|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 165.89M | 113.31M | 125.56M | 188.23M | 153.79M | 127.64M | 148.59M | 188.29M | 178.33M | 140.85M | 91.45M | 107.50M | 109.37M | 66.61M | 42.71M | 57.18M | 53.02M | 236.35M | 140.59M | 170.15M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.81M | 13.14M | 11.75M | | 10.55M | | | | | | 3.00M | | 32.98M | 7.42M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 165.89M | 113.31M | 125.56M | 188.23M | 153.79M | 127.64M | 153.40M | 201.44M | 190.07M | 140.85M | 101.99M | 107.50M | 109.37M | 66.61M | 42.71M | 57.18M | 56.03M | 236.35M | 173.56M | 177.57M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.55M | 39.89M | 33.36M | 30.31M | 29.32M | 39.27M | 32.28M | 28.19M | 24.27M | 31.06M | 25.81M | 19.18M | 14.94M | 13.17M | 13.41M | 12.62M | 14.43M | 13.81M | 12.12M | 14.90M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.55M | 39.89M | 33.36M | 30.31M | 29.32M | 39.27M | 32.28M | 28.19M | 24.27M | 31.06M | 25.81M | 19.18M | 14.94M | 13.17M | 13.41M | 12.62M | 14.43M | 13.81M | 12.12M | 14.90M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.46M | 34.37M | 29.35M | 25.56M | 30.57M | 29.50M | 32.33M | 26.39M | 20.53M | 10.67M | 10.83M | 10.14M | 0.07M | | | | | | | |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.03M | 26.18M | 23.86M | 20.60M | 27.01M | 29.38M | 29.50M | 14.72M | 30.83M | 37.32M | 17.17M | 28.09M | 25.37M | 14.32M | 17.19M | 16.80M | 15.55M | 4.45M | 19.83M | 6.29M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 299.19M | 251.18M | 259.43M | 300.92M | 271.17M | 257.62M | 265.46M | 289.76M | 281.33M | 235.23M | 177.92M | 218.79M | 179.47M | 116.97M | 88.09M | 101.23M | 102.65M | 281.25M | 252.34M | 219.32M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.94M | 46.89M | 42.38M | 39.83M | 37.22M | 34.69M | 31.91M | 30.11M | 28.23M | 25.61M | 23.57M | 22.61M | 19.74M | 19.07M | 18.20M | 16.90M | 15.80M | 14.67M | 9.74M | 8.89M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.97M | 4.51M | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 155.62M | 155.78M | 156.75M | 157.53M | 157.37M | 163.35M | 4.26M | 156.16M | 156.00M | 156.21M | 246.21M | 244.93M | 243.44M | 242.26M | 241.87M | 242.75M | 239.58M | 240.28M | 199.05M | 200.07M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 762.50M | 59.47M | 4.98M | 285.67M | 259.79M | 62.27M | 34.56M | 2.14M | 63.31M | 284.82M | 301.28M | 308.56M | 285.62M | 58.03M | 284.46M | 287.77M | 115.76M | 41.90M | 529.00M | 507.63M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 918.12M | 215.25M | 161.73M | 443.20M | 417.16M | 225.62M | 38.82M | 158.30M | 219.30M | 441.03M | 547.49M | 553.49M | 529.06M | 300.29M | 526.33M | 530.53M | 355.35M | 282.19M | 728.05M | 707.70M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.62M | 13.04M | 12.27M | 12.17M | 11.26M | 11.50M | 14.57M | 15.77M | 22.25M | 23.01M | 22.40M | 20.73M | 19.68M | 20.33M | 16.61M | 17.31M | 16.69M | 18.20M | 16.58M | 16.30M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.14M | 15.50M | 16.03M | 15.43M | 15.69M | 17.83M | 16.22M | 17.66M | 14.88M | 13.92M | 15.72M | 17.09M | 17.68M | 19.24M | 19.24M | 18.35M | 17.75M | 17.25M | 13.35M | 13.31M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.94M | 1,185.20M | 1,175.89M | 1,166.96M | 37.22M | 1,161.80M | 1,125.15M | 803.08M | 28.23M | 738.49M | 823.56M | 813.46M | 19.74M | 537.27M | 526.16M | 461.12M | 15.80M | 415.62M | 771.21M | 749.43M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,481.17M | 1,436.37M | 1,435.31M | 1,467.88M | 1,428.93M | 1,419.43M | 1,390.61M | 1,092.84M | 1,028.43M | 973.73M | 1,001.48M | 1,032.25M | 982.03M | 654.25M | 614.26M | 562.35M | 550.28M | 696.87M | 1,023.55M | 968.75M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.05M | 21.03M | 25.62M | 15.12M | 22.44M | 29.34M | 24.53M | 17.38M | 18.89M | 21.70M | 22.00M | 19.73M | 18.51M | 22.51M | 25.12M | 16.74M | 17.80M | 37.35M | 9.78M | 11.34M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.05M | 21.03M | 25.62M | 15.12M | 22.44M | 29.34M | 24.53M | 17.38M | 18.89M | 21.70M | 22.00M | 19.73M | 18.51M | 22.51M | 25.12M | 16.74M | 17.80M | 37.35M | 9.78M | 11.34M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.05M | 9.35M | 5.44M | 9.33M | 5.08M | 53.11M | 7.76M | 64.05M | 17.93M | 64.04M | 55.20M | 10.97M | 5.35M | 52.77M | 40.43M | 17.48M | 11.32M | 24.79M | 9.73M | 0.98M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.62M | 48.15M | 46.48M | 44.13M | 45.73M | 41.72M | 41.40M | 37.32M | 28.95M | 42.29M | 53.74M | 44.57M | 22.61M | 23.02M | 22.12M | 19.31M | 20.59M | 22.77M | 39.26M | 26.06M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.28M | 23.05M | 21.53M | 19.62M | 14.67M | 2.91M | 0.31M | | 1.17M | | | | 16.50M | 16.00M | 14.61M | 15.05M | 15.50M | 15.95M | | 1.00M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.55M | 24.05M | 22.88M | 21.23M | 20.30M | 18.97M | 18.43M | 18.46M | 17.95M | 15.46M | 9.95M | 9.80M | 9.61M | 9.66M | 9.49M | 8.98M | 8.17M | 7.39M | 9.09M | 1.26M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.81M | 4.13M | 1.66M | 2.85M | 1.75M | 0.62M | 0.94M | 1.85M | 1.65M | 62.06M | 7.20M | 0.99M | 1.61M | 62.09M | 35.37M | 6.71M | 2.34M | 18.68M | 3.00M | 16.45M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.03M | 51.44M | 0.01M | 0.03M | 0.05M | 47.64M | 39.77M | 32.16M | 35.72M | 35.70M | 0.20M | 0.17M | 36.00M | 33.85M | 31.43M | 31.66M | 31.93M | 29.78M | 27.63M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 340.10M | 327.33M | 246.69M | 247.44M | 229.13M | 216.66M | 208.22M | 199.95M | 196.56M | 266.87M | 201.41M | 193.94M | 205.46M | 249.05M | 200.37M | 189.46M | 173.33M | 1,821.60M | 133.08M | 132.96M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,408.80M | 1,391.02M | 1,459.74M | 1,458.33M | 1,418.10M | 1,419.15M | 1,420.19M | 1,421.24M | 1,422.28M | 1,423.33M | 1,424.37M | 1,425.42M | 1,426.46M | 1,427.51M | 1,428.55M | 1,429.60M | 1,430.64M | | 465.52M | 465.49M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 173.71M | 172.76M | 171.47M | 162.96M | 157.72M | 154.76M | 142.88M | 58.29M | 25.08M | 19.94M | 18.18M | 15.93M | 41.99M | 22.54M | 21.93M | 23.47M | 14.76M | 13.99M | 43.17M | 44.47M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.56M | 93.55M | 87.66M | 82.55M | 78.16M | 75.53M | 73.21M | 70.85M | 68.10M | 63.78M | 58.87M | 56.64M | 53.46M | 51.26M | 49.04M | 46.92M | 44.32M | 42.59M | 2.59M | 2.20M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.21M | 7.49M | 7.65M | 7.99M | 2.23M | 2.66M | 0.31M | 2.00M | 2.19M | 2.08M | 14.91M | 15.48M | 15.74M | 16.19M | 1.64M | 1.63M | 1.59M | 1.61M | 0.66M | 0.65M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,024.17M | 1,984.66M | 1,965.57M | 1,951.28M | 1,883.11M | 1,866.10M | 1,846.41M | 1,750.33M | 1,712.03M | 1,773.92M | 1,702.84M | 1,691.94M | 1,727.38M | 1,750.36M | 1,699.90M | 1,689.45M | 1,663.06M | 1,878.18M | 644.35M | 645.12M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,029.38M | 1,992.15M | 1,973.21M | 1,959.26M | 1,885.34M | 1,868.76M | 1,846.72M | 1,752.34M | 1,714.21M | 1,776.00M | 1,717.74M | 1,707.42M | 1,743.12M | 1,766.55M | 1,701.54M | 1,691.07M | 1,664.65M | 1,879.80M | 645.02M | 645.76M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,437.08M | 1,414.07M | 1,481.27M | 1,477.94M | 1,432.77M | 1,422.06M | 1,420.50M | 1,421.24M | 1,423.45M | 1,423.33M | 1,424.37M | 1,425.42M | 1,442.96M | 1,443.51M | 1,443.16M | 1,444.65M | 1,446.15M | 15.95M | 465.52M | 466.49M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -544.94M | -555.78M | -537.90M | -491.38M | -452.90M | -449.33M | -454.79M | -658.19M | -685.78M | -802.27M | -718.23M | -675.17M | -761.09M | -1112.30M | -1087.28M | -1128.72M | -1114.37M | -1182.92M | 378.53M | 322.99M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -544.94M | -555.78M | -537.90M | -491.38M | -452.90M | -449.33M | -454.79M | -658.19M | -685.78M | -802.27M | -718.23M | -675.17M | -761.09M | -1112.30M | -1087.28M | -1128.72M | -1114.37M | -1182.92M | 378.53M | 322.99M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,481.17M | 1,436.37M | 1,435.31M | 1,467.88M | 1,428.93M | 1,419.43M | 1,390.61M | 1,092.84M | 1,028.43M | 973.73M | 1,001.48M | 1,032.25M | 982.03M | 654.25M | 614.26M | 562.35M | 550.28M | 696.87M | 1,023.55M | 968.75M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.88M | 52.21M | 1.54M | | 51.92M | 51.69M | 51.67M | 51.50M | 51.42M | 51.15M | 51.03M | 50.86M | 50.80M | 50.34M | 50.31M | 158.00 | 49.79M | | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,617.84M | -22.09M | 2,610.25M | 2,656.97M | -18.60M | -7.66M | 2,661.82M | 2,457.91M | 2,416.99M | -7.73M | -7.53M | -11.97M | -11.30M | 1,966.62M | -17.39M | -14.56M | -25.83M | 1,854.79M | 1,845.92M | -56.26M |