|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.12M | 50.99M | 44.25M | 29.12M | 39.80M | 48.79M | 31.97M | 25.76M | 26.55M | 12.24M | 31.47M | 26.71M | 27.25M | 38.28M | 43.21M | 25.65M | 39.87M | 101.95M | 36.24M | 28.22M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.12M | 50.99M | 44.25M | 29.12M | 39.80M | 48.79M | 31.97M | 25.76M | 26.55M | 12.24M | 31.47M | 26.71M | 27.25M | 38.28M | 43.21M | 25.65M | 39.87M | 101.95M | 36.24M | 28.22M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 207.74M | 306.56M | 253.16M | 236.10M | 222.70M | 348.07M | 247.54M | 246.38M | 238.36M | 361.25M | 288.73M | 270.55M | 263.42M | 333.03M | 306.66M | 283.22M | 282.16M | 317.98M | 307.65M | 298.46M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.44M | 22.88M | 19.43M | 20.37M | 19.90M | 24.45M | 24.24M | 24.14M | 23.93M | 26.71M | 27.93M | 31.70M | 28.23M | 33.61M | 33.91M | 34.96M | 32.69M | 36.22M | 36.38M | 36.86M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 226.18M | 329.45M | 272.59M | 256.47M | 242.59M | 372.52M | 271.78M | 270.51M | 262.30M | 387.96M | 316.66M | 302.25M | 291.65M | 366.64M | 340.57M | 318.18M | 314.85M | 354.20M | 344.03M | 335.32M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.73M | 46.22M | 61.43M | 62.16M | 57.07M | 57.10M | 71.05M | 69.30M | 67.90M | 77.77M | 79.63M | 77.70M | 73.17M | 85.78M | 84.08M | 81.10M | 83.24M | 75.78M | 85.09M | 85.02M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.58M | 109.72M | 111.29M | 116.78M | 126.17M | 125.54M | 134.54M | 127.78M | 153.49M | 169.18M | 163.67M | 179.30M | 158.72M | 168.77M | 190.54M | 189.83M | 187.96M | 180.15M | 210.55M | 201.71M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 442.67M | 543.74M | 490.96M | 467.03M | 470.90M | 613.52M | 485.10M | 469.23M | 488.19M | 627.96M | 563.50M | 554.27M | 522.56M | 632.02M | 634.50M | 579.80M | 593.24M | 681.46M | 651.65M | 615.83M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 149.04M | | | | 129.31M | | | | 129.99M | | | | 133.84M | | | | 138.90M | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.64M | | | | 2.55M | | | | 14.21M | | | | 12.30M | | | | 3.80M | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.78M | | | | 23.57M | | | | 24.25M | | | | 24.32M | | | | 24.68M | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 248.04M | 252.48M | 241.16M | 241.41M | 215.33M | 211.71M | 208.31M | 203.36M | 199.79M | 205.66M | 202.85M | 204.85M | 215.73M | 215.07M | 212.25M | 226.98M | 221.54M | 220.96M | 204.95M | 214.79M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 687.46M | 195.58M | 687.46M | 687.46M | 687.46M | 195.58M | 804.15M | 804.80M | 804.80M | 195.58M | 804.80M | 804.80M | 804.80M | 804.80M | 804.80M | 804.80M | 804.80M | 804.80M | 826.66M | 827.74M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 360.33M | 368.09M | 377.78M | 28.79M | 26.75M | 410.96M | 24.56M | 23.17M | 556.60M | 20.00M | 574.14M | 19.10M | 19.15M | 592.76M | 21.82M | 21.03M | 613.85M | 19.79M | 643.67M | 645.80M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,047.79M | 563.67M | 1,065.23M | 716.25M | 714.21M | 606.53M | 828.72M | 827.96M | 1,361.39M | 215.58M | 1,378.94M | 823.90M | 823.95M | 1,397.56M | 826.61M | 825.83M | 1,418.65M | 824.59M | 1,470.33M | 1,473.54M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 234.84M | 249.21M | 131.00M | 133.22M | 136.43M | 293.53M | 148.44M | 152.99M | 156.25M | 161.47M | 334.82M | 174.82M | 177.38M | 183.31M | 186.89M | 194.95M | 429.25M | 443.62M | 439.10M | 474.53M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,520.79M | 1,539.94M | 1,548.79M | 1,572.36M | 1,585.87M | 1,630.33M | 1,885.06M | 1,905.69M | 1,919.62M | 1,940.20M | 1,967.88M | 1,994.86M | 2,032.20M | 2,077.39M | 2,081.76M | 2,104.99M | 2,117.24M | 2,141.54M | 2,190.97M | 2,229.42M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,211.50M | 2,336.16M | 2,280.91M | 2,280.80M | 2,272.10M | 2,455.56M | 2,578.46M | 2,578.28M | 2,607.60M | 2,773.83M | 2,734.22M | 2,753.98M | 2,770.50M | 2,924.48M | 2,928.51M | 2,911.77M | 2,932.02M | 3,043.97M | 3,047.57M | 3,060.04M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.83M | 18.48M | 14.02M | 14.15M | 14.41M | 21.03M | 20.45M | 13.20M | 13.79M | 19.16M | 20.29M | 18.73M | 26.90M | 25.31M | 20.49M | 23.55M | 12.83M | 28.19M | 17.72M | 