|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 154.67M | 152.55M | 117.86M | 128.54M | 152.66M | 142.87M | 36.41M | 147.35M | 95.13M | 102.38M | 100.32M | 84.98M | 92.84M | 194.32M | 122.63M | 92.21M | 114.87M | 116.19M | 59.07M | 116.08M |
|
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 | 159.61M | 123.84M | 129.44M | 160.97M | 186.10M | 62.44M | 165.70M | 105.53M | 110.80M | 103.35M | 86.94M | 97.13M | 194.45M | 128.48M | 92.45M | 115.50M | 116.19M | 62.04M | 116.23M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.92M | | | | 61.97M | | | | 66.91M | | | | 81.95M | | | | 236.32M | | | |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.57M | | | | 63.95M | | | | 79.33M | | | | 85.41M | | | | 254.59M | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.91M | | | | 2.77M | | | | 3.96M | | | | 4.47M | | | | 17.41M | | | |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | | | | 20.73M | | | | 9.38M | | | | 0.48M | | | | | | | |
|
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 |
|
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 | 322.19M | 279.50M | 290.09M | 277.79M | 304.59M | 267.16M | 286.26M | 295.91M | 339.13M | 287.58M | 276.59M | 453.45M | 402.19M | 381.97M | 375.88M | 479.25M | 436.38M | 432.38M | 419.26M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 269.29M | 322.19M | 279.50M | 290.09M | 277.79M | 304.59M | 267.16M | 286.26M | 295.91M | 339.13M | 287.58M | 276.59M | 453.45M | 402.19M | 381.97M | 375.88M | 479.25M | 436.38M | 432.38M | 419.26M |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 164.91M | 23.20M | 210.20M | 187.92M | 208.85M | 24.02M | 188.32M | 158.11M | 212.26M | 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 | 606.16M | 667.00M | 665.15M | 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 | | | | 128.89M | | | | 201.65M | | | | 222.02M | | | | 273.96M | | | |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,380.67M | 1,564.35M | 1,508.58M | 1,476.59M | 1,468.56M | 1,555.45M | 1,544.99M | 1,543.25M | 1,519.15M | 1,834.68M | 1,707.82M | 1,517.11M | 1,884.30M | 1,942.17M | 1,801.70M | 1,757.76M | 1,926.36M | 2,079.72M | 1,967.81M | 1,902.35M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 741.13M | 1,262.58M | 1,310.07M | 1,321.63M | 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 | 182.88M | 192.53M | 252.48M | 248.64M | 258.45M | 251.44M | 253.72M | 241.87M |
|
Shareholder's 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 | | 258.45M | 251.44M | 253.72M | |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.78M | -29.37M | -28.72M | -28.59M | 26.83M | -25.11M | -24.99M | -25.90M | 26.66M | -26.99M | -26.44M | -27.03M | -26.89M | -27.68M | -27.35M | -26.83M | -28.42M | -28.75M | -28.34M | -28.72M |
|
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 |