|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 184.69M | 206.27M | 180.58M | 168.24M | 158.22M | 114.78M | 191.29M | 154.19M | 189.69M | 80.88M | 200.87M | 203.89M | 283.70M | 189.08M | 186.13M | 253.29M | 272.86M | 139.73M | 125.67M | 232.92M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 184.69M | 206.27M | 180.58M | 168.24M | 158.22M | 114.78M | 191.29M | 154.19M | 189.69M | 80.88M | 200.87M | 203.89M | 283.70M | 189.08M | 186.13M | 253.29M | 272.86M | 139.73M | 125.67M | 232.92M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 235.95M | 238.91M | 255.33M | 246.98M | 274.96M | 242.78M | 257.49M | 259.16M | 260.02M | 250.00M | 282.81M | 285.61M | 285.96M | 278.71M | 309.10M | 302.84M | 284.61M | 277.18M | 315.96M | 306.10M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 235.95M | 238.91M | 255.33M | 246.98M | 274.96M | 242.78M | 257.49M | 259.16M | 260.02M | 250.00M | 282.81M | 285.61M | 285.96M | 278.71M | 309.10M | 302.84M | 284.61M | 277.18M | 315.96M | 306.10M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.99M | | | | 74.05M | | | | 72.53M | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.18M | 64.56M | 6.33M | 77.71M | 70.20M | 72.59M | 7.52M | 69.28M | 65.63M | 69.68M | 82.96M | 76.09M | 69.28M | 69.17M | 70.92M | 73.24M | 69.70M | 71.16M | 79.19M | 69.15M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.78M | 34.09M | 27.24M | 27.86M | 45.65M | 30.50M | 37.29M | 34.38M | 53.20M | 41.26M | 30.21M | 42.14M | 50.29M | 38.73M | 40.36M | 38.53M | 45.56M | 41.35M | 39.77M | 41.38M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 980.85M | 1,026.00M | 860.54M | 861.24M | 845.87M | 826.40M | 790.65M | 827.74M | 799.62M | 795.63M | 817.29M | 894.47M | 986.10M | 872.26M | 905.28M | 1,015.93M | 1,007.56M | 867.73M | 894.20M | 948.99M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.65M | 10.29M | 27.82M | 26.65M | 27.16M | 26.87M | 22.54M | 19.19M | 15.09M | 16.26M | 24.50M | 20.69M | 14.19M | 13.59M | 22.72M | 16.34M | 13.11M | 15.76M | 46.18M | 28.85M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.80M | 95.11M | 108.37M | 108.43M | 108.25M | 106.91M | 105.66M | 105.58M | 105.85M | 105.72M | 108.79M | 108.69M | 108.65M | 105.02M | 104.79M | 104.36M | 104.59M | 104.66M | 105.56M | 171.91M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 295.53M | 293.38M | 324.06M | 319.65M | 313.81M | 311.29M | 302.24M | 298.88M | 295.94M | 290.39M | 304.37M | 297.24M | 296.40M | 293.41M | 301.18M | 294.93M | 290.27M | 290.65M | 324.02M | 386.73M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.50M | 82.50M | 125.84M | 125.84M | 125.84M | 125.84M | 125.84M | 125.84M | 110.88M | 139.11M | 143.55M | 124.85M | 136.25M | 162.42M | 82.70M | 106.73M | 46.67M | 43.65M | 36.07M | 30.08M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.03M | 15.03M | 15.03M | 16.15M | 16.15M | 16.15M | 11.76M | 11.69M | 11.69M | 11.69M | 11.69M | 11.61M | 11.58M | 11.58M | 11.58M | 12.12M | 10.76M | 10.76M | 10.73M | 10.69M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.73M | 91.37M | 95.56M | 96.79M | 103.14M | 105.54M | 108.35M | 113.15M | 119.30M | 125.23M | 134.10M | 141.10M | 147.68M | 151.95M | 155.03M | 156.12M | 158.17M | 159.24M | 159.26M | 158.77M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.77M | 106.41M | 110.59M | 112.94M | 119.29M | 121.69M | 120.12M | 124.84M | 130.99M | 136.92M | 145.79M | 152.72M | 159.25M | 163.53M | 166.60M | 168.24M | 168.93M | 170.00M | 169.98M | 169.46M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.66M | 1.58M | 2.11M | 2.25M | 2.39M | 2.19M | 1.93M | 1.87M | 2.49M | 5.86M | 13.68M | 17.45M | 19.94M | 21.22M | 23.43M | 25.72M | 26.14M | 14.18M | 22.10M | 18.63M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.64M | 36.32M | 22.54M | 43.01M | 117.43M | 41.26M | 117.21M | 122.90M | 119.50M | 133.36M | 26.17M | 156.32M | 47.14M | 121.46M | 26.88M | 116.52M | 119.94M | 50.52M | 146.52M | 114.79M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 740.94M | 738.36M | 811.28M | 812.78M | 824.76M | 820.01M | 811.57M | 813.65M | 796.55M | 823.83M | 857.61M | 850.28M | 869.91M | 902.81M | 831.74M | 861.68M | 803.74M | 792.54M | 822.26M | 895.50M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,721.79M | 1,764.36M | 1,671.82M | 1,674.02M | 1,670.63M | 1,646.41M | 1,602.22M | 1,641.39M | 1,596.17M | 1,619.46M | 1,674.90M | 1,744.74M | 1,856.01M | 1,775.07M | 1,737.01M | 1,877.62M | 1,811.29M | 1,660.28M | 1,716.46M | 1,844.49M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.52M | 111.78M | 91.55M | 92.35M | 99.47M | 91.30M | 89.72M | 93.55M | 90.69M | 101.06M | 106.27M | 111.68M | 110.56M | 97.85M | 85.90M | 123.09M | 131.09M | 113.07M | 135.03M | 124.38M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.45M | 35.07M | 0.92M | 40.63M | 40.62M | 39.63M | 0.87M | 43.78M | 43.59M | 43.45M | 1.51M | 54.12M | 54.48M | 54.06M | 2.25M | 61.43M | 61.25M | 61.18M | 2.71M | 68.53M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 139.97M | 146.85M | 92.47M | 132.99M | 140.09M | 130.93M | 90.58M | 137.33M | 134.27M | 144.50M | 107.78M | 165.80M | 165.03M | 151.91M | 88.14M | 184.51M | 192.33M | 174.25M | 135.03M | 192.91M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.98M | | | | 34.47M | | | | 54.69M | | | | 32.78M | | | | 32.32M | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.46M | 27.90M | 102.58M | 169.00M | 32.16M | 32.97M | 92.96M | 30.31M | 139.34M | 29.79M | 28.14M | 196.54M | 172.48M | 176.49M | 25.66M | 198.24M | 24.88M | 156.69M | 125.80M | 202.44M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.77M | 54.85M | 55.59M | 55.63M | 55.65M | 55.79M | 54.81M | 55.23M | 55.74M | 55.85M | 56.37M | 4.87M | 4.94M | 4.95M | 1,149.68M | 1,149.76M | 1,149.99M | 5.52M | 6.13M | 7.41M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.54M | 37.09M | 37.16M | 37.38M | 41.68M | 40.82M | 34.88M | 36.85M | 37.61M | 38.65M | 39.33M | 39.94M | 39.95M | 40.81M | 39.92M | 42.19M | 43.00M | 45.16M | 47.55M | 49.49M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 554.35M | 596.35M | 590.74M | 594.82M | 575.45M | 578.74M | 536.62M | 556.37M | 547.53M | 562.94M | 