|
Cash & Equivalents
|
32.82M | 31.75M | 34.95M | 30.47M | 31.30M | 31.50M | 27.15M | 29.88M | 29.09M | 29.97M | 30.20M | 132.91M | 168.81M | 46.12M | 43.52M | 62.95M | 42.41M | 84.69M | 100.00M | 37.95M | 163.68M | 34.64M | 33.91M | 23.39M | 26.21M | 33.55M | 36.05M | 35.09M | 38.06M | 33.87M | 28.27M | 39.48M | 47.27M | 45.12M |
|
Cash & Current Investments
|
32.82M | 31.75M | 34.95M | 30.47M | 31.30M | 31.50M | 27.15M | 29.88M | 29.09M | 29.97M | 30.20M | 132.91M | 168.81M | 46.12M | 43.52M | 62.95M | 42.41M | 84.69M | 100.00M | 37.95M | 163.68M | 34.64M | 33.91M | 23.39M | 26.21M | 33.55M | 36.05M | 35.09M | 38.06M | 33.87M | 28.27M | 39.48M | 47.27M | 45.12M |
|
Receivables - Net
|
166.06M | 179.78M | 190.76M | 168.72M | 165.35M | 179.09M | 194.30M | 180.38M | 162.28M | 185.98M | 206.35M | 193.88M | 170.59M | 188.41M | 172.72M | 197.99M | 169.13M | 200.31M | 173.95M | 210.41M | 204.50M | 251.98M | 239.75M | 217.87M | 200.28M | 224.50M | 234.77M | 225.20M | 248.49M | 266.72M | 277.33M | 240.42M | 270.90M | 299.25M |
|
Receivables
|
166.06M | 179.78M | 190.76M | 168.72M | 165.35M | 179.09M | 194.30M | 180.38M | 162.28M | 185.98M | 206.35M | 193.88M | 170.59M | 188.41M | 172.72M | 197.99M | 169.13M | 200.31M | 173.95M | 210.41M | 204.50M | 251.98M | 239.75M | 217.87M | 200.28M | 224.50M | 234.77M | 225.20M | 248.49M | 266.72M | 277.33M | 240.42M | 270.90M | 299.25M |
|
Inventory
|
1,031.05M | 1,183.56M | 1,019.14M | 1,055.23M | 1,005.04M | 1,245.11M | 1,052.31M | 1,085.57M | 1,026.54M | 1,271.17M | 1,081.50M | 1,024.94M | 1,005.27M | 1,264.32M | 1,205.69M | 1,120.33M | 1,033.56M | 1,255.66M | 1,242.93M | 1,462.10M | 1,376.53M | 1,504.37M | 1,378.55M | 1,532.01M | 1,540.51M | 1,661.85M | 1,454.82M | 1,533.31M | 1,546.21M | 1,720.01M | 1,508.99M | 1,567.03M | 1,520.68M | 1,693.81M |
|
Prepaid Assets
|
29.82M | 35.53M | 81.97M | 83.04M | 107.34M | 104.26M | 63.45M | 47.40M | 47.35M | 55.28M | 41.96M | 46.63M | 64.07M | 97.12M | 48.65M | 54.26M | 46.45M | 58.62M | 54.73M | 58.81M | 57.84M | 72.28M | 51.03M | 69.05M | 76.31M | 80.55M | 68.37M | 85.05M | 82.33M | 76.49M | 64.37M | 81.83M | 90.10M | 90.47M |
|
Current Assets
|
1,278.74M | 1,434.66M | 1,336.60M | 1,337.46M | 1,309.04M | 1,559.96M | 1,337.21M | 1,343.22M | 1,265.26M | 1,542.41M | 1,360.02M | 1,398.37M | 1,408.75M | 1,595.97M | 1,470.58M | 1,435.54M | 1,291.55M | 1,599.29M | 1,517.06M | 1,769.27M | 1,802.55M | 1,863.28M | 1,703.24M | 1,842.31M | 1,843.31M | 2,000.46M | 1,794.01M | 1,878.65M | 1,915.09M | 2,097.09M | 1,878.96M | 1,928.77M | 1,928.96M | 2,128.65M |
|
Construction in Progress
|
14.26M | 21.86M | 20.77M | 13.55M | 16.54M | 15.06M | 23.75M | 14.43M | 31.68M | 53.24M | 51.74M | 37.78M | 26.60M | 43.38M | 23.63M | 31.28M | 47.03M | 85.74M | 70.78M | | | | 101.72M | | | | | | | | | | | |
