|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 192.68M | 235.45M | 226.04M | 376.16M | 376.16M | 494.62M | 696.09M | 696.09M | 799.70M | 828.84M | 546.53M | 546.53M | 546.53M | 694.09M | 818.17M | 818.17M | 1,005.88M | 1,005.88M | 1,153.59M | 2,164.51M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.27M | 2.34M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 192.68M | 235.45M | 226.04M | 376.16M | 376.16M | 494.62M | 696.09M | 696.09M | 799.70M | 828.84M | 546.53M | 546.53M | | 694.09M | 818.17M | 818.17M | | 1,005.88M | 1,156.86M | 2,166.84M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.95M | 10.39M | 11.58M | 27.94M | 13.55M | 11.54M | 10.19M | 9.24M | 6.97M | 10.49M | 10.08M | 5.51M | 9.65M | 10.44M | 6.22M | 7.99M | 15.59M | 41.53M | 46.72M | 18.04M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.37M | 3.43M | | | 1.03M | 0.99M | | | 0.74M | 0.70M | | | 1.50M | | | | 2.69M | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.95M | 10.41M | 11.95M | 31.37M | 13.55M | 11.54M | 11.22M | 10.23M | 6.97M | 10.49M | 10.82M | 6.22M | 9.65M | 10.44M | 7.72M | 7.99M | 15.59M | 41.53M | 49.42M | 18.04M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.71M | | | | 10.53M | | | | 1.37M | | 9.53M | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 254.45M | 392.72M | 249.72M | 413.98M | 478.34M | 520.92M | 720.09M | 822.10M | 849.45M | 856.19M | 567.41M | 320.85M | 558.81M | 709.85M | 828.08M | 1,097.17M | 1,026.20M | 1,203.19M | 1,204.17M | 2,185.60M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.98M | 5.79M | 5.51M | 5.18M | 4.81M | 4.50M | 4.21M | 3.90M | 8.46M | 8.09M | 7.64M | 8.00M | 7.75M | 7.54M | 8.69M | 11.69M | 10.52M | 10.34M | 9.93M | 9.59M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.38M | 71.74M | 61.48M | 92.19M | 60.80M | 190.47M | 256.10M | 309.07M | 255.53M | 200.89M | 246.68M | 246.65M | 88.07M | 103.07M | 98.97M | 128.88M | 171.53M | 264.38M | 410.50M | 164.22M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.53M | | | 3.27M | 19.79M | | | 3.31M | 26.47M | | | 3.32M | 21.62M | | | | 16.53M | |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,727.02M | 5,654.02M | 6,046.43M | 6,056.06M | 5,970.36M | 6,066.68M | 6,039.81M | 6,083.38M | 6,030.46M | 6,025.32M | 6,463.77M | 6,859.61M | 6,688.27M | 6,676.33M | 6,596.38M | 6,642.13M | 6,956.19M | 7,216.33M | 7,921.61M | 7,660.60M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,981.47M | 6,046.74M | 6,296.15M | 6,470.03M | 6,448.69M | 6,587.60M | 6,759.91M | 6,905.48M | 6,879.90M | 6,881.52M | 7,031.19M | 7,180.45M | 7,247.08M | 7,386.18M | 7,424.46M | 7,739.30M | 7,982.39M | 8,419.52M | 9,125.78M | 9,846.19M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.78M | 14.51M | 13.94M | 11.86M | 9.55M | 11.27M | 12.57M | 9.14M | 9.58M | 12.00M | 13.46M | 10.92M | 12.27M | 14.77M | 13.55M | 7.68M | 7.86M | 15.41M | 22.56M | 13.50M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.58M | 67.69M | 67.71M | 67.75M | 67.80M | 67.91M | 67.94M | | | 70.26M | | | | 74.88M | | | | 88.55M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.78M | 14.51M | 81.52M | 79.55M | 77.25M | 79.03M | 80.37M | 77.05M | 77.52M | 12.00M | 13.46M | 81.18M | | 14.77M | 13.55M | 82.56M | | 15.41M | 22.56M | 102.05M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81M | 0.80M | 0.81M | 0.83M | 0.82M | 0.80M | 0.82M | 0.83M | 0.61M | 0.59M | 0.60M | 0.52M | 0.43M | 0.32M | 0.26M | 0.49M | 0.57M | 0.57M | 0.57M | 0.58M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | | | 6.16M | 2.76M | | | | | | | | 2.13M | 0.11M | 112.51M | 110.03M | 109.95M | 367.51M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.80M | 28.82M | 29.69M | 111.94M | 22.46M | 28.65M | 30.72M | 85.52M | 18.88M | 21.99M | 26.07M | 87.96M | 20.81M | 27.61M | 29.50M | 96.45M | 139.13M | 148.74M | 154.69M | 482.35M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.13M | 2.37M | 2.69M | 2.88M | 3.07M | 3.17M | 3.52M | 3.60M | 3.95M | 4.20M | 4.62M | 4.65M | 4.88M | 5.29M | 5.29M | 4.74M | 5.27M | 5.50M | 5.98M | 6.05M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.28M | 0.10M | 0.12M | 0.24M | 1.95M | 0.17M | 0.18M | 0.19M | 0.19M | 0.23M | 0.24M | 0.25M | 0.26M | 0.35M | 0.37M | 0.39M | 0.40M | 1.79M | 9.49M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.51M | 2.26M | 2.06M | 1.87M | 1.62M | 1.35M | 1.15M | 0.94M | 5.92M | 5.65M | 5.62M | 5.42M | 5.30M | 5.34M | 4.91M | 7.60M | 7.68M | 7.42M | 7.33M | 7.08M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.88M | 11.50M | 82.43M | | | 6.67M | 80.64M | | | 9.11M | 87.12M | | | 11.52M | | 94.70M | 153.14M | 252.27M | 96.44M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.40M | 13.57M | 16.34M | 8.63M | 9.44M | 10.14M | 11.51M | 7.51M | 14.61M | 16.26M | 19.59M | 13.30M | 66.60M | 98.55M | 135.57M | 176.71M | 117.55M | 178.02M | 280.59M | 120.57M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.03M | 120.57M | 31.89M | 38.78M | 42.23M | 93.03M | 33.49M | 38.25M | 45.67M | 101.26M | 87.41M | 126.17M | 165.08M | 273.15M | 256.68M | 326.76M | 435.27M | 602.92M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,250.12M | 6,349.46M | 6,416.80M | 6,548.81M | 6,717.68M | 6,812.45M | 6,846.41M | 6,843.26M | 6,985.52M | 7,079.19M | 7,159.67M | 7,260.01M | 7,259.38M | 7,466.14M | 7,725.71M | 8,092.76M | 8,690.51M | 9,243.28M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,981.47M | 6,046.74M | 6,296.15M | 6,470.03M | 6,448.69M | 6,587.60M | 6,759.91M | 6,905.48M | 6,879.90M | 6,881.52M | 7,031.19M | 7,180.45M | | 7,386.18M | 7,424.46M | 7,739.30M | | 8,419.52M | 9,125.78M | 9,846.19M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.33M | 50.77M | 47.04M | 44.30M | 12.27M | 7.46M | 66.55M | 22.47M | -26.19M | -78.87M | 3,248.28M | -47.72M | -62.19M | -44.49M | -63.50M | -41.90M | -5.65M | 66.69M | 176.91M | 99.78M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58M | | | 407.23M | 0.70M |