|
Cash & Equivalents
|
| | | 536.52M | 537.59M | 509.90M | 447.18M | 610.83M | 647.35M | 452.18M | 406.47M | 649.18M | 650.64M | 932.32M | 668.15M | 500.48M | 521.25M | 644.32M | 527.68M | 426.95M | 2,139.77M | 385.61M | 467.30M | 373.34M | 2,410.14M | 542.27M | 385.01M | 544.55M | 652.02M | 552.68M | 462.66M | 535.54M | 4,241.80M | 4,927.80M | 4,426.53M | 814.70M | 761.32M | 6,499.90M | 707.20M | 804.12M | 5,170.25M | 6,695.67M | 5,683.24M | 816.28M | 4,830.06M | 6,594.38M | 886.90M | 748.92M | 812.57M | 625.90M | 811.14M | 770.04M | 895.66M |
|
Short-term Investments
|
| | | 13.38M | | | | | | | | | | | | 43.20M | | | | 18.17M | | | | 31.52M | | | | 1.13M | | | | 53.21M | | | | 77.70M | | | | 51.62M | | | | 50.59M | | | 39.04M | 55.89M | | 49.43M | | | |
|
Cash & Current Investments
|
| | | 549.90M | 538.26M | 508.16M | 443.27M | 610.83M | 645.93M | 450.50M | 403.36M | 649.18M | 649.28M | 932.01M | 666.89M | 543.68M | 521.25M | 647.08M | 530.46M | 445.12M | 2,139.77M | 381.36M | 467.00M | 404.86M | | 542.27M | 385.01M | 545.68M | 652.02M | 552.68M | 462.66M | 588.74M | | 4,927.80M | | 892.40M | 761.32M | 6,499.90M | 707.20M | 855.75M | 5,170.25M | 6,695.67M | 5,683.24M | 866.86M | 4,830.06M | 6,594.38M | 925.94M | 804.81M | 812.57M | 675.33M | 811.14M | 770.04M | 895.66M |
|
Receivables - Net
|
414.31M | 506.95M | 513.41M | 22.14M | | 782.45M | 820.97M | 16.94M | 857.65M | 1,138.17M | 1,311.70M | 11.18M | 934.80M | | | 10.98M | | | | 7.18M | | | | 2.37M | | | | 17.50M | | | | 35.35M | | | | 0.49M | | | | 1,125.98M | | | | 1,162.05M | | | 1,276.42M | 1,148.47M | | 1,028.01M | | 1,174.80M | 1,310.92M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.63M | | | | 58.10M | | | | 57.30M | | | | 63.56M | | | 56.84M | 89.84M | | 115.89M | | 145.28M | 116.73M |
|
Receivables
|
414.93M | 507.80M | 513.99M | 22.14M | | 779.78M | 813.78M | 16.94M | 855.77M | 1,133.93M | 1,301.66M | 11.18M | 932.84M | | | 10.98M | | | | 7.18M | | | | 2.37M | | | | 17.50M | | | | 91.97M | | | | 58.59M | | | | 1,183.28M | | | | 1,225.61M | | | 1,333.26M | 1,238.31M | | 1,143.90M | | 1,320.08M | 1,427.65M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.60M | | | | 179.62M | | | | 179.91M | | | | | | | | | | | | 305.81M | 295.45M |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.93M | | | | 5.28M | | | | 4.34M | | | | | | | | | | | | 2.70M | 3.42M |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.33M | | | | 203.95M | | | | 179.90M | | | | | | | | | | | | 337.18M | 349.10M |
|
Inventory
|
338.09M | 285.99M | 275.28M | 312.41M | 320.86M | 252.74M | 267.66M | 396.02M | 421.42M | 337.50M | 346.06M | 380.25M | 407.70M | 311.64M | 319.14M | 321.76M | 377.23M | 320.78M | 361.40M | 383.79M | 2,570.19M | 355.85M | 341.31M | 313.02M | 2,277.32M | 310.31M | 266.12M | 1.00M | 264.98M | 228.93M | 232.48M | 243.87M | 1,799.31M | 1,675.73M | 1,866.72M | 388.85M | 400.74M | 2,018.78M | 325.46M | 364.16M | 2,950.78M | 2,298.54M | 2,366.06M | 400.69M | 4,643.59M | 3,999.95M | 674.67M | 814.68M | 624.15M | 694.27M | 712.18M | 645.69M | 647.97M |
|
Current Deferred Tax Assets
|
