|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | 33.75M | 134.47M | 57.25M | 35.56M | 29.61M | 26.08M | 35.53M | 43.23M | 30.51M | 54.88M | 48.24M | 68.74M | 47.96M | 56.33M | 74.69M | 132.50M | 101.86M | 114.34M | 156.06M | 104.09M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | 6.60M | 1.70M | 0.10M | | 0.28M | 0.12M | 0.07M | 0.80M | 1.00M | 2.50M | 2.12M | 2.00M | 0.60M | 1.70M | 2.00M | 3.00M | 0.10M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | 33.75M | 134.47M | 57.25M | 42.16M | 31.31M | 26.18M | 35.53M | 43.51M | 30.63M | 54.95M | 49.04M | 69.74M | 50.46M | 58.44M | 76.68M | 133.10M | 103.56M | 116.34M | 159.06M | 104.19M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.26M | | | 0.41M | 0.63M | 0.54M | 0.54M | 0.31M | 0.21M | 0.21M | 0.55M | 0.21M | 0.07M | |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | 17.68M | 164.31M | 23.02M | 21.96M | 143.58M | 239.99M | 29.27M | 32.40M | 243.26M | 254.97M | 303.70M | 255.53M | 36.12M | 32.55M | 25.97M | 35.70M | 345.80M | 464.53M | 483.81M | 56.90M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 29.54M | | | 255.39M | 304.34M | 256.07M | 36.66M | 32.86M | 26.17M | 35.91M | 346.35M | 464.74M | 483.88M | 56.90M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | 46.13M | 50.84M | 53.79M | 57.71M | 69.50M | 77.38M | 74.19M | 79.56M | 86.20M | 88.23M | 84.04M | 96.66M | 102.75M | 104.55M | 106.70M | 145.21M | 146.90M | 148.54M | 155.13M | 170.02M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | 10.05M | 7.97M | 7.79M | 12.27M | 17.98M | 12.95M | 12.96M | 15.34M | 16.90M | 9.69M | 9.31M | 9.03M | 10.59M | 17.95M | 24.84M | 25.06M | 23.33M | 25.50M | 25.46M | 40.05M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | 232.75M | 373.35M | 300.03M | 298.52M | 313.96M | 389.14M | 417.19M | 401.12M | 406.12M | 441.30M | 473.42M | 461.37M | 475.46M | 554.19M | 585.01M | 723.12M | 729.51M | 809.44M | 934.83M | 809.12M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | 8.98M | 7.85M | 3.71M | 7.26M | 14.08M | 24.31M | 23.79M | 23.03M | 30.37M | 35.14M | 15.89M | 18.50M | 16.85M | 13.70M | 18.27M | 37.70M | 36.47M | 25.82M | 28.76M | 43.77M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | 289.89M | 296.70M | 404.83M | 428.96M | 454.63M | 453.97M | 481.41M | 498.29M | 502.99M | 502.73M | 505.10M | 561.66M | 565.35M | 579.11M | 629.92M | 1,030.89M | 1,103.39M | 1,147.61M | 1,153.07M | 1,253.04M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | 0.11M | 0.11M | | 0.11M | 0.11M | 0.11M | 6.90M | 6.70M | 0.09M | 0.09M | 15.08M | 14.59M | 0.08M | 0.08M | 18.02M | 17.47M | 20.22M | 0.07M | 0.07M | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | 77.44M | 78.44M | 85.42M | 120.99M | 38.20M | 124.99M | 129.47M | 159.95M | 163.38M | 157.29M | 159.27M | 176.53M | 181.47M | 200.33M | 231.66M | 644.21M | 745.04M | 775.76M | 943.31M | 1,077.37M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | 4.75M | 5.13M | 4.16M | 4.08M | 3.99M | 12.61M | 15.98M | 15.70M | 15.40M | 21.17M | 19.52M | 19.79M | 21.45M | 20.88M | 20.55M | 88.12M | 79.92M | 81.86M | 79.23M | 78.44M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | 82.19M | 83.58M | 89.58M | 125.06M | 42.19M | 137.60M | 145.44M | 175.65M | 178.78M | 178.46M | 178.79M | 196.32M | 202.92M | 221.21M | 252.21M | 732.33M | 824.96M | 857.62M | 1,022.54M | 1,155.81M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | 0.39M | 0.39M | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | 3.65M | 6.59M | 5.53M | 1.70M | 14.39M | 21.04M | 30.54M | 29.39M | 24.75M | 30.43M | 32.70M | 23.71M | 27.41M | 27.16M | 17.96M | 21.51M | 19.04M | 18.82M | 28.81M | 25.20M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | 383.01M | 394.02M | 506.59M | 574.06M | 623.62M | 631.20M | 678.33M | 727.89M | 734.71M | 742.54M | 746.24M | 814.78M | 837.94M | 877.91M | 957.13M | 1,844.80M | 2,024.01M | 2,116.40M | 2,304.03M | 2,549.47M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | 615.76M | 767.37M | 806.62M | 872.58M | 937.58M | 1,020.34M | 1,095.52M | 1,129.00M | 1,140.82M | 1,183.84M | 1,219.66M | 1,276.15M | 1,313.40M | 1,432.10M | 1,542.13M | 2,567.92M | 2,753.53M | 2,925.84M | 3,238.86M | 3,358.59M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | 62.52M | 82.82M | 86.39M | 78.72M | 87.32M | 119.77M | 130.47M | 111.75M | 121.42M | 126.75M | 151.41M | 131.75M | 141.52M | 158.62M | 182.57M | 171.61M | 199.21M | 244.12M | 284.22M | 221.20M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | 62.52M | 82.82M | 86.39M | 78.72M | 87.32M | 119.77M | 130.47M | 111.75M | 121.42M | 126.75M | 151.41M | 131.75M | 141.52M | 158.62M | 182.57M | 171.61M | 199.21M | 244.12M | 284.22M | 221.20M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | 22.71M | 25.68M | 26.46M | 13.31M | 16.83M | 22.26M | 28.48M | 19.18M | 26.16M | 28.93M | 31.53M | 24.05M | 24.61M | 42.98M | 42.19M | 113.18M | 123.49M | 127.88M | 110.16M | 77.19M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | 13.00M | 10.00M | 10.00M | 10.00M | 10.00M | 12.50M | 12.50M | 12.50M | 13.50M | 14.00M | 15.00M | 15.00M | 15.00M | 23.91M | 26.56M | 37.72M | 40.38M | 38.50M | 38.50M | 38.50M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | 1.70M | 1.50M | 1.40M | 1.90M | 2.08M | 2.09M | 2.21M | 2.30M | 2.24M | 2.38M | 2.34M | 3.48M | 5.56M | 7.30M | 9.06M | 10.59M | 14.20M | 17.50M | 19.87M | 24.90M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | 8.77M | 31.55M | 10.70M | 16.79M | 22.03M | 14.88M | 52.48M | 57.15M | 32.88M | 35.30M | 51.61M | 88.65M | 103.45M | 113.19M | 120.06M | 100.95M | 89.81M | 69.59M | 83.96M | 146.44M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | 126.33M | 151.56M | 157.96M | 142.70M | 162.67M | 204.13M | 226.14M | 202.89M | 225.33M | 240.81M | 279.18M | 262.93M | 290.15M | 346.02M | 380.45M | 469.75M | 513.61M | 552.20M | 582.05M | 508.23M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | 72.68M | 188.59M | 206.18M | 273.73M | 317.30M | 341.17M | 363.07M | 413.02M | 408.97M | 405.42M | 360.74M | 427.06M | 423.39M | 453.94M | 486.96M | 1,183.13M | 1,319.33M | 1,392.64M | 1,573.61M | 1,704.66M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | 14.00M | 14.00M | 17.36M | 17.57M | 19.53M | 20.14M | 26.71M | 25.98M | 24.94M | 25.70M | 47.98M | 34.51M | 35.44M | 34.90M | 80.20M | 53.34M | 52.41M | 52.99M | 80.08M | 78.93M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | 5.31M | 5.32M | 5.30M | 9.29M | 9.60M | 9.34M | 12.06M | 18.06M | 17.23M | 15.60M | 12.65M | 15.49M | 21.70M | 26.76M | 30.66M | 43.24M | 42.70M | 53.20M | 57.20M | 95.12M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | 8.45M | 8.23M | 10.92M | 11.98M | 13.34M | 14.86M | 11.67M | 12.51M | 13.92M | 15.20M | 13.40M | 14.99M | 17.73M | 17.54M | 16.47M | 17.98M | 17.59M | 21.46M | 33.95M | 27.40M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | 100.44M | 216.14M | 239.76M | 312.57M | 359.80M | 385.51M | 413.50M | 467.26M | 462.81M | 461.93M | 423.91M | 492.06M | 498.27M | 533.14M | 587.94M | 1,287.10M | 1,432.05M | 1,520.32M | 1,744.85M | 1,881.21M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | 226.77M | 367.70M | 397.72M | 455.26M | 522.47M | 589.65M | 639.64M | 670.15M | 688.13M | 702.74M | 703.09M | 754.99M | 788.42M | 879.15M | 968.39M | 1,756.85M | 1,945.66M | 2,072.51M | 2,326.89M | 2,389.44M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | 85.68M | 198.59M | 216.18M | 283.73M | 327.30M | 353.67M | 375.57M | 425.52M | 422.47M | 419.42M | 375.74M | 442.06M | 438.39M | 477.85M | 513.52M | 1,220.85M | 1,359.70M | 1,431.14M | 1,612.11M | 1,743.16M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | 388.99M | 399.67M | 408.90M | 417.32M | 415.10M | 430.69M | 455.88M | 458.86M | 452.69M | 481.10M | 516.57M | 521.16M | 524.98M | 552.94M | 573.74M | 811.07M | 807.87M | 853.33M | 911.96M | 969.15M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | 388.99M | 399.67M | 408.90M | 417.32M | 415.10M | 430.69M | 455.88M | 458.86M | 452.69M | 481.10M | 516.57M | 521.16M | 524.98M | 552.94M | 573.74M | 811.07M | 807.87M | 853.33M | 911.96M | 969.15M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | 615.76M | 767.37M | 806.62M | 872.58M | 937.58M | 1,020.34M | 1,095.52M | 1,129.00M | 1,140.82M | 1,183.84M | 1,219.66M | 1,276.15M | 1,313.40M | 1,432.10M | 1,542.13M | 2,567.92M | 2,753.53M | 2,925.84M | 3,238.86M | 3,358.59M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | 2.92M | 2.92M | 0.60M | 0.00M | 0.00M | 0.00M | 0.72M | 2.92M | 0.01M | 0.03M | 0.82M | 0.07M | 0.89M | 0.92M | 0.51M | 0.69M | 0.77M | 0.53M | 0.48M | 0.72M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | 158.66M | 168.00M | -0.02M | 181.41M | 171.99M | 184.16M | 197.27M | 16.36M | 12.98M | 16.98M | 18.69M | 256.12M | 14.38M | 285.90M | 7.50M | 312.16M | 7.38M | 5.49M | 4.37M | 434.20M |