|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.40M | 15.49M | 20.36M | 12.08M | 101.00M | 11.34M | 3.29M | 2.82M | 3.88M | 2.11M | 7.51M | 4.35M | 10.55M | 2.15M | 1.48M | 1.49M | 3.04M | 0.90M | 0.62M | 0.70M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.40M | 15.49M | 20.36M | 12.08M | 101.00M | 11.34M | 3.29M | 2.82M | 3.88M | 2.11M | 7.51M | 4.35M | 10.55M | 2.15M | 1.48M | 1.49M | 3.04M | 0.90M | 0.62M | 0.70M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 134.53M | 133.43M | 144.76M | 85.11M | 255.75M | 193.65M | 173.34M | 156.44M | 170.46M | 183.95M | 142.46M | 142.25M | 144.39M | 153.11M | 139.84M | 135.15M | 153.50M | 141.10M | 148.32M | 142.65M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.19M | 61.35M | 67.88M | 2.87M | 155.86M | 82.90M | 78.60M | 79.30M | 78.50M | 76.80M | 3.70M | 79.30M | 93.30M | 94.00M | 99.20M | 106.51M | 109.10M | 108.80M | 110.41M | 112.78M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 205.72M | 194.78M | 212.65M | 87.97M | 411.61M | 276.54M | 251.94M | 235.74M | 248.96M | 260.75M | 146.16M | 221.55M | 237.69M | 247.11M | 239.04M | 241.66M | 262.60M | 249.90M | 258.73M | 255.43M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.28M | 96.58M | 99.78M | 81.02M | 176.73M | 137.84M | 137.10M | 138.23M | 138.76M | 130.23M | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.21M | 6.53M | 6.15M | 0.84M | 9.03M | 1.72M | 1.76M | 1.56M | 2.24M | 2.19M | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.45M | 1.33M | 1.04M | 1.14M | 3.65M | 2.89M | 2.58M | 4.13M | 4.12M | 4.06M | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 143.92M | | | 126.74M | 117.66M | 113.99M | 115.25M | 114.70M | 112.31M | 110.76M | 108.47M | 107.48M | 113.41M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.21M | 8.57M | 5.15M | 1.58M | 18.14M | 13.04M | 10.00M | 7.99M | 10.48M | 10.53M | 9.29M | 7.81M | 16.75M | 13.86M | 10.72M | 7.05M | 16.64M | 12.63M | 9.01M | 6.83M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 334.91M | 329.04M | 349.54M | 386.53M | 720.40M | 658.44M | 406.63M | 417.42M | 408.49M | 409.87M | 392.73M | 367.00M | 396.34M | 401.16M | 394.40M | 375.44M | 407.94M | 389.46M | 400.76M | 395.37M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 207.69M | 202.22M | 199.89M | 193.36M | 491.72M | 496.12M | 491.37M | 498.50M | 504.03M | 516.50M | 525.34M | 541.65M | 555.36M | 569.73M | 580.18M | 592.94M | 597.89M | 603.26M | 604.09M | 609.30M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.40M | 84.76M | 87.07M | 85.53M | 97.20M | 98.17M | 101.64M | 97.77M | 102.12M | 99.38M | | 60.22M | 58.60M | 20.00M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 354.84M | 353.64M | 353.43M | 13.69M | 918.88M | 736.22M | 710.25M | 702.51M | 705.50M | 705.53M | 705.49M | 705.47M | 705.20M | 705.72M | 704.57M | 703.86M | 704.87M | 715.86M | 714.00M | 714.75M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.11M | 87.35M | 84.02M | 39.12M | 594.17M | 3.62M | 3.44M | 469.39M | 468.81M | 467.03M | 451.29M | 445.44M | 439.56M | 433.93M | 427.81M | 421.85M | 413.21M | 419.92M | 415.29M | 409.74M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 447.94M | 440.99M | 437.46M | 52.81M | 1,513.05M | 739.84M | 713.68M | 1,171.90M | 1,174.31M | 1,172.57M | 1,156.78M | 1,150.90M | 1,144.76M | 1,139.65M | 1,132.38M | 1,125.71M | 1,118.08M | 1,135.79M | 1,129.29M | 1,124.49M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.17M | 5.65M | 3.46M | 5.22M | 478.28M | 481.12M | 12.47M | 5.82M | 5.82M | 5.82M | 5.61M | 5.59M | 5.62M | 5.56M | 3.62M | 4.01M | 4.02M | 4.00M | 1.38M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.63M | 5.76M | 4.41M | 201.66M | 0.20M | 215.07M | | 10.04M | | | 8.03M | 8.44M | 9.49M | 4.35M | 4.01M | 4.05M | 3.71M | 3.67M | 3.25M | 3.40M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 704.33M | 694.20M | 688.04M | 746.49M | 2,061.90M | 1,926.31M | 1,792.84M | 1,804.06M | 1,797.49M | 1,804.69M | 173.31M | 173.57M | 171.53M | 177.93M | 180.00M | 194.53M | 194.24M | 77.95M | 75.77M | 82.74M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,039.24M | 1,023.24M | 1,037.58M | 1,133.03M | 2,782.29M | 2,584.75M | 2,199.47M | 2,221.48M | 2,205.98M | 2,214.56M | 2,208.76M | 2,195.51M | 2,235.78M | 2,240.33M | 2,244.55M | 2,227.10M | 2,159.18M | 2,225.98M | 2,230.91M | 2,213.47M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.83M | 43.88M | 42.46M | 24.84M | 185.65M | 158.09M | 108.94M | 84.26M | 107.40M | 127.41M | 95.16M | 88.00M | 116.83M | 108.70M | 97.80M | 106.47M | 107.20M | 114.49M | 117.18M | 114.59M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.04M | 4.64M | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.83M | 43.88M | 42.46M | 24.84M | 185.65M | 159.12M | 113.58M | 84.26M | 107.40M | 127.41M | 95.16M | 88.00M | 116.83M | 108.70M | 97.80M | 106.47M | 107.20M | 114.49M | 117.18M | 114.59M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.61M | 20.30M | 23.79M | 17.12M | 27.26M | 27.29M | 35.82M | 26.26M | 17.54M | 21.31M | 25.87M | 30.82M | 18.81M | 24.95M | 34.29M | 37.74M | 20.46M | 24.61M | 31.66M | 33.85M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.28M | 31.36M | 26.48M | 13.17M | 57.48M | 52.51M | 51.40M | 70.05M | 48.43M | 50.98M | 72.48M | 68.65M | 78.26M | 74.99M | 80.05M | 68.43M | 79.63M | 68.99M | 71.22M | 74.77M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.00M | 13.00M | 13.00M | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.17M | 7.17M | 7.28M | 3.13M | 8.97M | 5.39M | 5.40M | 6.12M | 6.27M | 6.14M | 6.00M | 5.89M | 5.73M | 5.58M | 6.38M | 6.37M | 6.09M | 6.42M | 6.38M | 5.41M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.78M | 1.70M | 3.20M | 3.83M | 1.66M | 11.13M | | 0.27M | 0.18M | 0.05M | 0.04M | 0.17M | 3.41M | 1.92M | 2.72M | 0.60M | 54.61M | 7.86M | 12.46M | 0.39M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.10M | 13.73M | 14.70M | | 39.68M | 1.55M | 1.02M | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 131.19M | 118.99M | 118.66M | 150.53M | 334.41M | 350.26M | 220.75M | 187.24M | 180.11M | 206.32M | 200.00M | 194.31M | 223.87M | 217.13M | 222.29M | 220.99M | 270.10M | 224.95M | 242.02M | 232.27M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 185.44M | 182.45M | 191.47M | 226.48M | 1,594.78M | 1,238.17M | 1,010.65M | 1,058.12M | 1,040.84M | 1,002.36M | 980.00M | 952.74M | 929.80M | 912.57M | 879.55M | 852.37M | 569.81M | 566.86M | 534.75M | 477.74M |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 233.72M | | | | 233.72M | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.21M | | 21.62M | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.47M | 38.57M | 36.12M | 69.30M | 48.14M | 29.04M | 31.88M | 40.54M | 30.18M | 31.42M | 33.37M | 38.57M | 42.03M | 42.26M | 44.54M | 42.82M | 39.35M | 64.30M | 68.06M | 73.92M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.70M | 45.87M | 37.40M | 10.80M | 42.60M | 20.94M | 19.67M | 20.70M | 25.73M | 23.24M | 17.11M | 17.83M | 13.43M | 17.86M | 21.58M | 13.74M | 20.17M | 18.53M | 22.36M | 41.49M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.03M | 5.82M | 5.89M | 5.37M | 74.80M | 65.09M | 64.01M | 61.42M | 63.05M | 57.95M | 57.12M | 57.57M | 56.05M | 52.35M | 49.32M | 46.42M | 45.46M | 45.40M | 44.47M | 40.54M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 395.80M | 378.99M | 383.64M | 460.30M | 2,019.93M | 1,660.04M | 1,282.95M | 1,306.60M | 1,271.56M | 135.69M | 132.18M | 129.06M | 126.62M | 124.36M | 123.17M | 134.52M | 132.16M | 19.80M | 20.00M | 19.96M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 401.83M | 384.81M | 389.53M | 465.66M | 2,094.73M | 1,725.13M | 1,346.96M | 1,368.02M | 1,334.60M | 1,316.48M | 1,287.61M | 1,261.01M | 1,268.55M | 1,240.57M | 1,214.96M | 1,181.61M | 944.89M | 922.95M | 911.66M | 876.44M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 185.44M | 182.45M | 191.47M | 226.48M | 1,607.78M | 1,251.17M | 1,023.65M | 1,058.12M | 1,040.84M | 1,002.36M | 980.00M | 952.74M | 929.80M | 912.57M | 879.55M | 852.37M | 569.81M | 566.86M | 534.75M | 477.74M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 637.41M | 638.43M | 648.04M | 667.37M | 687.56M | 859.62M | 852.51M | 619.74M | 637.65M | 664.36M | 687.43M | 700.77M | 967.23M | 999.76M | 1,029.59M | 1,045.49M | 1,214.30M | 1,303.03M | 1,319.25M | 1,337.03M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 637.41M | 638.43M | 648.04M | 667.37M | 687.56M | 859.62M | 852.51M | 619.74M | 637.65M | 664.36M | 687.43M | 700.77M | 967.23M | 999.76M | 1,029.59M | 1,045.49M | 1,214.30M | 1,303.03M | 1,319.25M | 1,337.03M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,039.24M | 1,023.24M | 1,037.58M | 1,133.03M | 2,782.29M | 2,584.75M | 2,199.47M | 2,221.48M | 2,205.98M | 2,214.56M | 2,208.76M | 2,195.51M | 2,235.78M | 2,240.33M | 2,244.55M | 2,227.10M | 2,159.18M | 2,225.98M | 2,230.91M | 2,213.47M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.42M | 0.15M | 0.15M | 0.13M | 0.42M | 0.56M | 0.20M | | | | 0.17M | | | | 0.19M | | | 0.20M | 0.20M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 559.17M | 559.21M | -27.04M | -27.32M | 604.04M | 541.20M | -10.85M | 506.04M | -7.54M | 547.21M | 566.24M | 576.23M | 535.17M | -6.89M | -9.38M | 609.16M | -9.09M | 858.32M | -11.00M | 883.54M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | | | | | | | | | |