|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.15M | 49.64M | 39.55M | 114.71M | 20.67M | 16.01M | 19.69M | 50.39M | 18.19M | 17.10M | 38.66M | 107.17M | 75.85M | 83.39M | 37.38M | 152.91M | 69.77M | 95.32M | 64.73M | 200.07M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.15M | 49.64M | 39.55M | 114.71M | 20.67M | 16.01M | 19.69M | 50.39M | 18.19M | 17.10M | 38.66M | 107.17M | 75.85M | 83.39M | 37.38M | 152.91M | 69.77M | 95.32M | 64.73M | 200.07M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.77M | 10.00M | 13.20M | 7.89M | 9.66M | 9.24M | 11.06M | 14.81M | 13.14M | 11.80M | 9.32M | 10.38M | 9.96M | 7.92M | 7.89M | 10.24M | 10.26M | 8.53M | 10.10M | 14.21M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.77M | 10.00M | 13.20M | 7.89M | 9.66M | 9.24M | 11.06M | 14.81M | 13.14M | 11.80M | 9.32M | 10.38M | 9.96M | 7.92M | 7.89M | 10.24M | 10.26M | 8.53M | 10.10M | 14.21M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.48M | 296.76M | 350.27M | 385.64M | 474.30M | 534.38M | 641.02M | 592.15M | 33.71M | 566.29M | 585.57M | 563.38M | 18.99M | 627.11M | 712.99M | 690.28M | 747.19M | 774.06M | 855.10M | 805.47M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.29M | 20.05M | 38.07M | 54.26M | 37.20M | 57.78M | 42.98M | 51.52M | 7.12M | 36.83M | 39.04M | 54.20M | 44.72M | 37.57M | 48.85M | 45.94M | 36.74M | 30.84M | 37.34M | 37.87M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 374.46M | 376.46M | 441.09M | 562.50M | 541.83M | 617.41M | 714.74M | 708.88M | 669.17M | 632.02M | 672.60M | 735.13M | 729.65M | 755.98M | 807.11M | 899.38M | 863.96M | 908.74M | 967.27M | 1,057.62M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.44M | 114.57M | 124.02M | 136.72M | 155.25M | 177.45M | 204.27M | 231.65M | 257.14M | 275.97M | 293.70M | 308.08M | 323.67M | 346.67M | 368.29M | 398.16M | 422.08M | 430.39M | 466.27M | 490.73M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 197.50M | 197.50M | 197.50M | 197.50M | 197.50M | 197.50M | 197.50M | 197.50M | 197.50M | 197.50M | 197.50M | 197.50M | 197.50M | 197.50M | 197.50M | 197.50M | 197.50M | 197.50M | 197.50M | 197.50M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.88M | 60.87M | 60.85M | 60.83M | 61.02M | 60.80M | 61.02M | 60.77M | 60.75M | 61.02M | 61.02M | 60.71M | 59.02M | 59.02M | 59.02M | 58.68M | 58.68M | 58.68M | 58.98M | 58.98M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 258.39M | 258.37M | 258.35M | 258.33M | 258.52M | 258.30M | 258.52M | 258.27M | 258.25M | 258.52M | 258.52M | 258.21M | 256.52M | 256.52M | 256.52M | 256.18M | 256.18M | 256.18M | 256.48M | 256.48M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.47M | 3.92M | 3.99M | 3.52M | 3.31M | 3.49M | 6.64M | 6.51M | 6.19M | 5.83M | 4.89M | 5.33M | 5.58M | 5.83M | 6.18M | 6.25M | 6.34M | 6.74M | 6.88M | 7.10M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 559.12M | 574.04M | 596.33M | 625.47M | 658.02M | 703.80M | 771.20M | 803.57M | 848.21M | 874.45M | 905.60M | 938.38M | 975.94M | 1,018.48M | 1,059.67M | 1,113.64M | 1,154.06M | 1,185.08M | 1,289.24M | 1,340.84M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 933.58M | 950.50M | 1,037.42M | 1,187.98M | 1,199.86M | 1,321.22M | 1,485.94M | 1,512.45M | 1,517.38M | 1,506.47M | 1,578.21M | 1,673.51M | 1,705.59M | 1,774.46M | 1,866.78M | 2,013.02M | 2,018.02M | 2,093.83M | 2,256.51M | 2,398.46M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.64M | 110.88M | 140.53M | 189.23M | 131.39M | 151.64M | 171.15M | 153.93M | 134.25M | 108.20M | 139.76M | 131.66M | 132.88M | 133.97M | 153.56M | 129.26M | 134.45M | 141.35M | 175.44M | 147.31M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.64M | 110.88M | 140.53M | 189.23M | 131.39M | 151.64M | 171.15M | 153.93M | 134.25M | 108.20M | 139.76M | 131.66M | 132.88M | 133.97M | 153.56M | 129.26M | 134.45M | 141.35M | 175.44M | 147.31M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 96.69M | 96.96M | 157.40M | 133.41M | 119.23M | 