|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.07M | 68.32M | 73.01M | 82.09M | 18.73M | 22.06M | 35.77M | 51.04M | 47.04M | 22.85M | 30.47M | 24.90M | 3.91M | 1.87M | 7.57M | 3.46M | 10.90M | 22.96M | 76.21M | 150.16M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.07M | 68.32M | 73.01M | 82.09M | 18.73M | 22.06M | 35.77M | 51.04M | 47.04M | 22.85M | 30.47M | 24.90M | 3.91M | 1.87M | 7.57M | 3.46M | 10.90M | 22.96M | 76.21M | 150.16M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 373.52M | 396.45M | 362.03M | 375.35M | 386.19M | 409.50M | 443.41M | 472.54M | 418.76M | 474.98M | 548.77M | 516.14M | 527.07M | 554.82M | 571.34M | 653.07M | 569.11M | 599.63M | 600.71M | 603.74M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 192.88M | 196.87M | 219.44M | 225.07M | 243.65M | 280.72M | 310.43M | 300.62M | 332.52M | 382.41M | 410.28M | 341.26M | 450.74M | 402.30M | 411.84M | 216.69M | 341.63M | 347.08M | 353.48M | 4.86M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 566.41M | 593.32M | 581.48M | 600.43M | 629.85M | 690.22M | 753.84M | 773.16M | 751.28M | 857.39M | 959.04M | 857.40M | 977.81M | 957.12M | 983.18M | 869.76M | 910.74M | 946.71M | 954.19M | 608.59M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.55M | 12.52M | 26.58M | 0.89M | 50.07M | 52.73M | 32.75M | 47.82M | 34.60M | 39.64M | 28.56M | 2.12M | 34.50M | 35.87M | 25.53M | 42.47M | 34.51M | 33.42M | 22.82M | 54.98M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 665.37M | 691.33M | 700.63M | 748.39M | 715.60M | 784.41M | 834.86M | 890.29M | 848.34M | 940.20M | 1,032.28M | 1,026.24M | 1,026.19M | 1,017.30M | 1,031.62M | 929.41M | 968.23M | 1,017.61M | 1,068.36M | 1,060.76M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 181.10M | 185.02M | 184.86M | 196.09M | 206.97M | 212.06M | 217.84M | 233.18M | 237.84M | 247.48M | 256.30M | 268.98M | 272.57M | 278.10M | 279.63M | 278.23M | 273.82M | 281.90M | 291.86M | 306.39M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.64M | 4.58M | 3.79M | 3.98M | 2.79M | 3.15M | 3.14M | 3.70M | 4.15M | 5.93M | 5.41M | 8.71M | 9.46M | 12.86M | 5.83M | 3.73M | 3.76M | 4.61M | 3.77M | 3.22M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.07M | 66.07M | 66.06M | 66.06M | 110.59M | 108.41M | 115.15M | 53.02M | 115.91M | 116.98M | 115.73M | 116.95M | 115.86M | 115.37M | 115.97M | 112.98M | 113.04M | 115.47M | 114.52M | 115.27M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.79M | 50.22M | 49.63M | 49.05M | 102.92M | 98.75M | 89.12M | 87.56M | 86.39M | 86.01M | 83.79M | 83.52M | 81.45M | 79.86M | 79.08M | 75.69M | 74.55M | 75.05M | 73.18M | 72.48M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 116.86M | 116.29M | 115.70M | 115.12M | 213.51M | 207.15M | 204.28M | 140.57M | 202.30M | 202.99M | 199.52M | 200.47M | 197.31M | 195.23M | 195.05M | 188.67M | 187.59M | 190.51M | 187.70M | 187.74M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.73M | 5.74M | 6.00M | 5.90M | 12.72M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.80M | 3.93M | 3.86M | 4.10M | 3.67M | 3.66M | 3.58M | 3.54M | 3.44M | 5.68M | 5.52M | 5.60M | 5.85M | 5.67M | 5.33M | 5.83M | 6.13M | 6.78M | 8.30M | 9.44M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 353.88M | 359.50M | 363.19M | 372.70M | 489.98M | 479.96M | 495.10M | 508.57M | 511.89M | 524.60M | 528.45M | 552.50M | -848.29M | -839.40M | 561.44M | 559.40M | 553.83M | 569.38M | 576.97M | 583.32M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,019.25M | 1,050.83M | 1,063.83M | 1,121.09M | 1,205.58M | 1,264.37M | 1,329.96M | 1,398.86M | 1,360.24M | 1,464.80M | 1,560.73M | 1,578.75M | 177.90M | 177.90M | 1,593.06M | 1,488.80M | 1,522.06M | 1,586.98M | 1,645.33M | 1,644.08M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 192.24M | 211.97M | 193.22M | 200.74M | 223.70M | 251.65M | 281.71M | 315.32M | 294.31M | 337.70M | 377.69M | 359.36M | 321.28M | 344.13M | 329.97M | 295.48M | 286.23M | 308.19M | 298.16M | 314.79M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 192.24M | 211.97M | 193.22M | 200.74M | 223.70M | 251.65M | 281.71M | 315.32M | 294.31M | 337.70M | 377.69M | 359.36M | 321.28M | 344.13M | 329.97M | 295.48M | 286.23M | 308.19M | 298.16M | 314.79M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.45M | 25.67M | 23.95M | 24.24M | 25.92M | 23.53M | 24.05M | 28.75M | 25.04M | 26.54M | 28.53M | 28.27M | 24.62M | 24.19M | 25.39M | 25.88M | 25.41M | 26.80M | 26.79M | 28.50M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.40M | 86.51M | 80.22M | 94.86M | 68.97M | 72.61M | 87.51M | 79.92M | 68.46M | 74.15M | 85.18M | 100.59M | 95.93M | 103.24M | 127.85M | 87.84M | 111.72M | 123.31M | 146.72M | 117.92M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.38M | 1.55M | 1.02M | 1.04M | 1.04M | 1.06M | 5.06M | 5.07M | 5.16M | 5.17M | 5.26M | 7.05M | 6.62M | 6.62M | 4.36M | 4.36M | 4.46M | 4.46M | 4.55M | 4.55M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.04M | | | | 10.64M | 1.32M | 9.82M | 9.71M | 11.12M | 2.35M | 2.14M | 9.24M | 1.84M | 12.64M | 12.30M | 13.19M | 13.13M | 12.85M | 0.82M | 13.02M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.02M | 2.87M | 2.67M | 1.08M | | | | 1.56M | 0.24M | 1.19M | | | 0.20M | 5.16M | 3.58M | 8.19M | 15.13M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 140.31M | 136.99M | 149.85M | 167.93M | 165.13M | 203.16M | 174.63M | 227.06M | 220.75M | 228.82M | 230.97M | 161.06M | 270.96M | 256.62M | 262.56M | 236.70M | 292.64M | 286.29M | 302.55M | 300.56M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 447.82M | 469.88M | 455.70M | 498.60M | 498.26M | 565.41M | 585.01M | 666.96M | 624.85M | 684.56M | 740.65M | 747.20M | 732.36M | 747.44M | 762.44M | 663.64M | 738.75M | 766.39M | 800.92M | 795.28M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 3.03M | 2.55M | 2.31M | 2.04M | 0.57M | 0.43M | 0.31M | 0.18M | 1.65M | 2.31M | 1.93M | 1.74M | 1.63M | 1.40M | 1.22M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.04M | 7.24M | 3.99M | 3.46M | 48.66M | 54.38M | 80.85M | 35.48M | 20.50M | 39.95M | 57.07M | 29.19M | 31.32M | 38.45M | 88.82M | 70.02M | 82.70M | 81.62M | 67.42M | 54.48M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.30M | 18.83M | 19.68M | 24.62M | 24.63M | 24.61M | 37.30M | 72.38M | 45.80M | 46.14M | 45.74M | 48.23M | 47.83M | 47.65M | 47.72M | 91.91M | 52.52M | 53.61M | 56.28M | 95.18M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.79M | 22.40M | 14.02M | 13.23M | 36.83M | 37.02M | 35.14M | 20.84M | 21.47M | 18.64M | 31.66M | 26.09M | 38.51M | 31.54M | 31.84M | 32.43M | 42.33M | 34.08M | 31.62M | 30.65M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.09M | 22.02M | 22.81M | 50.82M | 48.79M | 39.67M | 14.30M | 51.29M | 52.44M | 19.09M | 50.38M | 51.80M | 28.48M | 33.12M | 19.47M | 53.60M | 14.47M | 53.58M | 14.54M | 42.83M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 525.69M | 557.19M | 544.83M | 551.17M | 620.51M | 693.62M | 779.78M | 787.37M | 730.24M | 841.41M | 884.89M | 875.75M | 891.28M | 916.78M | 985.08M | 834.84M | 958.92M | 950.17M | 1,013.21M | 940.83M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 570.78M | 579.20M | 567.65M | 601.99M | 669.30M | 733.29M | 794.08M | 838.66M | 782.67M | 860.50M | 935.27M | 927.54M | 919.77M | 949.90M | 1,004.55M | 888.44M | 973.39M | 1,003.75M | 1,027.74M | 983.66M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.42M | 8.79M | 5.01M | 4.50M | 49.70M | 55.45M | 85.91M | 40.55M | 25.66M | 45.12M | 62.34M | 36.24M | 37.93M | 45.06M | 93.19M | 74.38M | 87.16M | 86.08M | 71.98M | 59.04M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 448.46M | 471.63M | 496.18M | 519.10M | 536.28M | 531.08M | 535.88M | 560.20M | 577.57M | 604.30M | 625.46M | 651.20M | 663.72M | 633.34M | 588.51M | 600.36M | 548.67M | 583.23M | 617.59M | 660.42M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 448.46M | 471.63M | 496.18M | 519.10M | 536.28M | 531.08M | 535.88M | 560.20M | 577.57M | 604.30M | 625.46M | 651.20M | 663.72M | 633.34M | 588.51M | 600.36M | 548.67M | 583.23M | 617.59M | 660.42M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,019.25M | 1,050.83M | 1,063.83M | 1,121.09M | 1,205.58M | 1,264.37M | 1,329.96M | 1,398.86M | 1,360.24M | 1,464.80M | 1,560.73M | 1,578.75M | 177.90M | 177.90M | 1,593.06M | 1,488.80M | 1,522.06M | 1,586.98M | 1,645.33M | 1,644.08M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | | 0.28M | 0.40M | 0.10M | | | | 0.06M | | 0.12M | 0.64M | 0.08M | | | | 0.10M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 0.69M | 334.31M | 0.17M | 1.82M | 373.88M | -7.60M | 404.91M | -6.16M | 449.60M | -6.63M | -3.88M | -6.35M | 480.70M | 437.76M | 453.72M | 408.15M | -7.66M | 466.69M | 503.24M |