|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 97.28M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 97.28M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 352.46M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 352.46M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 206.45M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 33.54M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 357.75M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 597.74M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 49.39M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 1,096.87M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 189.75M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 256.06M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 320.30M | 329.60M | 329.40M | 327.10M | 324.00M | 328.00M | 329.33M | 330.30M | 328.80M | 342.40M | 340.50M | 339.80M | 341.10M | 338.50M | 391.53M | 396.00M | 398.40M | 398.13M | 43.40M | 432.10M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 244.11M | 249.69M | 247.13M | 93.20M | 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 | 280.99M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 564.41M | 579.29M | 576.53M | 420.30M | 558.36M | 559.27M | 556.79M | 554.30M | 547.41M | 572.43M | 567.23M | 560.92M | 558.35M | 551.47M | 652.33M | 653.49M | 651.65M | 649.82M | 290.55M | 713.09M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 7.06M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 11.09M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 817.87M | 850.55M | 849.62M | 838.36M | 827.29M | 836.11M | 835.40M | 836.71M | 825.80M | 874.30M | 871.74M | 865.60M | 864.72M | 856.41M | 972.25M | 981.46M | 980.64M | 985.76M | 981.32M | 1,053.86M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,546.00M | 1,575.20M | 1,683.20M | 1,751.54M | 1,715.01M | 1,694.20M | 1,803.45M | 1,803.10M | 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 | 1,996.60M | 2,150.73M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 206.19M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 206.19M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 109.71M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.30M | 98.00M | 194.85M | 223.10M | 179.62M | 126.80M | 185.30M | 159.84M | 40.40M | 12.40M | 24.41M | 42.40M | 76.40M | 117.81M | 149.73M | 270.20M | 69.10M | 31.83M | 89.80M | 108.50M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 19.58M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 11.82M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 455.80M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.53M | 90.53M | 89.93M | 89.85M | 89.22M | 89.30M | 88.80M | 88.70M | 88.04M | 88.10M | 87.41M | 87.24M | 11.60M | 11.62M | 14.90M | 14.51M | 135.23M | 135.20M | 134.41M | 134.32M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 18.49M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.71M | -0.02M | 2.35M | 2.49M | 2.54M | 0.62M | 2.54M | 2.84M | 2.18M | 2.43M | 2.55M | 2.73M | 3.06M | 2.51M | 2.67M | 3.19M | 3.47M | 2.79M | 2.85M | 2.11M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.54M | 75.90M | 29.83M | 30.14M | 31.97M | 78.50M | 30.89M | 32.43M | 32.25M | 84.10M | 29.51M | 29.53M | 31.13M | 80.90M | 32.72M | 32.99M | 32.42M | 39.27M | 40.80M | 49.82M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 45.93M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.27M | 26.57M | 25.00M | 23.41M | 25.55M | 25.21M | 29.97M | 31.91M | 28.84M | 33.91M | 33.59M | 21.89M | 23.22M | 22.12M | 24.54M | 26.00M | 27.58M | 29.54M | 28.51M | 34.99M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,520.73M | 1,548.63M | 1,658.20M | 1,728.13M | 1,689.46M | 1,668.99M | 1,773.48M | 1,771.19M | 1,696.46M | 1,694.19M | 1,739.51M | 1,762.41M | 1,783.98M | 1,798.49M | 1,904.36M | 1,991.90M | 1,969.82M | 1,914.84M | 1,968.09M | 2,115.74M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,546.00M | 1,575.20M | 1,683.20M | 1,751.54M | 1,715.01M | 1,694.20M | 1,803.45M | 1,803.10M | 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 | 1,996.60M | 2,150.73M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 196.83M | 188.53M | 284.78M | 312.95M | 268.84M | 216.10M | 274.10M | 248.54M | 128.44M | 100.50M | 111.82M | 129.64M | 88.00M | 129.44M | 164.63M | 284.71M | 204.33M | 167.03M | 224.21M | 242.82M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 925.72M | 859.82M | 964.06M | 988.57M | 1,027.72M | 969.26M | 1,094.97M | 1,149.50M | 1,182.61M | 1,078.51M | 1,222.98M | 1,224.90M | 1,272.71M | 1,268.61M | 1,299.92M | 1,265.06M | 1,321.40M | 1,325.37M | 1,342.67M | 1,409.62M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,546.00M | 1,575.20M | 1,683.20M | 1,751.54M | 1,715.01M | 1,694.20M | 1,803.45M | 1,803.10M | 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 | 1,996.60M | 2,150.73M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | 0.35M | 0.31M | 0.27M | 0.26M | 0.26M | | | | 0.26M | | | | 0.31M | | | | 0.31M | | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 832.14M | 859.82M | 861.16M | 900.13M | 949.58M | 969.26M | 980.11M | 1,020.88M | 1,063.01M | 1,078.51M | 1,090.87M | 1,099.29M | 1,133.65M | 1,151.58M | 1,162.87M | 1,088.41M | 1,093.22M | 1,084.15M | 1,092.82M | 1,142.39M |