|
Cash & Equivalents
|
20.33M | 88.33M | 29.30M | 150.84M | 135.87M | 212.09M | 192.53M | 153.84M | 505.83M | 563.35M | 637.52M | 725.00M | 726.92M | 603.08M | 604.76M | 606.80M | 378.23M | 331.64M | 408.69M | 457.10M | 469.41M | 602.23M | 1,134.63M | 694.46M | 506.63M | 595.80M | 616.40M | 591.80M | 675.40M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | 296.78M | 346.94M | 394.49M | 448.32M | 487.77M | 531.78M | 3.49M | 0.49M | 0.89M | 0.90M | | | 26.10M |
|
Cash & Current Investments
|
20.33M | 88.33M | 29.30M | 150.84M | 135.87M | 212.09M | 192.53M | 153.84M | 505.83M | 563.35M | 637.52M | 725.00M | 726.92M | 603.08M | 604.76M | 606.80M | 675.01M | 678.59M | 803.17M | 905.43M | 957.18M | 1,134.02M | 1,138.12M | 694.95M | 507.52M | 596.70M | 616.40M | 591.80M | 701.50M |
|
Receivables - Net
|
| 48.74M | 58.98M | 59.99M | 94.09M | 80.48M | 98.09M | 93.78M | 97.92M | 100.70M | 117.56M | 113.43M | 128.71M | 123.51M | 133.23M | 143.81M | 126.96M | 126.97M | 151.72M | 162.68M | 160.98M | 154.04M | 172.21M | 200.98M | 193.21M | 169.00M | 200.00M | 221.20M | 216.00M |
|
Receivables - Other
|
| 78.71M | 74.70M | 2.09M | 11.76M | 0.63M | 11.27M | 12.35M | 20.69M | 21.90M | 28.80M | 7.50M | 21.10M | 2.50M | 3.10M | | | | | | | 48.30M | 7.00M | | | | | | |
|
Receivables
|
| 127.45M | 133.68M | 62.08M | 105.85M | 81.10M | 109.36M | 106.13M | 118.61M | 122.60M | 146.37M | 120.93M | 149.81M | 126.01M | 136.33M | 143.81M | 126.96M | 126.97M | 151.72M | 162.68M | 160.98M | 202.34M | 179.21M | 200.98M | 193.21M | 169.00M | 200.00M | 221.20M | 216.00M |
|
Inventory
|
| 220.85M | 254.14M | 288.15M | 289.94M | 317.81M | 448.76M | 453.04M | 482.65M | 513.30M | 490.89M | 505.98M | 606.59M | 560.43M | 598.20M | 707.92M | 679.15M | 678.00M | 731.38M | 738.20M | 712.05M | 719.27M | 752.34M | 803.34M | 858.55M | 836.70M | 806.90M | 874.60M | 943.90M |
|
Prepaid Assets
|
| 11.95M | 13.05M | 29.94M | 34.56M | 18.79M | 17.15M | 20.30M | 29.46M | 49.43M | 71.23M | 48.13M | 61.90M | 36.51M | 53.19M | 46.90M | 39.43M | 41.22M | 47.34M | 48.08M | 52.71M | 97.02M | 63.50M | 53.96M | 56.45M | 60.00M | 88.50M | 94.30M | 66.80M |
|
Current Assets
|
| 448.58M | 430.12M | 531.02M | 566.21M | 629.79M | 767.80M | 733.31M | 1,136.54M | 1,226.78M | 1,317.21M | 1,392.53M | 1,524.12M | 1,323.53M | 1,389.38M | 1,505.43M | 1,520.56M | 1,524.78M | 1,733.61M | 1,854.39M | 1,882.93M | 2,104.35M | 2,126.16M | 1,753.23M | 1,615.72M | 1,662.40M | 1,711.80M | 1,781.90M | 1,928.20M |
|
Property, Plant & Equipment (Net)
|
