|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 270.32M | 400.96M | 298.14M | 227.41M | 101.32M | 70.56M | 99.07M | 61.62M | 74.34M | 123.00M | 121.00M | 97.17M | 97.38M | 107.96M | 105.53M | 92.17M | 112.80M | 149.16M | 157.19M | 157.40M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 270.32M | 400.96M | 298.14M | 227.41M | 101.32M | 70.56M | 99.07M | 61.62M | 74.34M | 123.00M | 121.00M | 97.17M | 97.38M | 107.96M | 105.53M | 92.17M | 112.80M | 149.16M | 157.19M | 157.40M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.66M | 32.62M | 29.59M | 28.61M | 31.46M | 34.10M | 32.67M | 30.54M | 32.89M | 33.42M | 32.16M | 34.69M | 32.77M | 33.63M | 26.59M | 27.32M | 29.74M | 31.83M | 26.84M | 26.23M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.78M | 33.96M | 36.57M | 32.10M | 35.91M | 38.17M | 42.74M | 45.12M | 44.87M | 42.45M | 46.33M | 52.87M | 58.65M | 58.55M | 58.05M | 67.69M | 66.21M | 84.73M | 77.42M | 75.40M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.44M | 66.58M | 66.16M | 60.72M | 67.37M | 72.28M | 75.41M | 75.66M | 77.76M | 75.88M | 78.49M | 87.56M | 91.41M | 92.19M | 84.64M | 95.01M | 95.96M | 116.56M | 104.27M | 101.63M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 935.43M | 871.35M | 1,005.84M | 962.56M | 1,014.62M | 936.37M | 986.88M | 1,023.66M | 996.40M | 975.22M | 1,007.63M | 1,039.75M | 1,022.38M | 1,036.62M | 1,005.98M | 1,006.60M | 1,005.37M | 987.58M | 978.79M | 986.79M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.93M | 44.69M | 45.40M | 50.99M | 59.81M | 53.19M | 57.84M | 48.07M | 50.90M | 53.90M | 55.75M | 55.84M | 51.40M | 68.54M | 50.58M | 45.32M | 47.52M | 48.15M | 45.44M | 46.94M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,329.11M | 1,383.58M | 1,415.53M | 1,301.68M | 1,243.12M | 1,132.40M | 1,219.20M | 1,209.01M | 1,199.40M | 1,228.00M | 1,262.86M | 1,280.32M | 1,262.56M | 1,305.31M | 1,246.72M | 1,239.11M | 1,261.64M | 1,301.45M | 1,285.68M | 1,292.76M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 283.03M | 307.38M | 293.87M | 287.86M | 289.81M | 297.88M | 288.73M | 283.36M | 281.18M | 297.78M | 284.90M | 273.18M | 267.83M | 269.87M | 261.62M | 256.00M | 256.47M | 284.28M | 280.35M | 285.33M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 546.28M | 541.21M | 540.29M | 539.68M | 533.15M | 526.07M | 532.51M | 534.22M | 535.28M | 533.08M | 536.69M | 534.49M | 533.95M | 538.27M | 531.45M | 534.20M | 540.99M | 540.67M | 541.52M | 539.06M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.65M | 55.53M | 54.32M | 52.99M | 50.39M | 77.11M | 50.96M | 50.53M | 49.93M | 85.76M | 55.19M | 54.09M | 53.27M | 59.96M | 57.74M | 55.79M | 56.18M | 53.02M | 52.41M | 51.38M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 601.93M | 596.74M | 594.60M | 592.68M | 583.53M | 603.17M | 583.48M | 584.75M | 585.21M | 618.84M | 591.87M | 588.58M | 587.23M | 598.23M | 589.18M | 589.99M | 597.16M | 593.69M | 593.93M | 590.44M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.80M | | | | 22.26M | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.62M | 21.77M | 20.28M | 19.99M | 19.91M | 38.03M | 34.33M | 35.66M | 40.52M | 40.56M | 40.11M | 41.69M | 42.98M | 36.91M | 36.20M | 37.98M | 38.86M | 44.97M | 48.54M | 49.35M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,449.07M | 1,463.56M | 1,440.41M | 1,441.32M | 1,442.75M | 1,444.47M | 1,449.35M | 1,466.10M | 1,476.01M | 1,497.25M | 1,468.52M | 1,466.22M | 1,458.63M | 1,487.59M | 1,464.05M | 1,466.76M | 1,482.46M | 1,569.64M | 1,565.09M | 1,560.53M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,778.18M | 2,847.13M | 2,855.94M | 2,743.00M | 2,685.87M | 2,576.87M | 2,668.55M | 2,675.11M | 2,675.41M | 2,725.25M | 2,731.39M | 2,746.54M | 2,721.20M | 2,792.90M | 2,710.77M | 2,705.87M | 2,744.10M | 2,871.10M | 2,850.78M | 2,853.29M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 268.87M | 291.63M | 346.30M | 240.59M | 279.36M | 275.72M | 296.17M | 265.07M | 243.98M | 258.88M | 267.48M | 289.61M | 234.55M | 269.42M | 220.65M | 217.49M | 193.04M | 224.51M | 208.48M | 222.63M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 268.87M | 291.63M | 346.30M | 240.59M | 279.36M | 275.72M | 296.17M | 265.07M | 243.98M | 258.88M | 267.48M | 289.61M | 234.55M | 269.42M | 220.65M | 217.49M | 193.04M | 224.51M | 208.48M | 222.63M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 213.10M | 206.16M | 7.98M | 170.54M | 166.00M | 161.06M | 142.78M | 66.87M | 53.92M | 163.37M | 3.90M | 150.00M | 56.89M | 4.11M | 13.65M | 3.99M | 165.29M | 85.06M | 55.52M | 169.80M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.93M | 2.98M | 53.72M | 2.50M | 4.16M | 4.27M | 46.74M | 41.74M | 6.66M | 44.96M | 44.62M | 1.71M | 7.53M | 37.60M | 7.30M | 8.08M | 7.33M | 7.53M | 7.15M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.19M | 0.18M | 0.18M | 167.17M | 68.66M | 65.17M | 38.17M | 20.18M | 4.17M | 4.17M | 66.16M | 49.16M | 4.13M | 4.08M | 4.04M | 4.00M | 4.00M | 4.00M | 4.00M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 159.09M | 156.23M | 154.47M | 160.55M | 159.45M | 157.73M | 156.17M | 154.25M | 154.75M | 150.48M | 147.07M | 137.63M | 136.52M | 136.07M | 152.37M | 153.94M | 155.59M | 158.57M | 157.10M | 157.05M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.96M | 10.67M | 28.86M | 2.40M | 2.98M | 4.74M | 16.97M | 4.95M | 6.34M | 2.35M | 14.78M | 0.37M | 13.49M | 20.10M | 22.48M | 6.65M | 5.92M | 4.26M | 14.01M | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.86M | 20.37M | 18.41M | 16.22M | 18.81M | 20.38M | 18.98M | 18.69M | 18.26M | 20.42M | 17.87M | 17.22M | 16.08M | 18.06M | 16.92M | 15.83M | 14.20M | 15.62M | 14.44M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 650.21M | 664.88M | 681.75M | 574.27M | 774.96M | 667.91M | 677.27M | 630.64M | 565.64M | 579.26M | 573.07M | 643.77M | 594.92M | 592.67M | 548.60M | 533.29M | 523.84M | 575.97M | 542.17M | 553.49M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,383.14M | 1,382.53M | 1,381.93M | 1,381.38M | 1,083.92M | 1,083.04M | 1,082.17M | 1,065.44M | 1,064.91M | 1,065.81M | 1,065.30M | 978.36M | 978.87M | 978.25M | 938.08M | 902.79M | 882.38M | 861.97M | 842.53M | 823.05M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.85M | 85.78M | 87.61M | 92.28M | 93.26M | 85.08M | 85.89M | 86.28M | 84.06M | 93.22M | 90.28M | 93.91M | 91.19M | 91.76M | 89.16M | 87.65M | 85.09M | 79.49M | 82.93M | 85.81M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 401.71M | 404.15M | 406.36M | 406.66M | 421.07M | 424.76M | 427.17M | 444.82M | 450.66M | 455.07M | 438.93M | 458.03M | 457.17M | 479.62M | 456.67M | 461.35M | 469.00M | 538.43M | 537.59M | 531.99M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.01M | 29.06M | 17.27M | 16.55M | 16.78M | 22.43M | 22.75M | 22.04M | 22.43M | 23.14M | 22.46M | 21.63M | 21.38M | 22.07M | 21.77M | 20.97M | 20.87M | 21.03M | 21.98M | 21.08M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,525.90M | 2,537.34M | 2,557.65M | 2,454.59M | 2,373.21M | 2,260.80M | 2,272.50M | 2,227.18M | 2,165.26M | 2,193.36M | 2,167.58M | 2,174.07M | 2,122.15M | 2,142.30M | 2,032.51M | 1,985.09M | 1,960.32M | 2,055.86M | 2,005.23M | 1,994.34M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,555.91M | 2,566.39M | 2,574.92M | 2,471.14M | 2,389.99M | 2,283.23M | 2,295.25M | 2,249.23M | 2,187.69M | 2,216.50M | 2,190.05M | 2,195.69M | 2,143.53M | 2,164.36M | 2,054.28M | 2,006.06M | 1,981.19M | 2,076.89M | 2,027.21M | 2,015.42M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,383.33M | 1,382.72M | 1,382.11M | 1,381.57M | 1,251.09M | 1,151.70M | 1,147.35M | 1,103.61M | 1,085.08M | 1,069.98M | 1,069.47M | 1,044.52M | 1,028.03M | 982.38M | 942.16M | 906.84M | 886.38M | 865.97M | 846.53M | 827.05M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 222.27M | 280.74M | 281.02M | 271.87M | 295.87M | 293.64M | 373.30M | 425.89M | 487.71M | 508.75M | 541.34M | 550.85M | 577.67M | 628.53M | 656.49M | 699.82M | 762.91M | 794.21M | 823.57M | 837.87M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 222.27M | 280.74M | 281.02M | 271.87M | 295.87M | 293.64M | 373.30M | 425.89M | 487.71M | 508.75M | 541.34M | 550.85M | 577.67M | 628.53M | 656.49M | 699.82M | 762.91M | 794.21M | 823.57M | 837.87M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,778.18M | 2,847.13M | 2,855.94M | 2,743.00M | 2,685.87M | 2,576.87M | 2,668.55M | 2,675.11M | 2,675.41M | 2,725.25M | 2,731.39M | 2,746.54M | 2,721.20M | 2,792.90M | 2,710.77M | 2,705.87M | 2,744.10M | 2,871.10M | 2,850.78M | 2,853.29M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 3.70M | 6.80M | | 6.83M | | | | 1.51M | 1.90M | 1.50M | 4.30M | 0.79M | 0.80M | 1.10M | 1.50M | 4.98M | 1.40M | 1.70M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -81.53M | -94.64M | 378.31M | 372.26M | 418.83M | 440.17M | 490.51M | -120.35M | 582.19M | -122.76M | 652.25M | -116.83M | -121.85M | -113.17M | 792.62M | 826.15M | -101.34M | -104.85M | -100.72M | 946.46M |