|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 308.60M | 300.70M | 308.90M | 2.30M | 239.70M | 261.10M | 198.80M | 7.60M | 125.80M | 149.50M | 110.40M | 113.70M | 84.10M | 139.60M | 94.70M | 124.00M | 94.30M | 99.30M | 104.60M | 134.90M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 308.60M | 300.70M | 308.90M | 2.30M | 239.70M | 261.10M | 198.80M | 7.60M | 125.80M | 149.50M | 110.40M | 113.70M | 84.10M | 139.60M | 94.70M | 124.00M | 94.30M | 99.30M | 104.60M | 134.90M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 244.30M | 370.50M | 287.70M | 299.40M | 242.90M | 345.90M | 261.70M | 278.00M | 201.90M | 311.80M | 253.00M | 235.00M | 201.10M | 293.00M | 255.90M | 273.40M | 187.00M | 296.50M | 248.30M | 236.40M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 244.30M | 370.50M | 287.70M | 299.40M | 242.90M | 345.90M | 261.70M | 278.00M | 201.90M | 311.80M | 253.00M | 235.00M | 201.10M | 293.00M | 255.90M | 273.40M | 187.00M | 296.50M | 248.30M | 237.00M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 298.10M | 279.30M | 299.40M | 281.40M | 379.10M | 380.40M | 367.50M | 334.50M | 353.20M | 302.30M | 282.50M | 264.20M | 310.30M | 282.00M | 270.80M | 250.20M | 322.20M | 290.70M | 282.50M | 265.00M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.70M | 64.40M | 72.40M | 68.10M | 89.40M | 77.50M | 71.40M | 47.00M | 70.40M | 65.40M | 52.90M | 48.80M | 72.50M | 67.60M | 64.20M | 47.90M | 72.40M | 61.10M | 57.60M | 37.30M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 958.10M | 1,027.50M | 991.30M | 996.00M | 991.50M | 1,082.30M | 927.90M | 892.90M | 784.70M | 840.60M | 728.70M | 676.90M | 715.10M | 811.50M | 757.00M | 725.30M | 730.20M | 1,134.50M | 735.30M | 721.30M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 550.60M | 4.20M | 520.70M | 517.00M | 512.60M | 511.70M | 510.50M | 521.40M | 523.30M | 523.60M | 512.60M | 511.90M | 525.40M | 522.70M | 517.10M | 516.30M | 512.50M | 183.90M | 193.70M | 201.60M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.40M | 37.90M | 37.50M | 42.10M | 44.60M | 40.30M | 41.20M | 40.40M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.90M | 125.70M | 125.70M | 125.30M | 124.70M | 132.00M | 131.90M | 132.70M | 132.80M | 132.80M | 132.80M | 132.80M | 204.40M | 202.20M | 200.00M | 198.90M | 199.70M | 198.80M | 200.30M | 199.40M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.00M | 60.60M | 58.30M | 55.50M | 53.60M | 53.40M | 54.00M | 56.40M | 55.00M | 55.20M | 54.00M | 49.50M | 94.70M | 88.60M | 83.40M | 87.90M | 86.60M | 3.40M | 81.70M | 77.90M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 188.90M | 186.30M | 184.00M | 180.80M | 178.30M | 185.40M | 185.90M | 189.10M | 187.80M | 188.00M | 186.80M | 182.30M | 299.10M | 290.80M | 283.40M | 286.80M | 286.30M | 202.20M | 282.00M | 277.30M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.10M | 25.30M | 25.30M | 21.50M | 21.10M | 21.50M | 21.40M | 21.00M | 20.50M | 20.90M | 21.00M | 23.10M | 22.60M | 22.90M | 23.00M | 34.70M | 34.50M | 53.20M | 53.50M | 31.80M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 350.70M | | |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 967.20M | 953.20M | 949.20M | 944.80M | 940.20M | 951.70M | 949.60M | 973.80M | 987.60M | 992.90M | 986.50M | 994.30M | 1,244.90M | 1,225.30M | 1,204.30M | 1,224.80M | 1,224.40M | 859.90M | 1,045.50M | 1,006.80M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,925.30M | 1,980.70M | 1,940.50M | | 1,931.70M | 2,034.00M | 1,877.50M | 7.60M | 1,772.30M | 1,833.50M | 1,715.20M | 1,671.20M | 1,960.00M | 2,036.80M | 1,961.30M | 1,950.10M | 1,954.60M | 1,994.40M | 1,780.80M | 1,728.10M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 185.60M | 180.50M | 173.40M | 162.30M | 208.90M | 212.40M | 158.40M | 170.90M | 167.70M | 159.50M | 126.10M | 138.50M | 184.00M | 157.20M | 133.50M | 157.30M | 175.80M | 153.60M | 128.50M | 144.20M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.50M | 14.30M | 13.70M | 6.50M | 6.30M | 4.80M | 5.20M | 6.00M | 5.90M | 6.30M | 31.50M | 6.00M | 6.10M | 6.20M | 5.80M | 6.20M | 6.20M | 5.60M | 5.60M | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 275.10M | 194.80M | 187.10M | 168.80M | 215.20M | 217.20M | 163.60M | 176.90M | 173.60M | 165.80M | 157.60M | 144.50M | 190.10M | 163.40M | 139.30M | 163.50M | 182.00M | 159.20M | 134.10M | 144.20M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 193.30M | | | | 168.90M | | | | 156.30M | | | | 166.20M | | | | 158.10M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 168.20M | 193.60M | 184.80M | 193.30M | 162.60M | 180.40M | 163.90M | 168.90M | 145.90M | 162.50M | 156.70M | 156.30M | 139.10M | 163.20M | 140.20M | 166.20M | 138.50M | 166.40M | 144.00M | 158.10M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.80M | 22.80M | 22.40M | 20.80M | 21.20M | 22.90M | 21.80M | 21.20M | 22.90M | 23.40M | 22.60M | 22.40M | 25.20M | 26.00M | 25.50M | 26.80M | 26.70M | 26.60M | 27.70M | 26.40M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.20M | 4.60M | 3.90M | 2.70M | 1.70M | 2.10M | 1.40M | 13.40M | 13.20M | 2.50M | 2.70M | 1.90M | 2.10M | 2.60M | 2.60M | 3.70M | 1.90M | 2.80M | 1.90M | 4.70M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.50M | 192.30M | 176.80M | 172.80M | 182.60M | 232.70M | 203.00M | 169.10M | 181.70M | 234.50M | 200.10M | 167.60M | 180.20M | 230.90M | 210.30M | 183.00M | 184.70M | 230.50M | 216.60M | 181.90M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 661.60M | 671.70M | 659.20M | 619.70M | 668.30M | 724.70M | 636.90M | 602.30M | 598.70M | 636.70M | 608.50M | 534.70M | 628.40M | 655.80M | 616.70M | 626.40M | 631.40M | 679.50M | 621.10M | 585.50M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 225.00M | 250.00M | 275.00M | 250.00M | 325.00M | 275.00M | | 75.00M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30M | 1.20M | 1.50M | 1.40M | 1.50M | 1.60M | 1.50M | 1.60M | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.50M | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.00M | 55.40M | 57.10M | 99.60M | 65.80M | 61.90M | 62.80M | 101.80M | 83.10M | 84.10M | 79.40M | 117.80M | 90.60M | 85.60M | 116.70M | 124.90M | 85.30M | 78.90M | 293.40M | 321.90M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.10M | 43.60M | 38.90M | 32.90M | 31.30M | 29.30M | 27.90M | 26.10M | 35.90M | 33.60M | 29.70M | 29.20M | 58.70M | 46.10M | 43.90M | 35.70M | 34.90M | 29.80M | 36.50M | 36.20M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.10M | 99.00M | 96.00M | 102.70M | 97.10M | 91.20M | 90.70M | 99.90M | 119.00M | 117.70M | 109.10M | 118.40M | 374.30M | 395.00M | 403.30M | 377.20M | 445.20M | 383.70M | 287.80M | 391.80M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,925.30M | 1,980.70M | 1,940.50M | | 1,931.70M | 2,034.00M | 1,877.50M | 7.60M | 1,772.30M | 1,833.50M | 1,715.20M | 1,671.20M | 1,960.00M | 2,036.80M | 1,961.30M | 1,950.10M | 1,954.60M | 1,994.40M | 1,780.80M | 1,728.10M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 225.00M | 250.00M | 275.00M | 250.00M | 325.00M | 275.00M | | 75.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,149.60M | 1,210.00M | 1,185.30M | 1,218.40M | 1,166.30M | 1,218.10M | 1,149.90M | 1,164.50M | 1,054.60M | 1,079.10M | 997.60M | 1,018.10M | 957.30M | 986.00M | 941.30M | 946.50M | 878.00M | 931.20M | 871.90M | 750.80M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,925.30M | 1,980.70M | 1,940.50M | | 1,931.70M | 2,034.00M | 1,877.50M | 7.60M | 1,772.30M | 1,833.50M | 1,715.20M | 1,671.20M | 1,960.00M | 2,036.80M | 1,961.30M | 1,950.10M | 1,954.60M | 1,994.40M | 1,780.80M | 1,728.10M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.20M | 10.00M | 10.10M | 0.32M | 10.20M | 10.60M | 11.50M | 0.36M | 13.60M | 14.70M | 15.10M | 0.37M | 15.60M | 15.60M | 17.10M | 18.70M | 18.60M | 18.30M | 22.00M | 0.68M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -40.40M | -44.30M | 929.50M | -45.40M | -55.00M | -52.10M | 966.40M | -55.80M | -53.80M | -53.50M | 993.50M | 1,023.70M | 955.60M | 998.70M | 989.50M | 999.70M | 923.50M | 974.20M | 1,032.10M | 1,037.60M |