|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.96M | 16.88M | 6.64M | 9.51M | 7.95M | 30.65M | 9.79M | 13.00M | 4.88M | 15.32M | 9.05M | 23.85M | 6.56M | 18.66M | 20.86M | 10.16M | 20.76M | 7.80M | 10.47M | 4.91M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.96M | 16.88M | 6.64M | 9.51M | 7.95M | 30.65M | 9.79M | 13.00M | 4.88M | 15.32M | 9.05M | 23.85M | 6.56M | 18.66M | 20.86M | 10.16M | 20.76M | 7.80M | 10.47M | 4.91M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.32M | 15.42M | 15.98M | 14.71M | 14.80M | 11.85M | 12.60M | 13.17M | 13.29M | 14.12M | 14.30M | 14.43M | 11.74M | 12.05M | 13.12M | 12.11M | 11.75M | 12.01M | 11.79M | 11.93M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.32M | 15.42M | 15.98M | 14.71M | 14.80M | 11.85M | 12.60M | 13.17M | 13.29M | 14.12M | 14.30M | 14.43M | 11.74M | 12.05M | 13.12M | 12.11M | 11.75M | 12.01M | 11.79M | 11.93M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 162.28M | 167.50M | 165.07M | 169.66M | 166.27M | 128.67M | 135.01M | 141.35M | 147.40M | 141.16M | 146.68M | 160.36M | 154.09M | 162.25M | 161.98M | 176.54M | 181.47M | 171.88M | 160.68M | 153.28M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.07M | 53.18M | 52.86M | 57.35M | 16.04M | 76.16M | 83.41M | 101.06M | 92.89M | 80.00M | 77.81M | 72.25M | 29.90M | 85.11M | 69.32M | 72.25M | 59.43M | 59.14M | 55.78M | 54.51M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 266.52M | 256.07M | 242.77M | 251.24M | 245.50M | 247.32M | 240.81M | 268.58M | 258.47M | 250.60M | 247.85M | 271.69M | 253.29M | 278.08M | 266.84M | 273.67M | 277.40M | 254.80M | 242.84M | 228.81M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 327.06M | 321.46M | 315.11M | 315.30M | 315.19M | 307.93M | 307.58M | 307.43M | 304.99M | 300.10M | 289.57M | 284.56M | 280.15M | 276.12M | 272.52M | 268.59M | 258.95M | 242.12M | 240.66M | 240.84M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 689.52M | 757.67M | 757.85M | 779.09M | 776.71M | 730.29M | 730.25M | 730.49M | 736.46M | 736.43M | 736.43M | 736.43M | 736.43M | 736.43M | 736.43M | 736.43M | 736.43M | 736.43M | 736.43M | 736.43M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.60M | 27.23M | 26.20M | 26.08M | 26.68M | 19.09M | 18.16M | 17.27M | 16.56M | 15.72M | 14.89M | 14.09M | 56.33M | 12.52M | 11.78M | 11.08M | 10.39M | 9.71M | 9.04M | 8.38M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 751.13M | 784.90M | 784.04M | 805.17M | 803.40M | 749.38M | 748.41M | 747.75M | 753.02M | 752.15M | 751.33M | 750.52M | 792.76M | 748.96M | 748.21M | 747.52M | 746.83M | 746.14M | 745.47M | 744.81M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.61M | 5.81M | 5.09M | 4.90M | 5.15M | 4.59M | 3.64M | 2.36M | 2.76M | 2.08M | 1.32M | 0.45M | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.33M | 18.26M | 18.07M | 17.10M | 20.17M | 43.37M | 38.17M | 34.09M | 29.36M | 33.47M | 29.39M | 24.97M | 19.16M | 19.09M | 18.56M | 17.25M | 17.27M | 17.14M | 16.50M | 16.11M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,545.29M | 1,635.70M | 1,610.60M | 1,637.95M | 1,625.91M | 1,568.41M | 1,548.26M | 1,530.59M | 1,518.41M | 1,503.42M | 1,478.91M | 1,461.40M | 1,439.53M | 1,434.15M | 1,414.46M | 1,396.26M | 1,364.42M | 1,350.26M | 1,341.17M | 1,341.16M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,811.81M | 1,891.77M | 1,853.37M | 1,889.19M | 1,871.41M | 1,815.73M | 1,789.07M | 1,799.17M | 1,776.88M | 1,754.02M | 1,726.77M | 1,733.10M | 1,692.81M | 1,712.24M | 1,681.30M | 1,669.93M | 1,641.82M | 1,605.06M | 1,584.01M | 1,569.97M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.38M | 121.38M | 121.15M | 117.89M | 131.99M | 155.95M | 184.10M | 228.35M | 261.72M | 275.63M | 280.35M | 287.33M | 251.94M | 278.90M | 298.92M | 316.77M | 322.64M | 301.37M | 298.97M | 300.96M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.38M | 121.38M | 121.15M | 117.89M | 131.99M | 155.95M | 184.10M | 228.35M | 261.72M | 275.63M | 280.35M | 287.33M | 251.94M | 278.90M | 298.92M | 316.77M | 322.64M | 301.37M | 298.97M | 300.96M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.84M | 29.16M | 22.42M | 23.63M | 18.54M | 24.34M | 14.97M | 22.55M | 15.95M | 23.25M | 14.13M | 19.80M | 21.20M | 14.31M | 20.04M | 12.64M | 23.60M | 14.38M | 21.57M | 15.00M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.68M | 52.68M | 31.60M | 27.92M | 49.39M | 32.08M | 33.47M | 29.67M | 30.30M | 53.41M | 33.91M | 53.60M | 33.63M | 53.37M | 59.15M | 55.77M | 52.82M | 57.33M | 57.99M | 39.75M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.80M | 39.99M | 40.28M | 41.19M | 42.09M | 41.21M | 40.43M | 40.10M | 39.98M | 39.95M | 39.46M | 38.86M | 38.23M | 37.92M | 39.18M | 38.66M | 39.74M | 38.78M | 38.73M | 36.76M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.90M | 32.75M | 33.30M | 34.69M | 34.69M | 34.62M | 35.56M | 36.51M | 37.52M | 38.14M | 38.55M | 38.95M | 39.44M | 39.57M | 39.76M | 39.81M | 40.06M | 40.48M | 39.72M | 39.57M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 2.92M | 15.85M | 9.81M | 5.19M | 0.54M | 2.00M | | | 0.88M | 1.54M | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.71M | 18.00M | 12.93M | 13.83M | 20.63M | 21.11M | 21.50M | 15.47M | 22.35M | 15.46M | 15.40M | 22.11M | 21.70M | 21.23M | 21.19M | 21.40M | 14.70M | 14.41M | 13.90M | 13.70M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 290.62M | 320.26M | 310.90M | 312.12M | 321.96M | 369.81M | 385.16M | 427.35M | 449.18M | 480.68M | 472.37M | 486.63M | 455.16M | 468.65M | 501.57M | 507.71M | 524.29M | 505.96M | 511.21M | 503.32M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 366.33M | 379.71M | 365.64M | 362.52M | 357.48M | 339.77M | 320.10M | 308.04M | 295.28M | 281.93M | 269.67M | 259.79M | 249.48M | 248.86M | 241.20M | 232.71M | 220.78M | 210.12M | 205.87M | 203.24M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 190.00M | 198.00M | 170.00M | 195.00M | 176.47M | 110.00M | 130.00M | 130.00M | 105.00M | 65.00M | 55.00M | 94.00M | 102.00M | 112.00M | 62.00M | 59.25M | 61.25M | 71.55M | 60.00M | 45.00M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.78M | 19.40M | 22.91M | 24.26M | 28.56M | 24.55M | 26.41M | 28.97M | 30.46M | 31.68M | 34.78M | 37.80M | 36.96M | 38.59M | 40.36M | 42.66M | 37.11M | 34.88M | 37.24M | 40.67M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 177.72M | 197.57M | 192.50M | 201.08M | 192.64M | 189.97M | 193.66M | 191.20M | 191.11M | 188.62M | 184.16M | 184.78M | 181.85M | 179.19M | 173.73M | 168.07M | 167.52M | 163.96M | 156.72M | 161.20M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.65M | 17.15M | 17.34M | 11.50M | 0.58M | 0.61M | 0.65M | 0.69M | 10.72M | 0.21M | 10.44M | 10.17M | 10.59M | 10.48M | 10.46M | 10.61M | 10.11M | 13.71M | 11.28M | 11.60M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,045.48M | 1,116.02M | 1,063.11M | 1,096.18M | 1,087.92M | 1,045.44M | 1,066.65M | 1,097.30M | 1,071.23M | 1,058.64M | 1,016.19M | 1,063.21M | 1,025.45M | 1,047.33M | 1,018.90M | 1,010.40M | 1,010.96M | 986.46M | 971.04M | 953.43M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,062.13M | 1,133.18M | 1,080.45M | 1,107.68M | 1,088.51M | 1,046.06M | 1,067.30M | 1,097.99M | 1,081.95M | 1,058.85M | 1,026.63M | 1,073.38M | 1,036.04M | 1,057.82M | 1,029.36M | 1,021.01M | 1,021.06M | 1,000.17M | 982.32M | 965.03M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 227.80M | 237.99M | 210.28M | 236.19M | 218.56M | 151.21M | 170.43M | 170.10M | 144.98M | 104.95M | 94.46M | 132.86M | 140.23M | 149.92M | 101.18M | 97.91M | 100.99M | 110.32M | 98.73M | 81.76M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 749.68M | 758.59M | 772.92M | 781.51M | 782.91M | 769.68M | 721.77M | 701.18M | 694.92M | 695.17M | 700.14M | 659.72M | 656.77M | 654.42M | 651.94M | 648.92M | 620.76M | 604.89M | 601.68M | 604.94M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 749.68M | 758.59M | 772.92M | 781.51M | 782.91M | 769.68M | 721.77M | 701.18M | 694.92M | 695.17M | 700.14M | 659.72M | 656.77M | 654.42M | 651.94M | 648.92M | 620.76M | 604.89M | 601.68M | 604.94M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,811.81M | 1,891.77M | 1,853.37M | 1,889.19M | 1,871.41M | 1,815.73M | 1,789.07M | 1,799.17M | 1,776.88M | 1,754.02M | 1,726.77M | 1,733.10M | 1,692.81M | 1,712.24M | 1,681.30M | 1,669.93M | 1,641.82M | 1,605.06M | 1,584.01M | 1,569.97M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 6.36M | 6.36M | 6.36M | 6.36M | 6.77M | 7.98M | 8.56M | 2.20M | 8.56M | 8.56M | 10.11M | 10.11M | 10.11M | 10.11M | 10.11M | 10.10M | 10.11M | 10.11M | 10.10M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.62M | 631.88M | -4.83M | -4.93M | -4.49M | -4.59M | 658.07M | 662.12M | 653.55M | 653.43M | -3.93M | -3.83M | 655.43M | 652.48M | -3.38M | -3.35M | 615.06M | 598.33M | -3.40M | 597.18M |