|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.07M | 1.10M | 79.90M | 75.75M | 71.36M | 77.01M | 5.07M | 5.00M | 64.00M | 11.02M | 49.23M | 56.47M | 14.32M | 100.69M | 15.85M | 83.45M | 14.35M | 106.16M | 14.66M | 108.83M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.31M | 0.30M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.07M | 1.53M | 80.20M | 76.05M | 71.66M | 77.31M | 5.37M | 5.30M | 64.31M | 11.32M | 49.52M | 56.77M | 14.62M | 101.00M | 16.15M | 83.85M | 14.74M | 106.56M | 15.06M | 109.23M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.64M | 70.20M | 131.40M | 70.11M | 70.63M | 72.68M | 154.50M | 84.48M | 166.50M | 180.20M | 207.90M | 138.46M | 98.32M | 104.00M | 98.80M | 99.90M | 104.00M | 81.30M | 96.20M | 86.31M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.54M | 4.03M | 4.80M | 4.12M | 3.50M | 3.46M | 2.93M | 3.01M | 3.05M | 3.24M | 3.62M | 3.47M | 3.70M | 3.66M | 3.92M | 3.77M | 3.53M | 3.46M | 3.75M | 3.85M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.18M | 74.23M | 136.21M | 74.23M | 74.13M | 76.15M | 157.43M | 87.49M | 169.55M | 183.44M | 211.52M | 141.93M | 102.03M | 107.66M | 102.72M | 103.67M | 107.53M | 84.76M | 99.95M | 90.16M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.84M | 8.25M | 10.18M | 9.98M | 9.24M | 12.43M | 17.90M | 18.48M | 18.72M | 18.14M | 19.13M | 16.21M | 15.07M | 15.81M | 15.19M | 13.64M | 14.70M | 13.19M | 14.33M | 14.12M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.31M | 65.03M | 63.60M | 59.27M | 65.72M | 64.49M | 59.14M | 61.22M | 56.02M | 56.41M | 53.81M | 58.04M | 58.43M | 60.47M | 62.21M | 56.94M | 52.18M | 59.06M | 50.20M | 55.38M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 199.84M | 249.71M | 232.62M | 220.84M | 224.28M | 232.52M | 229.69M | 231.55M | 248.10M | 267.37M | 281.27M | 289.73M | 295.90M | 325.61M | 309.16M | 305.71M | 327.75M | 327.17M | 327.88M | 335.12M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 526.28M | 915.83M | 943.21M | 933.88M | 940.27M | 949.81M | 1,055.95M | 1,056.36M | 1,063.46M | 1,069.43M | 1,080.66M | 1,071.48M | 1,061.32M | 1,049.00M | 1,040.19M | 1,029.16M | 1,010.63M | 997.48M | 991.77M | 954.82M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.44M | 52.91M | 51.58M | 38.71M | 38.17M | 39.23M | 41.59M | 42.99M | 42.91M | 42.79M | 42.64M | 41.76M | 41.96M | 41.96M | 41.96M | | 36.65M | 34.05M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.69M | 60.69M | 40.10M | 40.10M | 40.10M | 40.10M | 60.69M | 40.10M | 40.10M | 40.10M | 35.30M | 40.10M | 40.10M | 35.30M | 4.83M | 4.83M | 4.83M | 4.83M | 4.83M | 4.83M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.08M | 114.77M | 34.80M | 113.77M | 113.77M | 34.64M | 34.80M | 28.82M | 113.70M | 22.64M | 34.80M | 113.32M | 113.32M | 113.32M | 113.32M | 10.86M | 9.72M | 105.49M | 7.45M | 105.49M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 174.77M | 175.46M | 74.90M | 153.87M | 153.87M | 74.75M | 95.49M | 68.93M | 153.80M | 62.74M | 70.10M | 153.42M | 153.42M | 148.62M | 118.15M | 15.69M | 14.56M | 110.32M | 12.28M | 110.32M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.82M | 77.34M | 76.12M | 82.76M | 84.53M | 72.55M | 81.03M | 81.84M | 89.13M | 90.36M | 103.76M | 103.94M | 104.41M | 103.57M | 107.15M | 105.60M | 7.76M | 116.67M | 11.20M | 39.31M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 866.73M | 1,377.68M | 1,375.99M | 1,369.87M | 1,371.47M | 1,362.68M | 1,478.18M | 1,468.46M | 1,481.87M | 1,483.86M | 1,502.44M | 1,489.43M | 1,476.44M | 1,425.78M | 1,417.94M | 1,401.74M | 1,379.25M | 1,371.51M | 1,345.38M | 1,339.53M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,066.57M | 1,627.38M | 1,608.60M | 1,590.71M | 1,595.75M | 1,595.20M | 1,707.87M | 1,700.02M | 1,729.97M | 1,751.23M | 1,783.71M | 1,779.15M | 1,772.34M | 1,751.38M | 1,727.10M | 1,707.45M | 1,707.01M | 1,698.68M | 1,673.25M | 1,674.65M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.81M | 134.63M | 151.46M | 113.70M | 129.14M | 143.29M | 155.22M | 118.24M | 145.79M | 155.17M | 182.07M | 161.42M | 163.90M | 175.74M | 178.17M | 171.78M | 169.06M | 165.81M | 173.30M | 177.51M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.71M | 2.69M | 2.67M | 2.68M | 2.68M | 2.68M | 3.31M | 3.32M | 3.27M | 3.26M | 3.70M | 3.76M | 3.63M | 3.63M | 3.63M | 3.65M | 4.20M | 4.20M | 4.20M | 4.23M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.52M | 137.32M | 154.13M | 116.37M | 131.82M | 145.97M | 158.53M | 121.56M | 149.06M | 158.43M | 185.77M | 165.18M | 167.53M | 179.37M | 