|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 209.15M | 257.58M | 245.80M | 4.42M | 4.42M | 4.42M | 461.36M | 173.34M | 171.63M | 4.42M | 173.34M | 94.82M | 4.42M | 4.42M | 1.55M | 1.55M | 120.72M | 1.55M | 140.56M | 130.92M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.02M | 52.33M | 21.09M | 77.66M | 25.82M | 28.75M | 4.95M | 3.48M | 1.78M | 1.29M | 1.18M | 2.80M | 1.96M | 1.56M | 0.87M | 5.48M | 8.98M | 0.55M | 0.32M | 1.31M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 223.17M | 309.91M | 266.88M | 82.08M | 30.24M | 33.16M | 466.31M | 176.82M | 173.41M | 5.71M | 174.52M | 97.62M | 6.38M | 5.98M | 2.42M | 7.03M | 129.71M | 2.10M | 140.88M | 132.23M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.97M | 38.33M | 54.92M | 92.69M | 112.53M | 89.19M | 66.15M | 62.64M | 57.16M | 64.85M | 52.08M | 66.96M | 71.55M | 52.02M | 63.60M | 64.99M | 58.17M | 57.28M | 59.63M | 72.40M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.75M | 13.01M | 9.74M | 14.22M | 13.37M | 16.82M | 14.00M | 17.12M | 13.88M | 16.05M | 15.48M | 1.90M | 2.22M | 0.56M | 25.84M | 26.88M | 31.66M | 28.12M | 24.47M | 27.59M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.72M | 51.34M | 64.66M | 106.91M | 125.89M | 106.01M | 80.15M | 79.76M | 71.03M | 80.89M | 67.56M | 68.86M | 73.77M | 52.58M | 89.44M | 91.88M | 89.83M | 85.40M | 84.11M | 99.99M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.78M | 4.26M | 4.52M | 4.46M | 5.34M | 1.21M | 1.77M | 1.84M | 1.63M | 1.52M | 1.49M | 1.40M | 2.29M | 2.13M | 1.59M | 2.02M | 2.01M | 1.31M | 1.64M | 2.81M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17M | 73.64M | 43.38M | 0.05M | 0.05M | 53.01M | 24.34M | 22.48M | 0.09M | 30.48M | 17.45M | 1.10M | 25.89M | 0.61M | 18.50M | 22.57M | 0.40M | 17.51M | 14.54M | 18.45M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 301.82M | 382.58M | 358.26M | 429.87M | 547.74M | 610.57M | 570.26M | 266.93M | 254.57M | 248.73M | 264.98M | 207.72M | 247.93M | 226.41M | 218.46M | 221.93M | 237.94M | 229.25M | 239.27M | 249.36M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 657.66M | 653.94M | 665.25M | 731.69M | 741.39M | 729.96M | 735.22M | 724.02M | 737.74M | 43.74M | 749.06M | 825.63M | 802.40M | 798.71M | 777.74M | 691.79M | 674.60M | 678.67M | 662.08M | 655.09M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.82M | 29.87M | 16.02M | 2.74M | 26.51M | 21.76M | 21.48M | 21.57M | 22.09M | 22.17M | 10.07M | 22.35M | 22.48M | 22.62M | 22.73M | 3.81M | | | 24.03M | 24.35M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.34M | 113.18M | 102.50M | 103.24M | 75.47M | 62.33M | 57.28M | 52.88M | 45.70M | 42.63M | 38.77M | 38.04M | 42.37M | 46.91M | 48.81M | 54.33M | 56.64M | | 0.04M | 0.06M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.33M | 13.31M | 12.42M | 1.03M | 53.54M | 0.98M | 47.55M | 8.55M | 1.58M | 8.85M | 38.92M | 32.74M | 33.40M | 32.62M | 31.19M | 34.00M | 31.56M | 29.68M | 30.39M | 30.29M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 837.21M | 860.76M | 834.95M | 920.28M | 892.07M | 879.73M | 861.53M | 843.37M | 847.65M | 876.64M | 849.02M | 918.75M | 900.64M | 900.86M | 880.47M | 803.02M | 785.88M | 731.38M | 716.54M | 709.79M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,139.03M | 1,243.35M | 1,193.21M | 1,350.15M | 1,439.81M | 1,490.30M | 1,431.79M | 1,110.30M | 1,102.22M | 1,125.37M | 1,114.01M | 1,126.47M | 1,148.57M | 1,127.28M | 1,098.93M | 1,024.95M | 1,023.83M | 960.63M | 955.81M | 959.15M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.62M | 78.78M | 67.41M | 69.19M | 81.03M | 72.05M | 65.16M | 75.98M | 67.29M | 80.41M | 78.86M | 75.97M | 89.13M | 86.87M | 83.62M | 77.98M | 87.16M | 89.44M | 98.41M | 90.64M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.62M | 78.78M | 67.41M | 69.19M | 81.03M | 72.05M | 65.16M | 75.98M | 67.29M | 80.41M | 78.86M | 75.97M | 89.13M | 86.87M | 83.62M | 77.98M | 87.16M | 89.44M | 98.41M | 90.64M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.36M | 196.49M | 9.62M | 209.84M | 5.05M | 9.71M | 74.04M | 3.42M | 4.81M | 5.43M | 13.48M | 2.38M | 13.48M | 5.39M | 33.27M | 19.21M | 25.07M | 8.49M | 39.81M | 62.36M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.89M | 2.28M | 3.15M | 1.24M | 0.87M | 0.95M | 1.75M | 1.05M | 1.05M | 1.18M | 1.30M | 1.25M | 1.84M | 0.22M | 1.17M | 1.22M | 1.54M | 1.50M | 0.84M | 0.76M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.89M | 46.20M | 56.42M | 67.27M | 37.20M | 54.89M | 46.59M | 9.86M | 37.76M | 33.17M | 29.37M | 37.74M | 35.63M | 45.14M | 46.33M | 29.10M | 0.76M | 8.60M | 8.46M | 25.47M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.11M | | | 1.62M | 1.63M | 1.64M | 1.04M | 0.87M | 1.46M | 1.47M | 1.48M | 1.49M | 1.52M | 1.69M | 1.72M | 1.74M | 1.76M | 1.79M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | | 0.13M | 0.18M | 3.36M | 1.61M | 0.41M | 4.66M | 0.01M | 0.05M | 0.10M | | | | | 0.96M | 0.22M | 0.05M | 0.20M | 2.87M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.69M | 30.76M | 36.24M | 33.58M | 51.22M | 59.52M | 41.93M | 31.68M | 31.18M | 34.65M | 42.13M | 52.84M | 63.15M | 54.46M | 53.13M | 58.65M | 53.53M | 54.58M | 59.06M | 61.59M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 244.40M | 379.77M | 324.38M | 426.47M | 383.53M | 380.77M | 792.33M | 182.35M | 209.23M | 215.67M | 216.85M | 191.96M | 234.40M | 231.55M | 246.08M | 187.93M | 200.58M | 208.47M | 234.28M | 250.64M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 717.92M | 696.17M | 687.94M | 680.44M | 671.97M | 665.97M | 111.19M | 372.47M | 373.02M | 367.14M | 361.24M | 384.24M | 376.98M | 371.60M | 365.94M | 349.48M | 349.51M | 341.84M | 342.36M | 342.88M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.15M | 0.11M | 0.11M | 0.11M | 0.11M | 0.07M | 0.07M | 0.07M | 0.07M | 0.05M | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.06M | 11.19M | 11.23M | 10.94M | 10.97M | 10.81M | 10.53M | 10.55M | 11.71M | 11.70M | 10.80M | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 380.12M | 83.81M | 37.99M | 1.15M | 409.26M | 398.72M | 466.43M | 459.35M | 443.07M | 465.25M | 498.81M | 529.81M | 498.85M | 555.03M | 548.83M | 532.75M | 17.46M | 17.52M | 535.70M | 21.07M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,018.70M | 1,456.42M | 1,402.40M | 1,598.38M | 1,154.91M | 1,146.60M | 957.73M | 616.12M | 634.36M | 630.14M | 584.00M | 575.90M | 644.72M | 603.76M | 602.67M | 574.99M | 1,109.08M | 1,115.60M | 619.86M | 1,159.84M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,398.82M | 1,540.23M | 1,440.39M | 1,599.53M | 1,564.18M | 1,545.32M | 1,424.16M | 1,075.46M | 1,077.43M | 1,095.39M | 1,082.81M | 1,105.71M | 1,143.57M | 1,158.79M | 1,151.51M | 1,107.74M | 1,126.55M | 1,133.11M | 1,155.56M | 1,180.91M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 741.80M | 742.37M | 744.36M | 747.71M | 709.17M | 720.86M | 157.78M | 382.33M | 410.78M | 400.31M | 390.60M | 421.99M | 412.61M | 416.74M | 412.26M | 378.58M | 350.27M | 350.44M | 350.81M | 368.35M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -259.78M | -296.89M | -247.18M | -249.38M | -124.37M | -55.02M | 7.63M | 34.84M | 24.79M | 29.99M | 31.19M | 20.76M | 5.00M | -31.51M | -52.58M | -82.80M | -102.72M | -172.49M | -199.75M | -221.75M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -259.78M | -296.89M | -247.18M | -249.38M | -124.37M | -55.02M | 7.63M | 34.84M | 24.79M | 29.99M | 31.19M | 20.76M | 5.00M | -31.51M | -52.58M | -82.80M | -102.72M | -172.49M | -199.75M | -221.75M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,139.03M | 1,243.35M | 1,193.21M | 1,350.15M | 1,439.81M | 1,490.30M | 1,431.79M | 1,110.30M | 1,102.22M | 1,125.37M | 1,114.01M | 1,126.47M | 1,148.57M | 1,127.28M | 1,098.93M | 1,024.95M | 1,023.83M | 960.63M | 955.81M | 959.15M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.44M | 0.23M | 2.87M | 2.87M | 2.87M | 1.50M | 2.87M | 2.87M | 2.87M | 2.41M | 2.87M | 2.87M | 2.87M | 2.87M | 2.87M | 2.87M | 2.87M | 2.87M | 2.87M | 2.87M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -786.88M | -824.84M | -775.94M | -778.39M | -654.96M | -588.24M | -544.79M | -518.78M | -530.89M | -528.75M | -530.66M | -543.64M | -560.51M | -598.95M | -623.82M | -655.90M | -678.50M | -751.46M | -780.32M | -804.48M |