|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 283.67M | 253.67M | 233.27M | 254.96M | 222.34M | 206.03M | 207.66M | 243.13M | 237.97M | 220.59M | 218.52M | 229.11M | 218.04M | 170.51M | 174.51M | 505.24M | 472.09M | 469.52M | 465.91M | 354.18M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.79M | 175.90M | 8.69M | 8.71M | 8.61M | 8.34M | 209.85M | 206.10M | 8.55M | 8.37M | 243.25M | 8.58M | 9.20M | 9.29M | 9.39M | 261.83M | 9.61M | 307.50M | 314.35M | 349.37M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 297.46M | 429.57M | 241.97M | 263.68M | 230.96M | 214.37M | 417.51M | 449.22M | 246.52M | 228.97M | 461.77M | 237.69M | 227.24M | 179.81M | 183.89M | 767.07M | 481.70M | 777.02M | 780.26M | 703.54M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.96M | 29.34M | 29.77M | 8.26M | 32.00M | 33.48M | 34.92M | 33.12M | 34.96M | 38.88M | 40.00M | 38.27M | 40.64M | 44.01M | 45.20M | 42.32M | 45.41M | 48.73M | 50.11M | 53.03M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | | | | 8.00M | | | | 8.10M | | | | 8.80M | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.96M | 37.34M | 29.77M | 8.26M | 32.00M | 41.48M | 34.92M | 33.12M | 34.96M | 46.98M | 40.00M | 38.27M | 40.64M | 52.81M | 45.20M | 42.32M | 45.41M | 48.73M | 50.11M | 53.03M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.24M | 110.99M | 119.31M | 119.89M | 132.71M | 151.62M | 156.06M | 150.30M | 154.94M | 166.48M | 164.93M | 163.43M | 171.94M | 191.92M | 199.48M | 207.78M | 225.49M | 248.46M | 253.45M | 275.96M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.34M | 31.01M | 31.21M | 27.27M | 29.82M | 34.69M | 45.56M | 45.56M | 44.92M | 39.62M | 44.00M | 47.14M | 40.39M | 39.17M | 36.56M | 40.28M | 43.42M | 51.22M | 56.21M | 58.55M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 167.55M | 610.86M | 162.56M | 162.56M | 158.99M | 158.99M | 189.18M | 686.65M | 189.56M | 719.72M | 186.57M | 722.30M | 185.65M | 729.00M | 739.96M | 1,066.96M | 186.82M | 1,125.96M | 1,145.38M | 1,092.05M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.63M | 53.81M | 52.20M | 50.87M | 51.51M | 56.73M | 55.61M | 59.77M | 61.85M | 68.10M | 69.00M | 63.31M | 59.93M | 65.97M | 63.23M | 64.15M | 67.44M | 75.33M | 74.87M | 86.89M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.39M | 37.72M | 42.51M | 42.00M | 43.38M | 24.22M | 39.22M | 10.68M | 39.22M | 36.22M | 10.12M | 13.16M | 12.30M | 13.33M | 13.55M | 13.97M | 13.75M | 51.90M | 25.72M | 6.88M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 283.62M | 285.76M | 284.62M | 286.21M | 286.80M | 286.83M | 297.36M | 300.08M | 302.12M | 302.37M | 303.80M | 310.66M | 308.85M | 306.48M | 304.72M | 305.24M | 321.91M | 324.89M | 331.08M | 473.51M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.92M | 62.10M | 61.46M | 62.15M | 61.02M | 56.82M | 58.03M | 59.62M | 60.01M | 58.22M | 56.98M | 61.71M | 60.16M | 58.45M | 57.09M | 57.08M | 57.96M | 58.83M | 59.58M | 124.66M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 345.54M | 347.86M | 346.08M | 348.36M | 347.81M | 343.65M | 355.39M | 359.70M | 362.13M | 360.59M | 360.78M | 372.37M | 369.01M | 364.93M | 361.81M | 362.32M | 379.87M | 383.72M | 390.66M | 598.17M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.29M | 16.35M | 15.62M | 15.91M | 15.77M | 12.14M | 12.43M | 19.13M | 19.61M | 25.70M | 25.98M | 26.25M | 25.25M | 25.36M | 24.99M | 25.09M | 25.84M | 29.45M | 29.55M | 13.45M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.99M | 4.74M | 5.85M | 6.54M | 5.99M | 6.62M | 8.24M | 9.86M | 10.79M | | 13.82M | 15.78M | | | 15.87M | 15.37M | 15.17M | 14.66M | 14.86M | 18.55M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 191.79M | 191.79M | 185.78M | 185.78M | 170.80M | 170.80M | 98.30M | 98.30M | 103.59M | 103.59M | 137.27M | 785.84M | 133.04M | 764.24M | 118.22M | 762.67M | 130.66M | 825.25M | 842.10M | 1,034.71M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 359.34M | 1,266.91M | 348.34M | 348.34M | 329.79M | 329.79M | 287.48M | 1,420.53M | 293.16M | 1,467.71M | 323.84M | 1,508.14M | 318.69M | 1,493.24M | 1,499.13M | 1,829.63M | 317.48M | 1,951.21M | 1,987.48M | 2,126.76M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.97M | 90.27M | 75.53M | 69.69M | 76.57M | 84.51M | 69.93M | 72.69M | 74.46M | 81.61M | 69.39M | 62.84M | 69.74M | 85.74M | 68.68M | 70.84M | 78.76M | 105.44M | 95.53M | 124.19M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.97M | 90.27M | 75.53M | 69.69M | 76.57M | 84.51M | 69.93M | 72.69M | 74.46M | 81.61M | 69.39M | 62.84M | 69.74M | 85.74M | 68.68M | 70.84M | 78.76M | 105.44M | 95.53M | 124.19M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.27M | 34.31M | 34.35M | 137.33M | 103.07M | 103.20M | 103.33M | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.24M | 52.26M | 51.84M | 52.45M | 53.36M | 52.33M | 52.92M | 54.20M | 57.39M | 57.18M | 57.98M | 55.66M | 59.50M | 59.57M | 57.90M | 58.85M | 60.18M | 61.87M | 61.46M | 68.04M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.88M | 12.60M | 13.14M | 15.05M | 14.93M | 16.00M | 16.30M | 18.76M | 18.60M | 18.90M | 18.30M | 20.40M | 20.07M | 21.57M | 24.20M | 31.00M | 33.30M | 33.90M | 33.10M | 39.50M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.40M | 155.09M | 59.70M | 59.70M | 59.26M | 59.26M | 91.60M | 145.38M | 97.63M | 191.97M | 101.10M | 173.19M | 103.77M | 269.38M | 254.00M | 264.04M | 95.88M | 200.57M | 190.05M | 231.75M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 260.63M | 264.19M | 311.84M | 312.17M | 312.52M | 312.90M | 358.98M | 359.29M | 359.69M | 325.85M | 326.22M | 326.57M | 224.00M | 224.26M | 224.50M | 517.19M | 517.60M | 518.08M | 518.55M | 519.00M |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.92M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.31M | 38.52M | 0.22M | 0.18M | 0.31M | 31.71M | | 0.37M | 0.35M | 86.37M | 0.37M | 0.47M | 0.42M | 2.08M | 2.19M | 1.82M | 2.02M | 2.57M | 2.57M | 2.57M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 196.58M | 213.59M | 161.84M | 163.51M | 228.85M | 180.90M | 189.18M | 192.90M | 199.14M | 194.90M | 190.12M | 198.91M | 189.00M | 181.73M | 241.59M | 183.67M | 184.29M | 247.18M | 186.11M | 212.44M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.06M | 4.76M | 11.40M | 11.94M | 11.90M | 3.57M | 10.26M | 11.04M | 11.13M | 10.50M | 11.24M | 10.23M | 9.26M | 12.34M | 12.32M | 12.13M | 16.82M | 19.77M | 20.10M | 19.56M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.51M | 57.51M | 59.91M | 59.91M | 53.05M | 53.05M | 56.79M | 56.79M | 58.78M | 58.78M | 79.93M | 697.52M | 74.01M | 676.33M | 63.45M | 965.92M | 72.61M | 905.96M | 896.68M | 965.28M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 565.43M | 594.67M | 625.82M | 624.98M | 645.07M | 655.65M | 696.98M | 707.94M | 718.64M | 721.94M | 706.31M | 707.75M | 708.71M | 688.67M | 675.24M | 978.05M | 893.01M | 925.72M | 916.78M | 984.83M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 260.63M | 264.19M | 311.84M | 312.17M | 312.52M | 312.90M | 358.98M | 359.29M | 359.69M | 360.11M | 360.53M | 360.92M | 361.32M | 327.33M | 327.71M | 620.51M | 517.60M | 518.08M | 518.55M | 519.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 240.44M | 672.24M | 654.50M | 675.02M | 217.48M | 692.23M | 705.34M | 712.59M | 136.75M | 745.77M | 774.88M | 800.40M | 140.91M | 804.57M | 823.89M | 851.58M | 148.99M | 1,025.48M | 1,070.70M | 1,141.92M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 240.44M | 672.24M | 654.50M | 675.02M | 217.48M | 692.23M | 705.34M | 712.59M | 136.75M | 745.77M | 774.88M | 800.40M | 140.91M | 804.57M | 823.89M | 851.58M | 148.99M | 1,025.48M | 1,070.70M | 1,120.01M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 359.34M | 1,266.91M | 348.34M | 348.34M | 329.79M | 329.79M | 287.48M | 1,420.53M | 293.16M | 1,467.71M | 323.84M | 1,508.14M | 318.69M | 1,493.24M | 1,499.13M | 1,829.63M | 317.48M | 1,951.21M | 1,987.48M | 2,126.76M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.22M | | 2.38M | 2.35M | 2.11M | 2.63M | 2.59M | 2.56M | 2.56M | 2.74M | 2.73M | 2.71M | 2.70M | 2.78M | 2.73M | 2.69M | 2.32M | | 1.95M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 325.23M | 352.95M | -55.38M | -51.71M | -55.04M | 402.01M | 414.93M | 405.96M | -28.92M | -32.10M | 457.93M | 477.68M | 493.83M | -51.55M | 536.43M | -57.98M | 586.55M | 612.69M | -34.84M | -35.77M |