|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.41M | 18.66M | 257.86M | 20.30M | 279.85M | 216.36M | 18.43M | 114.20M | 19.48M | 177.82M | 295.60M | 23.60M | 24.43M | 275.36M | 24.59M | 24.20M | 290.58M | 25.00M | 305.99M | 23.55M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.41M | 18.66M | 257.86M | 20.30M | 279.85M | 216.36M | 18.43M | 114.20M | 19.48M | 177.82M | 295.60M | 23.60M | 24.43M | 275.36M | 24.59M | 24.20M | 290.58M | 25.00M | 305.99M | 23.55M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.90M | 95.55M | 113.30M | 105.10M | 107.70M | 112.30M | 111.50M | 41.20M | 30.01M | 34.77M | 126.51M | 141.33M | 122.28M | 37.44M | 137.50M | 33.57M | 156.89M | 15.00M | 164.38M | 27.84M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 15.50M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 122.42M | 125.73M | 115.02M | 138.04M | 143.69M | 148.70M | 116.25M | 46.45M | 36.16M | 45.10M | 140.41M | 154.57M | 134.69M | 48.77M | 148.90M | 45.07M | 170.99M | 29.60M | 178.28M | 43.34M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 83.67M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 602.34M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 1.64M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.40M | 0.18M | 0.11M | 14.37M | | 0.01M | 14.66M | 5.77M | 17.14M | 25.99M | 2.10M | 10.84M | 4.96M | 28.55M | 4.34M | 5.25M | 28.69M | 29.34M | 5.85M | 6.10M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 918.16M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 555.19M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 1,473.35M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 52.66M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.15M | 6.38M | 9.93M | 12.19M | 25.16M | 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 | 22.64M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 1,693.67M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 2,296.01M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 63.35M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | | | 6.00M | | 80.00M | | | | | | | 10.00M | 25.00M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 88.36M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 116.50M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.00M | 18.38M | | 21.12M | 22.50M | 28.81M | 20.00M | 20.75M | | 20.75M | 23.87M | 80.00M | 23.87M | 23.87M | 23.87M | 23.87M | 23.87M | 23.87M | 10.00M | 25.00M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 5.78M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 10.26M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.80M | 21.30M | 17.40M | 21.36M | 21.40M | 17.10M | 15.23M | 19.70M | 17.82M | 14.40M | 21.05M | 18.94M | 18.89M | 23.00M | 25.27M | 21.70M | 23.56M | 22.90M | 26.57M | 30.40M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 306.23M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 1,045.08M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.69M | 31.10M | 36.30M | 36.70M | 32.74M | 34.70M | 34.07M | 33.30M | 33.34M | 34.06M | 41.83M | 52.10M | 54.10M | 56.70M | 55.00M | 56.20M | 51.05M | 48.90M | 47.00M | 42.70M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.28M | 4.14M | 4.06M | 4.27M | 3.85M | 3.45M | | 3.37M | 3.61M | 3.94M | 4.12M | 3.98M | 3.65M | 39.77M | 43.46M | 40.02M | 3.02M | 2.98M | 3.23M | 3.29M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.02M | 15.60M | 2.37M | 2.35M | 2.14M | 19.40M | 10.11M | 19.50M | 9.41M | 10.83M | 100.92M | 100.10M | 46.15M | 84.50M | 79.95M | 44.83M | 44.58M | 40.98M | 71.36M | 69.46M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.58M | 17.51M | 16.46M | 16.66M | 14.94M | 13.32M | 10.79M | 10.59M | 8.58M | 7.04M | 15.73M | 8.69M | 6.70M | 5.17M | 11.15M | 5.71M | 5.05M | 4.60M | 33.30M | 32.29M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.77M | 9.79M | 8.34M | 2.85M | 7.88M | 4.06M | 4.12M | 4.23M | 3.63M | 9.78M | 40.08M | 34.12M | 30.44M | 31.80M | 27.54M | 22.21M | 24.28M | 26.19M | 5.22M | 31.93M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 652.97M | 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 | 1,317.22M | 1,310.81M | 1,310.17M | 1,280.36M | 1,414.96M | 1,524.08M | 1,498.26M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 1,530.19M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 471.08M | 467.81M | 444.79M | 459.88M | 455.22M | 455.50M | 409.50M | 405.30M | 379.60M | 395.41M | 970.68M | 1,021.72M | 959.87M | 954.72M | 948.93M | 943.82M | 938.73M | 1,083.01M | 1,063.03M | 1,070.08M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 671.59M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 663.75M | 624.84M | 671.59M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 2,296.01M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -43.77M | -49.17M | -48.12M | -36.21M | -39.45M | -29.59M | -16.49M | -0.45M | 529.36M | 530.71M | 538.90M | -5.92M | 541.25M | 562.73M | -134.72M | -92.00M | 666.39M | -48.37M | -66.71M | -14.39M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 2.37M |