|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 233.20M | 262.14M | 219.52M | 219.50M | 170.35M | 150.93M | 139.19M | 274.71M | 209.98M | 258.06M | 191.80M | 204.64M | 131.50M | 180.46M | 139.41M | 189.92M | 144.76M | 111.71M | 108.72M | 112.42M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.79M | 40.51M | 40.39M | 44.04M | 9.90M | 29.57M | 9.05M | 15.09M | 13.74M | 16.36M | 14.64M | 15.17M | 11.56M | 11.76M | 11.06M | 13.48M | 2.48M | 0.14M | 0.14M | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 272.99M | 302.66M | 259.91M | 263.54M | 180.24M | 180.50M | 148.25M | 289.80M | 223.72M | 274.41M | 206.44M | 219.81M | 143.06M | 192.22M | 150.48M | 203.41M | 147.24M | 111.85M | 108.86M | 112.42M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.73M | 24.60M | 36.52M | 364.98M | 39.42M | 13.10M | 48.60M | 37.94M | 46.14M | 41.33M | 58.54M | 40.25M | 44.46M | 36.62M | 56.30M | 45.65M | 70.83M | 86.21M | 91.28M | 91.85M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 285.16M | 254.54M | 347.75M | 364.98M | 390.16M | 344.72M | 341.14M | 248.23M | 283.89M | 256.63M | 342.87M | 320.72M | 380.61M | 341.97M | 426.41M | 348.66M | 387.71M | 289.94M | 333.20M | 311.56M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 294.89M | 279.14M | 384.27M | 729.96M | 429.58M | 357.81M | 389.74M | 286.17M | 330.03M | 297.96M | 401.41M | 360.97M | 425.07M | 378.59M | 482.70M | 394.31M | 458.54M | 376.15M | 424.48M | 403.42M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.56M | 125.53M | 201.20M | 255.21M | 233.38M | 306.55M | 244.31M | 228.75M | 179.94M | 207.84M | 205.69M | 228.99M | 201.96M | 241.64M | 268.67M | 257.62M | 238.64M | 436.97M | 476.03M | 417.02M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.67M | 20.55M | 19.18M | 20.84M | 21.23M | 12.22M | 25.53M | 22.99M | 22.27M | 24.28M | 24.33M | 16.05M | 28.32M | 28.45M | 28.04M | 34.46M | 34.91M | 54.00M | 56.76M | 46.76M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 734.53M | 743.78M | 881.10M | 944.66M | 868.10M | 906.41M | 817.25M | 843.56M | 768.03M | 827.90M | 853.58M | 854.83M | 807.29M | 860.11M | 944.84M | 894.70M | 886.01M | 997.78M | 1,092.71M | 1,000.70M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.67M | | | | 8.66M | | | | 1.98M | | | | 3.78M | | | | 4.39M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.97M | | | | 0.89M | | | | 0.93M | | | | 1.32M | | | | 6.85M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.46M | 38.21M | 36.84M | 35.79M | 36.44M | 35.00M | 36.86M | 40.66M | 41.52M | 42.27M | 44.92M | 47.20M | 47.49M | 49.06M | 52.91M | 57.39M | 65.85M | 104.42M | 112.30M | 115.80M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 167.98M | 168.43M | 167.96M | 15.24M | 168.41M | 167.96M | 167.65M | 168.09M | 168.23M | 168.97M | 168.61M | 180.00M | 180.87M | 183.37M | 181.91M | 183.74M | 187.44M | 266.60M | 273.84M | 254.52M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.75M | 114.53M | 113.14M | 112.09M | 110.33M | 107.17M | 102.97M | 101.19M | 100.83M | 101.05M | 99.82M | 126.27M | 124.44M | 122.88M | 108.31M | 113.43M | 6.30M | 1.50M | 277.27M | 281.42M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 282.73M | 282.95M | 281.10M | 127.33M | 278.74M | 275.13M | 270.62M | 269.28M | 269.05M | 270.01M | 268.43M | 306.27M | 305.31M | 306.26M | 290.21M | 297.17M | 193.74M | 268.10M | 551.10M | 535.94M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.41M | 5.42M | 4.96M | 4.58M | 6.25M | 6.52M | 6.95M | 1.75M | 1.96M | 2.13M | 1.57M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 2.17M | 1.39M | 3.22M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.22M | 4.57M | 4.33M | 4.18M | 4.30M | 4.03M | 3.65M | 12.07M | 11.75M | 10.86M | 10.57M | 16.25M | 15.99M | 15.55M | 20.17M | 22.21M | 22.04M | 21.64M | 21.36M | 22.76M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 434.41M | 429.36M | 418.96M | 410.88M | 410.42M | 406.88M | 408.99M | 414.43M | 437.09M | 442.35M | 438.64M | 493.11M | 496.86M | 514.96M | 512.28M | 517.08M | 541.19M | 897.30M | 906.81M | 913.58M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,168.94M | 1,173.14M | 1,300.06M | 1,355.54M | 1,278.53M | 1,313.29M | 1,226.23M | 1,257.99M | 1,205.12M | 1,270.24M | 1,292.23M | 1,347.94M | 1,304.15M | 1,375.06M | 1,457.13M | 1,411.77M | 1,427.20M | 1,895.08M | 1,999.53M | 1,914.28M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.01M | 91.82M | 121.84M | 136.77M | 121.43M | 