|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 145.44M | 152.52M | 219.28M | 220.54M | 202.28M | 179.16M | 170.49M | 136.89M | 110.47M | 120.82M | 261.16M | 157.55M | 404.34M | 88.64M | 68.55M | 57.73M | 50.49M | 52.31M | 58.27M | 55.30M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 145.44M | 152.52M | 219.28M | 220.54M | 202.28M | 179.16M | 170.49M | 136.89M | 110.47M | 120.82M | 261.16M | 157.55M | 404.34M | 88.64M | 68.55M | 57.73M | 50.49M | 52.31M | 58.27M | 55.30M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.09M | 80.61M | 20.77M | 18.72M | 20.54M | 18.56M | 20.95M | 20.50M | 15.10M | 12.62M | 16.72M | 16.95M | 17.69M | 16.85M | 13.54M | 13.18M | 15.47M | 13.59M | 13.67M | 13.94M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.09M | 80.61M | 20.77M | 18.72M | 20.54M | 18.56M | 20.95M | 20.50M | 15.10M | 12.62M | 16.72M | 16.95M | 17.69M | 16.85M | 13.54M | 13.18M | 15.47M | 13.59M | 13.67M | 13.94M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.56M | 5.68M | 5.77M | 6.64M | 7.43M | 7.19M | 6.71M | 8.12M | 7.24M | 7.78M | 7.38M | 8.10M | 7.28M | 7.03M | 7.57M | 8.01M | 7.89M | 7.84M | 7.57M | 8.49M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.95M | 22.10M | 3.08M | 15.11M | 24.24M | 3.24M | 18.36M | 13.61M | 8.23M | 18.39M | 0.90M | 22.57M | 19.93M | 0.58M | 14.91M | 24.88M | 22.32M | 24.22M | 23.33M | 26.50M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 190.01M | 263.69M | 269.19M | 263.94M | 257.67M | 228.13M | 266.01M | 244.57M | 455.67M | 449.98M | 507.63M | 409.44M | 449.77M | 130.11M | 105.49M | 103.79M | 96.18M | 97.95M | 102.83M | 104.26M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 932.09M | 932.19M | 935.02M | 937.76M | 940.37M | 940.43M | 915.18M | 923.16M | 924.67M | 951.19M | 962.93M | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.74M | 12.34M | 15.45M | 16.35M | 19.64M | 23.61M | 20.70M | 23.22M | 32.29M | 16.29M | 12.41M | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 954.15M | 935.15M | 919.75M | 904.22M | 890.62M | 875.96M | 841.87M | 840.73M | 812.31M | 815.24M | 808.18M | 786.14M | 789.56M | 778.37M | 764.99M | 750.89M | 740.85M | 731.68M | 718.51M | 699.63M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 158.40M | 158.40M | 158.40M | 158.40M | 158.40M | 158.40M | 158.40M | 158.40M | 80.75M | 80.75M | 80.75M | 84.33M | 84.33M | 88.31M | 88.31M | 86.54M | 86.54M | 86.54M | 86.54M | 86.54M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.91M | 101.91M | 99.97M | 98.06M | 96.17M | 94.30M | 91.37M | 89.55M | 49.72M | 49.38M | 49.06M | 53.94M | 53.47M | 55.35M | 54.68M | 53.39M | 52.72M | 52.05M | 51.38M | 50.70M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 262.31M | 260.31M | 258.37M | 256.45M | 254.56M | 252.69M | 249.77M | 247.95M | 130.47M | 130.13M | 129.81M | 138.26M | 137.79M | 143.67M | 143.00M | 139.93M | 139.26M | 138.59M | 137.92M | 137.24M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.70M | 15.05M | 17.59M | 11.82M | 11.82M | 11.82M | 14.76M | 29.51M | 37.35M | 37.35M | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.34M | 10.28M | 10.43M | | 11.80M | 13.54M | 15.52M | 15.70M | 293.37M | 6.08M | 204.21M | 9.53M | 8.29M | | | 6.83M | 6.91M | 6.41M | 6.32M | 6.18M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,425.19M | 1,401.01M | 1,375.08M | 1,351.63M | 1,346.47M | 1,318.72M | 1,281.66M | 1,264.10M | 1,044.22M | 1,044.26M | 1,037.03M | 1,042.84M | 1,052.16M | 1,051.11M | 996.09M | 976.11M | 961.91M | 947.92M | 933.21M | 913.82M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,615.19M | 1,664.70M | 1,644.27M | 1,615.56M | 1,604.14M | 1,546.85M | 1,547.67M | 1,508.67M | 1,499.88M | 1,494.25M | 1,544.66M | 1,452.28M | 1,501.93M | 1,181.22M | 1,101.58M | 1,079.91M | 1,058.08M | 1,045.87M | 1,036.04M | 1,018.08M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.89M | 16.23M | 16.71M | 19.10M | 23.88M | 20.43M | 18.83M | 25.17M | 17.72M | 18.52M | 22.20M | 18.70M | 28.34M | 18.70M | 19.39M | 21.69M | 18.54M | 17.21M | 20.12M | 15.87M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.89M | 16.23M | 16.71M | 19.10M | 23.88M | 20.43M | 18.83M | 