|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 321.80M | 147.34M | 157.55M | 147.41M | 103.07M | 114.07M | 114.47M | 108.21M | 135.05M | 151.53M | 175.35M | 143.86M | 160.46M | 250.12M | 145.66M | 138.45M | 152.15M | 174.35M | 182.68M | 176.49M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 321.80M | 147.34M | 157.55M | 147.41M | 103.07M | 114.07M | 114.47M | 108.21M | 135.05M | 151.53M | 175.35M | 143.86M | 160.46M | 250.12M | 145.66M | 138.45M | 152.15M | 174.35M | 182.68M | 176.49M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 163.38M | 170.58M | 182.79M | 172.47M | 186.84M | 183.23M | 180.18M | 186.85M | 184.91M | 184.42M | 179.97M | 185.57M | 195.10M | 185.49M | 218.26M | 201.97M | 224.36M | 231.94M | 248.55M | 242.91M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 163.38M | 170.58M | 182.79M | 172.47M | 186.84M | 183.23M | 180.18M | 186.85M | 184.91M | 184.42M | 179.97M | 185.57M | 195.10M | 185.49M | 218.26M | 201.97M | 224.36M | 231.94M | 248.55M | 242.91M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.48M | 28.43M | 34.16M | 40.13M | 45.87M | 48.43M | 53.44M | 54.98M | 50.38M | 46.84M | 42.65M | 42.74M | 39.55M | 38.70M | 48.28M | 51.78M | 56.10M | 58.37M | 62.55M | 67.99M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.89M | 20.19M | 22.10M | 25.21M | 27.40M | 29.27M | 30.36M | 30.57M | 28.80M | 26.88M | 26.96M | 26.20M | 24.66M | 24.60M | 27.03M | 27.42M | 29.33M | 32.79M | 38.19M | 38.17M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.48M | 87.49M | 96.03M | 102.11M | 103.89M | 112.32M | 111.90M | 109.62M | 103.62M | 103.35M | 97.31M | 96.00M | 89.05M | 89.43M | 103.38M | 102.61M | 104.56M | 109.73M | 114.83M | 119.66M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 122.85M | 136.11M | 152.29M | 167.46M | 177.16M | 190.02M | 195.69M | 195.17M | 182.81M | 177.08M | 166.92M | 164.94M | 153.27M | 152.73M | 178.69M | 181.81M | 189.99M | 200.88M | 215.57M | 225.82M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.03M | 11.08M | 12.45M | 12.68M | 12.55M | 10.74M | 12.90M | 13.99M | 14.02M | 11.79M | 12.83M | 12.15M | 12.44M | 11.38M | 13.46M | 14.08M | 15.40M | 14.66M | 15.57M | 17.11M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 621.06M | 465.10M | 505.09M | 500.01M | 479.62M | 498.07M | 503.25M | 504.21M | 516.78M | 524.82M | 535.07M | 506.52M | 521.27M | 599.72M | 556.07M | 536.32M | 581.90M | 621.84M | 662.37M | 662.32M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 108.80M | | | | 123.62M | | | | 130.00M | | | | 147.77M | | | | 199.73M | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.99M | | | | 7.83M | | | | 9.68M | | | | 32.70M | | | | 13.26M | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.13M | 121.74M | 128.62M | 126.55M | 125.01M | 139.51M | 136.32M | 140.78M | 139.75M | 142.15M | 143.79M | 190.78M | 194.73M | 195.76M | 201.37M | 199.07M | 219.08M | 225.57M | 232.52M | 244.05M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 422.09M | 614.14M | 610.84M | 601.68M | 591.78M | 586.83M | 579.40M | 590.78M | 590.68M | 592.65M | 583.70M | 590.53M | 588.10M | 589.61M | 671.71M | 661.29M | 682.55M | 676.95M | 681.72M | 697.00M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.53M | 92.33M | 88.22M | 83.61M | 78.24M | 74.03M | 69.49M | 67.51M | 65.21M | 62.10M | 58.77M | 57.11M | 53.89M | 51.84M | 116.37M | 108.46M | 111.69M | 105.37M | 114.93M | 109.70M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 440.62M | 706.47M | 699.05M | 685.29M | 670.02M | 660.86M | 648.90M | 658.29M | 655.89M | 654.74M | 642.48M | 647.64M | 641.99M | 641.45M | 788.07M | 769.74M | 794.24M | 782.32M | 796.65M | 806.70M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.33M | 16.34M | 16.38M | 15.23M | 14.80M | 15.88M | 15.06M | 15.83M | 15.12M | 15.72M | 14.93M | 14.90M | 14.88M | 15.60M | 16.84M | 16.59M | 20.58M | 20.86M | 18.50M | 19.40M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.41M | 26.22M | 24.68M | 26.26M | 24.32M | 21.72M | 19.86M | 21.75M | 21.84M | 22.14M | 20.29M | 23.08M | 23.79M | 24.55M | 23.36M | 24.84M | 24.19M | 25.24M | 24.28M | 27.03M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 639.12M | 912.65M | 905.39M | 887.05M | 864.63M | 869.26M | 847.38M | 868.06M | 859.98M | 864.44M | 848.35M | 901.08M | 902.82M | 915.85M | 1,071.81M | 1,052.38M | 1,116.21M | 1,112.42M | 1,132.30M | 1,162.88M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,260.18M | 1,377.76M | 1,410.48M | 1,387.06M | 1,344.24M | 1,367.33M | 1,350.63M | 1,372.27M | 1,376.77M | 1,389.26M | 1,383.41M | 1,407.60M | 1,424.10M | 1,515.57M | 1,627.88M | 1,588.70M | 1,698.12M | 1,734.25M | 1,794.67M | 1,825.20M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.23M | 82.15M | 79.50M | 80.61M | 79.57M | 81.12M | 79.60M | 75.88M | 74.75M | 79.86M | 79.51M | 80.11M | 79.97M | 84.69M | 98.18M | 90.97M | 99.75M | 105.03M | 103.80M | 100.00M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.23M | 82.15M | 79.50M | 80.61M | 79.57M | 81.12M | 79.60M | 75.88M | 74.75M | 79.86M | 79.51M | 80.11M | 79.97M | 84.69M | 98.18M | 90.97M | 99.75M | 105.03M | 103.80M | 100.00M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.62M | 81.17M | 89.28M | 56.51M | 70.19M | 76.76M | 57.09M | 53.21M | 65.79M | 71.47M | 57.57M | 56.41M | 73.70M | 77.95M | 65.00M | 69.55M | 87.51M | 92.66M | 69.89M | 72.84M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.21M | 13.05M | 13.06M | 56.85M | 12.91M | 12.54M | 13.49M | 65.77M | 13.25M | 13.57M | 69.17M | 13.35M | 64.85M | 67.17M | 90.27M | 83.70M | 19.71M | 21.54M | 100.68M | 20.52M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.20M | 17.67M | 17.13M | 16.60M | 15.62M | 15.00M | 14.13M | 15.40M | 14.20M | 14.73M | 13.22M | 12.76M | 12.23M | 13.38M | 13.12M | 14.92M | 15.03M | 15.23M | 16.59M | 17.45M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.71M | 3.92M | 5.59M | 4.78M | 4.26M | 8.29M | 13.94M | 6.79M | 5.10M | 12.58M | 17.97M | 8.23M | 7.95M | 7.42M | 11.99M | 4.42M | 2.98M | 5.55M | 6.81M | 5.63M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 221.12M | 257.58M | 266.49M | 227.50M | 243.77M | 255.17M | 243.61M | 229.85M | 236.44M | 258.04M | 251.69M | 237.30M | 253.15M | 264.68M | 301.47M | 282.35M | 311.79M | 330.33M | 320.71M | 310.83M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.00M | 67.00M | 83.00M | 77.00M | 95.00M | 99.00M | 77.28M | 50.85M | 49.72M | 52.27M | 48.09M | 63.77M | 90.94M | 116.64M | 87.69M | 102.82M | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.84M | 28.35M | 23.43M | 20.34M | 17.59M | 19.14M | 15.56M | 17.82M | 14.57M | 16.22M | 14.48M | 12.51M | 15.55M | 25.34M | 29.20M | 27.55M | 43.77M | 43.56M | 44.29M | 48.74M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.59M | 90.80M | 89.66M | 89.66M | 91.64M | 86.72M | 80.73M | 79.92M | 79.81M | 74.37M | 69.98M | 70.97M | 69.52M | 67.95M | 71.63M | 70.65M | 72.19M | 68.38M | 68.95M | 73.90M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 246.96M | 323.93M | 356.93M | 330.84M | 338.36M | 369.32M | 358.17M | 324.95M | 301.86M | 323.97M | 318.44M | 297.90M | 332.48M | 380.96M | 447.32M | 397.58M | 458.38M | 473.66M | 480.90M | 438.28M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 308.55M | 414.73M | 446.58M | 420.50M | 430.01M | 456.03M | 438.90M | 404.87M | 381.67M | 398.34M | 388.42M | 368.87M | 401.99M | 448.91M | 518.94M | 468.23M | 530.56M | 542.04M | 549.85M | 512.18M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.00M | 67.00M | 83.00M | 77.00M | 95.00M | 99.00M | 77.28M | 50.85M | 49.72M | 52.27M | 48.09M | 63.77M | 90.94M | 116.64M | 87.69M | 102.82M | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 951.63M | 339.12M | 963.89M | 966.57M | 914.24M | 892.42M | 911.73M | 967.40M | 995.10M | 0.55M | 994.99M | 1,038.73M | 1,022.10M | 1,066.66M | 1,108.93M | 1,120.47M | 1,167.55M | 1,192.21M | 1,244.82M | 1,313.02M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 951.63M | 788.37M | 963.89M | 966.57M | 914.24M | 0.55M | 911.73M | 967.40M | 995.10M | 0.55M | 994.99M | 1,038.73M | 1,022.10M | 1,066.66M | 1,108.93M | 1,120.47M | 1,167.55M | 1,192.21M | 1,244.82M | 1,313.02M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,260.18M | 1,377.76M | 1,410.48M | 1,387.06M | 1,344.24M | 1,367.33M | 1,350.63M | 1,372.27M | 1,376.77M | 1,389.26M | 1,383.41M | 1,407.60M | 1,424.10M | 1,515.57M | 1,627.88M | 1,588.70M | 1,698.12M | 1,734.25M | 1,794.67M | 1,825.20M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.74M | 0.12M | 3.00M | 3.02M | 4.37M | 4.89M | 0.17M | 5.15M | 5.33M | 0.06M | 6.39M | 6.47M | 7.32M | 7.22M | 0.18M | 7.02M | 7.49M | 7.73M | 7.60M | 7.58M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -48.55M | -55.95M | -60.67M | -78.94M | -98.89M | -109.08M | -126.51M | -95.37M | -95.40M | -93.06M | -115.28M | -99.94M | 1,129.74M | 1,174.03M | -111.60M | -131.83M | -93.73M | -92.16M | -86.73M | -55.75M |