|
Land & Improvements
|
404.80M | 404.28M | 404.40M | 396.22M | 396.35M | 396.90M | 390.24M | 381.04M | 388.40M | 390.08M | 375.38M | 383.92M | 395.71M | 376.63M | 385.57M | 397.25M | 401.59M | 405.98M | 430.38M | | | | 722.13M | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
736.20M | 744.76M | 758.75M | 749.67M | 747.68M | 745.89M | 748.78M | 728.76M | 750.72M | 775.66M | 760.21M | 753.30M | 755.68M | 769.26M | 797.79M | 815.30M | 841.52M | 880.90M | 942.33M | 989.66M | 1,232.10M | 1,296.15M | 1,337.03M | 1,364.82M | 1,428.58M | 1,495.91M | 1,578.79M | 1,620.26M | 1,697.14M | 1,832.40M | 1,897.60M | 1,988.29M | 2,068.19M | 2,227.46M |
|
Goodwill
|
924.13M | 924.13M | 924.13M | 924.13M | 924.13M | 924.13M | 924.13M | 924.13M | 924.13M | 924.13M | 924.13M | 924.13M | 924.13M | 924.13M | 924.13M | 924.13M | 924.13M | 924.13M | 924.13M | 924.13M | 1,008.82M | 1,008.82M | 1,008.82M | 1,008.82M | 1,008.82M | 1,008.82M | 1,008.82M | 1,008.82M | 1,008.82M | 1,008.82M | 1,008.82M | 1,008.82M | 1,008.82M | 1,008.82M |
|
Intangibles
|
238.88M | 231.74M | 224.88M | 218.65M | 212.56M | 206.71M | 200.87M | 157.10M | 153.73M | 150.36M | 146.99M | 144.02M | 141.05M | 138.09M | 135.12M | 132.50M | 129.88M | 127.26M | 124.64M | 122.33M | 120.12M | 117.81M | 115.50M | 113.54M | 111.57M | 109.60M | 107.63M | 106.00M | 104.37M | 102.74M | 101.11M | 99.70M | 98.28M | 96.87M |
|
Goodwill & Intangibles
|
1,163.01M | 1,155.87M | 1,149.01M | 1,142.78M | 1,136.69M | 1,130.84M | 1,125.00M | 1,081.24M | 1,077.86M | 1,074.49M | 1,071.12M | 1,068.15M | 1,065.19M | 1,062.22M | 1,059.26M | 1,056.64M | 1,054.02M | 1,051.39M | 1,048.77M | 1,046.47M | 1,128.94M | 1,126.63M | 1,124.32M | 1,122.35M | 1,120.38M | 1,118.42M | 1,116.45M | 1,114.82M | 1,113.19M | 1,111.56M | 1,109.92M | 1,108.51M | 1,107.10M | 1,105.69M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | 5.74M | 3.35M | 2.97M | 5.17M | 5.51M | 4.59M | 4.53M | 4.34M | 11.50M | 6.73M | 7.93M | 7.43M | 4.07M | 2.69M | 3.55M | 5.01M | 6.97M | 7.62M | 5.80M | 5.87M |
|
Other Non-Current Assets
|
31.13M | 30.91M | 29.49M | 31.35M | 27.44M | 28.27M | 28.30M | 17.76M | 17.41M | 17.90M | 18.37M | 20.35M | 20.69M | 20.09M | 19.40M | 18.75M | 18.85M | 22.23M | 23.24M | 22.24M | 26.58M | 25.00M | 30.94M | 33.67M | 38.58M | 40.32M | 43.82M | 48.36M | 49.97M | 55.58M | 71.58M | 58.60M | 67.09M | 62.36M |
|
Non-Current Assets
|
1,930.35M | 1,931.54M | 1,937.25M | 1,923.80M | 1,911.81M | 1,904.99M | 1,902.08M | 3,883.49M | 3,886.82M | 3,935.67M | 3,909.76M | 3,929.70M | 3,885.27M | 3,886.32M | 3,940.95M | 4,013.67M | 4,056.05M | 4,110.95M | 4,151.84M | 4,240.74M | 4,584.70M | 4,615.63M | 4,646.71M | 4,652.19M | 4,760.59M | 4,836.79M | 4,883.62M | 4,946.08M | 5,014.81M | 5,119.13M | 5,186.35M | 5,228.90M | 5,302.81M | 5,417.15M |
|
Assets
|
3,209.09M | 3,366.20M | 3,273.86M | 3,261.27M | 3,220.86M | 3,464.95M | 3,239.28M | 5,226.72M | 5,152.09M | 5,478.08M | 5,269.78M | 5,328.07M | 5,294.02M | 5,482.28M | 5,411.53M | 5,449.21M | 5,347.60M | 5,710.24M | 5,668.89M | 6,010.01M | 6,387.24M | 6,478.90M | 6,349.96M | 6,494.49M | 6,603.90M | 6,837.24M | 6,677.62M | 6,824.73M | 6,929.90M | 7,216.22M | 7,065.31M | 7,157.67M | 7,231.77M | 7,545.80M |
|
Accounts Payables
|
751.94M | 891.13M | 751.95M | 799.52M | 783.11M | 976.52M | 816.88M | 820.49M | 798.50M | 973.33M | 786.41M | 990.42M | 1,004.73M | 1,176.10M | 988.07M | 1,023.14M | 1,029.73M | 1,235.76M | 1,112.78M | 1,267.10M | 1,243.29M | 1,363.73M | 1,195.70M | 1,281.68M | 1,226.49M | 1,318.96M | 1,183.28M | 1,264.87M | 1,285.73M | 1,420.42M | 1,253.51M | 1,255.87M | 1,264.21M | 1,376.06M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | 405.00M | | | | | | | | | | | |
|
Payables
|
751.94M | 891.13M | 751.95M | 799.52M | 783.11M | 976.52M | 816.88M | 820.49M | 798.50M | 973.33M | 786.41M | 990.42M | 1,004.73M | 1,176.10M | 988.07M | 1,023.14M | 1,029.73M | 1,235.76M | 1,112.78M | 1,267.10M | 1,243.29M | 1,363.73M | 1,600.70M | 1,281.68M | 1,226.49M | 1,318.96M | 1,183.28M | 1,264.87M | 1,285.73M | 1,420.42M | 1,253.51M | 1,255.87M | 1,264.21M | 1,376.06M |
|
Accumulated Expenses
|
436.52M | 445.98M | 495.77M | 461.20M | 475.62M | 487.91M | 506.43M | 485.17M | 499.15M | 507.14M | 547.88M | 588.43M | 631.50M | 643.31M | 651.62M | 669.92M | 675.05M | 731.30M | 748.25M | 692.53M | 719.29M | 764.57M | 767.41M | 758.72M | 774.24M | 805.61M | 812.14M | 834.05M | 858.24M | 913.31M | 913.04M | 934.97M | 891.51M | 945.73M |
|
Other Accumulated Expenses
|
| | | | | | | | | | 48.46M | 28.60M | | | 25.50M | 24.80M | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
236.25M | 231.25M | 219.75M | 179.25M | 62.25M | 389.38M | 254.38M | 246.38M | 195.38M | 449.38M | 343.38M | 15.38M | | 260.00M | 260.00M | 210.00M | | | | 80.00M | 350.00M | 295.00M | 405.00M | 400.00M | 411.00M | 434.00M | 319.00M | 270.00M | 217.00M | 245.00M | 175.00M | 150.00M | 105.00M | 200.00M |
|
Current Leases
|
| | | | | | | 121.88M | 118.03M | 121.96M | 123.75M | 125.98M | 128.01M | 131.03M | 131.51M | 132.87M | 134.42M | 137.04M | 141.45M | 169.42M | 171.57M | 176.66M | 177.23M | 178.94M | 179.42M | 180.49M | 153.63M | 156.91M | 162.78M | 163.29M | 192.53M | 169.57M | 173.52M | 177.93M |
|
Current Taxes
|
| | | | | | 0.86M | | | | 32.44M | | | | 43.80M | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | 143.97M | | | | 155.58M | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
1,426.72M | 1,570.37M | 1,469.59M | 1,439.97M | 1,320.98M | 1,853.81M | 1,577.69M | 1,673.91M | 1,611.07M | 2,051.81M | 1,801.42M | 1,720.20M | 1,764.23M | 2,210.44M | 2,031.21M | 2,035.93M | 1,839.20M | 2,104.10M | 2,002.48M | 2,209.05M | 2,484.14M | 2,599.97M | 2,545.34M | 2,619.34M | 2,591.15M | 2,739.06M | 2,468.05M | 2,525.84M | 2,523.75M | 2,742.02M | 2,534.08M | 2,510.41M | 2,434.24M | 2,699.72M |
|
Capital Leases
|
| | | | | | | | | | 15.23M | | | | 14.12M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
2,533.91M | 2,529.38M | 2,492.66M | 2,507.96M | 1,894.07M | 1,549.41M | 1,546.47M | 1,543.54M | 1,540.60M | 1,339.70M | 1,337.31M | 1,334.80M | 1,202.21M | 845.70M | 846.17M | 747.31M | 747.73M | 748.15M | 748.57M | 748.99M | 699.41M | 600.12M | 447.88M | 448.00M | 448.13M | 398.36M | 398.43M | 398.51M | 398.59M | 398.66M | 398.81M | 398.88M | 398.95M | 399.03M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | 15.90M | | | | 12.58M | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
8.96M | 8.97M | 10.44M | 13.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
82.67M | 77.14M | 165.32M | 52.53M | 52.99M | 51.81M | 163.39M | 44.93M | 46.51M | 50.49M | 46.20M | 42.37M | 43.11M | 47.24M | 732.65M | 45.53M | 41.63M | 33.99M | 759.99M | 58.51M | 64.35M | 70.43M | 786.98M | 66.70M | 64.09M | 65.10M | 779.56M | 74.80M | 70.98M | 65.53M | 59.66M | 55.39M | 68.06M | 69.26M |
|
Operating Leases
|
| | | | | | | 1,966.69M | 1,957.93M | 1,980.45M | 1,986.79M | 2,016.21M | 1,971.63M | 1,961.32M | 1,988.84M | 2,050.95M | 2,069.15M | 2,082.29M | 2,217.30M | 2,107.53M | 2,118.47M | 2,085.62M | 2,256.49M | 2,037.84M | 2,075.06M | 2,084.74M | 2,239.20M | 2,069.59M | 2,058.07M | 2,024.69M | 2,013.96M | 1,977.18M | 1,959.38M | 1,920.15M |
|
Other Non-Current Liabilities
|
267.88M | 267.35M | 267.39M | 272.20M | 270.69M | 266.55M | 280.27M | 145.95M | 160.56M | 160.13M | 152.41M | 182.00M | 193.73M | 200.21M | 180.88M | 155.96M | 161.54M | 173.98M | 157.13M | 164.58M | 167.28M | 179.88M | 194.08M | 190.88M | 194.17M | 196.29M | 226.63M | 228.57M | 223.61M | 223.14M | 211.34M | 244.23M | 272.05M | 285.74M |
|
Total Non-Current Liabilities
|
4,057.94M | 4,190.91M | 4,036.32M | 4,013.67M | 3,268.04M | 3,455.02M | 3,161.10M | 5,229.07M | 5,156.11M | 5,422.44M | 5,171.71M | 5,113.57M | 4,981.19M | 5,064.70M | 4,911.32M | 4,879.72M | 4,697.71M | 4,968.53M | 4,863.66M | 5,124.09M | 5,366.37M | 5,356.15M | 5,109.04M | 5,171.89M | 5,178.44M | 5,287.26M | 4,992.14M | 5,068.74M | 5,051.38M | 5,230.91M | 5,006.51M | 4,941.85M | 4,860.63M | 5,088.15M |
|
Total Liabilities
|
4,325.82M | 4,458.26M | 4,303.71M | 4,285.87M | 3,538.73M | 3,721.57M | 3,441.37M | 5,375.02M | 5,316.67M | 5,582.57M | 5,324.12M | 5,295.57M | 5,174.92M | 5,264.91M | 5,092.20M | 5,035.68M | 4,859.25M | 5,142.50M | 5,020.79M | 5,288.66M | 5,533.65M | 5,536.03M | 5,303.12M | 5,362.77M | 5,372.61M | 5,483.55M | 5,218.77M | 5,297.31M | 5,274.99M | 5,454.05M | 5,217.85M | 5,186.09M | 5,132.68M | 5,373.89M |
|
Total Debt
|
2,770.16M | 2,760.63M | 2,712.41M | 2,687.21M | 1,956.32M | 1,938.78M | 1,800.85M | 1,789.91M | 1,735.98M | 1,789.08M | 1,680.68M | 1,350.17M | 1,202.21M | 1,105.70M | 1,106.17M | 957.31M | 747.73M | 748.15M | 748.57M | 828.99M | 1,049.41M | 895.12M | 852.88M | 848.00M | 859.13M | 832.36M | 717.43M | 668.51M | 615.59M | 643.66M | 573.81M | 548.88M | 503.95M | 599.03M |
|
Common Equity
|
-1116.74M | -1092.06M | -1029.86M | -1024.61M | -317.87M | -256.62M | -202.08M | -148.31M | -164.59M | -104.49M | -54.34M | 32.50M | 119.10M | 217.38M | 319.33M | 413.52M | 488.35M | 567.74M | 648.11M | 721.34M | 853.59M | 942.88M | 1,046.84M | 1,131.73M | 1,231.29M | 1,353.70M | 1,458.85M | 1,527.42M | 1,654.91M | 1,762.17M | 1,847.45M | 1,971.59M | 2,099.09M | 2,171.91M |
|
Shareholder's Equity
|
-1116.74M | -1092.06M | -1029.86M | -1024.61M | -317.87M | -256.62M | -202.08M | -148.31M | -164.59M | -104.49M | -54.34M | 32.50M | 119.10M | 217.38M | 319.33M | 413.52M | 488.35M | 567.74M | 648.11M | 721.34M | 853.59M | 942.88M | 1,046.84M | 1,131.73M | 1,231.29M | 1,353.70M | 1,458.85M | 1,527.42M | 1,654.91M | 1,762.17M | 1,847.45M | 1,971.59M | 2,099.09M | 2,171.91M |
|
Liabilities and Shareholders Equity
|
3,209.09M | 3,366.20M | 3,273.86M | 3,261.27M | 3,220.86M | 3,464.95M | 3,239.28M | 5,226.72M | 5,152.09M | 5,478.08M | 5,269.78M | 5,328.07M | 5,294.02M | 5,482.28M | 5,411.53M | 5,449.21M | 5,347.60M | 5,710.24M | 5,668.89M | 6,010.01M | 6,387.24M | 6,478.90M | 6,349.96M | 6,494.49M | 6,603.90M | 6,837.24M | 6,677.62M | 6,824.73M | 6,929.90M | 7,216.22M | 7,065.31M | 7,157.67M | 7,231.77M | 7,545.80M |
|
Treasury Shares
|
| | | | 0.78M | 0.78M | 0.78M | 0.78M | 3.42M | 3.42M | -3.42M | 0.26M | 4.73M | 5.94M | 6.24M | 6.78M | 7.95M | 9.24M | 9.95M | 10.75M | 11.11M | 11.81M | 12.44M | 13.00M | 13.72M | 13.98M | 14.78M | 15.54M | 15.99M | 16.68M | 17.33M | 17.69M | 18.07M | 18.99M |
|
Retained Earnings
|
-1124.29M | -1101.52M | -1036.01M | -1028.24M | -1033.85M | -979.42M | -915.11M | -867.75M | -813.22M | -758.13M | -716.37M | -620.63M | -514.02M | -391.22M | -295.34M | -213.76M | -102.77M | 23.75M | 131.31M | 243.76M | 384.77M | 514.71M | 644.49M | 760.57M | 891.89M | 1,022.36M | 1,168.23M | 1,279.25M | 1,424.24M | 1,579.99M | 1,702.65M | 1,852.42M | 2,003.12M | 2,155.17M |