|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.25M | 18.14M | 18.22M | 18.20M | 18.26M | 28.91M | 27.06M | 27.15M | 27.77M | 27.93M | 27.95M | 28.30M | 28.56M | 28.78M | 29.11M | 29.40M | 29.66M | 29.81M | 30.10M | 30.28M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.25M | 18.14M | 18.22M | 18.20M | 18.26M | 28.91M | 27.06M | 27.15M | 27.77M | 27.93M | 27.95M | 28.30M | 28.56M | 28.78M | 29.11M | 29.40M | 29.66M | 29.81M | 30.10M | 30.28M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.70M | 87.28M | 68.28M | 74.33M | 55.22M | 52.46M | 78.49M | 103.80M | 56.99M | 96.66M | 82.78M | 99.68M | 63.25M | 102.66M | 86.23M | 83.57M | 68.08M | 114.67M | 88.47M | 73.74M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.97M | 2.60M | 2.40M | 2.73M | 2.78M | 5.96M | 7.48M | 10.15M | 7.77M | 7.95M | 8.92M | 6.95M | 8.30M | 54.79M | 7.76M | 13.92M | 8.73M | 14.70M | 5.82M | 4.00M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.67M | 89.89M | 70.68M | 77.06M | 58.00M | 58.42M | 85.97M | 113.95M | 64.75M | 104.61M | 91.69M | 106.63M | 71.55M | 157.46M | 93.99M | 97.48M | 76.81M | 129.38M | 94.29M | 77.74M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 2.16M | 2.12M | 2.33M | 2.69M | 5.84M | 5.70M | 5.26M | 5.07M | 5.29M | 4.61M | 3.90M | 4.38M | 4.07M | 4.16M | 3.92M | 3.86M | 3.79M | 3.74M | 2.35M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.56M | 6.78M | 4.12M | 12.68M | 10.07M | 4.83M | 15.53M | 16.09M | 11.25M | 5.34M | 5.80M | 5.67M | 6.11M | 5.61M | 12.12M | 10.00M | 16.85M | 8.30M | 17.10M | 13.60M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 359.84M | 212.02M | 189.21M | 168.96M | 162.56M | 171.95M | 204.93M | 282.99M | 264.35M | 249.99M | 295.54M | 325.98M | 188.91M | 194.31M | 189.27M | 181.28M | 213.99M | 199.94M | 200.38M | 220.37M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 907.79M | | | | 960.98M | | | | 968.22M | | | | 963.70M | | | | 967.68M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.89M | | | | 18.27M | | | | 31.65M | | | | 49.45M | | | | 39.44M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 328.18M | 332.01M | 331.45M | 322.91M | 314.64M | 463.12M | 441.64M | 418.16M | 424.64M | 419.90M | 414.95M | 412.03M | 415.95M | 417.14M | 420.24M | 430.04M | 436.52M | 442.29M | 456.55M | 343.62M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.16M | 47.16M | 47.16M | 47.77M | 0.30M | 329.76M | 367.51M | 366.82M | 0.30M | 353.61M | 339.39M | 329.99M | 329.58M | 329.58M | 161.65M | 161.21M | 161.34M | 136.03M | 136.03M | 136.03M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | 0.26M | 0.26M | 0.47M | 0.40M | 283.50M | 12.54M | 283.50M | 283.50M | 283.50M | 11.52M | 11.33M | 283.50M | 11.25M | 10.87M | 10.52M | 283.50M | 105.60M | 105.60M | 105.60M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.43M | 47.42M | 47.42M | 48.24M | 0.70M | 613.26M | 380.05M | 650.32M | 283.80M | 637.11M | 350.90M | 341.32M | 613.08M | 340.84M | 172.52M | 171.72M | 444.84M | 241.63M | 241.63M | 241.63M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.98M | 71.17M | 72.42M | 51.52M | 48.34M | | | | | | | | | | | | | 38.06M | 38.82M | 61.50M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 211.79M | 1,246.74M | 3.25M | 224.44M | 17.00M | 17.00M | 2,217.20M | 226.57M | 2,218.03M | 2,233.49M | 2,241.29M | 13.93M | 23.70M | 2,287.53M | 29.41M | 259.01M | 12.40M | 1,937.32M | 12.03M | 621.00M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,553.74M | 1,578.75M | 1,598.27M | 1,581.18M | 1,596.04M | 2,651.80M | 2,658.84M | 2,639.51M | 2,642.67M | 2,653.39M | 2,656.24M | 2,675.11M | 2,698.35M | 2,704.67M | 2,555.95M | 2,554.35M | 2,559.92M | 2,379.61M | 2,395.71M | 2,373.05M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,913.57M | 1,790.78M | 1,787.47M | 1,750.14M | 1,758.60M | 2,823.75M | 2,863.77M | 2,922.51M | 2,907.02M | 2,903.38M | 2,951.78M | 3,001.09M | 2,887.26M | 2,898.97M | 2,745.22M | 2,735.63M | 2,773.90M | 2,579.54M | 2,596.09M | 2,593.42M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.05M | 24.70M | 34.56M | 29.12M | 22.46M | 48.56M | 49.29M | 66.27M | 37.52M | 58.48M | 50.88M | 84.96M | 70.14M | 82.34M | 68.96M | 69.49M | 69.39M | 68.26M | 57.34M | 56.35M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.05M | 24.70M | 34.56M | 29.12M | 22.46M | 48.56M | 49.29M | 66.27M | 37.52M | 58.48M | 50.88M | 84.96M | 70.14M | 82.34M | 68.96M | 69.49M | 69.39M | 68.26M | 57.34M | 56.35M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.34M | 123.55M | 137.02M | 148.42M | 104.45M | 161.90M | 215.29M | 253.93M | 224.74M | 243.53M | 281.78M | 302.18M | 167.79M | 168.97M | 178.69M | 166.87M | 168.36M | 167.74M | 186.41M | 142.48M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.84M | 0.85M | 0.86M | 0.89M | 0.91M | 34.20M | 30.20M | 30.17M | 30.11M | 29.98M | 29.97M | 29.96M | 29.94M | 30.05M | 30.00M | 35.88M | 29.73M | 29.58M | 29.43M | 29.46M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 154.89M | 153.30M | 153.22M | 150.64M | 150.09M | 174.06M | 173.06M | 171.31M | 168.95M | 166.78M | 161.40M | 142.52M | 159.04M | 158.33M | 160.85M | 162.02M | 159.22M | 159.00M | 159.71M | 138.20M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.19M | 41.58M | 40.84M | 41.52M | 39.37M | 47.10M | 46.50M | 46.45M | 47.05M | 46.85M | 48.97M | 50.47M | 50.08M | 50.40M | 50.22M | 39.10M | 38.04M | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 297.13M | 302.39M | 325.65M | 329.07M | 277.91M | 418.72M | 467.83M | 521.68M | 461.31M | 498.76M | 524.03M | 559.62M | 426.91M | 439.68M | 438.50M | 434.26M | 426.70M | 424.58M | 432.89M | 430.62M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,378.32M | 1,271.41M | 1,272.40M | 1,273.42M | 1,274.77M | 1,812.59M | 1,806.07M | 1,799.54M | 1,793.39M | 1,737.03M | 1,731.41M | 1,724.93M | 1,718.81M | 1,712.36M | 1,705.93M | 1,699.43M | 1,693.45M | 1,687.13M | 1,680.81M | 1,674.23M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.14M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.40M | 33.70M | 37.68M | 42.08M | 40.54M | 41.11M | 26.23M | 27.88M | 26.81M | 19.11M | 13.61M | 11.62M | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 778.71M | 792.18M | 797.80M | 809.19M | 841.96M | 1,346.77M | 1,166.98M | 1,165.10M | 1,177.31M | 1,195.64M | 1,220.97M | 1,409.35M | 1,277.95M | 1,279.44M | 1,284.72M | 1,286.41M | 1,290.80M | 1,269.40M | 1,260.67M | 907.91M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 208.54M | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,365.57M | 2,268.94M | 2,273.43M | 2,238.95M | 2,266.75M | 3,188.65M | 3,163.81M | 3,137.01M | 3,148.77M | 3,106.06M | 3,133.16M | 3,159.80M | 3,168.51M | 3,161.91M | 3,152.53M | 3,153.17M | 3,174.34M | 3,131.18M | 3,114.82M | 3,101.07M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,662.70M | 2,571.33M | 2,599.07M | 2,568.02M | 2,544.66M | 3,607.37M | 3,631.64M | 3,658.70M | 3,610.09M | 3,604.82M | 3,657.20M | 3,719.42M | 3,595.42M | 3,601.60M | 3,591.03M | 3,587.43M | 3,601.03M | 3,555.76M | 3,547.71M | 3,531.69M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,379.16M | 1,272.26M | 1,273.26M | 1,274.31M | 1,275.69M | 1,846.79M | 1,836.28M | 1,829.71M | 1,823.51M | 1,767.01M | 1,761.38M | 1,754.90M | 1,748.75M | 1,742.41M | 1,735.93M | 1,735.31M | 1,723.18M | 1,716.71M | 1,710.24M | 1,703.69M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -749.12M | -780.56M | -811.60M | -817.88M | -786.06M | -783.62M | -767.86M | -736.19M | -703.07M | -701.44M | -705.42M | -718.33M | -708.16M | -702.62M | -845.81M | -851.80M | -827.13M | -976.22M | -951.62M | -938.27M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -749.12M | -780.56M | -811.60M | -817.88M | -786.06M | -783.62M | -767.86M | -736.19M | -703.07M | -701.44M | -705.42M | -718.33M | -708.16M | -702.62M | -845.81M | -851.80M | -827.13M | -976.22M | -951.62M | -938.27M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,913.57M | 1,790.78M | 1,787.47M | 1,750.14M | 1,758.60M | 2,823.75M | 2,863.77M | 2,922.51M | 2,907.02M | 2,903.38M | 2,951.78M | 3,001.09M | 2,887.26M | 2,898.97M | 2,745.22M | 2,735.63M | 2,773.90M | 2,579.54M | 2,596.09M | 2,593.42M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.29M | 60.85M | 61.52M | 61.52M | 61.52M | | 0.24M | 62.02M | 0.40M | 62.54M | 0.33M | 63.22M | 63.42M | 63.69M | 64.00M | 64.12M | 64.12M | 0.10M | 64.12M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,677.93M | -108.64M | -107.80M | -74.25M | -73.52M | 1,792.82M | -72.41M | -53.98M | -53.49M | 1,904.35M | 1,924.47M | -51.79M | -51.31M | -50.94M | 1,853.12M | 1,866.66M | 1,891.98M | 1,741.38M | -55.99M | 1,769.20M |