|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.12M | 28.74M | 32.90M | 18.16M | 9.64M | 7.78M | 74.13M | 58.05M | 159.92M | 173.15M | 263.96M | 313.35M | 222.90M | 238.45M | 178.35M | 173.88M | 249.90M | 129.75M | 74.52M | 16.86M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.12M | 28.74M | 32.90M | 18.16M | 9.64M | 7.78M | 74.13M | 58.05M | 159.92M | 173.15M | 263.96M | 313.35M | 222.90M | 238.45M | 178.35M | 173.88M | 249.90M | 129.75M | 74.52M | 16.86M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 123.33M | 118.19M | 137.22M | 117.32M | 136.56M | 121.66M | 139.41M | 153.82M | 120.31M | 168.03M | 181.51M | 177.33M | 184.96M | 196.48M | 171.16M | 285.87M | 184.88M | 215.57M | 182.57M | 215.48M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.89M | | | 2.03M | 1.83M | 1.61M | 1.75M | 1.72M | 1.66M | 2.07M | 1.81M | 1.71M | 8.79M | 1.56M | 1.50M | 8.14M | 8.65M | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 123.33M | 118.19M | 139.11M | 117.32M | 136.56M | 123.69M | 141.23M | 155.42M | 122.06M | 169.75M | 183.17M | 179.41M | 186.77M | 198.19M | 179.95M | 287.44M | 186.38M | 223.71M | 191.22M | 215.48M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.41M | 8.39M | 10.11M | 10.54M | 10.70M | 10.47M | 10.27M | 10.66M | 11.68M | 12.51M | 12.00M | 10.71M | 10.73M | 9.90M | 8.19M | 7.79M | 9.15M | 8.24M | 7.54M | 7.21M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.84M | 32.29M | 32.69M | 29.59M | 17.26M | 31.43M | 30.29M | 29.05M | 28.57M | 11.34M | 13.17M | 9.79M | 17.08M | 31.38M | 11.07M | 4.44M | 33.21M | 7.11M | 11.16M | 7.61M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 269.09M | 200.56M | 230.29M | 184.75M | 203.15M | 198.87M | 272.61M | 262.22M | 337.16M | 394.54M | 500.84M | 539.62M | 464.61M | 490.44M | 394.75M | 502.38M | 491.38M | 395.24M | 302.62M | 274.06M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 192.65M | 190.78M | 193.68M | 192.41M | 192.00M | 193.71M | 199.71M | 204.16M | 208.10M | 205.46M | 203.84M | 202.78M | 202.25M | 200.94M | 200.84M | 199.68M | 202.28M | 203.94M | 205.66M | 207.73M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.26M | 102.05M | 98.88M | 100.14M | 96.06M | 90.10M | 93.20M | 97.44M | 99.52M | 104.41M | 106.13M | 117.65M | 120.78M | 126.63M | 130.96M | 127.95M | 129.56M | 136.02M | 140.35M | 143.78M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 578.65M | 578.61M | 578.59M | 579.70M | 579.65M | 579.89M | 581.29M | 581.29M | 581.54M | 584.98M | 585.02M | 591.52M | 662.12M | 666.86M | 666.74M | 666.94M | 667.00M | 666.99M | 667.00M | 687.50M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 113.14M | 110.61M | 108.10M | 106.37M | 103.84M | 102.10M | 99.73M | 97.35M | 94.93M | 92.77M | 90.26M | 88.14M | 97.03M | 94.75M | 92.21M | 89.93M | 87.36M | 84.93M | 82.76M | 80.42M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 691.79M | 689.22M | 686.69M | 686.07M | 683.49M | 681.99M | 681.02M | 678.63M | 676.47M | 677.75M | 675.28M | 679.66M | 759.16M | 761.61M | 758.95M | 756.87M | 754.36M | 751.92M | 749.76M | 767.92M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.81M | 8.45M | 2.13M | 8.22M | 9.97M | 3.63M | 59.81M | 3.64M | 3.64M | 56.57M | 3.65M | 56.18M | 2.29M | 2.25M | 55.76M | 8.48M | 2.32M | 8.14M | 8.65M | 8.72M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,114.71M | 1,117.57M | 1,112.44M | 1,121.01M | 1,109.82M | 1,157.33M | 1,169.40M | 1,168.96M | 1,168.02M | 1,167.54M | 1,167.25M | 1,188.02M | 1,270.37M | 1,279.00M | 1,273.83M | 1,224.13M | 1,226.47M | 1,228.38M | 1,235.57M | 1,261.75M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,383.80M | 1,318.13M | 1,342.72M | 1,305.76M | 1,312.96M | 1,356.19M | 1,442.01M | 1,431.18M | 1,505.18M | 1,562.08M | 1,668.10M | 1,727.63M | 1,734.98M | 1,769.43M | 1,668.58M | 1,726.52M | 1,717.85M | 1,623.62M | 1,538.19M | 1,535.82M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.98M | 60.04M | 73.02M | 64.71M | 73.97M | 77.17M | 41.88M | 40.28M | 41.06M | 56.51M | 64.03M | 56.20M | 43.00M | 44.94M | 44.15M | 47.69M | 50.86M | 48.09M | 64.46M | 65.70M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.98M | 60.04M | 73.02M | 64.71M | 73.97M | 77.17M | 41.88M | 40.28M | 41.06M | 56.51M | 64.03M | 56.20M | 43.00M | 44.94M | 44.15M | 47.69M | 50.86M | 48.09M | 64.46M | 