|
Cash & Equivalents (Quarter)
|
| | | | | | | | | 27.74M | 35.50M | 35.97M | 36.63M | 46.25M | 26.37M | 45.25M | 39.40M | 33.99M | 29.39M | 40.57M | 34.83M | 47.37M | 44.09M | 49.90M | 51.68M | 79.56M | 98.96M | 92.10M | 87.05M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | 1.26M | 4,151.78M | 1.97M | 4,591.30M | 4,900.27M | 5,187.07M | 5,614.20M | 6,053.23M | 6,501.08M | 6,758.13M | 0.46M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | 27.74M | 35.50M | 35.97M | 36.63M | 46.25M | 26.37M | 45.25M | 39.40M | 33.99M | 30.65M | 4,192.35M | 36.80M | 4,638.67M | 4,944.36M | 5,236.97M | 5,665.88M | 6,132.78M | 6,600.04M | 6,850.23M | 87.52M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | 10.17M | 0.87M | 1.81M | 4.53M | 1.32M | 1.96M | 1.07M | 2.19M | 1.31M | 0.24M | 8.76M | 2.11M | 6.57M | 4.26M | 1.36M | 3.60M | 2.01M | 2.75M | 1.90M | 2.69M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | 73.52M | 57.06M | 74.33M | 78.28M | 75.69M | 66.99M | 68.50M | 72.20M | 63.90M | 70.14M | 85.08M | 87.52M | 85.00M | 81.10M | 83.50M | 120.02M | 86.60M | 83.30M | 150.90M | 79.20M |
|
Receivables (Quarter)
|
| | | | | | | | | 83.69M | 57.93M | 76.14M | 82.81M | 77.01M | 68.95M | 69.58M | 74.39M | 65.20M | 70.38M | 93.84M | 89.64M | 91.57M | 85.36M | 84.86M | 123.61M | 88.61M | 86.06M | 152.80M | 81.89M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | 1.63M | | | | 1.84M | | | | 2.03M | | | | 2.15M | | | | 2.71M | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | 3.62M | 3.35M | 3.83M | 3.69M | 3.63M | 3.50M | 3.36M | 3.21M | 3.02M | 2.86M | 2.79M | 2.01M | 1.91M | 1.69M | 1.65M | 1.59M | 1.54M | 1.48M | 1.42M | 1.32M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | 6.78M | 6.78M | 6.78M | 6.78M | 6.78M | 6.78M | 6.78M | 6.78M | 6.78M | 6.78M | 6.78M | 6.78M | 6.78M | 6.78M | 6.78M | 6.78M | 6.78M | 6.78M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | 7.15M | 7.66M | 8.44M | 9.87M | 9.24M | 9.14M | 9.45M | 9.79M | 8.58M | 9.02M | 12.23M | 12.42M | 13.71M | 12.63M | 12.94M | 12.60M | 12.96M | 12.64M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | 13.93M | 14.44M | 15.21M | 16.64M | 16.01M | 15.92M | 16.22M | 16.56M | 15.35M | 15.80M | 19.00M | 19.19M | 20.49M | 19.41M | 19.71M | 19.37M | 19.74M | 19.42M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | 13.20M | 17.03M | 16.60M | 16.48M | 15.20M | 4.34M | 5.03M | 2.54M | 1.88M | 0.70M | 2.34M | 1.58M | 1.14M | 14.50M | 13.61M | 11.05M | 12.49M | 16.62M | 22.71M | 18.46M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | 7.92M | 9.59M | 11.64M | 10.84M | 9.22M | 14.53M | 16.81M | 16.64M | 16.79M | 17.70M | 21.36M | 24.22M | 32.29M | 23.17M | 20.93M | 22.79M | 17.63M | 7.53M | 157.13M | 6.03M |
|
Assets (Quarter)
|
| | | | | | | | | 2,267.61M | 2,457.16M | 2,812.48M | 3,109.72M | 3,332.74M | 3,647.37M | 3,748.97M | 3,837.09M | 3,951.14M | 4,117.31M | 4,404.57M | 4,628.22M | 4,873.39M | 5,202.47M | 5,527.41M | 5,971.53M | 6,475.88M | 6,958.68M | 7,381.51M | 7,591.44M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | 70.05M | 79.36M | 92.19M | 92.77M | 78.38M | 75.15M | 91.53M | 84.98M | 95.34M | 97.87M | 121.97M | 123.99M | 138.03M | 140.53M | 147.81M | 153.47M | 164.94M | 170.58M | 168.31M | 173.08M |
