|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.41M | 29.61M | 19.35M | 28.55M | 37.78M | 64.64M | 72.50M | 78.10M | 39.32M | 48.24M | 28.50M | 35.17M | 48.64M | 46.92M | 37.77M | 114.34M | 77.74M | 89.22M | 152.05M | 143.61M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.54M | 69.78M | 24.73M | 25.97M | 91.74M | 32.51M | 41.79M | 58.46M | 77.88M | 87.57M | 25.75M | 30.88M | 114.72M | 108.72M | 92.84M | 92.40M | 134.51M | 390.17M | 947.66M | 434.80M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 145.94M | 99.39M | 44.08M | 54.52M | 129.53M | 97.14M | 114.29M | 136.56M | 117.20M | 135.82M | 54.24M | 66.04M | 163.36M | 155.65M | 130.61M | 206.75M | 212.26M | 479.39M | 1,099.71M | 578.40M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.00M | 104.52M | 49.34M | 9.19M | 97.04M | 110.85M | 109.59M | 90.08M | 35.24M | 34.31M | 42.72M | 53.23M | 36.60M | 71.83M | 34.15M | 124.89M | 137.72M | 283.14M | 558.82M | 168.36M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.27M | 9.81M | 2.07M | 2.37M | 3.06M | 4.16M | 1.42M | 1.62M | | 1.04M | | | 0.73M | 5.31M | 0.72M | 8.78M | 3.49M | 3.04M | 3.29M | 3.93M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.27M | 114.33M | 51.41M | 11.56M | 100.10M | 115.00M | 111.01M | 91.70M | 35.24M | 35.35M | 42.72M | 53.23M | 37.33M | 77.14M | 34.86M | 133.67M | 141.21M | 286.18M | 562.10M | 172.29M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 458.02M | 565.71M | 558.34M | 564.82M | 458.35M | 625.50M | 922.55M | 967.52M | 981.64M | 1,000.81M | | 579.40M | 1,097.14M | 1,277.30M | 642.26M | 759.58M | 794.81M | 1,223.09M | 1,535.75M | 1,319.45M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.56M | 4.07M | 7.35M | 8.19M | 7.56M | 9.13M | 6.72M | 8.46M | 6.96M | 5.54M | | 7.54M | 8.41M | 9.19M | 8.24M | 14.01M | 15.36M | 17.47M | 19.52M | 27.21M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 964.23M | 1,014.64M | 909.69M | 1,125.90M | 1,181.12M | 979.26M | 1,315.43M | 1,324.34M | 1,267.19M | 1,294.92M | 1,340.28M | 1,349.19M | 1,442.20M | 1,645.54M | 1,489.70M | 1,757.88M | 1,743.49M | 2,111.30M | 3,341.67M | 3,668.33M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | | | | 0.41M | 0.41M | 0.41M | 0.41M | 2.72M | 2.72M | 2.72M | 2.72M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.61M | 8.91M | 9.44M | 9.54M | 9.85M | 10.48M | 11.60M | 11.47M | 12.51M | 13.69M | 14.99M | 16.23M | 20.26M | 20.01M | 23.99M | 32.19M | 45.51M | 45.52M | 46.67M | 47.19M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.47M | 29.68M | 30.90M | 32.51M | 70.83M | 73.02M | 76.25M | 81.00M | 88.53M | 91.22M | 91.89M | 93.73M | 50.46M | 51.01M | 48.46M | 38.41M | 33.02M | 31.66M | 38.44M | 39.49M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.94M | 102.31M | 100.94M | 100.94M | 102.31M | 102.31M | 102.31M | 100.94M | 100.94M | 100.94M | 102.31M | 120.96M | 78.00M | 199.94M | 199.94M | 218.28M | 228.65M | 228.70M | 230.06M | 245.10M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.63M | 31.73M | 77.89M | 114.05M | 67.97M | 114.05M | 118.56M | 64.28M | 119.06M | 119.06M | 119.06M | 8.50M | 101.66M | 166.68M | 166.78M | 187.78M | 220.78M | 132.11M | 128.80M | 147.68M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 194.58M | 134.03M | 178.83M | 214.99M | 170.27M | 216.35M | 220.86M | 165.22M | 220.00M | 220.00M | 221.36M | 129.46M | 179.66M | 366.62M | 366.72M | 406.06M | 449.43M | 360.80M | 358.86M | 392.78M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 5.47M | 5.47M | 5.46M | 5.46M | 8.64M | 13.17M | 12.94M | 9.32M | 3.75M | 5.73M | 4.71M | 5.73M | 4.61M | 8.57M | 7.09M | 6.12M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 227.35M | 232.65M | 226.24M | 220.69M | 261.53M | 261.15M | 266.95M | 268.56M | 278.38M | 284.31M | 283.58M | 320.30M | 385.62M | 383.48M | 379.61M | 425.67M | 471.94M | 468.07M | 470.22M | 505.74M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,191.58M | 1,247.28M | 1,135.93M | 1,346.58M | 1,442.66M | 1,240.41M | 1,582.38M | 1,592.90M | 1,545.57M | 1,579.24M | | 1,669.49M | 1,827.82M | 2,029.02M | 1,869.30M | 2,183.55M | 2,215.43M | 2,579.37M | 3,811.89M | 4,174.07M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 200.35M | 178.80M | | | | | | | | | | | | | | | | | | |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.20M | 93.40M | 93.70M | 93.90M | | 94.30M | 94.53M | 94.64M | 95.31M | 95.18M | 3.23M | | 8.37M | 6.69M | 4.02M | | 3.99M | 4.19M | 4.00M | 4.00M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 293.55M | 272.20M | 93.70M | 93.90M | | 94.30M | 94.53M | 94.64M | 95.31M | 95.18M | 3.23M | | 8.37M | 6.69M | 4.02M | | 3.99M | 4.19M | 4.00M | 4.00M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.79M | 12.84M | 16.42M | 21.40M | 21.81M | 17.66M | 14.04M | 19.76M | 20.42M | 14.56M | | 16.79M | 16.80M | 17.38M | 15.91M | 30.29M | 34.02M | 29.72M | 31.33M | 51.13M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 185.00M | 70.35M | 160.00M | 255.00M | 75.78M | 63.00M | 247.00M | 83.33M | 8.08M | 20.42M | 28.91M | 51.15M | 26.75M | 46.05M | 5.81M | 86.48M | 96.18M | 213.85M | 338.22M | 47.17M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.02M | 7.10M | 1.34M | 0.27M | 0.40M | 10.23M | | | 1.00M | 3.50M | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 194.42M | 27.07M | 12.82M | 30.97M | 175.54M | 22.08M | 174.20M | 35.88M | 181.36M | 151.17M | 7.06M | 150.88M | 263.29M | 327.56M | 318.16M | 24.49M | 426.90M | 779.62M | 77.48M | 1,404.04M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 709.59M | 757.16M | 614.54M | 787.98M | 836.74M | 615.46M | 1,020.39M | 1,009.42M | 924.06M | 704.98M | 719.66M | 764.81M | 883.77M | 989.62M | 944.61M | 1,129.04M | 1,114.13M | 1,543.08M | 2,754.24M | 3,119.33M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.25M | 93.45M | 93.65M | 93.86M | 94.07M | 98.18M | 1.75M | 1.75M | | 270.00M | | 3.99M | 245.00M | 3.99M | 225.00M | 7.35M | 3.35M | 290.00M | 300.00M | 98.00M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.08M | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.32M | 1.42M | 1.56M | 1.73M | 1.86M | 0.97M | 1.09M | 1.17M | 1.27M | 1.43M | 1.62M | 3.83M | 54.22M | 53.66M | 53.07M | 53.32M | 53.16M | 53.12M | 55.02M | 59.56M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.51M | 18.09M | 16.33M | 14.95M | 15.41M | 15.39M | 15.50M | 14.79M | 16.68M | 16.73M | 16.70M | 16.72M | 22.19M | 22.29M | 21.87M | 20.29M | 18.34M | 18.20M | 18.30M | 18.19M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.29M | 6.96M | 6.62M | 6.30M | 5.97M | 111.69M | 118.17M | 103.16M | 22.73M | 48.57M | 46.13M | 69.94M | 45.34M | 71.52M | 26.61M | 20.00M | 31.95M | 242.02M | 377.45M | 83.90M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 822.35M | 868.70M | 724.52M | 896.79M | 946.22M | 622.83M | 924.63M | 927.61M | 922.44M | 947.58M | -46.13M | 1,012.55M | 1,120.63M | 1,292.78M | 1,176.91M | 1,466.68M | 1,480.81M | 1,640.26M | 2,725.61M | 3,183.29M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 827.64M | 875.65M | 731.14M | 903.09M | 952.19M | 734.52M | 1,042.80M | 1,030.77M | 945.18M | 996.15M | | 1,082.49M | 1,165.96M | 1,364.30M | 1,203.51M | 1,486.68M | 1,512.76M | 1,882.28M | 3,103.06M | 3,267.19M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 278.25M | 163.79M | 253.65M | 348.86M | 169.85M | 161.18M | 248.75M | 85.08M | 8.08M | 290.42M | 28.91M | 55.14M | 271.75M | 50.04M | 230.81M | 93.83M | 99.53M | 503.85M | 638.22M | 145.17M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 363.94M | 371.63M | 404.79M | 443.49M | 490.47M | 505.89M | 539.58M | 562.14M | 600.39M | 583.09M | 585.38M | 587.00M | 661.86M | 664.72M | 665.79M | 696.87M | 649.52M | 697.10M | 708.83M | 906.88M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 363.94M | 371.63M | 404.79M | 441.76M | 490.47M | 505.89M | 539.58M | 562.14M | 600.39M | 583.09M | 585.38M | 587.00M | 661.86M | 664.72M | 665.79M | 696.87M | 702.67M | 697.10M | 708.83M | 847.32M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,191.58M | 1,247.28M | 1,135.93M | 1,346.58M | 1,442.66M | 1,240.41M | 1,582.38M | 1,592.90M | 1,545.57M | 1,579.24M | | 1,669.49M | 1,827.82M | 2,029.02M | 1,869.30M | 2,183.55M | 2,215.43M | 2,579.37M | 3,811.89M | 4,174.07M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.01M | 0.02M | 0.02M | | 0.06M | 0.06M | 0.34M | 0.34M | -0.17M | -0.95M | -1.01M | -1.01M | -1.01M | 0.14M | 0.06M | | | | 1.32M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 212.09M | 215.47M | 247.27M | 284.65M | 321.85M | 338.82M | 372.30M | 403.47M | -1.02M | -0.84M | -0.96M | 440.49M | 466.84M | 0.17M | 473.11M | 0.09M | 464.06M | 0.21M | 464.79M | 518.55M |