|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 238.39M | 276.27M | 283.19M | 268.46M | 221.02M | 81.28M | 35.18M | 54.87M | 43.28M | 65.64M | 49.58M | 50.02M | 43.65M | 64.05M | 73.39M | 73.56M | 77.38M | 105.89M | 66.76M | 59.75M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.38M | 9.90M | 7.98M | 5.51M | 4.53M | 4.52M | 4.01M | 2.01M | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 259.76M | 286.17M | 291.17M | 273.97M | 225.55M | 85.80M | 39.19M | 56.87M | 43.28M | 65.64M | 49.58M | 50.02M | 43.65M | 64.05M | 73.39M | 73.56M | 77.38M | 105.89M | 66.76M | 59.75M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 137.68M | 154.84M | 162.90M | 162.59M | 187.93M | 253.47M | 208.20M | 187.32M | 198.44M | 217.52M | 198.10M | 166.16M | 178.31M | 208.66M | 189.23M | 163.84M | 205.97M | 184.07M | 161.44M | 178.01M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.79M | 9.65M | | | 1.60M | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 137.68M | 154.84M | 162.90M | 162.59M | 187.93M | 253.47M | 208.20M | 187.32M | 198.44M | 217.52M | 198.10M | 166.16M | 178.31M | 208.66M | 191.02M | 173.49M | 205.97M | 184.07M | 163.04M | 178.01M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.07M | 29.17M | 11.17M | 32.66M | 13.13M | 15.83M | 16.64M | 17.03M | 37.56M | 14.47M | 12.48M | 42.95M | 13.68M | 13.01M | 12.65M | 12.78M | 40.26M | 32.26M | 41.30M | 39.92M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.80M | 40.85M | 49.76M | 53.73M | 74.46M | 83.20M | 86.46M | 86.46M | 93.41M | 88.39M | 86.47M | 88.03M | 100.64M | 90.03M | 86.47M | 79.34M | 98.74M | 89.51M | 84.75M | 86.70M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.59M | 114.82M | 123.16M | 132.72M | 158.99M | 173.95M | 180.47M | 182.64M | 180.72M | 177.62M | 171.54M | 172.72M | 188.71M | 179.70M | 173.14M | 169.75M | 194.97M | 175.17M | 172.05M | 171.56M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.23M | 11.55M | 7.50M | 6.77M | 11.80M | 10.52M | 16.79M | 14.47M | 12.06M | 8.42M | 10.96M | 8.38M | 9.94M | 8.74M | 14.65M | 20.39M | 10.14M | 13.20M | 12.27M | 24.17M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 530.27M | 567.38M | 584.77M | 576.05M | 584.28M | 523.74M | 444.64M | 441.31M | 434.51M | 469.20M | 430.21M | 397.28M | 420.61M | 461.14M | 450.41M | 427.54M | 488.45M | 478.33M | 412.52M | 433.49M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.58M | 26.58M | 26.58M | 26.58M | 26.58M | 34.74M | 34.23M | 34.23M | 34.23M | 34.23M | 45.54M | 45.54M | 50.08M | 55.00M | 122.92M | 122.96M | 129.35M | 127.02M | 128.06M | 127.00M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.48M | 28.13M | 35.28M | 43.25M | 45.42M | 54.54M | 65.75M | 80.45M | 79.81M | 53.92M | 56.12M | 42.84M | 30.35M | 28.99M | 28.59M | 33.94M | 12.77M | 13.90M | 18.93M | 16.41M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.49M | 2.49M | 2.49M | 2.49M | 2.49M | 3.71M | 3.71M | 3.71M | 3.71M | 3.71M | 3.68M | 3.68M | 3.68M | 3.68M | 3.68M | 3.68M | 3.68M | 3.68M | 3.68M | 3.20M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 255.70M | 258.92M | 267.19M | 270.99M | 277.90M | 318.57M | 335.37M | 353.37M | 358.12M | 371.34M | 385.90M | 391.07M | 392.03M | 394.16M | 391.19M | 393.74M | 404.98M | 390.15M | 391.53M | 383.65M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.58M | 7.57M | 10.08M | 2.04M | | | 5.71M | 4.37M | 4.43M | 4.51M | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.83M | 121.83M | | 121.83M | 121.83M | 66.63M | 62.60M | 184.42M | 223.56M | 185.07M | 0.70M | 185.07M | 185.07M | 185.07M | 185.07M | 185.07M | 185.07M | 185.07M | 185.07M | 185.07M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.31M | 95.36M | 95.36M | 77.19M | 76.60M | 120.40M | 8.50M | 209.95M | 118.20M | 209.95M | 183.53M | 208.27M | 180.30M | 184.20M | 109.69M | 109.19M | 204.22M | 66.73M | 105.92M | 200.02M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 202.14M | 217.19M | 95.36M | 199.02M | 198.43M | 187.03M | 71.10M | 394.37M | 341.76M | 395.02M | 184.23M | 393.34M | 365.37M | 369.27M | 294.76M | 294.26M | 389.29M | 251.80M | 290.99M | 385.09M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.72M | 3.08M | 1.97M | 2.28M | 2.88M | 3.46M | 3.96M | 3.99M | 4.23M | 4.21M | 3.65M | 3.51M | 3.49M | 3.39M | 3.79M | 3.95M | 3.80M | 3.76M | 3.86M | 3.49M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 534.65M | 534.16M | 537.45M | 535.86M | 539.05M | -523.50M | 772.33M | 786.24M | 790.45M | 834.89M | 847.02M | 895.28M | 915.00M | 919.53M | 914.69M | 919.25M | 925.48M | 903.17M | 900.76M | 891.65M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,064.91M | 1,101.55M | 1,122.22M | 1,111.91M | 1,123.33M | 0.24M | 1,216.97M | 1,227.55M | 1,224.96M | 1,304.10M | 1,277.24M | 1,292.56M | 1,335.61M | 1,380.67M | 1,365.10M | 1,346.79M | 1,413.93M | 1,381.50M | 1,313.27M | 1,325.14M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.46M | 97.12M | 96.79M | 91.01M | 101.24M | 128.55M | 108.15M | 91.61M | 85.51M | 100.03M | 90.76M | 85.29M | 95.84M | 108.64M | 89.27M | 81.34M | 104.41M | 82.41M | 80.59M | 89.63M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.94M | 12.06M | 12.08M | 12.08M | 12.14M | 12.14M | 13.45M | 13.46M | 13.47M | 13.49M | 14.21M | 14.23M | 14.25M | 14.26M | 15.18M | 15.19M | 15.18M | 15.55M | 15.21M | 15.00M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.40M | 109.18M | 108.87M | 103.09M | 113.37M | 140.69M | 121.60M | 105.07M | 98.98M | 113.51M | 104.97M | 99.53M | 110.09M | 122.91M | 104.45M | 96.53M | 119.58M | 97.96M | 95.80M | 104.63M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.27M | 15.00M | 17.97M | 13.31M | 6.46M | 19.04M | 21.70M | 16.10M | 19.12M | 19.48M | 14.21M | 18.09M | 19.22M | 21.92M | 10.06M | 11.42M | 23.17M | 12.61M | 10.99M | 22.14M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.14M | 15.76M | 16.26M | 15.35M | 15.53M | 14.89M | 15.68M | 16.01M | 16.83M | 17.31M | 15.74M | 16.46M | 16.98M | 18.08M | 16.93M | 17.87M | 18.13M | 16.44M | 16.63M | 15.72M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.00M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.98M | 12.78M | 13.39M | 0.15M | 13.75M | 14.06M | 13.52M | 0.13M | 13.51M | 0.20M | 16.48M | 0.16M | 19.18M | 19.10M | 0.24M | 21.62M | 0.56M | 0.56M | 0.61M | 23.06M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 143.20M | 159.87M | 167.63M | 158.10M | 165.72M | 198.99M | 181.84M | 160.18M | 159.11M | 187.58M | 174.94M | 165.31M | 174.59M | 203.19M | 174.07M | 162.63M | 204.82M | 175.67M | 163.93M | 207.50M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 0.42M | 0.39M | 0.35M | 0.34M | 0.32M | 0.25M | 0.30M | 0.70M | 0.65M | 0.60M | 0.55M | 0.51M | 0.44M | 0.45M | 1.35M | 1.52M | 1.35M | 1.25M | 1.12M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.00M | 55.00M | 92.00M | 92.00M | 83.00M | 27.00M | 7.00M | 17.00M | 12.00M | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.45M | 64.28M | 61.58M | 61.06M | 61.34M | 61.35M | 70.41M | 69.87M | 69.60M | 69.43M | 81.31M | 81.08M | 81.67M | 81.65M | 87.82M | 87.71M | 87.91M | 91.70M | 91.34M | 91.18M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.59M | 41.57M | 46.56M | 45.97M | 45.50M | 60.08M | 56.18M | 41.88M | 55.15M | 28.50M | 94.11M | 139.56M | 141.73M | 159.83M | 159.81M | 140.02M | 143.97M | 161.65M | 137.60M | 161.80M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.38M | 0.41M | 0.42M | 0.46M | 3.67M | 3.64M | 3.58M | 3.61M | 3.91M | 4.23M | 4.52M | 4.46M | 4.75M | 5.04M | 5.29M | 5.77M | 6.06M | 6.29M | 6.53M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,064.51M | 1,101.17M | 1,121.81M | 1,111.48M | 1,122.87M | -3.42M | 1,213.33M | 1,223.97M | 1,221.34M | 1,300.19M | 1,273.00M | 1,288.04M | 1,331.14M | 1,375.92M | 1,360.06M | 1,341.49M | 1,408.15M | 1,375.44M | 1,306.98M | 1,318.61M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,064.91M | 1,101.55M | 1,122.22M | 1,111.91M | 1,123.33M | 0.24M | 1,216.97M | 1,227.55M | 1,224.96M | 1,304.10M | 1,277.24M | 1,292.56M | 1,335.61M | 1,380.67M | 1,365.10M | 1,346.79M | 1,413.93M | 1,381.50M | 1,313.27M | 1,325.14M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.00M | 55.00M | 92.00M | 92.00M | 83.00M | 27.00M | 7.00M | 17.00M | 12.00M | | | | | | 29.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 813.00M | 835.03M | 845.65M | 846.00M | 849.98M | 24.62M | 863.17M | 859.74M | 858.29M | 886.17M | 911.52M | 912.46M | 915.65M | 937.92M | 956.97M | 946.84M | 969.92M | 966.70M | 912.86M | 880.08M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,064.91M | 1,101.55M | 1,122.22M | 1,111.91M | 1,123.33M | 0.24M | 1,216.97M | 1,227.55M | 1,224.96M | 1,304.10M | 1,277.24M | 1,292.56M | 1,335.61M | 1,380.67M | 1,365.10M | 1,346.79M | 1,413.93M | 1,381.50M | 1,313.27M | 1,325.14M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.84M | 778.64M | -13.38M | -13.83M | 775.57M | -13.37M | -13.71M | -12.84M | 769.42M | 790.92M | -10.17M | -8.23M | -7.88M | -12.43M | -15.30M | -17.88M | -13.67M | -12.65M | 825.90M | -10.61M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 0.03M | | | | 0.03M | | | 0.06M | | |