|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.18M | 0.19M | 85.20M | 74.44M | 104.95M | 229.36M | 298.94M | 376.23M | 418.32M | 469.78M | 521.74M | 481.31M | 491.39M | 526.28M | 505.62M | 449.02M | 386.76M | 429.36M | 385.84M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.18M | 0.19M | 85.20M | 74.44M | 104.95M | 229.36M | 298.94M | 376.23M | 418.32M | 469.78M | 521.74M | 481.31M | 491.39M | 526.28M | 505.62M | 449.02M | 386.76M | 429.36M | 385.84M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 418.81M | 437.22M | 344.97M | 339.64M | 497.06M | 422.66M | 360.54M | 251.56M | 298.89M | 294.34M | 297.57M | 228.41M | 288.24M | 273.54M | 278.05M | 225.84M | 275.57M | 278.74M | 268.65M | 218.16M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 418.81M | 437.22M | 344.97M | 339.64M | 497.06M | 422.66M | 360.54M | 251.56M | 298.89M | 294.34M | 297.57M | 228.41M | 288.24M | 273.54M | 278.05M | 225.84M | 275.57M | 278.74M | 268.65M | 218.16M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 376.42M | 425.71M | 436.44M | 488.46M | 562.55M | 577.65M | 535.98M | 484.31M | 409.32M | 379.31M | 364.16M | 343.64M | 370.94M | 357.57M | 340.54M | 355.91M | 399.56M | 391.48M | 345.88M | 326.00M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.03M | 36.28M | 38.83M | 31.87M | 32.47M | 35.27M | 32.31M | 42.12M | 29.30M | 45.29M | 39.50M | 26.61M | 32.16M | 36.22M | 36.50M | 46.62M | 42.15M | 47.63M | 55.03M | 54.47M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 828.45M | 899.39M | 820.43M | 945.17M | 1,166.52M | 1,140.53M | 1,158.19M | 1,076.93M | 1,113.74M | 1,137.27M | 1,171.01M | 1,120.40M | 1,172.66M | 1,158.72M | 1,181.37M | 1,133.99M | 1,166.30M | 1,104.62M | 1,098.92M | 984.47M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 184.33M | 180.48M | 177.52M | 181.15M | 177.96M | 178.62M | 188.56M | 205.61M | 207.86M | 210.50M | 215.62M | 225.99M | 231.16M | 232.06M | 235.85M | 249.56M | 275.22M | 281.17M | 287.03M | 286.76M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.77M | 47.80M | 47.77M | 47.77M | 47.80M | 47.77M | 47.80M | 55.37M | 7.60M | 55.40M | 55.40M | 55.37M | 7.60M | 55.37M | 55.37M | 55.37M | 55.37M | 55.37M | 55.37M | 67.23M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.07M | 15.83M | 14.70M | 13.60M | 12.52M | 11.91M | 11.40M | 34.99M | 33.88M | 32.84M | 31.82M | 30.79M | 29.77M | 28.79M | 27.83M | 26.88M | 25.93M | 24.97M | 24.02M | 86.70M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.84M | 63.63M | 62.47M | 61.38M | 60.32M | 59.68M | 59.20M | 90.36M | 41.48M | 88.24M | 87.22M | 86.16M | 37.37M | 84.16M | 83.21M | 82.25M | 81.30M | 80.35M | 79.39M | 153.93M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.80M | 68.74M | 70.68M | 60.28M | 62.28M | 63.04M | 61.22M | 56.17M | 55.96M | 55.54M | 54.90M | 53.26M | 53.63M | 53.68M | 51.31M | 50.58M | 51.01M | 52.22M | 48.38M | 50.62M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.10M | 19.09M | 20.05M | 19.91M | 19.82M | 19.67M | 16.13M | 15.25M | 15.37M | 15.35M | 14.60M | 14.57M | 14.19M | 13.04M | 13.70M | 14.12M | 14.53M | 15.03M | 19.17M | 18.90M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 384.03M | 381.39M | 381.90M | 372.29M | 367.69M | 369.22M | 375.39M | 413.11M | 411.99M | 413.20M | 414.44M | 417.20M | 418.99M | 427.35M | 429.71M | 443.73M | 467.17M | 479.41M | 483.04M | 564.81M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,212.48M | 1,280.78M | 1,202.33M | 1,317.45M | 1,534.20M | 1,509.75M | 1,533.58M | 1,490.04M | 1,525.73M | 1,550.47M | 1,585.46M | 1,537.60M | 1,591.64M | 1,586.08M | 1,611.08M | 1,577.72M | 1,633.47M | 1,584.04M | 1,581.96M | 1,549.28M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 218.97M | 227.10M | 210.39M | 180.00M | 230.07M | 239.51M | 208.20M | 151.63M | 177.05M | 190.13M | 202.26M | 157.93M | 171.72M | 179.38M | 186.32M | 170.20M | 213.11M | 177.99M | 168.55M | 136.39M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 218.97M | 227.10M | 210.39M | 180.00M | 230.07M | 239.51M | 208.20M | 151.63M | 177.05M | 190.13M | 202.26M | 157.93M | 171.72M | 179.38M | 186.32M | 170.20M | 213.11M | 177.99M | 168.55M | 136.39M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.80M | 16.27M | 18.33M | | 13.71M | 15.89M | 18.34M | 1.52M | 1.79M | 2.09M | 2.38M | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.75M | 13.04M | 13.53M | 22.36M | 22.50M | 15.76M | 20.19M | 18.04M | 20.62M | 14.11M | 18.62M | 24.96M | 13.64M | 12.31M | 28.25M | 21.86M | 26.56M | 22.68M | 27.62M | 22.17M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.12M | 4.94M | 5.61M | 5.14M | 5.72M | 8.04M | 8.73M | 7.43M | 6.76M | 7.08M | 6.84M | 6.28M | 5.82M | 11.13M | 8.28M | 8.48M | 7.86M | 16.93M | 8.81M | 8.97M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.65M | 17.94M | 6.49M | 6.14M | 53.20M | 16.60M | 6.75M | | | | | 9.60M | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.93M | | | | 3.94M | 3.94M | 3.94M | 3.94M | 3.94M | 3.94M | 3.94M | 3.94M | 3.94M | 3.94M | 3.94M | 3.94M | 3.94M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 291.79M | 289.70M | 263.26M | 243.79M | 336.41M | 305.93M | 273.18M | 210.68M | 228.35M | 244.64M | 267.90M | 218.56M | 249.15M | 237.46M | 257.72M | 233.72M | 280.57M | 242.72M | 239.06M | 211.28M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 273.81M | 272.82M | 271.31M | 266.85M | 264.68M | 263.39M | 264.00M | 265.99M | 265.68M | 262.95M | 267.53M | 274.25M | 279.91M | 280.21M | 281.26M | 280.00M | 301.25M | 300.63M | 302.08M | 298.93M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 355.90M | 318.23M | 219.54M | 291.27M | 291.50M | 291.80M | 292.10M | 292.42M | 292.80M | 293.08M | 293.40M | 293.74M | 294.07M | 294.40M | 294.73M | 295.06M | 295.40M | 295.72M | 296.44M | 296.70M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.21M | | | | 70.40M | 69.45M | 68.50M | 67.55M | 66.60M | 65.65M | 64.70M | 64.28M | 63.30M | 62.31M | 61.33M | 60.35M | 59.36M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.73M | 20.88M | 19.93M | 11.61M | 10.81M | 9.98M | 9.22M | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.02M | 5.00M | 46.41M | 44.53M | 47.42M | 42.10M | 50.52M | 40.01M | 38.14M | 44.94M | 43.85M | 32.52M | 36.07M | 45.83M | 38.75M | 40.11M | 38.72M | 43.42M | 50.64M | 47.08M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.66M | 24.98M | 24.50M | 21.95M | 23.65M | 24.56M | 22.54M | 20.51M | 20.60M | 20.67M | 20.55M | 17.64M | 19.40M | 19.61M | 18.74M | 19.08M | 19.11M | 18.90M | 19.18M | 18.66M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,064.31M | 1,022.62M | 895.61M | 932.25M | 1,018.38M | 985.47M | 953.34M | 879.50M | 894.38M | 907.03M | 933.40M | 885.67M | 919.02M | 914.14M | 936.75M | 912.20M | 978.25M | 943.82M | 939.76M | 913.31M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,089.97M | 1,047.60M | 920.11M | 954.21M | 1,042.03M | 1,010.03M | 975.88M | 900.01M | 914.98M | 927.70M | 953.95M | 903.32M | 938.42M | 933.74M | 955.49M | 931.28M | 997.36M | 962.72M | 958.95M | 931.96M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 355.90M | 318.23M | 219.54M | 291.27M | 291.50M | 291.80M | 292.10M | 292.42M | 292.80M | 293.08M | 293.40M | 293.74M | 294.07M | 294.40M | 294.73M | 295.06M | 295.40M | 295.72M | 296.44M | 296.70M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 122.51M | 233.18M | 282.23M | 363.25M | 492.18M | 499.72M | 557.70M | 590.03M | 610.75M | 622.77M | 631.51M | 634.29M | 653.22M | 652.33M | 655.59M | 646.44M | 636.11M | 621.31M | 623.02M | 617.32M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 122.51M | 233.18M | 282.23M | 363.25M | 492.18M | 499.72M | 557.70M | 590.03M | 610.75M | 622.77M | 631.51M | 634.29M | 653.22M | 652.33M | 655.59M | 646.44M | 636.11M | 621.31M | 623.02M | 617.32M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,212.48M | 1,280.78M | 1,202.33M | 1,317.45M | 1,534.20M | 1,509.75M | 1,533.58M | 1,490.04M | 1,525.73M | 1,550.47M | 1,585.46M | 1,537.60M | 1,591.64M | 1,586.08M | 1,611.08M | 1,577.72M | 1,633.47M | 1,584.04M | 1,581.96M | 1,549.28M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -109.85M | 3.61M | 50.81M | -29.36M | -29.18M | -29.05M | -28.92M | 420.60M | -31.18M | -30.97M | -30.75M | 469.14M | 486.63M | 500.97M | 516.98M | 522.25M | 525.06M | 529.37M | 531.02M | 522.47M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | 0.08M | 0.07M | 0.05M | 0.26M | 0.01M | 0.02M | 0.22M | 0.20M | 0.01M | 0.02M | 0.01M | 0.43M | 0.01M | 0.02M | 0.04M | 1.03M |