|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.71M | 36.93M | 53.23M | 49.16M | 46.25M | 33.10M | 46.01M | 43.30M | 47.48M | 49.21M | 58.36M | 45.20M | 46.74M | 52.34M | 55.41M | 57.37M | 58.53M | 68.77M | 64.08M | 54.49M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.71M | 36.93M | 53.23M | 49.16M | 46.25M | 33.10M | 46.01M | 43.30M | 47.48M | 49.21M | 58.36M | 45.20M | 46.74M | 52.34M | 55.41M | 57.37M | 58.53M | 68.77M | 64.08M | 54.49M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.65M | 136.73M | 134.46M | 126.39M | 129.16M | 137.36M | 141.11M | 145.35M | 160.33M | 151.14M | 131.36M | 125.98M | 133.85M | 131.35M | 142.06M | 134.14M | 136.06M | 128.40M | 115.66M | 118.06M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.49M | 127.51M | 118.72M | 130.42M | 141.88M | 134.65M | 126.27M | 137.41M | 129.12M | 131.25M | 116.61M | 127.60M | 131.12M | 135.00M | 131.08M | 136.60M | 145.34M | 134.93M | 126.96M | 142.76M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 240.14M | 264.24M | 253.18M | 256.81M | 271.04M | 272.01M | 267.38M | 282.76M | 289.45M | 282.39M | 247.97M | 253.58M | 264.97M | 266.35M | 273.14M | 270.74M | 281.41M | 263.33M | 242.62M | 260.82M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.17M | 34.58M | 38.61M | 36.31M | 35.53M | 28.78M | 33.34M | 29.03M | 44.15M | 58.17M | 44.46M | 35.39M | 39.57M | 40.33M | 39.93M | 31.43M | 35.96M | 41.36M | 48.88M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 319.37M | 340.48M | 345.92M | 349.51M | 362.33M | 363.74M | 351.27M | 368.50M | 375.13M | 379.99M | 369.35M | 345.82M | 352.00M | 362.37M | 374.23M | 372.84M | 376.17M | 371.68M | 352.41M | 368.33M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.11M | 34.02M | 33.72M | 32.12M | 30.16M | 28.41M | 27.81M | 27.05M | 25.41M | 24.32M | 22.74M | 21.60M | 20.36M | 19.92M | 20.55M | 19.04M | 18.00M | 17.80M | 16.65M | 16.48M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.16M | 11.54M | 9.93M | 10.08M | 10.00M | 10.04M | 10.08M | 10.13M | 10.14M | 10.18M | 10.24M | 10.26M | 10.31M | 10.35M | 10.39M | 10.43M | 10.45M | 10.39M | 10.42M | 10.44M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.73M | 85.70M | 352.70M | 114.71M | 114.80M | 10.65M | 349.60M | 76.63M | 76.72M | 76.64M | 349.70M | 76.62M | 76.57M | 76.63M | 349.35M | 76.37M | 76.59M | 76.50M | 76.57M | 76.50M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.80M | 95.19M | 39.99M | 79.61M | 88.04M | 86.25M | 90.12M | 93.37M | 96.77M | 99.94M | 78.13M | 76.61M | 111.85M | 113.53M | 116.48M | 68.87M | 112.81M | 65.23M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.73M | 85.70M | 428.50M | 209.90M | 154.79M | 90.25M | 437.64M | 162.88M | 166.84M | 170.01M | 446.47M | 176.56M | 154.70M | 153.24M | 461.20M | 189.90M | 193.06M | 145.37M | 189.38M | 141.73M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.27M | 20.79M | 19.79M | 22.29M | 19.57M | 19.34M | 18.81M | 18.14M | 26.25M | 26.16M | 25.46M | 24.62M | 25.30M | 23.96M | 24.24M | 23.78M | 24.68M | 24.01M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.46M | 61.47M | 61.23M | 62.10M | 51.89M | 54.53M | 56.20M | 58.41M | 36.97M | 39.65M | 46.24M | 48.22M | 42.09M | 42.07M | 44.55M | 47.83M | 48.50M | 44.96M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 451.22M | 466.01M | 42.94M | 496.12M | 497.69M | 456.83M | 17.10M | 447.53M | 446.64M | 447.20M | 136.09M | 430.45M | 433.82M | 438.43M | 30.74M | 419.42M | 423.19M | 428.16M | 21.13M | 403.32M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 770.59M | 806.50M | 70.32M | 845.63M | 860.03M | 820.57M | 791.51M | 816.02M | 821.77M | 827.19M | 799.20M | 776.28M | 785.81M | 800.79M | 803.75M | 792.26M | 799.37M | 799.84M | 764.30M | 771.65M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.79M | 38.66M | 48.47M | | | | 50.85M | | | | 45.11M | | | | 50.60M | | 45.97M | 45.47M | 39.77M | 59.24M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.70M | | | | 27.05M | | | | 14.81M | | | | 17.82M | | 22.79M | 21.29M | 38.50M | 43.50M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.79M | 38.66M | 59.17M | | | | 77.89M | | | | 59.92M | | | | 68.43M | | 68.76M | 66.75M | 78.27M | 102.74M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.02M | | | | 79.28M | | | | 33.24M | | | | 27.81M | | 86.18M | 85.88M | 108.88M | 25.99M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.88M | | | | 56.29M | | | | 42.27M | | | | 38.10M | | 44.12M | 38.10M | 37.97M | 44.68M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | | | | 0.08M | | | | 0.09M | | | | 17.82M | | 22.79M | 21.29M | 38.50M | 43.50M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.24M | | | | 22.91M | | | | 24.35M | | | | 24.54M | | 23.66M | 26.21M | 27.65M | 26.92M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | | | | 1.21M | | | | 6.13M | | | | 3.34M | | 0.85M | 3.40M | 3.87M | 4.79M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.29M | 0.66M | 55.91M | 56.06M | 53.97M | 54.59M | 29.28M | 57.55M | 59.42M | 60.05M | 35.54M | 61.03M | 59.96M | 59.22M | 36.13M | 59.51M | 61.32M | 59.88M | 57.09M | 33.74M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 303.86M | | | | 279.49M | | | | 299.29M | | | | 299.73M | | 281.11M | 274.28M | 309.57M | 323.25M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 164.31M | | | | 211.81M | | | | 194.34M | | | | 200.31M | | 202.66M | 196.81M | 150.59M | 150.59M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.79M | | | | 24.74M | | | | 24.87M | | | | 23.56M | | 24.02M | 23.70M | 23.26M | 24.06M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.89M | | | | 25.91M | | | | 24.01M | | | | 21.08M | | 20.51M | 20.37M | 17.91M | 16.71M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.57M | | | | -1.17M | | | | -1.79M | | | | -1.66M | | -1.55M | -1.64M | -1.66M | -1.82M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | 1.50M | 88.41M | | | | 84.63M | | | | 78.03M | | | | 66.81M | | 60.38M | 61.25M | 53.53M | 50.09M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.31M | 48.24M | 42.99M | | | | 41.55M | | | | 51.75M | | | | 47.06M | | 35.34M | 37.74M | 38.01M | 32.50M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -39.81M | -43.31M | 337.39M | | | | 388.64M | | | | 360.08M | | | | 348.48M | | 342.91M | 339.88M | 283.30M | 273.94M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.51M | 4.93M | -141.08M | 650.16M | 675.52M | | 668.13M | 674.20M | 671.88M | | 659.37M | 633.04M | 636.11M | 641.60M | 646.54M | 633.24M | 624.02M | 614.16M | 592.87M | 595.38M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 164.40M | | | | 211.89M | | | | 194.42M | | | | 218.14M | | 225.45M | 218.10M | 189.09M | 194.09M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 215.55M | 23.40M | 211.40M | 195.48M | 184.51M | | 123.38M | 141.83M | 149.90M | | 139.83M | 143.24M | 149.71M | 159.19M | 157.21M | 159.02M | 175.34M | 185.68M | 171.43M | 176.27M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 215.55M | 23.40M | 211.40M | 195.48M | 184.51M | | 123.38M | 141.83M | 149.90M | | 139.83M | 143.24M | 149.71M | 159.19M | 157.21M | 159.02M | 175.34M | 185.68M | 171.43M | 176.27M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 770.59M | 806.50M | 70.32M | 845.63M | 860.03M | 820.57M | 791.51M | 816.02M | 821.77M | 827.19M | 799.20M | 776.28M | 785.81M | 800.79M | 803.75M | 792.26M | 799.37M | 799.84M | 764.30M | 771.65M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -180.44M | | | | 213.09M | | | | -218.62M | | | | 237.95M | | -208.77M | -207.17M | -201.74M | -193.62M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 0.53M | 0.03M | 0.72M | 2.66M | 2.66M | | | | | | 0.09M | 0.23M | | 0.41M | | | 0.01M | | 0.06M |