116.53M | 182.79M | 122.96M | 124.00M | 132.86M | 152.70M | 0.16M | 121.38M | 134.30M | 209.48M | 146.04M | 140.45M | 160.12M | 214.94M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62M | | | | 1.08M | | | | 1.97M | | | | 4.75M | | | | 18.61M | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.55M | 74.87M | 146.83M | 59.07M | 66.04M | 26.21M | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.40M | 1.18M | 41.73M | 1.25M | 43.12M | 44.29M | 46.85M | 49.23M | 51.59M | 53.81M | 0.86M | 59.24M | 63.45M | 0.89M | 70.54M | 0.93M | 72.86M | 76.85M | 0.99M | 78.15M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.08M | | | | 13.71M | | | | 5.30M | | | | 13.47M | | | | 16.04M | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.57M | | | | 3.50M | | | | 19.86M | | | | 26.38M | | | | 30.72M | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 221.66M | 248.83M | 280.48M | 388.37M | 336.47M | 390.86M | 481.36M | 445.02M | 374.84M | 313.08M | 328.83M | 343.60M | 312.81M | 323.12M | 358.41M | 409.05M | 353.35M | 358.65M | 412.42M | 441.40M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.51M | 13.31M | 16.18M | 15.97M | 16.16M | 15.95M | 15.74M | 15.51M | 15.30M | 15.09M | 14.88M | 14.65M | 14.43M | 14.20M | 13.97M | 13.73M | 13.48M | 13.23M | 12.98M | 12.72M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.78M | 49.31M | 49.40M | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.99M | 16.10M | 15.36M | 22.68M | 26.89M | 28.47M | 28.37M | 27.40M | 33.26M | 33.99M | 36.25M | 39.95M | 42.03M | 42.11M | 41.27M | 37.79M | 39.32M | 38.58M | 42.58M | 43.67M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 181.84M | 179.07M | 232.55M | 243.44M | 234.58M | 259.98M | 299.80M | 341.01M | 314.78M | 381.18M | 342.60M | 375.35M | 403.30M | 423.37M | 501.73M | 526.79M | 490.18M | 507.07M | 653.98M | 624.91M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.42M | 3.99M | 3.93M | 4.73M | 2.23M | 2.38M | 2.48M | 2.65M | 2.75M | 3.25M | 3.26M | 3.66M | 3.81M | 4.04M | 4.38M | 4.46M | 4.12M | 4.88M | 5.19M | 5.43M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 535.27M | 506.63M | 552.23M | 629.97M | 597.95M | 679.30M | 809.53M | 780.59M | 738.18M | 689.53M | 722.56M | 758.90M | 758.14M | 788.60M | 845.74M | 917.99M | 882.85M | 917.54M | 1,046.09M | 1,109.98M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 538.69M | 510.62M | 556.16M | 634.70M | 600.18M | 681.68M | 812.01M | 783.24M | 740.93M | 692.77M | 725.82M | 762.56M | 761.95M | 792.64M | 850.12M | 922.45M | 886.96M | 922.42M | 1,051.28M | 1,115.41M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.78M | 49.31M | 49.40M | | 28.55M | 74.87M | 146.83M | 59.07M | 66.04M | 26.21M | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 394.89M | 439.88M | 481.26M | 553.28M | 599.68M | 639.53M | 673.94M | 729.21M | 776.45M | 813.70M | 852.39M | 910.95M | 943.64M | 981.82M | 1,016.66M | 1,090.57M | 1,131.06M | 1,171.41M | 1,205.23M | 1,283.05M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 394.89M | 439.88M | 481.26M | 553.28M | 599.68M | 639.53M | 673.94M | 729.21M | 776.45M | 813.70M | 852.39M | 910.95M | 943.64M | 981.82M | 1,016.66M | 1,090.57M | 1,131.06M | 1,171.41M | 1,205.23M | 1,283.05M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 933.58M | 950.50M | 1,037.42M | 1,187.98M | 1,199.86M | 1,321.22M | 1,485.94M | 1,512.45M | 1,517.38M | 1,506.47M | 1,578.21M | 1,673.51M | 1,705.59M | 1,774.46M | 1,866.78M | 2,013.02M | 2,018.02M | 2,093.83M | 2,256.51M | 2,398.46M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.13M | 0.13M | 0.13M | 0.14M | 0.19M | 0.19M | 0.19M | 0.19M | 0.23M | 0.23M | 0.23M | 0.23M | 0.30M | 0.30M | 0.30M | 0.30M | 0.41M | 0.48M | 0.55M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 213.03M | 253.67M | 291.53M | 360.76M | 405.48M | 444.80M | 476.85M | 529.62M | 576.03M | 610.28M | 637.96M | 693.59M | 723.03M | 761.93M | 791.36M | 866.43M | 903.97M | 957.38M | 999.60M | 1,085.41M |