|
Cash & Equivalents (Quarter)
|
3.41M | 11.75M | 9.62M | 77.97M | 72.54M | 66.22M | 60.92M | 54.65M | 119.05M | 11.17M | 57.74M | 12.59M | 8.15M | 7.88M | 14.79M | 13.56M | 11.22M | 13.63M | 16.53M | 251.57M | 35.29M | 35.00M | 26.25M | 21.86M | 32.56M | 51.19M | 50.31M | 73.81M | 109.53M | 58.09M | 163.54M | 176.97M | 115.84M | 41.20M | 143.48M | 78.27M | 49.41M | 52.65M | 53.94M | 72.39M | 34.71M | 52.73M | 53.79M | 31.03M | 30.77M | 29.03M | 40.88M | 39.67M | 44.44M | 28.29M | 54.07M |
|
Short-term Investments (Quarter)
|
| | | | | | | | 25.19M | 56.71M | 70.21M | 83.84M | 84.21M | 83.23M | 89.52M | 141.22M | 177.27M | 196.32M | 207.60M | 210.84M | 220.12M | 236.60M | 268.12M | 318.50M | 472.61M | 495.29M | 479.47M | 497.84M | 2.61M | 5.38M | 434.16M | 368.88M | 288.98M | 199.42M | 153.77M | 33.43M | 435.62M | 515.40M | 526.69M | 475.92M | 39.99M | 28.97M | 42.21M | 460.37M | 449.37M | 78.90M | 408.97M | 381.02M | 358.98M | 84.26M | 112.50M |
|
Cash & Current Investments (Quarter)
|
3.41M | 11.75M | 9.62M | 77.97M | 72.54M | 66.22M | 60.92M | 54.65M | 144.24M | 67.89M | 127.94M | 96.43M | 92.36M | 91.11M | 104.31M | 154.79M | 188.49M | 209.95M | 224.13M | 462.41M | 255.41M | 271.60M | 294.36M | 340.36M | 505.17M | 546.48M | 529.78M | 571.65M | 112.14M | 63.48M | 597.70M | 545.84M | 404.82M | 240.62M | 297.25M | 111.70M | 485.03M | 568.05M | 580.63M | 548.32M | 74.70M | 81.70M | 96.00M | 491.40M | 480.14M | 107.93M | 449.85M | 420.70M | 403.43M | 112.55M | 166.57M |
|
Receivables - Net (Quarter)
|
0.50M | | | 0.06M | 0.51M | 0.06M | 0.02M | 2.97M | 0.41M | 0.45M | 0.41M | 0.04M | 0.65M | 150.35M | 3.09M | 6.94M | 14.88M | 0.83M | 1.14M | 1.10M | 1.28M | 2.46M | 10.19M | 137.68M | 10.13M | 4.35M | 21.57M | 6.83M | 8.93M | 9.53M | 11.44M | 12.53M | 14.82M | 20.55M | 66.38M | 88.20M | 54.28M | 44.88M | 29.00M | 19.86M | 20.02M | 2.20M | 23.74M | 22.18M | 35.92M | 25.87M | 60.85M | 37.78M | 47.55M | 21.80M | 29.30M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | 2.33M | | | | | | | 2.10M | 120.00M | 3.00M | -0.50M | 12.20M | 6.00M | 7.40M | | 12.50M | 12.50M | 0.50M | | 0.80M | 5.00M | | | 1.30M | | | | 2.30M | | | | 5.70M | | | | |
|
Receivables (Quarter)
|
0.50M | | | 0.06M | 0.51M | 0.06M | 0.02M | 2.97M | 0.41M | 0.45M | 0.41M | 0.04M | 0.65M | 150.35M | 3.09M | 9.27M | 14.88M | 0.83M | 1.14M | 1.10M | 1.28M | 2.46M | 12.29M | 257.68M | 13.13M | 3.85M | 33.77M | 12.82M | 16.32M | 9.53M | 23.94M | 25.02M | 15.32M | 20.55M | 67.18M | 93.20M | 54.28M | 44.88M | 30.30M | 19.86M | 20.02M | 2.20M | 26.04M | 22.18M | 35.92M | 25.87M | 66.55M | 37.78M | 47.55M | 21.80M | 29.30M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 15.00M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | 0.06M | 0.16M | 0.40M | 0.16M | 0.13M | 0.42M | 0.71M | 0.86M | 1.20M | 1.84M | 2.19M | 3.45M | 4.37M | 7.62M | 7.03M | 5.61M | 6.65M | 12.07M | 12.10M | 10.38M | 9.43M | 11.31M | 7.53M | 6.55M | 6.48M | 7.40M | 10.19M | 10.73M | 14.16M | 15.59M | 20.88M | 23.88M | 23.01M | 19.73M | 22.89M | 23.28M | 22.09M | 22.17M | 21.64M | 18.14M | 16.73M | 24.59M | 20.75M | 18.98M | 13.92M | 21.73M | 25.59M | 22.79M |
