|
Cash & Equivalents
|
127.72M | 104.96M | 62.95M | 91.60M | 68.71M | 75.93M | 363.58M | 258.60M | 175.88M | 442.12M | 1,013.42M | 1,766.57M | 1,398.50M | 964.10M | 846.96M | 680.82M | 1,119.48M | 1,008.47M | 879.84M | 859.15M | 788.81M | 790.15M | 650.78M | 630.05M | 616.09M | 449.67M | 757.26M | 732.16M | 717.15M |
|
Short-term Investments
|
50.00M | -200.35M | 200.35M | -201.60M | -251.60M | 200.00M | | 205.00M | | 744.68M | | | 170.00M | 445.00M | 465.27M | 575.27M | | | 50.55M | 15.50M | 31.60M | 16.30M | 100.00M | 100.00M | 100.00M | 330.00M | 100.00M | 100.11M | 100.00M |
|
Cash & Current Investments
|
177.72M | -95.39M | 263.30M | -110.00M | -182.89M | 275.93M | 363.58M | 463.60M | 175.88M | 1,186.79M | 1,013.42M | 1,766.57M | 1,568.50M | 1,409.10M | 1,312.23M | 1,256.09M | 1,119.48M | 1,008.47M | 930.39M | 874.65M | 820.41M | 806.45M | 750.78M | 730.05M | 716.09M | 779.67M | 857.26M | 832.27M | 817.15M |
|
Receivables - Net
|
| | 0.09M | -2.39M | 3.92M | 3.79M | | -3.23M | | 5.17M | 8.81M | 18.03M | 21.02M | 47.47M | 33.39M | 27.05M | 27.74M | 39.96M | 43.35M | 47.28M | 41.60M | 59.20M | 60.42M | 69.64M | 49.97M | 85.18M | 76.56M | 88.50M | 85.38M |
|
Receivables
|
| | 0.09M | -2.39M | 3.92M | 3.79M | | -3.23M | | 5.17M | 8.81M | 18.03M | 21.02M | 47.47M | 33.39M | 27.05M | 27.74M | 39.96M | 43.35M | 47.28M | 41.60M | 59.20M | 60.42M | 69.64M | 49.97M | 85.18M | 76.56M | 88.50M | 85.38M |
|
Inventory
|
| | 0.00M | -0.14M | 0.89M | 6.00M | | 6.57M | | 13.14M | 12.63M | 11.11M | 12.49M | 19.00M | 20.29M | 23.34M | 29.13M | 31.62M | 38.41M | 36.35M | 44.23M | 44.83M | 37.85M | 41.85M | 39.55M | 39.88M | 53.05M | 61.70M | 67.14M |
|
Prepaid Assets
|
4.69M | | 5.75M | -0.36M | 4.19M | 6.74M | | -0.95M | | 10.94M | 14.32M | 12.89M | 17.08M | 18.02M | 16.49M | 17.97M | 22.16M | 35.67M | 42.77M | 38.43M | 29.82M | 23.00M | 24.22M | 20.29M | 35.67M | 41.53M | 43.88M | 40.75M | 43.65M |
|
Current Assets
|
182.41M | | 269.14M | 401.80M | 329.30M | 292.46M | | 484.88M | | 1,216.04M | 1,049.18M | 1,808.60M | 1,619.09M | 1,500.88M | 1,393.25M | 1,335.65M | 1,209.83M | 1,124.34M | 1,072.30M | 1,017.50M | 959.73M | 939.61M | 888.64M | 869.92M | 860.55M | 1,050.48M | 1,041.87M | 1,034.06M | 1,032.95M |
|
Land & Improvements
|
| | | | 7.50M | 7.66M | | 7.42M | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
19.47M | -9.89M | 20.49M | -4.08M | -4.25M | 21.35M | | -1.30M | | 29.16M | 29.02M | 31.64M | 37.09M | 43.10M | 45.23M | 46.42M | 50.53M | 57.86M | 58.31M | 56.41M | 55.28M | 53.73M | 52.39M | 50.61M | 50.77M | 47.96M | 49.65M | 50.16M | 48.87M |
|
Long-Term Investments
|
3.50M | | 3.15M | 2.83M | 2.65M | 2.40M | | 1.99M | | 1.28M | 1.47M | 1.07M | 20.80M | 15.61M | 8.44M | 2.83M | 3.32M | 6.43M | 6.87M | 5.13M | 4.47M | 9.22M | 14.11M | 4.07M | 3.15M | 3.12M | | | |
|
Intangibles
|
| -0.12M | 0.32M | -0.69M | -1.26M | 1.15M | | -0.22M | | 1.53M | 1.58M | 1.73M | 1.68M | 1.85M | 1.75M | 1.67M | 1.54M | 1.51M | 1.48M | 1.69M | 1.57M | 13.39M | 12.40M | 44.06M | 51.67M | 56.03M | 56.20M | 56.52M | 55.28M |
|
Goodwill & Intangibles
|
| -0.12M | 0.32M | -0.69M | 1.12M | 1.15M | | 1.22M | | 1.53M | 1.58M | 1.73M | 1.68M | 1.85M | 1.75M | 1.67M | 1.54M | 1.51M | 1.48M | 1.69M | 1.57M | 13.39M | 12.40M | 44.06M | 51.67M | 56.03M | 56.20M | 56.52M | 55.28M |
|
Other Non-Current Assets
|
4.51M | | 0.56M | 0.17M | 0.51M | 0.51M | 0.51M | 0.51M | 0.51M | 0.74M | 0.74M | 0.74M | 0.74M | 0.80M | 0.80M | 0.80M | 0.80M | 1.40M | 1.32M | 1.79M | 1.79M | 1.21M | 1.48M | 1.44M | 1.12M | 5.77M | 2.53M | 2.60M | 2.13M |
|
Non-Current Assets
|
-182.41M | | 32.84M | -401.80M | -329.30M | 62.69M | | -484.88M | | 81.60M | 82.11M | 86.61M | 108.99M | 109.08M | 107.66M | 83.13M | 88.68M | 95.80M | 97.78M | 88.87M | 83.96M | 96.69M | 99.80M | 117.44M | 124.80M | 135.27M | 131.46M | 130.04M | 125.99M |
|
Assets
|
| | 301.99M | | | 355.15M | | | | 1,297.64M | 1,131.29M | 1,895.21M | 1,728.08M | 1,609.96M | 1,500.91M | 1,418.78M | 1,298.51M | 1,220.14M | 1,170.07M | 1,106.37M | 1,043.69M | 1,036.30M | 988.44M | 987.37M | 985.35M | 1,185.75M | 1,173.33M | 1,164.10M | 1,158.94M |
|
Accounts Payables
|
5.73M | | 37.43M | -9.71M | 20.46M | 22.66M | | 9.73M | | 62.64M | 41.41M | 125.62M | 51.41M | 126.16M | 98.16M | 108.44M | 90.11M | 65.97M | 66.36M | 67.03M | 55.02M | 112.99M | 88.12M | 127.34M | 120.65M | 100.91M | 103.02M | 107.36M | 99.71M |
|
Notes Payables
|
0.76M | | 3.64M | | 6.36M | 6.45M | | 4.24M | | | | | | | | | | | | | | | 48.27M | 70.30M | 112.99M | 131.71M | 173.41M | 174.51M | 203.03M |
|
Payables
|
6.48M | | 41.08M | -9.71M | 26.82M | 29.11M | | 13.97M | | 62.64M | 41.41M | 125.62M | 51.41M | 126.16M | 98.16M | 108.44M | 90.11M | 65.97M | 66.36M | 67.03M | 55.02M | 112.99M | 136.39M | 197.64M | 233.65M | 232.62M | 276.42M | 281.87M | 302.73M |
|
Accumulated Expenses
|
| | 3.70M | | | 9.59M | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | 7.77M | | | 13.17M | | | | 30.20M | 45.64M | 61.92M | 54.29M | 60.81M | 49.96M | 53.61M | 58.46M | 66.82M | 50.88M | 59.02M | 62.99M | 82.97M | 48.18M | 46.49M | 46.08M | 58.72M | 36.81M | 44.05M | 51.54M |
|
Short term Debt
|
| | 3.64M | 5.82M | | 6.45M | | | | | | | | | | | | | | | | | 48.27M | 70.30M | 112.99M | 131.71M | 173.41M | 174.51M | 203.03M |
|
Current Leases
|
| | | 2.90M | 3.79M | 4.35M | | 4.17M | | 5.21M | 5.60M | 6.37M | 6.31M | 5.93M | 6.79M | 6.82M | 6.98M | 7.05M | 7.32M | 7.30M | 6.89M | 7.10M | 7.54M | 7.58M | 6.58M | 8.05M | 6.57M | 5.58M | 5.50M |
|
Current Deferred Revenue
|
