|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.87M | 28.96M | 77.20M | 57.81M | 65.51M | 51.79M | 43.44M | 43.68M | 53.36M | 38.28M | 53.67M | 49.55M | 54.31M | 56.85M | 56.20M | 44.42M | 54.35M | 47.89M | 68.02M | 44.31M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.87M | 28.96M | 77.20M | 57.81M | 65.51M | 51.79M | 43.44M | 43.68M | 53.36M | 38.28M | 53.67M | 49.55M | 54.31M | 56.85M | 56.20M | 44.42M | 54.35M | 47.89M | 68.02M | 44.31M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 174.07M | 181.05M | 163.67M | 158.73M | 170.66M | 172.69M | 177.06M | 179.11M | 160.95M | 158.09M | 192.54M | 191.19M | 179.19M | 188.19M | 178.31M | 172.31M | 154.44M | 170.73M | 174.06M | 138.82M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 174.07M | 181.05M | 163.67M | 158.73M | 170.66M | 172.69M | 177.06M | 179.11M | 160.95M | 158.09M | 192.54M | 191.19M | 179.19M | 188.19M | 178.31M | 172.31M | 154.44M | 170.73M | 174.06M | 138.82M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 118.33M | | | | 95.98M | 91.56M | 83.42M | 69.52M | 70.74M | 64.67M | 61.59M | 45.50M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 192.01M | | | | 178.15M | 178.86M | 177.10M | 179.44M | 177.99M | 164.82M | 154.15M | 113.57M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 285.41M | 280.18M | 289.24M | 294.43M | 308.03M | 315.88M | 324.52M | 316.35M | 310.34M | 313.33M | 295.28M | 281.40M | 274.13M | 270.42M | 260.52M | 248.96M | 248.73M | 229.50M | 215.74M | 159.07M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.83M | 38.50M | 45.51M | 45.31M | 54.08M | 53.50M | 58.78M | 58.72M | 66.38M | 56.04M | 57.95M | 49.81M | 49.43M | 48.57M | 53.45M | 53.10M | 43.17M | 46.13M | 76.44M | 84.23M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 577.05M | 532.32M | 578.97M | 559.59M | 600.13M | 595.71M | 605.30M | 599.11M | 591.03M | 565.75M | 599.44M | 571.95M | 557.06M | 564.03M | 548.49M | 552.12M | 530.30M | 523.02M | 564.39M | 435.87M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 312.78M | 312.43M | 320.05M | 312.82M | 297.40M | 281.54M | 294.63M | 296.43M | 296.32M | 285.97M | 273.45M | 264.47M | 261.73M | 266.95M | 250.74M | 254.08M | 264.73M | 255.99M | 250.50M | 188.10M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.92M | 16.72M | 16.41M | 16.06M | 14.46M | 13.83M | 13.26M | 12.72M | 12.80M | 12.30M | 11.41M | 10.46M | 10.23M | 10.08M | 6.92M | 5.96M | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 871.07M | 863.35M | 956.28M | 950.82M | 933.80M | 912.28M | 927.08M | 931.73M | 938.64M | 928.38M | 939.56M | 936.13M | 929.30M | 936.34M | 825.62M | 11.16M | 500.96M | 498.16M | 378.04M | 288.30M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 314.89M | 308.59M | 500.09M | 492.94M | 477.53M | 463.16M | 470.96M | 314.54M | 298.11M | 290.87M | 295.01M | 250.26M | 244.80M | 250.18M | 223.65M | 23.23M | 31.62M | 207.32M | 194.29M | 108.64M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,185.96M | 1,171.94M | 1,456.38M | 1,443.76M | 1,411.33M | 1,375.44M | 1,398.03M | 1,246.27M | 1,236.74M | 1,219.24M | 1,234.57M | 1,186.40M | 1,174.10M | 1,186.52M | 1,049.28M | 34.39M | 532.58M | 705.48M | 572.34M | 396.93M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.19M | 20.47M | 21.83M | 3.31M | 1.84M | 1.84M | 25.55M | 1.25M | 25.85M | 31.09M | 23.37M | 28.36M | 38.02M | 22.20M | 24.40M | 22.37M | 29.60M | 28.41M | 22.83M | 9.44M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,628.85M | 1,609.94M | 1,906.40M | 1,881.89M | 1,858.26M | 1,821.28M | 1,832.86M | 1,673.71M | 392.22M | 1,651.14M | 1,634.19M | 1,577.28M | 348.36M | 1,570.78M | 1,412.06M | 1,291.93M | 335.90M | 1,059.88M | 317.85M | 239.44M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,205.91M | 2,142.26M | 2,485.37M | 2,441.48M | 2,458.38M | 2,416.99M | 2,438.16M | 2,272.82M | 2,258.64M | 2,216.90M | 2,233.63M | 2,149.23M | 2,117.55M | 2,134.81M | 1,960.54M | 1,844.06M | 1,603.28M | 1,582.90M | 1,477.41M | 1,162.72M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 171.95M | 172.73M | 179.81M | 176.70M | 174.76M | 157.92M | 153.68M | 146.34M | 134.78M | 142.29M | 169.05M | 179.07M | 188.22M | 