|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78M | 3.65M | 4.17M | 178.71M | 2.99M | 3.01M | 2.87M | 260.93M | 222.67M | 2.87M | 2.87M | 170.56M | 128.27M | 1.38M | 120.94M | 130.36M | 167.96M | 11.06M | 206.42M | 156.25M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.07M | 50.23M | 39.20M | 26.93M | 19.77M | 11.16M | 8.92M | 54.32M | 112.63M | 91.08M | 88.00M | 93.63M | 99.90M | 100.17M | 101.25M | 116.93M | 94.41M | 73.19M | 114.16M | 149.71M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.85M | 53.88M | 43.37M | 205.64M | 22.75M | 14.17M | 11.79M | 315.25M | 335.30M | 93.95M | 90.87M | 264.19M | 228.18M | 101.55M | 222.19M | 247.30M | 262.37M | 84.25M | 320.58M | 305.96M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.22M | 12.36M | 15.57M | 15.00M | 14.57M | 13.39M | 18.76M | 16.40M | 15.03M | 17.90M | 17.64M | 19.82M | 17.84M | 18.85M | 23.61M | 20.40M | 21.25M | 17.40M | 20.79M | 22.95M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.22M | 12.36M | 15.57M | 15.00M | 14.57M | 13.39M | 18.76M | 16.40M | 15.03M | 17.90M | 17.64M | 19.82M | 17.84M | 18.85M | 23.61M | 20.40M | 21.25M | 17.40M | 20.79M | 22.95M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 336.64M | 389.71M | 500.77M | 470.31M | 460.96M | 464.41M | 510.06M | 449.10M | 442.58M | 471.41M | 529.90M | 502.29M | 516.46M | 528.68M | 585.85M | 549.69M | 553.12M | 560.73M | 618.85M | 623.14M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.81M | 39.19M | 46.64M | 46.16M | 44.06M | 43.89M | 44.73M | 46.91M | 51.32M | 53.87M | 67.97M | 58.51M | 57.52M | 57.91M | 57.56M | 54.28M | 60.55M | 71.06M | 83.19M | 81.31M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 639.21M | 697.20M | 782.42M | 741.28M | 749.87M | 773.58M | 853.28M | 836.77M | 847.19M | 877.11M | 880.84M | 847.65M | 822.83M | 832.35M | 892.52M | 875.14M | 900.78M | 974.46M | 1,052.62M | 1,041.92M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 716.34M | 730.20M | 733.22M | 753.67M | 765.03M | 757.24M | 756.66M | 774.83M | 816.97M | 850.33M | 873.44M | 925.03M | 938.34M | 936.11M | 934.09M | 954.72M | 968.95M | 996.28M | 1,035.97M | 1,071.67M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.57M | 10.54M | 10.53M | 10.52M | 10.54M | 10.53M | 10.50M | 10.46M | 10.47M | 10.48M | 10.54M | 10.56M | 10.56M | 6.88M | 6.88M | 6.86M | 6.87M | 6.89M | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.14M | 45.09M | 43.33M | 43.33M | 43.35M | 43.30M | 43.17M | 43.19M | 43.15M | 43.11M | 43.13M | 43.13M | 43.18M | 43.20M | 43.22M | 43.22M | 43.20M | 43.20M | 43.20M | 43.30M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.37M | 7.76M | 1.92M | 1.54M | 1.15M | 0.77M | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.50M | 52.90M | 45.30M | 44.90M | 44.50M | 43.20M | 43.30M | 43.19M | 43.15M | 43.11M | 43.13M | 43.13M | 43.18M | 43.20M | 43.22M | 43.22M | 43.20M | 43.20M | 43.20M | 43.30M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.87M | 24.23M | 23.92M | 26.26M | 27.99M | 28.36M | 27.43M | 27.90M | 28.28M | 32.04M | 31.25M | 32.15M | 31.24M | 36.62M | 34.80M | 36.46M | 36.77M | 41.23M | 42.01M | 44.47M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.97M | 9.77M | 12.36M | 12.04M | 12.20M | 10.65M | 10.87M | 10.52M | 10.74M | 9.35M | 9.57M | 9.18M | 9.24M | 61.56M | 12.21M | 11.66M | 11.67M | 33.21M | 33.93M | 30.28M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 992.74M | 1,008.59M | 1,006.90M | 1,032.05M | 1,041.89M | 1,034.82M | 1,034.63M | 1,049.40M | 1,086.16M | 10.32M | 1,148.44M | 1,189.12M | 1,197.87M | 3.01M | 1,195.16M | 1,217.52M | 1,243.66M | 2.82M | 1,341.28M | 1,394.84M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,631.95M | 1,705.79M | 1,789.31M | 1,773.33M | 1,791.76M | 1,808.40M | 1,887.92M | 1,886.17M | 1,933.35M | 2,005.61M | 2,029.28M | 2,036.78M | 2,020.70M | 2,022.69M | 2,087.68M | 2,092.66M | 2,144.44M | 2,269.16M | 2,393.90M | 2,436.76M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 341.01M | 388.79M | 461.05M | 380.78M | 393.54M | 408.41M | 446.57M | 406.58M | 417.21M | 453.23M | 522.57M | 507.08M | 491.20M | 485.96M | 537.08M | 497.73M | 499.09M | 506.95M | 571.58M | 556.34M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.99M | 15.34M | 15.34M | 10.61M | 11.05M | 10.13M | 10.41M | 8.68M | 9.20M | 6.10M | 10.08M | 8.01M | 7.76M | 15.34M | 18.68M | 12.29M | 7.70M | 3.98M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.76M | | | 13.43M | 13.43M | | | 14.46M | 14.43M | | | 17.77M | 17.77M | | | 19.41M | 19.41M | | | 21.68M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 351.76M | 388.79M | 466.03M | 409.55M | 422.30M | 419.01M | 457.62M | 431.17M | 442.05M | 461.91M | 531.77M | 530.95M | 519.05M | 493.97M | 544.84M | 532.48M | 537.17M | 519.24M | 579.28M | 582.01M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.24M | 41.90M | 30.22M | 32.24M | 40.41M | 44.10M | 33.69M | 35.34M | 44.55M | 45.44M | 34.70M | 36.02M | 46.76M | 48.26M | 37.24M | 38.26M | 49.28M | 52.48M | 42.33M | 44.88M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.96M | 39.74M | 39.20M | 42.24M | 35.39M | 38.67M | 40.39M | 43.26M | 34.11M | 57.27M | 52.17M | 50.39M | 42.16M | 50.03M | 52.90M | 57.35M | 43.57M | 57.63M | 71.86M | 81.51M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.55M | 19.39M | 4.99M | 15.34M | 15.34M | 33.72M | 33.28M | 10.13M | 10.41M | 20.19M | 35.28M | 6.10M | 36.67M | 8.01M | 7.76M | 15.34M | 18.68M | 38.67M | 7.70M | 34.00M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.49M | 8.53M | 6.77M | 6.81M | 7.44M | 7.49M | 7.35M | 7.14M | 6.93M | 7.62M | 7.51M | 7.18M | 7.18M | 7.37M | 7.52M | 7.31M | 7.36M | 7.93M | 7.87M | 8.13M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.74M | 8.31M | 6.96M | 10.16M | 8.29M | 7.24M | 9.62M | 9.59M | 7.37M | 9.43M | 9.84M | 8.30M | 4.79M | 6.52M | 4.02M | 4.73M | 4.04M | 7.26M | 6.09M | 4.82M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.25M | 26.90M | 28.13M | 30.79M | 29.65M | 29.23M | 29.61M | 32.66M | 32.51M | 32.61M | 33.93M | 38.28M | 37.78M | 38.08M | 39.00M | 43.41M | 43.40M | 43.06M | 44.88M | 49.90M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 483.00M | 533.55M | 594.15M | 560.55M | 577.76M | 579.46M | 611.56M | 586.58M | 587.26M | 634.48M | 705.20M | 708.73M | 694.39M | 680.15M | 707.57M | 701.80M | 701.79M | 726.27M | 788.90M | 805.24M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.29M | 110.11M | 110.60M | 120.06M | 108.18M | 103.56M | 118.50M | 126.38M | 124.63M | 119.49M | 99.70M | 102.35M | 98.43M | 94.44M | 93.57M | 88.85M | 86.17M | 147.92M | 143.74M | 129.15M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.67M | 7.38M | 7.60M | 7.73M | 7.45M | 8.44M | 8.77M | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.98M | 0.87M | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.76M | 1.57M | 1.63M | 1.95M | 2.00M | 2.17M | 1.88M | 2.10M | 1.97M | 1.94M | 1.79M | 1.74M | 1.94M | 1.64M | 1.05M | 0.85M | 1.25M | 1.10M | 0.65M | 0.76M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 131.51M | 129.26M | 125.05M | 122.60M | 121.58M | 118.50M | 115.81M | 113.33M | 114.38M | 122.19M | 120.71M | 107.83M | 108.26M | 103.89M | 107.56M | 106.41M | 118.91M | 122.24M | 129.27M | 134.84M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.95M | 10.93M | 6.04M | 8.68M | 5.55M | 8.44M | 5.04M | 4.73M | 10.58M | 15.43M | 5.12M | 5.01M | 5.04M | 14.84M | 14.65M | 17.44M | 4.64M | 4.42M | 21.47M | 29.24M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 728.22M | 778.65M | 841.13M | 810.76M | 818.01M | 808.89M | 856.52M | 837.53M | 833.07M | 0.01M | 941.92M | 937.89M | 920.30M | | 914.45M | 902.64M | 925.60M | 1,017.36M | 1,067.63M | 1,074.48M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 732.17M | 789.58M | 847.17M | 819.45M | 823.57M | 817.33M | 861.56M | 842.26M | 843.65M | 898.57M | 947.03M | 942.90M | 925.34M | 899.73M | 929.10M | 920.08M | 930.25M | 1,021.78M | 1,089.11M | 1,103.72M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.85M | 129.50M | 115.59M | 135.40M | 123.52M | 137.27M | 151.78M | 136.52M | 135.04M | 139.68M | 134.98M | 108.45M | 135.10M | 102.45M | 101.33M | 104.19M | 104.85M | 186.60M | 151.44M | 163.15M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 899.78M | 916.21M | 942.15M | 953.88M | 968.20M | 991.07M | 1,026.36M | 1,043.91M | 1,089.69M | 1,107.04M | 1,082.24M | 1,093.87M | 1,095.35M | 1,122.96M | 1,158.58M | 1,172.59M | 1,214.19M | 1,247.37M | 1,304.79M | 1,333.04M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 899.78M | 916.21M | 942.15M | 953.88M | 968.20M | 991.07M | 1,026.36M | 1,043.91M | 1,089.69M | 1,107.04M | 1,082.24M | 1,093.87M | 1,095.35M | 1,122.96M | 1,158.58M | 1,172.59M | 1,214.19M | 1,247.37M | 1,304.79M | 1,333.04M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,631.95M | 1,705.79M | 1,789.31M | 1,773.33M | 1,791.76M | 1,808.40M | 1,887.92M | 1,886.17M | 1,933.35M | 2,005.61M | 2,029.28M | 2,036.78M | 2,020.70M | 2,022.69M | 2,087.68M | 2,092.66M | 2,144.44M | 2,269.16M | 2,393.90M | 2,436.76M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 375.62M | 0.74M | 0.76M | 0.76M | 0.79M | 0.81M | | | 342.74M | 1.90M | 1.92M | 1.92M | 1.94M | 0.04M | 1.93M | 1.93M | 1.94M | 1.98M | 1.96M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -177.37M | -182.51M | -188.64M | 694.19M | -193.15M | 736.89M | 769.80M | 772.43M | 802.00M | -163.99M | 855.61M | -155.29M | 861.16M | -164.59M | -167.61M | -160.64M | -158.87M | 999.43M | 1,039.59M | -123.50M |