|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 368.80M | 340.56M | 316.83M | 305.90M | 283.64M | 266.13M | 263.18M | 275.61M | 289.07M | 306.24M | 342.49M | 331.91M | 355.08M | 361.99M | 367.01M | 346.19M | 154.72M | 164.12M | 159.62M | 146.14M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 202.95M | 202.14M | 198.56M | 175.53M | 182.32M | 177.41M | 174.81M | 142.31M | 120.27M | 96.03M | 72.72M | 52.92M | 32.77M | 25.82M | 19.83M | 11.89M | 8.96M | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 571.75M | 542.71M | 515.39M | 481.43M | 465.95M | 443.54M | 437.99M | 417.92M | 409.35M | 402.26M | 415.20M | 384.83M | 387.86M | 387.81M | 386.84M | 358.08M | 163.69M | 164.12M | 159.62M | 146.14M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.28M | 104.96M | 112.13M | 110.80M | 111.28M | 111.99M | 119.71M | 118.84M | 125.42M | 132.64M | 131.23M | 140.28M | 146.58M | 151.43M | 150.54M | 151.21M | 153.12M | 155.30M | 159.24M | 167.42M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.17M | 2.15M | 1.97M | 1.64M | 1.95M | 2.94M | 1.90M | 1.12M | 0.81M | 0.42M | 0.04M | 0.24M | | | 0.10M | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 108.45M | 107.11M | 114.10M | 112.44M | 113.23M | 114.93M | 121.61M | 119.96M | 126.23M | 133.06M | 131.26M | 140.51M | 146.58M | 151.43M | 150.64M | 151.21M | 153.12M | 155.30M | 159.24M | 167.42M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.38M | 21.83M | 23.39M | 23.84M | 21.86M | 23.80M | 24.28M | 24.43M | 24.95M | 24.05M | 24.16M | 20.32M | 23.21M | 24.46M | 26.75M | 29.77M | 34.17M | 28.46M | 28.57M | 29.84M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.42M | 14.62M | 8.19M | 20.69M | 6.51M | 16.51M | 8.08M | 7.62M | 16.57M | 9.32M | 8.24M | 19.16M | 17.40M | 8.31M | 11.72M | 11.89M | 9.79M | 21.99M | 7.42M | 23.67M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 721.79M | 709.93M | 681.51M | 651.10M | 622.26M | 603.36M | 605.29M | 585.00M | 584.72M | 586.95M | 596.81M | 573.90M | 584.20M | 590.24M | 596.02M | 573.93M | 392.55M | 382.46M | 376.29M | 373.68M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.21M | 107.17M | 109.47M | 108.94M | 111.11M | 106.82M | 102.50M | 102.84M | 100.11M | 94.52M | 92.01M | 87.86M | 92.16M | 93.04M | 94.10M | 89.60M | 85.46M | 85.47M | 84.83M | 83.66M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 499.98M | 525.80M | 527.12M | 527.12M | 527.12M | 522.77M | 522.77M | 522.77M | 522.77M | 522.77M | 522.77M | 522.77M | 522.77M | 522.77M | 522.77M | 522.77M | 524.14M | 524.34M | 524.34M | 524.00M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 471.04M | 450.80M | 442.32M | 433.83M | 425.34M | 416.85M | 408.26M | 399.48M | 390.69M | 381.91M | 373.13M | 364.76M | 356.40M | 348.04M | 339.68M | 331.32M | 301.80M | 294.16M | 286.53M | 278.89M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 971.01M | 976.60M | 969.44M | 960.95M | 952.45M | 939.61M | 931.03M | 922.24M | 913.46M | 904.68M | 895.89M | 887.53M | 879.17M | 870.81M | 862.45M | 854.09M | 825.94M | 818.51M | 810.87M | 802.89M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.10M | 7.21M | 7.17M | 6.60M | 6.38M | 6.84M | 5.11M | 5.31M | 5.41M | 4.97M | 4.74M | 4.47M | 4.08M | 5.58M | 5.89M | 6.01M | 7.13M | 8.19M | 9.39M | 9.60M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,174.52M | 1,196.46M | 1,188.27M | 1,178.45M | 1,169.85M | 1,152.22M | 1,134.74M | 1,124.18M | 1,110.39M | 1,091.29M | 1,084.42M | 1,066.44M | 1,059.07M | 1,050.87M | 1,042.02M | 1,027.50M | 1,001.40M | 992.32M | 983.54M | 972.85M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,896.31M | 1,906.39M | 1,869.78M | 1,829.55M | 1,792.11M | 1,755.58M | 1,740.03M | 1,709.17M | 1,695.11M | 1,678.24M | 1,681.23M | 1,640.34M | 1,643.28M | 1,641.11M | 1,638.04M | 1,601.43M | 1,393.95M | 1,374.78M | 1,359.83M | 1,346.53M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.06M | 28.54M | 17.92M | 20.48M | 16.85M | 13.71M | 20.51M | 22.71M | 17.91M | 16.82M | 20.33M | 18.34M | 17.19M | 16.51M | 21.61M | 16.21M | 27.49M | 22.61M | 