23M | 528.62M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.81M | 0.10M | | | | 0.03M | 0.03M | | | 1.50M | 0.18M | 0.18M | 0.58M | 1.50M | 0.97M | 1.50M | 0.97M | 0.97M | 0.97M | 1.12M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -279.15M | -270.49M | -258.08M | -256.63M | -254.41M | -250.02M | -247.76M | -244.30M | -250.06M | -256.41M | -296.57M | -302.19M | -304.21M | -356.63M | -349.00M | -327.82M | -333.31M | -335.26M | -344.68M | -353.19M |