|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 645.00M | 590.00M | 607.00M | 358.00M | 624.00M | 503.00M | 469.00M | 369.00M | 126.00M | 71.00M | 160.00M | 222.00M | 244.00M | 317.00M | 346.00M | 340.00M | 256.00M | 333.00M | 316.00M | 292.00M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 645.00M | 590.00M | 607.00M | 358.00M | 624.00M | 503.00M | 469.00M | 369.00M | 126.00M | 71.00M | 160.00M | 222.00M | 244.00M | 317.00M | 346.00M | 340.00M | 256.00M | 333.00M | 316.00M | 292.00M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 226.00M | 310.00M | 248.00M | 156.00M | 320.00M | 219.00M | 171.00M | 106.00M | 148.00M | 172.00M | 181.00M | 155.00M | 180.00M | 161.00M | 136.00M | 131.00M | 159.00M | 146.00M | 158.00M | 127.00M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.00M | 25.00M | 27.00M | 13.00M | 17.00M | 18.00M | | 19.00M | | 21.00M | 9.00M | 26.00M | 26.00M | 24.00M | 27.00M | 21.00M | 21.00M | 18.00M | 19.00M | 17.00M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 256.00M | 335.00M | 275.00M | 169.00M | 337.00M | 237.00M | 171.00M | 125.00M | 148.00M | 193.00M | 190.00M | 181.00M | 206.00M | 185.00M | 163.00M | 152.00M | 180.00M | 164.00M | 177.00M | 144.00M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.00M | | | 43.00M | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.00M | | | 37.00M | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 220.00M | | | 220.00M | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 307.00M | 10.00M | 320.00M | 278.00M | 382.00M | 309.00M | 337.00M | 337.00M | 415.00M | 407.00M | 379.00M | 378.00M | 398.00M | 373.00M | 372.00M | 357.00M | 399.00M | 370.00M | 357.00M | 363.00M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 20.00M | 23.00M | 17.00M | 15.00M | 28.00M | 24.00M | 20.00M | 23.00M | 21.00M | 25.00M | 23.00M | 19.00M | 32.00M | 30.00M | 27.00M | 25.00M | 24.00M | 31.00M | 28.00M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,226.00M | 1,230.00M | 1,197.00M | 890.00M | 1,341.00M | 1,208.00M | 1,001.00M | 854.00M | 713.00M | 671.00M | 745.00M | 778.00M | 842.00M | 883.00M | 885.00M | 855.00M | 839.00M | 895.00M | 862.00M | 809.00M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 333.00M | | | | 428.00M | | | | 493.00M | | | | 500.00M | | | | 525.00M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 201.00M | | | | 253.00M | | | | 236.00M | | | | 248.00M | | | | 298.00M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 168.00M | | | | 193.00M | | | | 212.00M | | | | 215.00M | | | | 225.00M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 921.00M | 5.00M | 980.00M | 1,039.00M | 1,132.00M | 1,166.00M | 1,215.00M | 1,326.00M | 1,397.00M | 1,504.00M | 1,512.00M | 1,540.00M | 1,533.00M | 1,542.00M | 1,567.00M | 1,579.00M | 1,606.00M | 1,639.00M | 1,669.00M | 1,709.00M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | 10.00M | 18.00M | 7.00M | 7.00M | 7.00M | 7.00M | 6.00M | 5.00M | 6.00M | 6.00M | 5.00M | 6.00M | 1.00M | 18.00M | 17.00M | 18.00M | 18.00M | 17.00M | 17.00M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.00M | 25.00M | 25.00M | 19.00M | 19.00M | 19.00M | 19.00M | 19.00M | 19.00M | 19.00M | 19.00M | 19.00M | 19.00M | 19.00M | 19.00M | 19.00M | 19.00M | 19.00M | 19.00M | 19.00M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.00M | 45.00M | 44.00M | 39.00M | 38.00M | 37.00M | 37.00M | 36.00M | 36.00M | 27.00M | 27.00M | 27.00M | 27.00M | 26.00M | 26.00M | 26.00M | 26.00M | 25.00M | 24.00M | 19.00M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 4.00M | 2.00M | 2.00M | 8.00M | 4.00M | 4.00M | 7.00M | 10.00M | 8.00M | 4.00M | 11.00M | 5.00M | 5.00M | 4.00M | 4.00M | 7.00M | 7.00M | 6.00M | 8.00M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.00M | 13.00M | 25.00M | 87.00M | 14.00M | 25.00M | 23.00M | 14.00M | 24.00M | 24.00M | | 20.00M | 20.00M | 20.00M | 21.00M | 20.00M | 22.00M | 23.00M | 23.00M | 25.00M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,117.00M | 1,137.00M | 1,203.00M | 1,304.00M | 1,329.00M | 1,339.00M | 1,382.00M | 1,496.00M | 1,546.00M | 1,631.00M | 1,635.00M | 1,659.00M | 1,645.00M | 1,646.00M | 1,691.00M | 1,701.00M | 1,731.00M | 1,761.00M | 1,787.00M | 1,818.00M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,343.00M | 2,367.00M | 2,400.00M | 2,194.00M | 2,670.00M | 2,547.00M | 2,383.00M | 2,350.00M | 2,259.00M | 2,302.00M | 2,380.00M | 2,437.00M | 2,487.00M | 2,529.00M | 2,576.00M | 2,556.00M | 2,570.00M | 2,656.00M | 2,649.00M | 2,627.00M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 262.00M | 315.00M | 354.00M | 304.00M | 330.00M | 315.00M | 342.00M | 317.00M | 227.00M | 262.00M | 264.00M | 254.00M | 242.00M | 258.00M | 282.00M | 287.00M | 265.00M | 290.00M | 280.00M | 285.00M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 262.00M | 315.00M | 354.00M | 304.00M | 330.00M | 315.00M | 342.00M | 317.00M | 227.00M | 262.00M | 264.00M | 254.00M | 242.00M | 258.00M | 282.00M | 287.00M | 265.00M | 290.00M | 280.00M | 285.00M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | | 1.00M | | | | 1.00M | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.00M | 1.00M | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.00M | 36.00M | 72.00M | 13.00M | 129.00M | 80.00M | 88.00M | 19.00M | 1.00M | 5.00M | 2.00M | 5.00M | 11.00M | 3.00M | 22.00M | 11.00M | 12.00M | 25.00M | 14.00M | 5.00M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 360.00M | 353.00M | 427.00M | 351.00M | 459.00M | 464.00M | 430.00M | 336.00M | 229.00M | 267.00M | 266.00M | 259.00M | 254.00M | 261.00M | 303.00M | 299.00M | 277.00M | 315.00M | 294.00M | 291.00M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 346.00M | 346.00M | 346.00M | 346.00M | 346.00M | 346.00M | 346.00M | 346.00M | 347.00M | 377.00M | 347.00M | 347.00M | 347.00M | 347.00M | 347.00M | 348.00M | 348.00M | 348.00M | 348.00M | 348.00M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | 9.00M | 9.00M | 4.00M | 3.00M | 3.00M | 3.00M | | 1.00M | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.00M | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.00M | 88.00M | 94.00M | 86.00M | 103.00M | 114.00M | 107.00M | 176.00M | 115.00M | 127.00M | 152.00M | 162.00M | 162.00M | 158.00M | 153.00M | 145.00M | 149.00M | 148.00M | 166.00M | 237.00M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.00M | 29.00M | 29.00M | 44.00M | 44.00M | 44.00M | 40.00M | 41.00M | 35.00M | 33.00M | 35.00M | 25.00M | 24.00M | 23.00M | 25.00M | 24.00M | 23.00M | 22.00M | 22.00M | 30.00M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.00M | 97.00M | 115.00M | 63.00M | 80.00M | 26.00M | 69.00M | 53.00M | 26.00M | 54.00M | 25.00M | 61.00M | 57.00M | 25.00M | 5.00M | 43.00M | 26.00M | 55.00M | 55.00M | 33.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 917.00M | 828.00M | 909.00M | 892.00M | 974.00M | 1,033.00M | 950.00M | 863.00M | 782.00M | 829.00M | 853.00M | 819.00M | 812.00M | 846.00M | 905.00M | 842.00M | 852.00M | 859.00M | 855.00M | 863.00M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 930.00M | 925.00M | 1,024.00M | 955.00M | 1,054.00M | 1,059.00M | 1,019.00M | 916.00M | 808.00M | 883.00M | 878.00M | 880.00M | 869.00M | 871.00M | 910.00M | 885.00M | 878.00M | 914.00M | 910.00M | 896.00M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 346.00M | 346.00M | 346.00M | 346.00M | 346.00M | 346.00M | 346.00M | 346.00M | 347.00M | 377.00M | 347.00M | 347.00M | 347.00M | 347.00M | 347.00M | 348.00M | 348.00M | 348.00M | 348.00M | 348.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,404.00M | 1,433.00M | 1,368.00M | 1,235.00M | 1,613.00M | 1,484.00M | 1,450.00M | 1,433.00M | 1,450.00M | 1,419.00M | 1,502.00M | 1,557.00M | 1,617.00M | 1,658.00M | 1,666.00M | 1,671.00M | 1,692.00M | 1,742.00M | 1,739.00M | 1,731.00M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,404.00M | 1,433.00M | 1,368.00M | 1,235.00M | 1,613.00M | 1,484.00M | 1,450.00M | 1,433.00M | 1,450.00M | 1,419.00M | 1,502.00M | 1,557.00M | 1,617.00M | 1,658.00M | 1,666.00M | 1,671.00M | 1,692.00M | 1,742.00M | 1,739.00M | 1,731.00M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,343.00M | 2,367.00M | 2,400.00M | 2,194.00M | 2,670.00M | 2,547.00M | 2,383.00M | 2,350.00M | 2,259.00M | 2,302.00M | 2,380.00M | 2,437.00M | 2,487.00M | 2,529.00M | 2,576.00M | 2,556.00M | 2,570.00M | 2,656.00M | 2,649.00M | 2,627.00M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.00M | 16.86M | 17.00M | | 16.00M | 16.00M | 16.00M | 16.00M | 16.00M | 16.00M | 16.00M | 16.00M | 16.00M | 16.00M | 16.00M | 16.00M | 15.00M | 15.00M | 15.00M | 15.00M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -157.00M | -149.00M | -168.00M | -174.00M | 1,601.00M | -181.00M | -80.00M | -99.00M | 1,375.00M | -78.00M | -98.00M | -89.00M | -104.00M | -109.00M | -100.00M | -122.00M | 1,625.00M | -104.00M | 1,649.00M | -98.00M |