|
Accumulated Depreciation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Doubtful (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.16M | | | | | | | | | | | |
|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 8.02M | 7.65M | 11.00M | 9.97M | 8.79M | 7.62M | 17.30M | 9.42M | 14.22M | 7.66M | 15.01M | 8.12M | 10.46M | 8.21M | 11.62M | 9.19M | 9.06M | 7.34M | 11.72M | 10.14M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 121.07M | 118.25M | 218.05M | 250.19M | 136.00M | 118.95M | 209.29M | 276.92M | 92.51M | 140.86M | 221.81M | 315.34M | 98.84M | 151.98M | 259.77M | 343.52M | 98.08M | 161.97M | 314.96M | 416.43M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.30M | 0.50M | 0.80M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 121.07M | 118.25M | 218.05M | 250.19M | 136.00M | 118.95M | 209.29M | 276.92M | 92.51M | 140.86M | 221.81M | 315.34M | 98.84M | 151.98M | 259.77M | 343.52M | 98.68M | 162.27M | 315.46M | 417.23M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 281.11M | 472.46M | 370.53M | 403.65M | 293.85M | 463.56M | 371.57M | 408.92M | 322.98M | 384.19M | 364.29M | 341.54M | 344.04M | 395.27M | 315.47M | 326.82M | 299.56M | 400.56M | 329.12M | 329.43M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 61.93M | 64.72M | 68.97M | 60.62M | 59.90M | 57.18M | 51.52M | 53.32M | 49.51M | 59.01M | 63.41M | 54.34M | 39.16M | 30.93M | 33.37M | 33.50M | 32.25M | 42.59M | 38.88M | 26.09M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 500.83M | 669.75M | 719.18M | 765.39M | 531.71M | 686.23M | 729.59M | 813.67M | 537.00M | 595.83M | 713.62M | 761.12M | 520.81M | 592.04M | 665.22M | 749.38M | 465.38M | 621.36M | 743.17M | 825.75M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 89.17M | 91.08M | 91.88M | 93.75M | 73.58M | 73.73M | 75.47M | 72.08M | 68.15M | 64.44M | 61.40M | 57.27M | 52.91M | 48.49M | 45.14M | 42.15M | 40.23M | 38.59M | 38.25M | 37.18M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 4.70M | 4.70M | 4.70M | 4.70M | 4.70M | 4.70M | 4.70M | 4.70M | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 150.90M | 146.03M | 141.85M | 133.97M | 126.99M | 123.34M | 120.53M | 114.27M | 110.63M | 107.41M | 104.03M | 97.95M | 94.19M | 87.83M | 85.14M | 81.63M | 78.24M | 73.90M | 70.90M | 67.92M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 155.60M | 150.74M | 146.55M | 138.68M | 131.69M | 128.04M | 125.23M | 118.97M | 110.63M | 107.41M | 104.03M | 97.95M | 94.19M | 87.83M | 85.14M | 81.63M | 78.24M | 73.90M | 70.90M | 67.92M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 15.94M | 15.94M | 15.94M | 15.61M | | | | | 0.13M | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 29.11M | 27.41M | 26.01M | 24.04M | 3.54M | 30.43M | 21.10M | 19.88M | 17.89M | 17.30M | 16.66M | 12.49M | 24.70M | 25.93M | 25.68M | 24.22M | 22.73M | 21.37M | 20.15M | 18.92M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 530.28M | 574.26M | 533.02M | 501.34M | 539.85M | 537.38M | 508.81M | 465.69M | 443.78M | 441.82M | 425.33M | 400.77M | 389.14M | 381.15M | 362.69M | 343.81M | 324.90M | 329.46M | 320.22M | 304.56M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1,031.11M | 1,244.01M | 1,252.21M | 1,266.73M | 1,071.55M | 1,223.62M | 1,238.40M | 1,279.36M | 980.78M | 1,037.65M | 1,138.94M | 1,161.89M | 909.95M | 973.19M | 1,027.91M | 1,093.19M | 790.28M | 950.83M | 1,063.39M | 1,130.31M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 137.58M | 331.06M | 333.10M | 359.74M | 182.62M | 324.40M | 326.01M | 355.20M | 267.92M | 275.38M | 385.89M | 343.10M | 299.16M | 266.30M | 298.95M | 303.58M | 148.85M | 236.52M | 345.41M | 319.24M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | 50.00M | | | 40.00M | 40.00M | | | | | | 224.07M | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 187.58M | 381.06M | 333.10M | 359.74M | 222.62M | 364.40M | 326.01M | 355.20M | 267.92M | 275.38M | 385.89M | 567.17M | 299.16M | 266.30M | 298.95M | 303.58M | 148.85M | 236.52M | 345.41M | 319.24M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 93.59M | 92.06M | 122.73M | 150.75M | 88.54M | 88.98M | 113.63M | 132.94M | 85.76M | 106.44M | 132.01M | 189.18M | 98.62M | 94.15M | 123.03M | 147.99M | 65.85M | 69.72M | 103.89M | 186.92M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | 50.00M | | | 40.00M | 40.00M | | | | | | 224.07M | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 92.51M | 135.94M | 118.43M | 100.77M | 97.14M | 149.59M | 130.80M | 116.05M | 99.98M | 85.58M | 79.84M | 82.20M | 76.96M | 85.33M | 77.47M | 72.60M | 64.52M | 79.42M | 76.12M | 73.65M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 373.68M | 609.05M | 574.27M | 611.27M | 415.40M | 608.45M | 575.68M | 609.58M | 462.08M | 467.40M | 597.75M | 838.55M | 474.74M | 445.79M | 499.45M | 524.17M | 279.23M | 385.67M | 525.41M | 579.81M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 127.60M | 153.70M | 183.30M | 200.40M | 185.70M | | | | 182.15M | | | | 196.34M | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.10M | 5.48M | 5.24M | 5.38M | 8.42M | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 184.78M | 179.54M | 171.34M | 168.92M | 219.59M | 197.41M | 190.76M | 188.47M | 184.75M | 166.75M | 156.41M | 151.61M | 140.63M | 138.17M | 130.86M | 123.42M | 115.50M | 196.63M | 189.45M | 177.61M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 137.49M | 1.43M | 1.43M | 1.60M | 126.51M | 1.94M | 2.25M | 2.59M | 108.57M | 1.98M | 2.10M | 4.92M | 1.14M | 2.57M | 0.60M | 0.09M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 52.04M | 52.43M | 51.11M | 48.68M | 21.05M | 20.94M | 19.62M | 19.38M | 19.07M | 23.02M | 18.62M | 17.45M | 15.88M | 15.55M | 6.51M | 6.52M | 19.14M | 18.93M | 18.31M | 18.08M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 686.06M | 25.34M | 25.34M | 25.34M | 822.13M | 1,025.84M | 1,018.31M | 1,083.50M | 830.96M | 913.75M | 990.29M | 1,022.94M | 813.67M | 807.86M | 809.97M | 793.72M | 498.95M | 675.45M | 761.84M | 822.25M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 738.10M | 994.72M | 980.02M | 1,029.27M | 843.18M | 1,046.77M | 1,037.93M | 1,102.88M | 850.03M | 936.76M | 1,008.91M | 1,040.39M | 829.55M | 823.41M | 816.47M | 800.24M | 518.10M | 694.38M | 780.15M | 840.33M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 177.60M | 203.70M | 183.30M | 200.40M | 225.70M | 40.00M | | | 182.15M | | | 224.07M | 196.34M | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 293.01M | 249.29M | 272.19M | 237.46M | 228.37M | 176.85M | 200.46M | 176.49M | 153.11M | 100.89M | 130.03M | 121.51M | 80.40M | 149.78M | 211.44M | 292.95M | 272.19M | 256.45M | 283.24M | 289.97M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 293.01M | 249.29M | 272.19M | 237.46M | 228.37M | 176.85M | 200.46M | 176.49M | 153.11M | 100.89M | 130.03M | 121.51M | 80.40M | 149.78M | 211.44M | 292.95M | 272.19M | 256.45M | 283.24M | 289.97M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1,031.11M | 1,244.01M | 1,252.21M | 1,266.73M | 1,071.55M | 1,223.62M | 1,238.40M | 1,279.36M | 980.78M | 1,037.65M | 1,138.94M | 1,161.89M | 909.95M | 973.19M | 1,027.91M | 1,093.19M | 790.28M | 950.83M | 1,063.39M | 1,130.31M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.95M | 2.08M | 2.19M | 2.19M | 2.19M | 2.43M | 2.53M | 2.54M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -422.64M | -466.26M | -443.74M | -480.54M | -491.49M | -544.20M | -522.06M | -547.11M | 25.10M | -623.91M | -595.50M | -604.83M | -646.75M | -750.67M | 7.83M | -689.57M | -712.57M | -730.84M | -705.84M | -699.18M |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 53.33M | 51.59M | 51.98M | 54.23M | 54.23M | 52.35M | 52.60M | 55.14M | 0.55M | 0.55M | 0.56M | 0.56M | 0.56M | 26.24M | 27.31M | 34.08M | 34.05M | 34.05M | 34.05M | 34.32M |