|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 244.70M | 236.99M | 273.97M | 263.77M | 255.04M | 199.49M | 160.03M | 198.43M | 211.97M | 207.53M | 180.26M | 140.63M | 178.56M | 200.35M | 247.50M | 191.13M | 251.77M | 245.50M | 286.21M | 342.07M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.98M | 2.49M | 3.50M | 2.25M | 3.40M | 1.82M | 3.65M | 2.12M | 4.22M | 2.21M | 3.40M | 2.29M | 3.27M | 8.23M | 3.78M | 2.80M | 4.08M | 5.20M | 7.42M | 2.46M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 248.67M | 239.48M | 277.46M | 266.01M | 258.43M | 201.30M | 163.68M | 200.54M | 216.19M | 209.74M | 183.66M | 142.92M | 181.84M | 208.58M | 251.28M | 193.93M | 255.85M | 250.71M | 293.63M | 344.52M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 198.14M | 171.80M | 177.10M | 182.74M | 185.00M | 177.40M | 215.13M | 208.56M | 204.26M | 219.11M | 234.62M | 234.91M | 239.28M | 233.56M | 211.59M | 253.93M | 226.69M | 233.64M | 217.10M | 261.46M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.80M | 1.00M | 1.20M | | 0.90M | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 198.14M | 171.80M | 177.10M | 184.54M | 186.00M | 178.60M | 215.13M | 209.46M | 204.26M | 219.11M | 234.62M | 234.91M | 239.28M | 233.56M | 211.59M | 253.93M | 226.69M | 233.64M | 217.10M | 261.46M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.89M | 87.86M | 88.49M | 81.67M | 81.36M | 79.43M | 81.89M | 86.38M | 90.60M | 94.99M | 99.86M | 102.36M | 103.09M | 111.38M | 114.51M | 122.94M | 135.57M | 135.38M | 132.73M | 132.77M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.25M | 30.42M | 27.98M | 28.43M | 30.85M | 38.96M | 32.42M | 29.87M | 26.73M | 33.99M | 45.44M | 44.25M | 46.37M | 40.84M | 42.08M | 44.21M | 52.06M | 58.62M | 50.83M | 52.83M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 577.39M | 559.48M | 576.46M | 579.88M | 582.79M | 524.46M | 493.12M | 525.35M | 537.78M | 557.82M | 563.58M | 524.44M | 570.58M | 594.37M | 619.46M | 615.00M | 670.17M | 678.34M | 694.29M | 791.58M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 974.66M | 961.60M | 952.58M | 942.61M | 900.76M | 867.52M | 915.25M | 905.41M | 900.80M | 882.27M | 927.77M | 951.81M | 984.21M | 1,048.52M | 1,076.22M | 1,129.68M | 1,163.15M | 1,145.40M | 1,152.67M | 1,147.58M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.42M | 20.15M | 18.60M | 17.59M | 17.00M | 17.00M | 17.00M | 17.00M | 17.11M | 19.63M | 19.89M | 20.32M | 20.50M | 20.83M | 22.42M | 23.13M | 23.31M | 23.30M | 23.85M | 24.36M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 151.32M | | | | | | | 150.84M | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 151.32M | | | | | | | 150.84M | | | | | | | | | |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.22M | 5.43M | 5.43M | 90.70M | 126.35M | 125.56M | 145.65M | 149.07M | 153.25M | 147.78M | 138.10M | 138.90M | 137.65M | 145.28M | 142.87M | 155.66M | 171.43M | 171.34M | 198.79M | 196.28M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,336.26M | 1,301.76M | 1,288.33M | 1,244.39M | 1,259.59M | 1,238.88M | 1,318.88M | 1,373.16M | 1,358.18M | 1,331.87M | 1,373.69M | 1,391.33M | 1,406.68M | 1,493.94M | 1,505.79M | 1,557.19M | 1,617.85M | 1,591.41M | 1,616.97M | 1,613.70M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,913.65M | 1,861.24M | 1,864.79M | 1,824.28M | 1,842.37M | 1,763.34M | 1,812.00M | 1,898.52M | 1,895.95M | 1,889.69M | 1,937.28M | 1,915.78M | 1,977.26M | 2,088.31M | 2,125.25M | 2,172.19M | 2,288.03M | 2,269.75M | 2,311.26M | 2,405.28M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.84M | 60.08M | 60.30M | 63.50M | 87.25M | 73.37M | 89.61M | 75.21M | 79.68M | 73.27M | 87.89M | 86.96M | 83.63M | 92.88M | 83.46M | 99.28M | 109.19M | 90.84M | 86.29M | 80.34M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.84M | 60.08M | 60.30M | 63.50M | 87.25M | 73.37M | 89.61M | 75.21M | 79.68M | 73.27M | 87.89M | 86.96M | 83.63M | 92.88M | 83.46M | 99.28M | 109.19M | 90.84M | 86.29M | 80.34M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.05M | 44.76M | 47.53M | 53.42M | 40.62M | 40.11M | 45.21M | 42.31M | 41.45M | 47.17M | 52.69M | 48.16M | 45.53M | 48.95M | 54.41M | 47.16M | 49.73M | 52.62M | 68.65M | 61.78M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.61M | 24.46M | 28.50M | 21.28M | 26.57M | 20.00M | 22.25M | 17.75M | 22.98M | 19.39M | 27.63M | 20.91M | 26.21M | 21.71M | 28.95M | 22.09M | 27.93M | 25.20M | 31.32M | 27.92M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.04M | 13.18M | 13.12M | 12.76M | 11.77M | 