|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 213.41M | 287.00M | 320.91M | 232.01M | 227.20M | 218.76M | 168.77M | 126.59M | 103.46M | 67.88M | 71.87M | 174.03M | 63.54M | 159.59M | 93.53M | 50.90M | 79.31M | 88.53M | 96.50M | 111.64M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 213.41M | 287.00M | 320.91M | 232.01M | 227.20M | 218.76M | 168.77M | 126.59M | 103.46M | 67.88M | 71.87M | 174.03M | 63.54M | 159.59M | 93.53M | 50.90M | 79.31M | 88.53M | 96.50M | 111.64M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.96M | 70.39M | 63.41M | 80.06M | 75.01M | 86.85M | 82.27M | 100.64M | 92.15M | 100.72M | 91.72M | 93.03M | 96.19M | 96.46M | 98.80M | 105.44M | 81.05M | 94.49M | 93.77M | 104.38M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.71M | 2.00M | 1.19M | 13.22M | 2.43M | 14.69M | 1.26M | 3.60M | 0.96M | 2.30M | 1.11M | 2.20M | 2.10M | 2.10M | 1.06M | 1.75M | 2.00M | 2.00M | 1.63M | 1.58M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.67M | 72.39M | 64.60M | 93.28M | 77.44M | 101.54M | 83.53M | 104.24M | 93.11M | 103.02M | 92.83M | 95.22M | 98.29M | 98.56M | 99.86M | 107.20M | 83.05M | 96.49M | 95.40M | 105.97M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.29M | 23.39M | 29.04M | 28.24M | 27.79M | 39.22M | 39.78M | 37.34M | 55.76M | 71.14M | 91.14M | 92.54M | 85.81M | 82.23M | 81.28M | 80.69M | 77.41M | 76.19M | 73.76M | 69.67M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.14M | 9.79M | 11.04M | 11.11M | 12.83M | 13.39M | 15.38M | 14.16M | 17.32M | 13.20M | 16.36M | 17.20M | 18.87M | 16.60M | 19.12M | 19.73M | 17.66M | 16.75M | 12.47M | 23.44M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 321.78M | 392.57M | 424.41M | 351.42M | 342.82M | 358.23M | 306.20M | 278.73M | 268.68M | 252.93M | 271.08M | 376.79M | 264.42M | 354.87M | 292.73M | 256.75M | 255.42M | 275.96M | 276.50M | 309.14M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.20M | | | | 32.70M | | | | 33.43M | | | | 39.16M | | | | 39.05M | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.02M | | | | 158.62M | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.04M | | | | 8.04M | | | | 8.04M | | | | 8.04M | | | | 8.04M | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,785.81M | 2,720.28M | 2,662.34M | 2,595.67M | 2,541.16M | 2,480.30M | 2,433.30M | 2,383.57M | 2,290.99M | 2,229.19M | 2,195.76M | 2,158.25M | 2,126.62M | 2,099.54M | 2,080.54M | 2,050.82M | 2,019.43M | 1,993.12M | 1,978.15M | 1,953.49M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.85M | 72.02M | 70.36M | 68.86M | 67.13M | 65.56M | 43.53M | 42.99M | 42.52M | 41.90M | 41.11M | 40.35M | 39.77M | 39.02M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.33M | 100.33M | 98.19M | 98.90M | 98.90M | 98.94M | 98.94M | 98.90M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.75M | 44.36M | 44.00M | 43.61M | 43.22M | 42.84M | 42.58M | 42.19M | 41.93M | 41.41M | 41.09M | 40.98M | 95.61M | 93.24M | 90.88M | 89.89M | 88.90M | 87.92M | 86.93M | 84.80M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.75M | 44.36M | 44.00M | 43.61M | 43.22M | 42.84M | 42.58M | 42.19M | 41.93M | 41.41M | 41.09M | 40.98M | 195.94M | 193.58M | 189.06M | 188.79M | 187.80M | 186.86M | 185.87M | 183.70M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.75M | 48.76M | 50.05M | 86.43M | 149.58M | 181.24M | 122.07M | 95.15M | 108.51M | 113.33M | 86.71M | 94.38M | 87.14M | 60.21M | 66.62M | 72.04M | 64.31M | 57.76M | 50.71M | 46.91M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,879.31M | 2,813.40M | 2,756.39M | 2,725.70M | 2,733.96M | 2,704.37M | 2,647.81M | 2,592.93M | 2,511.79M | 2,452.78M | 2,390.69M | 2,359.17M | 2,453.24M | 2,396.32M | 2,378.74M | 2,353.59M | 2,312.69M | 2,278.09M | 2,254.51M | 2,223.15M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,201.09M | 3,205.97M | 3,180.80M | 3,077.13M | 3,076.78M | 3,062.59M | 2,954.01M | 2,871.65M | 2,780.47M | 2,705.71M | 2,661.78M | 2,735.96M | 2,717.66M | 2,751.19M | 2,671.47M | 2,610.34M | 2,568.11M | 2,554.05M | 2,531.01M | 2,532.29M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.87M | 10.93M | 16.20M | 15.10M | 14.11M | 28.45M | 21.37M | 23.67M | 24.85M | 14.44M | 28.67M | 22.55M | 15.03M | 13.56M | 19.71M | 11.42M | 11.55M | 13.15M | 17.68M | 11.77M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.50M | | | | 15.00M | | | | 33.12M | | | | 3.40M | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.87M | 10.93M | 16.20M | 15.10M | 14.11M | 28.45M | 37.87M | 23.67M | 24.85M | 14.44M | 43.67M | 22.55M | 15.03M | 13.56M | 52.83M | 11.42M | 11.55M | 13.15M | 21.08M | 11.77M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.41M | 39.79M | 48.12M | 35.17M | 40.56M | 46.07M | 67.96M | 43.40M | 48.98M | 59.23M | 54.83M | 42.93M | 44.58M | 55.76M | 64.81M | 43.92M | 44.55M | 48.57M | 49.47M | 50.58M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.92M | 16.50M | 16.50M | 16.50M | 16.50M | 16.50M | 16.50M | 16.50M | 16.50M | 11.25M | 15.00M | 16.25M | 16.25M | 18.26M | 33.12M | 28.55M | | | 3.40M | 7.97M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.72M | 26.24M | 28.02M | 28.91M | 34.82M | 35.82M | 35.74M | 32.74M | 33.91M | 34.08M | 33.06M | 31.27M | 41.65M | 47.73M | 51.57M | 45.42M | 45.71M | 41.53M | 41.13M | 38.13M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.91M | 93.46M | 108.84M | 95.69M | 105.99M | 126.84M | 141.58M | 116.32M | 124.24M | 119.00M | 131.55M | 113.00M | 117.51M | 135.31M | 169.21M | 129.31M | 101.81M | 103.25M | 111.67M | 108.44M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,590.76M | 1,584.51M | 1,581.52M | 1,578.50M | 1,575.51M | 1,572.53M | 1,470.68M | 1,467.60M | 1,464.54M | 1,470.67M | 1,467.49M | 1,587.51M | 1,634.71M | 1,776.51M | 1,757.77M | 1,778.41M | 1,809.17M | 1,809.84M | 1,757.12M | 1,753.22M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.71M | 49.19M | 48.07M | 47.26M | 46.80M | 46.60M | 45.27M | 44.05M | 43.26M | 42.53M | 43.97M | 42.43M | 41.17M | 39.84M | 38.26M | 36.81M | 38.66M | 35.42M | 40.32M | 36.89M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 136.16M | 134.56M | 589.54M | 144.71M | 149.11M | 154.20M | 151.57M | 142.70M | 133.32M | 131.59M | 114.64M | 123.77M | 121.85M | 120.27M | 464.11M | 116.86M | 117.95M | 125.79M | 130.53M | 137.62M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.38M | 22.47M | 20.15M | 19.20M | 18.28M | 17.33M | 16.36M | 15.38M | 14.91M | 16.92M | 16.02M | 15.56M | 15.72M | 15.49M | 15.45M | 30.49M | 26.90M | 29.24M | 28.77M | 27.77M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,863.54M | 1,861.72M | 1,872.70M | 1,866.15M | 1,877.40M | 1,900.16M | 1,809.10M | 1,770.67M | 1,765.36M | 1,763.79M | 1,757.65M | 1,866.71M | 1,915.23M | 2,071.94M | 2,079.38M | 2,061.40M | 2,067.59M | 2,074.31M | 2,039.64M | 2,036.17M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,886.92M | 1,884.19M | 1,892.85M | 1,885.35M | 1,895.68M | 1,917.49M | 1,825.46M | 1,786.06M | 1,780.28M | 1,780.71M | 1,773.68M | 1,882.27M | 1,930.96M | 2,087.43M | 2,094.83M | 2,091.90M | 2,094.50M | 2,103.55M | 2,068.41M | 2,063.94M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,606.68M | 1,601.01M | 1,598.02M | 1,595.00M | 1,592.01M | 1,589.03M | 1,487.18M | 1,484.10M | 1,481.04M | 1,481.92M | 1,482.49M | 1,603.76M | 1,650.96M | 1,794.77M | 1,790.88M | 1,806.97M | 1,809.17M | 1,809.84M | 1,760.53M | 1,761.18M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,314.18M | 1,321.78M | 1,287.95M | 1,191.78M | 1,181.10M | 1,145.10M | 1,128.56M | 1,085.59M | 1,000.19M | 925.00M | 888.10M | 853.68M | 786.70M | 663.76M | 576.64M | 518.45M | 473.62M | 450.50M | 462.60M | 468.35M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,314.18M | 1,321.78M | 1,287.95M | 1,191.78M | 1,181.10M | 1,145.10M | 1,128.56M | 1,085.59M | 1,000.19M | 925.00M | 888.10M | 853.68M | 786.70M | 663.76M | 576.64M | 518.45M | 473.62M | 450.50M | 462.60M | 468.35M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,201.09M | 3,205.97M | 3,180.80M | 3,077.13M | 3,076.78M | 3,062.59M | 2,954.01M | 2,871.65M | 2,780.47M | 2,705.71M | 2,661.78M | 2,735.96M | 2,717.66M | 2,751.19M | 2,671.47M | 2,610.34M | 2,568.11M | 2,554.05M | 2,531.01M | 2,532.29M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.68M | 176.46M | -7.05M | 42.92M | 31.86M | -37.76M | -47.74M | -83.12M | 51.93M | 53.23M | 33.91M | -256.32M | 35.07M | 15.38M | 18.27M | -425.22M | -446.67M | 4.41M | 0.41M | -396.96M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.55M | | | 0.10M | 2.97M | | | 0.02M | 0.03M | 0.04M | | 0.02M | 0.03M | | | | 0.03M | |