17.50M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.11M | 0.11M | 0.10M | 0.10M | 0.07M | 0.04M | 0.02M | 0.00M | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.95M | 18.59M | 14.12M | 14.26M | 14.52M | 21.10M | 20.49M | 13.22M | 13.79M | 19.16M | 20.29M | 18.73M | 26.90M | 25.31M | 20.49M | 23.55M | 12.83M | 28.19M | 17.72M | 17.50M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 152.67M | 182.52M | 147.07M | 150.36M | 155.48M | 192.04M | 147.68M | 147.91M | 150.00M | 172.63M | 157.94M | 174.08M | 180.32M | 200.77M | 180.20M | 186.10M | 184.33M | 207.43M | 172.95M | 174.40M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.00M | 90.00M | 90.00M | 90.00M | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.39M | 31.67M | | | 30.68M | 14.42M | 20.49M | | 31.02M | 0.28M | 4.22M | 9.68M | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 141.11M | 319.75M | 268.84M | 208.73M | 150.17M | 330.69M | 274.77M | 214.74M | 156.76M | 331.97M | 261.66M | 196.79M | 147.33M | 317.73M | 248.98M | 197.45M | 144.24M | 290.49M | 245.47M | 193.03M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 301.73M | 520.86M | 430.04M | 373.35M | 320.16M | 543.83M | 470.33M | 407.54M | 320.56M | 523.76M | 470.56M | 404.02M | 375.04M | 633.81M | 570.69M | 497.37M | 435.62M | 535.78M | 436.13M | 384.93M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 200.12M | 100.08M | 65.06M | 240.03M | 225.00M | 115.00M | 245.00M | 275.00M | 375.00M | 275.00M | 245.00M | 255.00M | 250.00M | 60.00M | 50.00M | 60.00M | 80.00M | | 20.00M | 20.00M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.93M | 75.85M | 66.10M | 67.05M | 67.44M | 71.48M | 70.37M | 70.10M | 69.39M | 67.75M | 71.75M | 72.41M | 66.62M | 71.20M | 70.60M | 72.02M | 77.59M | 72.89M | 75.62M | 77.97M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 257.20M | 312.54M | 266.85M | 272.33M | 276.44M | 292.63M | 280.29M | 265.02M | 256.26M | 293.86M | 234.25M | 227.90M | 229.11M | 243.52M | 239.44M | 234.78M | 230.76M | 240.03M | 279.01M | 309.76M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.08M | 59.31M | 57.21M | 56.05M | 54.45M | 51.00M | 51.33M | 49.63M | 48.09M | 54.37M | 52.70M | 70.26M | 69.80M | 73.58M | 72.76M | 72.03M | 71.61M | 64.44M | 63.48M | 64.33M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 594.33M | 496.00M | 455.21M | 635.45M | 623.33M | 530.11M | 646.99M | 659.75M | 748.73M | 641.56M | 603.71M | 625.57M | 615.52M | 448.30M | 432.79M | 438.83M | 459.96M | 377.35M | 438.11M | 472.05M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 896.06M | 1,016.86M | 885.25M | 1,008.81M | 943.50M | 1,073.94M | 1,117.32M | 1,067.29M | 1,069.29M | 1,165.32M | 1,074.28M | 1,029.59M | 990.57M | 1,082.12M | 1,003.48M | 936.21M | 895.59M | 913.14M | 874.24M | 856.99M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 200.12M | 100.08M | 65.06M | 240.03M | 225.00M | 115.00M | 245.00M | 275.00M | 375.00M | 275.00M | 245.00M | 255.00M | 250.00M | 150.00M | 140.00M | 150.00M | 170.00M | | 20.00M | 20.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,315.44M | 518.96M | 1.04M | 2,542.58M | 1,328.61M | 2,636.34M | 2,707.18M | 2,752.21M | 1,538.31M | 1,608.51M | -1852.12M | -1852.12M | 1,779.93M | 3,081.69M | 3,160.78M | 1,975.57M | 2,036.43M | 2,130.83M | -1957.27M | 2,203.06M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,315.44M | -1613.20M | 527.25M | 2,542.58M | 1,328.61M | -1807.12M | -1807.12M | -1807.12M | 1,538.31M | 1,608.51M | -1852.12M | -1852.12M | 1,779.93M | 3,081.69M | 3,160.78M | 1,975.57M | 2,036.43M | 2,130.83M | -1957.27M | 2,203.06M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,211.50M | 2,336.16M | 2,280.91M | 2,280.80M | 2,272.10M | 2,455.56M | 2,578.46M | 2,578.28M | 2,607.60M | 2,773.83M | 2,734.22M | 2,753.98M | 2,770.50M | 2,924.48M | 2,928.51M | 2,911.77M | 2,932.02M | 3,043.97M | 3,047.57M | 3,060.04M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.49M | 0.29M | 29.79M | 31.04M | 1.25M | 0.30M | | 31.04M | 0.15M | 0.30M | 0.13M | 31.32M | 31.32M | 31.37M | 31.37M | 0.10M | 31.58M | 31.58M | 31.97M | 32.38M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,369.66M | 2,412.50M | 2,480.57M | 2,542.58M | 2,591.61M | 2,636.34M | 2,707.18M | 2,752.21M | 2,795.87M | 2,855.75M | 2,919.57M | 2,973.67M | 3,020.70M | 3,081.69M | 3,160.78M | 3,218.53M | 3,287.37M | 3,372.79M | 3,474.64M | 3,557.47M |