|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 167.18M | 46.48M | 33.81M | 12.59M | 39.31M | 47.93M | 71.15M | 60.23M | 465.71M | 219.09M | 220.91M | 189.46M | 208.50M | 518.98M | 383.30M | 267.71M | 217.77M | 192.65M | 123.77M | 126.90M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.26M | | | 10.97M | 10.97M | 10.97M | 10.97M | 10.97M | 10.97M | 10.97M | 10.97M | 10.97M | 10.97M | 10.97M | 10.97M | 10.97M | 10.97M | 10.97M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 167.18M | 46.48M | 45.07M | 12.59M | 39.31M | 58.90M | 82.12M | 71.19M | 476.68M | 230.06M | 231.88M | 200.42M | 219.47M | 529.94M | 394.27M | 278.68M | 228.74M | 203.62M | 134.74M | 137.87M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.93M | 90.50M | 86.98M | 93.24M | 108.31M | 108.01M | 100.89M | 95.19M | 117.68M | 140.33M | 157.32M | 146.79M | 161.25M | 168.09M | 165.92M | 165.57M | 178.88M | 192.51M | 178.07M | 175.40M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.93M | 90.50M | 86.98M | 93.24M | 108.31M | 108.01M | 100.89M | 95.19M | 117.68M | 140.33M | 157.32M | 146.79M | 161.25M | 168.09M | 165.92M | 165.57M | 178.88M | 192.51M | 178.07M | 175.40M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.54M | | | | 24.36M | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.99M | 9.80M | 9.73M | 11.77M | 13.07M | 13.43M | 13.47M | 14.18M | 16.78M | 17.52M | 17.86M | 18.54M | 18.91M | 20.24M | 21.54M | 22.70M | 23.28M | 24.14M | | |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.42M | 16.81M | 3.20M | 13.84M | 2.95M | 7.11M | 6.79M | 6.61M | 18.12M | 12.23M | 17.22M | 14.97M | 9.46M | 8.08M | 41.04M | 6.46M | 6.31M | 5.53M | 37.51M | 19.91M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 269.25M | 167.16M | 146.48M | 133.99M | 181.16M | 191.48M | 207.48M | 187.83M | 629.39M | 413.34M | 426.32M | 385.40M | 425.80M | 743.05M | 613.30M | 491.70M | 464.52M | 448.00M | 369.28M | 359.70M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.69M | | | | 65.94M | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 532.82M | 617.35M | 644.60M | 646.69M | 668.38M | 685.35M | 720.55M | 711.44M | 818.24M | 935.40M | 980.55M | 978.62M | 987.39M | 1,059.72M | 1,164.82M | 1,201.60M | 1,240.75M | 1,268.94M | 1,289.41M | 1,304.74M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.95M | 1.95M | 2.12M | 11.26M | 2.81M | 1.71M | 1.90M | 1.97M | 2.00M | 4.66M | 2.20M | 2.28M | 3.25M | 2.42M | 2.50M | 4.99M | 2.93M | 3.03M | 96.27M | 2.95M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.76M | 33.00M | 232.86M | 258.41M | 28.76M | 38.69M | 274.46M | 274.46M | 345.17M | 462.64M | 735.67M | | 0.35M | 170.37M | 1,002.27M | 46.82M | 1,088.71M | 1,115.86M | 1,120.06M | 1,194.10M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.93M | 92.91M | 93.72M | 100.86M | 96.76M | 94.79M | 91.78M | 87.71M | 187.15M | 256.69M | 241.43M | 228.87M | 216.96M | 273.31M | 313.47M | 319.53M | 315.43M | 308.94M | 290.86M | 272.48M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.68M | 125.91M | 326.58M | 359.28M | 125.52M | 133.48M | 366.24M | 362.17M | 532.32M | 719.33M | 977.10M | 228.87M | 217.32M | 443.68M | 1,315.73M | 366.36M | 1,404.13M | 1,424.81M | 1,410.91M | 1,466.58M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.09M | 46.78M | 43.96M | 41.24M | 34.06M | 25.55M | 22.90M | 23.49M | 16.41M | 6.60M | 11.22M | 11.02M | 8.41M | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.13M | 18.35M | 14.77M | 18.57M | 20.53M | 24.00M | 27.11M | 26.62M | 28.53M | 30.09M | 26.25M | 23.91M | 0.94M | 23.44M | 24.70M | 23.19M | | 21.91M | 21.24M | 21.27M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 958.58M | 1,113.24M | 1,137.10M | 1,172.99M | 1,189.56M | 1,207.86M | 1,241.74M | 1,232.06M | 1,787.90M | 2,084.67M | 2,109.14M | 2,091.85M | 2,086.06M | 2,380.18M | 2,616.76M | 2,714.17M | 2,792.39M | 2,837.29M | 2,934.05M | 2,910.75M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,227.83M | 1,280.40M | 1,283.58M | 1,306.97M | 1,370.72M | 1,399.35M | 1,449.21M | 1,419.89M | 2,417.29M | 2,498.01M | 2,535.47M | 2,477.25M | 2,511.86M | 3,123.23M | 3,230.07M | 3,205.87M | 3,256.91M | 3,285.29M | 3,303.33M | 3,270.45M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.06M | 69.52M | 63.09M | 65.24M | 73.27M | 71.07M | 74.20M | 66.64M | 87.60M | 100.11M | 116.79M | 79.99M | 94.20M | 101.63M | 111.09M | 102.94M | 116.83M | 112.96M | 102.47M | 89.97M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.06M | 69.52M | 63.09M | 65.24M | 73.27M | 71.07M | 74.20M | 66.64M | 87.60M | 100.11M | 116.79M | 79.99M | 94.20M | 101.63M | 111.09M | 102.94M | 116.83M | 112.96M | 102.47M | 89.97M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.61M | 1.96M | 22.21M | 1.95M | 16.39M | 20.06M | 2.86M | 3.44M | 14.85M | 3.72M | 22.66M | 12.13M | 16.59M | 25.05M | 32.62M | 3.26M | 21.95M | 3.60M | 36.32M | 19.93M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.66M | 41.95M | 36.33M | 35.47M | 47.37M | 38.74M | 46.24M | 34.95M | 45.33M | 54.01M | 48.46M | 36.43M | 41.55M | 49.00M | 56.79M | 43.11M | 50.73M | 54.37M | 64.72M | 60.61M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.72M | 16.75M | 9.90M | 9.87M | 7.64M | 8.34M | 8.97M | 9.27M | 32.75M | 33.96M | 35.78M | 63.37M | 65.33M | 38.37M | 42.62M | 20.97M | 22.51M | 24.28M | 25.73M | 24.59M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.21M | 7.13M | 7.31M | 7.12M | 6.42M | 6.90M | 7.00M | 7.19M | 8.51M | 8.63M | 9.04M | 8.82M | 8.85M | 10.49M | 10.29M | 11.04M | 11.78M | 11.69M | 11.95M | 11.74M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.13M | 3.42M | 3.40M | 5.50M | 3.73M | 3.89M | 3.74M | 4.15M | 16.26M | 18.85M | 31.47M | 29.71M | 30.66M | 47.80M | 50.69M | 49.72M | 44.18M | 48.49M | 45.15M | 45.71M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 147.56M | 178.37M | 152.19M | 143.55M | 163.01M | 162.83M | 177.60M | 145.12M | 219.18M | 253.18M | 278.86M | 244.12M | 269.69M | 291.25M | 307.32M | 251.39M | 273.42M | 296.50M | 293.90M | 259.99M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 526.83M | 534.75M | 542.50M | 560.59M | 575.56M | 578.46M | 585.01M | 577.57M | 983.34M | 1,012.17M | 1,007.66M | 980.88M | 976.62M | 1,045.51M | 1,090.63M | 1,115.41M | 1,120.96M | 1,122.52M | 1,128.93M | 1,126.76M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.93M | 0.88M | 31.50M | 0.89M | 0.90M | 0.52M | 41.84M | 0.44M | 0.48M | 0.52M | 0.63M | 0.91M | 1.19M | 15.38M | 19.09M | 13.95M | 16.21M | 17.39M | 18.96M | 16.71M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.54M | 59.00M | 56.38M | 58.26M | 59.03M | 58.53M | 57.34M | 62.16M | 71.04M | 68.58M | 66.07M | 66.63M | 65.71M | 68.60M | 64.45M | 72.33M | 79.16M | 74.75M | 72.51M | 73.70M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.44M | 31.02M | 30.18M | 80.58M | 28.10M | 28.72M | 28.28M | 105.17M | 107.95M | 104.40M | 123.13M | 31.61M | 131.49M | 133.64M | 28.74M | 32.40M | 178.68M | 172.30M | 35.15M | 33.61M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 764.90M | 841.43M | 830.94M | 791.34M | 885.06M | 884.07M | 923.04M | 813.07M | 1,300.96M | 1,362.75M | 1,390.55M | 1,419.72M | 1,342.86M | 1,458.06M | 1,650.49M | 1,626.58M | 1,524.05M | 1,545.63M | 1,699.47M | 1,668.55M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 839.34M | 872.45M | 861.12M | 871.92M | 913.15M | 912.79M | 951.32M | 918.24M | 1,408.91M | 1,467.15M | 1,513.68M | 1,451.33M | 1,474.35M | 1,591.70M | 1,679.23M | 1,658.98M | 1,702.73M | 1,717.93M | 1,734.62M | 1,702.16M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 541.55M | 551.50M | 552.40M | 570.47M | 583.19M | 586.80M | 593.98M | 586.84M | 1,016.09M | 1,046.13M | 1,043.44M | 1,044.25M | 1,041.95M | 1,083.88M | 1,133.25M | 1,136.38M | 1,143.47M | 1,146.81M | 1,154.66M | 1,151.34M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 388.49M | 407.95M | 422.46M | 435.05M | 457.57M | 486.56M | 497.90M | 501.65M | 1,008.38M | 1,030.87M | 1,021.79M | 1,025.92M | 1,037.51M | 1,531.53M | 1,550.84M | 1,546.89M | 1,554.18M | 1,567.36M | 1,568.71M | 1,568.29M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 388.49M | 407.95M | 422.46M | 435.05M | 457.57M | 486.56M | 497.90M | 501.65M | 1,008.38M | 1,030.87M | 1,021.79M | 1,025.92M | 1,037.51M | 1,531.53M | 1,550.84M | 1,546.89M | 1,554.18M | 1,567.36M | 1,568.71M | 1,568.29M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,227.83M | 1,280.40M | 1,283.58M | 1,306.97M | 1,370.72M | 1,399.35M | 1,449.21M | 1,419.89M | 2,417.29M | 2,498.01M | 2,535.47M | 2,477.25M | 2,511.86M | 3,123.23M | 3,230.07M | 3,205.87M | 3,256.91M | 3,285.29M | 3,303.33M | 3,270.45M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -250.00M | -234.14M | -5.10M | -220.81M | -203.01M | 7.93M | 7.54M | -168.37M | 7.61M | -144.71M | -1.08M | 5.04M | -143.63M | -137.86M | -132.99M | -137.79M | -132.59M | -3.63M | -125.11M | -130.65M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | 0.33M | 0.25M | 0.49M | 0.42M | 0.42M | 0.17M | 0.36M | 0.36M | 0.38M | 0.18M | 0.24M | 0.41M | 0.23M | 0.20M | 0.47M | 0.26M | 0.26M | 0.21M | 0.29M |