|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 148.74M | 93.92M | 104.77M | 82.53M | 77.23M | 93.18M | 101.42M | 78.28M | 132.86M | 105.87M | 100.91M | 107.69M | 73.30M | 81.16M | 68.96M | 47.00M | 40.86M | 685.80M | 359.43M | 289.88M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.97M | 17.95M | 6.31M | 3.97M | 24.72M | 12.65M | | | | | | | | | | | | | 229.05M | 297.26M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 180.71M | 111.88M | 111.08M | 86.50M | 101.95M | 105.84M | 101.42M | 78.28M | 132.86M | 105.87M | 100.91M | 107.69M | 73.30M | 81.16M | 68.96M | 47.00M | 40.86M | 685.80M | 588.48M | 587.14M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.65M | 45.76M | 26.55M | 41.74M | 60.17M | 52.06M | 31.66M | 52.87M | 87.63M | 79.21M | 73.86M | 53.24M | 70.31M | 35.49M | 73.94M | 81.23M | 101.97M | 198.29M | 232.34M | 201.05M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | 6.50M | 9.21M | 5.94M | 2.00M | 2.00M | 92.46M | 109.29M | 2.00M | 107.26M | 141.81M | 148.59M | 199.47M | 219.77M | 204.18M | 229.65M | 290.01M | 463.87M | 513.49M | 528.56M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.19M | 52.26M | 35.77M | 47.68M | 62.17M | 54.06M | 124.12M | 162.16M | 89.63M | 186.47M | 215.68M | 201.82M | 269.78M | 255.25M | 278.12M | 310.88M | 391.98M | 662.16M | 745.83M | 729.60M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.65M | 84.85M | 94.05M | 89.62M | 90.63M | 98.60M | 109.81M | 125.94M | 154.02M | 192.73M | 203.15M | 185.81M | 150.17M | 143.84M | 139.70M | 175.77M | 172.76M | 232.89M | 298.32M | 334.91M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00M | 14.97M | 13.76M | 12.10M | 11.53M | 11.37M | 13.24M | 15.32M | 12.04M | 13.95M | 19.96M | 21.71M | 22.33M | 19.76M | 18.44M | 22.92M | 28.97M | 37.71M | 46.49M | 45.20M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 401.64M | 344.92M | 364.08M | 354.52M | 368.91M | 357.27M | 357.53M | 390.88M | 477.00M | 481.69M | 524.04M | 500.69M | 515.58M | 500.35M | 514.85M | 543.89M | 606.52M | 1,639.34M | 1,666.46M | 1,704.25M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.90M | 66.56M | 68.22M | 65.38M | 62.30M | 61.86M | 52.41M | 45.39M | 39.80M | 39.77M | 43.77M | 45.05M | 46.60M | 48.07M | 49.68M | 49.59M | 50.70M | 148.81M | 155.38M | 158.87M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.16M | 10.16M | 11.27M | 12.39M | 15.43M | 17.71M | 22.46M | 19.32M | 23.61M | 22.58M | 20.61M | 21.28M | 20.96M | 21.89M | 22.94M | 25.52M | 31.63M | 36.27M | 80.97M | 61.66M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 314.20M | 335.03M | 335.89M | 335.16M | 334.35M | 333.79M | 334.96M | 336.56M | 336.82M | 180.80M | 274.78M | 275.19M | 431.67M | 275.93M | 275.83M | 275.29M | 256.78M | 2,539.56M | 2,623.67M | 2,461.71M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.27M | 135.55M | 135.11M | 103.83M | 133.55M | 133.05M | 136.54M | 83.44M | 138.45M | 138.45M | 82.85M | 1.50M | 184.85M | 67.52M | 62.70M | 184.52M | 185.89M | 1,314.24M | 971.79M | 1,216.20M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 420.47M | 470.58M | 471.00M | 438.99M | 467.90M | 466.84M | 471.50M | 420.00M | 475.27M | 319.25M | 357.63M | 276.69M | 616.52M | 343.45M | 338.53M | 459.81M | 442.67M | 3,853.80M | 3,595.46M | 3,677.92M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.06M | 2.53M | 2.90M | 3.26M | 7.29M | 7.67M | 8.10M | 8.54M | 27.21M | 27.63M | 20.78M | 21.38M | 41.30M | 41.30M | 41.30M | 41.30M | 61.46M | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.44M | 3.84M | 6.28M | 5.88M | 1.93M | 1.96M | 1.97M | 8.74M | 5.22M | 7.31M | 9.23M | 10.21M | 13.51M | 15.83M | 19.28M | 23.08M | 32.89M | 42.70M | 45.91M | 49.41M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 526.93M | 563.63M | 561.23M | 550.74M | 545.29M | 539.39M | 534.15M | 530.32M | 347.57M | 344.37M | 482.65M | 479.61M | 500.28M | 498.82M | 504.24M | 504.26M | 514.05M | 3,984.70M | 3,972.01M | 3,749.39M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 928.57M | 908.55M | 925.31M | 905.26M | 914.20M | 896.65M | 891.68M | 921.20M | 824.58M | 826.06M | 1,006.70M | 980.30M | 1,015.86M | 999.17M | 1,019.09M | 1,048.14M | 1,120.57M | 5,624.04M | 5,638.47M | 5,453.64M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.84M | 18.05M | 21.44M | 15.12M | 19.24M | 21.95M | 26.32M | 26.42M | 31.36M | 28.82M | 28.83M | 26.97M | 48.30M | 43.60M | 40.65M | 48.77M | 72.46M | 91.13M | 119.53M | 109.63M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.84M | 18.05M | 