|
Receivables - Doubtful (Quarter)
|
| | 4.40M | | | | 7.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Equivalents (Quarter)
|
0.23M | 0.95M | 0.50M | 0.75M | 0.39M | 0.02M | 2.14M | 0.76M | 0.08M | 0.20M | 6.30M | 10.24M | 5.30M | 1.64M | 3.41M | 3.19M | 27.21M | 21.09M | 35.90M | 23.81M | 28.52M | 26.17M | 14.36M | 32.22M | 42.23M | 8.79M | 10.31M | 7.99M | 8.06M | 8.44M | 3.81M | 5.38M | 5.26M | 13.06M | 6.27M |
|
Receivables - Net (Quarter)
|
| | | | | | 60.12M | | | 62.62M | 71.32M | 70.28M | 57.44M | 56.47M | 60.93M | 54.41M | 151.50M | 165.16M | 168.39M | 174.06M | 168.92M | 176.97M | 193.11M | 167.64M | 151.95M | 156.31M | 215.09M | 186.70M | 184.80M | 176.04M | 215.87M | 219.28M | 188.99M | 182.22M | 195.54M |
|
Receivables - Other (Quarter)
|
| | | | | | 0.20M | | | | 10.20M | | | | 3.51M | | 4.37M | 6.42M | 5.14M | 7.81M | 10.29M | 5.74M | 7.81M | 2.28M | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | 60.32M | | | 62.62M | 81.52M | 70.28M | 57.44M | 56.47M | 64.44M | 54.41M | 155.86M | 171.58M | 173.54M | 181.87M | 179.21M | 182.71M | 200.92M | 169.92M | 151.95M | 156.31M | 215.09M | 186.70M | 184.80M | 176.04M | 215.87M | 219.28M | 188.99M | 182.22M | 195.54M |
|
Inventory (Quarter)
|
| | | | | | 11.44M | | | 21.41M | 33.00M | 30.74M | 32.11M | 30.62M | 31.37M | 33.66M | 414.46M | 381.16M | 410.54M | 463.72M | 536.09M | 555.81M | 596.72M | 714.35M | 765.42M | 888.75M | 985.79M | 1,103.43M | 1,170.49M | 1,200.92M | 1,049.30M | 1,075.63M | 1,089.24M | 1,035.64M | 930.94M |
|
Prepaid Assets (Quarter)
|
| 0.16M | 0.11M | 0.15M | 0.06M | 0.04M | 2.48M | 0.01M | 0.01M | 4.79M | 5.22M | 5.25M | 5.37M | 6.17M | 7.53M | 13.07M | 15.64M | 11.78M | 13.22M | 14.85M | 13.80M | 9.99M | 25.78M | 29.46M | 27.59M | 21.04M | 23.86M | 26.07M | 20.04M | 13.57M | 23.56M | 29.16M | 39.58M | 19.76M | 17.01M |
|
Current Assets (Quarter)
|
| 1.11M | 0.61M | 0.89M | 0.46M | 0.06M | 68.62M | 0.77M | 0.09M | 89.02M | 115.84M | 116.51M | 100.22M | 94.90M | 103.24M | 104.35M | 631.14M | 605.15M | 656.70M | 712.92M | 782.82M | 801.91M | 868.25M | 989.80M | 1,029.15M | 1,116.80M | 1,265.90M | 1,326.62M | 1,380.51M | 1,410.96M | 1,301.45M | 1,320.37M | 1,330.91M | 1,257.50M | 1,158.62M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | 2.76M | | | 9.20M | 383.42M | 9.80M | 369.27M | 348.93M | 6.27M | 3.76M | 112.06M | 111.18M | 834.33M | 107.72M | 834.16M | 106.72M | 121.96M | 128.84M | 134.36M | 136.57M | 916.70M | 153.49M | 158.31M | 161.02M | 130.92M | 1,033.81M | 129.34M | 1,088.35M | 142.53M |
|
Long-Term Investments (Quarter)
|
| 402.50M | 402.50M | 403.12M | 0.39M | 406.39M | 407.73M | 410.03M | 412.05M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | 228.71M | | | 228.71M | 238.19M | 238.15M | 238.24M | 237.66M | 238.05M | 238.05M | 680.29M | 684.80M | 695.87M | 713.83M | 705.97M | 703.41M | 703.83M | 703.85M | 704.01M | 703.81M | 704.01M | 703.84M | 705.22M | 705.28M | 704.81M | 704.80M | 705.23M | 705.05M | 705.17M |
|
Intangibles (Quarter)
|
| | | | | | 70.74M | | | 70.24M | | | | | 67.58M | | 354.49M | 341.16M | 327.84M | 314.50M | 318.66M | 310.89M | 304.13M | 297.49M | 291.05M | 284.15M | 277.21M | 270.46M | 266.14M | 259.50M | 252.39M | 245.71M | 239.15M | 232.33M | 225.72M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | 299.45M | | | 298.95M | 308.75M | 308.01M | 307.33M | 305.98M | 305.63M | 304.88M | 1,034.79M | 1,025.96M | 1,023.71M | 1,028.34M | 1,024.63M | 1,014.30M | 1,007.96M | 1,001.33M | 995.07M | 987.96M | 981.22M | 974.30M | 971.36M | 964.78M | 957.20M | 950.51M | 944.38M | 937.38M | 930.89M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | 12.71M | 16.95M | 13.13M | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | 299.45M | | | 298.95M | | | | | 0.50M | | 20.32M | 22.80M | 24.41M | 27.00M | 29.54M | 30.82M | 26.94M | 26.35M | 25.90M | 25.11M | 23.43M | 21.42M | 19.63M | 17.92M | 16.05M | 14.89M | 13.85M | 12.87M | 11.82M |
|
Non-Current Assets (Quarter)
|
| 402.50M | 402.50M | 403.12M | 404.63M | 406.39M | 622.94M | 410.03M | 412.05M | 650.01M | 699.44M | 698.56M | 683.02M | 674.55M | 665.16M | 645.90M | 2,071.39M | 2,076.07M | 2,027.06M | 2,033.15M | 2,031.59M | 2,051.72M | 2,069.97M | 2,079.59M | 2,109.49M | 2,110.87M | 2,101.90M | 2,123.89M | 2,143.06M | 2,168.97M | 2,200.51M | 2,222.53M | 2,246.01M | 2,283.21M | 2,282.84M |
|
Assets (Quarter)
|
0.31M | 403.61M | 403.11M | 404.01M | 405.09M | 406.45M | 691.56M | 410.80M | 412.15M | 739.03M | 815.28M | 815.07M | 783.24M | 769.46M | 768.40M | 750.24M | 2,702.53M | 2,681.22M | 2,683.77M | 2,746.08M | 2,814.41M | 2,853.63M | 2,938.21M | 3,069.38M | 3,138.64M | 3,227.67M | 3,367.80M | 3,450.51M | 3,523.57M | 3,579.94M | 3,501.97M | 3,542.91M | 3,576.92M | 3,540.71M | 3,441.45M |
|
Accounts Payables (Quarter)
|
| 0.07M | 0.18M | 0.13M | 0.18M | 0.11M | 20.87M | 0.18M | 0.21M | 36.18M | 41.17M | 28.04M | 14.86M | 14.83M | 31.83M | 27.97M | 95.25M | 82.54M | 91.12M | 108.48M | 127.64M | 102.66M | 87.25M | 126.04M | 117.10M | 130.47M | 117.65M | 119.25M | 119.79M | 88.74M | 88.49M | 123.59M | 128.61M | 107.09M | 88.37M |
|
Notes Payables (Quarter)
|
0.25M | | | | | | | 0.75M | 0.95M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
0.25M | 0.07M | 0.18M | 0.13M | 0.18M | 0.11M | 20.87M | 0.93M | 1.16M | 36.18M | 41.17M | 28.04M | 14.86M | 14.83M | 31.83M | 27.97M | 95.25M | 82.54M | 91.12M | 108.48M | 127.64M | 102.66M | 87.25M | 126.04M | 117.10M | 130.47M | 117.65M | 119.25M | 119.79M | 88.74M | 88.49M | 123.59M | 128.61M | 107.09M | 88.37M |
|
Accumulated Expenses (Quarter)
|
0.04M | | | | | | 20.38M | | | 10.14M | 27.59M | 15.16M | 27.21M | 15.81M | 31.99M | 30.16M | 52.40M | 68.80M | 60.34M | 61.96M | 52.40M | 70.57M | 68.78M | 70.11M | 67.04M | 72.55M | 73.85M | 67.18M | 53.35M | 58.41M | 69.35M | 80.72M | 87.84M | 91.59M | 69.23M |