181.80M | 175.43M | 173.26M | 170.01M | 177.50M | 181.74M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | | | | 0.29M | | | | 0.31M | | | | 0.34M | | | | 0.34M | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.75M | 3.76M | 4.67M | 3.74M | 3.76M | 3.79M | 6.17M | 11.54M | 18.07M | 21.28M | 24.29M | 20.48M | 16.57M | 7.41M | 8.23M | 8.23M | 14.85M | 9.85M | 15.85M | 21.62M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.87M | 0.60M | 16.20M | 1.10M | 0.90M | 1.00M | 1.10M | 13.79M | 16.47M | 16.33M | 15.16M | 1.80M | 1.80M | 1.60M | 16.19M | 17.16M | 0.90M | 0.80M | 13.89M | 14.10M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.50M | 9.35M | 5.68M | 6.68M | 9.26M | 6.31M | 7.33M | 13.61M | 11.11M | 9.46M | 10.88M | 11.64M | 11.99M | 10.69M | 8.23M | 8.09M | 11.08M | 13.75M | 7.60M | 11.31M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 136.57M | 203.01M | 220.94M | 184.73M | 203.78M | 212.86M | 233.18M | 205.38M | 240.84M | 262.66M | 293.19M | 273.62M | 268.88M | 268.43M | 267.31M | 263.67M | 269.02M | 259.74M | 263.10M | 276.89M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.29M | 345.07M | 327.11M | 348.46M | 352.32M | 351.87M | 415.73M | 453.14M | 464.07M | 477.10M | 492.58M | 520.82M | 524.26M | 561.49M | 549.13M | 554.16M | 568.55M | 569.75M | 549.32M | 548.54M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.54M | | | | 64.03M | 61.61M | 59.37M | 57.09M | 55.12M | 53.06M | 50.75M | 48.58M | 46.89M | 45.47M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.62M | | | | 3.62M | | | | 1.71M | | | | 0.86M | | | | 3.30M | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.82M | 72.94M | 74.05M | 75.21M | 76.40M | 92.47M | 93.22M | 94.48M | 95.79M | 85.92M | 84.62M | 83.33M | 75.08M | 76.30M | 77.56M | 78.72M | 84.33M | 109.69M | 112.00M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.25M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.44M | 21.78M | 21.46M | 21.65M | 18.40M | 15.65M | 28.65M | 26.70M | 22.03M | 19.20M | 19.77M | 18.12M | 17.75M | 1.88M | 4.88M | 3.47M | 0.57M | 1.18M | 1.95M | 0.71M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.31M | 96.03M | 91.72M | 91.49M | 88.83M | 83.49M | 83.32M | 78.36M | 80.89M | 80.26M | 76.94M | 74.86M | 75.59M | 77.03M | 77.47M | 73.91M | 78.78M | 78.51M | 75.28M | 70.94M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.45M | 135.61M | 142.03M | 140.25M | 135.10M | 134.71M | 65.88M | 137.15M | 132.92M | 133.10M | 74.53M | 76.39M | 75.94M | 77.98M | 65.23M | 66.79M | 60.84M | 63.11M | 65.08M | 63.50M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 276.93M | 688.38M | 691.38M | 682.85M | 698.57M | 701.71M | 872.69M | 805.12M | 847.59M | 877.22M | 985.46M | 989.43M | 984.31M | 1,004.20M | 990.11M | 982.38M | 999.67M | 987.64M | 967.37M | 977.16M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 325.39M | 823.99M | 833.41M | 823.10M | 833.68M | 836.42M | 938.57M | 942.27M | 980.51M | 1,010.33M | 1,059.99M | 1,065.82M | 1,060.25M | 1,082.17M | 1,055.35M | 1,049.17M | 1,060.52M | 1,050.75M | 1,032.45M | 1,040.66M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.04M | 348.83M | 331.78M | 352.21M | 356.08M | 355.65M | 421.90M | 464.68M | 482.14M | 498.38M | 516.87M | 541.29M | 540.84M | 568.91M | 557.36M | 562.38M | 583.40M | 579.61M | 565.17M | 570.16M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 741.19M | 731.57M | 702.25M | 693.56M | 686.87M | 682.38M | 676.83M | 664.53M | 654.98M | 645.11M | 637.80M | 628.72M | 628.76M | 594.12M | 595.45M | 580.72M | 567.77M | 452.31M | 553.98M | 545.58M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 741.19M | 731.57M | 702.25M | 693.56M | 686.87M | 682.38M | 676.83M | 664.53M | 654.98M | 645.11M | 637.80M | 628.72M | 628.76M | 594.12M | 595.45M | 580.72M | 567.77M | 452.31M | 553.98M | 545.58M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,066.57M | 1,627.38M | 1,608.60M | 1,590.71M | 1,595.75M | 1,595.20M | 1,707.87M | 1,700.02M | 1,729.97M | 1,751.23M | 1,783.71M | 1,779.15M | 1,772.34M | 1,751.38M | 1,727.10M | 1,707.45M | 1,707.01M | 1,698.68M | 1,673.25M | 1,674.65M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.14M | 0.23M | 0.06M | 831.00 | 0.06M | 0.06M | 0.07M | 217.70M | 141.92M | 0.46M | 0.06M | 0.48M | 0.48M | 0.19M | 0.04M | 2.80M | 2.80M | 2.80M | 2.88M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 516.21M | -0.67M | 4.77M | 5.20M | 4.23M | 3.84M | 6.21M | 6.69M | 6.63M | 420.15M | 8.27M | 405.03M | 9.99M | 8.58M | 368.19M | 11.21M | 333.23M | 11.38M | 312.41M | 300.74M |