|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.15M | 107.80M | 27.00M | 25.91M | 139.08M | 100.39M | 108.21M | 181.60M | 91.50M | 82.60M | 64.00M | 37.30M | 32.10M | 13.10M | 8.60M | 6.90M | 11.90M | 12.00M | 13.60M | 16.60M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.15M | 107.80M | 27.00M | 25.91M | 139.08M | 100.39M | 108.21M | 181.60M | 91.50M | 82.60M | 64.00M | 37.30M | 32.10M | 13.10M | 8.60M | 6.90M | 11.90M | 12.00M | 13.60M | 16.60M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.50M | 21.70M | 20.30M | 23.40M | 20.20M | 21.90M | 20.60M | 15.90M | 21.80M | 20.10M | 29.20M | 24.10M | 17.30M | 19.30M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.61M | 4.67M | 3.82M | 10.06M | 3.42M | 10.54M | 11.27M | 5.90M | 5.40M | 5.40M | 6.00M | 13.00M | 16.60M | 13.90M | 6.90M | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.77M | 27.60M | 25.70M | 28.80M | 26.20M | 34.90M | 37.20M | 29.80M | 28.70M | 20.10M | 29.20M | 24.10M | 17.30M | 19.30M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.81M | 23.81M | 37.26M | 40.32M | 41.60M | 46.98M | 45.43M | 45.40M | 47.90M | 43.70M | 43.30M | 37.20M | 37.80M | 37.20M | 38.40M | 39.80M | 41.30M | 39.10M | 39.90M | 39.90M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.57M | 10.67M | 2.10M | 3.10M | 16.40M | 17.85M | 18.36M | 19.50M | 27.20M | 25.10M | 23.40M | 18.20M | 34.10M | 25.00M | 20.50M | 18.50M | 30.00M | 27.00M | 19.30M | 13.10M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.44M | 195.96M | 146.38M | 145.57M | 217.14M | 214.51M | 233.60M | 293.70M | 207.60M | 208.00M | 157.00M | 137.50M | 137.80M | 96.10M | 112.00M | 94.40M | 113.40M | 116.80M | 122.00M | 124.10M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 792.30M | 785.23M | 779.52M | 778.60M | 787.75M | 1,149.63M | 1,155.95M | 1,180.20M | 1,185.50M | 1,221.70M | 1,242.60M | 1,332.70M | 1,371.30M | 1,425.20M | 1,520.10M | 1,634.60M | 1,686.50M | 1,727.10M | 1,739.80M | 1,719.00M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 272.55M | 272.57M | 272.56M | 272.60M | 272.60M | 728.66M | 787.05M | 744.50M | 742.10M | 742.50M | 742.50M | 742.50M | 742.50M | 742.50M | 742.50M | 742.60M | 742.50M | 742.50M | 742.60M | 742.60M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.00M | 79.00M | 79.00M | 79.00M | 79.00M | 190.10M | 178.20M | 178.20M | 178.20M | 178.20M | 178.20M | 178.20M | 178.20M | 178.20M | 178.20M | 178.20M | 178.20M | 178.20M | 178.20M | 178.20M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 351.55M | 351.57M | 351.56M | 351.60M | 351.60M | 918.76M | 965.25M | 922.70M | 920.30M | 920.70M | 920.70M | 920.70M | 920.70M | 920.70M | 920.70M | 920.80M | 920.70M | 920.70M | 920.80M | 920.80M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.45M | 7.31M | 9.47M | 9.96M | 9.20M | 8.21M | 1.35M | 0.50M | 0.40M | | 5.50M | 6.00M | 6.10M | 7.20M | 7.30M | 10.10M | 11.30M | 9.40M | 10.20M | 9.00M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.92M | 25.88M | 25.52M | 22.87M | 22.07M | 29.16M | 30.13M | 30.30M | 28.20M | 26.30M | 23.90M | 34.20M | 35.00M | 36.00M | 37.60M | 37.50M | 38.00M | 38.40M | 37.50M | 40.50M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,206.53M | 2,188.55M | 2,204.33M | 2,200.22M | 2,225.96M | 3,436.23M | 3,451.49M | 3,467.30M | 3,486.80M | 3,521.40M | 3,540.80M | 3,616.90M | 3,647.50M | 3,737.80M | 3,829.10M | 3,921.40M | 3,951.30M | 3,976.60M | 4,008.70M | 3,992.50M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,317.97M | 2,384.51M | 2,350.72M | 2,345.79M | 2,443.10M | 3,650.74M | 3,685.09M | 3,761.00M | 3,694.40M | 3,729.40M | 3,697.80M | 3,754.40M | 3,785.30M | 3,833.90M | 3,941.10M | 4,015.80M | 4,064.70M | 4,093.40M | 4,130.70M | 4,116.60M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.42M | 34.23M | 39.30M | 62.49M | 54.53M | 67.44M | 57.22M | 84.70M | 64.00M | 69.60M | 69.60M | 118.60M | 109.40M | 84.10M | 90.30M | 134.40M | 109.90M | 59.20M | 90.80M | 125.50M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.42M | 34.23M | 39.30M | 62.49M | 54.53M | 67.44M | 57.22M | 84.70M | 64.00M | 69.60M | 69.60M | 118.60M | 109.40M | 84.10M | 90.30M | 134.40M | 109.90M | 59.20M | 90.80M | 125.50M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 238.51M | 272.06M | 250.95M | 248.49M | 254.92M | 330.29M | 339.25M | 342.90M | 332.10M | 340.80M | 338.60M | 306.00M | 303.00M | 307.80M | 293.20M | 290.70M | 300.00M | 282.20M | 276.90M | 300.30M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.50M | 8.50M | 8.50M | 8.50M | 9.00M | 9.00M | 9.00M | 9.00M | 9.00M | 7.00M | 7.00M | 7.00M | 7.00M | 7.00M | 7.00M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.29M | 2.64M | 0.43M | 0.53M | 3.63M | 1.35M | 1.27M | 1.90M | 4.90M | 3.10M | 2.10M | 2.00M | 2.70M | 7.30M | 0.50M | 1.80M | 14.50M | 1.60M | 2.90M | 1.80M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 279.22M | 308.93M | 290.68M | 311.51M | 313.08M | 407.58M | 406.24M | 438.00M | 409.50M | 422.50M | 419.30M | 435.60M | 424.10M | 408.20M | 391.00M | 433.90M | 431.40M | 350.00M | 377.60M | 434.60M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 537.10M | 537.82M | 484.68M | 431.39M | 431.97M | 1,219.68M | 1,222.21M | 1,222.70M | 1,221.10M | 1,278.70M | 1,281.30M | 1,284.00M | 1,289.20M | 1,292.40M | 1,444.80M | 1,479.10M | 1,569.50M | 1,549.50M | 1,552.80M | 1,515.00M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.91M | 11.40M | 12.61M | 12.01M | 15.45M | 13.31M | 57.50M | 573.60M | 78.30M | 83.50M | 73.70M | 597.30M | 90.90M | 85.70M | 83.60M | 626.30M | 59.40M | 75.70M | 78.50M | 68.60M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,258.17M | 1,248.04M | 1,270.93M | 1,277.54M | 1,294.49M | 1,599.42M | 1,654.87M | 1,567.80M | 1,583.10M | 1,586.80M | 1,583.80M | 1,558.50M | 1,552.00M | 1,589.50M | 1,593.50M | 1,575.10M | 1,550.30M | 1,538.50M | 1,553.60M | 1,660.60M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.93M | 48.44M | 45.27M | 37.87M | 36.38M | 54.37M | 54.22M | 55.70M | 42.50M | 43.50M | 128.10M | 135.30M | 136.60M | 173.70M | 201.60M | 308.90M | 307.30M | 413.50M | 437.40M | 444.60M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,085.40M | 2,106.19M | 2,058.89M | 2,032.52M | 2,054.92M | 3,239.97M | 3,269.88M | 3,294.80M | 3,292.00M | 3,371.50M | 3,358.10M | 3,367.90M | 3,356.20M | 3,375.80M | 3,512.90M | 3,561.10M | 3,610.60M | 3,513.70M | 3,562.50M | 3,580.80M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,139.33M | 2,154.63M | 2,104.16M | 2,070.39M | 2,091.30M | 3,294.34M | 3,324.09M | 3,350.50M | 3,334.50M | 3,415.00M | 3,486.20M | 3,503.20M | 3,492.80M | 3,549.50M | 3,714.50M | 3,870.00M | 3,917.90M | 3,927.20M | 3,999.90M | 4,025.40M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 537.10M | 537.82M | 484.68M | 431.39M | 431.97M | 1,228.18M | 1,230.71M | 1,231.20M | 1,229.60M | 1,287.70M | 1,290.30M | 1,293.00M | 1,298.20M | 1,301.40M | 1,451.80M | 1,486.10M | 1,576.50M | 1,556.50M | 1,559.80M | 1,522.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 178.64M | 229.88M | 246.56M | 275.40M | 351.80M | 356.40M | 361.00M | 410.50M | 359.90M | 314.40M | 211.60M | 251.20M | 292.50M | 284.40M | 226.60M | 145.80M | 146.80M | 166.20M | 130.80M | 91.20M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 178.64M | 229.88M | 246.56M | 275.40M | 351.80M | 356.40M | 361.00M | 410.50M | 359.90M | 314.40M | 211.60M | 251.20M | 292.50M | 284.40M | 226.60M | 145.80M | 146.80M | 166.20M | 130.80M | 91.20M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,317.97M | 2,384.51M | 2,350.72M | 2,345.79M | 2,443.10M | 3,650.74M | 3,685.09M | 3,761.00M | 3,694.40M | 3,729.40M | 3,697.80M | 3,754.40M | 3,785.30M | 3,833.90M | 3,941.10M | 4,015.80M | 4,064.70M | 4,093.40M | 4,130.70M | 4,116.60M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 13.02M | 0.00M | 13.07M | 13.10M | 0.89M | 14.00M | 14.01M | 17.63M | 19.72M | 2.81M | 22.59M | 22.80M | 23.85M | 24.66M | 27.61M | 28.65M | 28.65M | 28.72M | 28.72M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.65M | 298.90M | 309.48M | -3.63M | 402.12M | 431.20M | 433.12M | -0.90M | 542.40M | -0.80M | 563.10M | -0.90M | -1.00M | -1.00M | -1.00M | -1.60M | 679.20M | 690.60M | 648.50M | 608.80M |