|
Cash & Equivalents
|
471.96M | 537.12M | 451.74M | 382.20M | 274.64M | 370.40M | 272.52M | 257.03M | 231.62M | 487.80M | 396.70M | 425.66M | 298.35M | 504.46M | 206.48M | 299.62M | 206.48M | 324.15M | 324.15M | 146.26M | 128.75M | 251.58M | 144.88M | 134.93M | 127.21M | 228.87M | 158.62M | 138.81M | 168.38M | 292.15M | 177.81M | 158.79M | 136.30M | 139.81M | 84.40M | 86.44M | 68.49M | 106.74M | 41.28M | 294.26M | 152.27M | 327.69M | 244.63M | 355.53M | 358.33M | 246.72M | 157.70M | 163.91M | 42.04M | 214.59M | 120.75M | 240.83M | 276.12M | 345.59M | 104.23M | 132.87M | 73.21M | 203.91M | 80.38M | 85.08M | 82.93M | 214.71M | 120.76M |
|
Cash & Current Investments
|
471.96M | 537.12M | 451.74M | 382.20M | 274.64M | 370.40M | 272.52M | 257.03M | 231.62M | 487.80M | 396.70M | 425.66M | 298.35M | 504.46M | 206.48M | 299.62M | 206.48M | 324.15M | 324.15M | 146.26M | 128.75M | 251.58M | 144.88M | 134.93M | 127.21M | 228.87M | 158.62M | 138.81M | 168.38M | 292.15M | 177.81M | 158.79M | 136.30M | 139.81M | 84.40M | 86.44M | 68.49M | 106.74M | 41.28M | 294.26M | 152.27M | 327.69M | 244.63M | 355.53M | 358.33M | 246.72M | 157.70M | 163.91M | 42.04M | 214.59M | 120.75M | 240.83M | 276.12M | 345.59M | 104.23M | 132.87M | 73.21M | 203.91M | 80.38M | 85.08M | 82.93M | 214.71M | 120.76M |
|
Receivables - Net
|
| 32.65M | | | 32.19M | 28.30M | 27.97M | 21.70M | 25.01M | 24.60M | 23.48M | 25.07M | 26.07M | 22.34M | 21.07M | 28.91M | 29.00M | 34.43M | 32.32M | 35.88M | 44.88M | 52.38M | 50.55M | 55.60M | 65.91M | 53.23M | 51.80M | 43.78M | 39.82M | 36.32M | 31.80M | 30.18M | 28.00M | 24.65M | 19.35M | 18.49M | 20.29M | 26.39M | 19.44M | 20.57M | 17.85M | 19.82M | 18.60M | 17.16M | 23.03M | 25.68M | 20.80M | 24.29M | 25.14M | 35.89M | 24.87M | 28.46M | 33.20M | 45.60M | 65.30M | 54.23M | 64.57M | 65.42M | 70.72M | 67.86M | 76.12M | 78.14M | 92.76M |
|
Receivables
|
| 32.65M | | | 32.19M | 28.30M | 27.97M | 21.70M | 25.01M | 24.60M | 23.48M | 25.07M | 26.07M | 22.34M | 21.07M | 28.91M | 29.00M | 34.43M | 32.32M | 35.88M | 44.88M | 52.38M | 50.55M | 55.60M | 65.91M | 53.23M | 51.80M | 43.78M | 39.82M | 36.32M | 31.80M | 30.18M | 28.00M | 24.65M | 19.35M | 18.49M | 20.29M | 26.39M | 19.44M | 20.57M | 17.85M | 19.82M | 18.60M | 17.16M | 23.03M | 25.68M | 20.80M | 24.29M | 25.14M | 35.89M | 24.87M | 28.46M | 33.20M | 45.60M | 65.30M | 54.23M | 64.57M | 65.42M | 70.72M | 67.86M | 76.12M | 78.14M | 92.76M |
|
Raw Materials
|
| | | | | 424.06M | | | 384.99M | 391.02M | 422.26M | 420.91M | 498.36M | 578.45M | 611.74M | | | 786.77M | | | | 809.90M | | 777.37M | 736.59M | 742.42M | | 772.66M | 706.13M | 785.78M | 830.83M | 825.36M | 805.62M | 907.79M | 925.73M | 836.83M | 753.05M | 738.20M | 732.38M | 706.69M | 647.58M | 589.76M | | | | 648.40M | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | | | | | | | 262.48M | | | | 282.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| 1,203.66M | | | 1,313.36M | 1,204.13M | 1,192.86M | 1,205.98M | 1,200.89M | 1,111.55M | 1,150.90M | 1,152.11M | 1,272.99M | 1,313.82M | 1,382.74M | 1,488.11M | 1,595.54M | 1,561.35M | 1,679.05M | 1,757.04M | 1,822.09M | 1,697.59M | 1,729.94M | 1,750.65M | 1,731.85M | 1,569.28M | 1,618.54M | 1,631.07M | 1,655.85M | 1,542.81M | 1,626.72M | 1,677.36M | 1,767.98M | 1,692.28M | 1,722.12M | 1,634.40M | 1,702.72M | 1,504.25M | 1,574.28M | 1,595.30M | 1,511.56M | 1,350.74M | 1,413.99M | 1,383.62M | 1,408.07M | 1,501.60M | 1,581.80M | 1,676.97M | 1,858.85M | 1,737.87M | 1,779.22M | 1,741.96M | 1,741.65M | 1,756.20M | 1,953.60M | 2,057.46M | 2,171.92M | 2,040.64M | 2,164.07M | 2,233.41M | 2,292.06M | 2,029.43M | 2,140.77M |
|
Property, Plant & Equipment (Net)
|
| 24.00M | | | 29.24M | 22.61M | 22.59M | 21.89M | 20.85M | 18.97M | 18.05M | 16.93M | 16.73M | 17.00M | 17.44M | 18.14M | 17.18M | 18.67M | 19.32M | 21.15M | 22.68M | 22.23M | 20.24M | 20.70M | 21.01M | 19.14M | 19.34M | 18.98M | 18.66M | 17.57M | 18.74M | 20.17M | 22.21M | 20.84M | 24.41M | 26.66M | 28.28M | 27.42M | 26.62M | 25.82M | 24.08M | 22.28M | 22.11M | 21.99M | 22.05M | 22.89M | 22.90M | 23.17M | 24.97M | 24.57M | 23.99M | 25.54M | 28.93M | 31.14M | 34.45M | 36.84M | 38.13M | 38.63M | 39.79M | 42.99M | 46.38M | 47.95M | 49.46M |
|
Long-Term Investments
|
| 8.72M | | | 9.54M | 9.47M | 21.49M | 21.39M | 41.59M | 42.08M | 42.03M | 41.81M | 42.48M | 45.00M | 47.42M | 36.55M | 34.22M | 38.34M | 34.73M | 10.37M | 11.41M | 13.73M | 11.72M | 9.02M | 9.36M | 10.47M | 5.07M | 6.11M | 3.85M | 3.99M | 4.28M | 4.29M | 4.24M | 4.04M | 3.65M | 3.73M | 3.94M | 3.96M | 3.93M | 4.04M | 4.04M | 4.00M | 3.93M | 4.11M | 4.36M | 4.46M | 4.59M | 4.67M | 0.90M | 0.96M | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.75M | 10.61M | 10.61M | 11.38M | 11.38M | 11.38M | 11.38M | 11.38M | 11.38M | 11.38M | 11.38M | 11.38M | 11.38M | 11.38M | 11.38M | 11.38M | 11.38M | 11.38M | 11.38M | 11.38M | 11.38M | 11.38M | 11.38M | 11.38M | 11.38M | 11.38M | 11.38M | 11.38M | 11.38M | 11.38M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.75M | 10.61M | 10.61M | 11.38M | 11.38M | 11.38M | 11.38M | 11.38M | 11.38M | 11.38M | 11.38M | 11.38M | 11.38M | 11.38M | 11.38M | 11.38M | 11.38M | 11.38M | 11.38M | 11.38M | 11.38M | 11.38M | 11.38M | 11.38M | 11.38M | 11.38M | 11.38M | 11.38M | 11.38M | 11.38M |
|
Long-Term Deferred Tax
|
| 7.78M | | | 7.96M | 2.76M | 5.93M | 6.14M | 6.25M | 6.85M | 6.92M | 7.00M | 7.08M | 5.25M | 5.33M | 5.41M | 5.48M | 2.82M | 0.05M | 0.05M | 0.05M | 325.37M | 325.06M | 329.64M | 324.76M | 309.95M | 312.67M | 317.30M | 312.37M | 307.90M | 200.10M | 199.23M | 195.15M | 213.96M | 218.03M | 256.35M | 258.71M | 246.96M | 247.38M | 238.77M | 233.99M | 225.14M | 221.17M | 213.62M | 204.73M | 204.77M | 198.95M | 190.88M | 179.04M | 156.36M | 152.77M | 147.60M | 141.76M | 133.95M | 135.58M | 132.52M | 131.95M | 128.53M | 131.10M | 132.46M | 135.28M | 142.65M | 141.95M |
|
Other Non-Current Assets
|
| 42.09M | | | 284.32M | 277.06M | 277.24M | 277.39M | 271.78M | 253.26M | 251.46M | 246.74M | 246.01M | 341.99M | 49.16M | 50.77M | 57.96M | 62.94M | 64.09M | 43.17M | 37.81M | 38.90M | 39.35M | 17.28M | 19.46M | 14.40M | 15.96M | 14.70M | 12.73M | 12.46M | 12.08M | 12.78M | 12.17M | 13.44M | 12.64M | 12.20M | 16.29M | 16.05M | 18.76M | 18.28M | 13.09M | 14.84M | 17.42M | 18.16M | 24.69M | 27.43M | 29.20M | 33.34M | 39.76M | 37.23M | 35.90M | 38.32M | 39.54M | 40.70M | 34.10M | 32.53M | 35.22M | 45.97M | 39.09M | 40.92M | 41.84M | 46.60M | 45.95M |
|
Assets
|
| 1,902.90M | | | 2,005.07M | 1,977.48M | 1,873.86M | 1,857.94M | 1,826.75M | 1,982.22M | 1,921.52M | 1,946.71M | 1,942.92M | 1,986.79M | 1,932.83M | 1,951.38M | 1,977.39M | 2,066.22M | 1,989.39M | 2,032.25M | 2,090.17M | 2,409.30M | 2,338.70M | 2,333.74M | 2,318.63M | 2,213.16M | 2,188.14M | 2,175.20M | 2,221.62M | 2,220.99M | 2,220.99M | 2,107.50M | 2,177.03M | 2,128.10M | 2,103.39M | 2,055.34M | 2,120.28M | 1,957.64M | 1,968.10M | 2,238.99M | 2,002.16M | 2,007.48M | 1,984.47M | 2,055.57M | 2,092.63M | 2,078.81M | 2,060.19M | 2,160.00M | 2,218.40M | 2,251.96M | 2,186.39M | 2,268.10M | 2,318.60M | 2,411.03M | 2,389.45M | 2,515.41M | 2,594.55M | 2,591.53M | 2,600.53M | 2,654.74M | 2,712.32M | 2,609.71M | 2,639.71M |
|
Accounts Payables
|
| 53.42M | | | 69.22M | 72.69M | 46.40M | 54.95M | 73.47M | 69.27M | 56.06M | 62.23M | 79.62M | 83.80M | 60.51M | 71.89M | 84.44M | 106.24M | 65.84M | 100.84M | 127.06M | 113.54M | 81.39M | 98.56M | 109.45M | 104.17M | 86.73M | 100.29M | 119.41M | 103.48M | 97.53M | 117.14M | 143.13M | 126.43M | 99.86M | 125.40M | 152.44M | 131.15M | 110.15M | 137.24M | 131.20M | 132.19M | 120.86M | 150.63M | 155.08M | 133.39M | 114.70M | 147.26M | 145.86M | 143.64M | 106.82M | 125.24M | 136.81M | 154.26M | 154.63M | 168.67M | 188.87M | 164.39M | 151.72M | 184.41M | 184.53M | 143.48M | 120.15M |
|
Notes Payables
|
| 1,211.55M | | | 1,488.96M | 1,488.83M | 1,488.79M | 1,433.58M | | 1,498.20M | | | | 1,512.18M | | | | 1,535.43M | | | | 1,528.28M | 1,502.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| 1,264.96M | | | 1,558.19M | 1,561.52M | 1,535.18M | 1,488.53M | 73.47M | 1,567.47M | 56.06M | 62.23M | 79.62M | 1,595.98M | 60.51M | 71.89M | 84.44M | 1,641.67M | 65.84M | 100.84M | 127.06M | 1,641.81M | 1,583.45M | 98.56M | 109.45M | 104.17M | 86.73M | 100.29M | 119.41M | 103.48M | 97.53M | 117.14M | 143.13M | 126.43M | 99.86M | 125.40M | 152.44M | 131.15M | 110.15M | 137.24M | 131.20M | 132.19M | 120.86M | 150.63M | 155.08M | 133.39M | 114.70M | 147.26M | 145.86M | 143.64M | 106.82M | 125.24M | 136.81M | 154.26M | 154.63M | 168.67M | 188.87M | 164.39M | 151.72M | 184.41M | 184.53M | 143.48M | 