|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 220.91M | 260.22M | 245.29M | 324.30M | 288.96M | 316.04M | 293.23M | 294.90M | 259.48M | 251.78M | 201.79M | 312.28M | 177.32M | 309.67M | 265.16M | 285.66M | 261.40M | 322.42M | 257.28M | 252.16M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.72M | | 0.23M | 0.69M | 1.96M | | | | 2.08M | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 220.91M | 260.22M | 247.00M | 324.30M | 289.19M | 316.73M | 295.19M | 294.90M | 259.48M | 251.78M | 203.87M | 312.28M | 177.32M | 309.67M | 265.16M | 285.66M | 261.40M | 322.42M | 257.28M | 252.16M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.04M | 19.48M | 21.57M | 13.68M | 13.26M | 11.46M | 16.11M | 12.40M | 13.62M | 16.20M | 30.31M | 36.31M | 31.38M | 25.07M | 30.90M | 71.66M | 61.55M | 64.85M | 65.22M | 63.31M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.51M | | | | 3.02M | | | | 2.88M | | | | 2.91M | | | | 3.65M | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.04M | 19.48M | 27.08M | 13.68M | 13.26M | 11.46M | 19.13M | 12.40M | 13.62M | 16.20M | 33.20M | 36.31M | 31.38M | 25.07M | 33.81M | 71.66M | 61.55M | 64.85M | 68.87M | 63.31M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 274.10M | 271.08M | 265.39M | 272.18M | 292.86M | 301.67M | 310.55M | 306.94M | 320.01M | 323.66M | 323.20M | 316.20M | 325.58M | 329.47M | 343.33M | 340.28M | 351.11M | 399.94M | 427.10M | 419.18M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.34M | 36.13M | 21.55M | 30.56M | 49.52M | 43.87M | 33.03M | 41.70M | 40.23M | 28.91M | 48.47M | 32.71M | 33.77M | 29.38M | 0.77M | 34.69M | 35.26M | 30.34M | 60.31M | 37.64M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 551.38M | 586.90M | 567.72M | 640.71M | 644.61M | 673.03M | 673.80M | 655.95M | 633.34M | 620.55M | 603.77M | 697.49M | 568.05M | 693.60M | 675.52M | 732.29M | 709.33M | 817.54M | 809.90M | 772.29M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.62M | | | | 110.11M | | | | 92.07M | | | | 79.99M | | | | 174.47M | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 703.57M | 709.34M | 716.03M | 701.10M | 690.46M | 694.10M | 722.24M | 715.34M | 738.69M | 773.07M | 798.71M | 809.48M | 836.01M | 851.44M | 895.19M | 898.83M | 922.97M | 989.59M | 1,085.36M | 1,128.93M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 368.88M | 368.88M | 368.90M | 368.88M | 368.88M | 368.88M | 368.88M | 381.75M | 381.75M | 381.70M | 381.70M | 381.80M | 381.75M | 381.75M | 381.80M | 381.75M | 381.75M | 381.80M | 381.80M | 381.75M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 184.96M | 184.96M | 184.96M | 184.96M | 184.96M | 184.96M | 184.96M | 208.06M | 208.06M | 208.06M | 208.06M | 208.06M | 208.06M | 208.06M | 208.09M | 208.16M | 208.18M | 208.22M | 208.22M | 208.22M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 553.84M | 553.84M | 553.86M | 553.84M | 553.84M | 553.84M | 553.84M | 589.81M | 589.81M | 589.76M | 589.76M | 589.86M | 589.81M | 589.81M | 589.89M | 589.91M | 589.93M | 590.01M | 590.01M | 589.97M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.72M | 14.51M | 13.50M | 16.10M | 15.24M | 15.04M | 13.97M | 13.11M | 13.63M | 12.81M | 12.29M | 12.29M | 14.49M | 13.41M | 13.24M | 15.27M | 17.14M | 19.93M | 20.69M | 21.82M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,326.98M | 2,339.52M | 2,355.40M | 2,357.04M | 2,342.72M | 2,344.49M | 2,396.58M | 2,513.45M | 2,574.86M | 2,669.96M | 2,723.66M | 2,774.92M | 2,842.47M | 2,891.94M | 2,965.18M | 3,005.97M | 3,073.90M | 3,195.58M | 3,348.74M | 3,497.08M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,878.36M | 2,926.42M | 2,923.11M | 2,997.75M | 2,987.32M | 3,017.52M | 3,070.38M | 3,169.39M | 3,208.20M | 3,290.51M | 3,327.43M | 3,472.41M | 3,410.52M | 3,585.54M | 3,640.70M | 3,738.26M | 3,783.23M | 4,013.12M | 4,158.65M | 4,269.37M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 161.10M | 171.77M | 145.90M | 165.70M | 173.69M | 166.97M | 172.90M | 187.95M | 168.54M | 190.13M | 179.93M | 201.43M | 158.77M | 198.25M | 213.41M | 293.90M | 248.98M | 268.33M | 291.03M | 260.74M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 161.10M | 171.77M | 145.90M | 165.70M | 173.69M | 166.97M | 172.90M | 187.95M | 168.54M | 190.13M | 179.93M | 201.43M | 158.77M | 198.25M | 213.41M | 293.90M | 248.98M | 268.33M | 291.03M | 260.74M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.11M | 144.82M | 27.14M | 44.64M | 138.66M | 144.94M | 23.95M | 48.16M | 194.62M | 66.38M | 74.75M | 190.22M | 193.81M | 206.15M | 97.99M | 220.47M | 85.11M | 239.84M | 96.02M | 61.46M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.30M | | | | 77.64M | | | | 91.08M | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 143.38M | 1.08M | 153.50M | 153.65M | 1.14M | 135.58M | 123.73M | 1.07M | 108.22M | 1.03M | 1.09M | 126.39M | 1.15M | 150.40M | 154.15M | 161.82M | 1.60M | 177.26M | 185.37M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.28M | | | | 5.46M | | | | 8.87M | | 1.39M | | 33.92M | | 11.52M | | 16.40M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.59M | | | | 10.91M | | | | 10.57M | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 483.54M | 507.16M | 513.47M | 523.69M | 515.35M | 525.14M | 522.38M | 515.13M | 538.23M | 541.54M | 546.87M | 585.95M | 549.76M | 616.02M | 679.97M | 771.99M | 720.99M | 781.49M | 870.80M | 837.80M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.08M | 9.87M | 9.66M | 9.44M | 9.22M | 8.99M | 8.90M | 8.72M | 9.17M | 8.94M | 8.69M | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.99M | 60.16M | 57.90M | 60.19M | 59.66M | 58.92M | 61.12M | 66.91M | 61.34M | 54.07M | 62.38M | 63.44M | 61.97M | 63.54M | 538.82M | 77.65M | 76.00M | 72.57M | 620.04M | 83.55M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,082.14M | 1,087.59M | 1,095.91M | 1,106.72M | 1,101.15M | 1,095.15M | 1,145.17M | 1,266.28M | 1,312.82M | 1,382.94M | 1,399.68M | 1,441.07M | 1,482.80M | 1,517.19M | 1,520.27M | 1,556.56M | 1,586.09M | 1,633.29M | 1,682.42M | 1,775.89M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.49M | 43.56M | 23.39M | 35.74M | 38.25M | 38.49M | 36.34M | 36.42M | 36.48M | 38.01M | 36.27M | 37.56M | 38.66M | 37.56M | 38.26M | 37.16M | 37.12M | 37.78M | 40.28M | 40.85M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,886.75M | 1,914.78M | 1,939.85M | 1,950.04M | 1,935.38M | 1,938.20M | 1,987.58M | 2,082.04M | 2,096.57M | 2,137.49M | 2,142.61M | 2,223.83M | 2,102.58M | 2,204.49M | 2,280.55M | 2,413.12M | 2,389.60M | 2,540.78M | 2,715.29M | 2,794.28M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,929.24M | 1,958.34M | 1,963.24M | 1,985.78M | 1,973.63M | 1,976.69M | 2,023.92M | 2,118.46M | 2,133.04M | 2,175.50M | 2,178.88M | 2,261.39M | 2,141.24M | 2,242.05M | 2,318.81M | 2,450.28M | 2,426.73M | 2,578.56M | 2,755.57M | 2,835.13M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 949.12M | 968.08M | 959.88M | 1,011.97M | 1,013.69M | 1,040.83M | 1,046.46M | 1,050.93M | 1,075.15M | 1,115.01M | 1,148.55M | 1,211.03M | 1,269.28M | 1,343.49M | 1,321.89M | 1,287.98M | 1,356.50M | 1,434.56M | 1,403.07M | 1,434.24M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 949.12M | 968.08M | 959.88M | 1,011.97M | 1,013.69M | 1,040.83M | 1,046.46M | 1,050.93M | 1,075.15M | 1,115.01M | 1,148.55M | 1,211.03M | 1,269.28M | 1,343.49M | 1,321.89M | 1,287.98M | 1,356.50M | 1,434.56M | 1,403.07M | 1,434.24M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,878.36M | 2,926.42M | 2,923.11M | 2,997.75M | 2,987.32M | 3,017.52M | 3,070.38M | 3,169.39M | 3,208.20M | 3,290.51M | 3,327.43M | 3,472.41M | 3,410.52M | 3,585.54M | 3,640.70M | 3,738.26M | 3,783.23M | 4,013.12M | 4,158.65M | 4,269.37M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 259.58M | -5.35M | -3.76M | -1.26M | 0.19M | 0.50M | 320.01M | 297.00M | 313.87M | 346.85M | 373.61M | 427.33M | 477.81M | 543.90M | 513.65M | 473.09M | 532.64M | 602.59M | 561.13M | 583.73M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | 0.94M | 0.93M | 1.08M | 0.99M | 0.46M | 0.97M | 1.16M | 1.08M | 0.90M | 0.87M | 0.40M | 0.63M | 0.62M | 0.61M | 0.48M | 0.46M | 0.43M | 0.43M | 0.54M |