|
Cash & Equivalents
|
43.54M | 149.38M | 725.62M | 884.03M | 869.73M | 377.60M | 593.29M | 553.83M | 401.30M | 486.00M | 472.39M | 399.86M | 318.17M | 337.14M | 295.54M | 311.34M | 274.83M | 347.92M | 378.14M | 324.57M | 296.00M | 288.93M | 285.10M | 300.86M | 289.49M |
|
Cash & Current Investments
|
43.54M | 149.38M | 725.62M | 884.03M | 869.73M | 377.60M | 593.29M | 553.83M | 401.30M | 486.00M | 472.39M | 399.86M | 318.17M | 337.14M | 295.54M | 311.34M | 274.83M | 347.92M | 378.14M | 324.57M | 296.00M | 288.93M | 285.10M | 300.86M | 289.49M |
|
Receivables - Net
|
9.80M | 14.00M | 9.77M | 9.18M | 11.91M | 17.31M | 10.83M | 10.79M | 12.37M | 19.72M | 12.67M | 14.52M | 16.00M | 16.50M | 10.41M | 14.62M | 17.71M | 19.37M | 13.70M | 12.81M | 18.12M | 16.76M | 16.87M | 19.18M | 17.51M |
|
Receivables
|
9.80M | 14.00M | 9.77M | 9.18M | 11.91M | 17.31M | 10.83M | 10.79M | 12.37M | 19.72M | 12.67M | 14.52M | 16.00M | 16.50M | 10.41M | 14.62M | 17.71M | 19.37M | 13.70M | 12.81M | 18.12M | 16.76M | 16.87M | 19.18M | 17.51M |
|
Inventory
|
1,331.97M | 1,099.75M | 1,012.68M | 899.09M | 1,082.91M | 990.03M | 1,080.80M | 1,115.02M | 1,325.98M | 1,171.81M | 1,323.89M | 1,304.56M | 1,495.46M | 1,283.52M | 1,386.46M | 1,309.03M | 1,492.22M | 1,194.16M | 1,356.81M | 1,366.62M | 1,524.98M | 1,308.84M | 1,560.04M | 1,587.62M | 1,701.16M |
|
Prepaid Assets
|
26.14M | 24.55M | 27.82M | 30.50M | 25.79M | 28.31M | 30.37M | 39.05M | 44.49M | 36.46M | 39.58M | 46.45M | 44.24M | 47.75M | 34.62M | 80.49M | 110.82M | 83.45M | 68.32M | 108.39M | 68.88M | 95.62M | 59.76M | 78.26M | 64.75M |
|
Current Assets
|
1,413.21M | 1,289.44M | 1,777.65M | 1,824.55M | 1,992.09M | 1,415.02M | 1,717.06M | 1,720.45M | 1,785.90M | 1,715.75M | 1,850.29M | 1,767.14M | 1,875.63M | 1,686.67M | 1,728.79M | 1,715.48M | 1,895.58M | 1,644.90M | 1,816.98M | 1,812.39M | 1,907.98M | 1,710.15M | 1,921.77M | 1,985.92M | 2,093.57M |
|
Property, Plant & Equipment (Net)
|
454.41M | 441.41M | 418.48M | 396.56M | 382.62M | 378.26M | 366.00M | 362.78M | 358.11M | 345.84M | 339.53M | 350.63M | 354.01M | 351.42M | 365.02M | 404.97M | 429.65M | 445.21M | 456.59M | 470.75M | 503.12M | 525.14M | 551.18M | 584.04M | 591.07M |
|
Goodwill
|
861.92M | 861.92M | 861.92M | 861.92M | 861.92M | 861.92M | 861.92M | 861.92M | 861.92M | 861.92M | 861.92M | 861.92M | 861.92M | 861.92M | 861.92M | 861.92M | 861.92M | 861.92M | 861.92M | 861.92M | 861.92M | 861.92M | 861.92M | 861.92M | 861.92M |
|
Intangibles
|
577.00M | 577.00M | 577.00M | 577.00M | 577.00M | 577.00M | 577.00M | 577.00M | 577.14M | 577.22M | 577.25M | 577.30M | 577.57M | 577.72M | 577.80M | 577.93M | 578.07M | 578.24M | 578.36M | 578.55M | 578.82M | 579.01M | 579.16M | 579.33M | 579.59M |
|
Goodwill & Intangibles
|
1,438.92M | 1,438.92M | 1,438.92M | 1,438.92M | 1,438.92M | 1,438.92M | 1,438.92M | 1,438.92M | 1,439.06M | 1,439.13M | 1,439.17M | 1,439.22M | 1,439.49M | 1,439.64M | 1,439.72M | 1,439.85M | 1,439.99M | 1,440.16M | 1,440.28M | 1,440.47M | 1,440.73M | 1,440.93M | 1,441.09M | 1,441.25M | 1,441.51M |
|
Other Non-Current Assets
|
16.35M | 15.85M | 11.34M | 11.08M | 4.92M | 8.58M | 7.68M | 6.60M | 5.52M | 4.68M | 4.37M | 9.89M | 12.80M | 17.62M | 20.55M | 23.97M | 29.23M | 35.21M | 43.80M | 47.51M | 50.83M | 51.68M | 55.87M | 58.56M | 61.32M |
|
Non-Current Assets
|
3,075.50M | 3,041.88M | 2,994.67M | 3,018.29M | 2,989.82M | 2,969.46M | 2,940.26M | 2,913.58M | 2,890.10M | 2,869.19M | 2,868.87M | 2,886.82M | 2,906.83M | 2,908.76M | 2,913.14M | 2,959.93M | 3,025.70M | 3,031.81M | 3,056.90M | 3,061.97M | 3,183.80M | 3,190.81M | 3,258.66M | 3,290.06M | 3,320.41M |
|
Assets
|
4,488.71M | 4,331.32M | 4,772.32M | 4,842.85M | 4,981.92M | 4,384.48M | 4,657.31M | 4,634.03M | 4,675.99M | 4,584.94M | 4,719.16M | 4,653.97M | 4,782.46M | 4,595.44M | 4,641.93M | 4,675.42M | 4,921.27M | 4,676.71M | 4,873.88M | 4,874.36M | 5,091.78M | 4,900.96M | 5,180.42M | 5,275.98M | 5,413.98M |
|
Accounts Payables
|
529.93M | 428.82M | 411.26M | 726.67M | 868.88M | 791.40M | 864.97M | 816.43M | 919.20M | 737.83M | 825.46M | 778.02M | 840.59M | 686.47M | 712.64M | 669.83M | 820.43M | 541.08M | 735.56M | 704.58M | 764.49M | 612.42M | 849.55M | 803.31M | 793.56M |
|
Payables
|
529.93M | 428.82M | 411.26M | 726.67M | 868.88M | 791.40M | 864.97M | 816.43M | 919.20M | 737.83M | 825.46M | 778.02M | 840.59M | 686.47M | 712.64M | 669.83M | 820.43M | 541.08M | 735.56M | 704.58M | 764.49M | 612.42M | 849.55M | 803.31M | 793.56M |
|
Accumulated Expenses
|
219.99M | 211.38M | 187.74M | 245.07M | 274.61M | 291.35M | 287.59M | 277.16M | 304.49M | 303.21M | 274.40M | 251.57M | 259.18M | 240.17M | 221.39M | 234.01M | 232.05M | 217.93M | 262.05M | 259.07M | 314.29M | 230.32M | 272.36M | 266.02M | 305.79M |
|
Short term Debt
|
18.25M | 34.12M | 34.12M | 18.25M | 18.25M | 4.00M | 4.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M |
|
Current Leases
|
73.25M | 76.33M | 105.10M | 76.48M | 79.36M | 80.34M | 82.68M | 84.98M | 86.70M | 83.08M | 85.72M | 87.04M | 88.45M | 109.08M | 112.33M | 112.94M | 117.14M | 117.85M | 121.47M | 124.63M | 130.24M | 115.13M | 137.98M | 139.68M | 124.69M |
|
Total Current Liabilities
|
841.42M | 750.65M | 738.21M | 1,066.47M | 1,241.10M | 1,167.09M | 1,239.23M | 1,181.57M | 1,313.38M | 1,127.11M | 1,188.57M | 1,119.63M | 1,191.21M | 1,038.72M | 1,049.36M | 1,019.78M | 1,172.62M | 879.86M | 1,122.08M | 1,091.28M | 1,212.01M | 960.88M | 1,262.89M | 1,212.01M | 1,227.03M |
|
Non-Current Debt
|
1,492.61M | 1,428.54M | 1,924.64M | 1,412.80M | 1,408.88M | 781.49M | 781.03M | 684.10M | 683.85M | 683.59M | 683.33M | 683.07M | 682.80M | 584.46M | 584.09M | 583.73M | 583.36M | 484.55M | 484.08M | 483.62M | 483.15M | 482.68M | 482.21M | 481.74M | 481.27M |
|
Preferred Stock Liabilities
|
2.82M | 2.82M | 2.98M | 2.98M | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | 132.70M | 138.70M | 164.04M | 185.76M | 188.24M | 250.56M | 224.37M | 235.19M | 242.84M | 285.46M | 257.12M | 260.91M | 264.56M | 281.90M | 253.07M | 252.92M | 250.97M | 256.81M | 255.91M | 270.50M | 272.73M |
