|
Cash & Equivalents
|
233.55M | 302.21M | 260.72M | 229.84M | 310.07M | 246.88M | 184.71M | 307.00M | 319.40M | 226.51M | 371.99M | 519.10M | 452.57M | 492.60M | 444.70M | 687.19M |
|
Short-term Investments
|
2.07M | 3.17M | 0.11M | 11.78M | 12.44M | | | | 38.18M | 52.86M | 42.42M | 51.86M | 81.72M | 62.03M | 106.10M | 102.63M |
|
Cash & Current Investments
|
235.62M | 305.38M | 260.83M | 241.61M | 322.51M | 246.88M | 184.71M | 307.00M | 357.58M | 279.36M | 414.41M | 570.96M | 534.30M | 554.64M | 550.80M | 789.83M |
|
Receivables - Net
|
274.92M | 332.68M | 449.55M | 546.14M | 579.39M | 557.13M | 496.00M | 496.23M | 528.92M | 606.95M | 644.74M | 611.53M | 792.73M | 964.60M | 983.11M | 1,015.36M |
|
Receivables - Other
|
| | | | | | | 36.19M | 35.92M | 54.79M | | | | | | 162.22M |
|
Receivables
|
274.92M | 332.68M | 449.55M | 546.14M | 579.39M | 557.13M | 496.00M | 532.42M | 564.85M | 661.75M | 644.74M | 611.53M | 792.73M | 964.60M | 983.11M | 1,177.57M |
|
Inventory
|
41.42M | 44.55M | 56.24M | 176.48M | 152.10M | 168.66M | 149.52M | 178.43M | 176.01M | 199.48M | 214.74M | 220.50M | 250.69M | 324.99M | 327.51M | 384.66M |
|
Current Deferred Tax Assets
|
18.86M | 14.98M | 16.60M | 21.31M | 32.52M | 36.53M | | | | | | | | | | |
|
Prepaid Assets
|
18.35M | 450.33M | 73.35M | 75.77M | 281.71M | 322.42M | 240.48M | 289.65M | 267.55M | 42.80M | 70.69M | 67.05M | 68.48M | 82.52M | 82.94M | 81.74M |
|
Current Assets
|
620.25M | 752.54M | 891.87M | 1,095.26M | 1,171.18M | 1,126.43M | 921.20M | 1,092.87M | 1,154.06M | 1,202.16M | 1,400.91M | 1,525.72M | 1,741.17M | 2,033.76M | 2,052.22M | 2,433.80M |
|
Buildings
|
141.69M | 147.28M | 189.44M | | | | | | | | | | | | | |
|
Construction in Progress
|
14.41M | 33.01M | 24.52M | | | | | | | | | | | | | |
|
Land & Improvements
|
29.29M | 31.65M | 37.19M | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
589.94M | 655.39M | 903.95M | 1,533.05M | 1,602.17M | 1,558.83M | 1,532.50M | 1,611.83M | 1,587.37M | 1,561.98M | 1,588.15M | 1,525.30M | 1,863.17M | 1,980.30M | 2,193.32M | 2,447.94M |
|
Long-Term Investments
|
6.50M | 5.44M | 4.25M | 4.35M | | | | | | | | | | | | |
|
Goodwill
|
56.09M | 60.25M | 122.39M | 579.72M | 570.96M | 452.67M | 453.11M | 465.15M | 478.52M | 514.19M | 525.01M | 527.02M | 1,227.04M | 1,246.88M | 1,287.74M | 1,477.20M |
|
Intangibles
|
114.19M | 114.40M | 139.64M | 590.04M | 569.97M | 530.08M | 506.82M | 498.72M | 469.13M | 441.88M | 419.07M | 386.62M | 644.91M | 620.78M | 602.80M | 701.99M |
|
Goodwill & Intangibles
|
190.87M | 194.54M | 289.99M | 1,209.77M | 1,180.33M | 1,004.16M | 977.76M | 977.22M | 965.15M | 974.18M | 1,119.85M | 1,080.50M | 2,049.35M | 2,115.64M | 2,137.33M | 2,495.54M |
|
Long-Term Deferred Tax
|
| 99.20M | 118.22M | 226.24M | 210.81M | 176.16M | 158.74M | | | | | | | | | |
|
Other Non-Current Assets
|
10.16M | 7.77M | 13.61M | 21.66M | 20.86M | 18.68M | 17.84M | 13.35M | 17.50M | 18.12M | 13.56M | 16.52M | 15.60M | 81.80M | 59.74M | 65.50M |
|
Non-Current Assets
|
190.87M | 194.54M | 289.99M | 1,209.77M | 1,180.33M | 1,004.16M | 977.76M | 977.22M | 965.15M | 974.18M | 1,119.85M | 1,080.50M | 2,049.35M | 2,115.64M | 2,137.33M | 2,495.54M |
|
Assets
|
1,401.07M | 1,602.47M | 2,085.80M | 3,838.09M | 3,936.43M | 3,689.42M | 3,431.43M | 3,681.92M | 3,706.57M | 3,738.32M | 4,108.90M | 4,131.52M | 5,653.70M | 6,129.71M | 6,382.87M | 7,377.28M |
|
Accounts Payables
|
97.92M | 136.98M | 178.08M | 257.91M | 316.46M | 267.33M | 241.18M | 229.53M | 224.23M | 276.46M | 298.38M | 195.88M | 359.87M | 446.63M | 451.81M | 487.29M |
|
Payables
|
97.92M | 136.98M | 178.08M | 257.91M | 316.46M | 267.33M | 241.18M | 229.53M | 224.23M | 276.46M | 298.38M | 195.88M | 359.87M | 446.63M | 451.81M | 487.29M |
|
Accumulated Expenses
|
90.71M | 116.09M | 147.99M | 246.35M | 236.83M | 219.55M | 193.66M | 190.72M | 187.98M | 233.41M | 276.54M | 295.82M | 391.41M | 396.72M | 397.16M | 419.44M |
|
Other Accumulated Expenses
|
| 22.28M | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | 4.00M | 7.54M | 7.54M | 7.54M | 17.54M | 10.00M | 10.00M | 15.10M |
|
Current Leases
|
1.92M | 7.95M | 8.31M | 5.09M | 1.33M | 0.54M | | | | | 40.98M | 36.75M | 47.61M | 49.53M | 56.43M | 71.66M |
|
Current Taxes
|
| 19.53M | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
21.16M | 30.75M | 32.30M | 50.97M | 55.45M | 62.97M | 61.88M | 64.40M | 67.82M | 61.84M | 73.37M | 74.07M | 83.75M | 94.09M | 95.23M | 88.55M |
|
Total Current Liabilities
|
233.32M | 306.28M | 381.74M | 588.67M | 639.54M | 572.47M | 517.12M | 504.67M | 503.82M | 602.28M | 720.10M | 636.14M | 925.31M | 1,020.09M | 1,037.54M | 1,102.67M |
|
Capital Leases
|
6.92M | 6.84M | 6.38M | 2.88M | 1.44M | | | | | | | | | | | |
|
Non-Current Debt
|
292.43M | 264.01M | 524.20M | 1,400.00M | 1,400.00M | 1,380.14M | 1,382.54M | 1,633.27M | 1,625.54M | 1,565.02M | 1,554.12M | 1,549.64M | 2,517.02M | 2,414.83M | 2,291.72M | 2,771.12M |
|
Liabilities from Discontinued Operations
|
3.20M | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
91.69M | 82.74M | 117.35M | 215.41M | 246.95M | 290.20M | 267.64M | 293.42M | 223.29M | 233.35M | 333.93M | 337.77M | 463.60M | 485.43M | 483.92M | 363.62M |
|
Operating Leases
|
| | | | | | | | | | 121.02M | 114.26M | 117.99M | 119.26M | 131.74M | 182.88M |
|
Other Non-Current Liabilities
|
48.18M | 39.71M | 36.22M | 3.54M | 1.30M | 2.54M | 2.06M | 1.74M | 5.12M | 107.58M | 98.16M | 102.62M | 98.75M | 106.37M | 118.33M | 162.55M |
|
Total Non-Current Liabilities
|
553.92M | 515.36M | 803.07M | 1,817.35M | 1,838.49M | 1,854.08M | 1,818.03M | 2,093.01M | 2,014.55M | 1,966.29M | 2,118.99M | 2,153.82M | 3,214.50M | 3,187.29M | 3,097.83M | 3,701.08M |
|
Total Liabilities
|
| 821.65M | 1,184.82M | 2,406.01M | 2,478.04M | 2,426.55M | 2,335.15M | 2,597.68M | 2,518.37M | 2,568.57M | | | | | | |
|
Total Debt
|
292.43M | 264.01M | 524.20M | 1,400.00M | 1,400.00M | 1,380.14M | 1,382.54M | 1,633.27M | 1,629.54M | 1,572.56M | 1,561.65M | 1,557.18M | 2,534.56M | 2,424.83M | 2,301.72M | 2,786.22M |
|
Common Equity
|
613.83M | 780.83M | 900.99M | 1,432.07M | 1,475.64M | 1,262.87M | 1,096.28M | 1,084.24M | 1,188.20M | 1,169.76M | 1,269.81M | 1,341.55M | 1,513.89M | 1,922.32M | 2,247.51M | 2,573.53M |
|
Shareholder's Equity
|
613.83M | 780.83M | 900.99M | 1,432.07M | 1,475.64M | 1,262.87M | 1,096.28M | 1,084.24M | 1,188.20M | 1,169.76M | 1,269.81M | 1,341.55M | 1,513.89M | 1,922.32M | 2,247.51M | 2,573.53M |
|
Liabilities and Shareholders Equity
|
1,401.07M | 1,602.47M | 2,085.80M | 3,838.09M | 3,936.43M | 3,689.42M | 3,431.43M | 3,681.92M | 3,706.57M | 3,738.32M | 4,108.90M | 4,131.52M | 5,653.70M | 6,129.71M | 6,382.87M | 7,377.28M |
|
Treasury Shares
|
| 307.51M | 0.31M | 0.35M | 0.50M | 0.38M | 0.36M | 0.51M | 0.60M | 0.66M | 0.52M | 0.49M | 0.45M | 0.43M | 0.41M | 0.39M |
|
Retained Earnings
|
26.83M | 50.76M | 31.35M | 49.63M | -19.56M | 568.56M | 612.67M | 572.79M | 673.08M | 737.15M | 834.89M | 969.73M | 1,172.98M | 1,584.72M | 1,962.58M | 2,364.88M |