|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 257.33M | 388.00M | 362.79M | 441.49M | 460.45M | 445.78M | 555.54M | 550.61M | 389.10M | 401.81M | 529.40M | 424.66M | 359.75M | 366.92M | 227.15M | 278.32M | 286.52M | 246.48M | 215.71M | 282.13M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 307.00M | 247.00M | 377.00M | 367.00M | 230.00M | 300.00M | 220.00M | 245.00M | 345.00M | 310.00M | 230.00M | 285.00M | 275.00M | 235.00M | 350.00M | 260.00M | 295.00M | 310.00M | 295.00M | 199.00M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 564.33M | 635.00M | 739.79M | 808.49M | 690.45M | 745.78M | 775.54M | 795.61M | 734.10M | 711.81M | 759.40M | 709.66M | 634.75M | 601.92M | 577.15M | 538.33M | 581.52M | 556.48M | 510.71M | 481.13M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 307.93M | 369.35M | 421.19M | 431.57M | 368.10M | 350.05M | 309.32M | 200.34M | 169.14M | 198.11M | 158.60M | 184.40M | 194.82M | 200.32M | 193.91M | 247.86M | 173.93M | 173.84M | 183.54M | 215.78M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.72M | 45.28M | 26.32M | 28.99M | 29.21M | 10.18M | 10.18M | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 307.93M | 369.35M | 421.19M | 431.57M | 394.82M | 395.33M | 335.64M | 229.32M | 198.35M | 208.29M | 168.78M | 184.40M | 194.82M | 200.32M | 193.91M | 247.86M | 173.93M | 173.84M | 183.54M | 215.78M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.75M | 79.68M | 94.49M | 102.89M | 117.86M | 126.59M | 118.83M | 142.52M | 137.22M | 127.22M | 114.83M | 119.08M | 117.80M | 126.75M | 113.12M | 110.25M | 113.11M | 118.86M | 111.96M | 117.61M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.18M | 56.40M | 55.87M | 70.63M | 70.65M | 69.43M | 40.11M | 43.12M | 57.43M | 71.05M | 74.56M | 85.50M | 63.05M | 47.92M | 43.02M | 43.66M | 39.89M | 40.84M | 45.73M | 53.20M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.69M | 42.71M | 40.01M | 47.87M | 44.48M | 40.36M | 45.28M | 45.12M | 48.91M | 49.16M | 49.21M | 55.46M | 54.80M | 58.34M | 53.38M | 58.28M | 61.24M | 66.43M | 73.05M | 72.08M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 140.00M | 153.32M | 167.32M | 197.23M | 211.88M | 215.28M | 184.99M | 211.64M | 224.16M | 227.99M | 217.30M | 236.56M | 180.54M | 175.55M | 177.74M | 185.06M | 155.66M | 158.33M | 160.22M | 176.51M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.47M | 21.92M | 23.59M | 25.77M | 51.43M | 75.01M | 62.20M | 63.12M | 61.47M | 45.14M | 53.75M | 47.03M | 40.31M | 35.30M | 46.16M | 42.65M | 37.09M | 41.55M | 47.06M | 40.80M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,035.74M | 1,179.59M | 1,351.89M | 1,463.06M | 1,321.86M | 1,386.12M | 1,332.05M | 1,270.71M | 1,188.87M | 1,183.05M | 1,189.06M | 1,177.65M | 1,050.42M | 1,013.09M | 994.95M | 1,013.89M | 948.20M | 930.20M | 901.53M | 914.21M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.17M | 23.31M | 23.31M | 23.40M | 23.46M | 23.12M | 22.78M | 22.96M | 23.19M | 22.93M | 23.11M | 23.21M | 23.18M | 23.81M | 23.95M | 27.80M | 28.20M | 31.08M | 29.71M | 29.77M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.56M | 9.04M | 9.56M | 10.18M | 8.42M | 10.73M | 25.00M | 37.36M | 14.20M | 11.91M | 11.10M | 11.35M | 11.07M | 10.88M | 10.06M | 6.93M | 8.71M | 7.04M | 5.54M | 6.24M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.97M | 66.23M | 67.98M | 67.11M | 67.04M | 66.51M | 80.91M | 92.82M | 110.68M | 113.57M | 110.05M | 107.27M | 65.00M | 64.54M | 64.82M | 62.47M | 60.12M | 59.53M | 58.99M | 57.47M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.55M | 73.68M | 72.95M | 72.35M | 71.47M | 69.79M | 68.10M | 70.54M | 98.89M | 89.29M | 88.67M | 89.52M | 89.08M | 88.93M | 89.75M | 88.41M | 69.52M | 69.52M | 69.52M | 69.52M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.05M | 45.03M | 42.75M | 40.70M | 38.44M | 35.29M | 31.94M | 33.28M | 39.89M | 31.42M | 29.36M | 28.92M | 27.14M | 25.74M | 25.24M | 22.80M | 6.21M | 5.91M | 5.60M | 5.29M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 119.59M | 118.71M | 115.70M | 113.06M | 109.91M | 105.08M | 100.03M | 103.82M | 138.78M | 120.71M | 118.03M | 118.43M | 116.22M | 114.68M | 114.99M | 111.21M | 75.74M | 75.43M | 75.12M | 74.81M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.67M | 16.64M | 15.71M | 13.33M | 13.32M | 21.10M | 25.57M | 28.41M | 32.16M | 40.93M | 31.55M | 32.14M | 18.10M | 16.98M | 17.90M | 17.95M | 18.72M | 17.83M | 16.11M | 16.46M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.29M | 2.35M | 2.36M | 2.44M | 2.43M | 2.91M | 2.87M | 3.25M | 3.21M | 3.09M | 3.22M | 3.39M | 10.06M | 9.16M | 8.43M | 7.57M | 6.80M | 6.53M | 3.41M | 3.20M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 221.24M | 230.27M | 249.74M | 241.47M | 237.15M | 242.16M | 256.55M | 279.11M | 335.17M | 325.07M | 310.72M | 309.07M | 248.29M | 244.13M | 245.21M | 237.56M | 197.06M | 194.69M | 202.81M | 200.43M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,256.97M | 1,409.86M | 1,601.63M | 1,704.53M | 1,559.01M | 1,628.28M | 1,588.60M | 1,549.82M | 1,524.04M | 1,508.12M | 1,499.78M | 1,486.73M | 1,298.71M | 1,257.21M | 1,240.16M | 1,251.44M | 1,145.26M | 1,124.90M | 1,104.34M | 1,114.64M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 123.83M | 144.27M | 154.64M | 148.77M | 100.21M | 98.57M | 67.31M | 57.48M | 54.85M | 52.86M | 49.30M | 58.68M | 51.49M | 52.15M | 58.85M | 48.97M | 48.40M | 52.73M | 57.18M | 68.89M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 123.83M | 144.27M | 154.64M | 148.77M | 100.21M | 98.57M | 67.31M | 57.48M | 54.85M | 52.86M | 49.30M | 58.68M | 51.49M | 52.15M | 58.85M | 48.97M | 48.40M | 52.73M | 57.18M | 68.89M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.39M | 134.79M | 161.57M | 146.15M | 136.64M | 138.43M | 134.54M | 110.93M | 112.30M | 120.51M | 103.00M | 91.19M | 90.13M | 89.98M | 90.80M | 77.07M | 96.12M | 98.93M | 97.79M | 88.41M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.17M | 6.23M | 4.90M | 5.06M | 4.93M | 5.97M | 6.77M | 6.84M | 7.27M | 6.57M | 6.57M | 6.70M | 7.02M | 7.13M | 7.72M | 7.05M | 6.70M | 6.57M | 6.18M | 5.89M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.18M | 22.97M | 30.77M | 43.83M | 33.10M | 31.06M | 40.06M | 45.80M | 21.33M | 16.84M | 22.67M | 24.72M | 17.10M | 16.73M | 26.43M | 36.06M | 31.81M | 30.23M | 27.03M | 33.68M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 259.57M | 308.26M | 351.88M | 343.81M | 274.89M | 274.04M | 248.68M | 221.06M | 195.75M | 196.78M | 181.55M | 181.29M | 165.74M | 165.98M | 183.79M | 169.15M | 183.03M | 188.46M | 188.17M | 196.88M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.40M | 32.95M | 17.11M | 33.37M | 34.02M | 34.54M | 8.46M | 34.14M | 36.18M | 36.73M | 5.71M | 37.17M | 36.38M | 35.70M | 34.59M | 34.66M | 35.22M | 35.81M | 35.53M | 35.58M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.91M | 15.23M | 38.08M | 35.96M | 34.69M | 35.84M | 34.93M | 40.33M | 39.56M | 47.96M | 41.84M | 41.72M | 41.33M | 32.52M | 33.24M | 30.53M | 36.28M | 29.78M | 32.37M | 36.98M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.23M | 13.22M | 69.42M | 69.62M | 63.05M | 62.47M | 11.67M | 12.43M | 52.54M | 12.84M | 52.79M | 12.15M | 13.46M | 35.64M | 31.35M | 12.82M | 20.16M | 20.04M | 16.58M | 9.21M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 322.88M | 423.30M | 436.97M | 427.74M | 358.70M | 359.08M | 382.28M | 360.16M | 287.81M | 325.57M | 272.42M | 313.33M | 273.07M | 248.04M | 264.80M | 265.88M | 260.94M | 267.33M | 266.27M | 280.39M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 390.11M | 436.52M | 506.39M | 497.36M | 421.75M | 421.54M | 393.95M | 372.59M | 340.35M | 338.41M | 325.22M | 325.48M | 286.53M | 283.68M | 296.15M | 278.70M | 281.10M | 287.37M | 282.85M | 289.61M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 866.86M | 973.34M | 1,095.24M | 1,207.18M | 1,137.25M | 1,206.73M | 1,194.65M | 1,177.23M | 1,183.70M | 1,169.71M | 1,174.56M | 1,161.25M | 1,012.18M | 973.54M | 944.01M | 972.74M | 864.17M | 837.53M | 821.49M | 825.03M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 866.86M | 973.34M | 1,095.24M | 1,207.18M | 1,137.25M | 1,206.73M | 1,194.65M | 1,177.23M | 1,183.70M | 1,169.71M | 1,174.56M | 1,161.25M | 1,012.18M | 973.54M | 944.01M | 972.74M | 864.17M | 837.53M | 821.49M | 825.03M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,256.97M | 1,409.86M | 1,601.63M | 1,704.53M | 1,559.01M | 1,628.28M | 1,588.60M | 1,549.82M | 1,524.04M | 1,508.12M | 1,499.78M | 1,486.73M | 1,298.71M | 1,257.21M | 1,240.16M | 1,251.44M | 1,145.26M | 1,124.90M | 1,104.34M | 1,114.64M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 23.38M | 0.92M | 0.28M | 25.90M | 1.00M | 5.58M | 1.05M | 28.71M | 28.88M | 1.51M | 0.56M | 0.76M | 0.93M | 3.22M | 0.79M | 0.52M | 32.99M | 33.44M | 0.17M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | 0.34M | -3.02M | 1,071.55M | -8.37M | -21.32M | 1,341.67M | -15.26M | -13.45M | -17.73M | 1,355.81M | -14.08M | -18.21M | 1,241.23M | -13.42M | -24.13M | 1,217.81M | 1,203.77M | 1,199.50M | -24.71M |