|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 179.60M | 259.46M | 64.69M | 47.54M | 294.70M | 263.50M | 52.52M | 269.70M | 37.10M | 39.37M | 41.93M | 35.06M | 145.00M | 153.50M | 45.97M | 186.70M | 186.50M | 194.20M | 167.95M | 128.20M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.40M | | | | 51.50M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 179.60M | 259.46M | 64.69M | 47.54M | 294.70M | 263.50M | 52.52M | 269.70M | 37.10M | 39.37M | 41.93M | 35.06M | 145.00M | 153.50M | 45.97M | 229.10M | 186.50M | 194.20M | 167.95M | 179.70M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 159.00M | 99.30M | 138.70M | 162.50M | 136.70M | 91.90M | 89.50M | 120.00M | 130.90M | 90.60M | 85.70M | 163.50M | 90.69M | 83.20M | 83.40M | 115.20M | 125.40M | 91.20M | 124.50M | 119.00M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.50M | 69.40M | 64.20M | 66.00M | 68.70M | 65.40M | 65.40M | 69.00M | 68.70M | 71.00M | 66.20M | 68.70M | 70.10M | 63.60M | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 238.50M | 168.70M | 202.90M | 228.50M | 205.40M | 157.30M | 154.90M | 189.00M | 199.60M | 161.60M | 151.90M | 232.20M | 160.79M | 146.80M | 83.40M | 115.20M | 125.40M | 91.20M | 124.50M | 119.00M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.94M | 8.13M | 8.74M | 6.73M | 6.87M | 6.89M | 11.07M | 17.90M | 23.72M | 23.62M | 11.32M | 3.44M | 23.24M | 11.26M | 23.49M | 2.40M | | 19.98M | | 49.00M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 385.71M | 461.15M | 493.64M | 574.35M | 476.86M | 449.83M | 645.79M | 479.76M | 348.37M | 269.81M | 263.80M | 357.78M | 317.20M | 319.60M | 331.43M | 386.00M | 360.12M | 370.75M | 358.51M | 351.80M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 182.66M | 178.57M | 175.32M | 179.40M | 175.51M | 175.26M | 135.37M | 145.30M | 158.72M | 157.51M | 162.06M | 161.90M | 159.71M | 158.10M | 154.93M | 156.10M | 155.25M | 154.27M | 155.16M | 160.50M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 251.63M | 251.63M | 251.63M | 4.60M | 251.63M | 251.63M | 247.00M | | 254.12M | 254.06M | 254.06M | 254.10M | 254.06M | 254.06M | 254.06M | 248.60M | 248.62M | 250.26M | 249.56M | 249.60M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 547.10M | 544.59M | 542.00M | 539.40M | 536.81M | 534.25M | 526.99M | 597.00M | 594.33M | 591.44M | 588.69M | 586.03M | 583.37M | 580.79M | 578.31M | 575.70M | 570.26M | 568.71M | 566.24M | 534.10M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 798.73M | 796.22M | 793.63M | 544.00M | 788.44M | 785.88M | 773.99M | 597.00M | 848.45M | 845.49M | 842.75M | 840.13M | 837.43M | 834.86M | 832.37M | 824.30M | 818.88M | 818.97M | 815.80M | 783.70M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.80M | 16.40M | 10.45M | 10.01M | 16.40M | 16.40M | 14.82M | 16.40M | 17.67M | 16.69M | 16.41M | 16.88M | 19.50M | 19.50M | 19.50M | 45.30M | 19.50M | 26.85M | 22.00M | 22.00M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,470.58M | 1,434.77M | 1,428.86M | 1,425.05M | 1,411.43M | 1,431.94M | 1,326.23M | 1,401.74M | 1,409.70M | 1,396.75M | 1,395.78M | 1,382.51M | 1,378.01M | 1,373.90M | 1,368.11M | 1,404.60M | 1,406.22M | 1,419.20M | 1,415.34M | 1,385.90M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,856.29M | 1,895.92M | 1,922.50M | 1,999.40M | 1,888.28M | 1,881.77M | 1,972.02M | 1,881.50M | 1,758.07M | 1,666.55M | 1,659.58M | 1,740.29M | 1,695.21M | 1,693.50M | 1,699.54M | 1,790.60M | 1,766.34M | 1,789.95M | 1,773.86M | 1,737.70M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.52M | 40.13M | 42.59M | 55.96M | 38.42M | 38.54M | 40.78M | 52.07M | 39.09M | 33.47M | 28.88M | 36.19M | 42.98M | 31.51M | 35.45M | 75.80M | 35.84M | 30.52M | 34.29M | 93.20M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.92M | | 8.24M | | 8.02M | | 7.98M | | 7.83M | 7.88M | 7.80M | 7.79M | 7.80M | 7.97M | 7.84M | 7.35M | 2.50M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.52M | 40.13M | 42.59M | 62.88M | 38.42M | 46.78M | 40.78M | 60.08M | 39.09M | 41.45M | 28.88M | 44.02M | 50.86M | 39.32M | 43.24M | 83.60M | 43.81M | 38.36M | 41.64M | 95.70M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.81M | 22.79M | 30.75M | 165.53M | 14.24M | 21.20M | 126.16M | 23.46M | 140.77M | 15.49M | 131.49M | 23.21M | 146.71M | 142.21M | 12.06M | 177.60M | 149.12M | 16.42M | 19.07M | 182.70M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.42M | 16.25M | 12.68M | 25.02M | 14.13M | 18.97M | 22.98M | 24.45M | 27.87M | 28.96M | 23.90M | 37.39M | 28.51M | 29.14M | 23.01M | | 32.77M | 44.54M | 37.58M | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.00M | 3.25M | | | | | 100.00M | 100.00M | 100.00M | 100.00M | 100.00M | 100.00M | 100.00M | 100.00M | 100.00M | 100.00M | 100.00M | 100.00M | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.27M | 70.50M | 10.61M | 10.69M | 10.69M | 10.66M | 8.40M | 7.54M | 57.66M | 58.69M | 6.92M | 63.50M | 63.11M | 6.63M | 6.71M | 6.40M | 64.91M | 64.69M | 63.59M | 67.60M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.99M | 7.45M | 54.11M | 53.35M | 7.03M | 7.08M | 49.57M | 49.49M | 48.30M | 47.76M | 46.90M | 45.30M | 43.69M | 43.20M | 43.90M | 42.70M | 41.20M | 40.00M | 39.60M | 39.80M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 335.10M | 344.86M | 344.98M | 410.73M | 334.77M | 343.80M | 519.11M | 470.72M | 405.17M | 400.18M | 384.34M | 460.45M | 409.97M | 394.17M | 386.85M | 445.30M | 414.68M | 431.25M | 340.11M | 365.60M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.20M | 64.09M | 61.50M | 59.62M | 61.20M | 63.56M | 31.44M | 30.38M | 33.26M | 31.76M | 32.65M | 34.39M | 36.49M | 37.09M | 35.72M | 34.30M | 36.24M | 35.34M | 34.02M | 32.20M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,271.44M | 1,278.50M | 1,279.10M | 1,279.62M | 1,280.20M | 1,280.70M | 1,281.30M | 1,241.90M | 1,174.56M | 1,083.50M | 1,084.01M | 1,084.50M | 1,085.00M | 1,085.51M | 1,086.03M | 1,086.60M | 1,087.10M | 1,086.99M | 1,187.59M | 1,188.20M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.36M | 47.79M | 46.72M | 46.10M | 45.14M | 43.87M | 42.62M | 42.34M | 41.20M | 40.96M | 40.14M | 38.66M | 37.29M | 37.20M | 37.68M | 36.70M | 35.40M | 34.29M | 33.87M | 34.20M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.02M | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.01M | 67.78M | 69.01M | 76.23M | 73.63M | 75.06M | 74.68M | 220.00M | 67.35M | 70.04M | 70.23M | 215.60M | 58.81M | 58.90M | 57.49M | 54.60M | 50.08M | 50.44M | 58.77M | 223.70M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 404.70M | 325.28M | 395.10M | 320.85M | 313.60M | 338.20M | 279.62M | 275.12M | 337.50M | 334.70M | 335.60M | 269.10M | 333.00M | 333.30M | 271.28M | 310.50M | 320.43M | 390.20M | 314.60M | 372.90M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.59M | 17.98M | 19.50M | 17.05M | 14.72M | 15.32M | 16.26M | 19.09M | 17.41M | 17.44M | 17.76M | 16.35M | 16.89M | 15.93M | 16.22M | 38.70M | 16.45M | 17.32M | 15.82M | 35.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,159.10M | 2,160.70M | 2,157.32M | 2,225.12M | 2,138.73M | 2,175.10M | 2,257.35M | 2,163.49M | 2,029.34M | 1,930.12M | 1,915.53M | 1,974.91M | 1,923.13M | 1,909.27M | 1,899.99M | 1,967.90M | 1,965.63M | 1,985.17M | 1,989.96M | 1,976.50M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,173.69M | 2,178.67M | 2,176.82M | 2,242.17M | 2,153.45M | 2,190.42M | 2,273.61M | 2,182.57M | 2,046.75M | 1,947.55M | 1,933.29M | 1,991.26M | 1,940.01M | 1,925.20M | 1,916.21M | 2,006.60M | 1,982.09M | 2,002.49M | 2,005.78M | 2,011.50M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,284.44M | 1,281.75M | 1,279.10M | 1,279.62M | 1,280.20M | 1,280.70M | 1,381.30M | 1,341.90M | 1,274.56M | 1,183.50M | 1,184.01M | 1,184.50M | 1,185.00M | 1,185.51M | 1,186.03M | 1,186.60M | 1,187.10M | 1,186.99M | 1,187.59M | 1,188.20M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -317.40M | -282.75M | -254.32M | -242.81M | -265.17M | -308.66M | -301.59M | -301.08M | -288.68M | -281.00M | -273.71M | -250.97M | -244.81M | -231.70M | -216.67M | -216.00M | -215.75M | -212.54M | -231.92M | -273.90M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -317.40M | -282.75M | -254.32M | -242.81M | -265.17M | -308.66M | -301.59M | -301.08M | -288.68M | -281.00M | -273.71M | -250.97M | -244.81M | -231.70M | -216.67M | -216.00M | -215.75M | -212.54M | -231.92M | -273.90M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,856.29M | 1,895.92M | 1,922.50M | 1,999.40M | 1,888.28M | 1,881.77M | 1,972.02M | 1,881.50M | 1,758.07M | 1,666.55M | 1,659.58M | 1,740.29M | 1,695.21M | 1,693.50M | 1,699.54M | 1,790.60M | 1,766.34M | 1,789.95M | 1,773.86M | 1,737.70M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.89M | 7.83M | 7.78M | 7.83M | 8.25M | 9.15M | 9.28M | 9.36M | 9.24M | 9.30M | 0.32M | 9.53M | 9.38M | 9.52M | 9.51M | 9.48M | 9.06M | 9.30M | 10.26M | 11.30M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.95M | -0.06M | -0.06M | 35.41M | 52.52M | 68.27M | -0.07M | 84.54M | 103.93M | -0.07M | -0.07M | -0.06M | 159.60M | 174.97M | 186.24M | 183.60M | -0.07M | -0.07M | 189.85M | 175.10M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |