|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 250.57M | 292.27M | 307.52M | 185.87M | 205.15M | 162.51M | 172.74M | 165.13M | 27.72M | 11.71M | 14.56M | 22.53M | 15.82M | 6.87M | 14.97M | 5.00M | 7.34M | 11.04M | 16.73M | 12.10M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.13M | 11.34M | 6.43M | 3.96M | 17.76M | 2.75M | 1.86M | 0.78M | | 1.66M | 0.30M | 0.06M | | | | 0.72M | | 1.46M | 0.10M | 0.05M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 268.70M | 303.61M | 313.95M | 189.83M | 222.90M | 165.26M | 174.61M | 165.92M | 27.72M | 13.38M | 14.86M | 22.58M | 15.82M | 6.87M | 14.97M | 5.73M | 7.34M | 12.50M | 16.83M | 12.15M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 296.78M | 303.89M | 300.79M | 305.20M | 326.52M | 358.55M | 369.04M | 349.48M | 371.78M | 428.94M | 364.54M | 328.25M | 359.48M | 390.43M | 387.36M | 334.81M | 360.83M | 357.25M | 369.07M | 352.52M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 296.78M | 303.89M | 300.79M | 305.20M | 326.52M | 358.55M | 369.04M | 349.48M | 371.78M | 428.94M | 364.54M | 328.25M | 359.48M | 390.43M | 387.36M | 334.81M | 360.83M | 357.25M | 369.07M | 352.52M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.97M | 24.16M | 24.78M | 24.58M | 59.22M | 65.01M | 66.35M | 71.06M | 31.59M | 71.61M | 29.54M | 28.74M | 27.52M | 27.26M | 26.99M | 27.58M | 32.04M | 75.05M | 75.00M | 75.24M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.34M | 56.28M | 58.24M | 55.94M | 63.76M | 69.96M | 69.02M | 69.44M | 78.23M | 74.72M | 82.51M | 82.81M | 84.88M | 77.25M | 80.55M | 77.00M | 101.74M | 101.31M | 97.18M | 97.96M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 128.12M | 67.66M | 68.17M | 68.48M | 70.37M | 165.80M | 71.90M | 168.70M | 185.34M | 80.52M | 83.27M | 86.39M | 88.58M | 90.55M | 169.71M | 90.79M | 91.93M | 210.21M | 96.02M | 201.66M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.48M | 32.28M | 4.19M | 51.59M | 4.11M | 68.44M | 54.80M | 48.02M | 2.12M | 2.96M | 4.00M | 6.55M | 2.79M | 2.59M | 3.84M | 3.43M | 3.67M | 68.03M | 66.60M | 65.25M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 788.13M | 839.97M | 849.33M | 746.12M | 818.87M | 827.09M | 835.42M | 804.94M | 715.85M | 748.94M | 714.58M | 687.71M | 688.40M | 702.77M | 707.72M | 656.36M | 715.29M | 740.67M | 751.82M | 729.09M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 550.95M | | | | 553.61M | | | | 615.89M | | | | 624.34M | | | | 626.44M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.37M | | | | 137.63M | | | | 58.59M | | | | 60.55M | | | | 63.52M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.73M | | | | 111.79M | | | | 128.41M | | | | 130.22M | | | | 134.53M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 696.78M | 701.64M | 706.37M | 798.73M | 816.47M | 829.53M | 838.15M | 849.33M | 959.19M | 961.79M | 961.66M | 962.98M | 959.10M | 955.27M | 947.70M | 964.32M | 947.88M | 943.78M | 937.36M | 952.73M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.52M | 3.21M | 3.14M | 1.28M | 2.94M | 1.20M | 2.16M | 4.90M | 4.80M | 4.72M | 5.65M | 6.49M | 6.43M | 6.38M | 6.33M | 6.87M | 6.77M | 0.01M | 0.01M | 2.22M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 545.24M | 545.24M | 545.24M | 545.24M | 545.24M | 545.24M | 545.24M | 545.24M | 131.03M | 677.80M | 132.55M | 677.80M | 679.90M | 679.90M | 679.90M | 679.90M | 386.89M | 1,047.76M | 367.88M | 1,047.78M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 706.13M | 10.20M | 702.43M | 695.43M | 685.82M | 678.99M | 671.72M | 664.38M | 682.26M | 674.81M | 665.07M | 657.74M | 648.03M | 640.76M | 633.54M | 0.31M | 461.40M | 0.22M | 299.02M | 292.88M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,251.37M | 555.44M | 1,247.67M | 1,240.68M | 1,231.06M | 1,224.24M | 1,216.96M | 1,209.62M | 813.29M | 1,352.61M | 797.62M | 1,335.54M | 1,327.92M | 1,320.66M | 1,313.44M | 680.21M | 848.29M | 1,047.97M | 666.90M | 1,340.65M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.68M | 0.87M | 0.80M | 0.72M | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.74M | 2.30M | 2.22M | 2.20M | 9.09M | 17.98M | 0.22M | 2.44M | 2.38M | 2.42M | 2.33M | 2.79M | 14.24M | 0.12M | 14.57M | 0.10M | 0.51M | 0.59M | 3.25M | 13.32M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,483.89M | 2,485.95M | 2,474.06M | 2,507.20M | 2,513.47M | 2,513.64M | 2,507.89M | 2,508.05M | 2,766.01M | 2,756.89M | 2,720.06M | 2,739.24M | 2,740.76M | 2,725.29M | 2,722.24M | 2,744.08M | 3,611.65M | 3,603.95M | 3,597.80M | 3,454.77M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,272.02M | 3,325.93M | 3,323.40M | 3,253.31M | 3,332.34M | 3,340.72M | 3,343.31M | 3,312.99M | 3,481.87M | 3,505.84M | 3,434.64M | 3,426.95M | 3,429.17M | 3,428.06M | 3,429.96M | 3,400.45M | 4,326.95M | 4,344.62M | 4,349.62M | 4,183.86M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 241.07M | 266.69M | 264.54M | 268.50M | 297.41M | 325.80M | 348.71M | 343.38M | 343.15M | 328.17M | 328.61M | 318.60M | 303.58M | 298.87M | 286.92M | 260.71M | 329.80M | 328.39M | 318.95M | 312.68M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 10.74M | 13.44M | 0.22M | 11.45M | 8.48M | 16.34M | 1.15M | 3.16M | 17.64M | 0.74M | 18.18M | 7.48M | 0.72M | 0.04M | 1.29M | 8.49M | 10.98M | 0.42M | 3.63M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 241.08M | 277.43M | 277.97M | 268.72M | 308.86M | 334.29M | 365.05M | 344.53M | 346.31M | 345.80M | 329.36M | 336.78M | 311.06M | 299.59M | 286.96M | 262.00M | 338.29M | 339.37M | 319.37M | 316.31M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.72M | 30.38M | 30.49M | 25.50M | 18.13M | 30.54M | 29.42M | 16.06M | 27.60M | 9.04M | 34.29M | 28.00M | 2.20M | 29.71M | 35.34M | 19.59M | 34.70M | 27.73M | 38.53M | 37.17M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.35M | 3.81M | 11.74M | 3.48M | 188.12M | 4.73M | 5.41M | 175.28M | 5.42M | 5.26M | 291.52M | 4.63M | 261.05M | 230.49M | 217.47M | 219.37M | 6.61M | 7.95M | 6.78M | 5.67M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.15M | 3.15M | 19.65M | 16.50M | 16.50M | 2.00M | 5.50M | 5.50M | | | 55.00M | 55.00M | 55.00M | | 0.83M | 1.70M | 1.90M | 1.90M | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.76M | 53.78M | 1.83M | 46.39M | 50.74M | 47.63M | 1.78M | 43.99M | 49.61M | 49.88M | 49.35M | 0.10M | 57.61M | 0.16M | 0.11M | 0.08M | 73.19M | 0.12M | 0.12M | 0.12M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.38M | 28.86M | 32.62M | 7.56M | 9.68M | 13.89M | 13.00M | 11.97M | 9.67M | 14.44M | 21.55M | 7.98M | 11.26M | 14.35M | 15.50M | 7.66M | 12.06M | 14.26M | 13.67M | 6.79M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.54M | 4.42M | 4.29M | 4.04M | 4.00M | 4.03M | 3.98M | 3.89M | 3.76M | 3.55M | 3.31M | 3.22M | 2.89M | 2.71M | 2.55M | 2.38M | 2.24M | 2.14M | 2.23M | 2.29M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 461.21M | 509.77M | 536.59M | 519.92M | 538.02M | 570.16M | 594.53M | 564.42M | 542.12M | 555.46M | 669.86M | 659.15M | 622.39M | 589.50M | 569.06M | 548.60M | 568.72M | 589.25M | 957.55M | 976.16M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.15M | 2.73M | 2.27M | 1.91M | 1.31M | 0.86M | 0.41M | 0.12M | 0.07M | 0.04M | 0.03M | 0.02M | 0.04M | 0.02M | 0.01M | 0.01M | 0.18M | 0.15M | 0.14M | 0.12M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 889.58M | 889.88M | 890.18M | 890.61M | 891.01M | 891.24M | 891.54M | 891.84M | 1,063.24M | 1,074.54M | 1,037.84M | 1,048.14M | 1,043.54M | 1,068.84M | 1,054.14M | 1,021.64M | 1,790.38M | 1,749.15M | 1,380.19M | 1,355.56M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.90M | 17.14M | 16.31M | 15.68M | 14.50M | 13.05M | 12.08M | 11.23M | 9.88M | 9.15M | 8.40M | 7.22M | 6.49M | 26.93M | 27.85M | 5.45M | 4.96M | 4.77M | 4.42M | 29.80M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.02M | 9.69M | 9.44M | 34.79M | 7.13M | 7.06M | 6.80M | 25.17M | 5.80M | 5.61M | 5.50M | 22.91M | 5.70M | 5.57M | 5.32M | 5.51M | 5.24M | 5.21M | 5.25M | 8.60M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 134.03M | 134.56M | 125.74M | 133.76M | 146.43M | 144.74M | 144.68M | 134.83M | 135.98M | 134.27M | 90.53M | 91.25M | 98.37M | 100.29M | 107.86M | 124.23M | 233.62M | 265.11M | 269.97M | 246.96M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 305.72M | 300.35M | 294.29M | 250.64M | 250.91M | 242.39M | 234.78M | 236.98M | 236.92M | 230.81M | 221.85M | 236.87M | 247.39M | 243.97M | 251.12M | 254.45M | 259.53M | 255.09M | 262.50M | 251.18M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 198.99M | 1.34M | 1.31M | 1.38M | 38.09M | 188.60M | 187.28M | 35.88M | 36.14M | 35.03M | 34.37M | 33.94M | 35.85M | 2.58M | 35.92M | 35.88M | 53.66M | 2.08M | 328.75M | 41.80M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,073.03M | 3,324.58M | 3,322.08M | 3,251.94M | 3,294.24M | 3,152.12M | 3,156.03M | 3,277.12M | 3,445.72M | 3,470.80M | 3,400.27M | 3,393.02M | 3,393.32M | 3,425.49M | 3,394.04M | 3,364.57M | 4,273.28M | 4,342.54M | 4,020.87M | 4,142.06M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,272.02M | 3,325.93M | 3,323.40M | 3,253.31M | 3,332.34M | 3,340.72M | 3,343.31M | 3,312.99M | 3,481.87M | 3,505.84M | 3,434.64M | 3,426.95M | 3,429.17M | 3,428.06M | 3,429.96M | 3,400.45M | 4,326.95M | 4,344.62M | 4,349.62M | 4,183.86M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 892.73M | 893.03M | 909.83M | 907.11M | 907.51M | 893.24M | 897.04M | 897.34M | 1,063.24M | 1,074.54M | 1,092.84M | 1,103.14M | 1,098.54M | 1,068.84M | 1,054.97M | 1,023.34M | 1,792.28M | 1,751.05M | 1,380.19M | 1,355.56M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,413.37M | 1,425.13M | 1,411.93M | 1,411.27M | 1,459.42M | 1,447.47M | 1,434.77M | 1,443.29M | 1,461.59M | 1,470.07M | 1,374.65M | 1,351.78M | 1,375.88M | 1,384.41M | 1,406.53M | 1,410.11M | 1,415.62M | 1,427.76M | 1,420.49M | 1,303.49M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,272.02M | 3,325.93M | 3,323.40M | 3,253.31M | 3,332.34M | 3,340.72M | 3,343.31M | 3,312.99M | 3,481.87M | 3,505.84M | 3,434.64M | 3,426.95M | 3,429.17M | 3,428.06M | 3,429.96M | 3,400.45M | 4,326.95M | 4,344.62M | 4,349.62M | 4,183.86M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.03M | 16.98M | 17.34M | 1.97M | -16.69M | -16.90M | -17.60M | 17.60M | -16.90M | -17.41M | -17.61M | 18.31M | 17.59M | 18.13M | 18.13M | 18.13M | 17.60M | 17.55M | 17.55M | 17.55M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 961.25M | 6.69M | 967.45M | 2.59M | 1,001.22M | -5.17M | 1,002.12M | 1.47M | -0.69M | 2.66M | 1.33M | 0.62M | 0.53M | 0.94M | 984.98M | 6.83M | 5.16M | 4.21M | 971.41M | 852.07M |