|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.79M | 4.25M | 87.58M | 97.80M | 0.10M | 90.68M | | 94.44M | 88.79M | 86.58M | 111.52M | 131.66M | | | 70.06M | 57.69M | 50.31M | 66.48M | 59.46M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.79M | 4.25M | 87.58M | 97.80M | 0.10M | 90.68M | | 94.44M | 88.79M | 86.58M | 111.52M | 131.66M | | | 70.06M | 57.69M | 50.31M | 66.48M | 59.46M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.98M | 0.89M | 8.49M | 1.70M | 21.66M | 19.18M | 2.12M | 18.41M | 3.75M | 15.64M | 3.87M | 67.42M | 9.05M | 19.30M | 7.89M | 9.28M | 3.06M | 17.38M | 14.04M | 3.60M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.98M | 0.89M | 8.49M | 1.70M | 21.66M | 19.18M | 2.12M | 18.41M | 3.75M | 15.64M | 3.87M | 67.42M | 9.05M | 19.30M | 7.89M | 9.28M | 3.06M | 17.38M | 14.04M | 3.60M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.91M | 59.00M | 72.43M | 79.11M | 68.80M | 80.48M | 83.25M | 78.12M | 67.90M | 62.33M | 70.56M | 62.95M | 65.21M | 74.08M | 71.95M | 68.70M | 60.56M | 57.15M | 59.18M | 61.49M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.43M | 84.98M | 87.64M | 184.62M | 104.59M | 117.00M | 101.64M | 183.72M | 85.51M | 96.77M | 103.98M | 137.90M | 101.30M | 108.21M | 105.48M | 158.78M | 200.62M | 224.50M | 225.59M | 148.69M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 272.99M | 247.06M | 240.66M | 352.79M | 271.29M | 292.93M | 275.71M | 346.58M | 247.85M | 247.89M | 261.12M | 343.31M | 298.17M | 300.21M | 261.06M | 320.52M | 318.88M | 331.96M | 351.25M | 269.64M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 862.84M | 855.02M | 852.11M | 842.01M | 841.12M | 852.15M | 875.57M | 914.14M | 936.23M | 975.99M | 1,020.80M | 928.16M | 1,045.64M | 1,056.47M | 1,069.45M | 948.52M | 951.54M | 941.68M | 920.86M | 912.64M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.78M | 61.70M | 64.70M | 63.97M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 268.64M | 272.71M | 273.49M | 268.44M | 273.47M | 278.78M | 273.10M | 273.03M | 272.51M | 274.63M | 275.87M | | 275.68M | 272.40M | 268.59M | 213.32M | 213.32M | 213.32M | 213.32M | 185.13M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 457.84M | 457.37M | 456.06M | 453.41M | 453.05M | 452.65M | 449.98M | 448.33M | 446.70M | 445.63M | 444.38M | 432.92M | 441.44M | 439.53M | 437.60M | 429.09M | 428.13M | 427.18M | 426.22M | 425.27M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 726.49M | 730.08M | 729.55M | 721.86M | 726.52M | 731.43M | 723.08M | 721.36M | 719.21M | 720.26M | 720.25M | 432.92M | 717.12M | 711.94M | 706.20M | 642.41M | 641.46M | 640.50M | 639.55M | 610.40M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 166.14M | 156.49M | 161.90M | 168.07M | 162.74M | 158.11M | 158.88M | 153.12M | 151.44M | 152.39M | 154.81M | 155.17M | 158.17M | 164.94M | 177.80M | 185.52M | 193.78M | 205.99M | 203.62M | 224.69M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.91M | 96.46M | 82.12M | 78.67M | 77.17M | 73.05M | 70.96M | 82.15M | 85.14M | 87.39M | 84.63M | 60.09M | 87.86M | 86.35M | 137.61M | 22.99M | | | | 111.29M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,012.34M | 2,999.69M | 2,977.94M | 2,941.48M | 2,932.07M | 2,937.07M | 2,943.49M | 2,973.85M | 2,983.95M | 3,025.24M | 3,089.78M | 3,080.77M | 3,096.07M | 3,093.96M | 3,172.55M | 3,064.29M | 2,986.49M | 2,975.58M | 2,928.81M | 2,902.27M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,285.32M | 3,246.75M | 3,218.60M | 3,294.27M | 3,203.36M | 3,229.99M | 3,219.20M | 3,320.43M | 3,231.79M | 3,273.13M | 3,350.91M | 3,424.08M | 3,394.24M | 3,394.17M | 3,433.61M | 3,384.80M | 3,305.37M | 3,307.55M | 3,280.06M | 3,171.91M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 146.83M | 160.14M | 157.41M | 167.98M | 172.71M | 185.65M | 187.82M | 183.72M | 196.09M | 202.21M | 198.10M | 155.87M | 177.71M | 178.20M | 168.29M | 153.16M | 143.25M | 142.52M | 141.69M | 138.19M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 146.83M | 160.14M | 157.41M | 167.98M | 172.71M | 185.65M | 187.82M | 183.72M | 196.09M | 202.21M | 198.10M | 155.87M | 177.71M | 178.20M | 168.29M | 153.16M | 143.25M | 142.52M | 141.69M | 138.19M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 428.28M | 439.30M | 444.59M | 406.89M | 426.42M | 412.83M | 430.19M | 217.43M | 399.46M | 211.48M | 242.00M | 197.68M | 225.17M | 210.66M | 217.77M | 178.31M | 156.36M | 163.75M | 161.06M | 186.26M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.83M | 11.02M | 11.09M | 10.96M | 11.22M | 1.51M | 1.48M | 1.64M | 2.27M | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 183.51M | | 185.36M | 185.66M | 163.72M | 171.18M | 169.40M | 169.41M | 158.81M | 161.19M | 162.51M | 176.25M | 176.27M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 306.07M | 293.95M | 274.20M | 387.34M | 314.97M | 303.54M | 283.56M | 385.44M | 314.10M | 304.94M | 285.26M | 372.55M | 310.63M | 299.09M | 282.56M | 374.10M | 308.74M | 299.64M | 295.41M | 377.93M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 931.98M | 913.46M | 897.22M | 984.62M | 935.65M | 909.85M | 911.32M | 978.87M | 920.43M | 911.61M | 919.82M | 1,002.34M | 894.06M | 867.27M | 848.97M | 952.34M | 778.47M | 777.20M | 774.42M | 878.65M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 782.11M | | 800.22M | 820.23M | 831.66M | 765.70M | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.80M | 6.62M | 6.52M | 6.39M | 1.69M | 1.92M | 1.65M | 2.54M | 2.85M | 2.94M | 2.77M | 2.88M | 2.75M | 2.88M | 2.85M | 3.94M | 4.25M | 4.06M | 3.92M | 3.56M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.90M | | | | 49.87M | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.82M | 23.93M | 23.61M | 24.40M | 9.01M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,212.66M | 1,207.06M | 1,377.08M | 1,179.45M | 1,353.38M | 1,168.69M | 1,345.36M | 1,148.61M | 1,328.39M | 1,132.02M | 1,151.72M | 1,087.35M | 1,138.65M | 1,313.02M | 1,141.94M | 1,258.30M | 1,271.09M | 1,255.75M | 1,057.60M | 1,046.38M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 143.75M | 134.29M | 130.38M | 125.24M | 90.50M | 88.49M | 86.85M | 90.53M | 86.12M | 93.64M | 94.09M | 83.03M | 104.32M | 100.76M | 105.54M | 93.42M | 104.64M | 110.39M | 113.39M | 113.28M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,096.17M | 2,959.55M | 2,921.88M | 2,946.18M | 2,819.60M | 2,878.76M | 2,892.20M | 2,955.98M | 2,822.83M | 2,807.62M | 2,860.90M | 2,929.05M | 2,984.49M | 3,003.72M | 3,083.09M | 3,151.94M | 2,815.88M | 2,795.86M | 2,818.67M | 2,721.46M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,239.92M | 3,093.85M | 3,052.27M | 3,071.42M | 2,910.10M | 2,967.25M | 2,979.06M | 3,046.52M | 2,908.95M | 2,901.26M | 2,954.99M | 3,012.08M | 3,088.80M | 3,104.47M | 3,188.64M | 3,245.36M | 2,920.52M | 2,906.25M | 2,932.06M | 2,834.74M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.83M | 11.02M | 11.09M | 793.07M | 11.22M | 801.73M | 821.71M | 833.29M | 767.97M | | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.41M | 152.91M | 166.34M | 222.85M | 293.26M | 262.74M | 240.15M | 273.91M | 322.84M | 371.87M | 395.92M | 412.00M | 305.44M | 289.69M | 244.97M | 135.51M | 384.85M | 401.29M | 344.09M | 337.17M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.41M | 152.91M | 166.34M | 222.85M | 293.26M | 262.74M | 240.15M | 273.91M | 322.84M | 371.87M | 395.92M | 412.00M | 305.44M | 289.69M | 244.97M | 135.51M | 384.85M | 401.29M | 348.01M | 333.60M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,285.32M | 3,246.75M | 3,218.60M | 3,294.27M | 3,203.36M | 3,229.99M | 3,219.20M | 3,320.43M | 3,231.79M | 3,273.13M | 3,350.91M | 3,424.08M | 3,394.24M | 3,394.17M | 3,433.61M | 3,384.80M | 3,305.37M | 3,307.55M | 3,280.06M | 3,171.91M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -844.86M | -762.32M | -197.67M | -698.17M | -190.43M | -733.72M | -186.84M | -185.31M | -186.44M | -582.74M | -178.84M | -178.30M | -809.88M | -834.93M | -203.93M | -925.83M | -883.68M | 4.25M | -904.12M | 9.11M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76M | | | | 0.87M | 0.83M | 0.83M | 0.83M | 0.82M | 0.83M | 0.79M | 0.72M | 1.04M | 1.46M | 1.55M | 0.62M | 1.46M |