|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 15.79M | 10.37M | 11.26M | 21.45M | 13.75M | 14.31M | 16.03M | 15.39M | 15.24M | 14.68M | 18.22M | 14.39M | 15.52M | 12.45M | 16.31M | 10.99M | 10.84M | 11.55M | 10.75M | 7.95M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 15.79M | 10.37M | 11.26M | 21.45M | 13.75M | 14.31M | 16.03M | 15.39M | 15.24M | 14.68M | 18.22M | 14.39M | 15.52M | 12.45M | 16.31M | 10.99M | 10.84M | 11.55M | 10.75M | 7.95M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 312.46M | 313.29M | 279.05M | 305.73M | 296.62M | 290.10M | 284.70M | 271.90M | 243.89M | 198.83M | 205.50M | 204.12M | 193.72M | 176.36M | 161.62M | 153.04M | 133.66M | 153.17M | 136.39M | 147.08M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 8.41M | 7.02M | 5.26M | 4.06M | 3.55M | 3.12M | 2.58M | 2.12M | 1.75M | 1.47M | 2.91M | 4.58M | 8.12M | 9.07M | 2.13M | 1.98M | 2.67M | 2.82M | 0.41M | 0.43M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 320.87M | 320.31M | 284.31M | 309.79M | 300.17M | 293.22M | 287.28M | 274.02M | 245.64M | 200.30M | 208.41M | 208.70M | 201.84M | 185.43M | 163.75M | 155.02M | 136.32M | 156.00M | 136.81M | 147.52M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 9.54M | | | 15.09M | 16.72M | 15.11M | 12.80M | 10.18M | 8.40M | 9.49M | 10.77M | 11.78M | 11.55M | 7.47M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 36.37M | 33.08M | 13.60M | 43.11M | 32.46M | 28.25M | 2.32M | 39.58M | 15.56M | 2.62M | 2.66M | 31.61M | 23.12M | 1.78M | 13.92M | 2.04M | 21.72M | 17.27M | 0.68M | 14.46M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 400.11M | 391.25M | 370.64M | 428.92M | 399.91M | 387.09M | 378.32M | 388.63M | 309.40M | 274.57M | 266.87M | 275.02M | 260.62M | 230.94M | 210.72M | 202.69M | 189.07M | 193.92M | 178.86M | 200.75M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 76.31M | 70.27M | 50.94M | 49.97M | 45.08M | 42.14M | 42.33M | 38.12M | 38.57M | 37.95M | 38.60M | 37.84M | 37.80M | 37.14M | 44.48M | 42.00M | 41.86M | 47.53M | 50.88M | 50.10M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 678.79M | 676.44M | 671.89M | 673.71M | 668.82M | 664.62M | 566.00M | 564.93M | 569.78M | 567.77M | 302.40M | 299.63M | 301.00M | | 253.30M | 253.81M | 253.81M | 253.81M | 253.81M | 253.81M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 123.91M | 101.19M | 82.58M | 77.46M | 61.39M | 45.33M | 34.72M | 33.02M | 31.32M | 24.27M | 18.79M | 11.63M | 6.64M | 3.45M | 34.26M | 31.96M | 29.80M | 27.77M | 25.93M | 24.47M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 802.70M | 777.63M | 754.46M | 751.17M | 730.21M | 709.95M | 600.72M | 597.95M | 601.10M | 592.04M | 321.19M | 311.25M | 307.63M | 3.45M | 287.56M | 285.76M | 283.61M | 281.58M | 279.74M | 278.28M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 106.07M | 114.06M | 90.56M | 108.91M | 118.64M | 126.72M | 113.86M | 115.80M | 122.55M | 114.41M | 128.05M | 131.36M | 152.17M | 139.77M | 143.50M | 146.53M | 141.50M | 136.19M | 133.22M | 120.24M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 26.94M | 24.28M | 33.89M | 30.75M | 26.50M | 23.97M | 42.65M | 31.77M | 29.61M | 21.41M | 28.46M | 31.37M | 27.25M | 24.57M | 25.89M | 26.75M | 31.66M | 42.57M | 45.89M | 44.37M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 1,012.03M | 986.24M | 929.86M | 940.80M | 920.43M | 902.79M | 799.56M | 783.64M | 791.83M | 765.81M | 516.30M | 511.82M | 524.86M | 423.81M | 501.44M | 501.05M | 498.64M | 507.88M | 509.73M | 492.99M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 1,412.13M | 1,377.49M | 1,300.50M | 1,369.71M | 1,320.33M | 1,289.88M | 1,177.88M | 1,172.27M | 1,101.23M | 1,040.38M | 783.17M | 786.84M | 785.48M | 654.75M | 712.16M | 703.73M | 687.70M | 701.80M | 688.59M | 693.74M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 30.02M | 16.93M | 8.61M | 16.43M | 8.25M | 18.20M | 18.97M | 8.98M | 7.34M | 8.14M | 10.35M | 19.74M | 8.66M | 6.95M | 13.01M | 5.89M | 3.93M | 6.07M | 9.76M | 10.85M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 30.02M | 16.93M | 8.61M | 16.43M | 8.25M | 18.20M | 18.97M | 8.98M | 7.34M | 8.14M | 10.35M | 19.74M | 8.66M | 6.95M | 13.01M | 5.89M | 3.93M | 6.07M | 9.76M | 10.85M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 168.60M | 153.23M | 131.81M | 146.35M | 143.56M | 133.06M | 126.81M | 127.23M | 106.61M | 97.72M | 105.90M | 89.14M | 110.19M | 98.44M | 95.46M | 80.83M | 85.61M | 88.24M | 91.25M | 84.22M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 12.90M | 14.24M | 15.21M | 18.11M | 17.07M | 11.64M | 10.94M | 10.16M | 10.89M | 9.52M | 8.40M | 7.95M | 6.02M | 5.91M | 8.15M | 6.85M | 5.33M | 4.92M | 3.90M | 3.34M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 70.00M | 70.00M | 70.00M | 70.00M | 70.00M | 70.00M | 70.00M | 70.00M | 70.00M | 70.00M | 70.00M | 52.50M | 52.50M | 52.50M | 13.12M | 26.25M | 8.75M | 8.75M | 17.50M | 26.25M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 30.61M | 31.02M | 29.77M | 30.17M | 30.66M | 31.24M | 31.92M | 32.67M | 22.97M | 23.41M | 23.98M | 24.52M | 25.06M | 25.62M | 26.20M | 26.70M | 27.22M | 27.76M | 28.30M | 1.80M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 32.23M | 35.11M | 51.73M | 61.47M | 24.04M | 31.73M | 41.85M | 47.78M | 20.14M | 27.12M | 44.56M | 45.85M | 25.67M | 32.53M | 40.31M | 42.87M | 27.06M | 33.61M | 28.88M | 36.79M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 344.37M | 320.53M | 307.13M | 342.54M | 293.58M | 295.89M | 300.49M | 296.83M | 237.94M | 235.91M | 263.19M | 239.70M | 228.10M | 221.95M | 196.26M | 189.40M | 157.90M | 169.35M | 179.59M | 163.26M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 365.19M | 56.18M | 39.93M | 60.90M | 56.61M | 58.86M | 54.55M | 72.23M | 68.28M | 57.39M | 278.90M | 239.33M | 18.00M | 255.30M | 271.21M | 272.74M | 39.92M | 40.52M | 235.99M | 232.31M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 174.22M | 168.79M | 140.17M | 132.46M | 115.66M | 111.94M | 72.59M | 72.58M | 74.32M | 76.08M | 69.39M | 70.83M | 72.28M | 73.72M | 38.01M | 38.70M | 39.26M | 39.84M | 44.17M | 44.02M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 1.18M | | 47.73M | 7.37M | 2.22M | 0.83M | 0.51M | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 44.76M | 41.32M | 35.21M | 31.61M | 28.05M | 25.57M | 22.72M | 24.09M | 21.18M | 20.03M | 19.00M | 14.17M | 12.45M | 9.25M | 9.76M | 9.67M | 8.81M | 12.10M | 10.70M | 28.74M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 798.06M | 752.52M | 678.65M | 670.74M | 615.14M | 572.07M | 495.12M | 480.38M | 458.96M | 407.37M | 367.28M | 380.07M | 374.32M | 338.27M | 318.99M | 321.11M | 314.92M | 311.37M | 290.86M | 305.07M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 1,142.43M | 1,073.04M | 985.79M | 1,013.27M | 908.72M | 867.96M | 795.61M | 777.21M | 696.90M | 643.29M | 630.47M | 619.77M | 602.42M | 560.22M | 515.25M | 510.50M | 472.82M | 480.72M | 470.45M | 468.33M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 435.19M | 126.18M | 109.93M | 130.90M | 126.61M | 128.86M | 124.55M | 142.23M | 138.28M | 127.39M | 348.90M | 291.83M | 70.50M | 307.80M | 284.34M | 298.99M | 48.67M | 49.27M | 253.49M | 258.56M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 269.70M | 304.44M | 314.71M | 356.44M | 411.61M | 421.93M | 382.27M | 395.05M | 404.33M | 397.10M | 152.70M | 167.07M | 183.06M | 94.53M | 196.92M | 193.23M | 214.88M | 221.08M | 218.14M | 225.41M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 269.70M | 304.44M | 314.71M | 356.44M | 411.61M | 421.93M | 382.27M | 395.05M | 404.33M | 397.10M | 152.70M | 167.07M | 183.06M | 94.53M | 196.92M | 193.23M | 214.88M | 221.08M | 218.14M | 225.41M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 1,412.13M | 1,377.49M | 1,300.50M | 1,369.71M | 1,320.33M | 1,289.88M | 1,177.88M | 1,172.27M | 1,101.23M | 1,040.38M | 783.17M | 786.84M | 785.48M | 654.75M | 712.16M | 703.73M | 687.70M | 701.80M | 688.59M | 693.74M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 26.68M | 26.68M | 26.69M | 26.69M | 26.69M | 26.69M | 26.69M | 26.74M | 27.36M | 27.36M | 27.36M | 27.48M | 27.51M | 0.03M | 27.52M | 27.77M | 27.78M | 1.50M | 28.19M | 28.54M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -4.45M | -298.34M | -293.25M | -2.60M | -12.74M | -20.66M | -16.26M | -18.45M | -18.75M | -240.66M | -15.19M | -489.78M | -15.39M | -580.30M | -14.94M | -15.13M | -15.20M | -15.47M | -15.51M | -15.91M |