184.97M | 198.54M | 210.05M | 188.31M | 175.67M | 198.47M | 151.93M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 171.95M | 172.73M | 179.81M | 176.70M | 174.76M | 157.92M | 153.68M | 146.34M | 134.78M | 142.29M | 169.05M | 179.07M | 188.22M | 184.97M | 198.54M | 210.05M | 188.31M | 175.67M | 198.47M | 151.93M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.96M | 123.30M | 110.03M | 98.18M | 86.83M | 91.91M | 85.17M | 95.84M | 88.52M | 96.73M | 90.86M | 85.74M | 85.71M | 88.16M | 83.17M | 70.53M | 68.43M | 81.32M | 103.19M | 129.20M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53M | 0.34M | 7.83M | 7.77M | 7.71M | 7.66M | 7.60M | 7.58M | 7.57M | 7.57M | 7.57M | 7.57M | 7.57M | 7.57M | 7.56M | 7.55M | 7.65M | 7.65M | 704.32M | 549.18M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 290.43M | 296.36M | 297.67M | 282.65M | 269.30M | 257.48M | 246.45M | 249.76M | 230.87M | 246.59M | 267.48M | 272.37M | 281.50M | 280.70M | 289.27M | 304.74M | 277.37M | 276.84M | 1,016.53M | 834.90M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 230.49M | 345.41M | 731.61M | 827.77M | 880.94M | 891.12M | 870.80M | 848.98M | 821.18M | 807.40M | 801.67M | 769.95M | 736.52M | 732.80M | 721.08M | 701.40M | 697.17M | 708.56M | 0.39M | 0.31M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.60M | 12.99M | 12.20M | 10.55M | 4.59M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.64M | 40.34M | 82.02M | 86.12M | 95.04M | 97.81M | 95.13M | 51.16M | 72.09M | 61.01M | 52.90M | 52.31M | 47.83M | 45.40M | 45.57M | 41.65M | 40.33M | 41.40M | 40.92M | 38.35M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.93M | 82.18M | 96.66M | 94.95M | 107.48M | 109.86M | 92.59M | 102.71M | 90.01M | 107.32M | 96.62M | 92.46M | 80.86M | 78.91M | 74.82M | 66.00M | 65.28M | 63.80M | 61.68M | 46.30M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.53M | 29.21M | 25.99M | 19.51M | 22.45M | 19.32M | 24.55M | 24.57M | 26.58M | 23.74M | 29.74M | 27.68M | 27.92M | 33.35M | 25.07M | 33.56M | 48.12M | 47.31M | 27.64M | 27.31M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 649.49M | 764.30M | 1,195.52M | 1,277.92M | 1,352.77M | 1,356.27M | 1,304.96M | 1,241.78M | 1,214.15M | 1,212.16M | 1,208.08M | 1,177.07M | 1,146.71M | 1,137.80M | 1,130.74M | 1,113.79M | 1,080.16M | 1,090.60M | 1,119.53M | 919.87M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 683.02M | 793.51M | 1,221.51M | 1,297.44M | 1,375.22M | 1,375.60M | 1,329.52M | 1,266.35M | 1,240.73M | 1,235.90M | 1,237.81M | 1,204.75M | 1,174.63M | 1,171.15M | 1,155.81M | 1,147.35M | 1,128.27M | 1,137.91M | 1,147.16M | 947.17M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 231.02M | 345.75M | 739.45M | 835.54M | 888.64M | 898.78M | 878.40M | 856.56M | 828.75M | 814.97M | 809.24M | 777.52M | 744.09M | 740.37M | 728.64M | 708.96M | 704.82M | 716.21M | 704.70M | 549.50M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,522.89M | 1,348.76M | 1,263.86M | 1,144.04M | 1,083.17M | 1,041.39M | 1,108.64M | 1,006.48M | 1,017.91M | 980.99M | 995.82M | 944.49M | 942.91M | 963.66M | 804.73M | 696.71M | 475.00M | 444.99M | 330.25M | 215.55M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,522.89M | 1,348.76M | 1,263.86M | 1,144.04M | 1,083.17M | 1,041.39M | 1,108.64M | 1,006.48M | 1,017.91M | 980.99M | 995.82M | 944.49M | 942.91M | 963.66M | 804.73M | 696.71M | 475.00M | 444.99M | 330.25M | 215.55M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,205.91M | 2,142.26M | 2,485.37M | 2,441.48M | 2,458.38M | 2,416.99M | 2,438.16M | 2,272.82M | 2,258.64M | 2,216.90M | 2,233.63M | 2,149.23M | 2,117.55M | 2,134.81M | 1,960.54M | 1,844.06M | 1,603.28M | 1,582.90M | 1,477.41M | 1,162.72M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.44M | 14.99M | 2.03M | 21.29M | 21.79M | 21.80M | 21.84M | 21.84M | 1.29M | 21.95M | 22.01M | 22.02M | 22.02M | 22.06M | 22.17M | 22.19M | 22.21M | 2.25M | 6.32M | 22.46M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 691.23M | 710.64M | 741.52M | 766.06M | 769.10M | -216.94M | -163.35M | -152.94M | -126.22M | 642.18M | 628.65M | -136.07M | 577.52M | 557.86M | 453.88M | 319.29M | -81.05M | -92.38M | -89.95M | -196.30M |