|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 329.03M | 386.08M | 218.52M | 256.99M | 308.56M | 389.40M | 194.52M | 318.28M | 373.68M | 410.81M | 254.63M | 354.39M | 376.58M | 500.61M | 317.76M | 515.05M | 528.55M | 782.50M | 518.44M | 497.10M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.92M | | | | 191.67M | 204.47M | 202.45M | 195.14M | 202.77M | 196.66M | 128.62M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 329.03M | 386.08M | 218.52M | 256.99M | 308.56M | 389.40M | 194.52M | 318.28M | 373.68M | 522.73M | 254.63M | 354.39M | 376.58M | 692.29M | 522.24M | 717.50M | 723.69M | 985.27M | 715.10M | 625.71M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 422.79M | 369.30M | 519.39M | 430.44M | 422.62M | 418.56M | 543.71M | 442.17M | 474.66M | 463.72M | 629.60M | 509.63M | 577.79M | 472.75M | 675.71M | 582.55M | 699.82M | 559.65M | 809.30M | 868.96M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.54M | 24.79M | 23.11M | 21.00M | 17.77M | 19.70M | 23.73M | 16.00M | 20.66M | 20.65M | 26.84M | 19.31M | 21.07M | 19.50M | 37.14M | 21.10M | 22.60M | 19.90M | 52.10M | 57.09M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 440.32M | 394.10M | 542.50M | 451.43M | 440.39M | 438.26M | 567.43M | 458.16M | 495.33M | 484.37M | 656.44M | 528.95M | 598.87M | 492.25M | 712.85M | 603.65M | 722.41M | 579.55M | 861.40M | 926.05M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.81M | 39.69M | 24.87M | 23.94M | 23.99M | 36.00M | 27.92M | 23.96M | 22.88M | 36.72M | 21.75M | 19.51M | 21.04M | 36.75M | 22.32M | 20.71M | 22.38M | 37.57M | 19.81M | 17.94M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.66M | 43.00M | 38.36M | 75.53M | 80.55M | 25.97M | 71.15M | 100.59M | 39.01M | 24.82M | 50.35M | 169.81M | 40.13M | 14.49M | 17.16M | 51.37M | 17.36M | 35.58M | 14.63M | 74.38M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 830.21M | 857.53M | 857.58M | 816.13M | 871.58M | 950.53M | 931.14M | 928.82M | 1,006.81M | 1,065.20M | 1,080.28M | 1,088.87M | 1,209.08M | 1,245.45M | 1,291.33M | 1,388.48M | 1,512.98M | 1,632.73M | 1,650.11M | 1,600.32M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.92M | 72.07M | 76.88M | 74.15M | 67.56M | 61.54M | 72.31M | 68.12M | 61.33M | 52.33M | 61.09M | 60.55M | 57.21M | 50.86M | 84.80M | 84.69M | 88.49M | 78.58M | 112.99M | 110.58M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 240.25M | 240.40M | 240.35M | 240.92M | 240.95M | 241.00M | 5.20M | 246.68M | 246.68M | 246.70M | 246.68M | 246.68M | 246.68M | 246.70M | 246.68M | 246.68M | 246.68M | 246.68M | 246.68M | 246.68M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.05M | 99.48M | 96.27M | 95.21M | 91.94M | 88.67M | 86.69M | 83.41M | 80.13M | 74.77M | 71.75M | 68.77M | 64.67M | 60.28M | 57.71M | 55.17M | 52.76M | 18.23M | 16.29M | 14.42M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 343.30M | 339.88M | 336.62M | 336.13M | 332.89M | 329.67M | 91.89M | 330.09M | 326.81M | 321.47M | 318.43M | 315.44M | 311.34M | 306.98M | 304.39M | 301.85M | 299.44M | 264.90M | 262.97M | 261.09M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.78M | 1.77M | 9.50M | 14.77M | 7.20M | | | 3.36M | 26.38M | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.32M | 105.51M | 94.98M | 97.62M | 99.58M | 93.95M | 80.22M | 89.69M | 101.42M | 109.15M | 109.34M | 115.44M | 107.31M | 120.32M | 109.90M | 116.15M | 124.88M | 157.47M | 171.25M | 194.41M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 703.96M | 719.77M | 712.79M | 709.61M | 702.95M | 693.01M | 690.96M | 690.48M | 693.04M | 695.47M | 687.37M | 693.32M | 683.13M | 675.02M | 680.63M | 682.30M | 694.97M | 661.23M | 683.01M | 706.23M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,534.17M | 1,577.30M | 1,570.37M | 1,525.74M | 1,574.53M | 1,643.55M | 1,622.10M | 1,619.29M | 1,699.85M | 1,760.67M | 1,767.64M | 1,782.20M | 1,892.21M | 1,920.46M | 1,971.96M | 2,070.78M | 2,207.94M | 2,293.96M | 2,333.11M | 2,306.55M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.04M | 62.14M | 58.59M | 33.82M | 32.85M | 62.00M | 68.96M | 32.81M | 35.25M | 