|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 149.99M | 171.86M | 182.89M | 185.09M | 126.57M | 109.95M | 121.59M | 80.35M | 141.46M | 99.58M | 110.62M | 67.40M | 98.42M | 85.14M | 90.26M | 95.91M | 73.61M | 64.51M | 61.76M | 59.44M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 0.76M | 0.76M | 0.77M | 0.77M | 0.77M | 0.78M | 0.78M | 4.69M | 0.79M | 0.80M | 0.80M | 3.80M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 150.74M | 172.61M | 183.64M | 185.84M | 127.32M | 110.70M | 122.34M | 81.10M | 142.21M | 100.34M | 111.39M | 68.17M | 99.20M | 85.92M | 91.04M | 100.61M | 74.40M | 65.31M | 62.55M | 63.24M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.15M | 141.70M | 168.16M | 201.75M | 173.42M | 184.87M | 194.29M | 224.71M | 191.49M | 210.01M | 211.18M | 70.08M | 206.06M | 68.85M | 69.76M | 68.32M | 78.92M | 78.43M | 88.98M | 94.91M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.53M | 6.30M | 6.19M | 8.16M | 4.40M | 6.00M | 3.75M | 5.81M | 6.40M | 10.70M | 10.30M | | 1.90M | 8.10M | 5.50M | | 9.10M | 4.80M | 3.20M | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 138.68M | 148.00M | 174.35M | 209.91M | 177.82M | 190.87M | 198.04M | 230.53M | 197.89M | 220.71M | 221.47M | 70.08M | 207.97M | 76.95M | 75.26M | 68.32M | 88.02M | 83.23M | 92.19M | 94.91M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.42M | 23.34M | 24.80M | 18.93M | 36.34M | 37.03M | 42.52M | 27.24M | 30.14M | 36.66M | 43.40M | 16.86M | 40.09M | 46.68M | 31.76M | 16.59M | 28.53M | 22.34M | 22.67M | 18.97M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 323.19M | 354.91M | 379.51M | 408.48M | 424.06M | 406.88M | 402.36M | 407.92M | 402.50M | 374.19M | 385.25M | 385.86M | 379.98M | 204.60M | 195.39M | 186.30M | 191.04M | 178.08M | 184.49M | 183.48M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | | | | 8.00M | | | | 6.80M | | | | 7.10M | | | | 6.10M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.74M | 66.38M | 64.60M | 62.50M | 60.17M | 58.27M | 61.65M | 61.40M | 65.87M | 68.65M | 67.75M | 66.93M | 69.29M | 63.42M | 61.30M | 60.62M | 50.57M | 47.67M | 45.91M | 44.80M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.04M | 58.04M | 68.73M | 71.71M | 71.71M | 73.27M | 86.72M | 47.19M | 86.99M | 90.71M | 90.67M | 50.67M | 55.27M | 50.67M | 50.67M | 7.35M | 7.35M | 7.35M | 7.35M | 7.35M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 211.75M | 211.75M | 209.15M | 64.03M | 61.48M | 58.93M | 209.05M | 269.26M | 207.45M | 60.09M | 207.45M | 66.75M | 195.17M | 195.17M | 4.89M | 66.75M | 28.00M | 149.28M | 3.05M | 2.59M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 269.80M | 269.80M | 277.88M | 135.74M | 133.18M | 132.20M | 295.77M | 316.46M | 294.44M | 150.79M | 298.12M | 117.42M | 250.45M | 245.85M | 55.56M | 74.10M | 35.35M | 156.63M | 10.40M | 9.95M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.46M | 1.46M | 1.46M | 1.46M | 2.60M | 2.59M | 2.59M | 2.59M | 0.30M | 5.17M | 0.09M | 0.09M | 2.65M | 2.92M | 2.92M | 2.92M | 3.82M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.59M | 7.44M | 8.47M | 8.53M | 8.08M | 7.97M | 8.49M | 8.30M | 8.09M | 16.27M | 21.55M | 95.86M | 21.89M | 7.48M | 8.01M | 7.91M | 7.75M | 7.48M | 3.59M | 3.38M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -319.19M | 423.11M | 448.89M | 442.86M | 437.55M | 433.32M | 474.10M | 472.92M | 475.78M | 490.97M | 490.88M | 480.09M | 425.01M | 365.00M | 361.87M | 300.98M | 244.78M | 239.92M | 230.12M | 204.03M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 778.02M | 828.40M | 851.34M | 861.61M | 840.20M | 876.46M | 880.84M | 878.28M | 865.16M | 876.13M | 865.95M | 804.99M | 569.61M | 557.26M | 487.28M | 435.82M | 418.00M | 414.60M | 387.51M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.37M | 141.77M | 179.91M | 58.80M | 222.61M | 229.95M | 240.99M | 237.40M | 233.79M | 236.28M | 240.42M | 47.80M | 263.48M | 59.55M | 64.53M | 53.90M | 55.18M | 59.08M | 78.64M | 20.00M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.37M | 141.77M | 179.91M | 58.80M | 222.61M | 229.95M | 240.99M | 237.40M | 233.79M | 236.28M | 240.42M | 47.80M | 263.48M | 59.55M | 64.53M | 53.90M | 55.18M | 59.08M | 78.64M | 20.00M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.30M | | | | 2.10M | | | | 4.80M | | | | 5.60M | | | | 7.50M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.40M | | | | 6.50M | | | | 2.40M | | | | 5.80M | | | | 1.80M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 3.00M | 4.69M | 44.60M | 4.95M | 4.79M | 5.06M | 5.26M | 5.78M | 6.80M | 8.64M | 8.75M | 3.36M | | | | 2.50M | 5.00M | 20.00M | 20.00M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.51M | 7.52M | 7.35M | 7.30M | 6.81M | 6.10M | 5.41M | 5.57M | 6.03M | 6.40M | 7.15M | 6.75M | 7.52M | 7.74M | 7.74M | 7.74M | 7.63M | 7.65M | 7.49M | 9.74M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.50M | | | | 7.20M | | | | 1.20M | | | | | | | | 5.70M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.90M | | | | 7.20M | | | | 2.00M | | | | 1.80M | | | | 2.60M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 134.88M | 152.29M | 191.96M | 224.86M | 234.37M | 240.84M | 251.46M | 248.24M | 245.60M | 249.47M | 256.21M | 272.05M | 274.36M | 67.28M | 72.27M | 61.63M | 65.31M | 71.72M | 106.14M | 121.47M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 209.81M | 208.61M | 208.01M | 207.40M | 206.82M | 206.22M | 207.82M | 207.30M | 207.02M | 204.57M | 201.30M | 197.88M | 195.76M | 186.85M | 186.90M | 187.00M | 184.51M | 172.11M | 152.04M | 147.10M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.86M | 37.47M | | | | | 12.59M | 14.95M | 14.06M | 47.29M | 47.30M | 43.76M | 39.84M | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 208.78M | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.31M | 57.73M | 64.42M | 68.22M | 68.09M | 67.91M | 70.06M | 67.59M | 67.36M | 68.50M | 68.46M | 46.80M | 55.19M | 46.57M | 43.11M | 38.41M | 37.21M | 31.80M | 26.38M | 14.51M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.02M | 31.45M | 29.85M | 20.99M | 21.50M | 20.80M | 39.36M | 42.15M | 44.58M | 46.86M | 46.85M | 45.18M | 44.90M | 44.13M | 43.17M | 42.10M | 40.60M | 39.71M | 38.94M | 36.77M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.62M | 3.51M | 80.89M | 72.93M | 79.08M | 49.13M | 29.28M | 30.20M | 27.17M | 14.54M | 17.29M | 4.62M | 21.40M | 4.37M | 4.44M | 12.17M | 12.58M | 12.65M | 12.94M | 12.20M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 433.01M | 450.08M | 494.24M | 521.49M | 530.78M | 535.77M | 568.70M | 565.27M | 564.55M | 569.41M | 572.82M | 595.04M | 570.21M | 344.83M | 345.45M | 329.09M | 327.64M | 315.34M | 323.50M | 319.87M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 436.63M | 453.59M | 575.13M | 594.42M | 609.85M | 584.91M | 597.99M | 595.47M | 591.72M | 583.95M | 590.12M | 599.66M | 591.62M | 349.20M | 349.89M | 341.26M | 340.21M | 327.99M | 336.44M | 332.07M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 212.81M | 211.61M | 212.71M | 252.00M | 211.76M | 211.01M | 212.88M | 212.56M | 212.79M | 211.37M | 209.94M | 206.63M | 199.12M | 186.85M | 186.90M | 187.00M | 187.01M | 177.11M | 172.04M | 167.10M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 280.68M | 286.96M | 253.27M | 256.93M | 251.75M | 255.29M | 278.47M | 285.37M | 286.56M | 233.92M | 238.72M | 222.53M | 173.53M | 220.41M | 207.36M | 146.02M | 95.61M | 90.01M | 78.17M | 55.44M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 280.68M | 286.96M | 253.27M | 256.93M | 251.75M | 255.29M | 278.47M | 285.37M | 286.56M | 233.92M | 238.72M | 222.53M | 173.53M | 220.41M | 207.36M | 146.02M | 95.61M | 90.01M | 78.17M | 55.44M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 778.02M | 828.40M | 851.34M | 861.61M | 840.20M | 876.46M | 880.84M | 878.28M | 865.16M | 876.13M | 865.95M | 804.99M | 569.61M | 557.26M | 487.28M | 435.82M | 418.00M | 414.60M | 387.51M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.60M | 8.60M | 8.60M | 4.53M | 1.11M | 0.64M | | 4.44M | | | 0.00M | 1.00M | | 7.15M | 1.30M | 1.20M | 7.62M | 8.00M | 2.59M | 2.59M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -546.36M | -1.03M | -0.80M | -0.98M | -1.26M | -1.21M | -2.02M | -0.17M | -1.37M | -1.40M | -501.60M | -0.92M | -1.55M | 0.44M | -0.78M | -668.72M | -716.69M | -720.02M | -0.76M | -747.89M |