209.72M | 212.21M | 299.54M | 1,272.88M | 1,612.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 13.38M | | | | 17.85M | | 109.86M | 116.09M | 15.14M | | | | 16.20M | | | | 11.54M | | | | 9.17M | | | | 7.85M | | | | 56.63M | | | | 58.10M | | | | | | | | | | | | | | | | | |
|
Current Assets
|
| | | 1,272.88M | | 1,608.39M | 1,599.71M | 1,711.84M | 2,013.79M | 2,037.70M | 2,180.32M | 2,188.62M | 2,092.94M | 2,103.99M | 2,117.56M | 1,986.00M | 2,160.81M | 2,183.76M | | 2,237.12M | | | | 2,102.14M | | | | 2,056.08M | | | | 7.33M | | | | 2,419.63M | | | | 2,374.95M | | | | 2,466.21M | | | 2,906.35M | 2,782.48M | | 2,403.85M | | 2,661.62M | 2,856.88M |
|
Land & Improvements
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 2.77M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | 436.37M | | | | 492.80M | | 518.43M | 541.11M | 589.91M | | | | 642.73M | | | | 663.67M | | | | 726.82M | | | | 1,240.47M | | | | 1,181.04M | | | | 1,220.00M | | | | 1,211.50M | | | | 1,279.86M | | | 1,391.51M | 1,490.84M | | 1,377.21M | | 493.55M | 475.87M |
|
Long-Term Investments
|
| | | 5.81M | | 46.08M | | 5.81M | | 86.75M | 84.46M | 5.98M | | | | 0.34M | | | | 0.37M | | | | 0.52M | | | | 0.53M | | | | -10.71M | | | | 29.97M | | | | 32.53M | | | | 0.28M | | | 0.36M | 0.39M | | 0.04M | | 0.03M | 0.04M |
|
Goodwill
|
| | | 31.19M | | | | 31.98M | | 32.86M | 33.46M | 33.47M | | | | 34.03M | | | | 34.96M | | | | 34.65M | | | | 34.22M | | | | 32.00M | | | | 32.14M | | | | 30.75M | | | | 30.17M | | | 32.09M | 33.26M | | 29.90M | | 29.53M | |
|
Intangibles
|
| | | | | | | 2.01M | | | | 3.90M | | | | 21.67M | | | | 23.89M | | | | -2.72M | | | | 26.41M | | | | 7.35M | | | | 1.53M | | | | 60.55M | | | | 135.37M | | | 223.92M | 275.06M | | 297.11M | | 270.99M | 267.69M |
|
Goodwill & Intangibles
|
| | | 31.19M | | | | 34.00M | | 32.73M | 33.20M | 37.36M | | | | 55.69M | | | | 58.85M | | | | 31.93M | | | | 60.63M | | | | 39.34M | | | | 33.66M | | | | 91.30M | | | | 165.54M | | | 256.01M | 308.32M | | 327.01M | | 300.52M | 267.69M |
|
Long-Term Deferred Tax
|
| | | 35.45M | | | | 44.36M | | | | 56.55M | | | | 56.55M | | | | 63.98M | | | | 63.26M | | | | 0.04M | | | | -3.81M | | | | 47.67M | | | | 52.24M | | | | 60.01M | | | 60.39M | 62.28M | | 63.40M | | 59.22M | 57.18M |
|
Other Non-Current Assets
|
| | | 47.15M | | | | 62.58M | | 49.33M | 50.48M | | | | | 11.12M | | | | 30.42M | | | | | | | | 9.40M | | | | | | | | 10.58M | | | | 10.12M | | | | 19.36M | | | 21.13M | 23.07M | | 27.80M | | 17.03M | 18.10M |
|
Non-Current Assets
|
| | | 631.55M | | 701.03M | 693.33M | 731.81M | 741.06M | 748.15M | 771.22M | 825.45M | 837.48M | 824.51M | 831.11M | 871.02M | 870.84M | 886.48M | | 935.26M | | | | 956.67M | | | | 892.96M | | | | -19.16M | | | | 756.63M | | | | 757.44M | | | | 918.24M | | | 1,060.78M | 1,112.95M | | 989.99M | | 915.79M | 908.64M |
|
Assets
|
1,612.68M | 1,727.35M | 1,876.06M | 1,951.59M | 2,305.18M | 2,311.82M | 2,299.16M | 2,443.65M | 2,756.47M | 2,785.85M | 2,951.55M | 3,014.07M | 2,932.17M | 2,928.78M | 2,950.24M | 2,868.14M | 3,031.66M | 3,066.45M | | 3,172.38M | | | | 3,058.81M | | | | 34.69M | | | | -11.84M | | | | 3,176.26M | | | | 3,132.38M | | | | 3,384.45M | | | 3,967.13M | 3,895.43M | | 3,393.84M | | 3,577.41M | 3,765.52M |
|
Accounts Payables
|
567.89M | 665.03M | 713.35M | 907.93M | 948.24M | 892.34M | 839.88M | 1,188.61M | | | | 1,138.54M | | | | 1,092.95M | | | | 1,269.15M | | | | 1,066.77M | | | | 970.53M | | | | -24.92M | | | | 1,111.00M | | | | 1,016.90M | | | | 1,201.46M | | | 1,525.68M | 1,477.09M | | 1,144.43M | | 1,281.56M | 1,433.05M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 131.05M | | | | 241.83M | | | | 289.41M | | | | 291.57M | | | 261.05M | 328.93M | | 301.09M | | 256.98M | 260.58M |
|
Payables
|
568.74M | 666.14M | 714.14M | 907.93M | 949.43M | 889.30M | 832.53M | 1,188.61M | | | | 1,138.54M | | | | 1,092.95M | | | | 1,269.15M | | | | 1,066.77M | | | | 970.53M | | | | 106.13M | | | | 1,352.82M | | | | 1,306.30M | | | | 1,493.03M | | | 1,786.72M | 1,806.02M | | 1,445.53M | | 1,538.54M | 1,693.64M |
|
Other Accumulated Expenses
|
| | | | | | | 416.60M | | 466.45M | 448.74M | | | | | 14.58M | | | | 17.53M | | | | 19.65M | | | | 18.08M | | | | 20.05M | | | | 23.63M | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | 63.71M | | 187.21M | 406.86M | | | | | | | | | | | | | | | | | | | | | 131.05M | | | | 241.83M | | | | 289.41M | | | | 291.57M | | | 261.05M | 328.93M | | 301.09M | | 256.98M | 260.58M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.06M | | | 3.43M | 4.24M | | 4.42M | | 4.62M | 4.59M |
|
Current Taxes
|
| | | 17.94M | | | | 30.81M | | | | 22.47M | | | | 9.25M | | | | 20.15M | | | | 6.76M | | | | 0.16M | | | | 6.99M | | | | 0.01M | | | | 10.63M | | | | 7.87M | | | 7.67M | 6.46M | | 10.31M | | 7.28M | 8.47M |
|
Current Deferred Revenue
|
| | | 25.82M | | | | 40.57M | | 48.29M | 52.09M | 50.14M | | | | 52.18M | | | | 51.13M | | | | 51.00M | | | | 52.40M | | | | 9.36M | | | | 30.01M | | | | 41.48M | | | | 54.31M | | | 131.00M | 89.66M | | 86.86M | | 88.78M | 81.11M |
|
Total Current Liabilities
|
| | | 1,063.29M | | | | 1,337.56M | | 1,644.39M | 1,781.22M | 1,768.34M | | | | 1,520.93M | | | | 1,524.50M | | | | 1,299.54M | | | | 1,371.72M | | | | -25.79M | | | | 1,418.89M | | | | 1,382.55M | | | | 1,590.35M | | | 1,969.43M | 1,945.96M | | 1,578.06M | | 1,674.79M | 1,841.89M |
|
Non-Current Debt
|
| | | 97.85M | | | | 63.71M | | | | 559.01M | | | | 374.33M | | | | 169.10M | | | | 175.60M | | | | 8.86M | | | | 2.38M | | | | 3.98M | | | | 2.18M | | | | | | | 75.45M | 15.64M | | 28.12M | | 95.83M | 88.82M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.01M | | | | 5.25M | | | | 7.77M | | | | 7.64M | | | 10.15M | 10.82M | | 10.87M | | 7.25M | 6.70M |
|
Minority Interest
|
9.02M | 11.71M | 7.24M | | 12.53M | 21.80M | 10.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 4.67M | | | | 11.62M | | | | 15.85M | | | | 18.97M | | | | 23.29M | | | | 21.87M | | | | 19.97M | | | | 16.97M | | | | 0.09M | | | | 15.46M | | | | 15.17M | | | 16.97M | 10.25M | | 8.69M | | 9.04M | 9.06M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.01M | | | | 8.51M | | | 6.00M | 6.34M | | 8.39M | | 2.22M | 4.21M |
|
