|
Cash & Equivalents
|
473.34M | 693.96M | 667.59M | 719.54M | 509.12M | 418.93M | 410.70M | 260.07M | 378.61M | 413.61M | 333.33M | 361.93M | 850.48M | 434.77M | 170.21M | 354.09M | 308.96M |
|
Short-term Investments
|
| 4.67M | 67.10M | 25.50M | 121.87M | 10.00M | | | | | 92.14M | 55.00M | | | | 100.00M | 50.00M |
|
Cash & Current Investments
|
473.34M | 698.63M | 734.70M | 745.04M | 630.99M | 428.94M | 410.70M | 260.07M | 378.61M | 413.61M | 425.46M | 416.93M | 850.48M | 434.77M | 170.21M | 454.09M | 358.96M |
|
Receivables - Net
|
| 34.75M | 36.72M | 40.31M | 46.32M | 73.88M | 67.89M | 80.91M | 86.63M | 78.30M | 93.48M | 119.06M | 146.10M | 286.68M | 242.39M | 247.93M | 262.37M |
|
Receivables - Other
|
| | 4.37M | 9.95M | 5.70M | 15.00M | 14.28M | 15.88M | 11.87M | 9.54M | 21.13M | 30.58M | 19.48M | 39.51M | 9.97M | | |
|
Receivables
|
| 34.75M | 41.09M | 50.26M | 52.02M | 88.88M | 82.17M | 96.79M | 98.50M | 87.85M | 114.61M | 149.64M | 165.58M | 326.19M | 252.36M | 247.93M | 262.37M |
|
Inventory
|
| 326.45M | 301.21M | 367.51M | 332.45M | 291.54M | 278.97M | 305.18M | 358.45M | 398.21M | 424.40M | 446.28M | 405.44M | 553.46M | 585.08M | 640.66M | 636.65M |
|
Current Deferred Tax Assets
|
| 60.16M | 48.06M | 48.76M | 58.23M | 45.48M | 59.10M | | | | | | | | | | |
|
Prepaid Assets
|
| 47.04M | 53.73M | 74.95M | 73.81M | 88.16M | 70.48M | 77.22M | 77.54M | 78.40M | 102.91M | 65.66M | 120.62M | 122.01M | 102.56M | 65.08M | 76.09M |
|
Current Assets
|
| 1,167.03M | 1,174.41M | 1,287.49M | 1,141.80M | 927.99M | 828.04M | 723.38M | 901.23M | 968.53M | 1,046.25M | 1,047.93M | 1,522.64M | 1,396.92M | 1,100.24M | 1,433.35M | 1,354.23M |
|
Buildings
|
| | 152.98M | 153.54M | 153.73M | 140.60M | 204.19M | 204.69M | 204.89M | 206.50M | 209.49M | 211.81M | 216.43M | 219.19M | 222.86M | 222.66M | 228.39M |
|
Construction in Progress
|
| | 1.63M | 3.79M | 8.72M | 102.97M | 42.47M | 25.27M | 26.86M | 25.59M | 34.22M | 46.99M | 1.04M | 7.12M | 8.11M | 0.85M | 2.49M |
|
Land & Improvements
|
| | 6.36M | 6.36M | 6.36M | 17.99M | 19.80M | 17.91M | 17.91M | 17.91M | 17.91M | 17.91M | 17.91M | 17.91M | 17.91M | 17.91M | 17.91M |
|
Property, Plant & Equipment (Net)
|
| 713.14M | 643.12M | 582.16M | 509.63M | 632.99M | 698.23M | 703.59M | 707.80M | 724.24M | 742.15M | 735.12M | 623.81M | 728.27M | 781.51M | 713.34M | 751.26M |
|
Long-Term Investments
|
| 197.77M | 5.92M | | | | | | | | | | | | | | |
|
Goodwill
|
| 11.21M | 11.47M | 11.47M | 11.48M | 13.53M | 13.10M | 17.19M | 14.89M | 15.07M | 14.90M | 13.16M | 13.27M | 271.42M | 264.94M | 225.30M | 268.87M |
|
Intangibles
|
| | 9.97M | 44.14M | 44.27M | 58.12M | 59.38M | 67.40M | 68.98M | 70.32M | 43.27M | 39.85M | 20.98M | 52.58M | 0.98M | 46.11M | 0.77M |
|
Goodwill & Intangibles
|
| 11.21M | 21.44M | 55.61M | 55.76M | 71.65M | 72.48M | 84.58M | 83.86M | 85.39M | 58.17M | 53.00M | 70.33M | 324.00M | 265.93M | 271.41M | 269.64M |
|
Long-Term Deferred Tax
|
| 27.30M | 19.62M | 13.47M | 31.28M | 24.84M | 73.14M | 64.93M | 49.25M | 9.34M | 14.06M | 22.72M | 33.05M | 44.17M | 36.48M | 82.06M | 68.16M |
|
Other Non-Current Assets
|
| 21.69M | 23.89M | 16.38M | 23.72M | 45.55M | 37.20M | 51.34M | 60.12M | 52.46M | 42.75M | 50.98M | 29.01M | 50.14M | 56.24M | 52.45M | 94.19M |
|
Non-Current Assets
|
| 971.12M | 705.59M | 663.31M | 559.25M | 695.79M | 755.16M | 772.60M | 772.06M | 785.98M | 800.32M | 2,207.04M | 1,850.11M | 2,295.41M | 2,227.99M | 1,990.04M | 2,046.66M |
|
Assets
|