10.82M | 11.66M | 12.85M | 13.21M | 12.68M | 13.25M | 13.13M | 15.89M | 16.86M | 18.61M | 19.18M | 24.78M | 22.15M | 27.94M | 27.40M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.75M | 72.39M | 72.70M | 69.87M | 68.55M | 72.89M | 76.26M | 77.45M | 74.76M | 75.20M | 75.29M | 75.86M | 74.09M | 78.13M | 78.36M | 78.32M | 81.16M | 80.12M | 77.04M | 74.49M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.58M | 18.72M | 17.59M | 13.41M | 10.04M | 11.90M | 6.65M | 15.58M | 22.64M | 41.15M | 8.18M | 9.61M | 13.95M | 22.50M | 16.23M | 19.14M | 21.14M | 30.45M | 22.76M | 28.41M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.40M | 12.60M | 12.60M | 12.93M | 12.93M | 13.81M | 14.30M | 14.09M | 21.59M | 21.44M | 20.33M | 24.70M | 20.10M | 19.98M | 15.19M | 33.40M | 48.85M | 53.90M | 53.94M | 27.69M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 293.93M | 279.12M | 288.43M | 287.75M | 337.83M | 294.41M | 285.59M | 274.41M | 293.82M | 325.70M | 309.79M | 303.42M | 306.11M | 324.18M | 325.90M | 334.68M | 371.13M | 355.30M | 365.23M | 367.44M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 525.57M | 518.63M | 517.69M | 512.91M | 502.60M | 492.87M | 499.76M | 538.15M | 539.64M | 531.32M | 534.82M | 530.94M | 578.32M | 612.21M | 671.17M | 682.76M | 680.41M | 652.81M | 643.51M | 727.41M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.30M | 33.65M | 28.89M | 529.96M | 12.63M | 6.48M | 367.61M | 15.33M | 13.10M | 8.98M | 363.31M | | | | | | | | | |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.39M | -0.45M | -0.40M | -0.40M | 1.50M | -0.37M | -0.37M | -0.34M | 6.80M | -0.48M | -0.45M | -0.41M | -0.43M | -0.41M | -0.38M | -0.34M | -0.08M | -0.12M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.80M | 44.41M | 39.88M | 39.81M | 41.74M | 37.37M | 48.63M | 39.23M | 14.77M | 11.56M | 157.73M | 41.59M | 36.92M | 38.01M | 39.02M | 41.10M | 49.85M | 27.81M | 46.57M | 47.11M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 152.26M | 139.74M | 140.84M | 125.44M | 149.01M | 158.51M | 165.96M | 228.32M | 216.91M | 211.50M | 214.96M | 208.92M | 191.55M | 200.35M | 188.95M | 171.76M | 177.58M | 169.54M | 164.54M | 170.71M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.64M | 6.67M | 4.75M | 4.83M | 5.17M | 4.86M | 5.03M | 4.60M | 4.76M | 5.43M | 11.82M | 10.71M | 15.68M | 14.80M | 8.94M | 10.59M | 25.06M | 28.15M | 31.78M | 33.75M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,044.86M | 1,015.57M | 1,015.73M | 984.09M | 1,043.82M | 989.64M | 1,020.03M | 1,095.45M | 1,078.24M | 1,089.06M | 1,102.28M | 1,084.86M | 1,112.90M | 1,174.75M | 1,225.04M | 1,230.30M | 1,278.98M | 1,205.45M | 1,219.86M | 1,312.67M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,051.49M | 1,022.24M | 1,020.48M | 988.91M | 1,048.98M | 994.51M | 1,025.06M | 1,100.05M | 1,083.00M | 1,094.49M | 1,114.10M | 1,095.57M | 1,128.59M | 1,189.55M | 1,233.97M | 1,240.89M | 1,304.04M | 1,233.60M | 1,251.64M | 1,346.42M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 541.61M | 531.82M | 530.81M | 525.67M | 514.37M | 503.69M | 511.42M | 551.00M | 552.85M | 544.00M | 548.07M | 544.07M | 594.21M | 629.07M | 689.78M | 701.95M | 705.19M | 674.95M | 671.45M | 754.81M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 862.16M | 839.00M | 844.31M | 835.37M | 793.39M | 768.83M | 786.94M | 798.47M | 812.95M | 795.20M | 823.18M | 820.21M | 848.67M | 898.76M | 891.27M | 931.30M | 983.99M | 1,036.48M | 1,059.62M | 1,058.87M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 862.16M | 839.00M | 844.31M | 835.37M | 793.39M | 768.83M | 786.94M | 798.47M | 812.95M | 795.20M | 823.18M | 820.21M | 848.67M | 898.76M | 891.27M | 931.30M | 983.99M | 1,036.15M | 1,059.62M | 1,058.87M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,913.65M | 1,861.24M | 1,864.79M | 1,824.28M | 1,842.37M | 1,763.34M | 1,812.00M | 1,898.52M | 1,895.95M | 1,889.69M | 1,937.28M | 1,915.78M | 1,977.26M | 2,088.31M | 2,125.25M | 2,172.19M | 2,288.03M | 2,269.75M | 2,311.26M | 2,405.28M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.94M | 0.56M | 1.97M | 1.52M | 0.19M | 0.28M | 0.47M | 2.47M | 2.55M | 0.01M | 0.09M | 2.60M | 2.69M | 2.69M | 1.55M | 2.77M | 0.19M | 4.12M | 3.18M | 3.42M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 212.81M | 215.59M | -16.14M | -23.45M | -67.86M | -106.45M | -84.06M | -73.93M | 221.59M | -87.02M | -54.64M | -66.75M | 252.73M | -49.88M | -93.67M | 340.12M | -59.87M | -64.40M | 441.74M | 451.02M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |