|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.28M | 118.50M | 126.44M | 52.30M | 23.48M | 19.60M | 21.10M | 17.40M | 16.80M | 23.80M | 24.40M | 28.90M | 27.00M | 28.20M | 34.30M | 20.20M | 21.10M | 32.00M | 20.70M | 209.20M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.78M | 0.10M | 1.30M | 1.40M | 1.33M | 1.00M | 2.00M | 2.00M | 2.00M | 5.70M | 5.80M | 5.60M | 5.50M | 5.30M | 5.90M | 6.40M | 6.40M | 6.20M | 7.40M | 6.50M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.06M | 118.60M | 127.73M | 53.70M | 24.82M | 20.60M | 23.10M | 19.40M | 18.80M | 29.50M | 30.20M | 34.50M | 32.50M | 33.50M | 40.20M | 26.60M | 27.50M | 38.20M | 28.10M | 215.70M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 198.04M | 213.93M | 238.62M | 240.00M | 253.07M | 255.30M | 243.80M | 218.40M | 190.90M | 258.10M | 262.20M | 247.10M | 231.90M | 258.90M | 261.10M | 248.40M | 236.40M | 292.40M | 257.40M | 26.60M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76M | 0.76M | 1.26M | 1.50M | 2.18M | 2.40M | 2.80M | 2.90M | 2.90M | 3.10M | 3.10M | 3.10M | 3.20M | 3.20M | 3.10M | 3.20M | 2.80M | 2.90M | 2.90M | 3.10M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 198.80M | 214.69M | 239.88M | 241.50M | 255.26M | 257.70M | 246.60M | 221.30M | 193.80M | 261.20M | 265.30M | 250.20M | 235.10M | 262.10M | 264.20M | 251.60M | 239.20M | 295.30M | 260.30M | 29.70M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.80M | | | | 128.20M | | | | 119.50M | | | | 310.70M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.00M | | | | 112.90M | | | | 122.40M | | | | 217.30M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 154.18M | 187.47M | 188.59M | 181.60M | 206.56M | 227.00M | 222.20M | 180.10M | 191.10M | 234.80M | 228.90M | 196.60M | 212.10M | 222.80M | 210.30M | 194.30M | 205.00M | 216.50M | 194.50M | 475.30M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.20M | 47.57M | 44.70M | 51.10M | 51.56M | 53.40M | 53.40M | 54.40M | 49.80M | 58.90M | 54.50M | 61.30M | 53.50M | 55.10M | 52.40M | 54.90M | 48.70M | 52.30M | 64.60M | 150.90M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 485.57M | 563.20M | 595.46M | 523.50M | 532.92M | 624.70M | 540.00M | 469.20M | 447.10M | 597.70M | 572.40M | 535.90M | 527.20M | 568.10M | 561.70M | 522.20M | 529.30M | 597.60M | 542.90M | 1,411.90M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 294.76M | 293.84M | 294.24M | 294.50M | 295.71M | 291.10M | 292.30M | 275.40M | 278.30M | 410.00M | 403.10M | 406.80M | 409.60M | 413.40M | 416.80M | 407.90M | 407.90M | 411.80M | 418.60M | 529.10M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.46M | 24.31M | 26.08M | 29.70M | 27.91M | 26.90M | 31.90M | 34.20M | 39.80M | 41.70M | 32.90M | 22.20M | 21.80M | 23.30M | 20.70M | 25.90M | 26.50M | 29.90M | 31.20M | 58.50M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.99M | 29.97M | 29.98M | 30.90M | 30.94M | 30.90M | 31.00M | 30.80M | 30.70M | 58.50M | 58.70M | 58.90M | 59.00M | 59.20M | 59.40M | 58.50M | 56.90M | 56.90M | 57.70M | 99.10M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 362.89M | 360.31M | 362.01M | 366.80M | 363.64M | 346.10M | 349.10M | 352.50M | 354.80M | 579.60M | 559.80M | 555.20M | 552.20M | 548.10M | 539.50M | 529.60M | 519.00M | 515.00M | 513.40M | 1,137.20M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.40M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | 287.94M | 287.44M | 297.30M | 298.29M | 306.20M | 306.00M | 305.90M | 305.90M | 493.20M | 495.60M | 441.00M | 442.10M | 163.80M | 442.10M | 442.10M | 442.10M | 442.10M | 442.10M | 958.00M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 455.49M | 451.62M | 446.76M | 471.50M | 467.22M | 458.20M | 451.90M | 439.80M | 432.60M | 701.80M | 693.30M | 651.90M | 645.90M | 638.70M | 631.50M | 624.30M | 617.50M | 610.60M | 603.90M | 1,702.60M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.62M | 26.14M | 39.98M | 43.10M | 53.97M | 71.20M | 54.30M | 53.20M | 52.60M | 18.90M | 60.00M | 58.40M | 61.80M | 61.80M | 61.20M | 63.00M | 61.90M | 61.90M | 64.10M | 347.60M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 920.01M | 913.99M | 938.90M | 974.40M | 992.08M | 962.00M | 958.60M | 945.30M | 935.70M | 1,477.90M | 1,444.60M | 1,392.90M | 1,385.40M | 1,372.70M | 1,351.70M | 1,352.90M | 1,328.80M | 1,314.40M | 1,300.10M | 98.30M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,405.58M | 1,477.19M | 1,534.37M | 1,497.90M | 1,525.00M | 1,586.70M | 1,498.60M | 1,414.50M | 1,382.80M | 2,075.60M | 2,017.00M | 1,928.80M | 1,912.60M | 1,940.80M | 1,913.40M | 1,875.10M | 1,858.10M | 1,912.00M | 1,843.00M | 4,885.00M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 367.07M | 420.71M | 464.60M | 473.80M | 434.79M | 423.40M | 435.00M | 367.70M | 326.30M | 438.80M | 450.80M | 418.70M | 363.70M | 390.90M | 431.30M | 391.20M | 348.80M | 370.80M | 371.50M | 1,016.40M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 367.07M | 420.71M | 464.60M | 473.80M | 434.79M | 423.40M | 435.00M | 367.70M | 326.30M | 438.80M | 450.80M | 418.70M | 363.70M | 390.90M | 431.30M | 391.20M | 348.80M | 370.80M | 371.50M | 1,016.40M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.73M | 4.12M | 3.60M | 3.90M | 1.88M | 2.10M | 2.00M | 2.10M | 2.70M | 7.30M | 7.50M | 7.30M | 2.00M | 2.20M | 2.20M | 2.30M | 2.90M | 3.10M | 3.00M | 38.20M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.26M | 3.96M | 3.35M | 3.20M | 2.17M | 1.70M | 1.20M | 1.30M | 1.60M | 1.10M | 15.40M | 7.50M | 12.80M | 50.70M | 50.90M | 50.30M | 50.00M | | | 16.20M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.40M | 19.68M | 19.97M | 22.80M | 20.80M | 3.30M | 3.30M | 20.30M | 18.30M | 4.00M | 24.30M | 25.90M | 4.40M | 4.80M | 25.00M | 5.60M | 5.40M | 4.90M | 29.60M | 64.40M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 394.66M | 450.90M | 494.14M | 506.40M | 462.86M | 492.10M | 460.40M | 395.10M | 352.60M | 489.40M | 502.30M | 463.70M | 407.70M | 474.20M | 514.30M | 477.50M | 443.70M | 410.70M | 409.00M | 1,139.30M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.68M | 7.19M | 7.27M | 7.40M | 8.17M | 7.90M | 7.70M | 7.70M | 7.10M | 7.70M | 7.90M | 7.90M | 7.30M | 7.90M | 7.40M | 8.90M | 8.80M | 8.00M | 8.20M | 7.30M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 174.54M | 174.57M | 174.59M | 174.60M | 240.93M | 308.70M | 199.70M | 188.80M | 206.30M | 597.10M | 493.20M | 428.30M | 460.20M | 411.70M | 294.50M | 294.30M | 354.70M | 444.40M | 324.20M | 1,276.90M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | 0.32M | 0.32M | 0.30M | 0.32M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.10M | | | | 14.40M | | | | | | | 7.60M | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.82M | 73.33M | 72.75M | 141.00M | 74.02M | 61.70M | 64.60M | 137.90M | 60.40M | 72.90M | 82.30M | 85.10M | 83.00M | 77.70M | 73.10M | 71.60M | 69.50M | 64.80M | 98.10M | 180.90M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.22M | 50.71M | 64.63M | 63.80M | 78.78M | 75.90M | 82.30M | 78.90M | 75.60M | 114.00M | 109.00M | 104.00M | 103.70M | 101.60M | 98.30M | 109.60M | 103.50M | 98.50M | 92.60M | 224.60M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.89M | 85.71M | 91.27M | 80.70M | 78.20M | 78.50M | 77.50M | 66.30M | 67.60M | 79.30M | 81.20M | 78.00M | 78.80M | 79.60M | 78.80M | 72.90M | 74.10M | 74.60M | 75.10M | 220.40M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 702.89M | 756.70M | 813.39M | 827.20M | 864.77M | 946.20M | 814.70M | 731.40M | 702.10M | 1,281.00M | 1,194.70M | 1,089.00M | 1,062.00M | 1,073.10M | 987.60M | 961.80M | 980.10M | 1,026.40M | 932.00M | 27.80M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 787.78M | 842.40M | 904.66M | 907.90M | 942.96M | 1,024.70M | 892.20M | 797.70M | 769.70M | 1,360.30M | 1,275.90M | 1,167.00M | 1,140.80M | 1,152.70M | 1,066.40M | 1,034.70M | 1,054.20M | 1,101.00M | 1,007.10M | 3,049.50M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 175.81M | 178.52M | 177.93M | 177.80M | 243.09M | 310.40M | 200.90M | 190.10M | 207.90M | 598.20M | 508.60M | 435.80M | 473.00M | 462.40M | 345.40M | 344.60M | 404.70M | 444.40M | 324.20M | 1,293.10M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 617.80M | 634.80M | 629.70M | 590.00M | 582.00M | 562.00M | 606.40M | 616.80M | 613.20M | 715.30M | 741.10M | 761.80M | 771.80M | 788.10M | 846.90M | 840.40M | 803.90M | 811.00M | 835.90M | 1,835.60M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 617.80M | 634.80M | 629.70M | 590.00M | 582.00M | 562.00M | 606.40M | 616.80M | 613.20M | 715.30M | 741.10M | 761.80M | 771.80M | 788.10M | 846.90M | 840.40M | 803.90M | 811.00M | 835.90M | 1,835.60M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,405.58M | 1,477.19M | 1,534.37M | 1,497.90M | 1,525.00M | 1,586.70M | 1,498.60M | 1,414.50M | 1,382.80M | 2,075.60M | 2,017.00M | 1,928.80M | 1,912.60M | 1,940.80M | 1,913.40M | 1,875.10M | 1,858.10M | 1,912.00M | 1,843.00M | 4,885.00M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 519.56M | | | 514.60M | | | | 534.00M | | | | -10.60M | | | | 599.60M | | | | 590.40M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.50M | 0.55M | 0.60M | 1.70M | 1.70M | 0.54M | | | | 0.71M | 0.10M | 0.30M | 0.50M | 1.30M | 0.90M | 1.70M | 1.80M | 1.80M |