|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.36M | 183.02M | 193.23M | 231.16M | 161.51M | 277.05M | 132.10M | 111.28M | 114.99M | 130.31M | 125.20M | 274.21M | 154.34M | 203.78M | 152.95M | 224.43M | 183.00M | 233.98M | 200.50M | 258.04M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 152.25M | 152.03M | 147.20M | 95.64M | 49.95M | 101.73M | 85.07M | 68.31M | 38.54M | 22.61M | 17.24M | 6.50M | 4.50M | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.36M | 335.27M | 345.26M | 378.36M | 257.15M | 327.00M | 233.83M | 196.35M | 183.29M | 168.85M | 147.81M | 291.45M | 160.84M | 208.28M | 152.95M | 224.43M | 183.00M | 233.98M | 200.50M | 258.04M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.37M | 50.68M | 56.62M | 61.54M | 66.70M | 63.88M | 70.53M | 70.43M | 67.87M | 67.35M | 68.89M | 63.22M | 71.07M | 64.58M | 73.76M | 58.86M | 66.15M | 68.29M | 78.73M | 70.61M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.37M | 50.68M | 56.62M | 61.54M | 66.70M | 63.88M | 70.53M | 70.43M | 67.87M | 67.35M | 68.89M | 63.22M | 71.07M | 64.58M | 73.76M | 58.86M | 66.15M | 68.29M | 78.73M | 70.61M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.10M | 70.04M | 90.74M | 96.66M | 97.92M | 126.73M | 153.50M | 140.52M | 116.38M | 107.83M | 113.98M | 104.64M | 96.32M | 97.02M | 110.45M | 103.31M | 101.90M | 112.87M | 119.47M | 122.75M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.72M | 72.50M | 81.43M | 94.00M | 108.74M | 108.70M | 121.43M | 118.02M | 102.58M | 96.99M | 113.23M | 118.73M | 113.95M | 88.11M | 90.70M | 109.03M | 92.67M | 87.47M | 90.57M | 109.76M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 233.55M | 528.50M | 574.05M | 630.55M | 530.51M | 626.32M | 579.29M | 525.31M | 470.12M | 441.03M | 443.92M | 578.03M | 442.18M | 457.98M | 427.86M | 495.64M | 443.71M | 502.61M | 489.27M | 561.15M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 191.65M | | | | 180.29M | | | | 175.39M | | | | 154.80M | | | | 157.34M | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.24M | | | | 13.12M | | | | 14.99M | | | | 15.96M | | | | 21.61M | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.05M | | | | 4.90M | | | | 4.90M | | | | 3.67M | | | | 3.77M | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 312.56M | 328.68M | 321.77M | 301.91M | 298.83M | 286.83M | 272.62M | 278.35M | 284.13M | 287.57M | 271.51M | 276.90M | 270.04M | 265.18M | 274.38M | 278.51M | 287.52M | 302.49M | 315.41M | 348.66M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.71M | 40.40M | 27.69M | 12.12M | | 22.45M | 17.11M | 6.47M | 4.50M | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 726.98M | 726.98M | 717.97M | 783.16M | 787.57M | 766.60M | 748.05M | 776.79M | 787.29M | 781.54M | 772.16M | 790.97M | 779.26M | 787.14M | 804.81M | 777.61M | 792.75M | 826.16M | 826.36M | 826.65M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.68M | 87.69M | 171.94M | 90.43M | 92.27M | 154.73M | 89.66M | 93.69M | 95.51M | 109.20M | 92.62M | 90.62M | 92.70M | 92.21M | 97.32M | 92.18M | 96.19M | 104.76M | 106.45M | 106.83M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 808.66M | 814.67M | 889.91M | 873.59M | 879.84M | 921.33M | 837.72M | 870.47M | 882.80M | 890.74M | 864.78M | 881.58M | 871.96M | 879.35M | 902.12M | 869.79M | 888.94M | 930.92M | 932.82M | 933.49M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 135.49M | 149.62M | 146.43M | 138.81M | 113.06M | 113.09M | 114.02M | 9.52M | 10.09M | 12.74M | 12.06M | 11.77M | 9.44M | 95.06M | 97.00M | 90.23M | 87.81M | 61.09M | 57.91M | 56.94M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.28M | 35.95M | 41.42M | 39.46M | 38.30M | 48.95M | 67.69M | 49.93M | 44.49M | 46.19M | 43.84M | 32.65M | 37.00M | 39.35M | 29.11M | 39.35M | 30.89M | 28.74M | 28.82M | 27.86M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,549.71M | 1,654.00M | 1,610.64M | 1,644.83M | 1,593.00M | 1,541.36M | 1,518.76M | 1,426.79M | 1,423.31M | 1,413.83M | 1,365.55M | 1,369.95M | 1,342.13M | 1,434.18M | 1,456.08M | 1,422.28M | 1,434.61M | 1,465.54M | 1,477.27M | 1,533.21M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,783.26M | 2,182.50M | 2,184.69M | 2,275.38M | 2,123.51M | 2,167.67M | 2,098.05M | 1,952.11M | 1,893.44M | 1,854.86M | 1,809.47M | 1,947.99M | 1,784.31M | 1,892.16M | 1,883.94M | 1,917.92M | 1,878.32M | 1,968.14M | 1,966.54M | 2,094.37M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 174.95M | 199.83M | 219.77M | 271.43M | 229.77M | 313.71M | 285.23M | 318.55M | 263.98M | 285.78M | 264.03M | 344.00M | 269.11M | 326.66M | 297.86M | 340.92M | 298.88M | 332.11M | 317.81M | 353.59M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.01M | 9.89M | 11.37M | 11.22M | 10.92M | 10.39M | 9.90M | 10.22M | 10.70M | 10.71M | 10.88M | 11.08M | 10.94M | 12.49M | 10.53M | 9.62M | 9.18M | 9.09M | 8.98M | 13.52M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 183.96M | 209.73M | 231.14M | 282.65M | 240.70M | 324.10M | 295.13M | 328.77M | 274.68M | 296.50M | 274.91M | 355.08M | 280.04M | 339.14M | 308.39M | 350.54M | 308.07M | 341.19M | 326.80M | 367.12M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 265.59M | 247.51M | 261.16M | 260.93M | 262.62M | 253.84M | 266.20M | 264.51M | 300.01M | 257.11M | 272.82M | 265.46M | 271.09M | 245.93M | 266.68M | 285.08M | 273.42M | 304.08M | 308.50M | 353.34M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.67M | 103.52M | 95.44M | 75.60M | 27.21M | 28.04M | 33.06M | 31.68M | 21.82M | 24.47M | 20.11M | 21.65M | 15.63M | 13.14M | 22.80M | 23.95M | 24.86M | 43.34M | 40.34M | 30.96M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.01M | 9.89M | 11.37M | 11.22M | 10.92M | 10.39M | 9.90M | 10.22M | 10.70M | 10.71M | 10.88M | 11.08M | 10.94M | 12.49M | 10.53M | 9.62M | 9.18M | 9.09M | 8.98M | 13.52M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.51M | 26.55M | 26.34M | 28.52M | 28.29M | 27.71M | 23.01M | 22.86M | 23.86M | 22.56M | 21.85M | 20.40M | 19.32M | 19.63M | 20.28M | 19.81M | 20.34M | 22.06M | 21.98M | 24.69M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.30M | 50.87M | 49.07M | 57.52M | 59.56M | 58.86M | 54.23M | 48.91M | 55.22M | 44.70M | 49.49M | 45.11M | 49.84M | 46.12M | 51.92M | 48.38M | 53.01M | 47.98M | 57.02M | 49.97M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 599.03M | 638.17M | 663.15M | 705.22M | 618.37M | 692.54M | 671.62M | 696.74M | 675.59M | 645.33M | 639.18M | 707.71M | 635.92M | 663.96M | 670.06M | 727.77M | 679.70M | 758.66M | 754.64M | 826.07M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,332.23M | 1,732.51M | 1,718.31M | 1,707.05M | 1,699.43M | 1,675.56M | 1,654.53M | 1,679.06M | 1,682.66M | 1,627.24M | 1,594.94M | 1,600.94M | 1,590.68M | 1,591.81M | 1,585.65M | 1,579.21M | 1,578.05M | 1,576.18M | 1,573.86M | 1,577.58M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.25M | | 79.59M | 84.78M | 119.83M | | 129.91M | 12.56M | 11.97M | 10.89M | 10.85M | 13.39M | 0.62M | 23.00M | 23.96M | 0.78M | 19.87M | 19.06M | 0.56M | 6.06M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.61M | 27.43M | 24.71M | 23.16M | 30.68M | 94.65M | 48.42M | 47.18M | 43.76M | 47.35M | 49.41M | 44.61M | 47.22M | 84.78M | 23.64M | 22.90M | 20.99M | 23.31M | 22.96M | 22.50M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.14M | 66.22M | 61.46M | 59.44M | 55.89M | 57.47M | 44.78M | 50.22M | 53.40M | 56.67M | 55.05M | 51.55M | 54.16M | 61.90M | 65.38M | 62.65M | 61.13M | 66.20M | 71.16M | 91.80M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.79M | 13.40M | 88.28M | 78.52M | 62.75M | 13.00M | 56.44M | 79.66M | 87.93M | 90.06M | 73.67M | 81.70M | 79.59M | 76.31M | 85.50M | 60.37M | 75.15M | 107.25M | 96.24M | 100.38M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,031.02M | 2,547.35M | 2,467.63M | 2,494.88M | 2,404.38M | 2,518.11M | 2,419.36M | 2,473.19M | 2,455.41M | 2,376.59M | 2,338.58M | 2,404.81M | 2,327.98M | 2,342.37M | 2,344.74M | 2,392.53M | 2,339.88M | 2,424.34M | 2,422.63M | 2,517.96M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,123.80M | 2,560.75M | 2,555.91M | 2,573.40M | 2,467.13M | 2,531.11M | 2,475.80M | 2,552.85M | 2,543.34M | 2,466.65M | 2,412.25M | 2,486.51M | 2,407.57M | 2,418.67M | 2,430.23M | 2,452.90M | 2,415.02M | 2,531.59M | 2,518.87M | 2,618.34M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,341.25M | 1,742.41M | 1,729.68M | 1,718.27M | 1,710.36M | 1,685.95M | 1,664.43M | 1,689.28M | 1,693.35M | 1,637.96M | 1,605.82M | 1,612.03M | 1,601.61M | 1,604.30M | 1,596.18M | 1,588.84M | 1,587.23M | 1,585.26M | 1,582.84M | 1,591.11M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -404.79M | -449.37M | -450.82M | -382.80M | -463.45M | -494.92M | -507.66M | -613.31M | -662.42M | -623.14M | -614.18M | -552.54M | -636.02M | -550.15M | -570.99M | -554.47M | -556.58M | -582.50M | -571.26M | -530.73M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -404.79M | -449.37M | -450.82M | -382.80M | -463.45M | -494.92M | -507.66M | -613.31M | -662.42M | -623.14M | -614.18M | -552.54M | -636.02M | -550.15M | -570.99M | -554.47M | -557.51M | -583.49M | -571.26M | -530.03M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,783.26M | 2,182.50M | 2,184.69M | 2,275.38M | 2,123.51M | 2,167.67M | 2,098.05M | 1,952.11M | 1,893.44M | 1,854.86M | 1,809.47M | 1,947.99M | 1,784.31M | 1,892.16M | 1,883.94M | 1,917.92M | 1,878.32M | 1,968.14M | 1,966.54M | 2,094.37M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.08M | 18.04M | 17.99M | 17.98M | 17.98M | 17.97M | 17.97M | 17.97M | 17.97M | 17.97M | 17.97M | 17.97M | 17.97M | 17.97M | 17.97M | 17.97M | 17.97M | 17.97M | 17.97M | 17.97M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 599.83M | -71.48M | -67.19M | -57.33M | -49.62M | -47.13M | 385.97M | 256.15M | 206.83M | -35.06M | 239.62M | 297.59M | -41.30M | 272.88M | 250.92M | 277.56M | 266.18M | 225.12M | -38.92M | 260.94M |