|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.14M | 141.39M | 165.18M | 2.40M | 2.11M | 2.02M | 180.96M | 189.87M | 189.41M | 198.36M | 194.53M | 195.75M | 188.57M | 212.07M | 188.88M | 186.22M | 201.92M | 172.04M | 179.83M | 169.73M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.14M | 141.39M | 165.18M | 2.40M | 2.11M | 2.02M | 180.96M | 189.87M | 189.41M | 198.36M | 194.53M | 195.75M | 188.57M | 212.07M | 188.88M | 186.22M | 201.92M | 172.04M | 179.83M | 169.73M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 418.64M | 433.63M | 443.00M | 458.46M | 465.35M | 461.91M | 486.40M | 482.75M | 454.23M | 446.46M | 458.30M | 440.02M | 423.91M | 422.73M | 400.13M | 418.66M | 437.41M | 436.22M | 432.10M | 441.17M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | 2.00M | 2.00M | 0.20M | 0.20M | | | | 2.00M | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 418.64M | 435.63M | 443.00M | 460.46M | 467.35M | 462.11M | 486.60M | 482.75M | 454.23M | 446.46M | 460.30M | 440.02M | 423.91M | 422.73M | 400.13M | 418.66M | 437.41M | 436.22M | 432.10M | 441.17M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 116.49M | 121.95M | 129.38M | 146.29M | 163.06M | 165.28M | 151.10M | 148.12M | 137.91M | 129.20M | 119.05M | 116.41M | 116.03M | 118.07M | 112.46M | 116.95M | 123.85M | 124.22M | 124.75M | 128.74M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 126.32M | 132.94M | 135.15M | 153.51M | 150.39M | 151.86M | 133.74M | 145.38M | 137.03M | 121.57M | 114.81M | 124.06M | 123.11M | 126.92M | 115.02M | 129.17M | 140.49M | 144.38M | 141.03M | 153.77M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 264.53M | | | | 284.85M | | | | 233.86M | | | | 227.47M | | | | 265.78M | |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.84M | 63.28M | 59.87M | 67.85M | 64.67M | 66.76M | 55.44M | 63.19M | 65.43M | 70.72M | 54.55M | 56.80M | 67.48M | 62.06M | 59.94M | 61.42M | 70.43M | 69.12M | 58.43M | 59.20M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 867.90M | 893.20M | 920.25M | 987.66M | 1,045.82M | 984.70M | 994.14M | 1,029.30M | 984.00M | 966.31M | 927.89M | 933.03M | 919.10M | 941.85M | 876.42M | 912.42M | 974.11M | 945.99M | 921.19M | 952.60M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 134.31M | | | | 138.76M | | | | 147.13M | | | | 149.78M | | | | 178.25M | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.46M | | | | 20.32M | | | | 16.18M | | | | 35.92M | | | | 69.01M | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.79M | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 194.44M | 190.83M | 197.52M | 197.12M | 192.50M | 188.37M | 198.59M | 203.09M | 204.73M | 196.44M | 207.81M | 202.23M | 200.82M | 215.56M | 229.53M | 232.47M | 286.51M | 295.78M | 313.42M | 311.42M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.01M | 94.11M | 95.28M | 90.00M | 83.68M | 76.75M | 88.23M | 90.84M | 91.96M | 92.97M | 101.15M | 99.85M | 96.09M | 103.44M | 98.00M | 101.18M | 104.49M | 106.78M | 106.92M | 106.19M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 633.45M | 630.67M | 631.19M | 630.94M | 610.17M | 591.03M | 515.01M | 517.21M | 507.37M | 504.46M | 512.52M | 522.58M | 517.58M | 532.52M | 518.89M | 524.67M | 502.44M | 501.77M | 501.72M | 502.00M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 205.10M | 