Other Non-Current Liabilities
|
| | | 42.78M | | | | 2.84M | | 12.08M | 12.29M | 0.13M | | | | 1.51M | | | | 0.01M | | | | 0.02M | | | | 0.01M | | | | 0.01M | | | | 0.01M | | | | 0.00M | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | 94.84M | | | | 85.39M | | 94.44M | 87.19M | 88.93M | | | | 103.56M | | | | 261.05M | | | | 268.13M | | | | 99.31M | | | | 4.01M | | | | 100.56M | | | | 137.57M | | | | 152.06M | | | 212.22M | 132.71M | | 151.72M | | 211.58M | 211.33M |
|
Total Liabilities
|
| | | 1,158.13M | 1,683.57M | 1,652.58M | 1,589.28M | 1,422.96M | 1,940.00M | 1,738.83M | 1,868.41M | 1,857.27M | 2,021.49M | 2,047.94M | 2,051.65M | 1,624.49M | 2,062.68M | 2,094.19M | -1004.45M | 1,785.55M | -6574.51M | -1040.75M | -1094.30M | 1,567.67M | -7100.95M | -1133.21M | -1141.33M | 1,471.03M | -1121.82M | -1108.77M | -1113.76M | -21.78M | -7926.31M | -7792.70M | -7952.65M | 1,519.45M | -1332.27M | -8071.18M | -1212.22M | 1,520.12M | -8626.55M | -8536.08M | -8620.27M | 1,742.41M | -8874.88M | -8865.79M | 2,181.65M | 2,078.68M | | 1,729.78M | | 1,886.37M | 2,053.23M |
|
Total Debt
|
| | | 97.85M | | | | 127.41M | | 186.52M | 403.75M | 559.01M | | | | 374.33M | | | | 169.10M | | | | 175.60M | | | | 8.86M | | | | 133.43M | | | | 245.81M | | | | 291.59M | | | | 291.57M | | | 336.49M | 344.57M | | 329.21M | | 352.81M | 349.40M |
|
Common Equity
|
| | | 793.46M | 623.72M | 653.59M | 695.85M | 1,020.69M | 812.22M | 1,047.03M | 1,083.14M | 1,156.80M | 906.44M | 880.15M | 894.70M | 1,243.65M | 968.98M | 981.22M | 999.20M | 1,050.97M | 6,574.51M | 1,052.34M | 1,094.99M | 1,491.14M | 7,100.95M | 1,133.21M | 1,141.33M | 1,486.71M | 1,121.82M | 1,108.77M | 1,113.76M | 1,473.51M | 7,926.31M | 7,792.70M | 7,952.65M | 1,656.80M | 1,332.27M | 8,071.18M | 1,212.22M | 1,612.27M | 8,626.55M | 8,536.08M | 8,620.27M | 1,642.04M | 8,874.88M | 8,865.79M | 1,785.48M | 1,816.75M | | 1,664.06M | | 1,691.04M | 1,712.29M |
|
Shareholder's Equity
|
| | | | | | | | | | | | | | | | | | | | | | | 1,491.14M | | | | 1,486.71M | | | | 1,473.51M | | | | 1,656.80M | | | | 1,612.27M | | | | 1,642.04M | | | 1,785.48M | 1,816.75M | 1,375.30M | 1,664.06M | 1,333.07M | 1,691.04M | 1,275.86M |
|
Liabilities and Shareholders Equity
|
1,615.08M | 1,730.23M | 1,878.15M | 1,951.59M | 2,308.07M | 2,303.93M | 2,279.04M | 2,443.65M | 2,750.44M | 2,775.49M | 2,928.96M | 3,014.07M | 2,926.04M | 2,927.80M | 2,944.65M | 2,868.14M | 3,031.66M | 3,079.62M | | 3,172.38M | | | | 3,058.81M | | | | 34.69M | | | | -11.84M | | | | 3,176.26M | | | | 3,132.38M | | | | 3,384.45M | | | 3,967.13M | 3,895.43M | | 3,393.84M | | 3,577.41M | 3,765.52M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.75M |
|
Retained Earnings
|
| | | 311.68M | | | | 478.15M | | | | 570.79M | | | | 636.98M | | | | 735.18M | | | | 802.41M | | | | 785.70M | | | | 7.60M | | | | 906.27M | | | | 881.16M | | | | 916.10M | | | 1,019.58M | 1,029.00M | | 936.60M | | 947.29M | 971.69M |
|
Preferred Shares
|
| | | 0.01M | | | | 0.00M | | | | 0.00M | | | | 0.00M | | | | 0.00M | | | | 0.00M | | | | 0.00M | | | | 0.00M | | | | 0.00M | | | | | | | | | | | | | | | | | |