|
Cash & Equivalents
|
| | 908.43M | | | | 418.07M | | 317.96M | 423.12M | 525.69M | 625.56M | 541.21M | 386.46M | 532.52M | 306.45M | 487.27M | 299.01M | 358.77M | 548.08M | 442.09M | 354.88M | 560.34M | 324.86M | 276.55M | 337.72M | 593.00M | 352.45M | 349.37M | 494.81M | 720.86M | 560.81M | 670.55M | 354.98M | 575.12M | 512.41M | 179.76M | 184.84M | 454.86M | 430.93M | 576.03M | 723.13M | 682.53M | 570.96M | 609.05M | 351.35M | 18.00M | 242.74M | 246.58M | 197.26M | 15.80M | 51.30M | 372.60M | 460.90M | 508.20M | 488.40M | 528.70M | 218.90M | 385.10M | 48.70M | 161.20M | 164.70M | 152.60M |
|
Cash & Current Investments
|
| | 908.43M | | | | 418.07M | | 317.96M | 423.12M | 525.69M | 625.56M | 541.21M | 386.46M | 532.52M | 306.45M | 487.27M | 299.01M | 358.77M | 548.08M | 442.09M | 354.88M | 560.34M | 324.86M | 276.55M | 337.72M | 593.00M | 352.45M | 349.37M | 494.81M | 720.86M | 560.81M | 670.55M | 354.98M | 575.12M | 512.41M | 179.76M | 184.84M | 454.86M | 430.93M | 576.03M | 723.13M | 682.53M | 570.96M | 609.05M | 351.35M | 18.00M | 242.74M | 246.58M | 197.26M | 15.80M | 51.30M | 372.60M | 460.90M | 508.20M | 488.40M | 528.70M | 218.90M | 385.10M | 48.70M | 161.20M | 164.70M | 152.60M |
|
Receivables - Net
|
337.93M | 137.34M | 108.05M | 104.43M | 70.35M | 79.18M | 66.18M | 72.44M | 74.03M | 94.83M | 64.82M | 65.63M | 66.12M | 72.34M | 75.75M | 87.36M | 99.78M | 117.42M | 125.49M | 143.70M | 151.58M | 159.58M | 248.00M | 152.09M | 151.07M | 149.22M | 231.66M | 251.35M | 247.46M | 229.03M | 257.21M | 250.47M | 288.25M | 292.25M | 304.33M | 313.61M | 309.05M | 300.80M | 249.06M | 305.57M | 312.93M | 277.33M | 272.66M | 256.44M | 271.08M | 300.35M | 309.39M | 318.23M | 320.19M | 349.75M | 322.77M | 353.71M | 345.85M | 324.95M | 371.07M | 354.73M | 375.91M | 373.54M | 381.78M | 347.77M | 375.59M | 386.49M | 350.64M |
|
Receivables - Other
|
| | 67.50M | | | 21.40M | 23.50M | | | | | | | | | | | | | | | | 36.63M | | | | 28.75M | 33.12M | 35.28M | 36.10M | 33.80M | 38.83M | 44.88M | 40.87M | 38.52M | 42.09M | 43.03M | 40.79M | 37.85M | 43.32M | 36.61M | 36.44M | 40.02M | 48.11M | 57.51M | 54.06M | 49.36M | 58.92M | 55.76M | 64.04M | 52.20M | 54.91M | 47.86M | 58.92M | 53.62M | 53.63M | 50.88M | 49.50M | 49.89M | 29.05M | 30.60M | 38.10M | 33.47M |
|
Receivables
|
337.93M | 137.34M | 175.55M | 104.43M | 70.35M | 100.58M | 89.68M | 72.44M | 74.03M | 94.83M | 64.82M | 65.63M | 66.12M | 72.34M | 75.75M | 87.36M | 99.78M | 117.42M | 125.49M | 143.70M | 151.58M | 159.58M | 284.62M | 152.09M | 151.07M | 149.22M | 260.41M | 284.47M | 282.74M | 265.13M | 291.00M | 289.30M | 333.14M | 333.12M | 342.86M | 355.69M | 352.08M | 341.60M | 286.90M | 348.88M | 349.54M | 313.77M | 312.68M | 304.55M | 328.59M | 354.41M | 358.75M | 377.15M | 375.94M | 413.79M | 374.97M | 408.62M | 393.71M | 383.88M | 424.69M | 408.36M | 426.79M | 423.04M | 431.67M | 376.83M | 406.19M | 424.59M | 384.11M |
|
Raw Materials
|
| | | | | | | | | | 567.47M | | | | 1,066.92M | 1,363.34M | | | 1,710.15M | 1,732.60M | | 1,686.67M | 1,766.05M | 1,879.36M | | | | | | | 1,651.34M | | | 2,053.92M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | | | | 454.11M | | | | 586.44M | 633.40M | | | 928.27M | 956.43M | | 1,187.58M | 1,031.36M | 1,110.83M | | | | | | | 1,236.85M | | | 1,394.89M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
1,501.39M | 1,721.47M | 1,696.72M | 1,774.40M | 1,894.98M | 1,900.58M | 1,731.63M | 1,748.38M | 1,727.64M | 1,769.04M | 1,706.57M | 1,937.77M | 2,029.39M | 2,229.72M | 2,298.58M | 2,634.94M | 3,006.12M | 3,240.32M | 3,218.39M | 3,246.38M | 3,393.67M | 3,401.74M | 3,313.75M | 3,468.64M | 3,525.09M | 3,597.67M | 3,403.23M | 3,423.34M | 3,488.20M | 3,513.79M | | | | | | -35.29M | -35.29M | 3,919.08M | -35.29M | 3,728.62M | 3,607.47M | 3,671.13M | 3,897.48M | 4,123.95M | 4,272.57M | 4,655.88M | 4,802.83M | 5,197.83M | 5,557.65M | 5,736.70M | 5,543.18M | 5,445.15M | 5,128.84M | 5,185.88M | 5,133.65M | 5,243.58M | 5,335.19M | 5,648.93M | 5,528.02M | 5,942.55M | 5,913.35M | 5,838.82M | 5,670.80M |
|
Prepaid Assets
|
| | | | | | | | | | 7.81M | | | | 2.72M | 5.37M | | | 5.43M | 8.54M | | 7.67M | 6.48M | 10.85M | | | | | | | 5.36M | | | 9.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.49M | 15.38M | 15.61M | 15.79M | 16.17M | 16.69M | 17.37M | 17.17M | 17.25M | 17.31M | 17.22M | 17.73M | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | | 7.92M | | | | 8.46M | 9.57M | | | 11.83M | 11.61M | | 12.43M | 13.10M | 13.61M | | | | | | | | | | | | 31.19M | 31.19M | 64.12M | 31.19M | 64.45M | 65.76M | 64.62M | 65.55M | 67.56M | 69.34M | 72.47M | 76.31M | 79.25M | 82.90M | 86.22M | 89.23M | 89.36M | 89.80M | 88.67M | 88.31M | 88.43M | 89.23M | 89.29M | 90.36M | 92.76M | 95.05M | 97.53M | 101.46M |
|
Long-Term Investments
|
119.67M | 101.44M | 105.58M | 50.17M | 51.14M | 51.26M | 127.93M | 121.31M | 121.41M | 122.16M | 123.67M | 123.21M | 122.80M | 126.55M | 130.19M | 60.65M | 67.59M | 73.61M | 79.44M | 73.50M | 77.94M | 72.80M | 71.56M | 68.57M | 65.21M | 61.53M | 64.02M | 64.92M | 64.00M | 64.51M | 64.79M | 68.18M | 69.02M | 62.44M | 61.96M | 57.13M | 56.45M | 57.17M | 57.04M | 57.15M | 57.82M | 48.82M | 46.78M | 46.45M | 45.36M | 39.48M | 36.09M | 38.38M | 44.86M | 46.52M | 46.78M | 51.19M | 53.43M | 56.39M | 59.13M | 59.67M | 64.32M | 62.98M | 67.02M | 61.27M | 57.60M | 67.08M | 72.44M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | 1,001.00M | 822.63M | 819.53M | 810.02M | 782.20M | 779.40M | 770.40M | 756.60M | 738.99M | 731.88M | 711.88M | 683.09M | 633.64M | 516.57M | 495.97M | 468.97M | 441.82M | 437.02M | 428.02M | 405.72M | 364.49M | 312.17M | 257.57M | 241.17M | 231.07M | 215.15M | 199.44M | 194.84M | 177.38M | 172.98M | 165.88M | 156.28M | 160.87M | 155.87M | 150.27M | 145.97M | 119.47M | 117.17M | 114.47M | 113.78M | 102.42M | 102.42M | 102.42M | 102.42M | |
|
Other Non-Current Assets
|
154.57M | 150.61M | 150.08M | 121.19M | 113.96M | 113.19M | 75.10M | 87.95M | 85.20M | 91.15M | 95.05M | 102.58M | 103.80M | 101.25M | 107.08M | 110.49M | 116.56M | 118.16M | 114.92M | 119.87M | 117.75M | 114.35M | 88.99M | 113.06M | 112.79M | 113.34M | 91.14M | 96.68M | 100.00M | 102.39M | 102.50M | 108.50M | 111.02M | 108.92M | 83.10M | 89.56M | 87.73M | 85.52M | 83.04M | 129.72M | 126.59M | 125.24M | 125.51M | 118.31M | 115.23M | 111.02M | 104.15M | 104.72M | 111.22M | 108.29M | 101.05M | 102.90M | 106.60M | 102.52M | 96.99M | 93.41M | 119.45M | 113.67M | 105.92M | 102.51M | 107.53M | 102.88M | 107.83M |
|
Assets
|
3,435.99M | 3,176.45M | 3,109.75M | 2,901.25M | 2,860.35M | 2,721.82M | 2,512.54M | 2,406.07M | 2,394.01M | 2,549.46M | 2,561.70M | 2,900.64M | 2,912.12M | 2,964.84M | 3,193.64M | 3,248.17M | 3,828.03M | 3,887.39M | 4,757.55M | 4,989.86M | 5,039.06M | 4,948.50M | 5,086.90M | 4,922.06M | 4,915.84M | 5,027.76M | 5,131.62M | 4,922.58M | 4,958.80M | 5,099.56M | 5,041.52M | 4,957.10M | 5,094.74M | 4,974.69M | 5,073.57M | 5,173.66M | 4,919.95M | 5,035.17M | 5,015.48M | 5,052.83M | 5,042.00M | 5,177.43M | 5,356.44M | 5,426.78M | 5,618.93M | 5,756.35M | 5,835.92M | 6,188.33M | 6,579.48M | 6,730.59M | 6,651.93M | 6,514.10M | 6,483.02M | 6,576.99M | 6,648.36M | 6,683.49M | 6,805.68M | 6,839.88M | 6,936.17M | 6,979.26M | 7,017.60M | 6,985.57M | 6,680.25M |
|
Accounts Payables
|
340.98M | 288.97M | 233.22M | 111.05M | 127.58M | 117.59M | 104.41M | 80.90M | 91.81M | 103.93M | 458.89M | 108.33M | 117.80M | 146.15M | 148.28M | 524.30M | 154.17M | 167.98M | 172.72M | 161.90M | 164.61M | 178.60M | 183.77M | 167.57M | 190.33M | 195.78M | 215.33M | 178.49M | 186.99M | 189.53M | 213.46M | 192.84M | 230.61M | 259.95M | 258.05M | | | | 262.77M | | | | 273.37M | 280.54M | 316.99M | 340.54M | 371.83M | 382.00M | 480.44M | 450.45M | 412.52M | 349.80M | 360.58M | 389.92M | 388.45M | 378.91M | 396.58M | 401.77M | 384.89M | 364.04M | 359.32M | 366.19M | 351.26M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | 15.20M | | | 18.44M | 14.56M | 16.93M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
340.98M | 288.97M | 233.22M | 111.05M | 127.58M | 117.59M | 104.41M | 80.90M | 91.81M | 103.93M | 458.89M | 108.33M | 117.80M | 146.15M | 148.28M | 524.30M | 154.17M | 167.98M | 187.91M | 161.90M | 164.61M | 197.04M | 198.33M | 184.50M | 190.33M | 195.78M | 215.33M | 178.49M | 186.99M | 189.53M | 213.46M | 192.84M | 230.61M | 259.95M | 258.05M | | | | 262.77M | | | | 273.37M | 280.54M | 316.99M | 340.54M | 371.83M | 382.00M | 480.44M | 450.45M | 412.52M | 349.80M | 360.58M | 389.92M | 388.45M | 378.91M | 396.58M | 401.77M | 384.89M | 364.04M | 359.32M | 366.19M | 351.26M |
|
Accumulated Expenses
|
560.37M | 468.40M | 466.50M | 571.46M | 594.38M | 582.23M | 374.41M | 337.79M | 344.38M | 342.14M | 340.35M | 353.13M | 378.15M | 380.77M | 356.18M | 386.08M | 388.35M | 392.24M | 409.88M | 397.25M | 437.12M | 497.16M | 608.73M | 483.29M | 456.64M | 471.30M | 551.00M | 501.90M | 487.84M | 565.17M | 575.93M | 551.07M | 594.41M | 634.47M | 666.27M | 631.38M | 605.82M | 629.17M | 618.78M | 621.56M | 602.39M | 630.53M | 667.50M | 649.11M | 665.69M | 708.26M | 756.90M | 734.25M | 719.49M | 755.25M | 736.97M | 678.61M | 668.08M | 665.50M | 758.23M | 728.33M | 720.62M | 757.93M | 796.26M | 727.95M | 771.84M | 770.45M | 731.95M |
|
Current Taxes
|
| | | | | | | | | | 8.45M | | | | 8.13M | 6.11M | | | 13.68M | 10.38M | | 11.94M | 14.26M | 10.37M | | | | | | | 16.87M | | | 13.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | 175.76M | | | | 179.47M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
7.05M | 4.71M | 2.62M | 2.45M | 3.28M | 3.32M | 7.49M | 6.11M | 5.50M | 3.27M | 3.19M | 2.29M | 2.08M | 2.87M | 2.59M | 2.35M | 1.85M | 1.80M | 2.52M | 1.97M | 1.99M | 1.78M | 1.82M | 1.43M | 1.57M | 3.44M | 2.00M | 1.28M | 1.46M | 1.53M | 0.97M | 0.90M | 1.22M | 23.09M | 1.50M | 1.17M | 1.45M | 1.78M | 2.06M | 2.04M | 1.85M | 2.06M | 2.63M | 1.94M | 1.94M | 2.31M | 2.69M | 2.81M | 3.27M | 3.09M | 3.13M | 1.38M | 1.20M | 1.48M | 1.65M | 0.86M | 1.57M | 2.03M | 2.72M | 2.29M | 2.95M | 2.98M | 3.21M |
|
Total Non-Current Liabilities
|
2,721.72M | 2,558.29M | 2,475.25M | 2,384.20M | 2,413.62M | 2,286.53M | 2,062.39M | 2,006.10M | 2,018.97M | 2,173.75M | 2,178.52M | 2,425.21M | 2,437.15M | 2,461.11M | 2,652.36M | 2,697.14M | 3,114.64M | 3,139.22M | 3,156.61M | 3,381.35M | 3,419.25M | 3,304.72M | 3,392.44M | 3,302.13M | 3,277.52M | 3,338.44M | 3,404.47M | 3,183.56M | 3,183.49M | 3,255.55M | 3,113.27M | 3,102.59M | 3,177.64M | 2,934.45M | 2,983.08M | 3,042.81M | 2,721.84M | 2,769.38M | 2,628.24M | 2,605.64M | 2,547.95M | 2,607.99M | 2,685.41M | 2,674.72M | 2,728.18M | 2,910.00M | 2,811.07M | 3,048.39M | 3,281.93M | 3,233.80M | 2,984.88M | 2,815.88M | 2,714.13M | 2,743.89M | 2,834.93M | 2,799.10M | 2,810.83M | 2,848.73M | 2,870.11M | 2,882.01M | 3,021.15M | 3,077.24M | 2,772.97M |
|
Total Liabilities
|
2,728.76M | 2,563.00M | 2,477.87M | 2,386.65M | 2,416.90M | 2,289.85M | 2,069.89M | 2,012.20M | 2,024.47M | 2,177.02M | 2,181.70M | 2,427.50M | 2,439.23M | 2,463.97M | 2,654.96M | 2,699.49M | 3,116.50M | 3,141.02M | 3,159.12M | 3,383.32M | 3,421.24M | 3,306.49M | 3,394.25M | 3,303.57M | 3,279.10M | 3,341.88M | 3,406.48M | 3,184.84M | 3,184.95M | 3,257.08M | 3,114.24M | 3,103.48M | 3,178.87M | 2,957.54M | 2,984.58M | 3,043.99M | 2,723.29M | 2,771.16M | 2,630.30M | 2,607.69M | 2,549.80M | 2,610.05M | 2,688.04M | 2,676.66M | 2,730.13M | 2,912.31M | 2,813.76M | 3,051.20M | 3,285.21M | 3,236.89M | 2,988.01M | 2,817.26M | 2,715.33M | 2,745.38M | 2,836.58M | 2,799.96M | 2,812.40M | 2,850.76M | 2,872.83M | 2,884.30M | 3,024.10M | 3,080.23M | 2,776.18M |
|
Common Equity
|
707.22M | 613.45M | 631.88M | 514.60M | 443.45M | 431.97M | 442.66M | 393.87M | 369.53M | 372.44M | 376.81M | 473.13M | 470.82M | 498.01M | 536.09M | 546.33M | 709.67M | 744.57M | 1,595.91M | 1,604.57M | 1,615.84M | 1,640.23M | 1,690.83M | 1,617.06M | 1,635.17M | 1,682.45M | 1,723.14M | 1,736.46M | 1,772.39M | 1,840.94M | 1,926.31M | 1,852.72M | 1,914.64M | 2,015.95M | 2,087.50M | 2,128.50M | 2,195.21M | 2,262.23M | 2,383.12M | 2,443.10M | 2,490.35M | 2,565.31M | 2,665.77M | 2,748.18M | 2,886.86M | 2,841.73M | 3,019.47M | 3,134.32M | 3,290.99M | 3,490.61M | 3,660.80M | 3,695.46M | 3,766.48M | 3,830.13M | 3,810.14M | 3,882.67M | 3,991.70M | 3,987.09M | 4,060.62M | 4,092.68M | 3,990.54M | 3,902.36M | 3,900.86M |
|
Shareholder's Equity
|
707.22M | 613.45M | 631.88M | 514.60M | 443.45M | 431.97M | 442.66M | 393.87M | 369.53M | 372.44M | 376.81M | 473.13M | 470.82M | 498.01M | 536.09M | 546.33M | 709.67M | 744.57M | 1,595.91M | 1,604.57M | 1,615.84M | 1,640.23M | 1,690.83M | 1,617.06M | 1,635.17M | 1,682.45M | 1,723.14M | 1,736.46M | 1,772.39M | 1,840.94M | 1,926.31M | 1,852.72M | 1,914.64M | 2,015.95M | 2,087.50M | 2,128.50M | 2,195.21M | 2,262.23M | 2,383.12M | 2,443.10M | 2,490.35M | 2,565.31M | 2,665.77M | 2,748.18M | 2,886.86M | 2,841.73M | 3,019.47M | 3,134.32M | 3,290.99M | 3,490.61M | 3,660.80M | 3,695.46M | 3,766.48M | 3,830.13M | 3,810.14M | 3,882.67M | 3,991.70M | 3,987.09M | 4,060.62M | 4,092.68M | 3,990.54M | 3,902.36M | 3,900.86M |
|
Liabilities and Shareholders Equity
|
3,435.99M | 3,176.45M | 3,109.75M | 2,901.25M | 2,860.35M | 2,721.82M | 2,512.54M | 2,406.07M | 2,394.01M | 2,549.46M | 2,561.70M | 2,900.64M | 2,912.12M | 2,964.84M | 3,193.64M | 3,248.17M | 3,828.03M | 3,887.39M | 4,757.55M | 4,989.86M | 5,039.06M | 4,948.50M | 5,086.90M | 4,922.06M | 4,915.84M | 5,027.76M | 5,131.62M | 4,922.58M | 4,958.80M | 5,099.56M | 5,041.52M | 4,957.10M | 5,094.74M | 4,974.69M | 5,073.57M | 5,173.66M | 4,919.95M | 5,035.17M | 5,015.48M | 5,052.83M | 5,042.00M | 5,177.43M | 5,356.44M | 5,426.78M | 5,618.93M | 5,756.35M | 5,835.92M | 6,188.33M | 6,579.48M | 6,730.59M | 6,651.93M | 6,514.10M | 6,483.02M | 6,576.99M | 6,648.36M | 6,683.49M | 6,805.68M | 6,839.88M | 6,936.17M | 6,979.26M | 7,017.60M | 6,985.57M | 6,680.25M |
|
Treasury Shares
|
2.29M | | 0.40M | | | | 0.34M | | | | 0.23M | | | | 0.39M | | | | 0.63M | | | | 0.82M | 8.37M | 8.37M | 8.37M | 0.81M | 0.15M | 0.15M | 0.15M | 0.93M | 0.22M | 0.22M | 0.22M | 1.09M | 0.15M | 7.86M | 0.15M | -24.36M | 0.16M | 7.32M | 0.16M | -1.11M | 0.21M | 6.71M | 4.67M | 5.79M | 5.38M | 6.84M | 8.42M | 10.02M | 11.59M | 13.70M | 15.23M | 18.70M | 19.24M | 19.98M | 21.85M | 2.25M | 2.70M | 6.39M | 9.69M | 11.30M |
|
Retained Earnings
|
806.44M | 705.22M | 717.85M | 598.52M | 525.21M | 510.75M | -26.15M | 469.22M | 443.16M | 444.49M | -27.96M | 435.75M | 430.68M | 455.87M | -17.52M | 490.36M | 514.69M | 540.75M | -17.32M | 1,396.76M | 1,404.03M | 1,424.99M | 1,466.71M | 1,477.57M | 1,491.07M | 1,528.33M | -16.06M | 1,575.79M | 1,605.44M | 1,653.51M | -16.92M | 1,662.12M | 1,717.25M | 1,802.54M | -9.56M | 1,936.52M | 1,981.80M | 2,042.03M | -15.51M | 2,211.85M | 2,255.74M | 2,326.06M | 1,868.90M | 1,951.66M | 2,081.29M | 2,218.22M | 2,379.36M | 2,499.49M | 2,697.15M | 2,939.71M | 3,143.58M | 3,256.60M | 3,407.81M | 3,541.82M | 3,676.92M | 3,799.23M | 3,948.88M | 4,087.80M | 3,269.42M | 3,359.67M | 3,450.35M | 3,543.89M | 3,629.64M |