25.17M | 17.72M | 18.52M | 22.20M | 18.70M | 28.34M | 18.70M | 19.39M | 21.69M | 18.54M | 17.21M | 20.12M | 15.87M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.37M | 40.45M | 47.39M | 35.35M | 47.21M | 24.98M | 24.51M | 21.23M | 19.56M | 17.97M | 34.51M | 21.41M | 48.18M | 17.64M | 30.20M | 16.88M | 29.84M | 29.64M | 22.23M | 20.81M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.45M | 1.96M | 1.50M | 1.06M | 0.66M | 0.66M | 0.56M | 0.56M | 0.48M | 1.30M | 4.91M | 4.60M | 5.20M | 4.70M | 5.29M | 5.31M | 5.32M | 7.29M | 6.75M | 6.33M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.36M | 42.71M | 41.08M | 40.15M | 38.77M | 36.88M | 43.95M | 42.20M | 12.99M | 13.07M | 13.21M | 13.74M | 13.77M | 14.78M | 14.96M | 15.13M | 15.02M | 14.78M | 15.02M | 15.60M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.75M | 42.05M | 77.25M | 74.05M | 6.09M | 12.34M | 13.41M | | 0.03M | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 141.87M | 132.95M | 139.80M | 126.97M | 134.71M | 119.36M | 139.08M | 132.70M | 161.90M | 149.62M | 204.49M | 174.38M | 190.22M | 169.32M | 94.75M | 100.99M | 101.03M | 87.23M | 93.77M | 89.48M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,125.02M | 1,082.79M | 1,034.38M | 1,010.47M | 986.54M | 950.94M | 926.54M | 900.46M | 901.40M | 895.60M | 716.49M | 658.52M | 660.87M | 388.24M | 386.27M | 405.28M | 399.28M | 423.27M | 417.27M | 426.63M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.34M | 10.19M | 74.47M | 11.04M | 46.24M | 39.23M | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.22M | 1.95M | 1.84M | 42.60M | | | | 37.99M | 0.05M | 0.05M | | | | | 26.26M | 46.43M | 20.91M | 20.91M | 20.91M | 36.03M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 173.84M | 168.54M | 161.25M | 155.10M | 148.13M | 140.89M | 129.25M | 164.18M | 83.61M | 80.52M | 77.72M | 81.33M | 80.93M | 84.37M | 80.95M | 93.46M | 74.69M | 71.07M | 69.88M | 69.40M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.03M | 1.79M | 1.57M | 1.63M | 1.50M | 0.63M | 0.59M | 0.55M | 0.45M | 0.41M | 0.37M | 0.33M | 0.29M | 0.25M | 0.21M | 0.17M | 0.13M | 0.09M | 0.05M | 0.01M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,441.95M | 1,386.23M | 1,337.28M | 1,294.39M | 1,269.38M | 1,211.19M | 1,194.88M | 1,155.20M | 1,146.96M | 1,125.80M | 998.71M | 914.22M | 932.02M | 641.94M | 588.24M | 605.51M | 595.91M | 602.49M | 601.84M | 597.18M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,443.98M | 1,388.02M | 1,338.85M | 1,296.02M | 1,270.88M | 1,211.82M | 1,195.47M | 1,155.75M | 1,147.41M | 1,126.20M | 999.08M | 914.55M | 932.31M | 642.19M | 588.45M | 605.68M | 596.04M | 602.58M | 601.89M | 597.19M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,136.47M | 1,084.74M | 1,035.89M | 1,011.53M | 987.20M | 951.59M | 927.10M | 901.02M | 901.88M | 896.90M | 721.40M | 663.12M | 666.07M | 392.94M | 391.57M | 410.59M | 404.60M | 430.56M | 424.02M | 432.95M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 171.21M | 276.69M | 305.42M | 319.54M | 333.26M | 335.03M | 352.20M | 352.92M | 352.47M | 368.04M | 545.58M | 537.73M | 569.62M | 539.03M | 513.13M | 474.23M | 462.04M | 443.30M | 434.15M | 420.90M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 171.21M | 276.69M | 305.42M | 319.54M | 333.26M | 335.03M | 352.20M | 352.92M | 352.47M | 368.04M | 545.58M | 537.73M | 569.62M | 539.03M | 513.13M | 474.23M | 462.04M | 443.30M | 434.15M | 420.90M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,615.19M | 1,664.70M | 1,644.27M | 1,615.56M | 1,604.14M | 1,546.85M | 1,547.67M | 1,508.67M | 1,499.88M | 1,494.25M | 1,544.66M | 1,452.28M | 1,501.93M | 1,181.22M | 1,101.58M | 1,079.91M | 1,058.08M | 1,045.87M | 1,036.04M | 1,018.08M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -299.12M | -196.11M | -167.06M | -158.58M | -137.70M | -138.95M | -124.95M | -127.42M | -115.79M | -103.51M | 70.85M | 61.48M | 96.20M | 60.18M | 32.57M | -7.85M | -19.59M | -36.13M | -47.33M | -62.40M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.71M | 0.82M | 0.82M | 0.27M | 0.52M | 0.78M | 1.08M | | | 0.25M | 0.43M | | 0.99M | 1.80M | 2.89M | 0.27M | 0.51M | 0.79M | 0.79M |