| | 2.06M | | | 2.88M | | 1.91M | | 16.86M | 16.66M | 17.63M | 17.49M | 27.49M | 26.90M | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
10.26M | | 48.84M | 45.97M | 41.05M | 46.63M | | 56.55M | | 98.04M | 92.66M | 193.92M | 112.01M | 192.90M | 154.91M | 168.88M | 155.55M | 139.84M | 124.56M | 133.35M | 124.90M | 203.07M | 192.11M | 251.72M | 286.31M | 299.38M | 319.81M | 331.50M | 359.77M |
|
Non-Current Deffered Revenue
|
1.62M | | 2.06M | 0.61M | 2.76M | 2.88M | | 15.74M | | | | | | 27.49M | | 24.77M | 23.20M | 21.36M | 30.97M | 28.62M | 27.69M | 28.74M | 26.30M | 25.34M | 24.92M | 31.43M | 30.13M | 29.23M | 28.06M |
|
Operating Leases
|
| | | 4.65M | 10.70M | 10.98M | | 10.46M | | 13.39M | 12.31M | 11.97M | 10.65M | 9.61M | 11.10M | 12.96M | 13.89M | 13.34M | 12.98M | 11.76M | 9.81M | 8.05M | 7.54M | 5.80M | 6.11M | 13.71M | 12.32M | 11.31M | 10.84M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | 168.51M | 173.73M | 162.39M | 239.85M | 225.94M | 282.86M | 317.35M | 344.53M | 362.25M | 372.04M | 398.67M |
|
Total Liabilities
|
| | 50.91M | | | 60.49M | | | | 128.29M | 121.62M | 223.52M | 140.15M | 230.00M | 192.91M | 206.61M | 192.65M | 174.54M | 168.83M | 174.06M | 162.72M | 240.18M | 226.27M | 283.19M | 317.68M | 344.86M | 362.58M | 372.37M | 399.00M |
|
Total Debt
|
| | 3.64M | 5.82M | | 6.45M | | | | | | | | | | | | | | | | | 48.27M | 70.30M | 112.99M | 131.71M | 173.41M | 174.51M | 203.03M |
|
Common Equity
|
| | 251.08M | | | 294.66M | 537.59M | 465.47M | 1,139.04M | 1,169.35M | 1,009.67M | 1,671.70M | 1,587.93M | 1,379.96M | 1,308.01M | 1,212.16M | 1,105.87M | 1,045.60M | 1,001.24M | 932.31M | 880.98M | 796.12M | 762.17M | 704.18M | 667.67M | 840.90M | 810.75M | 791.74M | 759.95M |
|
Shareholder's Equity
|
| 493.65M | 251.08M | 723.00M | 728.41M | 294.66M | 537.59M | 465.47M | 1,139.04M | 1,169.35M | 1,009.67M | 1,671.70M | 1,587.93M | 1,379.96M | 1,308.01M | 1,212.16M | 1,105.87M | 1,045.60M | 1,001.24M | 932.31M | 880.98M | 796.12M | 762.17M | 704.18M | 667.67M | 840.90M | 810.75M | 791.74M | 759.95M |
|
Liabilities and Shareholders Equity
|
| | 301.99M | | | 355.15M | | | | 1,297.64M | 1,131.29M | 1,895.21M | 1,728.08M | 1,609.96M | 1,500.91M | 1,418.78M | 1,298.51M | 1,220.14M | 1,170.07M | 1,106.37M | 1,043.69M | 1,036.30M | 988.44M | 987.37M | 985.35M | 1,185.75M | 1,173.33M | 1,164.10M | 1,158.94M |
|
Treasury Shares
|
| | | | | | | | | | | 0.06M | 0.28M | 0.38M | 0.40M | 2.03M | 2.10M | 2.24M | 3.51M | 4.79M | 4.89M | 4.91M | 4.91M | 4.91M | 4.91M | 4.91M | 4.91M | 4.92M | 7.43M |
|
Retained Earnings
|
| | -249.63M | | -398.27M | -444.70M | | -573.32M | | -713.60M | -946.51M | -1109.84M | -1206.25M | -1418.07M | -1500.47M | -1638.40M | -1799.59M | -1861.36M | -1910.50M | -2031.40M | -2100.55M | -2195.98M | -2249.45M | -2329.73M | -2371.40M | -2453.08M | -2501.52M | -2542.25M | -2578.21M |