|
Payables (Quarter)
|
| | | | | | | | | 70.05M | 79.36M | 92.19M | 92.77M | 78.38M | 75.15M | 91.53M | 84.98M | 95.34M | 97.87M | 121.97M | 123.99M | 138.03M | 140.53M | 147.81M | 153.47M | 164.94M | 170.58M | 168.31M | 173.08M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | 5.51M | 5.58M | 6.25M | 7.47M | 13.07M | 10.92M | 16.37M | 13.08M | 18.07M | 14.63M | 20.47M | 19.17M | 24.56M | 23.61M | 28.03M | 27.93M | 32.65M | 32.91M | 37.11M | 41.53M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | 2,736.29M | | 3,004.35M | 3,173.47M | 3,296.23M | 3,403.75M | | | | | | | | 499.17M |
|
Minority Interest (Quarter)
|
| | | | | | | | | 90.00M | 90.00M | 3.38M | 3.49M | 3.62M | 3.92M | 3.69M | 3.62M | 3.54M | 3.62M | 3.43M | 3.51M | 3.42M | 3.05M | 3.27M | 3.03M | 3.16M | 3.20M | 3.15M | 3.06M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | 151.87M | 258.49M | 301.07M | 424.69M | 208.39M | 340.05M | 330.81M | 298.31M | 235.75M | 0.80M | 334.75M | 360.22M | 237.44M | 1.49M | 348.08M | 570.02M | 3,233.33M | 332.39M | 308.51M | 98.01M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | 1,792.27M | 1,866.48M | 2,166.92M | 2,337.10M | 2,764.84M | 2,936.58M | 3,037.66M | 3,147.54M | 3,310.15M | 3,696.49M | 3,632.95M | 3,811.55M | 4,161.21M | 4,713.30M | 4,659.11M | 4,835.29M | 2,641.50M | 5,988.84M | 6,397.32M | 6,797.03M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | 1,944.14M | 2,124.97M | 2,467.99M | 2,761.79M | 2,973.23M | 3,276.63M | 3,368.47M | 3,445.85M | 3,545.90M | 3,697.29M | 3,967.70M | 4,171.77M | 4,398.65M | 4,714.78M | 5,007.19M | 5,405.31M | 5,874.83M | 6,321.23M | 6,705.82M | 6,895.04M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | 2,736.29M | | 3,004.35M | 3,173.47M | 3,296.23M | 3,403.75M | | | | | | | | 499.17M |
|
Common Equity (Quarter)
|
| | | | | | | | | 233.47M | 242.19M | 344.49M | 347.93M | 359.51M | 370.73M | 380.50M | 391.24M | 405.24M | 420.02M | 436.87M | 456.45M | 474.75M | 487.69M | 520.22M | 566.22M | 601.05M | 634.26M | 675.69M | 693.35M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | 233.47M | 242.19M | 344.49M | 347.93M | 359.51M | 370.73M | 380.50M | 391.24M | 405.24M | 420.02M | 436.87M | 456.45M | 474.75M | 487.69M | 520.22M | 566.22M | 601.05M | 634.26M | 675.69M | 693.35M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | 2,267.61M | 2,457.16M | 2,812.48M | 3,109.72M | 3,332.74M | 3,647.37M | 3,748.97M | 3,837.09M | 3,951.14M | 4,117.31M | 4,404.57M | 4,628.22M | 4,873.39M | 5,202.47M | 5,527.41M | 5,971.53M | 6,475.88M | 6,958.68M | 7,381.51M | 7,591.44M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | 0.03M | 0.03M | | | -0.03M | 0.09M | 0.12M | 0.12M | 0.47M | -0.20M | -0.22M | -0.22M | -0.22M | -0.33M | -0.60M | 0.61M | 0.61M | 0.04M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | 28.05M | 36.07M | 44.42M | 47.54M | 58.19M | 68.17M | 76.63M | 87.28M | 99.47M | 0.91M | 128.91M | 0.79M | 160.94M | 176.74M | 197.32M | 216.21M | -3.21M | -2.92M | -2.60M | 324.74M |