|
Cash & Equivalents
|
316.04M | 159.02M | 340.26M | 145.27M | 245.33M | 242.06M | 154.56M | 265.28M | 248.14M | 282.22M | 358.26M | 221.84M | 395.63M | 206.57M | 201.26M | 178.32M | 290.48M |
|
Short-term Investments
|
| 342.51M | 116.42M | 89.85M | 228.49M | 281.81M | 104.25M | 61.06M | 111.07M | 165.12M | 279.23M | 211.45M | 174.69M | 239.42M | 181.38M | 286.74M | 319.95M |
|
Cash & Current Investments
|
316.04M | 501.54M | 456.68M | 235.13M | 473.81M | 523.87M | 258.80M | 326.34M | 359.21M | 447.35M | 637.49M | 433.29M | 570.33M | 446.00M | 382.64M | 465.06M | 610.43M |
|
Receivables - Net
|
| 38.41M | 36.50M | 36.67M | 39.52M | 55.16M | 70.46M | 75.72M | 54.51M | 76.96M | 80.46M | 88.29M | 89.95M | 63.76M | 70.34M | 67.01M | 74.01M |
|
Receivables
|
| 38.41M | 36.50M | 36.67M | 39.52M | 55.16M | 70.46M | 75.72M | 54.51M | 76.96M | 80.46M | 88.29M | 89.95M | 63.76M | 70.34M | 67.01M | 74.01M |
|
Inventory
|
| 186.13M | 229.56M | 250.07M | 282.41M | 311.21M | 358.24M | 330.22M | 338.59M | 351.39M | 370.51M | 409.53M | 389.62M | 569.70M | 587.51M | 550.24M | 621.15M |
|
Current Deferred Tax Assets
|
| 12.28M | 14.35M | 5.24M | 14.71M | 28.77M | 18.75M | | | | | | | | | 66.21M | 48.78M |
|
Prepaid Assets
|
| 67.86M | 66.89M | 69.88M | 61.83M | 75.97M | 102.86M | 102.08M | 129.09M | 103.06M | 114.30M | 122.28M | 173.43M | 206.29M | 197.23M | 200.19M | 187.21M |
|
Current Assets
|
| 806.21M | 803.98M | 596.99M | 872.28M | 994.98M | 809.12M | 834.36M | 881.40M | 978.76M | 1,202.76M | 1,053.40M | 1,223.33M | 1,285.75M | 1,237.72M | 1,282.50M | 1,492.80M |
|
Buildings
|
| | 117.98M | 118.05M | 131.15M | 185.60M | 239.12M | 294.67M | 300.13M | 305.88M | 347.47M | 411.08M | 413.00M | 469.19M | 467.70M | 633.85M | 651.10M |
|
Construction in Progress
|
| | 29.30M | 91.43M | 56.36M | 93.24M | 182.59M | 44.76M | 43.35M | 34.91M | 22.16M | 77.50M | 195.66M | 269.60M | 358.79M | 96.16M | 78.34M |
|
Land & Improvements
|
| | 2.39M | 5.80M | 5.90M | 15.04M | 15.20M | 15.20M | 21.31M | 21.31M | 27.08M | 38.28M | 56.40M | 56.17M | 55.23M | 55.54M | 55.30M |
|
Property, Plant & Equipment (Net)
|
| 539.96M | 586.35M | 684.98M | 733.42M | 806.91M | 889.23M | 863.14M | 867.79M | 813.77M | 796.03M | 890.03M | 967.42M | 1,145.09M | 1,187.73M | 1,286.54M | 1,331.08M |
|
Long-Term Investments
|
| 243.44M | 351.99M | 126.91M | 149.59M | 366.42M | 104.45M | 36.60M | 44.29M | 58.69M | 57.29M | 97.10M | 123.66M | 223.56M | 102.84M | 314.15M | 410.21M |
|
Long-Term Deferred Tax
|
| 46.47M | 52.01M | 74.82M | 41.93M | 38.06M | 49.92M | 54.25M | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | 52.90M | 85.94M | 99.20M | 109.17M | 101.57M | 104.44M | 104.58M | 117.17M | 136.70M | 195.18M | 307.62M | 342.73M |
|
Non-Current Assets
|
| 829.88M | 990.34M | 886.72M | 924.93M | 1,226.23M | 1,079.62M | 998.94M | 1,021.24M | 974.02M | 957.76M | 2,262.24M | 2,323.01M | 2,505.60M | 2,445.19M | 2,828.71M | 3,026.68M |
|
Assets
|
| 1,636.09M | 1,794.32M | 1,483.71M | 1,797.21M | 2,221.21M | 1,888.74M | 1,833.30M | 1,902.64M | 1,952.78M | 2,160.51M | 3,315.63M | 3,546.34M | 3,791.35M | 3,682.91M | 4,111.21M | 4,519.48M |
