|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.30M | 59.60M | 54.10M | 61.60M | 61.10M | 53.70M | 58.20M | 49.60M | 53.40M | 51.20M | 54.80M | 61.60M | 59.90M | 59.50M | 53.10M | 54.50M | 45.60M | 50.80M | 44.80M | 46.70M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.30M | 59.60M | 54.10M | 61.60M | 61.10M | 53.70M | 58.20M | 49.60M | 53.40M | 51.20M | 54.80M | 61.60M | 59.90M | 59.50M | 53.10M | 54.50M | 45.60M | 50.80M | 44.80M | 46.70M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 243.90M | 253.70M | 223.60M | 299.50M | 294.80M | 285.60M | 246.30M | 256.80M | 256.90M | 265.80M | 263.30M | 283.80M | 275.50M | 276.50M | 249.50M | 277.20M | 282.50M | 275.00M | 265.00M | 278.40M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.70M | 50.00M | 55.00M | 56.60M | 51.30M | 46.10M | 56.70M | 60.30M | 66.80M | 79.30M | 59.90M | 60.70M | 52.10M | 55.10M | 45.30M | 51.20M | 50.60M | 52.00M | 49.40M | 53.00M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 298.60M | 303.70M | 278.60M | 356.10M | 346.10M | 331.70M | 303.00M | 317.10M | 323.70M | 345.10M | 323.20M | 344.50M | 327.60M | 331.60M | 294.80M | 328.40M | 333.10M | 327.00M | 314.40M | 331.40M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 364.10M | 386.40M | 352.40M | 401.50M | 413.10M | 433.00M | 406.50M | 410.00M | 405.90M | 404.20M | 411.10M | 428.50M | 427.80M | 430.80M | 422.90M | 419.80M | 425.90M | 428.40M | 420.90M | 426.60M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.80M | 78.80M | 25.20M | 86.30M | 81.70M | 80.40M | 89.20M | 121.20M | 127.00M | 141.30M | 95.20M | 109.80M | 100.90M | 119.20M | 110.50M | 118.50M | 119.80M | 132.80M | 121.80M | 120.10M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 753.10M | 778.50M | 775.50M | 848.90M | 850.70M | 852.70M | 932.40M | 945.60M | 952.00M | 965.00M | 824.40M | 883.70M | 864.10M | 886.00M | 836.00M | 870.00M | 873.80M | 887.00M | 852.50M | 871.80M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 235.60M | 232.40M | 179.20M | 228.20M | 224.80M | 226.80M | 181.10M | 181.00M | 183.20M | 182.50M | 184.90M | 184.00M | 184.10M | 187.90M | 182.90M | 186.70M | 190.30M | 194.00M | 198.50M | 201.60M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 113.30M | 112.00M | 106.00M | 105.20M | 102.40M | 106.40M | 108.90M | 109.70M | 109.80M | 108.80M | 110.20M | 114.20M | 114.10M | 115.70M | 111.70M | 113.30M | 116.00M | 115.70M | 115.80M | 115.00M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.60M | 83.00M | 81.70M | 79.60M | 75.50M | 76.10M | 78.70M | 77.70M | 76.30M | 73.80M | 73.30M | 76.30M | 74.50M | 74.40M | 71.90M | 71.70M | 72.60M | 70.80M | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 198.90M | 195.00M | 187.70M | 184.80M | 177.90M | 182.50M | 187.60M | 187.40M | 186.10M | 182.60M | 183.50M | 190.50M | 188.60M | 190.10M | 183.60M | 185.00M | 188.60M | 186.50M | 115.80M | 115.00M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.30M | 97.10M | 56.90M | 105.30M | 105.20M | 107.00M | 107.20M | 81.40M | 81.10M | 102.50M | 75.10M | 99.40M | 100.00M | 99.20M | 85.30M | 124.30M | 125.30M | 126.80M | 93.30M | 92.80M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 594.20M | 591.40M | 584.50M | 582.40M | 567.60M | 578.60M | 504.20M | 501.80M | 499.80M | 491.50M | 516.30M | 481.40M | 516.50M | 520.60M | 529.10M | 549.60M | 547.90M | 549.60M | 567.10M | 564.70M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,347.30M | 1,369.90M | 1,360.00M | 1,431.30M | 1,418.30M | 1,431.30M | 1,436.60M | 1,447.40M | 1,451.80M | 1,456.50M | 1,340.70M | 1,365.10M | 1,380.60M | 1,406.60M | 1,365.10M | 1,419.60M | 1,421.70M | 1,436.60M | 1,419.60M | 1,436.50M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 178.10M | 185.60M | 178.30M | 226.90M | 226.00M | 225.20M | 221.00M | 220.50M | 207.30M | 202.10M | 204.00M | 199.30M | 194.70M | 202.10M | 194.80M | 199.10M | 196.80M | 197.90M | 199.80M | 200.60M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 178.10M | 185.60M | 178.30M | 226.90M | 