|
Short term Debt (Quarter)
|
| 0.01M | | | | | 2.53M | | | 1.28M | 1.28M | 1.60M | 1.28M | 1.28M | 1.28M | 1.11M | 6.04M | 5.00M | 6.35M | 4.95M | 3.18M | 1.59M | 6.94M | 5.24M | 3.55M | 1.29M | 8.26M | 6.07M | 3.78M | 1.46M | 7.84M | 5.97M | 23.11M | 20.89M | 25.86M |
|
Current Leases (Quarter)
|
| | | | | | 4.87M | | | 5.31M | 5.45M | 7.43M | 8.08M | 7.97M | 5.28M | 5.06M | 4.82M | 4.47M | 4.04M | 4.56M | 3.17M | 2.47M | 1.80M | 0.85M | 0.25M | | 6.56M | | | 7.22M | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | 4.76M | | | 2.31M | 2.30M | 1.75M | 1.21M | 1.00M | 0.97M | 0.78M | 21.30M | 21.61M | 4.99M | 5.28M | 5.27M | 5.51M | 34.67M | 5.22M | 30.09M | 22.64M | 28.76M | 6.73M | 7.03M | 20.06M | 26.25M | 7.78M | 8.41M | 27.47M | 23.50M |
|
Total Current Liabilities (Quarter)
|
0.29M | 0.08M | 0.18M | 0.13M | 0.18M | 0.11M | 53.41M | 0.18M | 0.21M | 60.72M | 77.76M | 53.99M | 52.63M | 40.89M | 71.35M | 65.07M | 437.09M | 416.61M | 440.58M | 490.90M | 531.26M | 562.38M | 634.88M | 711.33M | 729.29M | 824.96M | 897.39M | 993.14M | 1,064.53M | 1,098.43M | 1,000.70M | 1,024.25M | 1,059.64M | 989.49M | 873.33M |
|
Capital Leases (Quarter)
|
| | | | | | 28.42M | | | 24.14M | 22.63M | 18.90M | 16.29M | 11.85M | 5.25M | 9.60M | 6.98M | 5.39M | 5.11M | 2.31M | 3.33M | 3.27M | 3.21M | 3.14M | 3.08M | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | 756.87M | | | 655.40M | 713.02M | 749.11M | 732.80M | 733.27M | 715.86M | 725.68M | 1,304.28M | 1,323.67M | 1,308.27M | 1,324.40M | 1,349.96M | 1,362.93M | 1,354.77M | 1,394.04M | 1,425.12M | 1,426.06M | 1,487.14M | 1,492.35M | 1,528.43M | 1,567.10M | 1,519.88M | 1,593.18M | 1,589.88M | 1,628.87M | 1,619.35M |
|
Minority Interest (Quarter)
|
| 384.45M | 383.84M | 384.80M | 385.82M | 387.25M | 389.02M | 390.78M | 391.90M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | 38.46M | 37.43M | 31.51M | 30.72M | 30.62M | 29.63M | 24.82M | 23.93M | 28.73M | 31.56M | 32.71M | 37.40M | 40.30M | 44.26M | 88.67M | 88.78M | 97.89M | 99.10M | 114.86M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | 11.19M | | | 12.01M | 81.59M | 12.94M | 13.27M | | | | 19.60M | 19.75M | 15.62M | 21.55M | 24.50M | 28.11M | 29.09M | 29.61M | 31.08M | 31.09M | 33.35M | 30.95M | 33.62M | 32.64M | 288.84M | 23.28M | 39.39M | 38.57M | 328.79M |
|
Other Non-Current Liabilities (Quarter)
|
| | 0.01M | | | | 0.42M | 0.01M | | 2.55M | 1.71M | 7.67M | 8.48M | 7.86M | 7.01M | 23.65M | 27.20M | 25.87M | 24.16M | 17.69M | 4.61M | 5.29M | 3.02M | 2.49M | 1.89M | 0.61M | | | | | | | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | 14.25M | | | | 796.90M | 15.00M | | 694.09M | 749.65M | 788.62M | 770.84M | 752.98M | 728.12M | 753.84M | 1,391.55M | 1,407.11M | 1,384.67M | 1,396.66M | 1,413.03M | 1,429.22M | 1,414.89M | 1,453.22M | 1,489.88M | 1,489.32M | 1,553.20M | 1,560.70M | 1,602.35M | 1,644.00M | 1,639.96M | 1,705.24M | 1,727.16M | 1,766.53M | 1,759.02M |
|
Total Liabilities (Quarter)
|
0.29M | 14.16M | 14.26M | 14.21M | 14.27M | 14.19M | 14.18M | 15.01M | 15.24M | 754.82M | 827.41M | 842.61M | 823.47M | 793.86M | 799.47M | 818.91M | 1,828.64M | 1,823.73M | 1,825.26M | 1,887.57M | 1,944.29M | 1,991.60M | 2,049.77M | 2,164.55M | 2,219.17M | 2,314.28M | 2,450.59M | 2,553.84M | 2,666.89M | 2,742.43M | 2,640.66M | 2,729.49M | 2,786.80M | 2,756.03M | 2,632.35M |
|
Total Debt (Quarter)
|
| 0.01M | | | | | 759.40M | | | 656.68M | 714.30M | 750.71M | 734.09M | 734.55M | 717.14M | 726.79M | 1,310.32M | 1,328.67M | 1,314.62M | 1,329.35M | 1,353.14M | 1,364.51M | 1,361.71M | 1,399.28M | 1,428.67M | 1,427.35M | 1,495.39M | 1,498.41M | 1,532.21M | 1,568.56M | 1,527.72M | 1,599.14M | 1,613.00M | 1,649.76M | 1,645.21M |
|
Common Equity (Quarter)
|
0.02M | 5.00M | -143.96M | -146.71M | -151.84M | -155.23M | -158.76M | -165.26M | -171.11M | -15.79M | -12.13M | -27.54M | -40.24M | -24.41M | -31.07M | -68.67M | 873.89M | 857.50M | 858.51M | 858.51M | 870.12M | 862.03M | 888.44M | 904.84M | 919.47M | 913.39M | 917.20M | 896.68M | 856.68M | 837.51M | 861.31M | 813.42M | 790.13M | 784.68M | 809.10M |
|
Shareholder's Equity (Quarter)
|
0.02M | 5.00M | -143.96M | -146.71M | -151.84M | -155.23M | -158.76M | -165.26M | -171.11M | -15.79M | -12.13M | -27.54M | -40.24M | -24.41M | -31.07M | -68.67M | 873.89M | 857.50M | 858.51M | 858.51M | 870.12M | 862.03M | 888.44M | 904.84M | 919.47M | 913.39M | 917.20M | 896.68M | 856.68M | 837.51M | 861.31M | 813.42M | 790.13M | 784.68M | 809.10M |
|
Liabilities and Shareholders Equity (Quarter)
|
0.31M | 403.61M | 403.11M | 404.01M | 405.09M | 406.45M | 691.56M | 410.80M | 412.15M | 739.03M | 815.28M | 815.07M | 783.24M | 769.46M | 768.40M | 750.24M | 2,702.53M | 2,681.22M | 2,683.77M | 2,746.08M | 2,814.41M | 2,853.63M | 2,938.21M | 3,069.38M | 3,138.64M | 3,227.67M | 3,367.80M | 3,450.51M | 3,523.57M | 3,579.94M | 3,501.97M | 3,542.91M | 3,576.92M | 3,540.71M | 3,441.45M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | 0.66M | | | | | | 0.24M | 0.32M | 0.32M | 0.34M | 0.49M | 0.88M | 2.24M | 2.43M | 3.15M | 5.63M | 8.89M | 9.94M | 3.59M | 17.98M | 18.11M | 26.26M | 26.69M | 26.69M | 26.69M |
|
Retained Earnings (Quarter)
|
-0.01M | -0.17M | -0.78M | 0.18M | 1.20M | 2.63M | -0.40M | 5.00M | 5.00M | | -444.71M | -460.68M | -473.83M | -458.66M | -465.99M | -493.90M | -623.25M | -643.78M | | -650.76M | -2.64M | -639.52M | -8.95M | -594.78M | -6.38M | -574.00M | -557.87M | -8.51M | -596.69M | -8.14M | -14.74M | -604.32M | -9.91M | -11.68M | -10.61M |
|
Shares Outstanding (Quarter)
|
10.06M | 10.06M | 21.66M | 21.66M | 21.66M | 21.66M | 21.66M | 21.66M | 21.66M | 49.03M | 49.03M | | | 49.03M | 49.16M | 49.22M | 247.04M | 247.31M | 247.36M | 247.46M | 248.07M | 248.07M | 248.31M | 248.44M | 249.36M | 249.54M | 249.90M | 250.08M | 251.41M | 251.41M | 251.91M | 252.04M | 253.25M | 253.25M | 253.31M |