48.85M | 74.59M | 31.32M | 37.16M | 40.97M | 50.06M | 30.90M | 40.20M | 43.96M | 55.60M | 45.74M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.04M | 62.14M | 58.59M | 33.82M | 32.85M | 62.00M | 68.96M | 32.81M | 35.25M | 48.85M | 74.59M | 31.32M | 37.16M | 40.97M | 50.06M | 30.90M | 40.20M | 43.96M | 55.60M | 45.74M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.82M | 77.64M | 75.75M | 61.46M | 59.84M | 73.03M | 40.08M | 34.08M | 45.74M | 57.43M | 50.83M | 43.08M | 62.38M | 60.80M | 56.03M | 44.51M | 68.96M | 103.28M | 43.87M | 43.41M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.04M | 20.65M | 17.02M | 36.08M | 13.79M | 37.39M | 13.36M | 13.28M | 40.97M | 14.45M | 35.06M | 12.83M | 12.85M | 12.75M | 12.64M | 43.21M | 44.01M | 42.32M | 55.28M | 4.07M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.45M | 38.11M | 64.92M | 50.41M | 51.53M | 53.63M | 80.68M | 83.80M | 94.34M | 76.16M | 83.92M | 64.24M | 70.91M | 35.74M | 32.33M | 16.80M | 32.90M | 27.00M | 18.82M | 5.08M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 254.80M | 306.24M | 284.63M | 238.20M | 250.18M | 302.07M | 289.25M | 249.26M | 284.25M | 309.13M | 299.14M | 240.90M | 281.96M | 244.28M | 230.66M | 230.66M | 269.57M | 302.88M | 243.56M | 220.13M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.12M | 41.57M | 46.75M | 44.61M | 37.57M | 28.89M | 34.40M | 28.93M | 26.06M | 21.28M | 29.64M | 30.62M | 29.92M | 26.45M | 50.99M | 50.73M | 52.76M | 44.57M | 69.73M | 65.99M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 414.68M | | | | 416.32M | 416.75M | 417.18M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.53M | 31.85M | 7.78M | 8.28M | 9.03M | 3.21M | 20.18M | 10.75M | 5.35M | | | | | | 2.30M | 0.47M | | | 21.57M | 26.53M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.60M | 77.46M | 82.57M | 79.02M | 76.34M | 75.13M | 69.11M | 65.83M | 62.30M | 59.42M | 54.99M | 51.55M | 48.42M | 45.19M | 42.33M | 39.20M | 36.79M | 35.16M | 35.74M | 10.57M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.95M | 16.25M | 18.46M | 10.73M | 9.79M | 10.23M | 10.49M | 10.37M | 9.90M | 10.50M | 11.93M | 12.57M | 14.44M | 13.84M | 16.24M | 16.09M | 15.54M | 15.41M | 18.35M | 18.31M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 707.44M | 756.39M | 832.00M | 780.79M | 784.17M | 820.73M | 824.79M | 767.02M | 790.59M | 802.87M | 797.22M | 736.95M | 774.57M | 730.60M | 741.37M | 736.59M | 775.03M | 798.93M | 787.36M | 740.40M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 747.39M | 772.65M | 850.46M | 791.51M | 793.96M | 830.96M | 835.27M | 777.39M | 800.49M | 813.37M | 809.15M | 749.52M | 789.01M | 744.44M | 757.62M | 752.68M | 790.57M | 814.34M | 805.71M | 758.71M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 414.68M | | | | 416.32M | 416.75M | 417.18M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 786.78M | 804.65M | 719.91M | 734.23M | 780.57M | 812.58M | 786.82M | 841.90M | 899.36M | 947.30M | 958.49M | 1,032.68M | 1,103.21M | 1,176.03M | 1,214.35M | 1,318.11M | 1,417.37M | 1,479.62M | 1,527.41M | 1,547.84M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 786.78M | 804.65M | 719.91M | 734.23M | 780.57M | 812.58M | 786.82M | 841.90M | 899.36M | 947.30M | 958.49M | 1,032.68M | 1,103.21M | 1,176.03M | 1,214.35M | 1,318.11M | 1,417.37M | 1,479.62M | 1,527.41M | 1,547.84M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,534.17M | 1,577.30M | 1,570.37M | 1,525.74M | 1,574.53M | 1,643.55M | 1,622.10M | 1,619.29M | 1,699.85M | 1,760.67M | 1,767.64M | 1,782.20M | 1,892.21M | 1,920.46M | 1,971.96M | 2,070.78M | 2,207.94M | 2,293.96M | 2,333.11M | 2,306.55M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.41M | 2.88M | 0.95M | 1.29M | 5.33M | 0.07M | 1.08M | 5.33M | 5.33M | 0.82M | 0.01M | -5.33M | -5.33M | -5.33M | -5.33M | -5.33M | 0.60M | 5.33M | 1.29M | 0.08M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.66M | 112.15M | -0.33M | -0.34M | -0.22M | 0.14M | 204.79M | 255.50M | 0.06M | -0.04M | -0.04M | -0.04M | -0.04M | 558.51M | 599.39M | 695.79M | -0.05M | -0.07M | -0.06M | -0.06M |