|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | 21.09M | 35.90M | 23.81M | 28.52M | 26.17M | 14.36M | 32.22M | 42.23M | 8.79M | 10.31M | 7.99M | 8.06M | 8.44M | 3.81M | 5.38M | 5.26M | 13.06M | 6.27M | 9.61M | 10.29M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | 21.09M | 35.90M | 23.81M | 28.52M | 26.17M | 14.36M | 32.22M | 42.23M | 8.79M | 10.31M | 7.99M | 8.06M | 8.44M | 3.81M | 5.38M | 5.26M | 13.06M | 6.27M | 9.61M | 10.29M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | 165.16M | 168.39M | 174.06M | 168.92M | 176.97M | 193.11M | 188.04M | 168.63M | 156.31M | 215.09M | 169.30M | 184.80M | 176.04M | 215.87M | 219.28M | 206.50M | 182.22M | 213.47M | 203.62M | 262.69M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | 6.42M | 5.14M | 7.81M | 10.29M | 5.74M | 7.81M | 2.28M | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | 171.58M | 173.54M | 181.87M | 179.21M | 182.71M | 200.92M | 190.32M | 168.63M | 156.31M | 215.09M | 169.30M | 184.80M | 176.04M | 215.87M | 219.28M | 206.50M | 182.22M | 213.47M | 203.62M | 262.69M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | 381.16M | 410.54M | 463.72M | 536.09M | 555.81M | 596.72M | 714.35M | 765.42M | 888.75M | 985.79M | 1,103.43M | 1,170.49M | 1,200.92M | 1,049.30M | 1,075.63M | 1,089.24M | 1,035.64M | 930.94M | 1,022.47M | 1,042.20M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | 11.78M | 13.22M | 14.85M | 13.80M | 9.99M | 25.78M | 29.46M | 27.59M | 21.04M | 23.86M | 26.07M | 20.04M | 13.57M | 23.56M | 29.16M | 39.58M | 19.76M | 17.01M | 20.45M | 17.94M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | 605.15M | 656.70M | 712.92M | 782.82M | 801.91M | 868.25M | 989.80M | 1,029.15M | 1,116.80M | 1,265.90M | 1,326.62M | 1,380.51M | 1,410.96M | 1,301.45M | 1,320.37M | 1,330.91M | 1,257.50M | 1,158.62M | 1,262.23M | 1,326.37M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | 879.02M | 108.61M | 834.64M | 107.94M | 106.72M | 121.96M | 894.56M | 134.36M | 136.57M | 142.12M | 931.69M | 947.63M | 161.02M | 130.92M | 129.05M | 129.34M | 1,088.35M | 1,086.68M | 150.49M | 1,077.54M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | 684.80M | 695.87M | 713.83M | 705.97M | 703.41M | 703.83M | 703.85M | 704.01M | 703.81M | 704.01M | 703.84M | 705.22M | 705.28M | 704.81M | 704.80M | 705.23M | 705.05M | 705.17M | 705.06M | 704.90M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | 341.16M | 327.84M | 314.50M | 318.66M | 310.89M | 304.13M | 297.49M | 291.05M | 284.15M | 277.21M | 270.46M | 266.14M | 259.50M | 252.39M | 245.71M | 239.15M | 232.33M | 225.72M | 218.97M | 212.19M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | 1,025.96M | 1,023.71M | 1,028.34M | 1,024.63M | 1,014.30M | 1,007.96M | 1,001.33M | 995.07M | 987.96M | 981.22M | 974.30M | 971.36M | 964.78M | 957.20M | 950.51M | 944.38M | 937.38M | 930.89M | 924.02M | 917.09M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | 22.80M | 24.41M | 27.00M | 29.54M | 30.82M | 26.94M | 26.35M | 25.90M | 25.11M | 23.43M | 21.42M | 19.63M | 17.92M | 16.05M | 14.89M | 13.85M | 12.87M | 11.82M | 11.14M | 10.40M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | 2,076.07M | 2,027.06M | 2,033.15M | 2,031.59M | 2,051.72M | 2,069.97M | 2,079.59M | 2,109.49M | 2,110.87M | 2,101.90M | 2,123.89M | 2,143.06M | 2,168.97M | 2,200.51M | 2,222.53M | 2,246.01M | 2,283.21M | 2,282.84M | 2,285.07M | 2,278.24M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | 2,681.22M | 2,683.77M | 2,746.08M | 2,814.41M | 2,853.63M | 2,938.21M | 3,069.38M | 3,138.64M | 3,227.67M | 3,367.80M | 3,450.51M | 3,523.57M | 3,579.94M | 3,501.97M | 3,542.91M | 3,576.92M | 3,540.71M | 3,441.45M | 3,547.31M | 3,604.62M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | 82.54M | 91.12M | 108.48M | 127.64M | 102.66M | 87.25M | 126.04M | 117.10M | 130.47M | 117.65M | 119.25M | 119.79M | 88.74M | 88.49M | 123.59M | 128.61M | 107.09M | 88.37M | 125.35M | 115.44M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | 82.54M | 91.12M | 108.48M | 127.64M | 102.66M | 87.25M | 126.04M | 117.10M | 130.47M | 117.65M | 119.25M | 119.79M | 88.74M | 88.49M | 123.59M | 128.61M | 107.09M | 88.37M | 125.35M | 115.44M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | 68.80M | 60.34M | 61.96M | 52.40M | 70.57M | 68.78M | 70.11M | 67.04M | 72.55M | 73.85M | 67.18M | 53.35M | 58.41M | 69.35M | 80.72M | 87.84M | 91.59M | 69.23M | 77.37M | 68.18M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | 5.00M | 6.35M | 4.95M | 3.18M | 1.59M | 6.94M | 5.24M | 3.55M | 1.29M | 8.26M | 6.07M | 3.78M | 1.46M | 7.84M | 5.97M | 23.11M | 20.89M | 25.86M | 5.08M | 3.21M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | 4.47M | 4.04M | 4.56M | 3.17M | 2.47M | 1.80M | 0.85M | 0.25M | | 6.56M | | | 7.22M | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | 5.01M | 35.79M | 25.68M | 28.82M | 5.51M | 5.26M | 32.36M | 30.09M | 6.20M | 6.56M | 6.73M | 7.03M | 20.06M | 7.45M | 21.02M | 8.41M | 27.47M | 23.50M | 15.87M | 24.62M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | 416.61M | 440.58M | 490.90M | 531.26M | 562.38M | 634.88M | 711.33M | 729.29M | 824.96M | 897.39M | 993.14M | 1,064.53M | 1,098.43M | 1,000.70M | 1,024.25M | 1,059.64M | 989.49M | 873.33M | 972.76M | 987.04M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | 5.39M | 5.11M | 2.31M | 3.33M | 3.27M | 3.21M | 3.14M | 3.08M | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | 1,323.67M | 1,308.27M | 1,329.35M | 1,349.96M | 1,364.51M | 1,361.71M | 1,399.28M | 1,425.12M | 1,427.35M | 1,495.39M | 1,492.35M | 1,528.43M | 1,567.10M | 1,519.88M | 1,599.14M | 1,613.00M | 1,649.76M | 1,645.21M | 1,628.94M | 1,659.86M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | 19.75M | 223.33M | 21.55M | 24.50M | 28.11M | 29.09M | 29.61M | 31.08M | 31.09M | 271.46M | 30.95M | 33.62M | 32.64M | 31.40M | 23.28M | 39.39M | 38.57M | 33.76M | 34.07M | 32.27M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | 32.42M | 31.51M | 30.72M | 30.62M | 29.63M | 24.82M | 23.93M | 28.73M | 31.56M | 32.71M | 37.40M | 40.30M | 44.26M | 88.67M | 88.78M | 97.89M | 99.10M | 105.91M | 106.29M | 112.70M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | 25.87M | 24.16M | 17.69M | 4.61M | 5.29M | 3.02M | 2.49M | 1.89M | 0.61M | | | | | | | | | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | 1,407.11M | 1,384.67M | 1,396.66M | 1,413.03M | 1,429.22M | 1,414.89M | 1,453.22M | 1,489.88M | 1,489.32M | 1,553.20M | 1,560.70M | 1,602.35M | 1,644.00M | 1,639.96M | 1,705.24M | 1,727.16M | 1,766.53M | 1,759.02M | 1,769.30M | 1,801.62M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | 2,681.22M | 2,683.77M | 2,746.08M | 2,814.41M | 2,853.63M | 2,938.21M | 3,069.38M | 3,138.64M | 3,227.67M | 3,367.80M | 3,450.51M | 3,523.57M | 3,579.94M | 3,501.97M | 3,542.91M | 3,576.92M | 3,540.71M | 3,441.45M | 3,547.31M | 3,604.62M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | 1,328.67M | 1,314.62M | 1,334.30M | 1,353.14M | 1,366.10M | 1,368.65M | 1,404.53M | 1,428.67M | 1,428.63M | 1,503.65M | 1,498.41M | 1,532.21M | 1,568.56M | 1,527.72M | 1,605.11M | 1,636.11M | 1,670.65M | 1,671.07M | 1,634.03M | 1,663.07M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | 857.50M | 858.51M | 858.51M | 870.12M | 862.03M | 888.44M | 904.84M | 919.47M | 913.39M | 917.20M | 896.68M | 856.68M | 837.51M | 861.31M | 813.42M | 790.13M | 784.68M | 809.10M | 805.24M | 815.96M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | 2,681.22M | 2,683.77M | 2,746.08M | 2,814.41M | 2,853.63M | 2,938.21M | 3,069.38M | 3,138.64M | 3,227.67M | 3,367.80M | 3,450.51M | 3,523.57M | 3,579.94M | 3,501.97M | 3,542.91M | 3,576.92M | 3,540.71M | 3,441.45M | 3,547.31M | 3,604.62M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | 0.32M | 0.32M | 0.34M | 0.49M | 0.88M | 2.24M | 2.43M | 3.15M | 5.63M | 8.89M | 9.94M | 13.94M | 17.98M | 18.11M | 26.26M | 26.69M | 26.69M | 26.69M | 26.69M | 27.04M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | 1,504.25M | -647.49M | -650.76M | 1,514.34M | -639.52M | -8.95M | -594.78M | 1,530.44M | -9.21M | -557.87M | -572.21M | -9.45M | -8.14M | -14.74M | -604.32M | -9.91M | -11.68M | 1,559.87M | -621.68M | 1,564.90M |