|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.68M | 83.96M | 64.52M | 181.10M | 36.38M | 61.90M | 104.16M | 104.64M | 88.48M | 43.51M | 177.96M | 265.45M | 133.03M | 130.10M | 111.97M | 143.43M | 60.66M | 137.66M | 60.24M | 88.33M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.59M | 19.97M | 15.85M | 136.01M | 155.95M | 21.04M | 6.90M | 2.54M | 2.79M | 2.45M | 11.83M | 1.01M | 37.46M | 87.88M | 18.40M | 6.38M | 0.93M | 16.00M | 197.57M | 154.48M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.27M | 103.93M | 80.37M | 317.12M | 192.33M | 82.94M | 111.06M | 107.18M | 91.27M | 45.95M | 189.80M | 266.46M | 170.50M | 217.98M | 130.37M | 149.81M | 61.59M | 153.66M | 257.81M | 242.82M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30M | | 0.60M | 0.90M | | 0.70M | 1.03M | 4.17M | 2.36M | 17.03M | 22.13M | 32.02M | 42.57M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.30M | 1.30M | 1.33M | 3.89M | 1.45M | 1.49M | 1.89M | 1.46M | 2.02M | 2.33M | 2.02M | 2.14M | 1.03M | 0.73M | 0.20M | 0.29M | 0.20M | 1.68M | 0.05M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.19M | | 2.62M | 3.23M | 2.02M | 2.84M | 2.06M | 4.90M | 2.56M | 17.32M | 22.33M | 33.70M | 42.62M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.81M | 1.96M | 8.27M | 8.44M | 6.64M | 6.70M | 0.91M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57M | 0.28M | 0.26M | 2.96M | 3.98M | 3.00M | 3.24M | 1.98M | 4.43M | 18.85M | 4.38M | 25.60M | 2.58M | 20.98M | 25.92M | 23.85M | 21.68M | 1.64M | 32.95M | 28.53M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.57M | 113.73M | 94.45M | 334.35M | 212.34M | 114.99M | 143.09M | 140.58M | 113.49M | 66.83M | 215.08M | 294.08M | 195.72M | 242.83M | 163.15M | 184.59M | 109.16M | 208.13M | 329.50M | 314.88M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.88M | 89.02M | 69.88M | 82.86M | 105.22M | 119.44M | 130.44M | 143.66M | 154.16M | 151.49M | 152.00M | 146.08M | 143.52M | 141.96M | 139.28M | 137.09M | 135.27M | 133.00M | 129.60M | 114.26M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 0.82M | 0.80M | 0.82M | 0.86M | 0.91M | 0.81M | 0.84M | 0.82M | 0.84M | 0.82M | 0.89M | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 0.91M | 0.91M | 0.91M | 0.91M | 0.91M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.44M | 1.45M | 1.43M | 1.42M | 22.35M | 21.74M | 20.47M | 20.00M | 19.50M | 18.99M | 18.47M | 17.09M | 16.57M | 16.06M | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.44M | 1.45M | 1.43M | 1.42M | 22.35M | 21.74M | 20.47M | 20.00M | 19.50M | 18.99M | 18.47M | 17.09M | 16.57M | 16.06M | 16.48M | 15.93M | 15.44M | 14.98M | 14.47M | 13.95M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | 0.37M | 7.44M | 6.78M | 6.48M | 6.02M | 5.13M | 4.86M | 4.54M | 3.77M | 3.43M | 2.88M | 2.73M | 2.66M | 3.64M | 0.38M | 0.38M | 0.43M | 4.47M | 0.70M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.86M | 132.57M | 119.97M | 134.56M | 177.25M | 202.73M | 209.85M | 221.78M | 229.91M | 224.40M | 217.34M | 210.37M | 204.96M | 201.50M | 201.42M | 198.35M | 194.60M | 193.94M | 189.49M | 187.02M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 209.43M | 246.30M | 214.42M | 468.91M | 389.59M | 317.72M | 352.94M | 362.36M | 343.40M | 291.23M | 432.42M | 504.45M | 400.68M | 444.32M | 364.57M | 382.93M | 303.76M | 402.08M | 518.99M | 501.90M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.10M | 36.13M | 15.12M | 11.42M | 5.59M | 52.35M | 46.22M | 41.83M | 54.12M | 62.34M | 64.87M | 42.71M | 32.71M | 0.04M | 0.50M | 40.58M | 27.89M | 35.70M | 43.60M | 46.84M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 299.24M | 299.61M | 300.08M | | 431.90M | 29.90M | 481.89M | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.10M | 36.13M | 15.12M | 310.65M | 305.21M | 352.44M | 46.22M | 473.73M | 84.02M | 544.23M | 64.87M | 42.71M | 32.71M | 0.04M | 0.50M | 40.58M | 27.89M | 35.70M | 43.60M | 46.84M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.52M | 51.39M | 62.47M | 52.35M | 46.22M | 41.83M | 54.12M | 62.34M | 64.87M | 42.71M | 32.71M | 35.34M | 43.60M | 40.58M | 27.89M | 35.70M | 43.60M | 46.84M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59M | 2.60M | 2.89M | 1.65M | 1.54M | 1.63M | 0.99M | 0.82M | 1.10M | 0.72M | 0.56M | 0.69M | 1.41M | 1.05M | 2.65M | 1.94M | 2.12M | 3.07M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.82M | 16.71M | 8.70M | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.16M | 2.43M | 3.07M | 3.01M | 3.51M | 1.40M | 1.36M | 2.65M | 2.84M | 5.98M | 4.36M | 5.24M | 6.08M | 6.25M | 7.03M | 7.47M | 7.46M | 7.39M | 7.32M | 7.54M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.86M | 74.43M | 65.41M | 369.00M | 381.01M | 376.05M | 70.84M | 500.86M | 564.95M | 613.48M | 90.32M | 58.28M | 53.76M | 62.11M | 60.96M | 54.94M | 49.20M | 50.64M | 57.13M | 61.75M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 297.29M | 300.25M | 303.24M | | 309.43M | 312.54M | 373.29M | | 245.64M | | 480.02M | 155.41M | 163.42M | 263.34M | 111.14M | 284.40M | 296.29M | 307.05M | 316.14M | 324.62M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 241.27M | | 250.10M | 165.29M | 576.95M | 580.45M | 584.11M | 587.98M | 461.88M | 485.72M | 492.08M | 500.80M | 477.09M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | -0.65M | -1.45M | -1.74M | -1.91M | -2.16M | -2.38M | -2.49M | -2.73M | -3.07M | 1.07M | 1.05M | 1.03M | 1.01M | 0.99M | 0.97M | 0.95M | 0.93M | 0.91M | 0.90M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.17M | 0.17M | 0.16M | 0.16M | 0.16M | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.55M | 29.12M | 34.64M | 37.07M | 39.76M | 52.05M | 50.93M | 47.95M | 49.26M | 50.54M | 43.76M | 45.25M | 44.32M | 42.68M | 36.76M | 34.82M | 40.56M | 43.23M | 41.45M | 33.45M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.89M | 0.92M | 0.91M | | 0.29M | 0.29M | 0.57M | | 29.85M | 0.47M | 0.47M | 1.11M | 1.28M | 65.39M | 19.22M | 26.12M | 20.54M | 66.96M | 0.70M | 84.42M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 393.87M | 403.97M | 403.46M | 712.82M | 726.86M | 739.40M | 781.46M | 812.18M | 845.27M | 935.94M | 842.60M | 1,089.28M | 1,090.38M | 1,076.31M | 1,089.51M | 844.94M | 873.70M | 904.94M | 1,041.69M | 917.05M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 394.76M | 404.89M | 404.37M | 712.82M | 727.14M | 739.69M | 782.02M | 812.18M | 875.12M | 936.41M | 843.06M | 1,090.39M | 1,091.66M | 1,141.70M | 1,108.73M | 871.06M | 894.24M | 971.89M | 1,042.40M | 1,001.47M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 315.10M | 316.96M | 311.94M | | 309.43M | 312.54M | 373.29M | | 245.64M | | 480.02M | 155.41M | 163.42M | 263.34M | 111.14M | 284.40M | 296.29M | 307.05M | 316.14M | 324.62M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -185.34M | -158.59M | -189.94M | -243.91M | -337.56M | -421.97M | -429.08M | -449.82M | -531.72M | -645.18M | -410.64M | -585.94M | -690.98M | -697.38M | -744.16M | -489.10M | -590.48M | -569.82M | -524.32M | -500.47M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -185.34M | -158.59M | -189.94M | -243.91M | -337.56M | -421.97M | -429.08M | -449.82M | -531.72M | -645.18M | -410.64M | -585.94M | -690.98M | -697.38M | -744.16M | -489.10M | -590.48M | -569.82M | -523.41M | -500.47M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 209.43M | 246.30M | 214.42M | 468.91M | 389.59M | 317.72M | 352.94M | 362.36M | 343.40M | 291.23M | 432.42M | 504.45M | 400.68M | 444.32M | 364.57M | 382.93M | 303.76M | 402.08M | 518.99M | 501.90M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1700.00M | -1800.00M | 0.05M | -1961.92M | -2064.75M | -2159.34M | -0.19M | 0.18M | -2500.00M | -0.04M | -2728.29M | 0.01M | -0.01M | -0.01M | 0.10M | -3375.25M | 19.96M | 12.57M | -3700.00M | -3700.00M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.64M | 0.16M | 0.16M | 0.16M | 6.15M | 6.87M | 0.16M | 0.16M | 6.19M | 6.03M | 8.60M | 0.16M | 0.16M | 0.16M | 0.16M | 5.95M | 9.23M | 0.16M | 0.16M | 8.13M |