1,048.69M | 1,027.78M | 1,012.07M | 991.22M | 960.12M | 942.92M | 936.35M | 918.14M | 890.46M | 896.72M | 886.15M | 866.17M | 874.81M | 827.10M | 830.27M | 908.30M | 890.64M | 873.54M | 847.99M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 838.55M | 1,679.36M | 1,658.98M | 1,643.01M | 1,601.39M | 1,551.15M | 1,457.93M | 1,453.55M | 1,425.51M | 1,394.92M | 1,409.24M | 1,408.72M | 1,383.75M | 1,407.33M | 1,345.99M | 1,354.94M | 1,410.73M | 1,392.41M | 1,375.26M | 1,350.00M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.39M | 18.41M | 16.14M | 11.50M | 10.90M | 10.52M | 11.22M | 10.42M | 10.03M | 9.57M | 10.74M | 10.12M | 12.90M | 12.17M | 9.22M | 9.44M | 9.25M | 10.05M | 12.13M | 12.18M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.66M | 31.61M | 30.96M | 29.20M | 28.80M | 27.16M | 27.74M | 27.92M | 33.02M | 33.70M | 18.77M | 22.23M | 22.83M | 19.92M | 17.36M | 17.86M | 23.11M | 27.33M | 30.28M | 31.00M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,076.91M | 2,048.63M | 360.39M | 2,009.06M | 1,924.94M | 1,846.80M | 1,827.48M | 1,829.16M | 1,806.24M | 1,766.19M | 1,786.32M | 1,781.34M | 1,753.09M | 1,793.83M | 1,734.23M | 1,752.01M | 1,874.70M | 1,870.81M | 1,876.75M | 1,849.33M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,944.82M | 2,941.83M | 2,955.76M | 2,996.72M | 2,970.76M | 2,831.50M | 2,821.62M | 2,858.46M | 2,790.24M | 2,732.51M | 2,714.21M | 2,714.37M | 2,672.19M | 2,735.68M | 2,610.65M | 2,664.43M | 2,848.81M | 2,816.80M | 2,797.94M | 2,801.93M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 219.62M | 219.60M | 226.66M | 253.91M | 246.34M | 209.34M | 193.98M | 216.63M | 193.79M | 190.07M | 184.81M | 191.16M | 185.35M | 191.79M | 198.14M | 199.43M | 203.61M | 205.54M | 198.93M | 205.39M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.43M | 7.43M | 7.44M | 7.80M | 7.81M | 7.82M | 7.83M | 8.19M | 8.19M | 8.19M | 8.16M | 8.66M | 8.57M | 8.57M | 8.44M | 8.82M | 8.80M | 8.82M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 219.62M | 219.60M | 234.08M | 261.34M | 253.78M | 217.14M | 201.79M | 224.46M | 201.62M | 198.26M | 193.00M | 199.35M | 193.51M | 200.45M | 206.71M | 208.00M | 212.04M | 214.37M | 207.73M | 214.21M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.40M | 4.05M | 38.20M | 4.43M | 29.36M | 32.99M | 5.48M | 26.71M | 35.13M | 43.64M | 3.35M | 28.02M | 1.05M | 1.73M | 2.30M | 28.71M | 7.65M | 4.80M | 8.35M | 30.30M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.06M | 93.04M | 95.62M | 97.44M | 97.75M | 91.79M | 86.87M | 90.51M | 1.58M | 1.57M | 90.31M | 2.21M | 2.19M | 89.46M | 2.33M | 89.44M | 2.25M | 2.26M | 2.13M | 95.09M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.08M | 52.61M | 56.94M | 61.38M | 14.48M | 20.47M | 19.25M | 19.35M | 19.37M | 19.25M | 23.44M | 27.79M | 32.45M | 38.79M | 37.55M | 37.29M | 37.87M | 35.95M | 35.66M | 37.30M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 400.43M | 409.96M | 430.47M | 452.55M | 400.73M | 365.73M | 354.79M | 369.41M | 346.54M | 352.11M | 367.51M | 350.23M | 350.08M | 371.35M | 379.77M | 372.83M | 380.06M | 383.40M | 380.16M | 388.50M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 847.15M | 839.27M | 836.41M | 858.29M | 972.37M | 931.49M | 933.56M | 921.55M | 863.93M | 804.97M | 730.62M | 740.41M | 703.65M | 700.65M | 669.61M | 698.77M | 897.95M | 838.52M | 834.90M | 837.13M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.39M | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.98M | 44.67M | 42.76M | 38.22M | 28.77M | 28.98M | 29.17M | 27.34M | 29.46M | 28.93M | 28.11M | 25.75M | 23.78M | 24.06M | 24.49M | 23.77M | 20.61M | 20.19M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.62M | 0.63M | 0.63M | 0.63M | 0.63M | 0.67M | 0.68M | 0.69M | 0.72M | 0.60M | 0.56M | 0.59M | 0.61M | 0.62M | 0.61M | 3.21M | 3.23M | 3.39M | 3.47M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.50M | 174.41M | 179.03M | 170.62M | 156.47M | 151.21M | 160.29M | 157.94M | 156.25M | 151.61M | 210.15M | 150.62M | 147.10M | 143.22M | 138.83M | 136.59M | 151.04M | 150.73M | 222.23M | 131.92M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.67M | 24.60M | 36.31M | 27.43M | 25.70M | 25.70M | 26.97M | 38.74M | 24.22M | 22.16M | 22.94M | 34.64M | 33.15M | 31.80M | 20.03M | 32.76M | 24.32M | 35.08M | 22.76M | 34.99M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.90M | 109.89M | 49.62M | 47.46M | 42.18M | 39.52M | 38.66M | 37.70M | 33.46M | 33.21M | 31.80M | 29.57M | 25.97M | 27.84M | 24.45M | 24.55M | 25.50M | 30.86M | 22.19M | 22.90M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,454.52M | 1,448.24M | 1,518.22M | 1,553.56M | 1,598.01M | 1,512.35M | 1,504.37M | 1,503.97M | 1,420.11M | 1,358.19M | 1,297.48M | 1,293.00M | 1,250.61M | 1,261.57M | 1,232.02M | 1,253.38M | 1,477.86M | 1,419.05M | 1,399.24M | 1,399.87M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,569.42M | 1,558.13M | 1,567.84M | 1,601.02M | 1,640.19M | 1,551.87M | 1,543.04M | 1,541.67M | 1,453.58M | 1,391.40M | 1,329.29M | 1,322.58M | 1,276.59M | 1,289.41M | 1,256.47M | 1,277.93M | 1,503.36M | 1,449.91M | 1,421.44M | 1,422.78M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 895.23M | 891.89M | 893.35M | 919.67M | 986.85M | 951.96M | 952.81M | 940.90M | 883.30M | 824.22M | 754.07M | 768.20M | 736.10M | 739.43M | 707.17M | 736.06M | 935.82M | 874.47M | 870.56M | 874.43M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,375.40M | 1,383.70M | 1,387.92M | 1,395.70M | 1,330.57M | 1,316.79M | 1,278.59M | 1,316.79M | 1,336.67M | 1,341.10M | 1,384.92M | 1,391.79M | 1,395.61M | 1,446.27M | 1,353.57M | 1,386.50M | 1,345.45M | 1,363.65M | 1,373.11M | 1,379.15M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,375.40M | 1,383.70M | 1,387.92M | 1,395.70M | 1,330.57M | 1,316.79M | 1,278.59M | 1,316.79M | 1,336.67M | 1,341.10M | 1,384.92M | 1,391.79M | 1,395.61M | 1,446.27M | 1,353.57M | 1,386.50M | 1,345.45M | 1,363.65M | 1,376.50M | 1,375.68M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,944.82M | 2,941.83M | 2,955.76M | 2,996.72M | 2,970.76M | 2,831.50M | 2,821.62M | 2,858.46M | 2,790.24M | 2,732.51M | 2,714.21M | 2,714.37M | 2,672.19M | 2,735.68M | 2,610.65M | 2,664.43M | 2,848.81M | 2,816.80M | 2,797.94M | 2,801.93M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -35.94M | -54.72M | -63.99M | -0.27M | -133.11M | -205.06M | -138.24M | -4.72M | -130.11M | -156.24M | -124.42M | -146.99M | -10.26M | 628.10M | 633.73M | 638.08M | -115.18M | 584.71M | 596.62M | -125.36M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | | | 0.08M | | | | 0.08M | | | | 0.03M | | | | 0.10M | |