|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.17M | 58.40M | 44.88M | 122.85M | 63.85M | 77.03M | 53.27M | 22.85M | 30.78M | 33.91M | 16.45M | | 17.61M | 43.96M | 52.61M | 33.56M | 86.56M | 21.97M | 20.70M | 26.43M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.17M | 58.40M | 44.88M | 122.85M | 63.85M | 77.03M | 53.27M | 22.85M | 30.78M | 33.91M | 16.45M | | 17.61M | 43.96M | 52.61M | 33.56M | 86.56M | 21.97M | 20.70M | 26.43M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 211.97M | 264.30M | 292.93M | 157.22M | 354.49M | 355.35M | 285.73M | 144.30M | 256.44M | 206.78M | 240.85M | 163.84M | 278.34M | 252.11M | 255.37M | 178.21M | 289.06M | 270.13M | 278.37M | 185.41M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.31M | | | | 30.79M | | | | 31.05M | | | | 32.77M | | | | 16.51M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 211.97M | 264.30M | 292.93M | 173.53M | 354.49M | 355.35M | 285.73M | 175.09M | 256.44M | 206.78M | 240.85M | 194.88M | 278.34M | 252.11M | 255.37M | 210.97M | 289.06M | 270.13M | 278.37M | 201.91M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 345.24M | 406.24M | 485.77M | 614.36M | 698.71M | 738.91M | 733.97M | 667.84M | 628.38M | 554.85M | 517.66M | 510.13M | 514.54M | 504.44M | 545.45M | 551.62M | 553.92M | 554.63M | 599.68M | 595.26M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.45M | 34.69M | 39.20M | 64.48M | 57.36M | 52.09M | 34.45M | 46.33M | 38.87M | 38.32M | 36.30M | 49.25M | 48.88M | 53.38M | 59.54M | 59.23M | 46.14M | 53.22M | 53.13M | 66.02M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 591.84M | 763.62M | 862.78M | 974.08M | 1,174.40M | 1,223.37M | 1,107.42M | 909.90M | 954.48M | 833.86M | 811.25M | 734.63M | 859.37M | 853.89M | 912.96M | 822.62M | 975.68M | 899.96M | 951.89M | 873.12M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 256.21M | 298.02M | 309.17M | 319.49M | 328.00M | 339.62M | 343.26M | 350.57M | 353.60M | 363.26M | 358.27M | 353.62M | 371.13M | 367.76M | 369.34M | 384.90M | 406.80M | 406.87M | 412.12M | 408.50M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 405.38M | 453.54M | 478.95M | 551.38M | 600.12M | 605.09M | 597.62M | 629.26M | 627.31M | 633.18M | 637.39M | 637.39M | 755.73M | 758.32M | 789.42M | 797.24M | 801.87M | 801.78M | 815.12M | 840.10M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 451.27M | 563.29M | 558.04M | 640.46M | 690.61M | 2.10M | 675.44M | 720.23M | 706.71M | 697.87M | 670.76M | 651.15M | 848.75M | 825.32M | 838.94M | 802.89M | 790.91M | 766.31M | 753.48M | 742.56M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 856.65M | 1,016.83M | 1,036.99M | 1,191.83M | 1,290.73M | 607.19M | 1,273.07M | 1,349.49M | 1,334.01M | 1,331.05M | 1,308.16M | 1,288.55M | 1,604.48M | 1,583.63M | 1,628.36M | 1,600.12M | 1,592.78M | 1,568.09M | 1,568.61M | 1,582.66M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.22M | 6.66M | 6.79M | 7.15M | 7.37M | 7.13M | 8.18M | 8.83M | 8.52M | 8.28M | 8.14M | 7.93M | 7.38M | 7.29M | 7.18M | 12.61M | 12.30M | 13.70M | 13.37M | 12.80M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,243.04M | 1,461.08M | 1,495.67M | 1,676.66M | 1,796.97M | 1,801.46M | 1,789.23M | 1,392.84M | 1,862.35M | 1,873.17M | 1,844.69M | -307.70M | 2,173.50M | 2,149.98M | 2,209.99M | 2,198.34M | 2,211.09M | 2,179.25M | 2,195.28M | 2,203.05M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,834.88M | 2,224.71M | 2,358.46M | 2,650.73M | 2,971.38M | 3,024.83M | 2,896.65M | 2,302.74M | 2,816.83M | 2,707.03M | 2,655.94M | 426.93M | 3,032.88M | 3,003.87M | 3,122.95M | 3,020.95M | 3,186.78M | 3,079.21M | 3,147.18M | 3,076.17M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 154.29M | 164.65M | 219.15M | 203.54M | 240.69M | 219.31M | 188.69M | 142.91M | 149.26M | 130.41M | 148.24M | 140.52M | 196.75M | 206.60M | 189.27M | 187.91M | 223.23M | 284.51M | 222.04M | 192.45M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 154.29M | 164.65M | 219.15M | 203.54M | 240.69M | 219.31M | 188.69M | 142.91M | 149.26M | 130.41M | 148.24M | 140.52M | 196.75M | 206.60M | 189.27M | 187.91M | 223.23M | 284.51M | 222.04M | 192.45M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.55M | 120.69M | 145.87M | 181.44M | 205.28M | 203.38M | 196.36M | 172.59M | 130.94M | 123.00M | 132.81M | 111.71M | 104.46M | 106.77M | 125.33M | 105.75M | 119.85M | 114.38M | 124.65M | 94.41M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.50M | 7.50M | 7.50M | 7.50M | 7.50M | 7.50M | 7.50M | 7.50M | 7.50M | 7.50M | 7.50M | 7.50M | 7.50M | 7.50M | 11.25M | 6.25M | 6.25M | 6.25M | 6.25M | 6.25M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.51M | 35.95M | 36.95M | 40.30M | 42.84M | 43.21M | 43.35M | 44.23M | 44.98M | 46.22M | 47.26M | 48.76M | 51.84M | 52.79M | 53.34M | 53.70M | 55.49M | 55.19M | 54.64M | 54.96M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 299.85M | 328.79M | 409.47M | 432.78M | 496.31M | 473.41M | 435.90M | 367.24M | 332.68M | 307.13M | 335.81M | 308.50M | 360.54M | 373.67M | 379.19M | 353.62M | 404.82M | 460.32M | 407.58M | 348.49M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 785.85M | 1,076.95M | 1,077.66M | 1,278.99M | 1,489.81M | 1,474.74M | 1,333.45M | 1,276.15M | 1,332.16M | 1,215.88M | 1,104.62M | 1,018.36M | 1,392.10M | 1,310.85M | 1,377.73M | 1,311.68M | 1,422.27M | 1,266.30M | 1,320.34M | 1,282.82M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.00M | 48.73M | 49.34M | 36.45M | 40.52M | 40.52M | 42.81M | 48.39M | 48.78M | 48.78M | 47.39M | 46.72M | 67.90M | 67.90M | 68.01M | 183.09M | 55.61M | 53.56M | 83.14M | 189.69M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.33M | 105.32M | 107.75M | 160.46M | 130.55M | 125.20M | 167.64M | 122.47M | 169.35M | 173.84M | 173.49M | 132.44M | 142.80M | 142.68M | 156.08M | 151.03M | 147.90M | 139.69M | 150.99M | 148.89M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.58M | 21.64M | 22.18M | 14.79M | 14.22M | 13.37M | 13.51M | 13.05M | 9.02M | 10.20M | 10.59M | 11.09M | 11.00M | 10.27M | 12.46M | 14.92M | 14.91M | 16.23M | 16.62M | 14.80M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,220.02M | 1,559.79M | 1,644.23M | 1,868.38M | 2,157.19M | 2,113.87M | 1,936.46M | 1,814.25M | 1,837.99M | 1,699.41M | 1,614.05M | 1,506.02M | 1,963.34M | 1,895.10M | 1,981.01M | 1,877.67M | 2,030.60M | 1,919.87M | 1,962.05M | 1,877.08M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,239.60M | 1,581.44M | 1,666.41M | 1,883.17M | 2,171.41M | 2,127.24M | 1,949.97M | 1,827.30M | 1,847.01M | 1,709.61M | 1,624.64M | 1,517.11M | 1,974.34M | 1,905.37M | 1,993.47M | 1,892.59M | 2,045.51M | 1,936.10M | 1,978.67M | 1,891.88M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 793.35M | 1,084.45M | 1,085.16M | 1,286.49M | 1,497.31M | 1,482.24M | 1,340.95M | 1,283.65M | 1,339.66M | 1,223.38M | 1,112.12M | 1,025.86M | 1,399.60M | 1,318.35M | 1,388.98M | 1,317.93M | 1,428.52M | 1,272.55M | 1,326.59M | 1,289.07M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 595.27M | 643.27M | 692.05M | 767.56M | 799.97M | 897.59M | 946.68M | 955.17M | 969.82M | 997.42M | 1,031.30M | 1,045.34M | 1,058.54M | 1,098.50M | 1,129.48M | 1,128.37M | 1,141.27M | 1,143.11M | 1,168.51M | 1,184.30M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 595.27M | 643.27M | 692.05M | 767.56M | 799.97M | 897.59M | 946.68M | 955.17M | 969.82M | 997.42M | 1,031.30M | 1,045.34M | 1,058.54M | 1,098.50M | 1,129.48M | 1,128.37M | 1,141.27M | 1,143.11M | 1,168.51M | 1,184.30M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,834.88M | 2,224.71M | 2,358.46M | 2,650.73M | 2,971.38M | 3,024.83M | 2,896.65M | 2,302.74M | 2,816.83M | 2,707.03M | 2,655.94M | 426.93M | 3,032.88M | 3,003.87M | 3,122.95M | 3,020.95M | 3,186.78M | 3,079.21M | 3,147.18M | 3,076.17M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 0.39M | 1.39M | 0.37M | 0.29M | 0.15M | 1.14M | | | | 1.02M | | | | 0.99M | | | | 0.81M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.14M | -4.13M | -3.02M | 513.73M | 612.98M | -1.52M | -1.64M | 758.86M | -0.70M | 801.30M | 830.43M | -1.00M | 865.64M | -1.03M | -0.98M | 926.94M | -0.92M | -0.93M | 963.11M | 976.96M |