|
Accounts Payables
|
| 78.04M | 82.90M | 95.75M | 99.06M | 137.04M | 156.09M | 118.03M | 119.54M | 128.25M | 144.41M | 167.87M | 237.39M | 304.25M | 257.62M | 253.34M | 295.77M |
|
Payables
|
| 78.04M | 82.90M | 95.75M | 99.06M | 137.04M | 156.09M | 118.03M | 119.54M | 128.25M | 144.41M | 167.87M | 237.39M | 304.25M | 257.62M | 253.34M | 295.77M |
|
Accumulated Expenses
|
| 88.59M | 107.91M | 122.08M | 120.04M | 153.71M | 152.64M | 169.72M | 174.61M | 195.91M | 187.43M | 205.26M | 359.25M | 351.00M | 322.58M | 391.51M | 552.76M |
|
Other Accumulated Expenses
|
| | | | | 48.14M | 42.89M | 54.64M | 30.98M | 48.36M | 44.54M | 49.51M | 88.55M | 97.70M | 97.72M | 130.48M | 129.00M |
|
Current Leases
|
| | | | | | | | | | | 221.59M | 254.70M | 236.31M | 232.67M | 226.65M | 227.15M |
|
Current Taxes
|
| | | | | 12.38M | 12.17M | 17.14M | 24.79M | 19.19M | 15.99M | 16.82M | 19.10M | 32.11M | 26.98M | 26.80M | 29.10M |
|
Current Deferred Revenue
|
| | | | | 44.31M | 47.94M | 51.55M | 55.14M | 56.21M | 42.48M | | | | | | |
|
Total Current Liabilities
|
| 188.55M | 211.02M | 233.47M | 250.19M | 331.83M | 353.74M | 329.23M | 352.93M | 360.21M | 386.64M | 638.77M | 906.13M | 981.47M | 890.37M | 994.21M | 1,075.68M |
|
Non-Current Debt
|
| | | | | | | 150.00M | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | 1,137.49M | 1,074.01M | 951.08M | 884.70M | 851.85M | 871.21M |
|
Other Non-Current Liabilities
|
| | | | | | 207.03M | 216.84M | 236.62M | 291.66M | 284.77M | 84.01M | 88.85M | 113.05M | 115.16M | 152.61M | 101.09M |
|
Total Non-Current Liabilities
|
| 150.77M | 171.75M | 183.97M | 192.43M | 195.21M | 207.03M | 479.23M | 352.93M | 360.21M | 386.64M | 1,776.27M | 1,980.14M | 1,932.55M | 1,775.07M | 1,846.06M | 1,946.89M |
|
Total Liabilities
|
-1053.78M | 339.32M | 382.77M | 417.44M | 442.62M | 527.04M | 560.77M | 696.07M | 589.55M | 651.88M | 671.42M | 1,860.28M | 2,068.99M | 2,045.61M | 1,890.23M | 1,998.67M | 2,047.98M |
|
Total Debt
|
| | | | | | | 150.00M | | | | | | | | | |
|
Common Equity
|
1,053.78M | 1,296.78M | 1,411.55M | 1,066.27M | 1,354.59M | 1,694.17M | 1,327.97M | 1,137.23M | 1,313.08M | 1,300.90M | 1,489.10M | 1,455.36M | 1,477.36M | 1,745.74M | 1,792.68M | 2,112.54M | 2,471.50M |
|
Shareholder's Equity
|
1,053.78M | 1,296.78M | 1,411.55M | 1,066.27M | 1,354.59M | 1,694.17M | 1,327.97M | 1,137.23M | 1,313.08M | 1,300.90M | 1,489.10M | 1,455.36M | 1,477.36M | 1,745.74M | 1,792.68M | 2,112.54M | 2,471.50M |
|
Liabilities and Shareholders Equity
|
| 1,636.09M | 1,794.32M | 1,483.71M | 1,797.21M | 2,221.21M | 1,888.74M | 1,833.30M | 1,902.64M | 1,952.78M | 2,160.51M | 3,315.63M | 3,546.34M | 3,791.35M | 3,682.91M | 4,111.21M | 4,519.48M |
|
Retained Earnings
|
| 1,121.23M | 1,394.19M | 1,077.77M | -8.78M | -0.97M | -15.43M | 1,160.67M | 1,347.14M | 1,310.86M | 1,516.19M | 1,473.87M | 1,475.11M | 1,770.56M | 1,826.06M | 2,113.74M | 2,503.07M |
|
Treasury Shares
|
| | 6.40M | 20.77M | 2.60M | 0.31M | 17.53M | 4.18M | 3.05M | 2.67M | 1.38M | 1.66M | 2.11M | 2.29M | 2.55M | 2.67M | 2.45M |