|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.90M | 31.20M | 15.60M | 12.90M | 13.50M | 19.50M | 14.70M | 13.80M | 15.10M | 14.40M | 22.70M | 15.50M | 64.60M | 16.20M | 14.80M | 17.50M | 18.90M | 33.60M | 15.00M | 57.10M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.90M | 31.20M | 15.60M | 12.90M | 13.50M | 19.50M | 14.70M | 13.80M | 15.10M | 14.40M | 22.70M | 15.50M | 64.60M | 16.20M | 14.80M | 17.50M | 18.90M | 33.60M | 15.00M | 57.10M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.20M | 59.50M | 91.80M | 60.00M | 66.40M | 57.60M | 92.00M | 72.60M | 60.90M | 49.20M | 79.40M | 47.60M | 60.60M | 54.10M | 82.70M | 57.50M | 73.40M | 61.60M | 105.80M | 98.20M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.20M | 59.50M | 91.80M | 60.00M | 66.40M | 57.60M | 92.00M | 72.60M | 60.90M | 49.20M | 79.40M | 47.60M | 60.60M | 54.10M | 82.70M | 57.50M | 73.40M | 61.60M | 105.80M | 98.20M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.90M | 53.40M | 32.70M | 33.60M | 55.50M | 55.40M | 36.90M | 34.10M | 34.50M | 55.10M | 55.10M | 32.50M | 34.50M | 54.20M | 53.50M | 55.20M | 35.20M | 54.50M | 56.50M | 35.10M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.60M | 18.10M | 18.50M | 20.40M | 25.70M | 35.40M | 34.70M | 37.20M | 17.20M | 24.20M | 19.70M | 20.20M | 20.60M | 27.90M | 21.60M | 21.20M | 24.60M | 30.40M | 27.20M | 23.50M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 207.20M | 217.30M | 220.60M | 188.00M | 201.20M | 209.80M | 237.20M | 213.40M | 183.30M | 177.10M | 211.30M | 170.90M | 234.10M | 183.60M | 210.70M | 189.10M | 207.00M | 214.50M | 240.90M | 270.50M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,595.20M | 1,623.60M | 1,664.40M | 1,621.80M | 1,603.90M | 1,612.40M | 1,623.40M | 1,639.80M | 1,635.70M | 1,649.80M | 1,665.90M | 1,678.20M | 1,670.20M | 1,694.20M | 1,708.40M | 1,723.10M | 1,755.20M | 1,772.90M | 1,787.20M | 1,801.70M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.90M | 15.90M | 19.70M | 23.00M | 33.60M | 48.40M | 50.50M | 39.80M | 30.10M | 35.50M | 33.50M | 32.70M | 41.00M | 27.90M | 67.60M | 116.60M | 71.80M | 53.70M | 53.40M | 57.20M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.90M | | | 46.00M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 774.80M | 799.40M | 840.30M | 818.40M | 816.70M | 823.10M | 826.90M | 819.80M | 808.30M | 815.90M | 818.80M | 849.40M | 879.70M | 882.10M | 893.30M | 939.20M | 952.70M | 966.70M | 971.70M | 966.40M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 188.20M | 188.10M | 194.90M | 195.10M | 195.10M | 194.80M | 194.80M | 194.80M | 195.00M | 194.80M | 195.00M | 194.80M | 194.80M | 194.90M | 194.50M | 194.50M | 194.70M | 194.70M | 194.80M | 194.70M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.10M | 25.30M | 29.20M | 28.50M | 27.40M | 26.80M | 25.90M | 25.10M | 23.90M | 23.00M | 22.10M | 21.10M | 19.90M | 19.30M | 18.70M | 18.10M | 17.40M | 16.80M | 16.30M | 15.90M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 209.30M | 213.40M | 224.10M | 223.60M | 222.50M | 221.60M | 220.70M | 219.90M | 218.90M | 217.80M | 217.10M | 215.90M | 214.70M | 214.20M | 213.20M | 212.60M | 212.10M | 211.50M | 211.10M | 210.60M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.90M | 42.60M | 53.60M | 54.40M | 62.50M | 66.50M | 72.60M | 81.30M | 93.40M | 95.40M | 101.70M | 106.20M | 113.90M | 112.10M | 105.60M | 101.30M | 101.40M | 98.40M | 88.60M | 76.90M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.30M | 1,322.70M | 23.50M | 1,452.40M | 21.00M | 20.70M | 19.30M | 1,444.90M | 1,495.40M | 1,481.80M | 61.90M | 56.60M | 1,479.30M | 56.30M | 55.20M | 1,443.60M | 56.30M | 1,530.80M | 1,536.60M | 54.60M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,067.70M | 2,122.10M | 2,236.70M | 2,270.80M | 2,283.20M | 2,284.00M | 2,282.40M | 2,264.70M | 2,303.70M | 2,297.70M | 2,299.40M | 2,324.80M | 2,359.00M | 2,349.50M | 2,349.60M | 2,382.80M | 2,471.60M | 2,497.50M | 2,508.30M | 2,501.80M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,274.90M | 2,339.40M | 2,457.30M | 2,458.80M | 2,484.40M | 2,493.80M | 2,519.60M | 2,478.10M | 2,487.00M | 2,474.80M | 2,510.70M | 2,495.70M | 2,593.10M | 2,533.10M | 2,560.30M | 2,571.90M | 2,678.60M | 2,712.00M | 2,749.20M | 2,772.30M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 127.70M | 112.40M | 118.80M | 131.40M | 134.30M | 146.50M | 142.20M | 163.70M | 125.70M | 141.70M | 148.90M | 150.50M | 160.60M | 152.10M | 163.50M | 185.60M | 168.50M | 160.30M | 163.90M | 187.90M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 127.70M | 112.40M | 118.80M | 131.40M | 134.30M | 146.50M | 142.20M | 163.70M | 125.70M | 141.70M | 148.90M | 150.50M | 160.60M | 152.10M | 163.50M | 185.60M | 168.50M | 160.30M | 163.90M | 187.90M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 122.40M | 97.60M | 73.50M | 108.20M | 111.00M | 106.00M | 91.30M | 103.00M | 106.10M | 84.20M | 100.10M | 111.60M | 130.80M | 97.70M | 126.00M | 148.20M | 156.20M | 107.30M | 126.20M | 137.40M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.40M | 125.70M | 128.80M | 125.20M | 116.10M | 133.30M | 122.00M | 126.90M | 116.30M | 134.90M | 134.60M | 131.30M | 144.70M | 149.00M | 152.00M | 150.50M | 172.60M | 174.50M | 186.30M | 175.90M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.70M | 109.30M | 113.10M | 113.50M | 112.70M | 112.80M | 112.20M | 112.30M | 112.40M | 112.90M | 111.70M | 113.60M | 114.10M | 114.50M | 116.60M | 117.90M | 114.60M | 117.70M | 111.90M | 117.00M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 2.40M | 3.00M | 4.30M | 6.10M | 7.30M | 7.60M | 5.50M | 5.90M | 6.50M | 5.40M | 4.50M | 6.20M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.40M | | | | 83.90M | | | | 73.00M | 64.90M | 90.40M | 66.00M | 64.80M | 56.60M | | | 9.80M | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 571.60M | 547.20M | 569.40M | 583.10M | 558.00M | 573.60M | 573.50M | 585.70M | 535.90M | 541.60M | 590.00M | 579.10M | 622.30M | 577.50M | 644.30M | 667.60M | 675.60M | 616.00M | 669.70M | 681.40M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 917.90M | 999.70M | 1,047.30M | 987.90M | 989.10M | 1,020.80M | 1,023.30M | 930.70M | 912.20M | 923.90M | 882.40M | 818.50M | 786.30M | 806.90M | 652.00M | 518.30M | 426.00M | 525.80M | 451.30M | 424.40M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,006.70M | 1,037.20M | 1,086.60M | 1,143.30M | 1,263.80M | 1,141.10M | 1,133.10M | 1,113.80M | 1,238.20M | 1,104.90M | 1,087.60M | 1,083.90M | 1,198.60M | 1,073.00M | 1,068.00M | 1,058.70M | 1,135.30M | 1,154.00M | 1,172.80M | 1,182.80M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.00M | 80.80M | 81.40M | 55.70M | 54.30M | 54.90M | 57.20M | 58.20M | 57.40M | 60.70M | 60.20M | 60.90M | 60.60M | 63.00M | 64.50M | 68.30M | 70.80M | 72.30M | 76.10M | 77.70M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,496.20M | 2,584.10M | 2,703.30M | 2,714.30M | 2,698.20M | 2,735.50M | 2,729.90M | 2,630.20M | 2,573.90M | 2,570.40M | 2,560.00M | 2,481.50M | 2,493.10M | 2,457.40M | 2,364.30M | 2,244.60M | 2,236.90M | 2,295.80M | 2,293.80M | 2,288.60M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,578.20M | 2,664.90M | 2,784.70M | 2,770.00M | 2,752.50M | 2,790.40M | 2,787.10M | 2,688.40M | 2,631.30M | 2,631.10M | 2,620.20M | 2,542.40M | 2,553.70M | 2,520.40M | 2,428.80M | 2,312.90M | 2,307.70M | 2,368.10M | 2,369.90M | 2,366.30M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 917.90M | 999.70M | 1,047.30M | 987.90M | 989.10M | 1,020.80M | 1,023.30M | 930.70M | 912.20M | 923.90M | 882.40M | 818.50M | 786.30M | 806.90M | 652.00M | 518.30M | 426.00M | 525.80M | 451.30M | 424.40M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -303.30M | -325.50M | -327.40M | -311.20M | -268.10M | -296.60M | -267.50M | -210.30M | -144.30M | -156.30M | -109.50M | -46.70M | 39.40M | 12.70M | 131.50M | 259.00M | 370.90M | 343.90M | 379.30M | 406.00M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -303.30M | -325.50M | -327.40M | -311.20M | -268.10M | -296.60M | -267.50M | -210.30M | -144.30M | -156.30M | -109.50M | -46.70M | 39.40M | 12.70M | 131.50M | 259.00M | 370.90M | 343.90M | 379.30M | 406.00M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,274.90M | 2,339.40M | 2,457.30M | 2,458.80M | 2,484.40M | 2,493.80M | 2,519.60M | 2,478.10M | 2,487.00M | 2,474.80M | 2,510.70M | 2,495.70M | 2,593.10M | 2,533.10M | 2,560.30M | 2,571.90M | 2,678.60M | 2,712.00M | 2,749.20M | 2,772.30M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 24.90M | 25.70M | 26.50M | 2.40M | 16.30M | 16.30M | 16.20M | 0.10M | 16.10M | 16.10M | 15.80M | 1.60M | 15.90M | 15.90M | 1.20M | 15.80M | 15.90M | 16.80M | 2.50M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -266.10M | -252.90M | -225.30M | -4.80M | -5.30M | -6.30M | -456.80M | -6.10M | -6.00M | -6.20M | -302.60M | -6.20M | -196.60M | -158.10M | -39.60M | -6.60M | 186.50M | 286.00M | 414.50M | 542.40M |