|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 160.28M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.84M | 8.63M | 11.75M | | 10.55M | | | | | | 3.00M | | 32.98M | 7.42M | 6.30M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 113.31M | 125.56M | 188.23M | 153.79M | 127.64M | 151.43M | 196.92M | 190.07M | 140.85M | 101.99M | 107.50M | 109.37M | 66.61M | 42.71M | 57.18M | 56.03M | 236.35M | 173.56M | 177.57M | 166.58M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 16.38M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 16.38M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.08M | 23.86M | 20.60M | 27.01M | 31.84M | 29.50M | 14.72M | 30.83M | 37.32M | 17.17M | 28.09M | 19.65M | 14.32M | 12.88M | 16.80M | 15.55M | 4.45M | 40.82M | 16.96M | 13.28M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 213.60M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 8.12M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.97M | 4.51M | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 155.78M | 156.75M | 157.53M | 157.37M | 163.35M | 4.26M | 5.94M | 156.00M | 156.21M | 246.21M | 244.93M | 243.44M | 242.26M | 241.87M | 242.75M | 239.58M | 240.28M | -43.37M | 1.02M | 1.02M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 267.62M | 698.38M | 61.73M | 61.13M | 62.27M | 698.38M | 19.34M | 275.33M | 64.18M | 71.09M | 66.53M | 285.62M | 284.50M | 54.21M | 287.77M | 358.00M | 41.90M | 529.00M | 507.63M | 490.66M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 423.40M | 855.14M | 219.26M | 218.50M | 225.62M | 702.65M | 25.28M | 431.33M | 220.39M | 317.30M | 311.46M | 529.06M | 526.76M | 296.08M | 530.53M | 597.58M | 282.19M | 485.63M | 508.65M | 491.68M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 16.48M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 14.82M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,185.20M | 1,175.89M | 1,166.96M | 1,157.76M | 1,161.80M | 1,125.15M | 803.08M | 747.10M | 738.49M | 823.56M | 813.46M | 802.56M | 537.27M | 526.16M | 461.12M | 447.63M | 415.62M | 771.21M | 749.43M | 733.15M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 946.76M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 9.21M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.05M | 21.53M | 19.62M | 14.67M | 2.91M | 0.31M | | | | | | | | | | | | | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.08M | 47.15M | 34.73M | 37.11M | 32.25M | 24.83M | 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 | 9.21M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.35M | 8.61M | 9.33M | 5.08M | 53.11M | 61.95M | 64.05M | 72.58M | 10.94M | 5.33M | 13.64M | 79.10M | 52.77M | 5.34M | 62.25M | 11.32M | 47.86M | 9.73M | 14.79M | 1.08M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 23.05M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.00M | 10.00M | 10.00M | | | | | 1.17M | | | | 16.50M | 16.00M | 14.61M | 15.05M | 15.50M | 15.95M | | 1.00M | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 1.26M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 6.01M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 51.44M | 50.23M | 45.85M | 48.99M | 47.64M | 39.77M | 32.16M | 35.72M | 35.70M | 32.45M | 0.17M | 0.14M | 33.85M | 31.43M | 31.66M | 0.11M | 29.78M | 27.63M | 28.57M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 126.54M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,391.02M | 500.00M | 1,468.33M | 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 | 1,431.69M | 465.52M | 465.49M | 465.47M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 34.02M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 1.89M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.49M | 7.65M | 7.99M | 2.23M | 2.66M | 2.22M | 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 | 0.77M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,984.66M | 1,965.57M | 1,951.28M | 1,883.11M | 1,866.10M | 1,844.50M | 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 | 627.92M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 628.69M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,468.02M | 510.00M | 1,478.33M | 1,418.10M | 1,419.15M | 1,420.19M | 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 | 1,447.64M | 465.52M | 466.49M | 465.47M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 318.07M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 946.76M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.47M | 52.21M | 52.16M | 51.99M | 51.92M | 51.69M | 51.67M | 51.50M | 51.42M | 51.15M | 51.03M | 50.86M | 50.80M | 50.34M | 50.31M | 50.00M | 49.79M | | | 0.29M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.09M | 2,610.25M | 2,656.97M | 2,682.35M | -7.66M | -10.60M | -11.32M | -5.47M | -7.73M | -7.53M | 2,410.00M | 2,314.83M | -16.92M | -17.39M | -14.56M | 1,936.17M | 1,854.79M | -2238.29M | 0.72M | -62.09M |