|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.26M | 52.86M | 121.70M | 106.59M | 141.32M | 137.87M | 149.82M | 187.39M | 166.43M | 235.00M | 249.26M | 296.21M | 12.31M | 11.17M | 14.40M | 19.47M | 16.54M | 18.84M | 35.50M | 19.72M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.26M | 52.86M | 121.70M | 106.59M | 141.32M | 137.87M | 149.82M | 187.39M | 166.43M | 235.00M | 249.26M | 296.21M | 12.31M | 11.17M | 14.40M | 19.47M | 16.54M | 18.84M | 35.50M | 19.72M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 242.90M | 261.11M | 295.86M | 276.75M | 322.34M | 357.05M | 335.60M | 290.31M | 294.92M | 299.55M | 345.94M | 311.74M | 345.81M | 375.87M | 372.40M | 322.99M | 351.11M | 347.20M | 365.34M | 332.21M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 242.90M | 261.11M | 295.86M | 276.75M | 322.34M | 357.05M | 335.60M | 290.31M | 294.92M | 299.55M | 345.94M | 311.74M | 345.81M | 375.87M | 372.40M | 322.99M | 351.11M | 347.20M | 365.34M | 332.21M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.16M | 38.31M | 33.05M | 12.58M | 47.00M | 32.04M | 54.12M | 7.23M | 38.63M | 36.52M | 7.47M | 7.08M | 51.23M | 42.76M | 6.47M | 13.70M | 12.64M | 14.50M | 12.53M | 14.27M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 348.31M | 353.88M | 450.61M | 416.25M | 510.67M | 536.38M | 551.40M | 530.89M | 513.51M | 578.87M | 645.59M | 648.69M | 416.26M | 446.06M | 437.35M | 435.77M | 469.60M | 451.15M | 496.99M | 434.56M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,121.77M | 1,156.94M | 1,202.22M | 1,280.45M | 1,271.57M | 1,352.90M | 1,439.17M | 1,482.62M | 1,568.31M | 1,607.55M | 1,673.50M | 1,763.31M | 2,176.86M | 2,341.23M | 2,481.91M | 2,556.93M | 2,722.12M | 2,811.60M | 2,813.81M | 2,844.35M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.10M | | | | 12.10M | | | | 12.10M | | | | 12.10M | | | | 12.10M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.50M | | | | 20.50M | | | | 20.50M | | | | 20.50M | | | | 15.90M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.03M | 19.74M | 19.45M | 19.16M | 18.87M | 18.58M | 18.36M | 18.15M | 17.94M | 17.72M | 17.51M | 17.30M | 17.08M | 16.87M | 16.66M | 16.44M | 16.23M | 16.02M | 15.80M | 15.59M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.86M | | | | 76.75M | | | | 77.95M | | | | 85.91M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.73M | 10.87M | 11.99M | 21.60M | 27.36M | 34.63M | 23.93M | 22.60M | 27.55M | 22.54M | 22.60M | 35.53M | 25.99M | 25.52M | 24.88M | 30.88M | 32.77M | 33.62M | 35.51M | 37.88M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,262.27M | 1,293.51M | 1,338.65M | 1,428.99M | 1,421.68M | 1,511.48M | 1,588.92M | 1,643.82M | 1,729.29M | 1,758.24M | 1,839.73M | 1,934.87M | 2,349.45M | 2,511.06M | 2,644.78M | 2,731.09M | 2,895.62M | 3,006.58M | 3,003.97M | 3,048.12M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,610.59M | 1,647.39M | 1,789.26M | 1,845.25M | 1,932.35M | 2,047.86M | 2,140.32M | 2,174.71M | 2,242.80M | 2,337.11M | 2,485.32M | 2,583.57M | 2,765.71M | 2,957.12M | 3,082.12M | 3,166.86M | 3,365.22M | 3,457.73M | 3,500.96M | 3,482.68M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.61M | 100.50M | 140.77M | 114.01M | 130.16M | 145.30M | 114.70M | 99.79M | 108.36M | 98.25M | 112.59M | 141.88M | 153.49M | 155.59M | 161.24M | 114.56M | 155.00M | 128.99M | 112.53M | 107.42M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.61M | 100.50M | 140.77M | 114.01M | 130.16M | 145.30M | 114.70M | 99.79M | 108.36M | 98.25M | 112.59M | 141.88M | 153.49M | 155.59M | 161.24M | 114.56M | 155.00M | 128.99M | 112.53M | 107.42M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.01M | 65.19M | 77.54M | 73.11M | 62.12M | 78.94M | 79.19M | 66.68M | 54.71M | 63.15M | 77.72M | 75.51M | 55.32M | 62.61M | 70.61M | 49.95M | 57.60M | 61.91M | 72.32M | 50.72M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.96M | 29.26M | 37.34M | 38.55M | 61.62M | 49.22M | 74.80M | 22.68M | 43.28M | 42.02M | 46.05M | 41.64M | 58.33M | 39.68M | 41.58M | 38.04M | 45.53M | 33.86M | 37.41M | 32.34M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.05M | 21.65M | 20.25M | 19.40M | 18.37M | 17.93M | 15.91M | 14.52M | 14.45M | 11.68M | 10.97M | 10.17M | 7.50M | 7.58M | 6.76M | 5.31M | 3.77M | 1.97M | 1.20M | 0.98M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.34M | 19.76M | 20.10M | 21.57M | 21.99M | 22.16M | 22.75M | 24.93M | 25.26M | 25.39M | 26.80M | 25.76M | 26.53M | 26.06M | 25.68M | 27.37M | 27.93M | 28.97M | 27.00M | 27.89M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 307.26M | 284.89M | 338.62M | 321.35M | 339.12M | 339.15M | 338.47M | 274.08M | 270.53M | 267.29M | 299.23M | 322.06M | 337.77M | 327.83M | 346.67M | 278.36M | 327.70M | 302.81M | 295.90M | 265.38M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.96M | 39.38M | 34.93M | 31.01M | 26.51M | 21.36M | 18.94M | 16.49M | 12.05M | 9.68M | 7.96M | 6.32M | 76.55M | 169.10M | 184.20M | 194.98M | 291.76M | 307.12M | 218.00M | 163.00M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.14M | 123.00M | 124.90M | 124.14M | 122.11M | 123.23M | 124.96M | 145.77M | 151.51M | 158.54M | 163.27M | 231.88M | 157.63M | 159.93M | 161.87M | 296.86M | 224.31M | 236.54M | 287.12M | 284.37M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.37M | 88.21M | 86.98M | 88.41M | 84.06M | 85.52M | 87.39M | 98.58M | 93.65M | 88.51M | 102.85M | 96.46M | 98.19M | 97.48M | 92.33M | 96.80M | 94.53M | 106.28M | 102.17M | 113.12M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 305.71M | 48.76M | 305.91M | 303.57M | 301.74M | 74.83M | 295.37M | 60.44M | 64.12M | 323.60M | 62.55M | 320.01M | 66.64M | 493.21M | 65.57M | 577.23M | 677.10M | 718.39M | 71.73M | 639.60M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 307.26M | 535.48M | 338.62M | 321.35M | 339.12M | 569.26M | 338.47M | 534.93M | 527.74M | 267.29M | 573.31M | 322.06M | 670.14M | 327.83M | 785.07M | 278.36M | 327.70M | 302.81M | 903.20M | 265.38M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 612.97M | 584.24M | 644.53M | 624.92M | 640.86M | 644.09M | 633.84M | 595.37M | 591.86M | 590.89M | 635.86M | 642.07M | 736.78M | 821.04M | 850.64M | 855.59M | 1,004.79M | 1,021.20M | 974.93M | 904.98M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.02M | 61.03M | 55.17M | 50.40M | 44.88M | 39.30M | 34.85M | 31.01M | 26.50M | 21.36M | 18.93M | 16.49M | 84.05M | 176.68M | 190.96M | 200.29M | 295.53M | 309.09M | 219.20M | 163.98M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 997.62M | 1,063.16M | 1,144.73M | 1,220.33M | 1,291.49M | 1,403.76M | 1,506.48M | 1,579.34M | 1,650.94M | 1,746.22M | 1,849.46M | 1,941.49M | 2,028.94M | 2,136.09M | 2,231.49M | 2,311.27M | 2,360.43M | 2,436.52M | 2,526.03M | 2,577.70M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 997.62M | 1,063.16M | 1,144.73M | 1,220.33M | 1,291.49M | 1,403.76M | 1,506.48M | 1,579.34M | 1,650.94M | 1,746.22M | 1,849.46M | 1,941.49M | 2,028.94M | 2,136.09M | 2,231.49M | 2,311.27M | 2,360.43M | 2,436.52M | 2,526.03M | 2,577.70M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,610.59M | 1,647.39M | 1,789.26M | 1,845.25M | 1,932.35M | 2,047.86M | 2,140.32M | 2,174.71M | 2,242.80M | 2,337.11M | 2,485.32M | 2,583.57M | 2,765.71M | 2,957.12M | 3,082.12M | 3,166.86M | 3,365.22M | 3,457.73M | 3,500.96M | 3,482.68M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 733.83M | 796.30M | 876.01M | 949.77M | 1,029.20M | 1,138.44M | 1,236.34M | 1,307.20M | 1,383.29M | 1,474.61M | 1,572.83M | 1,662.05M | 1,752.75M | 1,855.27M | 1,948.02M | 2,024.12M | 2,073.93M | 2,145.32M | 2,231.64M | 2,279.16M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.10M | 0.10M | 0.06M | 0.08M | 0.08M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.05M | 0.07M | 0.07M | 0.07M | 0.03M | 0.07M | 0.07M | 0.07M | 0.05M |