|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 156.36M | 199.89M | 244.13M | 257.86M | 283.61M | 279.85M | 216.36M | 18.43M | 19.02M | 19.48M | 177.82M | 23.07M | 23.60M | 24.43M | 25.66M | 24.59M | 265.86M | 290.58M | 25.00M | 25.84M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 156.36M | 199.89M | 244.13M | 257.86M | 283.61M | 279.85M | 216.36M | 18.43M | 19.02M | 19.48M | 177.82M | 23.07M | 23.60M | 24.43M | 25.66M | 24.59M | 265.86M | 290.58M | 25.00M | 25.84M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.70M | 93.90M | 95.55M | 113.28M | 105.10M | 107.70M | 112.29M | 111.49M | 41.20M | 30.01M | 34.77M | 51.47M | 141.30M | 64.92M | 131.10M | 138.23M | 33.57M | 30.60M | 15.00M | 164.38M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.32M | 28.52M | 30.18M | 1.72M | 32.94M | 35.98M | 36.40M | 4.75M | 5.25M | 6.15M | 10.33M | 13.90M | 13.24M | 12.41M | 11.33M | 11.40M | 11.50M | 14.10M | 14.60M | 13.90M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 135.02M | 122.42M | 125.73M | 115.00M | 138.04M | 143.69M | 148.69M | 116.24M | 46.45M | 36.16M | 45.10M | 65.37M | 154.54M | 77.33M | 142.43M | 149.63M | 45.07M | 44.70M | 29.60M | 178.28M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.57M | 42.36M | 44.73M | 37.15M | 41.53M | 46.31M | 40.99M | 42.39M | 47.94M | 43.35M | 53.37M | 64.70M | 62.34M | 61.44M | 64.07M | 61.38M | 72.21M | 68.79M | 75.82M | 68.46M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 319.73M | 355.54M | 403.07M | 436.35M | 473.58M | 489.79M | 396.96M | 389.13M | 368.50M | 393.89M | 402.35M | 561.35M | 563.00M | 530.78M | 533.63M | 529.07M | 555.09M | 570.64M | 744.42M | 590.77M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.24M | 1.23M | 1.22M | 1.19M | 1.15M | 1.11M | 1.21M | 1.27M | 1.40M | 1.40M | 1.42M | 1.46M | 1.52M | 1.45M | 1.47M | 1.50M | 1.52M | 1.51M | 1.52M | 1.53M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.15M | 41.24M | 42.78M | 48.53M | 49.51M | 48.12M | 49.93M | 56.39M | 56.86M | 57.76M | 56.96M | 62.45M | 60.78M | 65.77M | | 62.06M | | | | 64.35M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.87M | 0.21M | 0.18M | 12.05M | 14.37M | 15.12M | 7.07M | 7.44M | | 7.73M | 25.99M | 9.41M | 21.86M | 4.96M | 5.29M | 29.47M | 30.97M | 0.20M | 6.25M | 30.12M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 396.30M | 396.60M | 394.54M | 393.32M | 389.03M | 385.54M | 417.82M | 423.39M | 434.34M | 438.26M | 434.50M | 791.70M | 777.93M | 741.64M | 750.54M | 726.90M | 752.63M | 771.40M | 779.67M | 891.99M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.80M | 224.69M | 219.62M | 213.29M | 191.16M | 10.60M | 196.32M | 200.32M | 213.71M | 213.78M | 220.24M | 518.07M | 490.19M | 451.64M | 443.44M | 430.88M | 437.10M | 447.02M | 447.94M | 553.08M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 411.10M | 621.29M | 614.15M | 606.61M | 580.19M | 396.14M | 614.13M | 623.71M | 648.05M | 652.03M | 654.74M | 1,309.77M | 1,268.12M | 1,193.28M | 1,193.99M | 1,157.79M | 1,189.73M | 1,218.42M | 1,227.61M | 1,445.07M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.67M | 5.58M | 4.99M | 6.91M | 7.11M | 7.06M | 5.41M | 5.70M | 7.93M | 8.26M | 18.28M | 47.85M | 19.88M | 23.85M | 32.75M | 33.88M | 39.10M | 42.44M | 46.23M | 45.39M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.14M | 6.15M | 6.38M | 9.93M | 23.01M | 12.38M | 13.38M | 16.58M | 16.59M | 18.61M | 17.04M | 27.00M | 28.13M | 26.70M | 22.77M | 24.99M | 20.28M | 22.59M | 22.07M | 20.32M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 720.92M | 715.24M | 705.42M | 708.41M | 687.99M | 679.55M | 724.01M | 742.61M | 768.70M | 777.75M | 819.11M | 1,498.91M | 1,433.49M | 1,359.14M | 1,361.33M | 1,328.55M | 1,362.42M | 1,390.70M | 1,404.75M | 1,652.52M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,040.65M | 1,070.78M | 1,108.49M | 1,144.76M | 1,161.57M | 1,169.34M | 1,120.97M | 1,131.74M | 1,137.19M | 1,171.63M | 1,221.46M | 2,060.26M | 1,996.49M | 1,889.92M | 1,894.96M | 1,857.61M | 1,917.50M | 1,961.35M | 2,149.17M | 2,243.30M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.00M | 27.82M | 34.07M | 28.48M | 30.47M | 34.44M | 33.49M | 29.73M | 47.65M | 50.15M | 52.40M | 66.52M | 66.63M | 60.12M | 53.70M | 58.73M | 69.20M | 52.82M | 47.16M | 63.73M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | | | 6.00M | | 80.00M | | | | | | | 10.00M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.00M | 27.82M | 34.07M | 28.48M | 30.47M | 34.44M | 33.49M | 49.73M | 47.65M | 50.15M | 58.40M | 66.52M | 146.63M | 60.12M | 53.70M | 58.73M | 69.20M | 52.82M | 47.16M | 73.73M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.60M | 59.75M | 68.56M | 74.54M | 71.30M | 79.04M | 82.80M | 80.67M | 80.06M | 79.75M | 91.31M | 129.16M | 116.98M | 114.42M | 119.17M | 124.55M | 111.60M | 117.88M | 136.23M | 125.58M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.62M | 17.00M | 18.38M | 19.75M | 21.12M | 22.50M | 28.81M | 20.75M | | | 6.00M | 23.87M | 80.00M | 23.87M | 23.87M | | 23.87M | 23.87M | 23.87M | 10.00M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.49M | 5.45M | 5.90M | 5.58M | 6.12M | 5.92M | 6.01M | 5.94M | 5.80M | 6.19M | 5.98M | 6.69M | 7.58M | 7.41M | 7.48M | 6.23M | 5.83M | 4.89M | 3.79M | 5.88M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.55M | 3.12M | 4.60M | 7.13M | 10.13M | 3.01M | 10.76M | 9.41M | 9.24M | 0.17M | 0.96M | 3.40M | | 4.22M | 5.67M | 8.98M | 13.70M | 6.07M | 7.46M | 3.22M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.32M | 23.80M | 21.30M | 17.40M | 21.40M | 21.40M | 17.05M | 15.23M | 19.74M | 17.82M | 14.40M | 21.05M | 18.90M | 18.90M | 23.03M | 25.27M | 21.72M | 23.60M | 22.90M | 26.57M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 136.58M | 136.91M | 152.80M | 152.88M | 160.51M | 166.31M | 178.91M | 208.41M | 183.23M | 198.93M | 248.74M | 298.31M | 354.43M | 290.97M | 270.42M | 279.66M | 279.57M | 259.76M | 256.18M | 285.04M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 458.74M | 454.08M | 449.44M | 444.79M | 438.75M | 432.72M | 426.69M | 389.50M | 384.55M | 379.60M | 374.66M | 946.82M | 941.72M | 936.00M | 930.85M | 925.06M | 919.96M | 914.87M | 1,059.14M | 1,053.03M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.80M | 30.70M | 31.10M | 36.26M | 36.73M | 32.70M | 34.70M | 34.10M | 33.28M | 33.30M | 34.10M | 41.80M | 52.06M | 54.14M | 56.70M | 55.00M | 56.23M | 51.05M | 48.91M | 47.03M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.41M | 4.28M | 4.14M | 4.06M | 4.27M | 3.85M | 3.45M | | 3.37M | 3.61M | 3.94M | 4.12M | 3.98M | 38.45M | 39.77M | 3.28M | 40.02M | 3.02M | 41.28M | 89.16M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.15M | 16.40M | 1.82M | 16.35M | 15.20M | 13.50M | 8.00M | 20.70M | 10.16M | 21.40M | 20.00M | 87.92M | 53.58M | 46.15M | 84.50M | 79.95M | 44.83M | 44.58M | 87.20M | 122.42M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.88M | 19.58M | 17.51M | 22.04M | 16.66M | 14.94M | 13.32M | 16.72M | 10.59M | 8.58M | 7.04M | 9.03M | 8.69M | 6.70M | 5.17M | 11.15M | 5.71M | 5.05M | 4.60M | 33.30M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.01M | 9.69M | 9.79M | 8.34M | 2.85M | 7.88M | 4.06M | 4.12M | 4.23M | 3.63M | 9.78M | 40.08M | 34.12M | 30.44M | 9.00M | 1.35M | 22.21M | 5.06M | 26.19M | 5.22M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 663.63M | 663.05M | 670.78M | 666.14M | 663.57M | 648.86M | 661.65M | 652.88M | 621.82M | 629.86M | 675.33M | 1,384.80M | 1,410.47M | 1,333.95M | 1,340.02M | 1,337.00M | 1,310.17M | 1,299.58M | 1,414.96M | 1,524.08M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 684.64M | 672.74M | 680.56M | 674.49M | 666.42M | 656.74M | 665.71M | 657.00M | 626.05M | 633.49M | 685.11M | 1,424.89M | 1,444.59M | 1,364.39M | 1,349.02M | 1,338.35M | 1,332.38M | 1,304.64M | 1,441.15M | 1,529.30M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 474.36M | 471.08M | 467.81M | 464.54M | 459.88M | 455.22M | 455.50M | 410.25M | 384.55M | 379.60M | 380.66M | 970.68M | 1,021.72M | 959.87M | 954.72M | 925.06M | 943.82M | 938.73M | 1,083.01M | 1,063.03M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 356.01M | 398.04M | 427.93M | 470.27M | 495.15M | 512.60M | 455.25M | 474.75M | 511.14M | 538.14M | 536.35M | 598.41M | 511.24M | 487.07M | 506.17M | 475.80M | 545.09M | 615.35M | 666.74M | 621.61M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 356.01M | 398.04M | 427.93M | 470.27M | 495.15M | 512.60M | 455.25M | 474.75M | 511.14M | 538.14M | 536.35M | 598.41M | 511.24M | 487.07M | 506.17M | 475.80M | 545.09M | 615.35M | 666.74M | 621.61M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,040.65M | 1,070.78M | 1,108.49M | 1,144.76M | 1,161.57M | 1,169.34M | 1,120.97M | 1,131.74M | 1,137.19M | 1,171.63M | 1,221.46M | 2,060.26M | 1,996.49M | 1,889.92M | 1,894.96M | 1,857.61M | 1,917.50M | 1,961.35M | 2,149.17M | 2,243.30M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -46.68M | 436.82M | 468.53M | -48.12M | 526.37M | 545.81M | 480.74M | 487.35M | -0.45M | 4.52M | -3.35M | 538.90M | 512.53M | -69.24M | 562.73M | 599.61M | 629.13M | -61.66M | 696.05M | -66.71M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | 0.23M | 1.09M | 1.09M | 0.52M | 0.36M | 1.37M | 1.36M | 1.53M | 1.52M | 1.52M | 1.80M | 2.15M | 2.10M | 2.03M | 2.00M | 2.11M | 2,054.71M | 2,053.28M | 2.03M |