| 91.69M | 93.54M | 98.41M | 107.70M | 118.73M | 144.43M | 169.64M | 202.09M | 210.02M | 233.56M | 277.41M | 317.73M | 367.17M | 403.94M | 431.55M | 467.06M | 478.88M | 474.76M | 511.75M | 514.70M | 521.30M | 524.85M | 526.16M | 527.74M | 562.20M | 560.60M | 554.60M | 554.30M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | 39.44M | 39.44M | 39.44M | 39.44M | 39.44M | 39.44M | 39.44M | 39.44M | 39.40M | 39.40M | 39.40M | 39.40M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | 39.44M | 39.44M | 39.44M | 39.44M | 39.44M | 39.44M | 39.44M | 39.44M | 39.40M | 39.40M | 39.40M | 39.40M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | 275.67M | 275.67M | 257.50M | 257.50M | 257.50M | 257.50M |
|
Other Non-Current Assets
|
| 1.35M | 1.50M | 3.45M | 3.73M | 4.75M | 4.00M | 4.70M | 6.74M | 6.90M | 8.70M | 10.08M | 11.73M | 22.89M | 24.80M | 20.30M | 65.63M | 53.19M | 42.95M | 63.62M | 25.88M | 47.15M | 44.29M | 43.28M | 41.29M | 42.60M | 41.50M | 43.00M | 44.00M |
|
Non-Current Assets
|
| 93.04M | 252.19M | 282.91M | 292.47M | 302.53M | 355.57M | 411.53M | 506.70M | 514.13M | 581.32M | 625.83M | 671.36M | 762.75M | 800.66M | 863.09M | 970.61M | 995.04M | 1,004.73M | 1,049.62M | 1,053.56M | 1,082.50M | 1,074.89M | 1,349.26M | 1,342.17M | 1,352.10M | 1,348.50M | 1,336.90M | 1,366.40M |
|
Assets
|
| 541.62M | 682.31M | 813.93M | 858.69M | 932.32M | 1,123.37M | 1,144.84M | 1,643.24M | 1,740.91M | 1,898.53M | 2,018.36M | 2,195.48M | 2,086.28M | 2,190.04M | 2,368.51M | 2,491.16M | 2,519.82M | 2,738.34M | 2,904.01M | 2,936.48M | 3,186.85M | 3,201.05M | 3,102.49M | 2,957.90M | 3,014.50M | 3,060.30M | 3,118.80M | 3,294.60M |
|
Accounts Payables
|
| 502.88M | 519.60M | 556.91M | 637.69M | 683.05M | 782.86M | 702.60M | 769.43M | 778.37M | 804.52M | 829.02M | 1,015.68M | 883.32M | 956.99M | 1,049.39M | 991.95M | 1,033.18M | 1,113.85M | 1,119.32M | 1,078.43M | 1,104.94M | 1,143.72M | 1,179.81M | 1,229.13M | 1,175.90M | 1,177.00M | 1,226.00M | 1,276.80M |
|
Payables
|
| 502.88M | 519.60M | 556.91M | 637.69M | 683.05M | 782.86M | 702.60M | 769.43M | 778.37M | 804.52M | 829.02M | 1,015.68M | 883.32M | 956.99M | 1,049.39M | 991.95M | 1,033.18M | 1,113.85M | 1,119.32M | 1,078.43M | 1,104.94M | 1,143.72M | 1,179.81M | 1,229.13M | 1,175.90M | 1,177.00M | 1,226.00M | 1,276.80M |
|
Accumulated Expenses
|
| 311.15M | 309.05M | 381.98M | 373.74M | 417.49M | 466.94M | 506.54M | 549.30M | 602.50M | 620.46M | 709.93M | 703.00M | 761.56M | 740.64M | 728.92M | 790.09M | 794.53M | 779.62M | 880.07M | 886.26M | 1,005.94M | 852.39M | 875.37M | 950.09M | 1,030.80M | 963.20M | 967.20M | 983.10M |
|
Total Current Liabilities
|
| 814.03M | 828.65M | 938.89M | 1,011.43M | 1,100.54M | 1,249.80M | 1,209.14M | 1,318.74M | 1,380.86M | 1,424.99M | 1,538.95M | 1,718.69M | 1,644.88M | 1,697.63M | 1,778.31M | 1,782.04M | 1,827.72M | 1,893.47M | 1,999.39M | 1,964.69M | 2,110.88M | 1,996.12M | 2,055.18M | 2,179.22M | 2,206.70M | 2,140.20M | 2,193.20M | 2,259.90M |
|
Operating Leases
|
| | 190.95M | 216.70M | 217.07M | 215.93M | 244.88M | 277.57M | 340.88M | 347.37M | 392.76M | 394.36M | 401.14M | 434.39M | 436.02M | 479.54M | 510.02M | 499.47M | 528.40M | 517.29M | 555.42M | 556.80M | 549.71M | 548.47M | 543.63M | 535.90M | 535.30M | 529.40M | 558.90M |
|
Other Non-Current Liabilities
|
| 63.53M | 33.97M | 33.85M | 34.09M | 35.32M | 40.54M | 51.48M | 56.98M | 33.82M | 33.05M | 31.96M | 32.15M | 16.50M | 19.97M | 16.11M | 59.39M | 60.01M | 61.93M | 51.23M | 51.63M | 37.94M | 42.70M | 43.29M | 44.64M | 43.90M | 44.30M | 41.60M | 42.30M |
|
Total Non-Current Liabilities
|
| 814.03M | 1,006.29M | 1,141.81M | 1,214.05M | 1,300.98M | 1,479.36M | 1,470.98M | 1,642.68M | 1,709.09M | 1,796.45M | 1,911.35M | 2,097.31M | 2,055.05M | 2,111.46M | 2,235.01M | 2,267.82M | 2,299.54M | 2,394.05M | 2,488.16M | 2,491.68M | 2,638.67M | 2,515.43M | 2,572.45M | 2,689.84M | 2,709.10M | 2,640.40M | 2,687.30M | 2,782.90M |
|
Total Liabilities
|
| 877.56M | 1,040.25M | 1,175.67M | 1,248.14M | 1,336.30M | 1,519.90M | 1,522.45M | 1,699.66M | 1,742.91M | 1,829.50M | 1,943.31M | 2,129.46M | 2,071.55M | 2,131.43M | 2,251.12M | 2,327.21M | 2,359.55M | 2,455.98M | 2,539.39M | 2,543.32M | 2,676.61M | 2,558.13M | 2,615.74M | 2,734.47M | 2,753.00M | 2,684.70M | 2,728.90M | 2,825.20M |
|
Common Equity
|
| -335.94M | -357.94M | -361.73M | -389.46M | -403.97M | -396.54M | -377.61M | -56.42M | -2.00M | 69.02M | 75.05M | 66.02M | 14.74M | 58.61M | 117.39M | 163.96M | 160.27M | 282.37M | 364.63M | 393.17M | 510.24M | 642.92M | 486.75M | 223.42M | 261.50M | 375.60M | 389.90M | 469.40M |
|
Shareholder's Equity
|
| -335.94M | -357.94M | -361.73M | -389.46M | -403.97M | -396.54M | -377.61M | -56.42M | -2.00M | 69.02M | 75.05M | 66.02M | 14.74M | 58.61M | 117.39M | 163.96M | 160.27M | 282.37M | 364.63M | 393.17M | 510.24M | 642.92M | 486.75M | 223.42M | 261.50M | 375.60M | 389.90M | 469.40M |
|
Liabilities and Shareholders Equity
|
| 541.62M | 682.31M | 813.93M | 858.69M | 932.32M | 1,123.37M | 1,144.84M | 1,643.24M | 1,740.91M | 1,898.53M | 2,018.36M | 2,195.48M | 2,086.28M | 2,190.04M | 2,368.51M | 2,491.16M | 2,519.82M | 2,738.34M | 2,904.01M | 2,936.48M | 3,186.85M | 3,201.05M | 3,102.49M | 2,957.90M | 3,014.50M | 3,060.30M | 3,118.80M | 3,294.60M |
|
Retained Earnings
|
| -1592.10M | -1621.66M | -1704.53M | -1783.53M | -1844.47M | -1892.34M | -1925.16M | -1958.01M | -1936.96M | -1898.24M | -1914.92M | -1947.17M | -2010.78M | -1992.30M | -1969.96M | -1967.65M | -2015.23M | -1939.36M | -1920.42M | -1956.23M | -1975.65M | -1908.76M | -1609.64M | -1605.71M | -1582.90M | -1520.50M | -1458.50M | -1399.30M |
|
Treasury Shares
|
| | | 21.18M | 20.91M | 21.28M | 21.46M | 16.17M | 15.74M | 13.01M | 12.49M | 9.73M | 9.29M | 6.57M | 8.36M | 9.29M | 10.36M | 10.81M | 17.66M | 17.29M | 16.37M | 17.39M | 34.35M | 32.70M | 30.22M | 22.50M | 30.20M | 25.70M | 23.60M |