|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.84M | 51.93M | 37.32M | 61.63M | 47.39M | 46.85M | 45.82M | | 18.28M | | 39.60M | 20.23M | 84.89M | 136.62M | 104.90M | 0.36M | 0.18M | | 106.00M | 141.02M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.84M | 51.93M | 37.32M | 61.63M | 47.39M | 46.85M | 45.82M | | 18.28M | | 39.60M | 20.23M | 84.89M | 136.62M | 104.90M | 0.36M | 0.18M | | 106.00M | 141.02M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 209.19M | 205.16M | 208.09M | 236.67M | 246.01M | 247.73M | 188.23M | 201.38M | 175.97M | 191.76M | 153.27M | 351.81M | 368.93M | 361.00M | 322.29M | 336.40M | 335.72M | 341.41M | 343.56M | 330.70M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.00M | 14.22M | 28.67M | 4.49M | 0.10M | | 29.09M | | | | 26.71M | 1.54M | 1.48M | 1.70M | 0.20M | | | | 6.15M | 3.08M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 226.19M | 219.38M | 236.75M | 241.15M | 246.11M | 247.73M | 217.32M | 201.38M | 175.97M | 191.76M | 179.98M | 353.35M | 370.40M | 362.70M | 322.50M | 336.40M | 335.72M | 341.41M | 349.71M | 333.78M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.98M | 17.95M | 22.28M | 22.47M | 22.26M | 18.39M | 24.77M | 24.38M | 21.54M | 27.13M | 1.10M | 39.51M | 39.19M | 13.05M | 15.69M | 29.40M | 10.40M | 30.83M | 37.25M | 29.45M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 297.01M | 289.26M | 282.81M | 325.25M | 315.76M | 312.97M | 304.31M | 257.79M | 215.79M | 237.73M | 347.03M | 569.43M | 558.62M | 545.08M | 472.50M | 493.37M | 474.61M | 552.49M | 521.00M | 542.36M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 186.99M | 196.22M | 219.09M | 224.06M | 229.22M | 230.92M | 246.33M | 252.93M | 260.66M | 258.25M | 258.10M | 327.71M | 328.93M | 324.78M | 326.19M | 331.21M | 321.33M | 309.83M | 297.88M | 286.65M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 254.99M | 254.78M | 218.56M | 265.64M | 287.60M | 288.50M | 257.99M | 356.63M | 356.76M | 356.76M | 278.71M | 1,100.47M | 545.38M | 716.07M | 522.71M | 522.71M | 522.71M | 522.71M | 522.71M | 522.71M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 145.81M | 142.20M | 154.72M | 150.64M | 160.22M | 155.16M | 115.58M | 155.73M | 151.22M | 146.71M | 134.79M | 1,264.43M | 1,230.70M | 1,033.35M | 999.22M | 976.12M | 952.97M | 929.89M | 906.79M | 884.02M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 400.81M | 396.97M | 373.27M | 416.28M | 447.81M | 443.66M | 373.57M | 512.35M | 507.98M | 503.47M | 413.50M | 2,364.90M | 1,776.08M | 1,749.42M | 1,521.93M | 1,498.83M | 1,475.68M | 1,452.61M | 1,429.50M | 1,406.73M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.43M | 46.25M | 47.88M | 50.08M | 51.23M | 34.94M | 53.20M | 55.30M | 56.40M | 58.86M | 20.23M | 79.86M | 81.42M | 71.94M | 71.79M | 70.09M | 67.71M | 58.02M | 57.43M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 784.83M | 781.25M | 835.02M | 841.55M | 881.39M | 873.09M | 903.76M | 968.77M | 968.79M | 952.85M | 2,632.51M | 3,389.83M | 2,508.69M | 2,510.76M | 2,330.14M | 2,310.48M | 2,286.63M | 2,241.71M | 2,197.94M | 2,153.52M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,081.84M | 1,070.51M | 1,117.82M | 1,166.81M | 1,197.14M | 1,186.06M | 1,208.08M | 1,226.57M | 1,184.57M | 1,190.58M | 2,979.53M | 3,959.26M | 3,067.32M | 3,055.84M | 2,802.64M | 2,803.84M | 2,761.24M | 2,794.20M | 2,718.94M | 2,695.88M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.66M | 42.88M | 44.84M | 54.43M | 42.06M | 50.67M | 50.09M | 42.99M | 37.09M | 45.70M | 45.43M | 130.65M | 143.46M | 157.23M | 105.69M | 111.51M | 115.12M | 124.83M | 121.75M | 103.69M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.66M | 42.88M | 44.84M | 54.43M | 42.06M | 50.67M | 50.09M | 42.99M | 37.09M | 45.70M | 45.43M | 130.65M | 143.46M | 157.23M | 105.69M | 111.51M | 115.12M | 124.83M | 121.75M | 103.69M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.89M | 63.58M | 61.62M | 66.47M | 64.36M | 67.98M | 49.92M | 52.81M | 53.27M | 56.55M | 62.95M | 118.95M | 117.43M | 135.59M | 119.84M | 143.53M | 115.61M | 146.78M | 114.42M | 133.14M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.81M | 4.16M | 4.61M | 12.48M | 4.04M | 4.41M | 3.94M | 6.21M | 12.11M | 21.62M | 71.73M | 73.46M | 53.06M | 49.57M | 45.15M | 68.20M | 48.07M | 70.49M | 69.13M | 76.94M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.87M | 1.84M | 6.09M | 6.07M | 7.50M | 7.89M | 9.31M | 11.62M | 13.96M | 15.05M | 12.64M | 28.13M | 16.88M | 16.74M | 16.93M | 17.45M | 16.88M | 16.51M | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.04M | 46.01M | 47.53M | 48.50M | 49.50M | 48.61M | 42.27M | 52.14M | 52.80M | 51.52M | 44.34M | 93.64M | 89.19M | 89.57M | 96.44M | 97.58M | 101.01M | 101.42M | 15.99M | 15.32M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 169.27M | 158.47M | 164.69M | 187.94M | 167.46M | 179.56M | 169.40M | 165.77M | 169.23M | 190.44M | 237.09M | 444.84M | 420.01M | 448.70M | 384.05M | 438.26M | 396.69M | 460.04M | 428.32M | 441.90M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.57M | 8.77M | 10.76M | 11.13M | 15.71M | 18.33M | 23.46M | 23.39M | 26.74M | 34.31M | 34.96M | 32.73M | 30.86M | 34.33M | 29.19M | 26.09M | 22.39M | 18.85M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 161.73M | 161.31M | 155.47M | 155.12M | 147.28M | 106.93M | 106.59M | 150.68M | 119.77M | 118.86M | | 1,664.11M | 1,677.32M | 1,673.29M | 1,675.93M | 1,678.65M | 1,681.47M | 1,684.32M | 1,687.25M | 1,690.25M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 406.37M | 80.45M | 110.45M | 84.14M | 72.37M | 64.45M | 56.06M | 48.32M | 41.27M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.09M | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.47M | 40.66M | 101.22M | 45.05M | 45.37M | 45.37M | 108.11M | 52.95M | 53.27M | 53.29M | 42.20M | 177.81M | 271.20M | 209.52M | 38.17M | 35.18M | 33.45M | 37.44M | 27.22M | 24.97M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.28M | 97.18M | 101.41M | 105.77M | 106.55M | 102.89M | 92.90M | 102.70M | 96.80M | 87.94M | 71.60M | 246.96M | 243.22M | 275.84M | 325.64M | 324.96M | 334.32M | 327.94M | 327.01M | 313.15M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.74M | 57.35M | 49.62M | 52.38M | 55.37M | 57.48M | 59.04M | 50.51M | 48.44M | 50.97M | 47.14M | 45.54M | 43.13M | 42.42M | 48.84M | 52.16M | 49.73M | 48.40M | 53.54M | 56.22M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 475.75M | 457.62M | 474.55M | 502.66M | 477.42M | 445.88M | 441.79M | 490.43M | 462.53M | 473.92M | 1,978.18M | 2,581.29M | 2,661.97M | 2,676.88M | 2,132.73M | 2,524.67M | 2,495.27M | 2,549.96M | 2,552.06M | 2,517.38M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 531.49M | 514.97M | 524.17M | 555.03M | 532.79M | 503.36M | 500.83M | 540.93M | 510.96M | 524.88M | 2,215.27M | 2,626.82M | 2,705.10M | 2,719.31M | 2,516.77M | 2,576.84M | 2,544.99M | 2,598.36M | 2,605.60M | 2,573.60M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 163.60M | 163.15M | 161.55M | 161.19M | 154.78M | 114.83M | 115.90M | 162.30M | 133.73M | 133.91M | 12.64M | 1,692.24M | 1,694.19M | 1,690.03M | 1,692.86M | 1,696.09M | 1,698.35M | 1,700.83M | 1,687.25M | 1,690.25M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 550.35M | 555.54M | 593.65M | 611.77M | 664.35M | 682.70M | 707.24M | 685.63M | 673.61M | 665.70M | 764.26M | 1,332.44M | 362.22M | 336.53M | 285.87M | 227.01M | 216.24M | 195.84M | 113.34M | 122.28M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 550.35M | 555.54M | 593.65M | 611.77M | 664.35M | 682.70M | 707.24M | 685.63M | 673.61M | 665.70M | 764.26M | 1,332.44M | 362.22M | 336.53M | 285.87M | 227.01M | 216.24M | 195.84M | 113.34M | 81.00M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,081.84M | 1,070.51M | 1,117.82M | 1,166.81M | 1,197.14M | 1,186.06M | 1,208.08M | 1,226.57M | 1,184.57M | 1,190.58M | 2,979.53M | 3,959.26M | 3,067.32M | 3,055.84M | 2,802.64M | 2,803.84M | 2,761.24M | 2,794.20M | 2,718.94M | 2,695.88M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 297.61M | 300.19M | 334.91M | 350.06M | 398.95M | 414.62M | 436.12M | 411.37M | 395.76M | 384.80M | | 417.28M | -228.15M | -0.82M | -2.73M | -389.76M | 2.09M | 2.12M | 0.58M | -1.03M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | 0.54M | 0.54M | 0.18M | 0.18M | 0.47M | 0.60M | 0.47M | 0.76M | 883.00 | 0.88M | 0.02M | | | 0.34M | | | | 0.49M | |