|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.80M | 13.10M | 13.01M | 13.93M | 14.92M | 14.68M | 14.65M | 47.18M | 76.78M | 65.01M | 16.81M | 12.51M | 11.12M | 7.49M | 11.83M | 19.35M | 20.60M | 24.34M | 27.38M | 26.85M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.53M | 7.92M | 7.80M | 8.03M | 8.98M | 8.24M | 8.56M | 10.00M | 9.99M | 10.11M | 10.49M | 10.77M | 11.76M | 11.57M | 11.69M | 11.59M | 11.99M | 9.86M | 9.79M | 10.35M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.33M | 21.01M | 20.82M | 21.96M | 23.90M | 22.92M | 23.20M | 57.18M | 86.76M | 75.12M | 27.30M | 23.28M | 22.89M | 19.05M | 23.52M | 30.94M | 32.59M | 34.20M | 37.17M | 37.20M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 264.38M | 285.43M | 326.30M | 341.40M | 392.95M | 400.02M | 384.07M | 350.70M | 332.41M | 317.25M | 307.45M | 287.90M | 280.60M | 288.12M | 300.15M | 293.65M | 259.19M | 254.81M | 277.60M | 261.34M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.26M | 26.07M | 1.00M | 0.81M | 1.60M | 24.64M | 0.80M | 0.80M | 28.19M | 2.12M | 1.94M | 0.70M | 11.45M | 142.18M | 180.67M | 1.34M | 226.47M | 2.35M | 2.24M | 46.00M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 265.65M | 311.51M | 327.30M | 342.20M | 394.55M | 424.65M | 384.88M | 351.50M | 360.59M | 319.38M | 309.39M | 288.60M | 292.06M | 430.31M | 480.82M | 294.98M | 485.66M | 257.15M | 279.84M | 307.34M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.11M | 25.61M | 23.84M | 30.21M | 30.77M | 33.61M | 29.43M | 1.00M | 25.54M | 2.10M | 1.90M | 0.70M | 23.93M | 26.87M | 24.70M | 1.30M | 33.32M | 32.32M | 16.81M | 25.81M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 329.88M | 359.16M | 396.14M | 420.69M | 477.75M | 482.63M | 459.22M | 459.65M | 473.83M | 447.90M | 389.22M | 365.47M | 367.12M | 382.81M | 405.75M | 409.81M | 389.09M | 393.38M | 429.01M | 382.84M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 353.36M | 350.34M | 345.52M | 345.58M | 337.02M | 343.73M | 377.19M | 391.15M | 406.47M | 438.66M | 533.95M | 561.09M | 613.64M | 658.02M | 697.94M | 742.37M | 763.85M | 814.78M | 831.83M | 819.50M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 170.73M | 170.73M | 170.73M | 170.73M | 170.73M | 170.73M | 170.73M | 170.73M | 170.73M | 170.73M | 170.73M | 170.73M | 170.73M | 170.73M | 167.26M | 206.76M | 206.76M | 206.76M | 105.62M | 105.62M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.76M | 95.25M | 91.76M | 88.35M | 84.78M | 81.22M | 77.67M | 73.97M | 70.78M | 67.60M | 64.43M | 195.81M | 56.50M | 51.74M | 54.99M | 306.22M | 143.07M | 137.46M | 111.41M | 108.61M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 269.49M | 265.98M | 262.49M | 259.08M | 255.51M | 251.95M | 248.40M | 244.70M | 241.51M | 238.33M | 235.16M | 366.54M | 227.23M | 222.47M | 222.26M | 512.97M | 349.83M | 344.22M | 217.03M | 214.23M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.16M | 2.16M | 2.16M | 2.06M | 2.06M | 2.06M | 2.06M | 1.39M | 1.39M | 1.39M | 1.39M | 1.23M | 1.23M | 1.23M | 1.23M | 0.33M | 0.33M | 0.33M | 0.33M | 1.09M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.93M | 4.21M | 3.93M | 4.21M | 4.41M | 4.95M | 7.87M | 7.05M | 6.82M | 8.98M | 7.01M | 6.50M | 6.91M | 6.03M | 4.10M | 4.58M | 4.01M | 3.43M | 2.82M | 2.39M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 724.79M | 723.06M | 724.87M | 451.44M | 711.41M | 708.84M | 739.96M | 490.88M | 761.47M | 787.47M | 870.05M | 648.30M | 1,017.48M | 1,089.25M | 1,149.15M | 816.37M | 1,411.11M | 1,466.32M | 1,344.93M | 988.86M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,054.67M | 1,082.22M | 1,121.01M | 1,137.49M | 1,189.16M | 1,191.47M | 1,199.18M | 1,203.68M | 1,235.30M | 1,235.37M | 1,259.28M | 1,253.52M | 1,384.60M | 1,472.06M | 1,554.89M | 1,786.84M | 1,800.20M | 1,859.70M | 1,773.94M | 1,771.99M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.58M | 104.26M | 112.86M | 117.84M | 130.52M | 118.65M | 107.54M | 87.14M | 83.66M | 76.73M | 83.89M | 64.10M | 73.95M | 74.02M | 78.44M | 59.98M | 77.95M | 74.85M | 67.64M | 61.05M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.58M | 104.26M | 112.86M | 117.84M | 130.52M | 118.65M | 107.54M | 87.14M | 83.66M | 76.73M | 83.89M | 64.10M | 73.95M | 74.02M | 78.44M | 59.98M | 77.95M | 74.85M | 67.64M | 61.05M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.32M | 14.56M | 41.23M | 13.64M | 55.09M | 7.32M | 41.90M | 15.89M | 5.03M | 41.77M | 19.80M | 3.15M | 18.23M | 19.33M | 21.67M | 35.38M | 31.06M | 3.65M | 66.65M | 59.48M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.60M | | 27.30M | 14.90M | 20.70M | 23.30M | 20.40M | 18.50M | 23.30M | 24.20M | 18.80M | 27.60M | 17.20M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.02M | 60.01M | 60.61M | 61.16M | 60.47M | 52.45M | 62.47M | 65.30M | 67.54M | 70.04M | 69.85M | 70.69M | 73.46M | 79.85M | 85.75M | 88.81M | 91.58M | 97.32M | 105.23M | 114.85M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.69M | 23.26M | 24.21M | 24.57M | 26.91M | 28.26M | 28.25M | 28.23M | 29.15M | 29.61M | 29.12M | 30.00M | 23.37M | 29.80M | 28.17M | 28.56M | 30.54M | 25.30M | 24.44M | 29.38M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.30M | 14.00M | 2.73M | 17.84M | 16.10M | 14.20M | 22.70M | 11.93M | 17.50M | 9.15M | 15.63M | 6.36M | 12.76M | 5.35M | 3.73M | 0.38M | 6.33M | | | 8.05M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 278.92M | 275.21M | 286.43M | 312.71M | 355.83M | 307.85M | 305.40M | 286.90M | 300.30M | 286.28M | 286.95M | 260.42M | 300.60M | 303.64M | 297.36M | 304.57M | 328.85M | 307.97M | 324.27M | 318.09M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 369.01M | 372.15M | 382.98M | 366.19M | 341.23M | 362.87M | 326.70M | 313.20M | 310.18M | 308.00M | 317.36M | 311.24M | 340.65M | 403.95M | 471.70M | 670.27M | 645.15M | 698.17M | 718.95M | 682.72M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.43M | 64.43M | 64.43M | 61.25M | 61.25M | 61.25M | 61.25M | 69.58M | 69.58M | 69.58M | 69.58M | 79.57M | 90.85M | 98.25M | 103.79M | 109.01M | 106.61M | 106.55M | 106.50M | 82.40M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.39M | 80.99M | 90.95M | 85.98M | 90.50M | 83.58M | 82.04M | 77.60M | 82.53M | 77.01M | 69.87M | 63.62M | 65.64M | 53.70M | 46.65M | 50.79M | 71.61M | 90.91M | 85.83M | 144.43M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.15M | 7.54M | 8.41M | 9.15M | 6.64M | 8.95M | 8.78M | 9.46M | 4.40M | 5.10M | 5.37M | 6.49M | 2.92M | 3.62M | 4.42M | 5.17M | 1.59M | 2.41M | 3.48M | 4.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 515.99M | 525.10M | 546.76M | 522.57M | 499.62M | 516.65M | 478.77M | 469.85M | 466.70M | 459.70M | 462.17M | 460.91M | 500.05M | 559.52M | 626.55M | 835.25M | 824.96M | 898.04M | 914.76M | 913.54M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 794.91M | 800.31M | 833.19M | 835.28M | 855.45M | 824.50M | 784.17M | 756.75M | 767.00M | 745.98M | 749.12M | 721.33M | 800.65M | 863.16M | 923.91M | 1,139.81M | 1,153.80M | 1,206.01M | 1,239.04M | 1,231.63M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 429.04M | 432.16M | 443.59M | 427.35M | 401.70M | 415.32M | 389.17M | 378.50M | 377.72M | 378.04M | 387.21M | 381.92M | 414.11M | 483.80M | 557.45M | 759.09M | 736.73M | 795.49M | 824.18M | 797.57M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 259.76M | 281.91M | 287.82M | 302.21M | 333.71M | 366.97M | 415.01M | 446.93M | 468.30M | 489.39M | 510.15M | 532.20M | 583.95M | 608.89M | 630.98M | 647.02M | 646.40M | 653.69M | 534.91M | 540.36M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 259.76M | 281.91M | 287.82M | 302.21M | 333.71M | 366.97M | 415.01M | 446.93M | 468.30M | 489.39M | 510.15M | 532.20M | 583.95M | 608.89M | 630.98M | 647.02M | 646.40M | 653.69M | 534.91M | 540.36M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,054.67M | 1,082.22M | 1,121.01M | 1,137.49M | 1,189.16M | 1,191.47M | 1,199.18M | 1,203.68M | 1,235.30M | 1,235.37M | 1,259.28M | 1,253.52M | 1,384.60M | 1,472.06M | 1,554.89M | 1,786.84M | 1,800.20M | 1,859.70M | 1,773.94M | 1,771.99M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.08M | 0.08M | 0.08M | 4.32M | 0.07M | 0.07M | 0.07M | 4.72M | 0.10M | 0.10M | 4.72M | 0.09M | 0.00M | 0.09M | 0.09M | 0.10M | 0.10M | 0.10M | 0.10M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 312.47M | 335.25M | 342.70M | 356.07M | 395.26M | 437.18M | 482.90M | 513.59M | 535.71M | 556.51M | 576.80M | 595.45M | 553.86M | 581.83M | 605.61M | 623.02M | 626.27M | 631.82M | 511.12M | 512.09M |