120.15M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | 43.43M | | | | 49.96M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | | | | | | | | | | 20.17M | | | | 5.58M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.03M | 16.03M | 16.29M | 16.03M | 15.56M | 14.60M | 14.81M | 14.15M | 13.85M | 12.91M | 12.15M | 11.21M | 10.19M | 16.67M | 17.66M | 18.97M | 18.29M | 17.54M | 20.56M | 19.78M | 19.57M | 18.73M | 18.77M | 27.76M | 27.09M |
|
Other Non-Current Liabilities
|
| 210.17M | | | 191.51M | 212.19M | 131.42M | 144.79M | 125.76M | 147.72M | 122.27M | 140.80M | 126.75M | 145.62M | 117.32M | 133.68M | 133.70M | 142.52M | 127.54M | 137.44M | 136.29M | 148.97M | 122.27M | 142.03M | 138.32M | 134.25M | 121.71M | 102.53M | 119.65M | 107.66M | 103.16M | 97.94M | 124.72M | 126.39M | 112.63M | 99.02M | 117.64M | 109.43M | 95.45M | 108.34M | 110.63M | 135.98M | 110.26M | 133.57M | 139.07M | 152.35M | 121.44M | 147.58M | 155.18M | 174.39M | 122.44M | 141.98M | 138.21M | 156.96M | 120.87M | 144.31M | 137.39M | 149.90M | 123.90M | 141.31M | 148.82M | 160.44M | 167.17M |
|
Total Non-Current Liabilities
|
| 1,295.63M | | | 1,572.55M | 1,566.91M | 1,542.05M | 1,494.79M | 1,521.91M | 1,572.25M | 1,556.64M | 1,572.67M | 1,588.18M | 1,600.62M | 1,579.91M | 1,586.91M | 1,624.69M | 1,644.59M | 1,603.68M | 1,636.02M | 1,681.27M | 1,629.91M | 1,583.45M | 1,558.16M | 1,538.93M | 1,436.05M | 1,423.21M | 1,434.65M | 1,454.03M | 1,430.90M | 1,422.04M | 1,442.60M | 1,469.64M | 1,357.69M | 1,355.65M | 1,427.16M | 1,468.81M | 1,309.46M | 1,333.37M | 1,583.18M | 1,327.22M | 1,278.33M | 1,268.15M | 1,288.24M | 1,279.95M | 1,201.58M | 1,183.49M | 1,210.06M | 1,207.10M | 1,138.29M | 1,101.34M | 1,127.13M | 1,135.61M | 1,151.25M | 1,147.57M | 1,209.52M | 1,278.84M | 1,209.52M | 1,242.58M | 1,285.37M | 1,346.47M | 1,200.36M | 1,272.30M |
|
Total Liabilities
|
| 1,505.80M | | | 1,764.06M | 1,779.10M | 1,673.47M | 1,639.58M | 1,647.67M | 1,719.97M | 1,678.91M | 1,713.48M | 1,714.93M | 1,746.24M | 1,697.22M | 1,720.59M | 1,758.39M | 1,787.10M | 1,731.23M | 1,773.45M | 1,817.56M | 1,778.87M | 1,705.72M | 1,700.19M | 1,677.25M | 1,570.31M | 1,544.92M | 1,537.18M | 1,573.68M | 1,538.56M | 1,525.20M | 1,540.54M | 1,594.36M | 1,484.08M | 1,468.28M | 1,526.18M | 1,586.44M | 1,418.89M | 1,428.82M | 1,691.51M | 1,437.85M | 1,414.31M | 1,378.41M | 1,421.80M | 1,419.02M | 1,353.93M | 1,304.93M | 1,357.65M | 1,362.27M | 1,312.68M | 1,223.79M | 1,269.11M | 1,273.81M | 1,308.21M | 1,268.44M | 1,353.83M | 1,416.23M | 1,359.42M | 1,366.48M | 1,426.68M | 1,495.29M | 1,360.80M | 1,439.46M |
|
Common Equity
|
| 397.10M | | | 241.01M | 198.38M | 200.38M | 218.37M | 179.07M | 262.25M | 242.62M | 233.23M | 227.99M | 240.55M | 235.61M | 230.80M | 219.00M | 279.12M | 258.16M | 258.80M | 272.61M | 630.42M | 632.98M | 633.55M | 641.38M | 642.85M | 643.22M | 638.02M | 647.94M | 682.44M | 552.78M | 566.97M | 582.67M | 644.03M | 635.11M | 529.16M | 533.84M | 538.75M | 539.28M | 547.48M | 564.32M | 593.17M | 606.06M | 633.77M | 673.61M | 724.88M | 755.26M | 802.36M | 856.13M | 939.29M | 962.60M | 998.99M | 1,044.79M | 1,102.82M | 1,121.01M | 1,161.58M | 1,178.32M | 1,232.11M | 1,234.05M | 1,228.07M | 1,217.03M | 1,248.91M | 1,200.25M |
|
Shareholder's Equity
|
| 397.10M | | | 241.01M | 198.38M | 200.38M | 218.37M | 179.07M | 262.25M | 242.62M | 233.23M | 227.99M | 240.55M | 235.61M | 230.80M | 219.00M | 279.12M | 258.16M | 258.80M | 272.61M | 630.42M | 632.98M | 633.55M | 641.38M | 642.85M | 643.22M | 638.02M | 647.94M | 682.44M | 552.78M | 566.97M | 582.67M | 644.03M | 635.11M | 529.16M | 533.84M | 538.75M | 539.28M | 547.48M | 564.32M | 593.17M | 606.06M | 633.77M | 673.61M | 724.88M | 755.26M | 802.36M | 856.13M | 939.29M | 962.60M | 998.99M | 1,044.79M | 1,102.82M | 1,121.01M | 1,161.58M | 1,178.32M | 1,232.11M | 1,234.05M | 1,228.07M | 1,217.03M | 1,248.91M | 1,200.25M |
|
Liabilities and Shareholders Equity
|
| 1,902.90M | | | 2,005.07M | 1,977.48M | 1,873.86M | 1,857.94M | 1,826.75M | 1,982.22M | 1,921.52M | 1,946.71M | 1,942.92M | 1,986.79M | 1,932.83M | 1,951.38M | 1,977.39M | 2,066.22M | 1,989.39M | 2,032.25M | 2,090.17M | 2,409.30M | 2,338.70M | 2,333.74M | 2,318.63M | 2,213.16M | 2,188.14M | 2,175.20M | 2,221.62M | 2,220.99M | 2,220.99M | 2,107.50M | 2,177.03M | 2,128.10M | 2,103.39M | 2,055.34M | 2,120.28M | 1,957.64M | 1,968.10M | 2,238.99M | 2,002.16M | 2,007.48M | 1,984.47M | 2,055.57M | 2,092.63M | 2,078.81M | 2,060.19M | 2,160.00M | 2,218.40M | 2,251.96M | 2,186.39M | 2,268.10M | 2,318.60M | 2,411.03M | 2,389.45M | 2,515.41M | 2,594.55M | 2,591.53M | 2,600.53M | 2,654.74M | 2,712.32M | 2,609.71M | 2,639.71M |
|
Retained Earnings
|
| -221.59M | | | -383.27M | -426.45M | -425.71M | -465.65M | -505.54M | -571.77M | -592.16M | -611.80M | -617.59M | -605.64M | -610.78M | -618.75M | -631.10M | -571.26M | -593.60M | -595.59M | -583.42M | -227.16M | -226.16M | -227.40M | -221.62M | -222.47M | -223.90M | -231.44M | -224.31M | -190.66M | -321.60M | -310.05M | -296.64M | -236.03M | -228.72M | -329.58M | -317.98M | -315.55M | -312.81M | -302.19M | -287.00M | -263.33M | -251.33M | -226.80M | -189.67M | -141.31M | -106.42M | -61.75M | -7.42M | 79.40M | 103.73M | 138.44M | 182.25M | 238.01M | 259.74M | 298.91M | 326.12M | 378.19M | 381.31M | 394.09M | 393.77M | 423.77M | 391.18M |
|
Treasury Shares
|
| 0.37M | | | | 0.29M | | 2.16M | 2.06M | 0.32M | 0.28M | 0.37M | 0.28M | 0.28M | 0.31M | 0.31M | 0.34M | 0.75M | 0.97M | 0.95M | 0.96M | 0.96M | 1.29M | 1.28M | 1.27M | 1.26M | 1.58M | 1.58M | 1.57M | 1.54M | 1.46M | 1.49M | 1.50M | 1.08M | 1.55M | 2.20M | 3.20M | 1.39M | | 0.36M | 0.36M | 1.41M | | | | 1.22M | | | 0.17M | 0.85M | 0.95M | 0.95M | 0.94M | | 0.77M | | 0.46M | 0.46M | | 0.91M | 1.50M | 0.71M | 0.70M |