|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 482.79M | 603.83M | 624.30M | 380.49M | 413.36M | 414.83M | 339.20M | 395.31M | 520.63M | 525.78M | 537.95M | 622.73M | 666.01M | 764.45M | 675.34M | 536.14M | 534.92M | 618.66M | 624.08M | 712.17M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 482.79M | 603.83M | 624.30M | 380.49M | 413.36M | 414.83M | 339.20M | 395.31M | 520.63M | 525.78M | 537.95M | 622.73M | 666.01M | 764.45M | 675.34M | 536.14M | 534.92M | 618.66M | 624.08M | 712.17M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 333.00M | 324.28M | 315.00M | 330.00M | 361.00M | 364.07M | 334.00M | 345.00M | 354.00M | 341.00M | 343.00M | 321.87M | 350.62M | 355.00M | 362.53M | 372.73M | 371.00M | 389.31M | 393.75M | 372.00M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.00M | 9.00M | 10.00M | 9.00M | 12.00M | 14.00M | 12.00M | 11.00M | 12.00M | 12.00M | 11.40M | 11.00M | 11.80M | 10.90M | 15.00M | 14.00M | 16.00M | 16.00M | 18.00M | 18.00M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 354.00M | 333.28M | 325.00M | 339.00M | 373.00M | 378.07M | 346.00M | 356.00M | 366.00M | 353.00M | 354.40M | 332.87M | 362.42M | 365.90M | 377.53M | 386.73M | 387.00M | 405.31M | 411.75M | 390.00M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 337.52M | 362.93M | 382.30M | 436.74M | 450.97M | 462.22M | 476.79M | 497.24M | 479.10M | 457.60M | 438.35M | 459.12M | 457.60M | 440.92M | 404.68M | 409.95M | 403.16M | 426.81M | 401.14M | 407.65M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.42M | 42.03M | 31.89M | 40.59M | 39.00M | 44.78M | 43.62M | 39.43M | 44.91M | 41.44M | 35.07M | 40.51M | 50.00M | 52.13M | 54.90M | 50.18M | 55.40M | 52.80M | 52.91M | 56.38M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,203.95M | 1,333.07M | 1,363.62M | 1,197.22M | 1,276.48M | 1,285.90M | 1,205.62M | 1,288.46M | 1,410.45M | 1,377.33M | 1,365.81M | 1,444.23M | 1,524.23M | 1,612.49M | 1,497.44M | 1,369.00M | 1,380.64M | 1,487.59M | 1,471.88M | 1,566.57M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 387.91M | 416.52M | 451.06M | 487.81M | 516.16M | 562.81M | 607.61M | 633.48M | 680.04M | 707.83M | 741.71M | 751.17M | 767.72M | 766.70M | 771.66M | 765.30M | 762.96M | 762.50M | 755.06M | 745.56M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 358.45M | 357.01M | 356.25M | 371.40M | 365.49M | 359.64M | 368.17M | 370.10M | 371.88M | 360.71M | 370.23M | 363.36M | 363.54M | 374.46M | 487.47M | 495.63M | 516.92M | 560.49M | 585.30M | 580.96M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 159.86M | 154.36M | 149.74M | 154.01M | 145.20M | 136.95M | 137.51M | 134.13M | 131.09M | 124.82M | 126.26M | 117.85M | 113.98M | 116.96M | 233.31M | 231.89M | 241.52M | 271.09M | 303.85M | 292.64M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 518.31M | 511.38M | 506.00M | 525.41M | 510.69M | 496.59M | 505.68M | 504.23M | 502.97M | 485.54M | 496.49M | 481.21M | 477.52M | 491.43M | 720.77M | 727.52M | 758.45M | 831.58M | 889.15M | 873.59M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.95M | 32.84M | 55.79M | 42.20M | 37.14M | 30.45M | 57.09M | 56.18M | 48.19M | 40.01M | 61.38M | 54.66M | 51.97M | 45.17M | 46.91M | 41.24M | 36.45M | 38.12M | 35.98M | 29.00M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.16M | 46.18M | 36.69M | 35.59M | 32.76M | 31.45M | 33.12M | 34.16M | 36.92M | 36.16M | 37.85M | 38.98M | 41.90M | 43.54M | 82.75M | 82.80M | 85.46M | 87.68M | 96.12M | 95.34M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,025.25M | 1,044.26M | 1,079.58M | 1,122.22M | 1,127.80M | 1,152.30M | 1,233.28M | 1,257.80M | 1,297.27M | 1,297.59M | 1,356.20M | 1,342.60M | 1,355.66M | 1,363.15M | 1,641.77M | 1,639.31M | 1,665.48M | 1,745.36M | 1,802.39M | 1,768.20M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,229.20M | 2,377.33M | 2,443.20M | 2,319.45M | 2,404.28M | 2,438.20M | 2,438.90M | 2,546.26M | 2,707.72M | 2,674.92M | 2,722.01M | 2,786.82M | 2,879.90M | 2,975.64M | 3,139.21M | 3,008.31M | 3,046.12M | 3,232.95M | 3,274.27M | 3,334.77M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.07M | 86.86M | 78.43M | 88.11M | 85.45M | 99.03M | 84.22M | 80.38M | 81.54M | 75.25M | 72.21M | 76.83M | 75.27M | 61.78M | 60.82M | 77.76M | 78.87M | 81.10M | 78.57M | 84.81M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.13M | 50.32M | 43.49M | 40.16M | 55.52M | 42.69M | 20.97M | 41.91M | 49.10M | 29.04M | 30.04M | 29.71M | 30.04M | 30.18M | 28.54M | 27.59M | 28.15M | 35.13M | 23.07M | 26.19M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.89M | 31.94M | 35.77M | 35.68M | 35.79M | 35.84M | 39.96M | 39.46M | 39.69M | 39.72M | 42.79M | 42.94M | 43.09M | 43.04M | 46.56M | 46.37M | 45.54M | 45.54M | 48.70M | 48.88M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.10M | 169.12M | 157.69M | 163.95M | 176.77M | 177.55M | 145.16M | 161.74M | 170.33M | 144.01M | 145.04M | 149.49M | 148.40M | 135.00M | 135.91M | 151.72M | 152.56M | 161.77M | 150.35M | 159.88M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.48M | 76.27M | 82.94M | 47.81M | 53.20M | 60.46M | 63.97M | 43.34M | 55.15M | 62.29M | 64.80M | 42.02M | 49.82M | 56.65M | 58.17M | 51.91M | 58.88M | 67.58M | 73.42M | 52.59M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 176.15M | 181.83M | 191.16M | 190.56M | 194.09M | 192.76M | 190.79M | 176.61M | 188.86M | 189.59M | 185.36M | 160.18M | 164.12M | 168.72M | 211.73M | 176.01M | 177.14M | 236.82M | 241.87M | 226.99M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.00M | | | | | | 75.00M | | | | | | | | | 1.61M | 1.62M | 1.12M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 358.72M | 427.21M | 506.79M | 402.31M | 424.06M | 430.77M | 399.92M | 381.70M | 489.34M | 395.89M | 395.20M | 351.69M | 362.33M | 360.37M | 405.81M | 379.64M | 388.58M | 467.78M | 467.26M | 440.58M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 150.00M | 150.00M | 75.00M | 75.00M | 75.00M | 75.00M | 75.00M | 75.00M | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 184.97M | 183.25M | 106.90M | 105.13M | 103.34M | 101.63M | 61.67M | 61.99M | 61.99M | 61.36M | 80.35M | 80.11M | 80.28M | 82.86M | 80.38M | 80.13M | 81.96M | 83.13M | 87.18M | 86.05M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.57M | 11.10M | 10.70M | 10.19M | 9.27M | 8.31M | 9.40M | 8.99M | 8.73M | 8.05M | 8.21M | 7.72M | 6.95M | 7.12M | 37.82M | 36.56M | 38.73M | 44.80M | 36.71M | 37.48M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.64M | 30.39M | 23.53M | 24.21M | 23.11M | 22.11M | 21.06M | 21.38M | 20.34M | 19.00M | 11.79M | 9.46M | 9.75M | 9.49M | 12.28M | 14.86M | 14.95M | 17.43M | 18.13M | 17.50M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.04M | 11.02M | 10.98M | 12.35M | 12.22M | 12.08M | 12.16M | 10.86M | 11.01M | 2.10M | 2.23M | 2.21M | 2.09M | 2.51M | 18.79M | 19.40M | 20.89M | 10.81M | 11.06M | 10.76M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 736.90M | 801.96M | 722.88M | 616.84M | 634.78M | 637.81M | 567.09M | 549.06M | 580.41M | 484.30M | 495.55M | 448.97M | 459.32M | 459.84M | 536.29M | 511.19M | 524.21M | 613.14M | 609.28M | 581.62M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 747.94M | 812.98M | 733.86M | 629.19M | 647.00M | 649.89M | 579.25M | 559.92M | 591.42M | 486.39M | 497.78M | 451.18M | 461.41M | 462.35M | 555.08M | 530.59M | 545.10M | 623.95M | 620.34M | 592.37M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 150.00M | 150.00M | 150.00M | 75.00M | 75.00M | 75.00M | 75.00M | 75.00M | 75.00M | | | | | | | | | 1.61M | 1.62M | 1.12M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,481.26M | 1,564.35M | 1,709.34M | 1,690.26M | 1,757.27M | 1,788.31M | 1,859.65M | 1,986.34M | 2,116.31M | 2,188.53M | 2,224.22M | 2,335.65M | 2,418.49M | 2,513.29M | 2,584.14M | 2,477.72M | 2,501.02M | 2,609.00M | 2,653.93M | 2,742.40M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,481.26M | 1,564.35M | 1,709.34M | 1,690.26M | 1,757.27M | 1,788.31M | 1,859.65M | 1,986.34M | 2,116.31M | 2,188.53M | 2,224.22M | 2,335.65M | 2,418.49M | 2,513.29M | 2,584.14M | 2,477.72M | 2,501.02M | 2,609.00M | 2,653.93M | 2,742.40M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,229.20M | 2,377.33M | 2,443.20M | 2,319.45M | 2,404.28M | 2,438.20M | 2,438.90M | 2,546.26M | 2,707.72M | 2,674.92M | 2,722.01M | 2,786.82M | 2,879.90M | 2,975.64M | 3,139.21M | 3,008.31M | 3,046.12M | 3,232.95M | 3,274.27M | 3,334.77M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -124.47M | -126.01M | -80.17M | -82.43M | -94.91M | -107.22M | -69.38M | -63.52M | -58.03M | 1,226.65M | -34.99M | -53.02M | -52.88M | -33.59M | 1,509.26M | 1,367.45M | 27.09M | 29.17M | 37.51M | 25.51M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |