|
Assets
|
3,828.08M | 3,988.69M | 4,471.34M | 4,819.12M | 4,879.60M | 4,693.30M | 4,525.13M | 5,010.26M | 5,382.86M | 6,166.80M | 7,031.37M | 7,854.43M | 7,731.17M | 8,603.57M | 9,630.53M |
|
Cash & Equivalents
|
1,091.58M | 1,260.94M | 1,287.16M | 1,231.18M | 1,179.15M | 1,196.27M | | 891.49M | 1,201.73M | 1,027.57M | 1,458.44M | 1,498.06M | 1,279.19M | 1,693.45M | 2,079.47M |
|
Short-term Investments
|
19.58M | 777.40M | 111.15M | 153.08M | 149.86M | 167.99M | | 161.69M | 182.99M | 376.46M | 387.64M | 347.98M | 173.29M | 274.62M | 421.27M |
|
Cash & Current Investments
|
1,111.16M | 2,038.34M | 1,398.31M | 1,384.26M | 1,329.01M | 1,364.26M | | 1,053.17M | 1,384.72M | 1,404.03M | 1,846.08M | 1,846.04M | 1,452.48M | 1,968.07M | 2,500.74M |
|
Receivables - Net
|
874.11M | 747.25M | 607.45M | 603.67M | 564.59M | 570.19M | 527.06M | 590.88M | 569.83M | 706.76M | 849.47M | 843.45M | 656.85M | 815.24M | 983.40M |
|
Receivables - Other
|
| | | | | | 209.74M | 190.20M | 172.94M | 161.89M | 136.80M | 129.27M | 126.79M | 137.34M | 139.32M |
|
Receivables
|
874.11M | 747.25M | 607.45M | 603.67M | 564.59M | 570.19M | 736.80M | 781.08M | 742.77M | 868.65M | 986.27M | 972.72M | 783.64M | 952.58M | 1,122.72M |
|
Raw Materials
|
| 103.28M | 129.21M | 119.14M | | | | 179.66M | 205.70M | 260.07M | 282.29M | 509.44M | 600.86M | 493.49M | 522.21M |
|
Work In Process
|
| 43.51M | 52.18M | 53.66M | | | | 75.75M | 96.56M | 133.16M | 147.82M | 213.80M | 180.87M | 160.92M | 219.29M |
|
Finished Goods
|
| 278.51M | 245.72M | 243.24M | | | | 262.23M | 259.58M | 359.68M | 331.98M | 504.37M | 733.31M | 691.54M | 732.47M |
|
Inventory
|
309.94M | 387.58M | 397.74M | 389.93M | 382.23M | 420.48M | | 517.64M | 561.84M | 752.91M | 762.08M | 1,227.61M | 1,515.05M | 1,345.95M | 1,473.98M |
|
Current Deferred Tax Assets
|
61.40M | 20.05M | 53.67M | 68.78M | 69.82M | 56.10M | 47.40M | 48.31M | 28.46M | 25.11M | 20.14M | 15.96M | 14.86M | 16.32M | 24.04M |
|
Prepaid Assets
|
34.16M | 24.89M | 77.63M | 35.52M | 55.24M | 48.62M | | 153.91M | 120.51M | 169.04M | 191.57M | 328.72M | 315.92M | 318.56M | 353.99M |
|
Current Assets
|
2,396.08M | 2,498.76M | 2,574.84M | 2,536.12M | 2,595.64M | 2,510.98M | 2,263.02M | 2,363.93M | 2,665.37M | 3,057.85M | 3,669.35M | 4,261.77M | 3,955.15M | 4,464.14M | 5,336.15M |
|
Buildings
|
268.01M | 274.16M | 277.62M | 284.53M | 300.82M | 324.71M | | | 539.18M | 576.70M | | | | | |
|
Land & Improvements
|
92.09M | 94.79M | 95.57M | 97.43M | 98.32M | 94.25M | | | 131.69M | 132.95M | | | | | |
|
Property, Plant & Equipment (Net)
|
441.34M | 427.81M | 417.11M | 409.75M | 414.85M | 430.89M | | 595.68M | 663.53M | 728.92M | 855.54M | 1,067.48M | 1,147.01M | 1,224.10M | 1,236.88M |
|
Long-Term Investments
|
746.46M | 777.40M | 1,097.00M | 1,488.31M | 1,502.11M | 1,407.34M | | 1,260.03M | 1,330.12M | 1,205.47M | 1,131.17M | 1,268.70M | 1,208.36M | 1,125.19M | 1,198.33M |
|
Goodwill
|
| | | | 179.29M | 178.64M | 224.55M | 286.98M | 301.02M | 467.11M | 584.21M | 575.08M | 567.99M | 608.47M | 603.95M |
|
Intangibles
|
198.26M | 183.35M | 246.65M | 232.60M | 219.49M | 218.08M | | | 330.53M | 432.30M | 523.99M | 524.57M | 511.72M | 547.71M | 154.16M |
|
Goodwill & Intangibles
|
198.26M | 183.35M | 246.65M | 232.60M | 398.78M | 396.72M | 224.55M | 409.80M | 417.08M | 659.63M | 828.57M | 791.07M | 1,079.71M | 1,156.18M | 758.11M |
|
Long-Term Deferred Tax
|
20.50M | 73.61M | 131.57M | 199.61M | 180.87M | 67.71M | 110.29M | 199.34M | 176.96M | 268.52M | 245.46M | 260.20M | 441.07M | 754.63M | 822.52M |
|
Other Non-Current Assets
|
2.05M | 24.68M | 40.82M | 42.36M | 41.16M | 0.31M | 56.15M | 73.85M | 100.25M | 159.25M | 190.15M | 103.38M | 85.26M | 91.11M | 106.97M |
|
Non-Current Assets
|
1,432.00M | 1,489.93M | 1,896.50M | 2,283.00M | 2,283.97M | 2,182.33M | 2,262.12M | 2,646.34M | 2,717.49M | 3,108.95M | 3,362.02M | 3,592.66M | 3,776.02M | 4,139.43M | 4,294.37M |
|
Accounts Payables
|
203.39M | 132.35M | 164.01M | 131.26M | 146.58M | 149.09M | | 169.64M | 204.99M | 240.83M | 258.88M | 370.05M | 212.42M | 253.79M | 359.37M |
|
Dividends payables
|
| | 77.86M | 175.93M | 175.68M | 185.33M | | 95.97M | 200.48M | 217.26M | 233.64M | 258.02M | 139.73M | 140.00M | 144.35M |
|
Payables
|
203.39M | 132.35M | 241.88M | 307.19M | 322.26M | 334.42M | | 265.62M | 405.47M | 458.09M | 492.53M | 628.07M | 352.15M | 393.79M | 503.71M |
|
Accumulated Expenses
|
87.42M | 49.29M | 46.77M | 37.30M | 26.77M | 62.76M | | 102.80M | 113.09M | 128.43M | 181.94M | 211.37M | 176.11M | 190.01M | 210.88M |
|
Other Accumulated Expenses
|
| 63.04M | 67.91M | 69.81M | 65.66M | 67.78M | | 93.65M | 69.78M | 110.46M | 181.77M | 225.99M | 197.38M | 245.87M | 216.72M |
|
Current Taxes
|
22.85M | 56.03M | 77.78M | 32.03M | 38.04M | 182.26M | | 33.64M | 51.64M | 56.91M | 68.58M | 128.08M | 246.18M | 225.47M | 294.58M |
|
Current Deferred Revenue
|
27.91M | 89.71M | 377.12M | 445.42M | 427.92M | 338.73M | 146.56M | 190.20M | 172.94M | 161.89M | 136.80M | 129.27M | 126.79M | 137.34M | 139.32M |
|
Curent Deferred Tax Liability
|
2.21M | 4.80M | 5.78M | 0.33M | 0.99M | 17.67M | | | | | | | | | |
|
Total Current Liabilities
|
685.88M | 669.04M | 858.28M | 909.03M | 905.30M | 1,033.26M | 782.74M | 828.66M | 921.31M | 1,035.93M | 1,164.22M | 1,448.15M | 1,211.63M | 1,310.69M | 1,507.86M |
|
Non-Current Deffered Revenue
|
38.57M | 108.08M | 188.13M | 193.05M | 171.01M | 135.13M | 140.41M | 163.84M | 76.57M | 67.33M | 49.93M | 41.62M | 35.70M | 36.15M | 28.32M |
|
Non-Current Deferred Tax Liability
|
10.17M | 6.99M | 4.95M | 25.82M | 25.47M | 39.50M | 62.62M | 76.61M | 92.94M | 114.75M | 116.84M | 117.59M | 129.97M | 114.68M | 103.27M |
|
Operating Leases
|
| | | | | | | | | 49.24M | 75.96M | 70.04M | 114.54M | 113.03M | 134.89M |
|
Other Non-Current Liabilities
|
255.75M | 153.62M | 161.90M | 181.75M | 140.93M | 80.61M | | 138.29M | 127.21M | 105.77M | 92.81M | 62.54M | 34.63M | 16.52M | 7.01M |
|
Total Non-Current Liabilities
|
735.89M | 785.50M | 1,052.85M | 1,105.57M | 1,078.96M | 1,209.33M | | 1,019.55M | 1,092.67M | 1,267.53M | 1,422.45M | 1,677.73M | 1,492.20M | 1,572.74M | 1,775.12M |
|
Total Liabilities
|
991.63M | 939.13M | 1,214.76M | 1,287.33M | 1,219.90M | 1,289.94M | 1,071.87M | 1,157.84M | 1,219.88M | 1,373.30M | 1,515.26M | 1,740.27M | 1,526.83M | 1,589.26M | 1,782.13M |
|
Common Equity
|
2,836.45M | 3,049.56M | 3,256.58M | 3,531.80M | 3,659.71M | 3,403.37M | 3,453.26M | 3,852.42M | 4,162.97M | 4,793.50M | 5,516.12M | 6,114.16M | 6,204.34M | 7,014.31M | 7,848.40M |
|
Shareholder's Equity
|
2,836.45M | 3,049.56M | 3,256.58M | 3,531.80M | 3,659.71M | 3,403.37M | 3,453.26M | 3,852.42M | 4,162.97M | 4,793.50M | 5,516.12M | 6,114.16M | 6,204.34M | 7,014.31M | 7,848.40M |
|
Liabilities and Shareholders Equity
|
3,828.08M | 3,988.69M | 4,471.34M | 4,819.12M | 4,879.60M | 4,693.30M | 4,525.13M | 5,010.26M | 5,382.86M | 6,166.80M | 7,031.37M | 7,854.43M | 7,731.17M | 8,603.57M | 9,630.53M |
|
Treasury Shares
|
| 7.37M | 13.41M | 1.46M | 1.23M | 1.09M | 1.82M | 2.06M | 2.10M | 1.78M | 1.58M | 1.51M | 1.84M | 4.10M | 2.43M |
|
Retained Earnings
|
2,816.61M | 1,264.61M | 1,413.58M | 1,604.62M | 1,865.59M | 1,859.97M | 2,092.22M | 2,418.44M | 2,710.62M | 3,229.06M | 3,754.37M | 4,320.74M | 4,733.52M | 5,263.53M | 5,999.18M |