|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 495.65M | 483.42M | 436.56M | 335.64M | 325.72M | | 185.31M | 173.86M | 156.14M | 107.32M | 69.32M | 104.25M | 213.43M | 197.45M | 189.21M | 245.22M | 221.09M | 176.80M | 108.17M | 134.71M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 495.65M | 483.42M | 436.56M | 335.64M | 325.72M | | 185.31M | 173.86M | 156.14M | 107.32M | 69.32M | 104.25M | 213.43M | 197.45M | 189.21M | 245.22M | 221.09M | 176.80M | 108.17M | 134.71M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.74M | 48.60M | 52.35M | 161.36M | 45.15M | 45.47M | 37.80M | 150.26M | 41.53M | 60.54M | 48.97M | 175.47M | 53.91M | 68.60M | 52.34M | 193.17M | 50.85M | 65.01M | 61.12M | 214.51M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.40M | | | | 22.00M | | | | 27.80M | | | | 49.40M | | | | 50.90M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.74M | 48.60M | 52.35M | 187.76M | 45.15M | 45.47M | 37.80M | 172.26M | 41.53M | 60.54M | 48.97M | 203.27M | 53.91M | 68.60M | 52.34M | 242.57M | 50.85M | 65.01M | 61.12M | 265.41M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.36M | 25.63M | 27.78M | 31.59M | 30.04M | 31.83M | 32.91M | 38.02M | 36.81M | 38.12M | 36.59M | 38.32M | 38.38M | 41.20M | 39.84M | 40.76M | 43.94M | 45.73M | 45.48M | 45.56M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.87M | 18.96M | 4.79M | 10.70M | 22.40M | 18.77M | 20.23M | 29.60M | 34.23M | 1.40M | 23.78M | 3.26M | | 26.03M | 26.01M | 37.42M | 37.44M | 36.88M | 34.59M | 42.92M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 577.62M | 581.77M | 537.91M | 563.52M | 425.99M | 280.94M | 277.38M | 396.84M | 268.72M | 233.28M | 181.49M | 356.47M | 344.39M | 333.29M | 307.40M | 516.57M | 353.32M | 324.43M | 249.37M | 451.48M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,093.79M | 1,117.39M | 1,139.66M | 1,162.44M | 1,181.71M | 1,208.00M | 1,237.35M | 1,270.35M | 1,310.78M | 1,360.13M | 1,425.17M | 1,474.72M | 1,499.86M | 1,523.39M | 1,574.46M | 1,617.67M | 1,662.83M | 1,714.55M | 1,787.79M | 1,803.84M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.60M | 62.95M | 65.48M | 67.51M | 62.00M | 55.83M | 59.15M | 61.84M | 64.68M | 72.63M | 74.78M | 81.32M | 84.20M | 91.77M | 96.99M | 101.07M | 106.58M | 119.20M | 127.53M | 134.35M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 127.00M | 127.00M | 127.00M | 127.00M | 18.22M | 22.62M | 22.62M | 148.73M | 169.64M | 169.68M | 169.68M | 169.68M | 169.68M | 169.68M | 169.68M | 169.68M | 218.92M | 229.94M | 230.31M | 242.22M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.07M | 1.88M | 1.70M | 1.52M | 6.85M | 7.00M | 6.30M | 5.61M | 5.86M | 4.99M | 4.20M | 0.90M | 2.93M | 2.37M | 1.68M | 1.26M | 16.35M | 14.68M | 13.13M | 47.35M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.07M | 128.88M | 128.70M | 128.52M | 25.07M | 29.62M | 28.92M | 154.34M | 175.50M | 174.67M | 173.88M | 170.58M | 172.61M | 172.06M | 171.36M | 170.95M | 235.27M | 244.62M | 243.44M | 289.57M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.42M | 73.51M | 77.82M | 79.05M | 73.30M | 65.11M | 68.74M | 73.88M | 76.38M | 84.17M | 86.74M | 95.00M | 97.80M | 106.80M | 112.79M | 115.72M | 121.24M | 139.95M | 144.06M | 154.67M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,829.11M | 1,867.17M | 1,904.64M | 1,948.43M | 2,011.33M | 2,040.77M | 2,087.67M | 2,128.82M | 2,206.15M | 2,281.71M | 2,364.85M | 2,436.90M | 2,486.01M | 2,528.62M | 2,606.41M | 2,674.21M | 2,837.82M | 2,930.85M | 3,017.25M | 3,098.00M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,406.73M | 2,448.95M | 2,442.55M | 2,511.95M | 2,437.32M | 2,321.72M | 2,365.05M | 2,525.66M | 2,474.86M | 2,514.99M | 2,546.34M | 2,793.38M | 2,830.40M | 2,861.91M | 2,913.82M | 3,190.78M | 3,191.13M | 3,255.28M | 3,266.61M | 3,549.47M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.13M | 89.30M | 80.44M | 95.23M | 100.09M | 101.62M | 98.68M | 105.56M | 113.83M | 120.65M | 126.22M | 131.64M | 140.29M | 136.79M | 130.85M | 144.79M | 155.83M | 146.88M | 141.46M | 163.42M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.13M | 89.30M | 80.44M | 95.23M | 100.09M | 101.62M | 98.68M | 105.56M | 113.83M | 120.65M | 126.22M | 131.64M | 140.29M | 136.79M | 130.85M | 144.79M | 155.83M | 146.88M | 141.46M | 163.42M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.88M | 71.84M | 43.86M | 64.72M | 79.83M | 81.11M | 85.85M | 54.54M | 66.15M | 67.16M | 68.01M | 68.06M | 85.78M | 84.92M | 88.70M | 101.98M | 92.80M | 91.88M | 93.89M | 97.38M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.19M | 82.06M | 98.87M | 86.12M | 79.33M | 77.73M | 85.14M | 95.31M | 96.80M | 88.39M | 95.61M | 101.54M | 105.62M | 92.17M | 100.98M | 92.18M | 100.94M | 117.33M | 119.19M | 114.80M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.89M | 20.58M | 21.33M | 21.95M | 23.84M | 24.45M | 24.98M | 25.49M | 26.47M | 27.02M | 27.19M | 27.41M | 27.55M | 28.31M | 28.48M | 28.17M | 30.04M | 30.55M | 29.96M | 30.95M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.41M | 6.11M | 5.23M | 0.09M | 3.50M | 0.46M | 1.39M | 0.43M | 5.72M | 1.96M | 0.60M | 0.11M | 14.96M | 6.07M | 2.77M | 2.99M | 25.83M | 0.07M | 0.10M | 0.12M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 182.36M | 177.95M | 160.67M | 300.66M | 221.48M | 208.43M | 182.26M | 335.40M | 240.73M | 226.13M | 201.32M | 373.91M | 266.48M | 250.49M | 226.63M | 401.20M | 295.75M | 277.29M | 248.56M | 448.74M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 508.16M | 479.81M | 443.85M | 602.14M | 541.77M | 528.46M | 515.69M | 652.01M | 588.10M | 571.98M | 561.43M | 745.43M | 686.43M | 644.33M | 627.56M | 828.13M | 751.97M | 713.51M | 688.83M | 908.84M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 190.00M | 190.00M | 190.00M | 100.00M | 100.00M | 75.00M | 75.00M | 50.00M | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.40M | 15.85M | 15.43M | 15.36M | 15.48M | 15.13M | 15.06M | 15.02M | 15.29M | 15.27M | 15.21M | 15.85M | 15.93M | 15.05M | 14.95M | 15.38M | 15.43M | 15.43M | 15.14M | 20.88M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.82M | 5.75M | 2.37M | 11.73M | 14.15M | 15.43M | 16.77M | 20.98M | 23.67M | 22.45M | 23.39M | 23.10M | 23.31M | 17.73M | 12.39M | 8.18M | 3.40M | 1.72M | 9.72M | 14.68M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 580.00M | 590.44M | 603.96M | 622.89M | 649.07M | 657.48M | 672.77M | 677.87M | 692.02M | 712.80M | 730.16M | 743.48M | 766.52M | 779.52M | 802.58M | 826.30M | 877.59M | 892.36M | 903.79M | 943.07M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.20M | 112.77M | 113.73M | 93.67M | 88.90M | 83.12M | 84.12M | 89.16M | 92.05M | 100.91M | 103.32M | 114.96M | 121.62M | 133.03M | 138.57M | 145.15M | 153.20M | 172.06M | 179.24M | 191.66M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,289.51M | 1,273.49M | 1,248.21M | 1,344.80M | 1,313.16M | 1,284.58M | 1,288.30M | 1,408.84M | 1,312.28M | 1,315.83M | 1,323.86M | 1,520.91M | 1,485.66M | 1,451.19M | 1,452.00M | 1,671.90M | 1,642.39M | 1,616.99M | 1,611.76M | 1,876.11M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,396.71M | 1,386.26M | 1,361.95M | 1,438.47M | 1,402.06M | 1,367.70M | 1,372.42M | 1,498.00M | 1,404.33M | 1,416.74M | 1,427.17M | 1,635.87M | 1,607.29M | 1,584.22M | 1,590.57M | 1,817.06M | 1,795.58M | 1,789.05M | 1,791.00M | 2,067.77M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 240.00M | 190.00M | 190.00M | 100.00M | 100.00M | 75.00M | 75.00M | 50.00M | | | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,010.02M | 1,062.68M | 1,080.61M | 1,073.48M | 1,035.26M | 954.02M | 992.63M | 1,027.66M | 1,070.54M | 1,098.25M | 1,119.17M | 1,157.51M | 1,223.12M | 1,277.69M | 1,323.24M | 1,358.35M | 1,395.55M | 1,466.22M | 1,460.47M | 1,460.82M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,010.02M | 1,062.68M | 1,080.61M | 1,073.48M | 1,035.26M | 954.02M | 992.63M | 1,027.66M | 1,070.54M | 1,098.25M | 1,119.17M | 1,157.51M | 1,223.12M | 1,277.69M | 1,323.24M | 1,358.35M | 1,395.55M | 1,466.22M | 1,475.61M | 1,481.70M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,406.73M | 2,448.95M | 2,442.55M | 2,511.95M | 2,437.32M | 2,321.72M | 2,365.05M | 2,525.66M | 2,474.86M | 2,514.99M | 2,546.34M | 2,793.38M | 2,830.40M | 2,861.91M | 2,913.82M | 3,190.78M | 3,191.13M | 3,255.28M | 3,266.61M | 3,549.47M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.58M | 1.06M | 2.73M | 2.73M | 0.03M | 0.09M | 0.31M | 0.41M | 0.46M | 0.06M | 0.22M | 0.06M | 0.03M | 0.28M | 0.34M | 0.23M | 0.87M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 846.07M | -0.10M | -0.10M | 943.55M | 986.96M | 938.83M | 970.37M | 999.43M | 1,048.94M | 1,082.91M | 1,103.89M | 1,141.60M | 1,207.12M | 1,262.57M | 1,308.22M | 1,358.28M | 1,380.06M | 1,450.73M | 1,460.40M | 1,460.75M |