|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 118.40M | 295.20M | 257.40M | 164.20M | 104.20M | 108.70M | 56.90M | 53.60M | 102.80M | 76.00M | 132.10M | 96.90M | 92.40M | 99.90M | 102.40M | 91.80M | 74.40M | 145.40M | 149.60M | 124.40M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.00M | 70.90M | 81.40M | 103.20M | 99.90M | 82.50M | 58.00M | 25.10M | 18.80M | 10.30M | 8.80M | 7.40M | 4.90M | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 164.40M | 366.10M | 338.80M | 267.40M | 204.10M | 191.20M | 114.90M | 78.70M | 121.60M | 86.30M | 140.90M | 104.30M | 97.30M | 99.90M | 102.40M | 91.80M | 74.40M | 145.40M | 149.60M | 124.40M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.80M | 93.60M | 91.30M | 101.70M | 109.80M | 102.20M | 101.60M | 119.10M | 111.70M | 115.20M | 114.30M | 118.10M | 117.80M | 125.70M | 121.20M | 120.40M | 137.00M | 118.00M | 115.30M | 123.80M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.80M | 93.60M | 91.30M | 101.70M | 109.80M | 102.20M | 101.60M | 119.10M | 111.70M | 115.20M | 114.30M | 118.10M | 117.80M | 125.70M | 121.20M | 120.40M | 137.00M | 118.00M | 115.30M | 123.80M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.70M | 18.60M | 15.30M | 15.60M | 15.40M | 19.60M | 20.10M | 21.80M | 22.50M | 25.10M | 22.00M | 24.60M | 26.10M | 26.20M | 27.50M | 28.30M | 28.70M | 31.60M | 30.60M | 27.90M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.70M | 0.40M | 21.00M | 18.80M | 17.60M | 19.50M | 20.40M | 24.40M | 17.70M | 17.50M | 19.40M | 24.90M | 21.60M | 24.40M | 16.40M | 14.30M | 14.30M | 13.80M | 12.00M | 34.70M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 538.90M | 498.90M | 484.80M | 427.40M | 367.10M | 352.30M | 274.60M | 261.60M | 294.30M | 265.40M | 313.60M | 290.30M | 291.60M | 293.20M | 298.00M | 287.20M | 284.30M | 344.80M | 332.60M | 312.80M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.20M | 43.40M | 43.50M | 45.70M | 52.80M | 67.50M | 83.40M | 96.30M | 112.00M | 120.70M | 119.00M | 118.50M | 116.30M | 115.40M | 117.40M | 114.00M | 113.00M | 111.40M | 114.00M | 111.50M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.90M | 47.50M | 59.00M | 70.80M | 78.50M | 66.00M | 54.80M | 30.40M | 6.20M | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 240.10M | 239.70M | 239.20M | 238.80M | 237.80M | 236.50M | 286.80M | 287.10M | 287.20M | 286.60M | 287.40M | 287.00M | 286.30M | 286.30M | 286.30M | 286.30M | 51.60M | 51.60M | 51.60M | 47.10M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 426.80M | 414.80M | 404.10M | 393.60M | 382.30M | 370.80M | 379.70M | 369.40M | 358.80M | 356.60M | 349.50M | 340.90M | 319.50M | 312.50M | 262.40M | 257.50M | 170.10M | 163.10M | 153.40M | 145.70M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 666.90M | 654.50M | 643.30M | 632.40M | 620.10M | 607.30M | 666.50M | 656.50M | 646.00M | 643.20M | 636.90M | 627.90M | 605.80M | 598.80M | 548.70M | 543.80M | 221.70M | 214.70M | 205.00M | 192.80M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.80M | 8.00M | 8.30M | 8.20M | 8.80M | 8.30M | 15.50M | 17.50M | 22.10M | 15.80M | 15.40M | 14.90M | 10.40M | 16.50M | 8.50M | 7.70M | 7.10M | 6.60M | 5.60M | 5.60M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 821.40M | 837.00M | 835.90M | 828.00M | 843.10M | 859.70M | 924.10M | 907.70M | 892.90M | 883.70M | 832.90M | 820.20M | 793.50M | 788.10M | 729.60M | 718.90M | 393.00M | 383.30M | 374.00M | 360.90M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,360.30M | 1,335.90M | 1,320.70M | 1,255.40M | 1,210.20M | 1,212.00M | 1,198.70M | 1,169.30M | 1,187.20M | 1,149.10M | 1,146.50M | 1,110.50M | 1,085.10M | 1,081.30M | 1,027.60M | 1,006.10M | 677.30M | 728.10M | 706.60M | 673.70M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.50M | 15.70M | 29.60M | 27.10M | 21.70M | 29.60M | 28.80M | 36.50M | 39.80M | 33.90M | 25.80M | 33.10M | 33.30M | 29.60M | 32.30M | 28.10M | 30.90M | 31.80M | 30.00M | 32.60M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.50M | 15.70M | 29.60M | 27.10M | 21.70M | 29.60M | 28.80M | 36.50M | 39.80M | 33.90M | 25.80M | 33.10M | 33.30M | 29.60M | 32.30M | 28.10M | 30.90M | 31.80M | 30.00M | 32.60M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.90M | 163.20M | 161.70M | 124.80M | 84.40M | 85.30M | 94.30M | 91.70M | 164.30M | 157.60M | 113.90M | 99.20M | 98.30M | 111.20M | 119.00M | 112.10M | 100.60M | 108.30M | 96.90M | 90.50M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.10M | | | | | | | | | | | | | | | | 59.40M | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.70M | 12.80M | 13.00M | 13.40M | 13.30M | 14.00M | 14.10M | 15.10M | 17.00M | 17.80M | 16.20M | 13.80M | 13.30M | 13.50M | 12.80M | 10.90M | 9.00M | 7.90M | 6.90M | 7.10M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.60M | 11.50M | 5.20M | 0.70M | 0.30M | 0.20M | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 271.00M | 203.20M | 204.30M | 166.00M | 119.70M | 129.10M | 137.20M | 143.30M | 221.10M | 209.30M | 155.90M | 146.10M | 148.90M | 154.30M | 164.10M | 151.10M | 199.90M | 148.00M | 133.80M | 130.20M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.40M | 38.50M | 38.50M | 38.70M | 38.80M | 39.00M | 39.60M | 59.30M | | 119.50M | 119.90M | 120.30M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | -0.10M | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.20M | | | | | | | | | | | | 4.00M | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.20M | 40.70M | 128.60M | 29.90M | 23.30M | 10.50M | 3.50M | 4.10M | 3.70M | 2.70M | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.90M | 80.70M | 79.30M | 76.50M | 87.40M | 123.30M | 130.90M | 5.90M | 5.90M | 5.90M | 97.40M | 94.30M | 91.20M | 90.60M | 87.90M | 87.40M | 86.20M | 84.90M | 83.00M | 84.10M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.00M | 32.00M | 32.10M | 28.00M | 4.70M | 27.90M | 43.90M | 11.50M | 11.40M | 40.50M | 48.10M | 40.60M | 34.60M | 34.30M | 2.20M | 2.00M | 1.90M | 1.70M | 1.90M | 1.70M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 426.90M | 335.40M | 320.80M | 277.30M | 258.10M | 267.50M | 269.00M | 322.60M | 440.60M | 425.20M | 315.20M | 309.90M | 310.00M | 315.30M | 324.30M | 299.20M | 287.30M | 353.60M | 336.70M | 334.60M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 457.90M | 367.40M | 352.90M | 305.30M | 262.80M | 295.40M | 312.90M | 334.10M | 452.00M | 465.70M | 363.30M | 350.50M | 344.60M | 349.60M | 326.50M | 301.20M | 289.20M | 355.30M | 338.60M | 336.30M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.10M | | | | | | | | 38.40M | 38.50M | 38.50M | 38.70M | 38.80M | 39.00M | 39.60M | 59.30M | 59.40M | 119.50M | 119.90M | 120.30M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 902.40M | 968.50M | 967.80M | 950.10M | 947.40M | 916.60M | 885.80M | 835.20M | 735.20M | 683.40M | 783.20M | 760.00M | 740.50M | 731.70M | 701.10M | 704.90M | 388.10M | 372.80M | 368.00M | 337.40M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 902.40M | 968.50M | 967.80M | 950.10M | 947.40M | 916.60M | 885.80M | 835.20M | 735.20M | 683.40M | 783.20M | 760.00M | 740.50M | 731.70M | 701.10M | 704.90M | 388.10M | 372.80M | 368.00M | 337.40M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,360.30M | 1,335.90M | 1,320.70M | 1,255.40M | 1,210.20M | 1,212.00M | 1,198.70M | 1,169.30M | 1,187.20M | 1,149.10M | 1,146.50M | 1,110.50M | 1,085.10M | 1,081.30M | 1,027.60M | 1,006.10M | 677.30M | 728.10M | 706.60M | 673.70M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -271.20M | -246.60M | -254.20M | -7.60M | -8.90M | -323.90M | -366.20M | -7.40M | -537.00M | -598.30M | -629.50M | -4.20M | -4.00M | -0.10M | -0.80M | -0.60M | -1087.40M | -0.10M | -1122.70M | -1156.80M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 3.40M | 3.10M | 4.20M | 4.10M | 3.70M | 3.70M | 4.90M | 4.80M | 4.60M | 4.40M | 5.60M | 5.50M | 5.20M | 5.30M | 5.10M | 7.60M | 7.50M | 7.10M | 8.90M |