|
Cash & Equivalents
|
0.03B | 0.03B | 0.36B | 0.25B | 0.23B | 0.25B | 0.12B | 0.15B | 0.05B | 0.03B | 0.04B | 0.47B | 0.36B | 0.11B | 0.28B | 0.13B |
|
Cash & Current Investments
|
0.03B | 0.03B | 0.36B | 0.25B | 0.23B | 0.25B | 0.12B | 0.15B | 0.05B | 0.03B | 0.04B | 0.47B | 0.36B | 0.11B | 0.28B | 0.13B |
|
Receivables - Net
|
0.11B | 0.12B | 0.14B | 0.12B | 0.13B | 0.14B | 0.16B | 0.20B | 0.22B | 0.19B | 0.21B | 0.23B | 0.27B | 0.34B | 0.38B | 0.36B |
|
Receivables - Other
|
0.00B | 0.06B | 0.07B | 0.06B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.10B | 0.11B | 0.13B | 0.14B | 0.14B |
|
Receivables
|
0.11B | 0.18B | 0.20B | 0.18B | 0.20B | 0.21B | 0.23B | 0.28B | 0.29B | 0.27B | 0.29B | 0.33B | 0.39B | 0.47B | 0.52B | 0.50B |
|
Inventory
|
1.91B | 2.02B | 1.99B | 2.28B | 2.38B | 2.55B | 2.63B | 2.78B | 3.01B | 3.19B | 3.45B | 3.65B | 3.69B | 4.36B | 4.66B | 5.10B |
|
Current Deferred Tax Assets
|
0.09B | 0.03B | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.03B | 0.03B | 0.06B | 0.03B | 0.03B | 0.05B | 0.03B | 0.05B | 0.05B | 0.05B | 0.04B | 0.05B | 0.07B | 0.11B | 0.11B | 0.12B |
|
Current Assets
|
2.23B | 2.30B | 2.61B | 2.73B | 2.84B | 3.07B | 3.01B | 3.26B | 3.40B | 3.54B | 3.83B | 4.50B | 4.50B | 5.05B | 5.56B | 5.84B |
|
Buildings
|
0.77B | 0.92B | 1.01B | 1.08B | 1.20B | | | | | | | | | | | |
|
Construction in Progress
|
0.14B | 0.06B | 0.04B | 0.16B | 0.26B | | | | | | | | | | | |
|
Land & Improvements
|
0.33B | 0.39B | 0.46B | 0.42B | 0.46B | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
1.73B | 1.93B | 2.09B | 2.21B | 2.43B | 2.66B | 2.86B | 3.12B | 3.34B | 3.59B | 3.95B | 4.09B | 4.21B | 4.42B | 5.04B | 5.61B |
|
Goodwill
|
0.74B | 0.74B | 0.74B | 0.76B | 0.76B | 0.76B | 0.76B | 0.79B | 0.79B | 0.81B | 0.94B | 0.88B | 0.88B | 0.88B | 0.90B | 0.93B |
|
Intangibles
|
0.07B | 0.05B | | | | | | | | | 0.00B | 0.03B | 0.03B | 0.03B | 0.02B | 0.04B |
|
Goodwill & Intangibles
|
0.81B | 0.80B | 0.74B | 0.76B | 0.76B | 0.76B | 0.76B | 0.79B | 0.79B | 0.81B | 0.94B | 0.91B | 0.91B | 0.91B | 0.92B | 0.97B |
|
Long-Term Deferred Tax
|
0.14B | 0.12B | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.07B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.07B | 0.13B | 0.14B | 0.16B | 0.18B | 0.19B |
|
Non-Current Assets
|
2.55B | 2.75B | 2.89B | 3.02B | 3.23B | 3.47B | 3.67B | 3.95B | 4.17B | 4.44B | 6.88B | 7.10B | 7.21B | 7.58B | 8.31B | 9.05B |
|
Assets
|
4.78B | 5.05B | 5.50B | 5.75B | 6.07B | 6.53B | 6.68B | 7.20B | 7.57B | 7.98B | 10.72B | 11.60B | 11.72B | 12.63B | 13.87B | 14.89B |
|
Accounts Payables
|
0.82B | 0.90B | 1.28B | 1.93B | 2.06B | 2.42B | 2.61B | 2.94B | 3.19B | 3.38B | 3.60B | 4.18B | 4.70B | 5.88B | 6.09B | 6.52B |
|
Payables
|
0.82B | 0.90B | 1.28B | 1.93B | 2.06B | 2.42B | 2.61B | 2.94B | 3.19B | 3.38B | 3.60B | 4.18B | 4.70B | 5.88B | 6.09B | 6.52B |
|
Accumulated Expenses
|
0.04B | 0.05B | 0.05B | 0.06B | 0.07B | 0.08B | 0.07B | 0.07B | 0.08B | 0.09B | 0.10B | 0.11B | 0.13B | 0.14B | 0.14B | 0.15B |
|
Other Accumulated Expenses
|
0.14B | 0.18B | 0.15B | 0.16B | 0.18B | 0.19B | 0.23B | 0.25B | 0.24B | 0.25B | 0.27B | 0.30B | 0.37B | 0.38B | 0.73B | 0.88B |
|
Short term Debt
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | |
|
Current Leases
|
| | | 0.00B | 0.00B | 0.00B | | | | | 0.32B | 0.32B | 0.34B | 0.37B | 0.39B | 0.42B |
|
Current Taxes
|
0.01B | 0.00B | | 0.01B | | | 0.00B | | | 0.01B | | 0.02B | | | 0.01B | 0.01B |
|
Curent Deferred Tax Liability
|
| | 0.00B | 0.02B | 0.02B | 0.02B | | | | | | | | | | |
|
Total Current Liabilities
|
1.22B | 1.23B | 1.58B | 2.27B | 2.42B | 2.81B | 3.05B | 3.40B | 3.65B | 3.89B | 4.47B | 5.26B | 5.87B | 7.06B | 7.66B | 8.28B |
|
Capital Leases
|
0.01B | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
0.68B | 0.36B | 0.80B | 1.10B | 1.40B | 1.39B | 1.39B | 1.89B | 2.98B | 3.42B | 3.89B | 4.12B | 3.83B | 4.37B | 5.57B | 5.52B |
|
Non-Current Deferred Tax Liability
|
0.07B | 0.07B | 0.09B | 0.22B | 0.25B | 0.10B | 0.08B | 0.28B | 0.21B | 0.11B | 0.13B | 0.16B | 0.18B | 0.25B | 0.30B | 0.25B |
|
Operating Leases
|
| | | | | | | | | | 1.66B | 1.72B | 1.70B | 1.81B | 1.88B | 1.98B |
|
Other Non-Current Liabilities
|
0.17B | 0.18B | 0.19B | 0.19B | 0.20B | 0.21B | 0.20B | 0.20B | 0.21B | 0.21B | 0.17B | 0.20B | 0.21B | 0.20B | 0.20B | 0.23B |
|
Total Non-Current Liabilities
|
-0.17B | -0.18B | -0.19B | -0.19B | -0.20B | -0.21B | -0.20B | -0.20B | -0.21B | -0.21B | -0.17B | -0.20B | -0.21B | -0.20B | -0.20B | -0.23B |
|
Total Debt
|
0.69B | 0.36B | 0.80B | 1.10B | 1.40B | 1.39B | 1.39B | 1.89B | 2.98B | 3.42B | 3.89B | 4.12B | 3.83B | 4.37B | 5.57B | 5.52B |
|
Common Equity
|
2.69B | 3.21B | 2.84B | 2.11B | 1.97B | 2.02B | 1.96B | 1.63B | 0.65B | 0.35B | 0.40B | 0.14B | -0.07B | -1.06B | -1.74B | -1.37B |
|
Shareholder's Equity
|
2.69B | 3.21B | 2.84B | 2.11B | 1.97B | 2.02B | 1.96B | 1.63B | 0.65B | 0.35B | 0.40B | 0.14B | -0.07B | -1.06B | -1.74B | -1.37B |
|
Liabilities and Shareholders Equity
|
4.78B | 5.05B | 5.50B | 5.75B | 6.07B | 6.53B | 6.68B | 7.20B | 7.57B | 7.98B | 10.72B | 11.60B | 11.72B | 12.63B | 13.87B | 14.89B |
|
Retained Earnings
|
1.65B | 2.07B | 1.73B | 1.02B | 0.85B | 0.82B | 0.68B | 0.29B | -0.61B | -0.91B | -0.89B | -1.14B | -1.37B | -2.38B | -3.13B | -2.79B |
|
Treasury Shares
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |