|
Cash & Equivalents
|
481.20M | 563.10M | 453.00M | 672.00M | 974.00M | 797.40M | 499.70M | 456.30M | 668.30M | 1,304.60M | 584.10M | 1,620.40M | 2,579.00M | 1,863.80M | 1,529.30M | 1,662.20M | 1,922.50M |
|
Short-term Investments
|
| 584.10M | 593.90M | 515.70M | 325.00M | 488.00M | 644.00M | 629.40M | 684.70M | 699.40M | 1,403.40M | 495.90M | 197.50M | 734.60M | 36.40M | 121.00M | 160.50M |
|
Cash & Current Investments
|
481.20M | 1,147.20M | 1,046.90M | 1,187.70M | 1,299.00M | 1,285.40M | 1,143.70M | 1,085.70M | 1,353.00M | 2,004.00M | 1,987.50M | 2,116.30M | 2,776.50M | 2,598.40M | 1,565.70M | 1,783.20M | 2,083.00M |
|
Receivables - Net
|
| 381.90M | 442.80M | 547.20M | 458.00M | 588.00M | 655.00M | 516.50M | 450.20M | 421.40M | 398.10M | 277.10M | 451.50M | 405.40M | 447.70M | 446.50M | 459.50M |
|
Receivables - Other
|
| | | | | | | | | 16.60M | 30.80M | 27.00M | 28.90M | 41.40M | 30.70M | 27.20M | 24.00M |
|
Receivables
|
| 381.90M | 442.80M | 547.20M | 458.00M | 588.00M | 655.00M | 516.50M | 450.20M | 438.00M | 428.90M | 304.10M | 480.40M | 446.80M | 478.40M | 473.70M | 483.50M |
|
Inventory
|
| 504.00M | 702.10M | 841.60M | 896.00M | 1,020.00M | 1,042.00M | 1,124.60M | 791.50M | 761.30M | 817.80M | 736.20M | 759.00M | 977.30M | 1,071.30M | 902.20M | 949.60M |
|
Current Deferred Tax Assets
|
| 103.00M | 92.10M | 125.60M | 120.00M | 150.00M | 145.00M | | | | | | | | | | |
|
Prepaid Assets
|
135.00M | 138.40M | 136.30M | 181.00M | 161.00M | 224.00M | 281.00M | 268.10M | 280.40M | 323.70M | 359.30M | 160.80M | 166.60M | 172.50M | 188.70M | 171.90M | 242.40M |
|
Current Assets
|
| 2,275.80M | 2,478.00M | 2,899.90M | 2,963.00M | 3,329.00M | 3,324.00M | 3,052.70M | 2,954.50M | 3,548.40M | 3,594.80M | 3,375.20M | 4,208.00M | 4,217.30M | 3,324.10M | 3,359.80M | 3,789.90M |
|
Buildings
|
| | 115.30M | 132.70M | 130.00M | 183.00M | 409.00M | 460.40M | 457.20M | 458.10M | 387.80M | 309.00M | 492.80M | 480.40M | 471.90M | 416.80M | 416.90M |
|
Construction in Progress
|
| | 58.10M | 84.90M | 137.00M | 312.00M | 99.00M | 215.70M | 33.40M | 41.50M | 58.70M | 37.50M | 34.50M | 55.40M | 60.90M | 46.20M | 91.10M |
|
Land & Improvements
|
| | 9.90M | 9.90M | 10.00M | 17.00M | 17.00M | 16.80M | 16.80M | 16.80M | 15.30M | 15.30M | 15.30M | 15.30M | 15.30M | 15.30M | 15.30M |
|
Property, Plant & Equipment (Net)
|
| 697.20M | 788.80M | 884.10M | 932.00M | 1,322.00M | 1,436.00M | 1,583.20M | 1,316.00M | 1,186.30M | 1,039.20M | 979.50M | 1,014.00M | 969.50M | 955.50M | 850.40M | 846.40M |
