|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 532.54M | 84.34M | 53.98M | 33.34M | 33.03M | 44.06M | 48.40M | 26.30M | 35.97M | 139.25M | 389.74M | 43.78M | 43.10M | 46.27M | 87.55M | 29.08M | 22.62M | 27.26M | 43.77M | 30.90M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 532.54M | 84.34M | 53.98M | 33.34M | 33.03M | 44.06M | 48.40M | 26.30M | 35.97M | 139.25M | 389.74M | 43.78M | 43.10M | 46.27M | 87.55M | 29.08M | 22.62M | 27.26M | 43.77M | 30.90M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.03M | 22.00M | 15.76M | 16.86M | 23.59M | 20.61M | 15.85M | 15.34M | 18.85M | 17.60M | 18.23M | 29.64M | 32.53M | 27.40M | 29.75M | 34.55M | 25.31M | 31.50M | 24.76M | 20.70M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.82M | 3.97M | 4.24M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.03M | 22.00M | 15.76M | 16.86M | 23.59M | 20.61M | 15.85M | 15.34M | 18.85M | 17.60M | 18.23M | 29.64M | 32.53M | 27.40M | 29.75M | 34.55M | 25.31M | 35.31M | 28.73M | 24.94M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.46M | 29.83M | 26.64M | 29.61M | 11.91M | 11.51M | 12.76M | 12.87M | 14.39M | 11.78M | 15.03M | 20.57M | 17.19M | 17.28M | 16.09M | 16.45M | 16.75M | 15.20M | 15.84M | 14.66M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 574.03M | 166.37M | 126.11M | 129.81M | 117.74M | 128.56M | 104.52M | 78.91M | 74.45M | 176.07M | 426.17M | 99.52M | 97.51M | 94.52M | 134.46M | 83.35M | 67.99M | 97.44M | 114.22M | 93.43M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 525.80M | 554.16M | 581.54M | 609.78M | 641.41M | 687.55M | 739.59M | 786.45M | 822.49M | 850.34M | 896.21M | 1,337.25M | 1,385.36M | 1,438.54M | 1,483.80M | 1,523.99M | 1,571.73M | 1,601.61M | 1,629.21M | 1,671.47M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.41M | 13.66M | 13.28M | 12.90M | 12.78M | 12.97M | 13.12M | 13.02M | 12.92M | 13.20M | 13.41M | 15.13M | 15.37M | 15.71M | 15.53M | 15.97M | 16.34M | 16.51M | 16.11M | 16.31M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.24M | 3.24M | 3.24M | 3.24M | 3.24M | 3.24M | 3.24M | 3.24M | 3.24M | 3.24M | 3.24M | 77.87M | 71.68M | 67.06M | 67.06M | 67.06M | 67.54M | 67.54M | 67.54M | 67.54M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.67M | | | | 89.35M | 88.96M | 88.57M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.15M | 89.83M | 89.63M | 69.61M | 81.61M | 81.52M | 81.39M | 81.27M | 81.19M | 81.12M | 81.08M | 169.49M | 162.82M | 157.72M | 157.28M | 156.83M | 157.39M | 156.89M | 156.50M | 156.10M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.75M | 10.30M | 15.55M | 13.44M | 13.17M | 13.26M | 13.02M | 15.56M | 15.82M | 11.56M | 14.89M | 14.49M | 13.01M | 14.23M | 14.55M | 15.08M | 18.03M | 18.65M | 17.84M | 18.55M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.82M | 19.74M | 22.62M | 22.43M | 19.74M | 0.60M | 68.92M | 0.56M | | | | | | | | | |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 719.06M | 724.37M | 757.14M | 761.61M | 804.72M | 849.16M | 902.12M | 948.55M | 984.26M | 1,038.16M | 1,019.75M | 1,556.81M | 1,597.30M | 1,645.75M | 1,690.99M | 1,731.32M | 1,782.43M | 1,813.32M | 1,838.74M | 1,881.52M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,293.09M | 890.73M | 883.25M | 891.42M | 922.46M | 977.72M | 1,006.64M | 1,027.46M | 1,058.71M | 1,214.23M | 1,445.92M | 1,656.33M | 1,694.81M | 1,740.27M | 1,825.45M | 1,814.67M | 1,850.42M | 1,910.76M | 1,952.96M | 1,974.95M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.43M | 28.54M | 21.42M | 30.06M | 35.84M | 49.17M | 48.82M | 41.24M | 43.36M | 53.55M | 50.28M | 57.73M | 65.95M | 57.82M | 59.27M | 62.52M | 76.87M | 61.35M | 54.19M | 58.22M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.43M | 28.54M | 21.42M | 30.06M | 35.84M | 49.17M | 48.82M | 41.24M | 43.36M | 53.55M | 50.28M | 57.73M | 65.95M | 57.82M | 59.27M | 62.52M | 76.87M | 61.35M | 54.19M | 58.22M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.59M | 14.65M | 14.29M | 14.93M | 14.04M | 17.91M | 16.10M | 12.77M | 11.76M | 11.75M | 11.00M | 15.26M | 16.03M | 16.28M | 11.72M | 11.31M | 14.84M | 14.08M | 14.32M | 17.89M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.65M | 1.30M | 1.06M | 2.41M | 7.09M | 7.88M | 8.73M | 8.63M | 9.20M | 10.35M | 10.20M | 10.08M | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.65M | 3.32M | 3.09M | 3.05M | 2.96M | 2.83M | 2.95M | 3.08M | 3.13M | 2.22M | 2.27M | 3.14M | 3.32M | 3.06M | 3.06M | 2.93M | 2.85M | 2.82M | 2.85M | 2.77M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 432.76M | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.51M | 11.13M | 11.13M | 11.38M | 11.44M | 12.43M | 12.39M | 12.36M | 13.12M | 12.39M | 12.27M | 14.93M | 15.21M | 16.10M | 16.43M | 16.83M | 16.81M | 16.91M | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 485.42M | 67.29M | 57.06M | 71.05M | 78.94M | 96.42M | 92.24M | 81.83M | 84.42M | 98.36M | 91.03M | 112.09M | 123.13M | 114.57M | 111.99M | 114.94M | 135.40M | 108.50M | 101.56M | 109.67M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.00M | 75.00M | 100.00M | 125.00M | 149.91M | 300.00M | 298.69M | 297.38M | 345.16M | 417.96M | 515.78M | 513.06M | 535.35M | 642.40M | 707.40M | 728.40M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.49M | 8.22M | 8.10M | 7.76M | 7.71M | 3.76M | 3.89M | 4.04M | 3.97M | 3.94M | 4.16M | 4.97M | 5.09M | 4.95M | 4.86M | 4.93M | 5.12M | 4.15M | 4.16M | 4.43M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.38M | 81.02M | 82.46M | 83.94M | 85.43M | 86.96M | 88.51M | 90.08M | 91.69M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.84M | 3.83M | 3.82M | 3.81M | 3.80M | | 54.21M | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.23M | 120.98M | 85.67M | 85.62M | 84.64M | 139.99M | 86.33M | 87.83M | 88.94M | 177.01M | 163.73M | 186.31M | 181.61M | 265.68M | 166.40M | 163.27M | 160.13M | 157.62M | 153.51M | 150.97M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.11M | 51.69M | 57.41M | 56.49M | 56.56M | 50.48M | 56.09M | 54.46M | 54.13M | 7.18M | 12.04M | 16.44M | 16.92M | 10.79M | 15.76M | 14.99M | 14.36M | 10.63M | 15.98M | 18.49M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 158.90M | 9.82M | 181.86M | 176.99M | 176.14M | 168.99M | 172.97M | 172.41M | 172.43M | 170.40M | 192.53M | 243.21M | 229.37M | 216.98M | 214.85M | 210.73M | 211.37M | 204.74M | 200.47M | 198.63M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,134.19M | 880.91M | 701.39M | 714.42M | 746.32M | 808.73M | 833.67M | 855.05M | 886.28M | 1,043.83M | 1,253.39M | 1,413.12M | 1,465.44M | 1,523.29M | 1,610.60M | 1,603.95M | 1,639.05M | 403.58M | 448.88M | 482.65M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,293.09M | 890.73M | 883.25M | 891.42M | 922.46M | 977.72M | 1,006.64M | 1,027.46M | 1,058.71M | 1,214.23M | 1,445.92M | 1,656.33M | 1,694.81M | 1,740.27M | 1,825.45M | 1,814.67M | 1,850.42M | 608.32M | 649.35M | 681.28M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.11M | 75.65M | 101.30M | 126.06M | 152.32M | 307.10M | 306.57M | 306.11M | 353.79M | 427.16M | 526.13M | 523.27M | 545.43M | 642.40M | 707.40M | 728.40M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 642.85M | 642.27M | 644.33M | 643.37M | 642.51M | 638.01M | 642.78M | 649.42M | 654.36M | 652.67M | 871.64M | 933.08M | 925.36M | 918.58M | 910.47M | 901.96M | 892.68M | 880.78M | 866.96M | 859.94M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,293.09M | 890.73M | 883.25M | 891.42M | 922.46M | 977.72M | 1,006.64M | 1,027.46M | 1,058.71M | 1,214.23M | 1,445.92M | 1,656.33M | 1,694.81M | 1,740.27M | 1,825.45M | 1,814.67M | 1,850.42M | 1,910.76M | 1,952.96M | 1,974.95M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 600.93M | 592.92M | 592.32M | 589.10M | 586.37M | 580.55M | 582.62M | 584.41M | 586.00M | 584.07M | 798.76M | 785.89M | 778.99M | 769.00M | 758.39M | 747.85M | 736.93M | 723.57M | 706.24M | 696.93M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | | | | 0.65M | | | | 0.82M | | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 1.24M | 1.19M | 0.08M | 1.39M |