|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.60M | 75.95M | 40.54M | 38.58M | 33.23M | 39.52M | 45.79M | 51.87M | 53.23M | 62.51M | 84.96M | 65.31M | 58.10M | 106.27M | 220.54M | 83.99M | 104.59M | 102.93M | 99.66M | 80.40M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.60M | 75.95M | 40.54M | 38.58M | 33.23M | 39.52M | 45.79M | 51.87M | 53.23M | 62.51M | 84.96M | 65.31M | 58.10M | 106.27M | 220.54M | 83.99M | 104.59M | 102.93M | 99.66M | 80.40M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 226.07M | 218.18M | 196.17M | 229.74M | 278.92M | 251.54M | 230.40M | 276.50M | 299.49M | 252.31M | 222.42M | 262.63M | 299.19M | 272.00M | 226.83M | 271.69M | 315.25M | 291.18M | 247.51M | 297.86M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 226.07M | 218.18M | 196.17M | 229.74M | 278.92M | 251.54M | 230.40M | 276.50M | 299.49M | 252.31M | 222.42M | 262.63M | 299.19M | 272.00M | 226.83M | 271.69M | 315.25M | 291.18M | 247.51M | 297.86M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.50M | 141.84M | 166.92M | 184.33M | 208.45M | 213.21M | 196.88M | 200.83M | 194.34M | 192.54M | 176.71M | 178.80M | 170.19M | 173.35M | 160.88M | 179.14M | 189.69M | 191.76M | 189.38M | 199.35M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.52M | 23.92M | 24.73M | 31.96M | 31.25M | 31.60M | 30.28M | 32.15M | 30.60M | 29.76M | 26.88M | 28.85M | 28.79M | 28.89M | 25.00M | 27.84M | 29.12M | 27.74M | 27.75M | 30.98M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 210.10M | 229.76M | 258.33M | 311.57M | 327.44M | 312.80M | 317.83M | 367.68M | 349.71M | 321.24M | 305.11M | 324.60M | 326.45M | 322.40M | 298.00M | 353.36M | 354.78M | 349.68M | 335.85M | 352.88M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 350.12M | 395.53M | 449.98M | 527.87M | 567.14M | 557.60M | 544.98M | 600.65M | 574.64M | 543.54M | 508.70M | 532.24M | 525.43M | 524.65M | 483.88M | 560.34M | 573.60M | 569.18M | 552.98M | 583.21M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.47M | 38.47M | 37.96M | 37.40M | 33.89M | 39.05M | 36.92M | 39.02M | 39.04M | 41.14M | 37.72M | 41.17M | 35.97M | 39.56M | 32.95M | 40.63M | 43.00M | 53.47M | 58.47M | 53.82M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 691.27M | 728.13M | 724.65M | 833.59M | 913.18M | 887.72M | 858.09M | 968.04M | 966.39M | 899.50M | 853.79M | 901.36M | 918.70M | 942.48M | 964.19M | 956.65M | 1,036.44M | 1,016.75M | 958.63M | 1,015.28M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 156.48M | 154.37M | 154.54M | 157.51M | 155.54M | 153.95M | 159.25M | 161.95M | 165.67M | 163.64M | 167.03M | 166.62M | 164.20M | 165.36M | 161.86M | 171.78M | 177.75M | 178.18M | 179.68M | 181.95M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 210.42M | 205.97M | 210.65M | 214.19M | 210.64M | 207.71M | 215.15M | 220.59M | 224.46M | 222.40M | 229.74M | 227.21M | 224.20M | 226.07M | 223.57M | 236.73M | 241.23M | 245.31M | 252.16M | 252.07M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 316.40M | 320.26M | 329.60M | 329.40M | 327.10M | 324.00M | 328.00M | 329.30M | 330.30M | 328.80M | 342.40M | 340.45M | 339.80M | 341.10M | 338.50M | 391.53M | 396.00M | 398.36M | 398.13M | 399.60M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 244.26M | 244.11M | 249.69M | 247.13M | 239.94M | 234.36M | 231.28M | 227.46M | 224.00M | 218.61M | 230.03M | 226.73M | 221.12M | 217.25M | 212.97M | 260.81M | 257.49M | 253.25M | 251.69M | 247.15M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 560.66M | 564.37M | 579.29M | 576.53M | 567.04M | 558.36M | 559.27M | 556.76M | 554.29M | 547.41M | 572.43M | 567.18M | 560.92M | 558.35M | 551.47M | 652.33M | 653.49M | 651.61M | 649.82M | 646.75M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.51M | 7.72M | 7.67M | 7.67M | 7.37M | 7.07M | 6.78M | 6.73M | 7.14M | 6.78M | 8.76M | 9.73M | 9.73M | 9.56M | 8.21M | 7.62M | 8.17M | 8.82M | 6.58M | 7.05M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.10M | 3.62M | 4.49M | 4.77M | 5.62M | 6.33M | 5.91M | 5.67M | 6.63M | 6.91M | 6.38M | 6.71M | 7.57M | 8.09M | 10.53M | 15.24M | 16.64M | 7.98M | 9.33M | 8.03M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 819.58M | 817.85M | 850.55M | 849.60M | 838.36M | 827.29M | 836.11M | 835.36M | 836.69M | 825.80M | 874.30M | 871.74M | 865.60M | 864.72M | 856.41M | 972.25M | 981.46M | 980.64M | 985.76M | 981.28M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,510.85M | 1,545.98M | 1,575.20M | 1,683.19M | 1,751.54M | 1,715.01M | 1,694.20M | 1,803.40M | 1,803.08M | 1,725.30M | 1,728.10M | 1,773.10M | 1,784.30M | 1,807.20M | 1,820.61M | 1,928.90M | 2,017.90M | 1,997.40M | 1,944.38M | 1,996.57M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 148.86M | 163.94M | 164.76M | 190.49M | 195.61M | 153.54M | 139.27M | 187.99M | 161.27M | 170.86M | 152.42M | 185.50M | 175.55M | 173.94M | 157.05M | 190.29M | 206.88M | 185.78M | 174.95M | 174.09M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 148.86M | 163.94M | 164.76M | 190.49M | 195.61M | 153.54M | 139.27M | 187.99M | 161.27M | 170.86M | 152.42M | 185.50M | 175.55M | 173.94M | 157.05M | 190.29M | 206.88M | 185.78M | 174.95M | 174.09M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.44M | 114.70M | 115.41M | 87.30M | 102.80M | 110.37M | 120.56M | 88.72M | 95.08M | 99.17M | 100.25M | 76.39M | 104.49M | 115.80M | 119.77M | 98.01M | 100.73M | 111.34M | 107.97M | 87.73M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.43M | 106.30M | 97.98M | 194.85M | 223.05M | 179.60M | 126.76M | 185.28M | 159.84M | 40.35M | 12.40M | 24.40M | 42.40M | 76.40M | 117.80M | 149.70M | 270.18M | 69.10M | 31.83M | 89.78M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.68M | 12.24M | 15.32M | 15.19M | 15.31M | 15.43M | 15.96M | 15.14M | 13.62M | 13.31M | 17.32M | 18.02M | 18.27M | 17.96M | 18.88M | 18.69M | 19.45M | 19.78M | 20.52M | 20.32M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.59M | 4.31M | 2.55M | 3.77M | 2.74M | 2.85M | 3.23M | 9.73M | 2.87M | 4.22M | 4.70M | 11.92M | 5.39M | 9.07M | 20.22M | 27.31M | 6.88M | 14.82M | 8.77M | 7.82M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 387.00M | 401.47M | 396.01M | 491.59M | 539.53M | 461.81M | 405.77M | 486.86M | 432.68M | 327.92M | 287.04M | 316.25M | 346.09M | 393.17M | 433.73M | 484.03M | 604.12M | 400.79M | 344.05M | 379.75M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.30M | 90.53M | 90.53M | 89.93M | 89.85M | 89.20M | 89.27M | 88.80M | 88.70M | 88.04M | 88.06M | 87.40M | 87.24M | 11.60M | 11.60M | 14.90M | 14.50M | 135.23M | 135.18M | 134.40M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.39M | 39.90M | 40.70M | 39.93M | 38.82M | 37.33M | 31.89M | 32.30M | 32.63M | 31.90M | 35.97M | 35.78M | 29.93M | 30.78M | 29.81M | 30.05M | 31.52M | 31.67M | 22.83M | 22.51M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.54M | -0.15M | -0.02M | 0.11M | 2.49M | 2.54M | 0.62M | 0.63M | 2.84M | 1.03M | 1.15M | 1.11M | 1.13M | 3.06M | 2.51M | 2.67M | 1.51M | 1.64M | 1.66M | 2.85M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.37M | 27.54M | 75.90M | 29.83M | 30.14M | 31.97M | 29.74M | 30.89M | 32.43M | 32.25M | 29.46M | 29.51M | 29.53M | 31.13M | 10.19M | 32.72M | 32.99M | 32.42M | 39.27M | 40.80M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.42M | 24.09M | 32.94M | 31.14M | 32.24M | 32.24M | 32.86M | 30.35M | 29.51M | 27.88M | 38.55M | 41.64M | 43.64M | 43.48M | 43.30M | 41.38M | 42.20M | 46.63M | 46.48M | 46.02M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.61M | 25.27M | 26.57M | 25.00M | 23.41M | 8.71M | 8.71M | 29.97M | 4.84M | 4.84M | 33.91M | 4.84M | 21.89M | | 22.12M | 24.54M | 26.00M | 27.58M | 29.54M | 28.51M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,654.67M | 1,217.03M | 1,543.98M | 1,653.56M | 739.56M | 756.72M | 1,360.07M | 1,441.17M | 648.74M | 657.45M | 1,873.49M | 545.28M | 1,406.40M | 2,035.80M | 1,837.49M | 1,899.78M | 903.49M | 648.42M | 589.48M | 625.38M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,666.29M | 1,242.30M | 1,570.55M | 1,678.55M | 762.97M | 765.42M | 1,368.77M | 1,471.14M | 653.58M | 662.29M | 1,907.40M | 550.12M | 1,428.28M | 2,035.80M | 1,859.61M | 1,924.33M | 929.49M | 676.00M | 619.02M | 653.89M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 223.73M | 196.83M | 188.52M | 284.78M | 312.90M | 268.80M | 216.03M | 274.08M | 248.54M | 128.39M | 100.46M | 111.80M | 129.64M | 88.00M | 129.40M | 164.60M | 284.68M | 204.33M | 167.01M | 224.18M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -155.44M | 303.69M | 4.65M | 4.63M | 988.57M | 949.58M | 325.43M | 332.26M | 1,149.50M | 1,063.01M | -179.30M | 1,222.98M | 356.02M | -228.60M | -39.00M | 4.57M | 1,088.41M | 1,321.40M | 1,325.37M | 1,342.67M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 298.94M | 925.72M | -228.60M | 964.06M | 4.63M | 323.12M | -231.45M | 332.26M | 340.81M | 1,063.01M | 344.72M | 1,222.98M | -237.71M | 1,133.65M | 363.96M | 370.35M | 1,265.06M | 1,317.93M | 1,325.37M | 1,339.82M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,510.85M | 1,545.98M | 1,575.20M | 1,683.19M | 1,751.54M | 1,715.01M | 1,694.20M | 1,803.40M | 1,803.08M | 1,725.30M | 1,728.10M | 1,773.10M | 1,784.30M | 1,807.20M | 1,820.61M | 1,928.90M | 2,017.90M | 1,997.40M | 1,944.38M | 1,996.57M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 804.05M | -217.46M | 859.82M | -219.02M | 900.13M | 949.58M | -231.45M | -224.56M | 1,020.88M | -230.05M | -221.11M | 1,090.87M | 1,099.29M | 1,133.65M | -254.00M | 1,162.87M | 1,088.41M | 1,093.22M | -157.48M | 1,092.82M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | 0.37M | 0.35M | 0.31M | 0.27M | 0.26M | 0.26M | | | | 0.26M | | | | 0.31M | | | | 0.31M | |