|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 243.91M | 237.55M | 73.61M | 72.93M | 260.60M | 162.27M | 2.51M | 2.51M | 182.65M | 168.37M | 332.19M | 323.85M | 275.07M | 324.12M | 368.03M | 369.99M | 319.74M | 338.03M | 445.20M | 501.27M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 243.91M | 237.55M | 73.61M | 72.93M | 260.60M | 162.27M | 2.51M | 2.51M | 182.65M | 168.37M | 332.19M | 323.85M | 275.07M | 324.12M | 368.03M | 369.99M | 319.74M | 338.03M | 445.20M | 501.27M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.57M | 136.70M | 144.14M | 141.78M | 153.31M | 228.04M | 212.78M | 216.95M | 253.15M | 308.02M | 280.43M | 219.84M | 283.64M | 270.88M | 258.63M | 258.49M | 327.92M | 359.61M | 303.94M | 230.11M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.52M | 28.18M | 28.80M | 0.20M | 9.10M | 0.75M | 6.30M | 0.71M | 7.10M | 4.90M | 5.80M | 5.52M | 10.00M | 12.89M | 12.22M | 26.00M | 13.20M | 8.80M | 10.90M | 9.70M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 153.09M | 164.89M | 172.94M | 141.98M | 162.41M | 228.79M | 219.08M | 217.66M | 260.25M | 312.92M | 286.23M | 225.36M | 293.64M | 283.77M | 270.85M | 284.49M | 341.12M | 368.41M | 314.84M | 239.81M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.87M | 62.44M | 18.23M | 16.81M | 17.07M | 30.37M | 58.70M | 63.23M | 76.21M | 78.58M | 85.22M | 23.81M | 21.96M | 33.51M | 26.78M | 107.73M | 21.68M | 39.09M | 29.34M | 87.91M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 519.63M | 507.98M | 529.54M | 503.73M | 485.40M | 476.12M | 460.59M | 449.36M | 512.01M | 554.98M | 697.84M | 605.76M | 623.91M | 693.94M | 709.68M | 736.21M | 760.40M | 798.24M | 824.99M | 819.29M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,735.18M | 1,686.67M | 1,657.64M | 1,610.05M | 1,539.17M | 1,607.84M | 1,641.62M | 1,626.15M | 1,608.99M | 1,574.91M | 1,572.85M | 1,529.63M | 1,500.81M | 1,511.33M | 1,437.85M | 1,434.37M | 1,454.29M | 1,407.23M | 1,362.49M | 1,320.08M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.68M | 3.58M | 3.47M | 3.34M | 3.12M | 4.33M | 4.46M | 4.39M | 4.30M | 4.53M | 4.11M | 3.97M | 3.88M | 3.84M | 3.63M | 3.56M | 3.51M | 3.37M | 3.26M | 3.13M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.68M | 3.58M | 3.47M | 3.34M | 3.12M | 4.33M | 4.46M | 4.39M | 4.30M | 4.53M | 4.11M | 3.97M | 3.88M | 3.84M | 3.63M | 3.56M | 3.51M | 3.37M | 3.26M | 3.13M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.54M | 0.54M | 18.36M | 42.69M | 12.54M | 4.87M | 12.54M | 4.53M | 2.60M | 47.48M | 44.82M | 12.54M | 1.58M | 1.98M | 48.18M | 47.60M | 12.54M | 12.54M | 6.91M | 1.30M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,898.08M | 1,839.32M | 1,796.49M | 1,803.64M | 1,728.25M | 1,879.38M | 1,928.75M | 1,919.98M | 1,911.84M | 1,879.78M | 1,858.19M | 2,008.06M | 1,973.02M | 1,967.21M | 1,887.40M | 1,898.82M | 1,912.16M | 1,833.65M | 1,790.91M | 1,748.80M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,417.71M | 2,347.30M | 2,326.03M | 2,307.37M | 2,213.65M | 2,355.50M | 2,389.34M | 2,369.33M | 2,423.84M | 2,434.75M | 2,556.04M | 2,613.81M | 2,596.94M | 2,661.15M | 2,597.08M | 2,635.02M | 2,672.56M | 2,631.89M | 2,615.90M | 2,568.09M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.11M | 75.16M | 87.96M | 97.53M | 99.72M | 131.90M | 135.27M | 134.36M | 145.94M | 142.22M | 134.55M | 120.38M | 144.83M | 142.40M | 144.79M | 159.84M | 172.25M | 147.40M | 134.29M | 138.41M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.11M | 75.16M | 87.96M | 97.53M | 99.72M | 131.90M | 135.27M | 134.36M | 145.94M | 142.22M | 134.55M | 120.38M | 144.83M | 142.40M | 144.79M | 159.84M | 172.25M | 147.40M | 134.29M | 138.41M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.97M | 26.44M | 91.71M | 19.66M | 85.18M | 112.32M | 41.34M | 29.88M | 38.56M | 2.00M | 203.11M | 31.47M | 36.13M | 48.16M | 90.45M | 90.61M | 10.20M | 42.89M | 45.46M | 34.70M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.14M | 17.01M | 18.38M | 16.49M | 16.52M | 17.24M | 15.49M | 17.30M | 16.64M | 23.75M | 20.22M | 23.75M | 24.95M | 13.71M | 15.74M | 20.11M | 22.93M | 22.66M | 22.27M | 18.07M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.49M | 42.83M | 42.87M | 43.12M | 8.13M | 38.15M | 38.20M | 38.45M | 38.50M | 8.75M | 85.00M | 8.96M | 8.96M | 9.19M | 9.19M | 9.41M | 9.41M | 9.64M | 9.64M | 9.39M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.77M | 55.05M | 55.74M | 41.46M | 39.70M | 48.10M | 50.91M | 54.41M | 55.67M | 61.19M | 62.66M | 54.89M | 57.72M | 59.87M | 59.98M | 63.54M | 61.52M | 57.83M | 60.80M | 64.11M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58M | | | 0.01M | 1.61M | 0.48M | | | 0.39M | 1.94M | | 0.11M | 1.64M | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.27M | 9.43M | 8.27M | 5.56M | 6.39M | 20.84M | 9.96M | 11.55M | 23.62M | 18.64M | 32.76M | 20.86M | 17.09M | 25.58M | 14.91M | 37.76M | 38.63M | 31.09M | 17.11M | 13.79M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 274.98M | 258.28M | 278.28M | 256.99M | 232.73M | 330.48M | 297.95M | 288.03M | 382.71M | 390.27M | 448.62M | 348.03M | 300.17M | 303.22M | 304.42M | 323.39M | 347.96M | 314.12M | 299.68M | 281.06M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 265.22M | 261.67M | 262.14M | 258.50M | 258.98M | 225.43M | 225.88M | 222.01M | 222.47M | 218.51M | 313.43M | 309.20M | 309.66M | 305.49M | 305.97M | 301.70M | 302.20M | 297.83M | 298.35M | 294.37M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.05M | 0.76M | 0.48M | 0.19M | | | | | | | | | | | 0.70M | 2.47M | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.91M | 91.78M | 86.97M | 86.24M | 86.42M | 97.37M | 98.88M | 97.58M | 99.86M | 105.82M | 110.56M | 109.98M | 120.17M | 123.72M | 113.97M | 113.42M | 114.73M | 117.82M | 105.57M | 104.97M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.93M | 64.42M | 50.20M | 112.51M | 103.55M | 166.92M | 154.69M | 145.19M | 131.18M | 129.46M | 116.19M | 314.35M | 302.94M | 293.39M | 285.98M | 281.15M | 270.12M | 257.16M | 260.96M | 257.89M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.60M | 0.72M | 29.66M | 0.20M | 0.20M | 29.36M | 51.96M | 53.12M | 54.32M | 60.17M | 61.36M | 62.73M | 3.05M | 64.76M | 62.95M | 64.36M | 2.97M | 70.08M | 71.43M | 70.31M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 715.05M | 676.92M | 648.90M | 714.42M | 681.67M | 844.28M | 820.67M | 800.49M | 837.60M | 844.06M | 993.68M | 1,084.26M | 1,097.10M | 1,025.82M | 1,014.37M | 1,025.40M | 1,100.81M | 986.93M | 964.56M | 940.92M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 717.65M | 677.63M | 678.56M | 714.62M | 681.86M | 873.64M | 872.63M | 853.61M | 891.92M | 904.23M | 1,055.04M | 1,146.99M | 1,100.15M | 1,090.58M | 1,077.32M | 1,089.76M | 1,103.79M | 1,057.01M | 1,035.99M | 1,011.23M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 335.71M | 304.49M | 305.01M | 301.61M | 267.11M | 263.58M | 264.07M | 260.46M | 260.97M | 227.26M | 398.43M | 318.16M | 318.63M | 314.67M | 315.16M | 311.11M | 311.61M | 307.47M | 308.00M | 303.76M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,700.06M | 1,669.66M | 1,647.47M | 1,592.75M | 1,531.79M | 1,481.85M | 1,516.71M | 1,515.72M | 1,531.93M | 1,530.52M | 1,501.00M | 1,466.82M | 1,496.79M | 1,570.57M | 1,519.77M | 1,545.27M | 1,568.78M | 1,574.88M | 1,579.91M | 1,556.86M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,700.06M | 1,669.66M | 1,647.47M | 1,592.75M | 1,531.79M | 1,481.85M | 1,516.71M | 1,515.72M | 1,531.93M | 1,530.52M | 1,501.00M | 1,466.82M | 1,496.79M | 1,570.57M | 1,519.77M | 1,545.27M | 1,568.78M | 1,574.88M | 1,579.91M | 1,556.86M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,417.71M | 2,347.30M | 2,326.03M | 2,307.37M | 2,213.65M | 2,355.50M | 2,389.34M | 2,369.33M | 2,423.84M | 2,434.75M | 2,556.04M | 2,613.81M | 2,596.94M | 2,661.15M | 2,597.08M | 2,635.02M | 2,672.56M | 2,631.89M | 2,615.90M | 2,568.09M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 456.11M | -58.10M | 411.07M | -69.23M | 339.34M | -136.02M | -105.32M | -96.89M | 325.22M | -101.20M | -83.02M | 286.16M | -89.43M | 347.97M | -100.58M | 371.16M | 368.56M | -37.40M | 398.91M | 385.51M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.38M | | | | 1.89M | 0.66M | 0.75M | 1.58M | 0.19M | 0.46M | 0.94M | 0.94M | 2.87M | | 4.64M | 4.64M | 2.87M | |