|
Long-Term Investments
|
| 75.50M | 677.50M | 615.60M | 406.00M | 490.00M | | | | | | | | | | | |
|
Goodwill
|
| 986.60M | 1,016.30M | 1,004.00M | 968.00M | 964.00M | 902.80M | 917.90M | 904.60M | 950.50M | 919.60M | 915.50M | 934.60M | 908.70M | 898.90M | 888.10M | 888.50M |
|
Intangibles
|
| 363.20M | 387.70M | 359.00M | 328.00M | 299.00M | 267.00M | 243.90M | 219.80M | 188.00M | 163.70M | 141.00M | 121.10M | 102.90M | 88.90M | 75.70M | 62.80M |
|
Goodwill & Intangibles
|
448.80M | 490.30M | 1,404.00M | 1,363.00M | 1,296.00M | 1,263.00M | 1,169.80M | 1,161.80M | 1,124.40M | 1,138.50M | 1,083.30M | 1,056.50M | 1,055.70M | 1,011.60M | 987.80M | 963.80M | 951.30M |
|
Long-Term Deferred Tax
|
| 101.90M | 76.70M | 39.80M | 22.00M | 39.00M | 45.00M | 118.70M | 125.90M | 86.60M | 67.00M | 245.20M | 283.90M | 303.80M | 255.10M | 288.30M | 335.40M |
|
Other Non-Current Assets
|
200.40M | 148.70M | 150.00M | 129.70M | 124.00M | 135.00M | 131.00M | 296.70M | 131.20M | 183.50M | 158.50M | 111.90M | 86.40M | 111.20M | 133.00M | 125.70M | 111.20M |
|
Non-Current Assets
|
| 2,373.10M | 2,503.10M | 2,516.50M | 2,455.00M | 2,759.00M | 2,782.00M | 3,160.40M | 2,697.50M | 2,594.90M | 2,348.00M | 3,904.70M | 3,679.50M | 3,507.40M | 3,465.40M | 3,242.80M | 3,257.40M |
|
Assets
|
4,356.50M | 4,648.90M | 4,981.10M | 5,416.40M | 5,418.00M | 6,088.00M | 6,106.00M | 6,213.10M | 5,652.00M | 6,143.30M | 5,942.80M | 7,279.90M | 7,887.50M | 7,724.70M | 6,789.50M | 6,602.60M | 7,047.30M |
|
Accounts Payables
|
| 149.80M | 141.30M | 180.60M | 147.00M | 203.00M | 210.00M | 151.00M | 147.70M | 165.60M | 202.30M | 246.80M | 355.90M | 448.70M | 371.60M | 332.20M | 436.00M |
|
Notes Payables
|
| | | | | | 234.00M | 116.10M | | 10.10M | | 475.00M | | | | | |
|
Payables
|
| 149.80M | 141.30M | 180.60M | 147.00M | 203.00M | 444.00M | 267.10M | 147.70M | 175.70M | 202.30M | 721.80M | 355.90M | 448.70M | 371.60M | 332.20M | 436.00M |
|
Accumulated Expenses
|
| 559.70M | 8.60M | 45.40M | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | 681.80M | 693.70M | 664.00M | 690.00M | 715.00M | 898.20M | 982.70M | 1,083.40M | 968.40M | 717.10M | 875.40M | 991.40M | 795.50M | 809.70M | 926.10M |
|
Short term Debt
|
| | | | 267.00M | | 234.00M | 116.10M | | 298.10M | | 475.00M | | 499.80M | | | 399.70M |
|
Current Leases
|
| | | | | | | | | | | 288.40M | 302.90M | 262.00M | 266.70M | 245.50M | 225.40M |
|
Current Taxes
|
| 37.80M | 8.90M | 71.90M | 43.00M | 77.00M | 27.00M | 33.00M | 29.50M | 30.00M | 29.40M | 65.10M | 50.60M | 53.80M | 59.70M | 79.80M | 146.50M |
|
Total Current Liabilities
|
| 747.30M | 832.00M | 946.20M | 1,121.00M | 970.00M | 1,186.00M | 1,198.30M | 1,159.90M | 1,587.20M | 1,200.10M | 2,092.00M | 1,584.80M | 2,255.70M | 1,493.50M | 1,467.20M | 2,133.70M |
|
Capital Leases
|
| | | | | | | | | | | | 370.50M | 341.60M | 315.30M | 256.10M | 234.80M |
|
Non-Current Debt
|
| | 291.90M | 274.40M | | 298.00M | 298.00M | 597.00M | 588.20M | 288.00M | 689.10M | 396.40M | 1,632.90M | 1,136.50M | 1,138.50M | 1,140.50M | 742.90M |
|
Operating Leases
|
| | | | | | | | | | | 1,856.70M | 1,597.40M | 1,394.20M | 1,407.80M | 1,259.50M | 1,044.70M |
|
Other Non-Current Liabilities
|
| 376.90M | 396.10M | 375.30M | 362.00M | 654.00M | 615.00M | 593.70M | 541.60M | 606.70M | 540.90M | 308.50M | 190.30M | 131.90M | 100.90M | 118.70M | 193.30M |
|
Total Non-Current Liabilities
|
| 1,155.40M | 1,280.30M | 1,388.60M | 1,271.00M | 1,400.00M | 1,600.00M | 1,875.90M | 1,810.80M | 2,079.20M | 2,114.70M | 4,278.30M | 5,092.80M | 5,056.80M | 4,258.10M | 4,033.60M | 4,265.50M |
|
Total Liabilities
|
| 1,532.30M | 1,676.40M | 1,763.90M | 1,633.00M | 2,054.00M | 2,215.00M | 2,469.60M | 2,352.40M | 2,685.90M | 2,655.60M | 4,586.80M | 5,283.10M | 5,188.70M | 4,359.00M | 4,152.30M | 4,458.80M |
|
Total Debt
|
| | 291.90M | 274.40M | 267.00M | 298.00M | 532.00M | 713.10M | 588.20M | 586.10M | 689.10M | 871.40M | 1,632.90M | 1,636.30M | 1,138.50M | 1,140.50M | 1,142.60M |
|
Common Equity
|
2,735.10M | 3,116.60M | 3,305.00M | 3,653.00M | 3,785.00M | 4,034.30M | 3,891.60M | 3,743.50M | 3,299.60M | 3,457.40M | 3,287.20M | 2,693.10M | 2,604.40M | 2,536.00M | 2,430.50M | 2,450.30M | 2,588.50M |
|
Shareholder's Equity
|
2,735.10M | 3,116.60M | 3,305.00M | 3,653.00M | 3,785.00M | 4,034.30M | 3,891.60M | 3,743.50M | 3,299.60M | 3,457.40M | 3,287.20M | 2,693.10M | 2,604.40M | 2,536.00M | 2,430.50M | 2,450.30M | 2,588.50M |
|
Liabilities and Shareholders Equity
|
4,356.50M | 4,648.90M | 4,981.10M | 5,416.40M | 5,418.00M | 6,088.00M | 6,106.00M | 6,213.10M | 5,652.00M | 6,143.30M | 5,942.80M | 7,279.90M | 7,887.50M | 7,724.70M | 6,789.50M | 6,602.60M | 7,047.30M |
|
Treasury Shares
|
| | 6.20M | 3.40M | 3.40M | 3.60M | 3.40M | 4.40M | 2.40M | 0.20M | 4.10M | 6.60M | 0.50M | 61.90M | 67.00M | 70.30M | 72.90M |
|
Retained Earnings
|
126.80M | 154.00M | 216.00M | 197.00M | 94.00M | 124.50M | -194.00M | -181.50M | -206.20M | -98.50M | -118.50M | -130.40M | -123.20M | -189.70M | 6,598.20M | 7,051.60M | 7,590.10M |