|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.37M | 31.78M | 44.34M | 33.38M | 49.25M | 39.65M | 45.34M | 29.07M | 38.87M | 24.21M | 25.25M | 18.50M | 16.15M | 20.14M | 40.80M | 18.87M | 22.67M | 22.37M | 27.14M | 18.89M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.37M | 31.78M | 44.34M | 33.38M | 49.25M | 39.65M | 45.34M | 29.07M | 38.87M | 24.21M | 25.25M | 18.50M | 16.15M | 20.14M | 40.80M | 18.87M | 22.67M | 22.37M | 27.14M | 18.89M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 406.41M | 429.18M | 505.93M | 457.62M | 475.90M | 507.26M | 505.56M | 377.60M | 349.70M | 387.50M | 463.32M | 394.54M | 328.10M | 365.68M | 456.17M | 428.33M | 314.81M | 350.23M | 435.98M | 361.30M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.50M | 46.00M | 46.00M | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 406.41M | 429.18M | 505.93M | 457.62M | 475.90M | 507.26M | 517.05M | 423.60M | 395.70M | 387.50M | 463.32M | 394.54M | 328.10M | 365.68M | 456.17M | 428.33M | 314.81M | 350.23M | 435.98M | 361.30M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 540.13M | 606.65M | 585.81M | 557.99M | 613.62M | 643.19M | 536.79M | 455.49M | 433.91M | 435.68M | 426.03M | 396.00M | 444.75M | 469.62M | 450.74M | 452.62M | 484.13M | 528.89M | 505.26M | 455.81M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.58M | 18.56M | 23.06M | 25.71M | 25.97M | 34.65M | 27.85M | 24.72M | 24.46M | 28.95M | 29.54M | 27.01M | 30.59M | 29.91M | 36.22M | 26.10M | 25.16M | 29.77M | 27.64M | 24.15M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,056.07M | 1,091.77M | 1,164.99M | 1,082.08M | 1,176.50M | 1,237.82M | 1,122.40M | 892.04M | 856.06M | 888.69M | 956.44M | 843.92M | 831.56M | 900.63M | 996.31M | 931.71M | 855.41M | 938.13M | 1,004.11M | 865.52M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 134.45M | 149.74M | 165.06M | 205.38M | 281.01M | 306.34M | 335.23M | 351.79M | 354.19M | 336.35M | 335.30M | 336.65M | 334.42M | 331.50M | 329.85M | 330.03M | 332.36M | 335.64M | 331.25M | 308.02M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 739.90M | 739.90M | 739.90M | 948.87M | 1,065.11M | 1,065.21M | 1,063.31M | 1,066.48M | 1,066.73M | 1,066.73M | 1,066.73M | 1,066.73M | 1,066.73M | 1,066.73M | 1,066.73M | 1,182.90M | 861.79M | 569.15M | 530.19M | 472.28M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 354.64M | 351.97M | 349.33M | 537.85M | 567.10M | 562.75M | 558.38M | 553.88M | 549.38M | 544.96M | 541.06M | 536.70M | 532.38M | 528.51M | 524.11M | 566.76M | 466.18M | 429.02M | 398.53M | 372.85M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,094.54M | 1,091.87M | 1,089.23M | 1,486.72M | 1,632.21M | 1,627.96M | 1,621.69M | 1,620.36M | 1,616.11M | 1,611.69M | 1,607.79M | 1,603.43M | 1,599.11M | 1,595.24M | 1,590.84M | 1,749.65M | 1,327.97M | 998.17M | 928.71M | 845.13M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.43M | 28.36M | 29.31M | 3.63M | 3.88M | 2.66M | 2.62M | 2.78M | 2.76M | 3.00M | 2.97M | 3.66M | 3.78M | 3.81M | 3.26M | 67.66M | 80.49M | 79.30M | 3.65M | 4.22M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.69M | 6.27M | 8.50M | 7.89M | 8.36M | 9.49M | 7.72M | 7.99M | 6.35M | 17.18M | 11.85M | 15.01M | 15.20M | 14.49M | 16.85M | | 19.81M | 21.01M | 22.20M | 23.10M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,292.02M | 1,308.40M | 1,322.42M | 243.14M | 1,967.76M | 1,987.39M | 2,007.02M | 390.54M | 2,016.77M | 2,012.97M | 1,995.85M | 1,994.70M | 1,989.39M | 1,979.74M | 1,976.82M | 2,200.37M | 1,796.55M | 1,469.42M | 1,336.70M | 1,250.03M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,348.09M | 2,400.16M | 2,487.41M | 2,823.45M | 3,144.25M | 3,225.21M | 3,129.43M | 2,913.72M | 2,872.83M | 2,901.66M | 2,952.29M | 2,838.62M | 2,820.95M | 2,880.38M | 2,973.13M | 3,132.08M | 2,651.96M | 2,407.55M | 2,340.81M | 2,115.55M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 317.57M | 337.46M | 306.05M | 308.18M | 323.12M | 311.62M | 232.46M | 190.60M | 226.19M | 258.67M | 293.05M | 245.35M | 245.22M | 323.26M | 315.35M | 269.40M | 228.15M | 283.15M | 284.39M | 256.41M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 317.57M | 337.46M | 306.05M | 308.18M | 323.12M | 311.62M | 232.46M | 190.60M | 226.19M | 258.67M | 293.05M | 245.35M | 245.22M | 323.26M | 315.35M | 269.40M | 228.15M | 283.15M | 284.39M | 256.41M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 232.60M | 240.64M | 296.36M | 271.68M | 246.97M | 235.13M | 258.43M | 200.72M | 193.05M | 195.36M | 231.52M | 181.39M | 163.56M | 163.68M | 182.76M | 160.74M | 182.83M | 196.66M | 216.34M | 199.61M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.88M | 1.88M | 1.88M | 1.88M | 14.62M | 20.87M | 20.87M | 6.06M | 6.24M | 6.24M | 6.24M | 6.25M | 7.03M | 7.81M | 8.59M | 9.38M | 20.31M | 21.88M | 23.44M | 25.00M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.92M | 20.09M | 20.73M | 20.72M | 18.63M | 15.48M | 10.94M | 14.78M | 15.32M | 12.13M | 12.91M | 17.82M | 11.87M | 13.94M | 11.07M | 26.74M | 73.22M | 48.26M | 29.89M | 23.95M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 571.74M | 600.24M | 625.31M | 602.69M | 603.34M | 583.11M | 522.70M | 412.16M | 440.79M | 472.39M | 543.72M | 450.81M | 427.68M | 508.70M | 517.77M | 466.26M | 504.51M | 549.95M | 554.06M | 504.96M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 509.09M | 470.33M | 445.58M | 811.33M | 1,090.95M | 1,148.87M | 1,059.59M | 928.35M | 830.92M | 838.67M | 729.41M | 659.42M | 741.35M | 705.42M | 725.30M | 907.52M | 850.70M | 871.35M | 868.96M | 755.81M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.43M | 5.45M | 7.14M | 21.58M | 31.09M | 34.64M | 31.31M | 28.05M | 30.79M | 34.75M | 40.80M | 41.25M | 52.04M | 49.35M | 49.53M | 29.28M | 20.58M | 13.10M | 9.58M | 2.70M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.79M | 36.72M | 35.59M | 49.50M | 47.27M | 45.63M | 44.28M | 42.67M | 41.32M | 41.04M | 39.26M | 37.26M | 38.24M | 37.06M | 40.87M | 46.06M | 41.00M | 39.45M | 54.49M | 52.88M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.97M | 19.60M | 18.82M | 16.76M | 15.19M | 14.61M | 14.48M | 13.68M | 14.10M | 12.93M | 12.82M | 12.43M | 12.15M | 12.28M | 11.48M | 5.63M | 7.48M | 7.42M | 1.46M | 0.99M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,125.05M | 1,112.74M | 1,113.62M | 1,479.35M | 1,772.64M | 1,812.25M | 1,657.87M | 1,411.23M | 1,343.82M | 1,386.85M | 1,353.19M | 1,188.75M | 1,259.30M | 1,300.52M | 1,333.47M | 1,443.01M | 1,416.80M | 1,473.85M | 1,487.09M | 1,316.36M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,146.01M | 1,132.34M | 1,132.45M | 1,496.11M | 1,787.83M | 1,826.86M | 1,672.35M | 1,424.90M | 1,357.92M | 1,399.78M | 1,366.01M | 1,201.18M | 1,271.45M | 1,312.80M | 1,344.95M | 1,448.64M | 1,424.28M | 1,481.27M | 1,488.55M | 1,317.35M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 510.97M | 472.22M | 447.47M | 813.22M | 1,105.57M | 1,169.74M | 1,080.46M | 934.41M | 837.16M | 844.90M | 735.65M | 665.67M | 748.38M | 713.24M | 733.89M | 916.89M | 871.01M | 893.22M | 892.39M | 780.81M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,202.08M | 1,267.82M | 1,354.96M | 1,327.34M | 1,356.42M | 1,398.35M | 1,457.07M | 1,488.81M | 1,514.91M | 1,501.88M | 1,586.28M | 1,637.44M | 1,549.50M | 1,567.58M | 1,628.18M | 1,683.44M | 1,227.69M | 926.28M | 852.26M | 798.20M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,202.08M | 1,267.82M | 1,354.96M | 1,327.34M | 1,356.42M | 1,398.35M | 1,457.07M | 1,488.81M | 1,514.91M | 1,501.88M | 1,586.28M | 1,637.44M | 1,549.50M | 1,567.58M | 1,628.18M | 1,683.44M | 1,227.69M | 926.28M | 852.26M | 798.20M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,348.09M | 2,400.16M | 2,487.41M | 2,823.45M | 3,144.25M | 3,225.21M | 3,129.43M | 2,913.72M | 2,872.83M | 2,901.66M | 2,952.29M | 2,838.62M | 2,820.95M | 2,880.38M | 2,973.13M | 3,132.08M | 2,651.96M | 2,407.55M | 2,340.81M | 2,115.55M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.45M | -6.21M | 1,054.90M | 1,021.02M | 3.36M | 7.20M | 4.14M | 4.95M | 1,186.77M | 3.69M | 2.06M | 2.10M | 1,194.22M | 1,211.24M | 3.24M | 1,311.77M | 861.05M | 552.41M | 468.35M | 412.79M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | | | 0.14M | | | | 0.18M | | | | 0.27M | | | | 0.46M |