65.70M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.61M | 97.26M | 95.60M | 62.20M | 68.29M | 67.23M | 87.35M | 50.15M | 74.38M | 74.86M | 88.38M | 49.80M | 78.37M | 73.14M | 92.07M | 59.91M | 54.69M | 79.67M | 58.33M | 62.75M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.02M | 39.32M | 39.03M | 58.95M | 54.83M | 0.65M | 58.52M | 6.06M | 6.10M | 61.12M | 58.57M | 62.05M | 59.90M | 60.31M | 56.70M | 35.99M | 66.89M | 55.06M | 62.05M | 60.81M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 5.00M | 5.00M | 5.00M | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.44M | 35.15M | 37.91M | 38.86M | 39.06M | 39.81M | 39.00M | 38.29M | 38.78M | 37.62M | 38.63M | 39.28M | 41.17M | 42.49M | 42.31M | 42.98M | 43.70M | 42.01M | 40.89M | 41.29M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.18M | 0.04M | 15.39M | | | | 11.22M | | 5.13M | 6.86M | 27.35M | | 3.38M | 7.59M | 38.25M | | 1.47M | 2.50M | 25.77M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 267.40M | 286.09M | 302.40M | 279.65M | 285.07M | 298.15M | 297.20M | 283.46M | 302.49M | 297.22M | 312.05M | 281.97M | 261.75M | 264.78M | 285.69M | 290.56M | 263.89M | 292.04M | 287.13M | 321.42M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 185.00M | 120.00M | 111.80M | 95.85M | 92.50M | 16.25M | | | | | | | | | | | | 91.20M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.37M | 100.41M | 98.60M | 100.81M | 95.62M | 89.87M | 92.33M | 97.28M | 98.94M | 102.81M | 104.07M | 117.55M | 119.78M | 122.24M | 126.03M | 127.29M | 127.70M | 132.38M | 136.14M | 142.66M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | | | | 0.90M | | | | 0.90M | | | | 0.90M | | | | 0.88M | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.71M | 20.10M | 23.18M | 19.14M | 21.05M | 33.59M | 38.61M | 35.42M | 36.68M | 30.38M | 30.32M | 24.90M | 27.90M | 28.08M | 25.95M | 11.77M | 12.70M | 9.69M | 19.31M | 14.57M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.09M | 104.20M | 100.63M | 109.12M | 103.39M | 105.59M | 110.51M | 106.21M | 102.11M | 99.35M | 100.78M | 106.86M | 105.23M | 105.42M | 98.54M | 102.08M | 101.86M | 99.46M | 102.87M | 104.45M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.44M | 27.62M | 9.64M | 10.33M | 11.07M | 11.72M | 12.14M | 12.51M | 12.88M | 13.07M | 13.00M | 12.85M | 13.02M | 13.17M | 13.37M | 13.05M | 13.21M | 13.37M | 13.34M | 13.52M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 485.58M | 510.79M | 709.81M | 628.72M | 616.93M | 623.06M | 631.16M | 538.62M | 540.22M | 529.76M | 547.22M | 531.28M | 514.67M | 520.51M | 536.21M | 531.70M | 506.15M | 533.57M | 545.45M | 674.30M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 513.02M | 538.41M | 719.45M | 639.05M | 628.00M | 634.78M | 643.30M | 551.13M | 553.10M | 542.84M | 560.22M | 544.14M | 527.69M | 533.68M | 549.58M | 544.75M | 519.36M | 546.94M | 558.78M | 687.82M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 185.00M | 120.00M | 116.80M | 100.85M | 97.50M | 21.25M | | | | | | | | | | | | 91.20M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 870.77M | 779.72M | 623.27M | 666.71M | 684.96M | 721.42M | 798.72M | 880.05M | 952.08M | 1,019.24M | 1,107.88M | 1,183.49M | 1,207.30M | 1,235.76M | 1,118.99M | 1,181.76M | 1,198.48M | 1,076.68M | 979.40M | 847.99M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 870.77M | 779.72M | 623.27M | 666.71M | 684.96M | 721.42M | 798.72M | 880.05M | 952.08M | 1,019.24M | 1,107.88M | 1,183.49M | 1,207.30M | 1,235.76M | 1,118.99M | 1,181.76M | 1,198.48M | 1,076.68M | 979.40M | 847.99M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,383.80M | 1,318.13M | 1,342.72M | 1,305.76M | 1,312.96M | 1,356.19M | 1,442.01M | 1,431.18M | 1,505.18M | 1,562.08M | 1,668.10M | 1,727.63M | 1,734.98M | 1,769.43M | 1,668.58M | 1,726.52M | 1,717.85M | 1,623.62M | 1,538.19M | 1,535.82M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.72M | 0.35M | 1.20M | 0.06M | 0.10M | 0.05M | 0.23M | 21.93M | 21.98M | 0.03M | 0.13M | 22.21M | 0.15M | 0.25M | 0.64M | 0.05M | 0.12M | 0.41M | 23.88M | 0.50M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,834.84M | 1,901.24M | 1,970.31M | 2,029.16M | 2,090.21M | 2,141.42M | 2,197.92M | 2,246.35M | 2,294.00M | 2,362.93M | 2,446.93M | 2,505.89M | 2,570.72M | 2,639.01M | 2,721.83M | 2,786.26M | 2,831.54M | 2,887.12M | 2,955.38M | 3,013.50M |