547.35M | 509.59M | 507.83M | 510.51M | 1,612.46M | 1,696.76M | 1,688.18M | 539.15M | 541.62M | 592.00M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,026.77M | 5,014.70M | 5,014.64M | 5,002.09M | 4,989.58M | 5,097.29M | 4,967.42M | 4,955.23M | 4,944.68M | 4,931.92M | 4,934.06M | 4,973.81M | 4,973.68M | 4,970.69M | 3,825.66M | 3,825.99M | 3,825.85M | 4,810.27M | 4,810.68M | 4,876.12M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.43M | 10.61M | 3.92M | 4.87M | 6.30M | 9.08M | 7.76M | 4.76M | 1.24M | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 232.47M | 193.02M | 184.47M | 182.37M | 194.67M | 190.25M | 195.24M | 194.19M | 188.69M | 183.03M | 179.55M | 184.69M | 183.43M | 186.98M | 181.98M | 188.55M | 192.74M | 190.76M | 183.92M | 202.75M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.00M | 36.96M | 50.67M | 49.83M | 48.72M | 49.45M | 44.06M | 44.59M | 44.09M | 45.31M | 45.75M | 47.09M | 46.49M | 46.32M | 45.97M | 46.34M | 46.01M | 47.30M | 48.42M | 46.77M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,308.01M | 5,295.52M | 5,290.61M | 5,277.84M | 5,275.49M | 5,384.22M | 5,254.66M | 5,236.80M | 5,215.21M | 5,198.06M | 5,197.92M | 5,243.48M | 5,239.30M | 5,241.20M | 4,086.84M | 4,093.55M | 4,097.74M | 5,083.08M | 5,075.98M | 5,159.26M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,721.42M | 5,889.94M | 5,881.35M | 1,673.66M | 1,670.27M | 5,960.05M | 5,791.29M | 5,789.85M | 1,592.80M | 1,618.51M | 5,745.27M | 1,744.39M | 5,772.01M | 1,773.36M | 5,699.30M | 1,877.28M | 1,810.45M | 5,622.24M | 5,617.60M | 5,751.26M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,081.53M | 5,069.55M | 5,070.23M | 5,057.72M | 5,045.23M | 5,153.08M | 5,022.23M | 5,010.46M | 5,000.42M | 4,987.77M | 4,990.43M | 4,978.68M | 4,978.61M | 4,975.63M | 4,975.34M | 4,975.76M | 4,975.84M | 4,815.80M | 4,816.81M | 4,883.53M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | -4125.58M | -4207.92M | 0.36M | 0.36M | -4313.64M | -4194.42M | -4148.45M | 3.37M | 0.96M | 0.35M | 0.35M | -3916.01M | 1.71M | -3962.29M | 0.34M | 0.84M | -3961.96M | -3901.14M | -3906.77M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.01M | -4125.58M | -2.82M | 3.54M | 0.36M | -3.84M | 0.35M | 1.47M | 0.35M | 0.96M | -3.87M | -4004.88M | -3916.01M | -3973.82M | -3962.29M | 0.89M | 0.84M | -3961.96M | -3901.14M | -3906.77M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,721.79M | 1,764.36M | 1,671.82M | 1,674.02M | 1,670.63M | 1,646.41M | 1,602.22M | 1,641.39M | 1,596.17M | 1,619.46M | 1,674.90M | 1,744.74M | 1,856.01M | 1,775.07M | 1,737.01M | 1,877.62M | 1,811.29M | 1,660.28M | 1,716.46M | 1,844.49M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.01M | -2.41M | -4207.92M | -4200.34M | -3.89M | -4313.64M | -4194.42M | -4148.45M | -3.77M | -5.10M | -3.87M | -4.99M | -5.47M | -3973.82M | -3956.47M | -3906.83M | -3971.18M | -5.25M | -3898.62M | -5.10M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.01M | 2.47M | 0.15M | 0.10M | 0.25M | 0.74M | 0.15M | 0.10M | 0.39M | 0.23M | 0.25M | 0.06M | 0.06M | 0.50M | 0.24M | | | | 0.23M | |