105.13M | 99.17M | 130.54M | 101.68M | 130.42M | 140.62M | 161.14M | 170.15M | 189.77M | 225.59M | 206.89M | 217.19M | 235.72M | 254.35M | 197.25M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.01M | 91.82M | 121.84M | 136.77M | 121.43M | 105.13M | 99.17M | 130.54M | 101.68M | 130.42M | 140.62M | 161.14M | 170.15M | 189.77M | 225.59M | 206.89M | 217.19M | 235.72M | 254.35M | 197.25M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.76M | 8.92M | 210.99M | 243.16M | 4.74M | 219.00M | 11.42M | 138.52M | 4.11M | 134.47M | 10.19M | 12.07M | 109.17M | 143.13M | 150.07M | 142.45M | 110.33M | 3.40M | 237.74M | 6.35M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 3.66M | 3.66M | 5.11M | 2.05M | 2.00M | 0.44M | 1.15M | 1.15M | 1.15M | 1.15M | 3.33M | 3.74M | | 7.72M | | | 2.98M | 3.22M | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.36M | 33.56M | 32.06M | 30.76M | 31.61M | 31.07M | 30.23M | 29.50M | 33.98M | 36.59M | 36.52M | 40.34M | 40.02M | 44.96M | 43.81M | 43.17M | 45.53M | 56.18M | 55.96M | 58.83M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.48M | 7.19M | 4.52M | 23.20M | 14.10M | 19.16M | 9.40M | 3.93M | 7.77M | 13.52M | 6.00M | 4.47M | 7.20M | 12.44M | 6.15M | 18.86M | 11.42M | 16.35M | 4.49M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 256.49M | 279.16M | 388.57M | 435.19M | 345.26M | 379.64M | 280.08M | 320.91M | 257.24M | 317.64M | 331.76M | 377.62M | 332.51M | 405.93M | 452.96M | 413.72M | 394.55M | 496.59M | 572.20M | 525.71M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 287.87M | 293.83M | 234.17M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.24M | 8.19M | 8.35M | 8.44M | 8.19M | 9.78M | 9.64M | 12.31M | 16.66M | 17.20M | 16.68M | 18.43M | 18.37M | 24.08M | 26.14M | 28.28M | 28.33M | 30.13M | 35.29M | 37.59M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.77M | 2.92M | 2.56M | 3.38M | 3.38M | 3.38M | 3.38M | 3.92M | 3.92M | 3.92M | 3.92M | 63.92M | 9.02M | 9.08M | 8.78M | 64.48M | 5.07M | 38.57M | 39.87M | 36.14M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.25M | 92.18M | 85.36M | 110.83M | 75.55M | 76.02M | 79.91M | 79.13M | 95.80M | 96.28M | 91.92M | 138.88M | 102.64M | 112.99M | 118.67M | 109.82M | 166.26M | 245.58M | 246.42M | 193.15M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56M | 11.98M | 12.00M | 6.96M | 10.93M | 10.93M | 10.93M | | 10.46M | 10.69M | 10.91M | 13.30M | 11.21M | 5.17M | 5.45M | 0.04M | 3.07M | 1.87M | 15.16M | 14.88M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 367.61M | 378.64M | 480.88M | 528.04M | 424.19M | 459.04M | 363.37M | 414.12M | 356.96M | 417.84M | 427.60M | 486.61M | 449.33M | 537.54M | 591.61M | 535.73M | 520.46M | 1,029.84M | 1,098.23M | 995.41M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 368.18M | 390.62M | 492.88M | 535.00M | 435.12M | 469.97M | 374.30M | 414.12M | 367.42M | 428.53M | 438.51M | 499.91M | 460.55M | 542.71M | 597.06M | 535.77M | 523.52M | 1,031.71M | 1,113.39M | 1,010.29M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 3.66M | 3.66M | 5.11M | 2.05M | 2.00M | 0.44M | 1.15M | 1.15M | 1.15M | 1.15M | 3.33M | 3.74M | | 7.72M | | | 290.84M | 297.05M | 234.17M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 800.77M | 782.52M | 807.18M | 820.54M | 843.41M | 843.32M | 842.30M | 843.86M | 837.70M | 841.72M | 837.04M | 848.03M | 843.61M | 832.36M | 833.92M | 847.72M | 903.68M | 863.36M | 886.13M | 866.39M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 800.77M | 782.52M | 798.83M | 820.54M | 843.41M | 843.32M | 842.30M | 843.86M | 837.70M | 841.72M | 853.71M | 848.03M | 843.61M | 832.36M | 860.07M | 847.72M | 903.68M | 863.36M | 886.13M | 903.98M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,168.94M | 1,173.14M | 1,300.06M | 1,355.54M | 1,278.53M | 1,313.29M | 1,226.23M | 1,257.99M | 1,205.12M | 1,270.24M | 1,292.23M | 1,347.94M | 1,304.15M | 1,375.06M | 1,457.13M | 1,411.77M | 1,427.20M | 1,895.08M | 1,999.53M | 1,914.28M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.59M | 51.66M | 52.43M | 53.47M | 54.49M | 2.96M | 2.96M | 57.66M | 58.73M | 2.15M | 61.82M | 3.73M | 63.67M | 1.63M | 65.03M | 65.09M | 65.29M | 65.31M | 65.32M | 65.67M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,288.32M | 1,312.83M | -29.21M | 1,421.07M | 1,478.81M | -32.73M | 1,555.56M | -35.71M | 1,591.81M | 1,610.49M | -33.43M | 1,679.50M | 1,708.02M | -36.75M | 1,768.21M | 1,787.85M | 1,813.09M | 1,758.36M | 1,763.63M | -29.46M |