|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 200.12M | 0.15M | 216.31M | 219.40M | 281.35M | 1.53M | 1.43M | 1.21M | 226.13M | 1.41M | 1.03M | 216.68M | 1.05M | 0.72M | 145.01M | 0.67M | 151.02M | 170.35M | 0.41M | 189.13M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 200.12M | 0.15M | 216.31M | 219.40M | 281.35M | 1.53M | 1.43M | 1.21M | 226.13M | 1.41M | 1.03M | 216.68M | 1.05M | 0.72M | 145.01M | 0.67M | 151.02M | 170.35M | 0.41M | 189.13M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.20M | 47.65M | 39.47M | 62.28M | 61.86M | 50.29M | 68.51M | 116.91M | 95.02M | 85.78M | 94.60M | 121.64M | 105.26M | 106.41M | 83.27M | 119.49M | 106.85M | 108.29M | 85.88M | 101.14M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.80M | 5.70M | 6.10M | 6.30M | 6.90M | 1.25M | 7.20M | 7.10M | 7.00M | 1.47M | 6.50M | 7.60M | 7.70M | 5.70M | 6.80M | 5.60M | 5.90M | 5.00M | 4.30M | 4.00M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.00M | 53.35M | 45.57M | 68.58M | 68.76M | 51.53M | 75.71M | 124.01M | 102.02M | 87.25M | 101.10M | 129.24M | 112.96M | 112.11M | 90.07M | 125.09M | 112.75M | 113.29M | 90.18M | 105.14M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 209.42M | 230.98M | 325.40M | 329.73M | 374.22M | 454.36M | 605.37M | 711.30M | 739.11M | 812.83M | 876.23M | 932.61M | 880.42M | 906.64M | 1,035.18M | 973.41M | 906.22M | 867.33M | 867.90M | 845.37M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.32M | 16.69M | 16.74M | 17.60M | 18.57M | 21.08M | 21.71M | 21.71M | 24.88M | 23.11M | 24.86M | 22.00M | 33.10M | 35.84M | 34.96M | 27.22M | 33.79M | 34.91M | 26.12M | 25.45M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 488.05M | 517.52M | 597.91M | 629.00M | 736.00M | 754.00M | 873.37M | 1,054.26M | 1,085.15M | 1,123.18M | 1,206.02M | 1,292.93M | 1,261.20M | 1,273.21M | 1,298.42M | 1,323.62M | 1,197.88M | 1,180.88M | 1,144.50M | 1,161.09M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 166.06M | 175.46M | 217.51M | 220.57M | 226.65M | 246.01M | 501.59M | 499.42M | 521.64M | 527.55M | 532.49M | 536.17M | 533.94M | 532.77M | 535.90M | 546.96M | 551.91M | 552.55M | 548.63M | 546.79M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 195.56M | 234.76M | 234.53M | 236.71M | 235.59M | 527.72M | 558.61M | 26.80M | 559.82M | 575.85M | 590.34M | 589.95M | 592.30M | 587.97M | 591.10M | 527.14M | 526.93M | 526.97M | 525.65M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.56M | | | | 10.90M | 38.79M | 42.13M | 40.97M | 39.71M | 38.96M | 39.17M | 38.38M | 51.09M | 38.49M | 37.59M | 36.66M | 35.42M | 34.95M | 34.70M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 186.70M | 201.10M | 247.10M | 246.26M | 248.19M | 246.50M | 566.50M | 600.70M | 603.20M | 599.50M | 614.80M | 629.50M | 628.30M | 629.80M | 626.50M | 628.70M | 563.80M | 562.30M | 561.90M | 560.40M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62M | 0.59M | 0.57M | 0.55M | 9.10M | 0.51M | 33.22M | 31.78M | 34.81M | 32.26M | 32.40M | 1.71M | 31.59M | 1.51M | 1.42M | 33.60M | 1.60M | 36.75M | 35.89M | 1.04M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 468.04M | 490.30M | 577.22M | 576.72M | 584.07M | 598.77M | 1,239.91M | 1,270.47M | 1,295.15M | 1,298.13M | 1,320.49M | 1,338.06M | 1,332.46M | 669.37M | 1,335.92M | 1,349.48M | 1,289.86M | 690.46M | 1,283.82M | 1,280.47M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 956.09M | 1,007.82M | 1,175.14M | 1,205.72M | 1,320.07M | 1,352.77M | 2,113.28M | 2,324.73M | 2,380.30M | 2,421.30M | 2,526.51M | 2,630.99M | 2,593.66M | 2,605.07M | 2,634.34M | 2,673.10M | 2,487.74M | 2,470.44M | 2,428.32M | 2,441.56M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.74M | 25.74M | 27.24M | 37.86M | 56.53M | 34.34M | 43.37M | 44.60M | 47.20M | 71.71M | 43.96M | 61.34M | 45.58M | 54.48M | 35.53M | 44.57M | 44.50M | 56.38M | 52.58M | 62.51M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.86M | 23.94M | 113.46M | 58.86M | 107.22M | 132.03M | 341.21M | 498.65M | 514.02M | 537.06M | 664.86M | 736.72M | 701.18M | 708.99M | 795.17M | 821.70M | 735.22M | 715.68M | 702.72M | 689.87M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.60M | 49.68M | 140.71M | 96.71M | 163.75M | 166.37M | 384.58M | 543.25M | 561.23M | 608.77M | 708.82M | 798.06M | 746.76M | 763.48M | 830.70M | 866.27M | 779.72M | 772.06M | 755.30M | 752.38M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.70M | 86.59M | 81.44M | 95.75M | 97.09M | 89.40M | 101.80M | 113.80M | 118.58M | 112.75M | 112.42M | 124.33M | 196.99M | 197.29M | 164.15M | 172.16M | 116.89M | 121.04M | 107.05M | 122.43M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.86M | 23.94M | 3.59M | 58.86M | 3.03M | 132.03M | 341.21M | 498.65M | 32.41M | 33.77M | 33.77M | 736.72M | 33.77M | 708.99M | 33.77M | 821.70M | 735.22M | 715.68M | 702.72M | 35.59M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.28M | 10.57M | 9.64M | 9.77M | 10.32M | 9.69M | 10.48M | 9.98M | 9.97M | 10.07M | 10.37M | 10.36M | 10.13M | 9.76M | 10.33M | 10.20M | 10.04M | 10.49M | 10.76M | 11.29M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.70M | 100.66M | 144.55M | 164.07M | 138.38M | 144.43M | 119.89M | 113.93M | 97.78M | 81.70M | 74.64M | 79.09M | 66.79M | 64.84M | 52.50M | 56.94M | 48.90M | 45.70M | 52.64M | 61.74M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 221.57M | 251.09M | 379.92M | 369.89M | 412.57M | 412.77M | 649.20M | 813.37M | 819.96M | 847.05M | 940.01M | 1,045.61M | 1,054.44M | 1,069.14M | 1,091.45M | 1,139.32M | 991.15M | 984.88M | 961.34M | 983.44M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.37M | 47.50M | 46.62M | 45.75M | 45.83M | 45.30M | 415.26M | 407.33M | 399.23M | 389.23M | 380.97M | 372.62M | 364.14M | 355.91M | 347.29M | 339.05M | 365.07M | 356.24M | 347.49M | 338.73M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.71M | 2.63M | 2.55M | 2.57M | 9.47M | 9.15M | 9.38M | 10.45M | 9.74M | 9.93M | 10.79M | 11.56M | 11.51M | 11.21M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.42M | 9.27M | 13.16M | 14.65M | 17.80M | 15.40M | 37.81M | 47.64M | 54.45M | 56.93M | 57.94M | 58.16M | 59.21M | 60.32M | 54.36M | 55.37M | 45.54M | 47.45M | 42.59M | 41.21M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.83M | 96.96M | 94.91M | 93.89M | 92.77M | 89.66M | 121.05M | 121.81M | 119.76M | 123.79M | 125.55M | 126.22M | 125.34M | 124.53M | 130.49M | 128.87M | 127.86M | 127.97M | 127.82M | 129.98M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.13M | 12.36M | 7.17M | 15.63M | 8.35M | 15.21M | 75.04M | 87.82M | 84.54M | 85.89M | 84.64M | 85.91M | 13.60M | 8.93M | 7.55M | 4.87M | 4.53M | 1.68M | 4.76M | 4.78M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 375.19M | 400.57M | 534.62M | 515.84M | 568.98M | 554.90M | 1,223.32M | 1,385.65M | 1,393.40M | 1,417.00M | 1,507.30M | 1,604.62M | 1,603.13M | 1,609.89M | 1,623.59M | 1,664.85M | 1,531.88M | 1,520.01M | 1,479.24M | 1,493.36M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 383.32M | 412.93M | 541.78M | 531.46M | 577.33M | 570.11M | 1,298.36M | 1,473.47M | 1,477.94M | 1,502.89M | 1,591.94M | 1,690.53M | 1,616.73M | 1,618.82M | 1,631.14M | 1,669.72M | 1,536.41M | 1,521.68M | 1,484.00M | 1,498.14M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.23M | 71.44M | 50.21M | 104.61M | 48.86M | 177.33M | 756.48M | 905.98M | 431.64M | 423.00M | 414.74M | 1,109.34M | 397.90M | 1,064.90M | 381.06M | 1,160.76M | 1,100.29M | 1,071.91M | 1,050.21M | 374.32M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 572.77M | 594.89M | 633.35M | 674.26M | 742.74M | 782.67M | 814.93M | 851.26M | 902.36M | 918.42M | 934.57M | 940.46M | 976.93M | 986.25M | 1,003.20M | 1,003.38M | 940.53M | 948.75M | 944.32M | 932.22M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 572.77M | 594.89M | 633.35M | 674.26M | 742.74M | 782.67M | 814.93M | 851.26M | 902.36M | 918.42M | 934.57M | 940.46M | 976.93M | 986.25M | 1,003.20M | 1,003.38M | 951.32M | 948.75M | 944.32M | 943.42M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 956.09M | 1,007.82M | 1,175.14M | 1,205.72M | 1,320.07M | 1,352.77M | 2,113.28M | 2,324.73M | 2,380.30M | 2,421.30M | 2,526.51M | 2,630.99M | 2,593.66M | 2,605.07M | 2,634.34M | 2,673.10M | 2,487.74M | 2,470.44M | 2,428.32M | 2,441.56M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.07M | 0.91M | 1.16M | 1.14M | 7.27M | 7.27M | 1.60M | 1.61M | 1.57M | 7.27M | 7.27M | 7.27M | 1.86M | 7.35M | 7.35M | 7.89M | 1.85M | 1.19M | 1.81M | 1.80M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 399.85M | 0.65M | 468.62M | 522.13M | -1.35M | 630.67M | 2.01M | 3.01M | 3.25M | 1.30M | 3.89M | 2.53M | 774.02M | 4.64M | 796.08M | 799.38M | 747.24M | 746.38M | 8.17M | 6.02M |