| 2,138.15M | 1,880.00M | 1,950.80M | 1,756.05M | 1,694.16M | 1,696.91M | 1,612.25M | 1,782.66M | 1,816.31M | 1,903.38M | 3,328.68M | 3,434.81M | 3,786.64M | 3,420.96M | 3,557.91M | 3,830.78M |
|
Accounts Payables
|
| 158.53M | 167.72M | 183.78M | 176.87M | 203.87M | 191.15M | 182.79M | 246.20M | 236.70M | 240.67M | 285.75M | 255.91M | 231.78M | 234.34M | 268.31M | 280.71M |
|
Notes Payables
|
| 30.00M | | | | | | | | | | | | | | | |
|
Payables
|
| 188.53M | 167.72M | 183.78M | 176.87M | 203.87M | 191.15M | 182.79M | 246.20M | 236.70M | 240.67M | 285.75M | 255.91M | 231.78M | 234.34M | 268.31M | 280.71M |
|
Accumulated Expenses
|
| 55.14M | 34.95M | 42.62M | 65.53M | 23.56M | 44.88M | 79.30M | 54.18M | 54.32M | 82.17M | 43.54M | 142.27M | 141.82M | 51.91M | 152.35M | 113.39M |
|
Other Accumulated Expenses
|
| 19.06M | 25.10M | 21.90M | 26.63M | 45.38M | 50.53M | 40.90M | 36.81M | 34.55M | 145.74M | 56.82M | 55.34M | 70.63M | 66.90M | 73.60M | 74.75M |
|
Current Leases
|
| | | | | | | | | | | 299.16M | 328.62M | 311.00M | 337.26M | 284.51M | 313.03M |
|
Current Taxes
|
| 20.59M | 32.47M | 20.14M | 29.16M | 5.78M | 33.11M | 22.22M | 12.22M | 12.78M | 20.06M | 9.51M | 14.15M | 16.27M | 10.92M | 46.11M | 30.68M |
|
Current Deferred Revenue
|
| 39.39M | 41.00M | 44.97M | 46.46M | 47.19M | 47.89M | 48.27M | 52.97M | 52.35M | 54.00M | | | | | | |
|
Total Current Liabilities
|
| 408.95M | 387.84M | 405.40M | 435.90M | 415.48M | 459.09M | 463.68M | 493.78M | 485.22M | 542.64M | 751.76M | 858.48M | 842.87M | 768.95M | 891.17M | 882.66M |
|
Non-Current Debt
|
| | | | | | | | | | | | 325.29M | 341.00M | 8.91M | | |
|
Non-Current Deffered Revenue
|
| 89.59M | 78.61M | 71.88M | 59.57M | 59.51M | 54.52M | 50.10M | 45.11M | 47.98M | 47.38M | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | 1,301.73M | 1,148.74M | 1,154.48M | 1,021.20M | 901.12M | 1,133.30M |
|
Other Non-Current Liabilities
|
| 38.62M | 38.67M | 35.47M | 20.38M | 36.45M | 33.10M | 42.52M | 34.66M | 29.05M | 73.18M | 27.34M | 15.63M | 24.62M | 22.73M | 28.86M | 47.96M |
|
Total Non-Current Liabilities
|
| 150.68M | 141.09M | 128.55M | 98.96M | 112.51M | 98.07M | 97.19M | 84.31M | 84.30M | 73.18M | 1,329.07M | 1,489.66M | 1,520.10M | 1,052.85M | 929.98M | 1,181.26M |
|
Total Liabilities
|
-1409.03M | 559.63M | 528.93M | 533.95M | 534.87M | 527.99M | 557.16M | 560.87M | 578.09M | 569.52M | 615.82M | 2,080.83M | 2,348.14M | 2,362.97M | 1,821.79M | 1,821.15M | 2,063.91M |
|
Total Debt
|
| | | | | | | | | | | | 325.29M | 341.00M | 8.91M | | |
|
Common Equity
|
1,409.03M | 1,578.52M | 1,351.07M | 1,416.85M | 1,221.19M | 1,166.18M | 1,139.75M | 1,051.38M | 1,204.57M | 1,246.79M | 1,287.56M | 1,247.85M | 1,086.66M | 1,423.67M | 1,599.16M | 1,736.76M | 1,766.86M |
|
Shareholder's Equity
|
1,409.03M | 1,578.52M | 1,351.07M | 1,416.85M | 1,221.19M | 1,166.18M | 1,139.75M | 1,051.38M | 1,204.57M | 1,246.79M | 1,287.56M | 1,247.85M | 1,086.66M | 1,423.67M | 1,599.16M | 1,736.76M | 1,766.86M |
|
Liabilities and Shareholders Equity
|
| 2,138.15M | 1,880.00M | 1,950.80M | 1,756.05M | 1,694.16M | 1,696.91M | 1,612.25M | 1,782.66M | 1,816.31M | 1,903.38M | 3,328.68M | 3,434.81M | 3,786.64M | 3,420.96M | 3,557.91M | 3,830.78M |
|
Treasury Shares
|
43.25M | 41.74M | 55.20M | 55.72M | 56.96M | 56.42M | 55.05M | 69.43M | 67.68M | 72.25M | 77.13M | 82.57M | 83.23M | 80.87M | 54.50M | 52.63M | 60.95M |
|
Retained Earnings
|
-14.39M | 16.84M | 28.07M | 28.66M | 29.30M | 12.16M | -9.94M | -29.87M | 1,775.78M | 1,883.59M | 2,054.65M | -33.17M | -40.75M | -40.84M | -32.63M | 2,214.16M | 2,456.06M |