|
Current Assets (Quarter)
|
| | | 78.09M | 73.21M | 66.68M | 61.10M | 57.75M | 145.07M | 69.72M | 129.88M | 97.67M | 94.85M | 243.65M | 110.84M | 166.09M | 210.98M | 217.81M | 230.88M | 470.92M | 269.53M | 286.92M | 315.73M | 488.67M | 527.01M | 573.76M | 558.40M | 588.11M | 603.39M | 570.88M | 637.67M | 591.17M | 480.97M | 329.63M | 424.37M | 505.97M | 585.94M | 668.00M | 675.34M | 629.98M | 593.56M | 571.18M | 635.60M | 574.85M | 568.92M | 589.60M | 577.60M | 521.27M | 513.15M | 518.44M | 599.82M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | 0.31M | 0.34M | 0.57M | 0.74M | 0.90M | 1.38M | 1.80M | 2.29M | 2.31M | 2.51M | 2.51M | 3.05M | 3.36M | 3.86M | 6.08M | 7.09M | 8.92M | 9.40M | 9.69M | 11.81M | 11.46M | 12.13M | 13.87M | 15.80M | 16.80M | 16.24M | 19.77M | 21.68M | 22.30M | 23.13M | 24.18M | 28.24M | 28.41M | 38.85M | 51.04M | 59.18M | 66.69M | 68.00M | 68.03M | 66.12M | 63.54M | 63.87M | 62.40M | 59.80M | 58.81M | 56.79M | 54.59M | 53.31M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | 22.63M | 91.28M | 69.63M | 96.89M | 86.36M | 77.67M | 197.57M | 237.87M | 190.24M | 163.05M | 139.20M | 120.09M | 299.97M | 276.23M | 236.11M | 172.47M | 120.97M | 74.00M | 71.53M | 38.23M | 1.15M | 31.77M | 16.07M | | | 16.58M | 31.26M | 31.26M | 31.12M | 31.12M | 54.38M | 54.21M | 64.21M | 64.21M | 64.21M | 43.56M | 43.78M | | | | | | |
|
Intangibles (Quarter)
|
| | | 8.81M | 8.90M | 9.06M | 8.96M | 11.57M | 9.51M | 9.69M | 9.62M | 9.97M | 10.14M | 10.35M | 10.56M | 10.89M | 10.87M | 11.04M | 11.15M | 11.32M | 11.53M | 11.68M | 11.97M | 12.74M | 13.52M | 14.03M | 14.42M | 14.64M | 15.16M | 15.32M | 23.43M | 15.55M | 16.38M | 16.68M | 16.49M | 16.71M | 17.94M | 18.09M | 18.50M | 18.24M | 18.71M | 18.74M | 18.66M | 18.85M | 18.78M | 17.92M | 18.48M | 13.36M | 11.25M | 9.47M | 8.38M |
|
Goodwill & Intangibles (Quarter)
|
| | | 8.81M | 8.90M | 9.06M | 8.96M | 11.57M | 9.51M | 9.69M | 9.62M | 9.97M | 10.14M | 10.35M | 10.56M | 10.89M | 10.87M | 11.04M | 11.15M | 11.32M | 11.53M | 11.68M | 11.97M | 12.74M | 13.52M | 14.03M | 14.42M | 14.64M | 15.16M | 15.32M | 23.43M | 15.55M | 16.38M | 16.68M | 16.49M | 16.71M | 17.94M | 18.09M | 18.50M | 18.24M | 18.71M | 18.74M | 18.66M | 18.85M | 18.78M | 17.92M | 18.48M | 13.36M | 11.25M | 9.47M | 8.38M |
|
Other Non-Current Assets (Quarter)
|
| | | 0.10M | 8.95M | 9.12M | 9.02M | 0.06M | 32.20M | 101.04M | 0.06M | 0.06M | 0.10M | 0.10M | 0.10M | 0.10M | 0.21M | 0.27M | 0.27M | 0.27M | 0.27M | 0.31M | 0.31M | 11.27M | 10.73M | 10.19M | 0.31M | 9.19M | 8.79M | 8.61M | 0.21M | 10.42M | 4.35M | 33.45M | 0.65M | 0.61M | 0.61M | 0.61M | | | | 0.38M | 0.38M | 0.40M | 0.50M | 0.40M | 0.39M | 0.28M | 0.50M | 0.29M | 0.29M |
|
Non-Current Assets (Quarter)
|
| | | 9.22M | 9.29M | 9.69M | 9.76M | 10.07M | 33.57M | 102.84M | 81.61M | 109.23M | 99.11M | 90.63M | 211.29M | 252.21M | 205.18M | 180.44M | 159.32M | 141.35M | 321.93M | 298.67M | 261.00M | 208.33M | 157.74M | 112.48M | 111.84M | 78.86M | 41.33M | 75.47M | 65.57M | 101.57M | 214.63M | 367.63M | 413.84M | 351.95M | 265.39M | 167.27M | 170.92M | 173.44M | 184.56M | 207.25M | 329.53M | 322.00M | 271.70M | 410.31M | 374.34M | 383.42M | 366.27M | 350.37M | 275.67M |
|
Assets (Quarter)
|
| | | 87.31M | 82.50M | 76.37M | 70.87M | 67.82M | 178.64M | 172.56M | 211.48M | 206.91M | 193.96M | 334.28M | 322.13M | 418.30M | 416.16M | 398.25M | 390.20M | 612.27M | 591.46M | 585.59M | 576.73M | 697.00M | 684.75M | 686.24M | 670.25M | 666.96M | 644.72M | 646.35M | 703.24M | 692.74M | 695.60M | 697.26M | 838.21M | 857.92M | 851.33M | 835.27M | 846.27M | 803.41M | 778.12M | 778.43M | 965.13M | 896.85M | 840.62M | 999.90M | 951.95M | 904.69M | 879.42M | 868.81M | 875.50M |
|
Accounts Payables (Quarter)
|
| | | 2.63M | 2.10M | 1.37M | 2.10M | 1.69M | 2.56M | 3.08M | 5.11M | 6.40M | 4.29M | 7.69M | 7.33M | 4.28M | 7.38M | 6.60M | 6.87M | 8.52M | 4.92M | 5.98M | 3.80M | 5.49M | 8.99M | 8.30M | 10.19M | 10.31M | 10.51M | 13.11M | 8.95M | 7.66M | 7.11M | 9.13M | 14.00M | 11.90M | 15.75M | 14.62M | 10.09M | 15.34M | 14.10M | 14.97M | 13.91M | 16.01M | 15.84M | 18.77M | 16.76M | 16.19M | 18.53M | 9.08M | 10.83M |
|
Payables (Quarter)
|
| | | 2.63M | 2.10M | 1.37M | 2.10M | 1.69M | 2.56M | 3.08M | 5.11M | 6.40M | 4.29M | 7.69M | 7.33M | 4.28M | 7.38M | 6.60M | 6.87M | 8.52M | 4.92M | 5.98M | 3.80M | 5.49M | 8.99M | 8.30M | 10.19M | 10.31M | 10.51M | 13.11M | 8.95M | 7.66M | 7.11M | 9.13M | 14.00M | 11.90M | 15.75M | 14.62M | 10.09M | 15.34M | 14.10M | 14.97M | 13.91M | 16.01M | 15.84M | 18.77M | 16.76M | 16.19M | 18.53M | 9.08M | 10.83M |
|
Accumulated Expenses (Quarter)
|
| | | 1.39M | 1.47M | 1.33M | 1.76M | 2.25M | 1.69M | 2.54M | 3.82M | 3.63M | 2.39M | 3.28M | 6.54M | 6.50M | 3.98M | 4.64M | 5.48M | 4.61M | 5.92M | 5.67M | 9.66M | 5.71M | 6.23M | 7.83M | 8.99M | 7.29M | 9.16M | 11.38M | 17.60M | 12.51M | 17.33M | 22.11M | 19.44M | 12.61M | 16.35M | 19.29M | 18.73M | 15.14M | 18.44M | 24.47M | 23.56M | 13.49M | 19.56M | 25.41M | 19.22M | 16.06M | 23.88M | 28.11M | 34.96M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.71M | 34.20M | 38.93M | 44.45M | 48.45M | 52.54M | 50.29M | 45.36M | 43.27M |
|
Current Leases (Quarter)
|
| | | 0.01M | 0.01M | 0.01M | 0.00M | | | | | | | | | | | | | | | | | 1.99M | 2.21M | 2.20M | 2.17M | 2.14M | 2.09M | 2.16M | 1.89M | 1.93M | 2.32M | 0.13M | | 0.94M | 7.65M | 20.55M | 4.71M | 4.47M | 4.23M | 4.38M | 3.44M | 2.08M | 1.26M | 2.18M | 3.01M | 3.64M | 3.38M | 3.94M | 3.26M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | 0.17M | 0.46M | | 0.16M | | | | | 0.90M | 0.80M | 0.40M | | | | | | | | | | | | 0.39M | | | | | 5.29M | 5.29M | | | | | | | 3.59M |
|
Current Deferred Revenue (Quarter)
|
| | | 3.44M | 3.25M | 3.24M | 6.07M | 2.25M | 2.62M | 2.79M | 47.65M | 33.29M | 27.46M | 0.14M | 0.12M | 0.14M | 95.61M | 89.09M | 0.03M | 40.10M | 60.10M | 40.10M | 0.32M | 63.10M | 45.50M | 48.20M | 45.20M | 46.20M | 44.70M | 43.80M | 92.60M | 77.80M | 19.20M | 13.00M | 37.29M | 35.50M | 35.30M | 35.20M | 30.30M | 30.10M | 7.90M | 9.22M | | 34.09M | 36.47M | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | 7.48M | 6.83M | 5.95M | 9.93M | 6.20M | 6.88M | 8.41M | 56.58M | 43.43M | 34.26M | 115.95M | 110.67M | 106.88M | 107.43M | 100.33M | 72.65M | 73.43M | 71.16M | 52.03M | 53.85M | 73.32M | 63.71M | 64.31M | 66.56M | 65.92M | 66.45M | 70.49M | 121.06M | 99.93M | 45.96M | 44.32M | 70.74M | 60.94M | 75.04M | 90.03M | 63.84M | 65.06M | 44.63M | 53.04M | 73.92M | 71.08M | 75.59M | 90.81M | 87.43M | 88.44M | 96.08M | 86.48M | 95.91M |
|
Capital Leases (Quarter)
|
| | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 161.77M | 150.90M | 140.83M | 128.34M | 115.16M | 101.84M | 94.74M | 87.78M | 76.48M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | 6.30M | 5.60M | 4.91M | 1.23M | 2.34M | 1.88M | 1.38M | 0.66M | 0.54M | 0.48M | 0.42M | 8.61M | 7.32M | 6.75M | 1.20M | 1.09M | 1.18M | 1.12M | 1.29M | 1.20M | 3.90M | 3.30M | 2.60M | 1.93M | | | | | | | | | | | | | | | | | | 104.08M | 94.11M | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | -0.34M | -1.78M | -2.94M | -3.58M | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | 1.78M | 0.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 10.22M | 9.65M | 9.08M | 8.56M | 8.04M | 7.63M | 7.38M | 9.74M | 9.19M | 2.70M | 34.09M | 33.97M | 33.96M | 33.94M | 22.54M | 54.93M | 54.77M | 54.62M | 60.76M | 59.02M | 66.81M | 67.16M | 66.49M | 65.34M | 67.82M | 64.55M | 69.27M | 68.00M |
|
Other Non-Current Liabilities (Quarter)
|
15.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.99M | | | | 2.78M |
|
Total Non-Current Liabilities (Quarter)
|
-15.10M | | | | | | | 8.53M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 267.93M | | | | 237.12M |
|
Total Liabilities (Quarter)
|
| | | 13.78M | 12.43M | 10.85M | 11.16M | 8.53M | 9.34M | 10.49M | 58.17M | 44.48M | 35.15M | 125.68M | 119.71M | 114.56M | 114.80M | 107.72M | 73.74M | 74.61M | 72.28M | 53.31M | 55.05M | 87.44M | 76.66M | 76.01M | 77.05M | 73.96M | 74.08M | 77.87M | 130.80M | 109.12M | 48.66M | 78.40M | 104.71M | 94.90M | 108.98M | 112.57M | 118.77M | 119.83M | 99.25M | 109.42M | 303.05M | 297.12M | 291.90M | 293.98M | 277.92M | 264.81M | 259.07M | 243.50M | 239.91M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 189.48M | 185.10M | 179.76M | 172.79M | 163.61M | 154.38M | 145.02M | 133.14M | 119.75M |
|
Common Equity (Quarter)
|
| | | 73.53M | 70.06M | 65.52M | 59.71M | 59.29M | 169.30M | 162.07M | 153.31M | 164.91M | 158.81M | 208.60M | 202.42M | 303.75M | 301.37M | 290.54M | 316.46M | 537.66M | 519.18M | 532.27M | 521.68M | 609.57M | 608.09M | 610.24M | 593.20M | 593.00M | 570.64M | 568.48M | 572.44M | 583.61M | 646.94M | 618.86M | 733.50M | 763.02M | 742.34M | 722.70M | 727.50M | 683.58M | 678.88M | 669.01M | 662.09M | 599.73M | 548.71M | 705.93M | 677.61M | 639.87M | 620.35M | 625.32M | 635.59M |
|
Shareholder's Equity (Quarter)
|
| | | 73.53M | 70.06M | 65.52M | 59.71M | 59.29M | 169.30M | 162.07M | 153.31M | 164.91M | 158.81M | 208.60M | 202.42M | 303.75M | 301.37M | 290.54M | 316.46M | 537.66M | 519.18M | 532.27M | 521.68M | 609.57M | 608.09M | 610.24M | 593.20M | 593.00M | 570.64M | 568.48M | 572.44M | 583.61M | 646.94M | 618.86M | 733.50M | 763.02M | 742.34M | 722.70M | 727.50M | 683.58M | 678.88M | 669.01M | 662.09M | 599.73M | 548.71M | 705.93M | 674.03M | 639.87M | 620.35M | 625.32M | 635.59M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | 87.31M | 82.50M | 76.37M | 70.87M | 67.82M | 178.64M | 172.56M | 211.48M | 206.91M | 193.96M | 334.28M | 322.13M | 418.30M | 416.16M | 398.25M | 390.20M | 612.27M | 591.46M | 585.59M | 576.73M | 697.00M | 684.75M | 686.24M | 670.25M | 666.96M | 644.72M | 646.35M | 703.24M | 692.74M | 695.60M | 697.26M | 838.21M | 857.92M | 851.33M | 835.27M | 846.27M | 803.41M | 778.12M | 778.43M | 965.13M | 896.85M | 840.62M | 999.90M | 951.95M | 904.69M | 879.42M | 868.81M | 875.50M |
|
Retained Earnings (Quarter)
|
| | | -227.57M | -231.32M | -236.37M | -242.64M | -243.99M | -0.04M | -259.31M | -0.01M | -261.58M | 0.10M | 0.22M | -0.25M | -253.00M | -259.88M | -275.44M | -1.81M | -282.36M | -308.23M | -2.34M | -323.28M | 0.34M | -259.27M | 1.44M | -296.40M | 1.06M | 1.48M | -352.04M | -365.74M | -368.22M | -0.01M | -356.17M | -283.10M | -259.51M | -8.94M | -326.24M | -6.95M | -399.05M | -421.00M | -445.27M | -471.42M | -0.15M | -0.65M | -658.48M | -704.04M | 0.35M | 0.26M | -789.31M | -795.96M |
|
Preferred Shares (Quarter)
|
| | | 13.36M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.05M | 0.06M | 0.06M | 0.09M | 0.29M | 0.37M | 0.35M | 0.36M | 0.48M | 0.47M | 0.49M | 0.83M | 1.40M | 1.38M | 1.36M | 1.23M | 1.73M | 1.73M | 1.69M | 1.49M | 1.71M | 1.78M | 1.75M | 1.78M | 2.02M | 2.05M | 1.73M | 1.98M |