226.00M | 225.20M | 221.00M | 220.50M | 207.30M | 202.10M | 204.00M | 199.30M | 194.70M | 202.10M | 194.80M | 199.10M | 196.80M | 197.90M | 199.80M | 200.60M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 116.40M | 122.10M | 42.80M | 139.50M | 111.00M | 119.30M | 94.40M | 163.80M | 159.80M | 191.80M | 107.80M | 170.30M | 137.50M | 137.40M | 147.20M | 142.70M | 119.60M | 129.70M | 147.60M | 145.10M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.30M | 8.90M | 6.30M | 9.90M | 10.30M | 10.60M | 10.90M | 12.80M | 12.50M | 12.20M | 9.40M | 12.30M | 13.10M | 10.20M | 8.40M | 7.50M | 8.70M | 8.30M | 8.30M | 6.40M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.00M | 13.30M | 10.60M | 12.80M | 12.20M | 13.60M | 11.20M | 11.00M | 10.80M | 10.90M | 10.60M | 11.60M | 11.70M | 11.60M | 10.70M | 11.50M | 11.10M | 10.90M | 10.90M | 10.50M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.70M | | | | 52.60M | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 315.80M | 329.90M | 349.00M | 389.10M | 359.50M | 368.70M | 448.60M | 445.40M | 432.70M | 451.40M | 363.60M | 393.50M | 357.00M | 361.30M | 361.10M | 360.80M | 336.20M | 346.80M | 366.60M | 362.60M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 570.20M | 592.10M | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.30M | 12.10M | 10.70M | 10.90M | 11.40M | 11.20M | 11.40M | 11.50M | 11.00M | 10.70M | 9.50M | 9.00M | 8.10M | 7.10M | 6.30M | 5.60M | 5.20M | 4.00M | 1.90M | 1.60M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.40M | | | | 43.80M | 37.30M | 42.30M | 34.40M | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.70M | | | | 10.60M | | | | 9.00M | | | | 66.10M | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.90M | 54.20M | 45.90M | 51.40M | 47.60M | 48.70M | 43.70M | 41.20M | 38.70M | 36.30M | 61.30M | 33.60M | 32.30M | 32.10M | 29.80M | 34.60M | 32.80M | 31.60M | 30.40M | 28.20M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.20M | 56.00M | 12.20M | 43.70M | 41.80M | 39.90M | 10.70M | 20.80M | 21.70M | 22.40M | 10.40M | 20.60M | 19.10M | 19.10M | 18.80M | 19.50M | 19.70M | 20.30M | 19.10M | 18.50M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 678.30M | 702.30M | 686.20M | 714.30M | 745.00M | 763.00M | 720.10M | 723.10M | 733.50M | 717.80M | 687.20M | 711.50M | 721.70M | 702.30M | 666.90M | 696.20M | 709.20M | 711.00M | 670.20M | 692.90M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 994.10M | 1,032.20M | 1,035.20M | 1,103.40M | 1,104.50M | 1,131.70M | 1,168.70M | 1,168.50M | 1,166.20M | 1,169.20M | 1,050.80M | 1,067.60M | 1,078.70M | 1,063.60M | 1,028.00M | 1,064.80M | 1,045.40M | 1,061.80M | 1,038.70M | 1,055.50M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 578.50M | 601.00M | 6.30M | 9.90M | 10.30M | 10.60M | 10.90M | 12.80M | 12.50M | 12.20M | 9.40M | 12.30M | 13.10M | 10.20M | 8.40M | 7.50M | 8.70M | 8.30M | 8.30M | 6.40M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 353.20M | 337.70M | 324.80M | 327.90M | 313.80M | 299.60M | 267.90M | 278.90M | 285.60M | 287.30M | 289.90M | 297.50M | 301.90M | 343.00M | 337.10M | 354.80M | 376.30M | 374.80M | 380.90M | 381.00M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 353.20M | 337.70M | 324.80M | 327.90M | 313.80M | 299.60M | 267.90M | 278.90M | 285.60M | 287.30M | 289.90M | 297.50M | 301.90M | 343.00M | 337.10M | 354.80M | 376.30M | 374.80M | 380.90M | 379.40M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,347.30M | 1,369.90M | 1,360.00M | 1,431.30M | 1,418.30M | 1,431.30M | 1,436.60M | 1,447.40M | 1,451.80M | 1,456.50M | 1,340.70M | 1,365.10M | 1,380.60M | 1,406.60M | 1,365.10M | 1,419.60M | 1,421.70M | 1,436.60M | 1,419.60M | 1,436.50M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73M | 0.10M | 0.19M | 0.64M | 0.05M | 0.05M | 3.85M | 0.72M | 0.78M | 0.05M | 0.76M | 0.75M | 0.61M | 0.68M | 4.06M | 0.67M | 0.46M | 0.67M | 0.65M | 0.64M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.20M | | | | 238.80M | | | | 240.10M | | | | 265.20M | | | | 281.80M | |