|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.25M | | 0.01M | | 0.01M | 0.04M | 0.01M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.08M | 0.01M | 0.00M | 0.00M | | 8.56M | 14.52M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.29M | 10.73M | 5.67M | 7.17M | 7.18M | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.25M | | 0.01M | | 0.01M | 0.04M | 0.01M | 10.32M | 10.74M | 5.68M | 7.18M | 7.19M | 0.08M | 0.01M | 0.00M | 0.00M | | 8.56M | 14.52M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.04M | 63.08M | 68.21M | 69.58M | 72.47M | 79.41M | 0.05M | 80.21M | 86.81M | 0.40M | 95.42M | 100.70M | 0.14M | 7.20M | 0.64M | 95.28M | 6.75M | 2.98M | 80.82M | 11.79M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.20M | 0.04M | 44.94M | 0.21M | 44.90M | 0.07M | 0.05M | 0.25M | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.24M | 63.12M | 113.16M | 69.79M | 117.36M | 79.48M | 0.10M | 80.45M | 86.81M | 0.40M | 95.42M | 100.70M | 0.14M | 7.20M | 0.64M | 95.28M | 6.75M | 2.98M | 80.82M | 11.79M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.45M | 84.53M | 85.82M | 89.80M | 90.20M | 91.78M | 93.75M | 96.35M | 101.42M | 106.46M | 114.73M | 129.32M | 131.28M | 146.75M | 133.90M | 134.33M | 135.57M | 137.42M | 134.49M | 154.37M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.09M | 6.04M | 6.02M | 6.93M | 9.03M | 8.76M | 8.78M | 9.13M | 10.15M | 9.16M | 10.62M | 10.61M | 11.12M | 9.26M | 11.97M | 11.56M | 10.95M | 10.29M | 11.05M | 15.08M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 198.74M | 198.94M | 204.99M | 211.67M | 217.68M | 180.13M | 186.45M | 185.94M | 211.58M | 223.69M | 226.45M | 248.79M | 255.78M | 262.35M | 235.00M | 243.26M | 245.04M | 251.57M | 236.57M | 346.84M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,290.79M | 2,256.93M | 2,222.34M | 2,193.01M | 2,178.38M | 2,177.85M | 2,172.92M | 2,174.49M | 2,187.26M | 2,198.14M | 2,237.62M | 2,291.15M | 2,308.59M | 2,291.98M | 2,273.38M | 2,237.78M | 2,200.42M | 2,180.73M | 2,162.62M | 3,048.37M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.04M | 3.51M | | 0.38M | 1.04M | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.45M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 319.10M | 311.76M | 304.41M | 297.07M | 289.72M | 282.38M | 275.03M | 267.69M | 260.34M | 253.00M | 245.65M | 238.31M | 230.96M | 223.62M | 216.27M | 208.93M | 201.58M | 194.24M | 186.89M | 184.55M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 319.10M | 311.76M | 304.41M | 297.07M | 289.72M | 282.38M | 275.03M | 267.69M | 260.34M | 253.00M | 245.65M | 238.31M | 230.96M | 223.62M | 216.27M | 208.93M | 201.58M | 194.24M | 186.89M | 301.99M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.29M | 8.00M | 16.07M | 15.28M | 14.71M | 13.91M | 13.13M | 12.12M | 11.34M | 10.54M | 9.75M | 8.96M | 8.99M | 10.31M | 6.62M | 9.44M | 9.75M | 18.17M | 20.12M | 19.99M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,640.57M | 2,597.61M | 2,562.99M | 2,525.29M | 2,502.21M | 2,493.26M | 2,479.28M | 2,471.93M | 2,479.46M | 2,482.73M | 2,510.31M | 2,555.43M | 2,565.83M | 2,541.27M | 2,510.61M | 2,469.86M | 2,426.27M | 2,407.64M | 2,383.36M | 3,387.60M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,839.31M | 2,796.55M | 2,767.98M | 2,736.95M | 2,719.89M | 2,673.39M | 2,665.72M | 2,657.87M | 2,691.04M | 2,706.41M | 2,736.76M | 2,804.22M | 2,821.61M | 2,803.63M | 2,745.60M | 2,713.12M | 2,671.32M | 2,659.21M | 2,619.93M | 3,734.44M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.31M | 16.56M | 22.54M | 22.69M | 26.25M | 39.27M | 35.30M | 39.44M | 36.63M | 37.03M | 39.78M | 34.30M | 35.65M | 31.63M | 27.25M | 4.20M | 8.64M | 16.82M | 20.12M | 12.53M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.31M | 16.56M | 22.54M | 22.69M | 26.25M | 39.27M | 35.30M | 39.44M | 36.63M | 37.03M | 39.78M | 34.30M | 35.65M | 31.63M | 27.25M | 4.20M | 8.64M | 16.82M | 20.12M | 12.53M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 119.75M | 101.32M | 113.89M | 92.51M | 129.36M | 58.99M | 76.02M | 54.90M | 87.89M | 77.59M | 85.13M | 73.96M | 103.18M | 83.60M | 99.43M | 67.96M | 92.44M | 78.39M | 93.78M | 90.96M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.86M | 49.58M | 51.22M | 51.85M | 59.39M | 59.88M | 65.13M | 61.63M | 64.28M | 68.51M | 68.60M | 70.66M | 71.10M | 67.90M | 70.50M | 69.86M | 69.92M | 69.73M | 69.50M | 85.12M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 183.85M | 167.46M | 187.65M | 167.05M | 210.15M | 158.15M | 173.66M | 155.97M | 187.50M | 177.68M | 187.50M | 173.72M | 204.58M | 183.13M | 190.68M | 166.01M | 192.92M | 184.78M | 186.92M | 224.24M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,928.41M | 1,961.70M | 1,973.23M | 2,023.18M | 2,017.33M | 2,078.07M | 2,106.65M | 2,170.42M | 2,212.79M | 2,276.45M | 2,336.09M | 2,462.53M | 2,484.05M | 2,532.40M | 2,502.56M | 2,536.15M | 2,503.57M | 2,529.38M | 2,523.97M | 2,980.33M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 477.31M | 477.31M | 477.31M | 477.31M | 477.31M | 477.31M | 477.31M | 477.31M | 477.31M | 477.31M | 476.33M | 431.40M | 168.81M | 168.81M | 168.81M | 168.81M | 73.40M | 73.40M | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.24M | 194.55M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.88M | 19.31M | 18.55M | 18.07M | 17.45M | 17.03M | 16.15M | 15.51M | 15.13M | 15.12M | 14.73M | 13.90M | 13.40M | 12.60M | 11.68M | 10.90M | 11.64M | 11.40M | 10.70M | 13.70M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.77M | 13.98M | 10.13M | 13.98M | 8.81M | 8.81M | 8.81M | 8.81M | 6.50M | 8.81M | 10.92M | | | 13.94M | 12.93M | 11.96M | 11.20M | 10.46M | 5.60M | 4.97M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,132.15M | 2,147.74M | 2,179.43M | 2,204.05M | 2,245.84M | 2,252.34M | 2,295.90M | 2,340.21M | 2,415.42M | 2,470.91M | 2,542.79M | 2,662.39M | 2,713.96M | 2,728.13M | 2,704.91M | 2,713.06M | 2,708.13M | 2,725.56M | 2,726.83M | 3,412.81M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,145.92M | 2,161.72M | 2,189.56M | 2,218.03M | 2,254.65M | 2,261.15M | 2,304.71M | 2,349.03M | 2,421.92M | 2,479.73M | 2,553.71M | 2,662.39M | 2,713.96M | 2,742.07M | 2,717.84M | 2,725.02M | 2,719.33M | 2,736.03M | 2,732.43M | 3,417.78M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,928.41M | 1,961.70M | 1,973.23M | 2,023.18M | 2,017.33M | 2,078.07M | 2,106.65M | 2,170.42M | 2,212.79M | 2,276.45M | 2,336.09M | 2,462.53M | 2,484.05M | 2,532.40M | 2,502.56M | 2,536.15M | 2,503.57M | 2,529.38M | 2,523.97M | 2,980.33M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 216.08M | 157.53M | 101.11M | 41.62M | -12.06M | -65.07M | -116.30M | -168.46M | -208.19M | -250.62M | -293.29M | -289.57M | -61.17M | -107.25M | -141.05M | -180.71M | -121.42M | -150.21M | -112.50M | 316.67M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 216.08M | 157.53M | 101.11M | 41.62M | -12.06M | -65.07M | -116.30M | -168.46M | -208.19M | -250.62M | -293.29M | -289.57M | -61.17M | -107.25M | -141.05M | -180.71M | -121.42M | -150.21M | -112.50M | 316.67M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,839.31M | 2,796.55M | 2,767.98M | 2,736.95M | 2,719.89M | 2,673.39M | 2,665.72M | 2,657.87M | 2,691.04M | 2,706.41M | 2,736.76M | 2,804.22M | 2,821.61M | 2,803.63M | 2,745.60M | 2,713.12M | 2,671.32M | 2,659.21M | 2,619.93M | 3,734.44M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.23M | | | | 2.15M | | | | 1.92M | | | | 1.32M | | | | 0.30M | |