|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 154.67M | 136.02M | 117.86M | 128.54M | 152.66M | 28.61M | 36.41M | 89.62M | 95.13M | 102.38M | 77.96M | 84.98M | 92.84M | 194.32M | 122.63M | 92.21M | 114.87M | 108.57M | 59.07M | 82.15M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | 7.06M | 5.98M | 0.90M | 8.31M | 43.23M | 26.03M | 18.36M | 10.41M | 8.42M | 3.03M | 1.95M | 4.30M | 0.13M | 5.85M | 0.24M | 0.63M | 0.01M | 2.97M | 0.15M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 155.11M | 143.08M | 123.84M | 129.44M | 160.97M | 71.84M | 62.44M | 107.98M | 105.53M | 110.80M | 80.98M | 86.94M | 97.13M | 194.45M | 128.48M | 92.45M | 115.50M | 108.57M | 62.04M | 82.30M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.67M | 48.74M | 94.13M | 61.09M | 45.64M | 54.38M | 62.76M | 76.42M | 54.22M | 59.97M | 76.73M | 68.36M | 46.70M | 59.45M | 76.81M | 51.49M | 26.05M | 67.54M | 86.77M | 104.39M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64M | 1.74M | 1.50M | 1.38M | 1.98M | 2.27M | 2.85M | 2.47M | 12.42M | 14.79M | 2.56M | 2.33M | 3.45M | 2.81M | 2.60M | 2.14M | 18.27M | 6.96M | 1.97M | 1.76M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.31M | 50.48M | 95.63M | 62.47M | 47.61M | 56.65M | 65.60M | 78.89M | 66.65M | 74.76M | 79.29M | 70.68M | 50.15M | 62.26M | 79.41M | 53.63M | 44.32M | 74.50M | 88.74M | 106.16M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.91M | 3.82M | 3.88M | 3.61M | 2.77M | 4.42M | 3.84M | 3.22M | 3.96M | 6.39M | 4.99M | 4.77M | 4.47M | 16.16M | 17.23M | 15.12M | 17.41M | 24.55M | 24.96M | 18.45M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.35M | 35.54M | 28.11M | 26.02M | 19.56M | 36.43M | 30.60M | 20.17M | 20.63M | 46.13M | 33.44M | 21.86M | 23.68M | 47.50M | 35.38M | 24.51M | 23.26M | 34.70M | 26.80M | 24.81M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 297.64M | 293.59M | 321.02M | 301.09M | 298.66M | 206.15M | 287.48M | 277.75M | 242.43M | 274.72M | 299.72M | 232.04M | 223.77M | 371.39M | 368.91M | 340.56M | 378.89M | 345.79M | 344.36M | 367.43M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 345.32M | 340.92M | 331.40M | 327.08M | 305.59M | 288.32M | 285.53M | 295.04M | 316.95M | 325.49M | 316.80M | 323.36M | 323.28M | 344.88M | 342.77M | 352.67M | 389.99M | 403.85M | 396.16M | 399.45M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 446.25M | | | | 402.05M | | | | 399.52M | | | | 402.98M | | | | 425.91M | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,054.54M | 1,170.22M | 1,094.92M | 1,041.97M | 936.02M | 1,085.37M | 1,022.24M | 1,025.05M | 1,016.58M | 1,224.59M | 1,145.00M | 1,112.85M | 1,057.19M | 1,283.28M | 1,214.21M | 1,187.09M | 1,289.30M | 1,420.44M | 1,333.88M | 1,279.90M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,054.54M | 1,170.22M | 1,094.92M | 1,041.97M | 936.02M | 1,085.37M | 1,022.24M | 1,025.05M | 1,016.58M | 1,224.59M | 1,145.00M | 1,112.85M | 1,057.19M | 1,283.28M | 1,214.21M | 1,187.09M | 1,289.30M | 1,420.44M | 1,333.88M | 1,279.90M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76M | | | | 7.91M | | 13.97M | 22.22M | 21.89M | 33.09M | 31.91M | 33.25M | 36.64M | 34.65M | 39.73M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,463.93M | 1,610.81M | 1,520.17M | 1,459.29M | 1,330.47M | 1,468.61M | 1,386.24M | 1,392.54M | 1,406.80M | 1,651.14M | 1,527.27M | 1,517.48M | 1,473.65M | 1,763.31M | 1,685.27M | 1,665.84M | 1,805.92M | 1,985.36M | 1,877.17M | 1,776.79M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,761.57M | 1,904.40M | 1,841.19M | 1,760.38M | 1,629.13M | 1,674.75M | 1,673.72M | 1,670.28M | 1,649.23M | 1,925.86M | 1,826.99M | 1,749.51M | 2,067.18M | 2,134.70M | 2,054.18M | 2,006.40M | 2,184.81M | 2,331.15M | 2,221.53M | 2,144.22M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 269.29M | | | | 