|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.19M | 28.57M | 24.23M | 48.57M | 37.91M | 31.59M | 32.60M | 160.74M | 147.69M | 152.82M | 132.29M | 112.91M | 116.96M | 41.36M | 39.18M | 34.09M | 31.10M | 35.57M | 28.44M | 24.89M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.19M | 28.57M | 24.23M | 48.57M | 37.91M | 31.59M | 32.60M | 160.74M | 147.69M | 152.82M | 132.29M | 112.91M | 116.96M | 41.36M | 39.18M | 34.09M | 31.10M | 35.57M | 28.44M | 24.89M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.46M | 16.14M | 49.34M | 50.55M | 19.15M | 51.90M | 56.65M | 54.28M | 52.96M | 51.80M | 21.77M | 54.66M | 20.06M | 59.04M | 26.14M | 27.43M | 67.63M | 64.25M | 69.08M | 69.60M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.46M | 16.14M | 49.34M | 50.55M | 19.15M | 51.90M | 56.65M | 54.28M | 52.96M | 51.80M | 21.77M | 54.66M | 20.06M | 59.04M | 26.14M | 27.43M | 67.63M | 64.25M | 69.08M | 69.60M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.69M | 4.18M | 4.04M | 3.81M | 6.08M | 11.07M | 10.73M | 9.92M | 9.39M | 10.83M | 11.71M | 12.44M | 10.83M | 10.55M | 15.27M | 13.06M | 16.03M | 16.08M | 13.95M | 16.63M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.42M | 95.17M | 95.84M | 121.85M | 112.89M | 111.27M | 117.79M | 241.80M | 228.50M | 233.38M | 221.14M | 201.68M | 204.87M | 137.58M | 145.35M | 140.53M | 138.44M | 139.99M | 139.11M | 139.68M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.04M | 22.98M | 24.14M | 24.23M | 25.01M | 24.75M | 24.64M | 24.98M | 26.07M | 26.10M | 26.25M | 26.23M | 26.57M | 32.14M | 32.76M | 32.12M | 34.22M | 35.65M | 38.62M | 40.43M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.21M | 12.42M | 12.35M | 11.98M | 12.13M | 12.16M | 12.23M | 12.26M | 12.26M | 12.20M | 12.24M | 12.17M | 12.19M | 12.30M | 12.32M | 12.29M | 12.28M | 12.44M | 12.71M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.36M | 434.68M | 443.69M | 442.76M | 449.55M | 494.10M | 5.42M | 506.70M | 25.93M | 509.57M | 534.27M | 548.97M | 46.09M | 667.15M | 674.39M | 677.60M | 20.90M | 21.20M | 23.70M | 23.69M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.09M | 86.38M | 91.55M | 92.66M | 93.70M | 108.75M | 108.99M | 107.59M | 112.11M | 109.68M | 156.88M | 166.15M | 168.73M | 179.31M | 177.33M | 229.43M | 176.43M | 231.69M | 179.82M | 241.30M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.45M | 521.06M | 535.24M | 535.42M | 543.25M | 602.86M | 114.42M | 614.29M | 138.04M | 619.25M | 691.15M | 715.12M | 214.81M | 846.46M | 851.72M | 907.02M | 197.33M | 252.89M | 203.51M | 264.99M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.55M | 1.58M | 1.97M | 1.33M | 5.62M | 364.05M | 2.59M | 4.70M | 5.68M | 487.67M | 4.43M | 4.63M | 2.70M | 5.16M | 4.38M | 4.16M | 505.86M | 511.62M | 526.18M | 532.34M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 550.67M | 654.26M | 668.02M | 674.60M | 686.82M | 746.89M | 750.33M | 757.78M | 768.74M | 763.86M | 796.11M | 821.46M | 824.32M | 36.52M | 1,034.33M | 1,039.07M | 1,057.84M | 1,064.02M | 1,102.95M | 1,109.20M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 630.10M | 749.43M | 763.86M | 796.44M | 799.71M | 858.15M | 868.13M | 999.58M | 997.24M | 997.24M | 1,017.26M | 1,023.13M | 1,029.19M | 1,167.47M | 1,179.69M | 1,179.60M | 1,196.27M | 1,204.01M | 1,242.06M | 1,248.87M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.53M | 3.27M | 3.27M | 3.79M | 4.47M | 3.30M | 4.23M | 3.67M | 4.51M | 3.90M | 4.87M | 4.10M | 6.36M | 5.94M | 6.09M | 4.20M | 7.42M | 6.06M | 6.76M | 6.92M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.33M | | | | 5.62M | | | | 6.63M | | | | 6.84M | | | | 7.01M | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.53M | 3.27M | 8.60M | 3.79M | 4.47M | 3.30M | 9.85M | 3.67M | 4.51M | 3.90M | 11.50M | 4.10M | 6.36M | 5.94M | 12.92M | 4.20M | 7.42M | 6.06M | 13.76M | 6.92M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.27M | 45.70M | | 41.25M | 16.59M | 0.27M | 1.19M | 23.12M | 17.65M | 25.64M | 0.26M | 58.06M | 21.96M | 59.51M | 0.33M | 65.44M | 56.90M | 0.39M | 0.24M | 45.42M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.84M | 1.98M | 1.77M | 8.77M | 5.53M | 3.33M | 3.70M | 5.69M | 3.92M | 4.44M | 2.66M | 5.54M | 0.50M | 3.76M | 0.47M | 0.56M | 3.99M | 5.50M | 6.48M | 10.13M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.67M | 0.83M | 0.80M | 4.78M | 7.49M | 7.86M | 1.60M | 2.44M | 7.55M | 12.29M | 10.07M | 9.70M | 9.61M | 3.04M | 11.90M | 8.17M | 8.80M | 9.87M | 10.80M | 4.56M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.20M | 30.48M | 30.62M | 32.08M | 32.54M | 33.71M | 33.65M | 31.27M | 34.45M | 35.25M | 34.70M | 35.24M | 34.83M | 39.84M | 40.12M | 41.04M | 41.96M | 42.13M | 42.78M | 42.87M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.98M | 2.72M | 3.59M | 1.75M | 0.14M | | | | 0.49M | 1.01M | 1.92M | 2.58M | 5.68M | 4.54M | | | | 0.99M | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.74M | 1.03M | 0.75M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.67M | 83.48M | 89.02M | 85.11M | 81.49M | 85.49M | 90.83M | 85.82M | 82.36M | 102.19M | 102.54M | 107.10M | 115.30M | 116.28M | 123.80M | 118.84M | 115.08M | 139.04M | 117.30M | 109.91M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.00M | 114.00M | 118.00M | | | 142.92M | 142.10M | 141.27M | | | 0.80M | 1.51M | 132.38M | 11.00M | 28.00M | 127.09M | 26.50M | 30.50M | 0.57M | 168.57M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 138.22M | 155.26M | 158.01M | 151.40M | 148.16M | 167.51M | 164.28M | 165.51M | 174.70M | 174.83M | 190.73M | 184.35M | 186.60M | 269.02M | 260.05M | 1.54M | 277.66M | 0.46M | 0.46M | 317.49M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69M | 0.50M | 0.38M | 0.28M | 0.24M | 0.24M | 0.23M | 0.22M | 0.22M | 0.23M | 0.25M | 0.60M | 3.79M | 2.83M | 2.52M | 2.08M | 1.70M | 1.52M | 1.25M | 1.11M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.68M | 14.38M | 16.07M | 19.48M | 23.84M | 21.30M | 21.52M | 23.10M | 26.49M | 24.82M | 27.34M | 26.53M | 24.91M | 29.46M | 34.05M | 34.40M | 35.70M | 28.39M | 30.77M | 31.00M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.21M | 74.19M | 72.16M | 77.78M | 76.91M | 77.93M | 75.46M | 78.91M | 76.88M | 76.65M | 75.68M | 78.33M | 77.00M | 101.87M | 100.69M | 104.28M | 106.18M | 110.57M | 115.21M | 122.90M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.44M | 7.34M | 4.26M | 4.86M | 4.03M | 13.03M | 13.87M | 12.78M | 14.76M | 2.36M | 2.99M | 5.51M | 8.34M | 18.27M | 4.90M | 4.57M | 5.41M | 3.21M | 1.86M | 2.95M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 194.82M | 289.64M | 299.38M | 331.25M | 328.92M | 360.56M | 370.50M | 331.29M | 327.22M | 342.64M | 342.30M | 347.66M | 350.13M | 28.82M | 415.78M | 409.44M | 408.41M | 430.60M | 457.32M | 479.26M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 201.26M | 296.98M | 303.64M | 336.11M | 332.95M | 373.59M | 384.37M | 344.07M | 341.98M | 345.00M | 345.29M | 353.17M | 358.47M | 408.42M | 420.68M | 414.01M | 413.83M | 433.81M | 459.19M | 482.22M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.67M | 114.83M | 118.80M | 4.78M | 7.49M | 150.78M | 143.70M | 143.70M | 7.55M | 12.29M | 10.88M | 11.21M | 141.99M | 14.04M | 39.90M | 135.26M | 35.30M | 40.37M | 11.37M | 173.13M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 290.62M | 297.18M | 302.22M | 308.93M | 318.60M | 317.05M | 319.48M | 490.00M | 493.51M | 477.41M | 481.23M | 485.62M | 484.12M | 490.02M | 498.96M | 502.29M | 504.78M | 476.43M | 468.98M | 449.17M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 630.10M | 749.43M | 763.86M | 796.44M | 799.71M | 858.15M | 868.13M | 999.58M | 997.24M | 997.24M | 1,017.26M | 1,023.13M | 1,029.19M | 1,167.47M | 1,179.69M | 1,179.60M | 1,196.27M | 1,204.01M | 1,242.06M | 1,248.87M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.21M | 2.21M | 2.21M | 2.21M | 2.21M | 2.21M | 2.21M | 2.21M | 2.21M | | 2.21M | 2.21M | 2.21M | 2.21M | 2.21M | 2.21M | 2.21M | 2.30M | 2.30M | 2.60M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 219.34M | 102.69M | 105.20M | -0.40M | 235.68M | 110.32M | 112.12M | 237.66M | 5.75M | 223.77M | 4.11M | 4.08M | 287.00M | 2.80M | 234.16M | 236.36M | 0.94M | 227.22M | 216.88M | 290.55M |