|
Cash & Equivalents
|
32.12M | 128.51M | 148.62M | 165.78M | 293.67M | 204.99M | 229.40M | 275.19M | 252.14M | 241.22M | 248.52M | 283.38M | 298.53M | 255.85M | 220.14M | 204.24M | 218.12M | 184.48M | 231.65M | 291.70M | 261.76M | 265.42M | 293.68M | 306.93M |
|
Short-term Investments
|
| | | | 16.53M | 18.02M | 15.54M | 14.92M | 58.81M | 59.11M | 33.93M | 14.19M | 18.24M | 15.75M | 15.14M | 16.20M | 23.30M | 21.23M | 19.39M | 27.31M | 30.65M | 24.12M | 22.81M | 18.80M |
|
Cash & Current Investments
|
32.12M | 128.51M | 148.62M | 165.78M | 310.19M | 223.00M | 244.94M | 290.11M | 310.95M | 300.33M | 282.44M | 297.57M | 316.77M | 271.60M | 235.28M | 220.44M | 241.42M | 205.71M | 251.04M | 319.01M | 292.41M | 289.54M | 316.49M | 325.73M |
|
Receivables - Net
|
| | | | 46.94M | 57.60M | 67.72M | 66.18M | 62.34M | 75.09M | 93.48M | 121.74M | 118.14M | 129.04M | 135.66M | 179.53M | 134.70M | 158.71M | 155.58M | 117.90M | 95.83M | 110.05M | 112.34M | 112.34M |
|
Receivables - Other
|
| | | | 23.59M | | | | 30.11M | | | | 42.81M | | | | 4.40M | | | 5.90M | 6.70M | 7.00M | 7.40M | 7.90M |
|
Receivables
|
| | | | 70.53M | 57.60M | 67.72M | 66.18M | 92.45M | 75.09M | 93.48M | 121.74M | 160.95M | 129.04M | 135.66M | 179.53M | 139.10M | 158.71M | 155.58M | 123.80M | 102.53M | 117.05M | 119.75M | 120.24M |
|
Inventory
|
| | | | 163.69M | 171.12M | 183.11M | 189.03M | 197.84M | 219.15M | 233.61M | 224.54M | 221.95M | 244.94M | 256.12M | 266.06M | 250.59M | 250.41M | 251.14M | 236.49M | 231.22M | 220.65M | 207.19M | 202.29M |
|
Prepaid Assets
|
| | | | 87.36M | 80.42M | 90.98M | 93.52M | 92.09M | 76.09M | 83.30M | 98.84M | 87.87M | 88.35M | 101.44M | 116.83M | 118.47M | 116.14M | 107.14M | 101.43M | 97.41M | 93.33M | 101.47M | 106.50M |
|
Current Assets
|
| | | | 609.41M | 532.15M | 586.75M | 638.83M | 683.62M | 686.33M | 706.92M | 744.81M | 747.13M | 737.00M | 731.81M | 786.24M | 749.11M | 735.56M | 769.76M | 779.95M | 722.21M | 719.23M | 743.48M | 753.15M |
|
Buildings
|
| | | | 183.07M | | | | 219.05M | | | | 242.26M | | | | 281.07M | | | | 309.28M | | | |
|
Land & Improvements
|
| | | | 92.28M | | | | 104.49M | | | | 115.28M | | | | 125.05M | | | | 129.60M | | | |
|
Property, Plant & Equipment (Net)
|
| | | | 491.51M | 493.42M | 545.32M | 531.86M | 548.97M | 554.25M | 561.98M | 591.02M | 645.81M | 780.95M | 748.70M | 760.39M | 742.61M | 743.39M | 740.00M | 740.76M | 747.55M | 744.52M | 737.74M | 733.37M |
|
Long-Term Investments
|
| | | | 31.82M | 31.82M | 31.82M | 31.82M | 24.64M | 29.87M | 31.75M | 29.68M | 36.85M | 40.68M | 40.56M | 44.43M | 49.38M | 51.51M | 53.16M | 52.48M | 53.63M | 54.51M | 60.79M | 63.86M |
|
Goodwill
|
133.95M | | | | 173.94M | 173.94M | 174.05M | 188.64M | 197.65M | 197.65M | 197.74M | 197.71M | 217.30M | 217.30M | 277.80M | 278.26M | 292.17M | 292.17M | 299.97M | 300.03M | 299.97M | 299.97M | 299.97M | 299.97M |
|
Intangibles
|
| | | | 218.13M | 212.14M | 209.34M | 201.32M | 185.99M | 180.95M | 176.16M | 192.65M | 197.12M | 226.13M | 219.60M | 212.81M | 214.55M | 207.42M | 194.15M | 188.00M | 182.35M | 176.75M | 171.15M | 165.58M |
|
Goodwill & Intangibles
|
133.95M | | | | 392.07M | | | | | 378.60M | 373.90M | 390.36M | | 443.43M | 497.39M | 491.07M | 506.73M | 499.59M | 494.12M | 488.03M | 482.33M | 476.73M | 471.12M | 465.55M |
|
Long-Term Deferred Tax
|
| | | | 40.66M | 42.34M | 39.51M | 37.38M | 41.05M | 43.28M | 40.09M | 17.77M | 22.73M | 32.96M | 57.01M | 47.11M | 52.29M | 62.37M | 60.82M | 58.57M | 67.69M | 83.08M | 68.13M | 62.07M |
|
Other Non-Current Assets
|
14.42M | 12.61M | 17.99M | 13.95M | 16.53M | 18.02M | 15.54M | 14.92M | 20.40M | 15.66M | 14.08M | 14.19M | 18.24M | 15.75M | 15.14M | 16.20M | 23.30M | 21.23M | 19.39M | 27.31M | 30.65M | 24.12M | 22.81M | 18.80M |
|
Non-Current Assets
|
| | | | 2,130.40M | 2,118.41M | 2,182.64M | 2,169.60M | 2,258.65M | 2,254.62M | 2,242.85M | 2,344.45M | 2,508.04M | 2,853.80M | 2,939.65M | 2,933.54M | 2,901.25M | 2,885.32M | 2,930.11M | 2,908.35M | 2,898.45M | 2,883.32M | 2,865.34M | 2,833.83M |
|
Assets
|
| | | | 2,739.81M | 2,650.55M | 2,769.39M | 2,808.43M | 2,942.28M | 2,940.95M | 2,949.77M | 3,089.26M | 3,255.17M | 3,590.80M | 3,671.46M | 3,719.78M | 3,650.36M | 3,620.88M | 3,699.87M | 3,688.30M | 3,620.66M | 3,602.55M | 3,608.82M | 3,586.98M |
|
Accounts Payables
|
| | | | 155.71M | 172.91M | 182.05M | 180.68M | 172.92M | 193.57M | 221.05M | 211.12M | 217.37M | 222.78M | 233.46M | 249.41M | 213.66M | 233.96M | 239.17M | 209.10M | 190.21M | 196.85M | 189.24M | 180.40M |
|
Payables
|
| | | | 155.71M | 172.91M | 182.05M | 180.68M | 172.92M | 193.57M | 221.05M | 211.12M | 217.37M | 222.78M | 233.46M | 249.41M | 213.66M | 233.96M | 239.17M | 209.10M | 190.21M | 196.85M | 189.24M | 180.40M |
|
Accumulated Expenses
|
| | | | 36.48M | | | | 35.67M | | | | 42.95M | | | | 50.80M | | | | 39.73M | | | |
|
Other Accumulated Expenses
|
| | | | 133.64M | 108.02M | 117.85M | 122.70M | 137.49M | 135.17M | 134.23M | 148.20M | 154.10M | 186.22M | 166.06M | 187.94M | 179.54M | 150.57M | 151.43M | 173.58M | 159.24M | 167.34M | 163.91M | 158.79M |
|
Short term Debt
|
| | | | 40.99M | 29.50M | 10.12M | 10.03M | 40.38M | 40.91M | 39.39M | 11.48M | 11.94M | 15.03M | 13.37M | 15.95M | 16.79M | 17.30M | 18.18M | 15.37M | 12.94M | 14.01M | 39.87M | 36.99M |
|
Current Leases
|
| | | | 48.88M | 49.59M | 50.73M | 51.52M | 51.26M | 52.84M | 54.00M | 55.95M | 57.56M | 61.80M | 63.81M | 65.43M | 67.05M | 68.40M | 68.72M | 70.12M | 71.58M | 73.25M | 75.22M | 76.60M |
|
Current Taxes
|
| | | | 3.52M | | | | | | | | 4.06M | | | | | | | | 1.26M | | | |
|
Current Deferred Revenue
|
| | | | 11.33M | | | | 11.65M | | | | 12.10M | | | | 13.13M | | | | 18.20M | | | |
|
Total Current Liabilities
|
| | | | 387.05M | 367.61M | 367.95M | 371.88M | 408.43M | 428.68M | 454.71M | 432.49M | 446.43M | 491.06M | 481.61M | 527.94M | 486.22M | 479.62M | 488.37M | 479.35M | 445.49M | 462.93M | 481.04M | 465.64M |
|
Capital Leases
|
| | | | 226.44M | 233.57M | 232.24M | 230.68M | 229.22M | 228.37M | 228.80M | 227.18M | 225.91M | 225.00M | 223.87M | 228.42M | 213.03M | 212.17M | 211.76M | 211.38M | 211.05M | 209.54M | 201.44M | 200.15M |
|
Non-Current Debt
|
