|
Cash & Equivalents
|
187.30M | 203.87M | 175.38M | 341.84M | 347.49M | 593.17M | 129.85M | 252.72M | 312.48M | 557.40M | 788.07M | 1,517.36M | 1,668.92M | 710.93M | 858.69M | 501.36M |
|
Cash & Current Investments
|
187.30M | 203.87M | 175.38M | 341.84M | 347.49M | 593.17M | 129.85M | 252.72M | 312.48M | 557.40M | 788.07M | 1,517.36M | 1,668.92M | 710.93M | 858.69M | 501.36M |
|
Receivables - Net
|
79.36M | 102.03M | 134.04M | 175.52M | 209.95M | 279.83M | 433.64M | 622.68M | 609.67M | 652.55M | 708.71M | 527.34M | 569.01M | 758.56M | 757.34M | 675.82M |
|
Receivables - Other
|
| | | | | | | | | | | | | 10.00M | | |
|
Receivables
|
79.36M | 102.03M | 134.04M | 175.52M | 209.95M | 279.83M | 433.64M | 622.68M | 609.67M | 652.55M | 708.71M | 527.34M | 569.01M | 768.56M | 757.34M | 675.82M |
|
Raw Materials
|
| 0.83M | 0.80M | | | | | | | | | | | | | |
|
Finished Goods
|
| 214.52M | 323.61M | | | | | | | | | | | | | |
|
Inventory
|
148.49M | 215.35M | 324.41M | 319.29M | 469.01M | 536.71M | 783.03M | 917.49M | 1,158.55M | 1,019.50M | 892.26M | 895.97M | 811.41M | 1,185.66M | 958.50M | 945.84M |
|
Current Deferred Tax Assets
|
12.87M | 15.27M | 16.18M | 23.05M | 38.38M | 52.50M | | | | | | | | | | |
|
Prepaid Assets
|
19.99M | 19.33M | 39.64M | 43.90M | 63.99M | 87.18M | 152.24M | 174.51M | 256.98M | 364.18M | 313.17M | 282.30M | 286.42M | 293.33M | 289.16M | 206.08M |
|
Current Assets
|
448.00M | 555.85M | 689.66M | 903.60M | 1,128.81M | 1,549.40M | 1,498.76M | 1,965.15M | 2,337.68M | 2,593.63M | 2,702.21M | 3,222.97M | 3,336.30M | 2,948.48M | 2,863.68M | 2,329.10M |
|
Land & Improvements
|
| | | | | 72.00M | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
72.93M | 76.13M | 159.13M | 180.85M | 223.95M | 305.56M | 538.53M | 804.21M | 885.77M | 826.87M | 792.15M | 658.68M | 607.23M | 644.83M | 664.50M | 645.15M |
|
Goodwill
|
| | | | 122.24M | 123.26M | 585.18M | 563.59M | 555.67M | 546.49M | 550.18M | 502.21M | 495.21M | 481.99M | 478.30M | 487.63M |
|
Intangibles
|
5.68M | 3.91M | 5.54M | 4.48M | 24.10M | 26.23M | 75.69M | 64.31M | 46.99M | 41.79M | 36.34M | 13.29M | 11.01M | 8.94M | 7.00M | 5.22M |
|
Goodwill & Intangibles
|
5.68M | 3.91M | 5.54M | 4.48M | 146.34M | 149.49M | 660.87M | 627.90M | 602.67M | 588.29M | 586.52M | 515.51M | 506.23M | 490.93M | 485.30M | 492.86M |
|
Long-Term Deferred Tax
|
13.91M | 21.27M | 49.48M | 60.49M | 98.29M | 117.69M | 153.13M | 199.17M | 145.95M | 112.42M | 82.38M | 23.93M | 17.81M | 186.91M | 221.03M | 286.16M |
|
Other Non-Current Assets
|
5.07M | 18.21M | 48.99M | 45.55M | 47.54M | 57.06M | 75.65M | 110.20M | 97.44M | 123.82M | 88.34M | 72.88M | 75.47M | 67.09M | 91.52M | 163.27M |
|
Non-Current Assets
|
97.59M | 119.53M | 229.55M | 253.49M | 448.93M | 545.68M | 1,367.21M | 1,679.18M | 1,668.69M | 1,651.39M | 2,141.32M | 1,807.65M | 1,655.10M | 1,879.07M | 1,897.05M | 1,971.77M |
|
Assets
|
545.59M | 675.38M | 919.21M | 1,157.08M | 1,577.74M | 2,095.08M | 2,865.97M | 3,644.33M | 4,006.37M | 4,245.02M | 4,843.53M | 5,030.63M | 4,991.40M | 4,827.55M | 4,760.73M | 4,300.87M |
|
Accounts Payables
|
68.71M | 84.68M | 100.53M | 143.69M | 165.46M | 210.43M | 200.46M | 409.68M | 561.11M | 560.88M | 618.19M | 575.95M | 613.31M | 648.49M | 483.73M | 429.94M |
|
Notes Payables
|
| | | | 100.00M | | | | | | | | | | | |
|
Payables
|
68.71M | 84.68M | 100.53M | 143.69M | 265.46M | 210.43M | 200.46M | 409.68M | 561.11M | 560.88M | 618.19M | 575.95M | 613.31M | 648.49M | 483.73M | 429.94M |
|
Accumulated Expenses
|
40.88M | 55.14M | 69.28M | 85.08M | 133.73M | 147.68M | 192.94M | 208.75M | 296.84M | 340.42M | 374.69M | 378.86M | 460.17M | 366.53M | 287.85M | 348.75M |
|
Other Accumulated Expenses
|
1.29M | 2.46M | 6.91M | 14.33M | 22.47M | 34.56M | 43.41M | 40.39M | 50.43M | 88.26M | 83.80M | 92.50M | 73.75M | 42.74M | 34.34M | 54.38M |
|
Short term Debt
|
9.18M | 6.87M | 6.88M | 9.13M | 4.97M | 28.95M | 42.00M | 27.00M | 125.00M | 25.00M | | | | | 80.92M | |
|
Current Leases
|
0.10M | | | | | | | | | | 125.90M | 162.56M | 138.66M | 140.99M | 139.33M | 130.05M |
|
Total Current Liabilities
|
120.16M | 149.15M | 183.61M | 252.23M | 426.63M | 421.63M | 478.81M | 685.82M | 1,060.38M | 1,315.98M | 1,422.01M | 1,413.28M | 1,450.18M | 1,359.28M | 1,165.46M | 1,109.14M |
|
Non-Current Debt
|
10.95M | 9.08M | 70.84M | 52.76M | 47.95M | 255.25M | 624.07M | 790.39M | 765.05M | 703.83M | 592.69M | 1,003.56M | 662.53M | 674.48M | 594.87M | 595.12M |
|
Operating Leases
|
| | | | | | | | | | 580.63M | 839.41M | 703.11M | 705.71M | 627.66M | 574.28M |
|
Other Non-Current Liabilities
|
14.48M | 20.19M | 28.33M | 35.18M | 49.81M | 67.91M | 94.87M | 137.23M | 162.30M | 208.34M | 98.11M | 98.39M | 86.58M | 121.93M | 219.45M | 132.05M |
|
Total Non-Current Liabilities
|
131.11M | 158.22M | 254.45M | 304.99M | 474.58M | 676.88M | 1,102.88M | 1,476.20M | 1,825.42M | 912.17M | 2,595.33M | 3,256.25M | 2,815.82M | 2,739.47M | 2,388.00M | 2,278.55M |
|
Total Liabilities
|
145.59M | 178.41M | 282.78M | 340.16M | 524.39M | 744.78M | 1,197.75M | 1,613.43M | 1,987.72M | 2,228.15M | 2,693.44M | 3,354.64M | 2,902.40M | 2,861.41M | 2,607.45M | 2,410.59M |
|
Total Debt
|
20.13M | 15.94M | 77.72M | 61.89M | 52.92M | 284.20M | 666.07M | 817.39M | 890.05M | 728.83M | 592.69M | 1,003.56M | 662.53M | 674.48M | 675.79M | 595.12M |
|
Common Equity
|
400.00M | 496.97M | 636.43M | 816.92M | 1,053.35M | 1,350.30M | 1,668.22M | 2,030.90M | 2,018.64M | 2,016.87M | 2,150.09M | 1,675.99M | 2,072.58M | 1,966.15M | 2,153.29M | 1,890.28M |
|
Shareholder's Equity
|
400.00M | 496.97M | 636.43M | 816.92M | 1,053.35M | 1,350.30M | 1,668.22M | 2,030.90M | 2,018.64M | 2,016.87M | 2,150.09M | 1,675.99M | 2,072.58M | 1,966.15M | 2,153.29M | 1,890.28M |
|
Liabilities and Shareholders Equity
|
545.59M | 675.38M | 919.21M | 1,157.08M | 1,577.74M | 2,095.08M | 2,865.97M | 3,644.33M | 4,006.37M | 4,245.02M | 4,843.53M | 5,030.63M | 4,991.40M | 4,827.55M | 4,760.73M | 4,300.87M |
|
Retained Earnings
|
202.19M | 270.02M | 366.16M | 493.18M | 653.84M | 856.69M | 1,076.53M | 1,259.41M | 1,184.44M | 1,139.08M | 1,226.99M | 673.86M | 1,027.83M | 897.31M | 1,048.41M | 746.28M |
|
Treasury Shares
|
0.98M | 0.82M | 3.29M | 4.51M | 10.49M | 9.02M | 6.76M | 6.77M | 9.92M | 8.28M | 6.66M | 6.27M | 7.03M | 7.66M | 20.78M | 22.98M |