|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.93M | 37.32M | 61.63M | 47.39M | 46.85M | 45.82M | 32.03M | 18.28M | | 39.60M | 152.04M | 84.89M | 136.62M | 104.90M | 116.31M | 0.18M | | 106.00M | 141.02M | 139.45M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.93M | 37.32M | 61.63M | 47.39M | 46.85M | 45.82M | 32.03M | 18.28M | | 39.60M | 152.04M | 84.89M | 136.62M | 104.90M | 116.31M | 0.18M | | 106.00M | 141.02M | 139.45M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 369.47M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73M | -6.12M | 4.49M | 0.10M | | | | | | 5.41M | -5.37M | 1.48M | 1.70M | -3.52M | 0.43M | -0.74M | 0.58M | 7.09M | 3.08M | 6.10M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 205.89M | 201.96M | 241.15M | 246.11M | 247.73M | 188.23M | 201.38M | 175.97M | 191.76M | 158.68M | 346.45M | 370.40M | 362.70M | 318.77M | 336.83M | 334.97M | 342.00M | 350.65M | 333.78M | 375.57M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.95M | 7.03M | 22.47M | 22.26M | 18.39M | 24.77M | 24.38M | 21.54M | 27.13M | 1.10M | 39.51M | 39.19M | 31.17M | 15.69M | 10.89M | 10.40M | 39.89M | 28.05M | 38.10M | 41.63M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 583.12M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 274.67M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 278.71M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 860.91M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 1,139.62M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.88M | 50.08M | 51.23M | | | 55.30M | 56.40M | 1,790.50M | 84.25M | | | 71.94M | 71.79M | 70.09M | 67.71M | 58.02M | 57.43M | 52.01M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 1,827.73M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 2,410.84M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 118.65M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 118.65M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 118.55M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 81.91M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.01M | 47.53M | 48.50M | 49.50M | 48.61M | 42.27M | 52.14M | 52.80M | 51.52M | 44.34M | 93.64M | 89.19M | 89.57M | 16.93M | 97.58M | 101.01M | 101.42M | 107.03M | 15.32M | 107.50M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 441.57M |
|
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 | 16.80M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 161.31M | 155.47M | 156.62M | 148.77M | 106.93M | 106.59M | 150.68M | 122.39M | 122.05M | | 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 | 1,693.34M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 406.37M | 80.45M | 110.45M | 84.14M | 72.37M | 64.45M | 56.06M | 48.32M | 41.27M | -7.24M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.86M | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.66M | 101.22M | 45.05M | 45.37M | 45.37M | 51.09M | 52.95M | 53.27M | 53.29M | 103.75M | 177.81M | 271.20M | 209.52M | 42.90M | 35.18M | 33.45M | 37.44M | 27.22M | 24.97M | 24.36M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.18M | 101.41M | 105.77M | 106.55M | 102.89M | 158.70M | 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 | 277.38M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 53.27M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,013.15M | 1,068.20M | 1,114.43M | 1,141.77M | 1,128.58M | 1,149.03M | 1,176.06M | 1,136.14M | 1,139.62M | 1,978.18M | 3,913.72M | 3,024.19M | 3,013.42M | 2,132.73M | 2,751.68M | 2,711.51M | 2,745.80M | 2,665.40M | 2,639.66M | 2,480.25M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 2,533.51M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 163.15M | 161.55M | 162.69M | 156.28M | 114.83M | 115.90M | 162.30M | 136.35M | 137.10M | 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 | 1,693.34M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 139.78M | 161.66M | 81.00M | -122.67M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 2,410.84M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 255.07M | 334.91M | 261.44M | 265.13M | 414.62M | 436.12M | 411.37M | 395.76M | 384.80M | | 508.68M | -228.15M | -301.63M | 542.39M | -2.47M | 2.09M | 2.12M | 559.55M | 564.63M | -690.32M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.01M | 0.16M | 0.15M | 0.01M | 0.06M | 0.01M | 0.06M | 0.01M | 0.02M | | | 0.38M | | | | 0.51M | | |