21.44M | 15.12M | 19.24M | 21.95M | 26.32M | 26.42M | 31.36M | 28.82M | 28.83M | 26.97M | 48.30M | 43.60M | 40.65M | 48.77M | 72.46M | 91.13M | 119.53M | 109.63M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.07M | 20.07M | 21.70M | 21.21M | 25.40M | 17.40M | 25.05M | 27.14M | 35.64M | 16.88M | 26.67M | 28.44M | 44.31M | 20.41M | 31.59M | 36.55M | 44.25M | 73.75M | 79.29M | 75.77M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.08M | 18.13M | 31.31M | 27.90M | 30.20M | 26.28M | 27.82M | 22.47M | 19.63M | 19.22M | 18.95M | 17.35M | 17.07M | 17.33M | 19.11M | 22.14M | 28.66M | 32.02M | 42.99M | 40.49M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 7.50M | 10.00M | 5.00M | 7.50M | 10.00M | 10.00M | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.15M | 6.75M | 6.44M | 6.15M | 6.82M | 7.03M | 7.56M | 7.79M | 8.23M | 8.27M | 8.82M | 8.93M | 9.84M | 9.43M | 9.59M | 9.37M | 10.48M | 16.76M | 14.83M | 15.57M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.86M | 0.55M | 0.21M | 0.25M | 0.76M | 2.96M | 0.03M | 0.03M | 2.34M | 4.06M | 0.59M | 0.80M | 4.16M | 5.60M | 0.03M | 0.03M | 0.36M | | 0.21M | 0.32M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.18M | 9.12M | 10.32M | 6.86M | 8.97M | 10.26M | 7.07M | 22.55M | 16.64M | 19.94M | 20.44M | 17.54M | 11.19M | 10.99M | 10.64M | 12.06M | 15.95M | 61.27M | 71.17M | 67.54M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.19M | 82.66M | 101.43M | 87.48M | 101.39M | 95.88M | 103.85M | 116.40M | 121.33M | 107.19M | 109.30M | 107.53M | 144.88M | 117.36M | 111.61M | 128.91M | 172.16M | 274.93M | 328.03M | 309.32M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 187.51M | 185.14M | 182.77M | 180.40M | 177.84M | 175.48M | 155.62M | 155.76M | 125.90M | 118.54M | 73.68M | 31.29M | 17.09M | 6.79M | 15.00M | 25.00M | 30.00M | 725.70M | 726.79M | 727.88M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.32M | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.08M | 0.33M | 0.29M | 0.24M | 0.25M | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.53M | 5.39M | 5.20M | 2.63M | 2.55M | 2.48M | 2.71M | 1.73M | 1.73M | 1.66M | 1.70M | 0.66M | 0.67M | 0.67M | 0.65M | | 101.00M | 73.19M | 53.63M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.10M | 23.05M | 21.66M | 20.68M | 21.91M | 20.37M | 20.04M | 22.63M | 21.19M | 19.45M | 23.73M | 21.98M | 22.75M | 21.09M | 25.69M | 24.82M | 23.81M | 87.25M | 84.31M | 82.57M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.52M | 3.52M | 3.52M | 5.27M | 0.77M | 0.76M | 1.45M | 1.45M | 0.75M | 1.90M | 2.71M | 2.10M | 2.13M | 5.60M | 5.60M | 2.11M | 6.06M | 6.06M | 6.06M | 6.06M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 312.94M | 306.72M | 321.56M | 297.27M | 305.22M | 295.73M | 282.75M | 298.24M | 272.86M | 249.61M | 210.26M | 165.21M | 190.98M | 148.03M | 155.09M | 184.98M | 228.00M | 1,190.90M | 1,214.32M | 1,175.38M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 316.46M | 310.24M | 325.07M | 302.55M | 305.99M | 296.48M | 284.20M | 299.69M | 273.61M | 251.51M | 212.97M | 167.31M | 193.12M | 153.63M | 160.69M | 187.09M | 234.06M | 1,196.96M | 1,220.38M | 1,181.45M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 197.51M | 195.14M | 192.77M | 190.40M | 187.84M | 185.48M | 165.62M | 165.76M | 133.40M | 128.54M | 78.68M | 38.79M | 27.09M | 16.79M | 15.00M | 25.00M | 30.00M | 725.70M | 726.79M | 727.88M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 612.11M | 598.32M | 600.23M | 602.72M | 608.21M | 600.17M | 607.48M | 621.51M | 550.97M | 574.54M | 793.73M | 812.99M | 822.75M | 845.54M | 858.40M | 861.05M | 886.51M | 4,427.08M | 4,418.08M | 4,272.19M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 612.11M | 598.32M | 600.23M | 602.72M | 608.21M | 600.17M | 607.48M | 621.51M | 550.97M | 574.54M | 793.73M | 812.99M | 822.75M | 845.54M | 858.40M | 861.05M | 886.51M | 4,427.08M | 4,418.08M | 4,272.19M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 928.57M | 908.55M | 925.31M | 905.26M | 914.20M | 896.65M | 891.68M | 921.20M | 824.58M | 826.06M | 1,006.70M | 980.30M | 1,015.86M | 999.17M | 1,019.09M | 1,048.14M | 1,120.57M | 5,624.04M | 5,638.47M | 5,453.64M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | -0.39M | -1.68M | -3.43M | -6.51M | -7.56M | -8.48M | -5.05M | -4.45M | -4.51M | -6.08M | 224.64M | -5.59M | 251.85M | 259.40M | -6.20M | -6.51M | -5.88M | 189.83M | 33.28M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | | | | 0.05M | | | | 0.10M | | | | 0.00M | | | | 0.00M | | | |