|
Operating Leases
|
1,163.25M | 1,141.90M | 1,106.22M | 1,181.82M | 1,171.42M | 1,150.09M | 1,132.20M | 1,107.71M | 1,088.14M | 1,077.67M | 1,081.87M | 1,081.79M | 1,093.91M | 1,072.19M | 1,058.87M | 1,061.00M | 1,095.81M | 1,091.29M | 1,098.80M | 1,083.39M | 1,173.16M | 1,185.74M | 1,210.10M | 1,217.22M | 1,260.07M |
|
Other Non-Current Liabilities
|
19.53M | 19.20M | 22.70M | 29.68M | 43.24M | 35.13M | 26.93M | 27.27M | 26.39M | 12.42M | 12.51M | 13.03M | 12.78M | 12.73M | 11.53M | 11.96M | 11.83M | 11.56M | 10.33M | 10.76M | 10.96M | 10.81M | 22.08M | 19.37M | 26.62M |
|
Total Non-Current Liabilities
|
3,497.28M | 3,321.09M | 3,769.08M | 3,661.09M | 3,954.11M | 3,237.37M | 3,316.50M | 3,159.14M | 3,273.61M | 3,105.57M | 3,178.14M | 3,119.67M | 3,210.77M | 2,954.41M | 2,949.45M | 2,925.41M | 3,116.36M | 2,710.50M | 2,958.03M | 2,911.20M | 3,119.29M | 2,886.12M | 3,211.11M | 3,181.47M | 3,241.09M |
|
Total Liabilities
|
3,516.81M | 3,340.28M | 3,791.78M | 3,690.78M | 3,997.35M | 3,272.50M | 3,343.43M | 3,186.41M | 3,300.00M | 3,117.99M | 3,190.65M | 3,132.70M | 3,223.55M | 2,967.13M | 2,960.97M | 2,937.38M | 3,128.18M | 2,722.06M | 2,968.36M | 2,921.96M | 3,130.25M | 2,896.93M | 3,233.19M | 3,200.83M | 3,267.72M |
|
Total Debt
|
1,510.86M | 1,462.66M | 1,958.76M | 1,431.05M | 1,427.13M | 785.49M | 785.03M | 687.10M | 686.85M | 686.59M | 686.33M | 686.07M | 685.80M | 587.46M | 587.09M | 586.73M | 586.36M | 487.55M | 487.08M | 486.62M | 486.15M | 485.68M | 485.21M | 484.74M | 484.27M |
|
Common Equity
|
969.08M | 988.22M | 977.57M | 1,149.10M | 984.56M | 1,111.98M | 1,313.88M | 1,447.62M | 1,375.99M | 1,466.95M | 1,528.51M | 1,521.27M | 1,558.92M | 1,628.31M | 1,680.96M | 1,738.04M | 1,793.09M | 1,954.65M | 1,905.52M | 1,952.39M | 1,961.53M | 2,004.04M | 1,947.23M | 2,075.15M | 2,146.27M |
|
Shareholder's Equity
|
969.08M | 988.22M | 977.57M | 1,149.10M | 984.56M | 1,111.98M | 1,313.88M | 1,447.62M | 1,375.99M | 1,466.95M | 1,528.51M | 1,521.27M | 1,558.92M | 1,628.31M | 1,680.96M | 1,738.04M | 1,793.09M | 1,954.65M | 1,905.52M | 1,952.39M | 1,961.53M | 2,004.04M | 1,947.23M | 2,075.15M | 2,146.27M |
|
Liabilities and Shareholders Equity
|
4,488.71M | 4,331.32M | 4,772.32M | 4,842.85M | 4,981.92M | 4,384.48M | 4,657.31M | 4,634.03M | 4,675.99M | 4,584.94M | 4,719.16M | 4,653.97M | 4,782.46M | 4,595.44M | 4,641.93M | 4,675.42M | 4,921.27M | 4,676.71M | 4,873.88M | 4,874.36M | 5,091.78M | 4,900.96M | 5,180.42M | 5,275.98M | 5,413.98M |
|
Retained Earnings
|
-7.46M | -8.07M | -10.61M | -8.34M | 895.65M | 987.17M | 1,164.96M | 1,260.81M | 1,188.27M | 1,268.06M | 1,328.10M | 1,323.96M | 1,354.41M | 1,411.33M | 1,450.57M | 1,500.50M | 1,552.90M | 1,711.81M | 1,664.24M | 1,707.10M | 1,715.32M | 1,756.26M | 1,702.18M | 1,818.97M | 1,881.87M |
|
Treasury Shares
|
| 1.04M | | | | 1.34M | | | | 0.34M | | | | 0.44M | | | | 0.56M | | | | 0.68M | | | |