|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.53M | 109.29M | 102.99M | 200.35M | 91.20M | 92.69M | 100.51M | 92.96M | 111.40M | 122.23M | 144.00M | 168.50M | 116.26M | 130.80M | 117.40M | 104.20M | 88.05M | 81.31M | 75.87M | 86.88M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.18M | 8.18M | 8.18M | 8.18M | 8.69M | 0.59M | 0.51M | 0.51M | 26.23M | 0.17M | 4.74M | 0.36M | 0.36M | 0.46M | | 0.46M | 0.46M | 0.10M | 0.81M | 1.32M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.71M | 117.47M | 111.17M | 208.53M | 99.90M | 93.28M | 101.02M | 93.47M | 137.63M | 122.39M | 148.74M | 168.86M | 116.62M | 131.26M | 117.40M | 104.66M | 88.51M | 81.42M | 76.68M | 88.20M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.15M | 49.76M | 51.18M | 48.44M | 57.40M | 55.44M | 58.34M | 53.81M | 62.31M | 64.95M | 61.06M | 63.04M | 58.98M | 59.20M | 64.57M | 52.31M | 49.68M | 60.51M | 66.89M | 54.74M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.84M | 12.32M | 11.71M | 10.95M | 10.51M | 11.40M | 12.34M | 12.39M | 11.02M | 11.99M | 11.32M | 9.19M | 9.45M | 10.14M | 8.10M | 6.82M | 7.01M | 8.11M | 6.83M | 6.54M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.99M | 62.08M | 62.89M | 59.39M | 67.91M | 66.84M | 70.69M | 66.20M | 73.33M | 76.94M | 72.38M | 72.23M | 68.43M | 69.35M | 72.67M | 59.14M | 56.69M | 68.62M | 73.72M | 61.27M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.09M | 36.07M | 32.90M | 32.33M | 38.00M | 38.55M | 37.54M | 32.45M | 34.63M | 32.93M | 33.97M | 32.53M | 35.26M | 32.72M | 29.81M | 30.11M | 34.74M | 36.37M | 34.32M | 34.81M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 276.53M | 266.23M | 272.88M | 368.40M | 275.62M | 272.72M | 263.67M | 254.58M | 273.12M | 274.47M | 281.94M | 302.47M | 247.84M | 257.78M | 246.35M | 219.09M | 203.87M | 207.98M | 205.62M | 203.88M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.08M | 90.78M | 86.86M | 81.61M | 79.02M | 73.88M | 68.72M | 60.91M | 57.87M | 54.54M | 53.51M | 55.66M | 53.18M | 51.40M | 50.36M | 49.23M | 47.92M | 47.97M | 47.39M | 46.94M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.71M | 10.24M | 6.93M | 2.67M | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 131.52M | 131.60M | 130.87M | 131.19M | 266.87M | 265.03M | 262.39M | 265.58M | 266.86M | 266.39M | 265.73M | 267.45M | 266.57M | 266.40M | 269.23M | 266.22M | 271.53M | 274.48M | 273.80M | 274.00M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.13M | 15.85M | 14.58M | 13.50M | 128.21M | 122.74M | 117.49M | 112.24M | 107.11M | 102.01M | 96.91M | 91.82M | 86.72M | 81.62M | 76.52M | 71.42M | 67.95M | 64.47M | 60.97M | 57.39M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 148.65M | 147.44M | 145.45M | 144.69M | 395.08M | 387.77M | 379.88M | 377.81M | 373.98M | 368.40M | 362.65M | 359.27M | 353.29M | 348.02M | 345.75M | 337.64M | 339.48M | 338.95M | 334.78M | 331.39M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | 0.46M | 0.46M | 0.46M | 0.82M | 0.82M | 0.82M | 0.82M | 15.93M | 0.82M | 0.46M | 56.32M | 12.78M | 49.20M | 48.71M | | 0.81M | 42.20M | 13.29M | |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 401.88M | 409.43M | 399.97M | 387.44M | 634.65M | 616.43M | 592.27M | 581.53M | 568.69M | 554.00M | 541.79M | 524.25M | 508.14M | 497.96M | 493.77M | 479.12M | 479.31M | 476.37M | 465.13M | 457.64M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 678.41M | 675.66M | 672.84M | 755.84M | 910.27M | 889.15M | 855.94M | 836.11M | 841.81M | 828.46M | 823.72M | 826.72M | 755.98M | 755.74M | 740.13M | 698.21M | 683.18M | 684.35M | 670.76M | 661.52M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.24M | 33.23M | 29.62M | 24.73M | 49.72M | 42.58M | 43.84M | 40.63M | 46.80M | 42.54M | 49.39M | 49.49M | 48.86M | 51.73M | 51.26M | 53.07M | 45.77M | 42.89M | 43.31M | 36.00M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.24M | 33.23M | 29.62M | 24.73M | 49.72M | 42.58M | 43.84M | 40.63M | 46.80M | 42.54M | 49.39M | 49.49M | 48.86M | 51.73M | 51.26M | 53.07M | 45.77M | 42.89M | 43.31M | 36.00M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.88M | 27.88M | 30.57M | 29.34M | 36.32M | 33.71M | 32.92M | 29.80M | 73.74M | 26.41M | 21.79M | 20.57M | 78.10M | 75.37M | 68.78M | 61.60M | 63.02M | 73.77M | 66.87M | 69.85M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.46M | 13.99M | 13.05M | 16.54M | 23.17M | 18.77M | 17.13M | 16.52M | 14.56M | 18.35M | 14.05M | 14.88M | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.93M | 63.04M | 63.15M | 63.26M | | | 39.39M | 16.52M | 11.59M | 6.65M | 19.17M | 26.70M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.94M | 12.79M | 13.27M | 12.96M | 15.48M | 14.42M | 12.65M | 12.54M | 11.50M | 11.47M | 11.62M | 11.76M | 11.29M | 11.56M | 11.71M | 11.39M | 11.10M | 11.00M | 10.74M | 10.57M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.13M | 11.32M | 12.06M | 14.38M | 32.57M | 31.86M | 31.58M | 31.08M | 29.57M | 34.10M | 35.85M | 37.78M | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.74M | 21.98M | 22.36M | 23.55M | 34.26M | 34.06M | 30.86M | 34.21M | 34.91M | 40.41M | 33.22M | 32.78M | 34.33M | 33.70M | 37.70M | 33.39M | 37.75M | 42.13M | 43.57M | 36.81M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.38M | 121.20M | 120.94M | 121.49M | 191.53M | 175.42M | 168.99M | 164.77M | 229.89M | 236.32M | 229.09M | 230.53M | 172.58M | 172.36M | 208.84M | 175.98M | 169.24M | 176.44M | 183.66M | 179.94M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 308.44M | 312.83M | 317.29M | 440.99M | | 494.44M | 230.05M | 231.20M | 231.99M | 209.53M | 210.30M | 211.09M | 211.89M | 212.72M | 159.19M | 149.44M | 139.58M | 129.69M | 107.30M | 94.87M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 447.45M | | 286.68M | 264.44M | 196.82M | 197.05M | 197.30M | 197.56M | 197.80M | 198.03M | 198.30M | 198.57M | 198.79M | 199.04M | 199.32M | 199.60M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | | | | 11.43M | 11.02M | 10.46M | 10.48M | 10.62M | 10.62M | 10.23M | 10.13M | 7.81M | 7.66M | 6.59M | 5.96M | 0.71M | 0.65M | 0.48M | 0.33M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.46M | 79.40M | 77.16M | 87.08M | 74.52M | 86.23M | 81.08M | 68.36M | 65.62M | 62.85M | 61.93M | 59.42M | 56.65M | 66.74M | 52.78M | 49.84M | 49.20M | 47.01M | 55.16M | 52.42M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.64M | 5.43M | 4.90M | 2.06M | 2.98M | 2.94M | 6.54M | 6.83M | 6.96M | 7.23M | 4.46M | 8.32M | 7.29M | 5.20M | 4.60M | 5.41M | 3.46M | 3.33M | 2.42M | 2.07M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 515.27M | 513.43M | 515.39M | 636.61M | 724.93M | 752.69M | 764.62M | 739.25M | 734.94M | 716.37M | 708.85M | 708.72M | 646.73M | 645.95M | 625.71M | 579.78M | 557.52M | 552.83M | 535.17M | 516.59M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 517.90M | 518.86M | 520.29M | 638.67M | 727.90M | 755.62M | 771.16M | 746.08M | 741.90M | 723.59M | 713.31M | 717.05M | 654.02M | 651.15M | 630.31M | 585.20M | 560.97M | 556.16M | 537.59M | 518.66M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 308.44M | 312.83M | 317.29M | 440.99M | | 494.44M | 230.05M | 231.20M | 294.93M | 272.57M | 273.46M | 274.35M | 211.89M | 212.72M | 198.59M | 165.96M | 151.17M | 136.34M | 126.47M | 121.57M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 160.50M | 156.80M | 152.55M | 117.17M | 182.37M | 133.52M | 84.78M | 90.03M | 99.91M | 104.87M | 110.41M | 109.67M | 101.96M | 104.59M | 109.81M | 113.01M | 122.20M | 128.19M | 133.16M | 142.86M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 160.50M | 156.80M | 152.55M | 117.17M | 182.37M | 133.52M | 84.78M | 90.03M | 99.91M | 104.87M | 110.41M | 109.67M | 101.96M | 104.59M | 109.81M | 113.01M | 122.20M | 128.19M | 133.16M | 142.86M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 678.41M | 675.66M | 672.84M | 755.84M | 910.27M | 889.15M | 855.94M | 836.11M | 841.81M | 828.46M | 823.72M | 826.72M | 755.98M | 755.74M | 740.13M | 698.21M | 683.18M | 684.35M | 670.76M | 661.52M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -591.05M | -3.94M | -677.28M | -720.86M | -7.91M | -16.39M | -757.45M | -783.48M | -12.93M | -11.20M | -815.70M | -9.54M | -860.51M | -11.91M | -3.55M | -882.32M | -9.11M | -892.04M | -4.68M | -886.18M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.58M | | | 2.34M | 9.38M | 15.47M | 0.01M | 15.43M | 12.99M | 14.66M | 12.97M | 2.53M | 2.53M | 9.86M | 12.18M | 3.84M | 3.88M | 13.98M | 4.11M | 10.90M |