| | | | 708.80M | 644.76M | 675.59M | 679.56M | 676.62M | 675.87M | 675.10M | 722.10M | 740.04M | 793.60M | 810.30M | 812.17M | 828.65M | 867.66M | 871.68M | 869.32M | 868.05M | 866.10M | 876.54M | 874.58M |
|
Non-Current Deffered Revenue
|
| | | | 22.81M | | | | 23.87M | | | | 26.71M | | | | 28.86M | | | | 31.70M | | | |
|
Preferred Stock Liabilities
|
| | | | 100.00M | 100.00M | 100.00M | 100.00M | 100.00M | 100.00M | 100.00M | 100.00M | 100.00M | 100.00M | 100.00M | 100.00M | 100.00M | 100.00M | 100.00M | 100.00M | 100.00M | 100.00M | 100.00M | 100.00M |
|
Non-Current Deferred Tax Liability
|
| | | | 2.82M | 2.66M | 3.74M | 0.36M | 2.55M | 2.21M | 4.26M | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | 973.70M | 961.62M | 980.27M | 977.64M | 1,076.90M | 1,068.10M | 1,056.35M | 1,141.45M | 1,218.05M | 1,386.60M | 1,422.74M | 1,414.61M | 1,395.03M | 1,378.30M | 1,434.24M | 1,424.83M | 1,408.29M | 1,390.42M | 1,402.76M | 1,390.19M |
|
Other Non-Current Liabilities
|
37.22M | | | | 53.23M | 107.64M | 148.68M | 151.29M | 58.43M | 137.61M | 126.15M | 132.28M | 65.31M | 247.16M | 275.58M | 269.40M | 266.60M | 236.82M | 233.85M | 236.08M | 223.53M | 230.63M | 193.86M | 194.79M |
|
Total Non-Current Liabilities
|
-232.11M | | | | 2,395.15M | 2,263.59M | 2,315.82M | 2,316.57M | 2,530.17M | 2,461.61M | 2,477.84M | 2,586.98M | 2,808.97M | 2,968.60M | 3,018.36M | 3,063.58M | 3,007.64M | 3,022.82M | 3,092.92M | 3,072.22M | 3,020.26M | 3,016.70M | 3,050.13M | 3,019.07M |
|
Total Liabilities
|
-194.89M | -197.52M | -240.83M | -256.34M | 2,448.39M | 2,371.23M | 2,464.50M | 2,467.85M | 2,588.60M | 2,599.22M | 2,603.99M | 2,719.26M | 2,874.28M | 3,215.76M | 3,293.94M | 3,332.98M | 3,274.25M | 3,259.64M | 3,326.77M | 3,308.30M | 3,243.79M | 3,247.33M | 3,243.99M | 3,213.86M |
|
Total Debt
|
| | | | 749.79M | 674.26M | 685.71M | 689.59M | 717.01M | 716.78M | 714.49M | 733.57M | 751.99M | 808.63M | 823.67M | 828.11M | 845.44M | 884.96M | 889.86M | 884.70M | 881.00M | 880.11M | 916.41M | 911.58M |
|
Common Equity
|
194.89M | 197.52M | 240.83M | 256.34M | 191.42M | 179.32M | 204.89M | 240.58M | 253.68M | 241.73M | 245.78M | 270.01M | 280.89M | 275.04M | 277.52M | 286.80M | 276.12M | 261.24M | 273.10M | 280.00M | 276.87M | 255.23M | 264.83M | 273.13M |
|
Shareholder's Equity
|
194.89M | 197.52M | 240.83M | 256.34M | 191.42M | 179.32M | 204.89M | 240.58M | 253.68M | 241.73M | 245.78M | 270.01M | 280.89M | 275.04M | 277.52M | 286.80M | 276.12M | 261.24M | 273.10M | 280.00M | 276.87M | 255.23M | 264.83M | 273.13M |
|
Liabilities and Shareholders Equity
|
| | | | 2,739.81M | 2,650.55M | 2,769.39M | 2,808.43M | 2,942.28M | 2,940.95M | 2,949.77M | 3,089.26M | 3,255.17M | 3,590.80M | 3,671.46M | 3,719.78M | 3,650.36M | 3,620.88M | 3,699.87M | 3,688.30M | 3,620.66M | 3,602.55M | 3,608.82M | 3,586.98M |
|
Treasury Shares
|
| | | | | 1.51M | 0.08M | 0.09M | 1.61M | 1.54M | 4.65M | 4.65M | 4.50M | 0.27M | 1,773.11M | 3.31M | 4.20M | 14.37M | 5.29M | 5.29M | 14.38M | 1.30M | 3.50M | 19.32M |
|
Retained Earnings
|
| | | | -29.65M | -44.39M | -18.87M | 16.66M | 26.65M | 24.99M | 52.90M | 73.99M | 81.75M | 74.14M | 83.53M | 99.97M | 96.10M | 90.49M | 99.64M | 104.39M | 97.18M | 79.59M | 94.84M | 103.47M |