|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.75M | 21.07M | 26.11M | 18.59M | 15.34M | 15.66M | 16.18M | 18.35M | 19.03M | 16.95M | 14.55M | 15.37M | 16.11M | 13.43M | 9.60M | 6.12M | 4.66M | 14.12M | 9.99M | 12.62M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.75M | 21.07M | 26.11M | 18.59M | 15.34M | 15.66M | 16.18M | 18.35M | 19.03M | 16.95M | 14.55M | 15.37M | 16.11M | 13.43M | 9.60M | 6.12M | 4.66M | 14.12M | 9.99M | 12.62M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.29M | 62.09M | 71.60M | 80.38M | 74.42M | 74.91M | 74.80M | 80.80M | 67.59M | 69.18M | 74.80M | 74.30M | 59.19M | 61.22M | 60.65M | 59.54M | 68.20M | 57.11M | 54.61M | 55.20M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.29M | 62.09M | 71.60M | 80.38M | 74.42M | 74.91M | 74.80M | 80.80M | 67.59M | 69.18M | 74.80M | 74.30M | 59.19M | 61.22M | 60.65M | 59.54M | 68.20M | 57.11M | 54.61M | 55.20M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.78M | 6.48M | 6.30M | 6.34M | 7.51M | 8.66M | 8.27M | 8.99M | 10.35M | 7.93M | 7.50M | 7.64M | 6.70M | 5.96M | 5.64M | 6.23M | 5.62M | 5.27M | 4.70M | 4.83M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.49M | 15.95M | 11.32M | 10.19M | 12.98M | 13.48M | 15.15M | 18.35M | 13.81M | 15.10M | 15.37M | 14.76M | 20.05M | 21.30M | 21.88M | 20.41M | 20.22M | 20.37M | 20.14M | 14.32M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.18M | 105.58M | 108.80M | 108.31M | 103.56M | 112.72M | 109.12M | 121.09M | 110.78M | 109.17M | 106.53M | 105.87M | 102.04M | 101.91M | 97.77M | 92.30M | 92.84M | 96.87M | 89.44M | 82.88M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.49M | 108.72M | 106.89M | 92.99M | 93.01M | 93.89M | 95.11M | 93.33M | 92.30M | 89.25M | 83.14M | 82.99M | 82.81M | 76.97M | 70.15M | 69.82M | 68.63M | 66.18M | 64.88M | 64.88M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.62M | 4.57M | 2.81M | 4.45M | 6.40M | 4.00M | 1.45M | 2.14M | 2.70M | 2.57M | 2.45M | 1.37M | 2.62M | 4.69M | 5.62M | 7.17M | 8.54M | 9.09M | 5.53M | 2.35M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.13M | 16.85M | 16.58M | 14.56M | 14.51M | 14.51M | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.36M | 86.43M | 83.27M | 79.09M | 78.18M | 75.78M | 73.71M | 70.44M | 68.38M | 66.09M | 61.23M | 59.18M | 58.40M | 56.90M | 44.37M | 42.83M | 41.67M | 39.73M | 35.56M | 34.52M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.84M | 27.17M | 32.75M | 6.28M | 26.86M | 27.05M | 27.38M | 33.83M | 28.61M | 29.65M | 5.57M | 27.74M | 33.38M | 27.95M | 27.94M | 27.71M | 5.96M | 28.22M | 6.12M | 6.18M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,617.17M | 1,617.17M | 330.20M | 330.20M | 330.20M | 329.50M | 329.50M | 329.50M | 329.50M | 329.50M | 329.50M | 328.24M | 328.24M | 328.24M | 328.04M | 323.86M | 323.86M | 323.86M | 323.86M | 323.86M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 169.00M | 163.06M | 156.67M | 150.90M | 145.57M | 140.23M | 121.37M | 116.53M | 111.74M | 107.11M | 94.99M | 90.38M | 78.19M | 73.90M | 70.08M | 66.60M | 63.13M | 60.91M | 51.93M | 50.15M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,786.17M | 1,780.24M | 486.88M | 481.11M | 475.77M | 469.74M | 450.88M | 446.04M | 441.25M | 436.62M | 424.49M | 418.63M | 406.43M | 402.14M | 398.12M | 390.46M | 386.99M | 384.76M | 375.78M | 374.01M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.76M | 11.88M | 13.63M | 13.12M | 13.12M | 10.52M | 9.90M | 9.12M | 12.16M | 12.26M | 12.74M | 14.20M | 13.98M | 12.70M | 12.08M | 13.00M | 9.46M | 9.30M | 9.36M | 10.13M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 722.91M | 715.21M | 734.75M | 723.54M | 691.84M | 682.12M | 634.92M | 626.60M | 622.32M | 613.66M | 605.09M | 596.64M | 582.77M | 575.54M | 551.40M | 540.67M | 531.09M | 525.78M | 512.29M | 509.68M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 835.09M | 820.79M | 843.55M | 831.85M | 795.40M | 794.84M | 744.04M | 747.70M | 733.09M | 722.82M | 711.62M | 702.51M | 684.81M | 677.46M | 649.17M | 632.97M | 623.93M | 622.65M | 601.73M | 592.56M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.48M | 17.79M | 20.42M | 28.01M | 27.39M | 34.66M | 28.61M | 39.38M | 40.25M | 38.47M | 36.29M | 38.54M | 31.68M | 31.36M | 36.29M | 44.80M | 44.31M | 47.46M | 41.72M | 50.28M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.48M | 17.79M | 20.42M | 28.01M | 27.39M | 34.66M | 28.61M | 39.38M | 40.25M | 38.47M | 36.29M | 38.54M | 31.68M | 31.36M | 36.29M | 44.80M | 44.31M | 47.46M | 41.72M | 50.28M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.77M | 47.62M | 45.08M | 43.65M | 41.55M | 43.32M | 44.74M | 39.95M | 35.32M | 32.33M | 29.45M | 26.96M | 31.44M | 32.44M | 39.17M | 36.09M | 35.67M | 35.48M | 37.86M | 28.79M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.67M | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.75M | 1.07M | 6.11M | | | | | | | 2.01M | | | | 2.60M | | | | 0.41M | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.26M | 8.80M | 8.61M | 8.67M | 8.77M | 7.81M | 7.86M | 7.85M | 8.17M | 7.97M | 7.75M | 7.60M | 7.43M | 8.05M | 8.14M | 7.82M | 7.67M | 7.39M | 7.30M | 7.22M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52M | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.87M | 62.26M | 61.40M | 61.28M | 62.09M | 56.75M | 49.90M | 48.75M | 47.54M | 43.88M | 40.80M | 39.55M | 38.39M | 36.03M | 31.80M | 30.29M | 28.68M | 27.14M | 26.48M | 25.96M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 151.66M | 137.54M | 141.62M | 141.61M | 139.79M | 142.53M | 131.14M | 135.93M | 131.28M | 124.66M | 114.34M | 112.65M | 108.95M | 110.46M | 115.35M | 118.99M | 116.33M | 117.88M | 113.36M | 112.25M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 485.16M | 484.09M | 476.50M | 462.55M | 462.55M | 462.55M | 462.55M | 462.55M | 459.99M | 457.98M | 455.74M | 454.16M | 453.64M | 450.14M | 445.94M | 445.94M | 453.45M | 455.47M | 455.47M | 455.47M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.73M | 70.62M | 11.01M | 25.73M | 0.95M | 0.93M | 9.22M | 0.98M | 0.71M | 9.46M | 8.62M | 0.56M | 0.54M | 0.51M | 7.52M | 0.55M | 0.54M | 7.55M | 5.10M | 0.49M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.04M | 2.11M | 2.13M | 2.19M | 2.24M | 2.22M | 2.23M | 2.49M | 2.57M | 2.39M | 2.47M | 2.46M | 2.52M | 2.52M | 2.56M | 2.48M | 2.82M | 2.30M | 2.35M | 2.30M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.50M | 14.62M | 53.76M | 52.42M | 51.87M | 50.76M | 42.72M | 42.50M | 42.35M | 42.26M | 70.62M | 40.73M | 40.76M | 40.75M | 28.40M | 28.24M | 28.04M | 28.02M | 22.48M | 22.44M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.99M | 59.02M | 57.68M | 54.56M | 51.56M | 49.92M | 46.00M | 44.06M | 42.85M | 39.42M | 36.58M | 34.16M | 32.80M | 31.44M | 29.77M | 26.96M | 24.68M | 22.36M | 18.81M | 17.14M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.09M | 19.92M | 28.12M | 24.93M | 8.82M | 9.54M | 8.29M | 8.45M | 25.06M | 8.65M | 5.81M | 24.65M | 6.22M | 6.41M | 25.50M | 25.44M | 4.28M | 24.75M | 23.80M | 3.22M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 817.77M | 809.34M | 772.20M | 757.28M | 744.68M | 744.15M | 718.51M | 720.83M | 695.08M | 699.58M | 682.10M | 655.67M | 668.16M | 664.56M | 631.01M | 631.70M | 655.75M | 636.10M | 618.88M | 635.78M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 847.86M | 829.26M | 800.32M | 782.21M | 753.50M | 753.69M | 726.80M | 729.28M | 720.14M | 708.23M | 687.91M | 680.32M | 674.39M | 670.96M | 656.50M | 657.14M | 660.03M | 660.85M | 642.69M | 639.00M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 498.92M | 485.16M | 482.62M | 462.55M | 462.55M | 462.55M | 462.55M | 462.55M | 459.99M | 459.99M | 455.74M | 454.16M | 453.64M | 452.74M | 445.94M | 445.94M | 453.45M | 455.88M | 455.47M | 455.47M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.80M | -10.58M | -259.21M | 47.44M | 39.66M | 38.92M | -261.23M | 15.93M | 10.38M | 12.21M | 23.71M | 22.19M | 10.42M | 6.49M | -7.33M | -24.18M | -36.10M | -38.20M | -43.31M | -48.74M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.80M | -10.58M | 2.13M | 47.44M | 39.66M | 38.92M | 0.06M | 15.93M | 10.38M | 12.21M | 23.71M | 22.19M | 10.42M | 6.49M | -7.33M | -24.18M | -36.10M | -38.20M | -40.96M | -48.74M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 835.09M | 820.79M | 843.55M | 831.85M | 795.40M | 794.84M | 744.04M | 747.70M | 733.09M | 722.82M | 711.62M | 702.51M | 684.81M | 677.46M | 649.17M | 632.97M | 623.93M | 622.65M | 601.73M | 592.56M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -253.76M | -17.95M | 42.19M | -246.55M | -253.83M | -254.10M | 16.65M | -260.13M | -266.01M | -264.51M | 26.84M | -265.81M | 24.38M | 24.23M | 19.92M | 19.80M | 19.69M | 19.57M | -329.93M | -335.55M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.16M | 0.15M | | | | 0.17M | | | | | | | | 0.22M | | | | 0.05M | |