277.79M | | | | 295.91M | | | | 314.33M | | | | 479.25M | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 269.29M | | | | 277.79M | | | | 295.91M | | | | 314.33M | | | | 479.25M | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.11M | 656.42M | 643.07M | 656.48M | 133.18M | 680.45M | 628.28M | 633.87M | 132.60M | 669.81M | 628.65M | 648.59M | 595.59M | 625.89M | 661.93M | 630.86M | 629.48M | 649.34M | 640.16M | 660.80M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.76M | | | | 1.97M | | | | 1.30M | | | | 1.18M | | | | 0.76M | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.44M | 8.40M | 2.87M | 2.94M | | | | | | 0.87M | 0.96M | 1.08M | 0.71M | 1.19M | 1.24M | 1.29M | 0.76M | 0.87M | 0.90M | 0.88M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 196.98M | 23.20M | 210.20M | 187.92M | 229.88M | 24.02M | 188.32M | 158.11M | 220.59M | 9.90M | 185.73M | 130.20M | 259.37M | 9.44M | 212.71M | 215.97M | 274.13M | 8.54M | 218.22M | 192.23M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 536.77M | 680.35M | 637.59M | 622.66M | 623.16M | 630.27M | 713.48M | 708.28M | 659.31M | 885.72M | 820.93M | 606.37M | 947.14M | 1,018.43M | 889.77M | 876.10M | 1,001.03M | 1,119.01M | 1,069.62M | 989.14M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 650.01M | | | | 667.90M | | | | 634.86M | | | | 645.05M | | | | 629.48M | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.07M | | | | 21.03M | | | | 8.33M | | | | 6.75M | | | | 7.89M | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.68M | 42.48M | 41.01M | 30.70M | 9.32M | | 2.83M | 2.36M | 4.13M | 948.96M | 1.15M | | 889.75M | 923.75M | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.31M | 4.13M | 4.04M | 3.90M | 3.61M | 3.05M | 2.90M | 2.88M | 9.82M | 9.84M | 9.56M | 9.64M | 9.97M | 10.69M | 10.29M | 9.76M | 10.54M | 10.33M | 3.87M | 3.85M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.37M | 322.19M | 279.50M | 290.09M | 128.89M | 304.59M | 267.16M | 286.26M | 201.65M | 339.13M | 287.58M | 276.59M | 453.45M | 402.19M | 381.97M | 375.88M | 479.25M | 436.38M | 432.38M | 419.26M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 843.90M | 883.99M | 870.99M | 853.93M | 845.40M | 925.18M | 831.51M | 834.97M | 859.84M | 948.96M | 886.89M | 910.75M | 875.51M | 923.75M | 911.93M | 881.66M | 925.33M | 960.70M | 898.19M | 913.21M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,761.57M | 1,904.40M | 1,841.19M | 1,760.38M | 1,629.13M | 1,674.75M | 1,673.72M | 1,670.28M | 1,649.23M | 1,925.86M | 1,826.99M | 1,749.51M | 2,067.18M | 2,134.70M | 2,054.18M | 2,006.40M | 2,184.81M | 2,331.15M | 2,221.53M | 2,144.22M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 741.13M | 656.42M | 643.07M | 656.48M | 801.08M | 680.45M | 628.28M | 633.87M | 767.46M | 669.81M | 628.65M | 648.59M | 1,240.64M | 625.89M | 661.93M | 630.86M | 1,258.95M | 649.34M | 640.16M | 660.80M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 380.90M | 340.05M | 332.61M | 283.78M | 160.57M | 119.30M | 128.73M | 127.03M | 130.08M | 91.18M | 119.17M | 232.40M | 244.53M | 192.53M | 252.48M | 248.64M | 258.45M | 251.44M | 253.72M | 241.87M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,761.57M | 1,904.40M | 1,841.19M | 1,760.38M | 1,629.13M | 1,674.75M | 1,673.72M | 1,670.28M | 1,649.23M | 1,925.86M | 1,826.99M | 1,749.51M | 2,067.18M | 2,134.70M | 2,054.18M | 2,006.40M | 2,184.81M | 2,331.15M | 2,221.53M | 2,144.22M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.35M | | | | 2.12M | | | | 2.11M | | | | 2.12M | | | | 2.25M | | | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.08M | -54.21M | -54.32M | -115.29M | -214.14M | -231.03M | -221.80M | -235.91M | -246.08M | -280.78M | -248.92M | -344.57M | -431.19M | -399.59M | -429.81M | -424.65M | -455.73M | -469.67M | -457.04M | -478.73M |