|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | 0.47M | 111.36M | 132.25M | 26.47M | 26.47M | 85.57M | 26.48M | 71.45M | 230.73M | 195.72M | 233.09M | 155.26M | 131.89M | 115.01M | 0.48M | 0.48M | 0.48M | 0.48M | 0.84M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | 0.47M | 111.36M | 132.25M | 26.47M | 26.47M | 85.57M | 26.48M | 71.45M | 230.73M | 195.72M | 233.09M | 155.26M | 131.89M | 115.01M | 0.48M | 0.48M | 0.48M | 0.48M | 0.84M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.91M | 104.06M | 114.36M | 127.76M | 114.11M | 124.35M | 127.67M | 142.04M | 123.42M | 122.58M | 131.31M | 133.19M | 123.28M | 122.60M | 118.77M | 113.85M | 94.14M | 93.84M | 93.80M | 88.68M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.56M | 8.54M | 9.40M | 10.73M | 7.21M | 10.47M | 13.65M | 12.60M | 11.99M | 9.61M | 10.95M | 5.44M | 3.41M | 4.71M | 9.10M | 5.97M | 4.05M | 3.27M | 4.11M | 4.59M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.47M | 112.60M | 123.76M | 138.49M | 121.32M | 134.82M | 141.32M | 154.64M | 135.41M | 132.19M | 142.26M | 138.63M | 126.69M | 127.31M | 127.88M | 119.82M | 98.19M | 97.10M | 97.90M | 93.26M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.38M | 3.00M | 3.16M | 2.97M | 7.29M | 7.05M | 8.03M | 8.73M | 8.56M | 6.83M | 19.46M | 9.50M | 11.87M | 7.08M | 7.07M | 8.16M | 7.38M | 5.04M | 12.36M | 5.34M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 202.91M | 278.63M | 270.64M | 312.32M | 331.96M | 316.93M | 293.04M | 295.41M | 258.74M | 417.71M | 393.54M | 421.97M | 335.14M | 308.68M | 291.81M | 305.38M | 263.60M | 233.00M | 229.09M | 164.45M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.59M | 25.26M | 25.49M | 26.29M | 26.74M | 27.41M | 28.03M | 28.26M | 27.90M | 28.18M | 29.96M | 28.66M | 28.46M | 28.41M | 28.04M | 27.82M | 28.65M | 28.78M | 31.48M | 33.38M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.90M | 106.40M | 110.80M | 112.60M | 123.00M | 123.10M | 115.60M | 136.83M | 136.83M | | 14.35M | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 378.08M | 223.40M | 223.40M | 377.61M | 378.08M | 378.08M | 378.08M | 216.60M | 216.60M | 216.60M | 216.60M | 216.60M | 216.60M | 216.60M | 216.60M | 196.43M | 196.43M | 187.68M | 187.68M | 132.40M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 482.44M | 503.52M | 49.51M | 123.43M | 61.56M | 487.64M | 57.37M | 488.42M | 52.95M | 51.42M | 380.27M | 375.30M | 47.81M | 294.54M | 36.15M | 30.86M | 251.32M | 26.63M | 124.86M | 24.63M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 860.52M | 726.93M | 272.91M | 501.04M | 439.64M | 865.72M | 435.45M | 705.02M | 269.55M | 268.02M | 596.87M | 591.89M | 264.41M | 511.14M | 252.75M | 227.28M | 447.74M | 214.30M | 312.54M | 157.03M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.05M | 3.93M | | 0.91M | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.52M | 5.58M | 25.34M | 6.96M | 6.29M | 6.66M | 6.43M | 5.69M | 5.58M | 5.28M | 5.15M | 5.45M | 7.67M | 8.88M | 9.76M | 8.62M | 8.41M | 8.84M | 8.64M | 9.25M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,015.08M | 1,020.64M | 1,035.11M | 1,016.70M | 1,038.26M | 1,025.60M | 1,037.00M | 1,049.24M | 1,025.73M | 862.14M | 798.51M | 789.21M | 790.88M | 710.94M | 670.79M | 639.41M | 626.96M | 496.23M | 494.38M | 428.54M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,217.99M | 1,299.28M | 1,305.76M | 1,329.03M | 1,370.22M | 1,342.52M | 1,330.05M | 1,344.65M | 1,284.47M | 1,279.85M | 1,192.05M | 1,211.17M | 1,126.02M | 1,019.62M | 962.60M | 944.79M | 890.55M | 729.23M | 723.48M | 592.99M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.16M | 14.59M | 16.66M | 16.89M | 14.31M | 16.93M | 16.28M | 17.20M | 14.32M | 16.50M | 17.15M | 20.00M | 21.38M | 18.76M | 15.69M | 19.95M | 17.87M | 13.99M | 16.70M | 14.02M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.16M | 14.59M | 16.66M | 16.89M | 14.31M | 16.93M | 16.28M | 17.20M | 14.32M | 16.50M | 17.15M | 20.00M | 21.38M | 18.76M | 15.69M | 19.95M | 17.87M | 13.99M | 16.70M | 24.02M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.92M | 6.71M | 10.23M | 25.46M | 10.27M | 7.27M | 9.59M | 3.31M | 8.98M | 9.00M | 8.96M | 22.34M | 8.05M | 18.97M | 8.84M | 11.90M | 8.49M | 15.19M | 9.62M | 11.05M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.18M | 22.23M | 27.61M | 0.21M | 33.79M | 29.59M | 38.76M | 5.99M | 43.04M | 32.55M | 36.39M | 30.05M | 40.27M | 36.47M | 39.21M | 20.39M | 18.21M | 18.34M | 23.41M | 11.86M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.26M | 9.97M | 10.13M | 10.07M | 10.03M | 9.93M | 9.64M | 8.69M | 8.37M | 8.14M | 10.28M | 10.65M | 10.94M | 10.51M | 8.78M | 7.43M | 6.18M | 5.57M | 6.57M | 6.70M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | | | | 0.04M | | | | 0.84M | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.50M | | | | 6.12M | | | | 4.85M | | | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.25M | 99.31M | 88.30M | 106.78M | 100.17M | 110.01M | 113.13M | 132.82M | 112.60M | 116.70M | 105.49M | 132.63M | 113.76M | 111.64M | 100.15M | 114.30M | 89.04M | 88.40M | 88.59M | 78.31M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 809.86M | 817.77M | 818.19M | 818.62M | 819.05M | 787.38M | 763.20M | 739.00M | 714.78M | 715.20M | 715.64M | 716.25M | 642.58M | 607.87M | 593.92M | 579.07M | 551.49M | 488.40M | 484.28M | 429.74M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.52M | 17.65M | 19.33M | 18.66M | 26.85M | 27.06M | 28.95M | 31.92M | 25.12M | 24.29M | 21.82M | 16.52M | 8.36M | 9.07M | 10.64M | 7.99M | 3.72M | 2.58M | 2.59M | 2.63M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.41M | 2.36M | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.30M | 11.78M | 19.11M | 18.88M | 26.83M | 30.27M | 31.23M | 39.39M | 38.21M | 37.16M | 19.84M | 20.94M | 23.44M | 4.93M | 3.11M | 29.30M | 44.85M | 22.89M | 21.75M | 11.71M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.98M | 35.95M | 32.98M | 31.23M | 29.28M | 26.90M | 26.98M | 25.55M | 22.09M | 20.53M | 20.52M | 22.38M | 23.40M | 24.18M | 25.77M | 24.37M | 26.14M | 28.24M | 31.25M | 39.24M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.65M | 27.11M | 26.05M | 28.32M | 36.81M | 38.61M | 36.27M | 34.86M | 31.21M | 23.92M | 23.08M | 25.00M | 24.29M | 18.82M | 16.64M | 12.79M | 10.74M | 11.01M | 9.65M | 8.39M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 937.11M | 972.71M | 963.41M | 978.37M | 979.29M | 958.52M | 947.06M | 947.12M | 896.57M | 900.11M | 868.44M | 895.59M | 808.17M | 752.36M | 730.56M | 753.07M | 716.85M | 633.46M | 632.41M | 557.37M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 961.76M | 999.82M | 989.47M | 1,006.69M | 1,016.10M | 997.13M | 983.33M | 981.97M | 927.78M | 924.03M | 891.52M | 920.59M | 832.46M | 771.18M | 747.20M | 765.86M | 727.60M | 644.47M | 642.06M | 565.76M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 809.86M | 817.77M | 818.19M | 818.62M | 819.05M | 787.38M | 763.20M | 739.00M | 714.78M | 715.20M | 715.64M | 716.25M | 642.58M | 607.87M | 593.92M | 579.07M | 551.49M | 488.40M | 484.28M | 439.74M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 241.70M | 281.80M | 296.96M | 303.64M | 327.27M | 318.33M | 317.76M | 330.75M | 331.58M | 331.53M | 278.71M | 274.06M | 285.20M | 239.38M | 204.76M | 170.94M | 159.24M | 82.18M | 78.83M | 24.60M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 241.70M | 281.80M | 296.96M | 303.64M | 327.27M | 318.33M | 317.76M | 330.75M | 331.58M | 331.53M | 278.71M | 274.06M | 285.20M | 239.38M | 204.76M | 170.94M | 159.24M | 82.18M | 78.83M | 24.60M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,217.99M | 1,299.28M | 1,305.76M | 1,329.03M | 1,370.22M | 1,342.52M | 1,330.05M | 1,344.65M | 1,284.47M | 1,279.85M | 1,192.05M | 1,211.17M | 1,126.02M | 1,019.62M | 962.60M | 944.79M | 890.55M | 729.23M | 723.48M | 592.99M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.06M | 0.09M | 0.08M | | | 0.75M | 0.43M | 0.75M | 824.00 | 0.75M | 0.03M | 0.75M | 0.75M | 0.75M | 0.08M | 0.91M | 0.91M | 0.91M | 0.07M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -807.10M | 50.24M | -775.60M | 54.95M | -753.87M | -737.57M | -734.10M | -736.01M | 73.23M | | -722.39M | -733.37M | -725.88M | -771.31M | -803.11M | -838.76M | -850.51M | -928.41M | -931.24M | -985.63M |