|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 492.70M | 574.28M | 620.13M | 593.37M | 504.37M | 574.19M | 656.20M | 740.34M | 175.32M | 110.16M | 92.15M | 121.54M | 105.52M | 88.21M | 88.56M | 108.48M | 92.85M | 140.41M | 215.46M | 220.47M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.74M | 1.25M | 1.30M | 1.43M | 1.25M | 1.25M | 1.30M | 1.25M | 0.79M | 0.79M | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 494.43M | 575.53M | 621.43M | 594.80M | 505.62M | 575.44M | 657.50M | 741.59M | 176.11M | 110.95M | 92.15M | 121.54M | 105.52M | 88.21M | 88.56M | 108.48M | 92.85M | 140.41M | 215.46M | 220.47M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 126.00M | 125.60M | 114.04M | 119.70M | 116.60M | 131.00M | 115.46M | 115.70M | 119.00M | 124.50M | 129.10M | 72.02M | 58.10M | 76.20M | 81.90M | 39.80M | 86.20M | 120.37M | 46.70M | 105.80M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 126.00M | 125.60M | 114.04M | 119.70M | 116.60M | 131.00M | 115.46M | 115.70M | 119.00M | 124.50M | 129.10M | 72.02M | 58.10M | 76.20M | 81.90M | 39.80M | 86.20M | 120.37M | 46.70M | 105.80M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.32M | 10.22M | 8.69M | 8.54M | 9.85M | 7.01M | 7.71M | 9.03M | 22.50M | 18.11M | 12.01M | 14.62M | 14.55M | 14.19M | 11.92M | 12.33M | 12.73M | 13.07M | 11.98M | 5.98M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 620.27M | 695.37M | 745.23M | 710.10M | 617.83M | 698.99M | 780.63M | 866.37M | 317.60M | 253.61M | 233.29M | 208.17M | 178.18M | 178.60M | 182.37M | 160.58M | 191.75M | 273.84M | 274.18M | 332.29M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.11M | 7.91M | 7.58M | 7.23M | 6.96M | 6.66M | 6.29M | 6.01M | 5.88M | 5.63M | 5.58M | 5.29M | 5.07M | 4.79M | 4.50M | 4.26M | 3.93M | 3.67M | 3.41M | 3.17M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.10M | 3.89M | 3.68M | 3.48M | 3.27M | 3.07M | 2.86M | 2.66M | 2.45M | 2.25M | 2.04M | 1.84M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.10M | 3.89M | 3.68M | 3.48M | 3.27M | 3.07M | 2.86M | 2.66M | 2.45M | 2.25M | 2.04M | 1.84M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 337.80M | 335.23M | 333.29M | 335.44M | 320.55M | 304.54M | 283.66M | 267.91M | 257.90M | 243.65M | 212.32M | 206.27M | 193.02M | 185.34M | 144.23M | 143.56M | 129.46M | 101.69M | 103.43M | 84.24M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.88M | 0.85M | 0.50M | 0.95M | 0.87M | 0.86M | 0.48M | 0.48M | 3.92M | 0.51M | 3.61M | 3.40M | 4.26M | 6.29M | 5.92M | 5.54M | 5.15M | 4.84M | 4.50M | 4.14M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 386.95M | 384.00M | 381.70M | 373.28M | 357.86M | 341.35M | 319.89M | 288.90M | 285.62M | 270.45M | 237.78M | 230.65M | 217.44M | 210.91M | 168.54M | 166.63M | 151.19M | 122.22M | 122.72M | 102.27M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,007.22M | 1,079.37M | 1,126.93M | 1,083.38M | 975.69M | 1,040.34M | 1,100.52M | 1,155.28M | 603.22M | 524.06M | 471.07M | 438.82M | 395.62M | 389.52M | 350.91M | 327.21M | 342.95M | 396.06M | 396.90M | 434.57M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | 0.41M | 0.94M | 0.53M | 0.32M | 0.80M | 0.48M | 0.12M | 3.50M | 4.70M | 7.83M | 6.22M | 3.23M | 3.24M | 2.13M | 5.83M | 1.39M | 1.61M | 2.90M | 3.24M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | 0.41M | 0.94M | 0.53M | 0.32M | 0.80M | 0.48M | 0.12M | 3.50M | 4.70M | 7.83M | 6.22M | 3.23M | 3.24M | 2.13M | 5.83M | 1.39M | 1.61M | 2.90M | 3.24M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.12M | 0.95M | 23.57M | 2.10M | 13.43M | 12.27M | 16.70M | 9.40M | 79.58M | 24.97M | 44.25M | 12.30M | 4.41M | 3.11M | 26.85M | 5.22M | 4.37M | 2.55M | 4.44M | 27.90M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.20M | 2.45M | 3.40M | 3.70M | 4.70M | 4.00M | 3.60M | 7.10M | 13.10M | 14.30M | 6.20M | 7.80M | 8.40M | 7.82M | 4.42M | 7.55M | 5.21M | 6.83M | 5.00M | 5.97M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.85M | 114.83M | 116.86M | 120.58M | | | | | 199.08M | 199.32M | 199.56M | 199.80M | | | | | 199.33M | 199.51M | 199.68M | 199.85M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.16M | 3.16M | 3.13M | 3.10M | 3.07M | 3.05M | 3.06M | 3.08M | 3.10M | 3.11M | 3.13M | 3.14M | 3.16M | 3.17M | 3.19M | 3.20M | 3.22M | 3.24M | 3.25M | 3.27M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66M | | 6.65M | 1.27M | 1.24M | 1.90M | 0.94M | 0.99M | 0.52M | 0.72M | 0.76M | 0.66M | 0.93M | 3.89M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.62M | | | | 2.03M | 1.80M | 0.98M | 1.05M | 1.11M | 1.47M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 134.37M | 145.69M | 161.70M | 147.40M | 23.30M | 27.12M | 25.52M | 23.84M | 305.39M | 280.58M | 276.10M | 252.44M | 45.51M | 49.38M | 38.85M | 48.10M | 232.53M | 242.50M | 242.22M | 236.31M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 400.00M | 325.00M | 300.00M | 275.00M | 425.00M | 400.00M | 385.00M | 385.00M | 385.00M | 385.00M | 385.00M | 385.00M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 329.15M | 333.21M | 337.33M | 395.05M | 395.45M | 395.85M | 396.25M | 396.65M | 197.97M | 198.14M | 198.31M | 198.48M | 198.65M | 198.82M | 198.99M | 199.16M | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.07M | -2.46M | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.39M | 18.93M | 18.48M | 18.03M | 17.57M | 17.09M | 16.60M | 16.11M | 15.60M | 15.07M | 14.54M | 14.00M | 13.45M | 12.88M | 12.30M | 11.72M | 11.12M | 10.50M | 9.87M | 9.23M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.48M | 1.59M | 3.50M | 5.11M | 6.49M | 9.23M | 9.77M | 11.82M | 31.04M | 30.95M | 28.41M | 29.41M | 34.74M | 39.77M | 17.11M | 17.29M | 22.47M | 22.22M | 21.65M | 21.17M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 493.98M | 497.84M | 517.51M | 560.49M | 436.32M | 440.05M | 438.38M | 436.60M | 918.96M | 818.79M | 788.95M | 739.92M | 682.61M | 661.08M | 635.14M | 643.97M | 628.64M | 638.00M | 637.09M | 630.54M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 495.46M | 499.43M | 521.02M | 565.60M | 442.81M | 449.28M | 448.14M | 448.43M | 950.00M | 849.74M | 817.37M | 769.34M | 717.35M | 700.85M | 652.24M | 661.27M | 651.11M | 660.22M | 658.74M | 651.71M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.85M | 114.83M | 116.86M | 120.58M | | | | | 599.08M | 524.32M | 499.56M | 474.80M | 425.00M | 400.00M | 385.00M | 385.00M | 584.33M | 584.51M | 584.68M | 584.86M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 511.76M | 579.94M | 605.91M | 517.78M | 532.88M | 591.06M | 652.38M | 706.85M | -346.78M | -325.68M | -346.30M | -330.52M | -321.73M | -311.33M | -301.33M | -334.05M | -308.16M | -264.16M | -261.83M | -217.14M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 511.76M | 579.94M | 605.91M | 517.78M | 532.88M | 591.06M | 652.38M | 706.85M | -346.78M | -325.68M | -3.03M | -330.52M | -321.73M | -311.33M | -301.33M | -334.05M | -308.16M | -264.16M | -261.83M | -217.14M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,007.22M | 1,079.37M | 1,126.93M | 1,083.38M | 975.69M | 1,040.34M | 1,100.52M | 1,155.28M | 603.22M | 524.06M | 471.07M | 438.82M | 395.62M | 389.52M | 350.91M | 327.21M | 342.95M | 396.06M | 396.90M | 434.57M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1034.83M | -978.98M | -937.61M | -832.64M | -795.56M | -745.24M | -696.38M | -650.66M | -1712.85M | -0.75M | -3.03M | -1702.78M | -1703.64M | -1699.99M | 0.92M | -1735.12M | -2.03M | -1.71M | -1673.72M | -0.80M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.86M | | | | 1.17M | | | | 5.34M | | | | 5.35M | | | | 1.64M | |