23.09M | 25.90M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 200.07M | 200.42M | 200.78M | 201.13M | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.06M | 28.54M | 17.92M | 20.48M | 16.85M | 13.71M | 20.51M | 22.71M | 17.91M | 16.82M | 20.33M | 18.34M | 217.26M | 216.94M | 222.38M | 217.34M | 27.49M | 22.61M | 23.09M | 25.90M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.30M | 18.09M | 38.30M | 16.57M | 37.28M | 37.99M | 15.07M | 32.89M | 45.69M | 47.59M | 53.16M | 18.13M | 50.88M | 52.16M | 62.44M | 39.49M | 18.48M | 17.39M | 47.58M | 12.73M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.64M | 6.99M | 1.14M | 0.62M | 5.71M | 0.12M | 0.07M | 6.93M | 7.35M | 0.00M | 5.61M | 4.49M | 3.57M | 3.72M | 3.38M | 3.08M | 4.05M | 4.51M | 4.78M | 4.83M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.50M | 6.21M | 6.11M | 6.12M | 6.35M | 6.39M | 7.56M | 6.07M | 5.71M | 3.62M | 2.13M | 1.14M | 1.32M | 0.59M | 0.41M | 1.46M | 1.53M | 1.58M | 1.24M | 0.90M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.13M | 92.74M | 87.23M | 82.07M | 82.67M | 85.00M | 89.93M | 86.61M | 94.85M | 92.93M | 96.30M | 76.71M | 289.96M | 296.41M | 301.24M | 279.69M | 100.12M | 97.87M | 88.30M | 84.59M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | 0.15M | 0.07M | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 531.08M | 531.78M | 532.48M | 533.19M | 533.90M | 534.61M | 535.32M | 536.04M | 536.75M | 537.48M | 538.20M | 538.92M | 339.58M | 339.96M | 340.33M | 340.71M | 341.10M | 341.48M | 341.86M | 342.24M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | 0.48M | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.88M | 57.71M | 143.08M | 51.71M | 45.98M | 38.34M | 129.55M | 31.71M | 28.81M | 25.37M | 24.29M | 23.49M | 23.02M | 22.77M | 103.11M | 20.97M | 19.98M | 20.85M | 18.22M | 17.45M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.62M | 79.32M | 72.29M | 73.43M | 71.88M | 70.47M | 68.95M | 67.32M | 65.47M | 62.01M | 67.87M | 64.77M | 63.29M | 62.17M | 60.84M | 59.86M | 66.62M | 64.33M | 62.82M | 61.46M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.80M | 14.43M | 14.02M | 14.14M | 14.16M | 14.17M | 13.05M | 13.04M | 13.03M | 13.04M | 13.03M | 13.03M | 11.55M | 11.60M | 11.77M | 11.92M | 12.10M | 11.98M | 12.07M | 12.03M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 648.82M | 676.40M | 674.27M | 672.47M | 665.92M | 657.59M | 652.08M | 648.11M | 644.07M | 637.89M | 643.39M | 640.22M | 437.43M | 436.50M | 434.46M | 433.47M | 439.79M | 438.62M | 434.97M | 433.18M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 747.95M | 769.14M | 761.50M | 754.54M | 748.59M | 742.59M | 742.01M | 734.71M | 738.92M | 730.81M | 739.69M | 716.93M | 727.39M | 732.90M | 735.70M | 713.16M | 539.91M | 536.49M | 523.27M | 517.77M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,148.36M | 1,137.24M | 1,108.28M | 1,075.00M | 1,043.52M | 1,012.99M | 998.02M | 974.46M | 956.19M | 947.43M | 941.54M | 923.41M | 915.88M | 908.21M | 902.34M | 888.27M | 854.04M | 838.29M | 836.56M | 828.76M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,148.36M | 1,137.24M | 1,108.28M | 1,075.00M | 1,043.52M | 1,012.99M | 998.02M | 974.46M | 956.19M | 947.43M | 941.54M | 923.41M | 915.88M | 908.21M | 902.34M | 888.27M | 854.04M | 838.29M | 836.56M | 828.76M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,896.31M | 1,906.39M | 1,869.78M | 1,829.55M | 1,792.11M | 1,755.58M | 1,740.03M | 1,709.17M | 1,695.11M | 1,678.24M | 1,681.23M | 1,640.34M | 1,643.28M | 1,641.11M | 1,638.04M | 1,601.43M | 1,393.95M | 1,374.78M | 1,359.83M | 1,346.53M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.27M | -0.39M | -0.64M | -3.01M | -99.55M | -5.10M | -3.90M | -189.88M | -2.57M | -232.73M | -247.06M | -274.12M | -1.02M | -310.46M | -0.21M | -351.70M | -396.80M | -423.93M | 0.00M | -450.91M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | 0.49M | 0.85M | 0.84M | 1.50M | 1.99M | 1.99M | 2.09M | 2.06M | 0.31M | 1.96M | 2.28M | 2.38M | 0.65M | 2.16M | 3.46M | 3.13M | 3.02M | 0.55M | 3.73M |