|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.52M | 69.67M | 68.90M | 67.75M | 53.88M | 63.00M | 51.48M | 58.41M | 57.95M | 72.08M | 58.67M | 587.04M | 581.92M | 636.66M | 523.13M | 376.71M | 395.53M | 341.82M | 392.46M | 446.40M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.52M | 69.67M | 68.90M | 67.75M | 53.88M | 63.00M | 51.48M | 58.41M | 57.95M | 72.08M | 58.67M | 587.04M | 581.92M | 636.66M | 523.13M | 376.71M | 395.53M | 341.82M | 392.46M | 446.40M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 150.31M | 153.44M | 150.78M | 152.30M | 155.86M | 158.80M | 155.83M | 164.68M | 170.18M | 170.99M | 167.82M | 177.88M | 180.66M | 182.41M | 189.83M | 190.24M | 199.55M | 204.16M | 210.29M | 203.71M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.72M | 8.38M | 10.66M | 17.76M | 11.75M | 10.63M | 10.83M | 12.99M | 14.56M | 12.63M | 13.58M | 10.52M | 10.98M | 10.61M | 15.32M | 16.59M | 17.12M | 14.29M | 19.06M | 17.77M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 159.03M | 161.82M | 161.44M | 170.06M | 167.61M | 169.43M | 166.66M | 177.67M | 184.74M | 183.62M | 181.40M | 188.40M | 191.64M | 193.03M | 205.16M | 206.83M | 216.67M | 218.45M | 229.35M | 221.48M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.59M | 59.74M | 59.39M | 67.36M | 68.44M | 76.35M | 79.50M | 89.41M | 101.66M | 116.23M | 113.76M | 119.56M | 113.57M | 108.00M | 113.19M | 110.51M | 118.41M | 117.00M | 113.47M | 110.70M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.75M | 30.68M | 33.30M | 22.16M | 32.51M | 34.40M | 32.47M | 29.53M | 34.65M | 33.78M | 34.09M | 25.42M | 36.28M | 38.05M | 37.69M | 27.11M | 36.16M | 36.03M | 37.19M | 32.39M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.97M | 104.11M | 115.40M | 132.40M | 130.50M | 122.40M | 134.69M | 147.05M | 153.28M | 155.93M | 156.07M | 158.89M | 152.88M | 152.18M | 159.65M | 168.44M | 163.37M | 170.28M | 175.89M | 190.62M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 200.31M | 194.52M | 208.08M | 221.92M | 231.45M | 233.15M | 246.66M | 265.99M | 289.58M | 305.94M | 303.92M | 303.87M | 302.73M | 298.22M | 310.53M | 306.06M | 317.94M | 323.31M | 326.55M | 333.70M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.68M | 16.54M | 18.78M | 16.15M | 3.55M | 23.05M | 3.52M | 3.91M | 19.96M | 24.97M | 27.95M | 24.29M | 4.09M | 26.18M | 27.11M | 28.54M | 3.42M | 3.54M | 31.37M | 31.49M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 438.49M | 449.78M | 463.44M | 482.21M | 478.09M | 492.63M | 499.86M | 529.08M | 557.22M | 594.91M | 585.32M | 1,108.47M | 1,105.28M | 1,162.55M | 1,078.32M | 923.77M | 958.63M | 923.07M | 985.53M | 1,040.15M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 187.77M | 188.09M | 190.34M | 190.04M | 189.77M | 188.55M | 186.98M | 189.15M | 189.95M | 189.90M | 190.82M | 191.49M | 191.22M | 191.03M | 192.32M | 192.30M | 193.56M | 198.50M | 198.56M | 200.05M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.73M | 48.61M | 51.76M | 51.18M | 50.87M | 54.41M | 59.78M | 61.27M | 63.79M | 62.37M | 60.49M | 61.44M | 58.30M | 61.06M | 66.70M | 58.67M | 63.72M | 74.85M | 83.42M | 82.94M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.09M | 28.18M | 25.39M | 25.29M | 25.38M | 25.16M | 25.70M | 25.94M | 26.02M | 26.02M | 26.02M | 26.02M | 25.98M | 25.95M | 26.11M | 25.85M | 27.06M | 30.47M | 30.46M | 30.46M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 378.18M | 373.80M | 373.46M | 371.66M | 371.91M | 371.45M | 376.16M | 382.98M | 387.45M | 384.36M | 383.33M | 383.52M | 383.66M | 385.94M | 389.65M | 386.17M | 390.32M | 409.99M | 418.00M | 428.40M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.71M | | | | 15.77M | | | | 19.10M | | | | 20.72M | | | | 28.70M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 362.50M | 362.81M | 362.00M | 361.74M | 361.46M | 359.69M | 358.06M | 359.82M | 360.29M | 381.77M | 381.05M | 382.24M | 381.54M | 381.43M | 399.45M | 463.51M | 464.36M | 504.56M | 507.43M | 506.84M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.31M | 297.47M | 106.85M | 14.99M | 34.92M | 17.93M | 107.13M | 0.54M | 11.71M | 30.45M | 3.05M | 284.00M | 17.98M | 11.09M | 3.25M | 21.71M | 2.25M | 489.98M | 51.35M | 71.71M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 410.81M | 660.28M | 468.85M | 376.73M | 396.38M | 377.62M | 465.19M | 360.36M | 372.00M | 412.22M | 384.10M | 666.24M | 399.52M | 392.53M | 402.70M | 485.22M | 466.61M | 994.53M | 558.78M | 578.55M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.53M | 4.61M | 4.58M | 6.08M | 6.18M | 5.86M | 5.47M | 6.60M | 6.67M | 6.49M | 6.44M | 7.29M | 7.07M | 7.01M | 7.25M | 16.04M | 16.10M | 16.24M | 16.28M | 7.05M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.29M | 37.83M | 40.67M | 41.42M | 41.71M | 43.30M | 44.39M | 44.35M | 45.72M | 52.49M | 48.55M | 54.79M | 58.68M | 61.58M | 62.38M | 12.37M | 71.86M | 80.75M | 76.85M | 78.23M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,213.23M | 1,192.61M | 1,179.72M | 1,166.08M | 1,151.65M | 1,138.89M | 1,132.87M | 1,134.88M | 1,126.89M | 1,242.66M | 1,223.19M | 1,216.77M | 1,221.08M | 1,209.29M | 1,299.77M | 1,494.83M | 1,509.34M | 1,662.97M | 1,645.46M | 1,645.77M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,651.72M | 1,642.39M | 1,643.17M | 1,648.29M | 1,629.74M | 1,631.52M | 1,632.74M | 1,663.97M | 1,684.11M | 1,837.57M | 1,808.51M | 2,325.24M | 2,326.35M | 2,371.84M | 2,378.08M | 2,418.60M | 2,467.97M | 2,586.05M | 2,631.00M | 2,685.92M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.99M | 53.81M | 51.08M | 55.62M | 58.10M | 59.44M | 63.21M | 68.50M | 65.59M | 61.76M | 48.86M | 65.94M | 48.38M | 55.57M | 60.81M | 68.50M | 63.76M | 69.07M | 64.75M | 60.55M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.99M | 53.81M | 51.08M | 55.62M | 58.10M | 59.44M | 63.21M | 68.50M | 65.59M | 61.76M | 48.86M | 65.94M | 48.38M | 55.57M | 60.81M | 68.50M | 63.76M | 69.07M | 64.75M | 60.55M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.17M | 135.01M | 141.93M | 59.44M | 122.39M | 111.95M | 124.50M | 58.62M | 119.20M | 110.66M | 119.29M | 120.45M | 113.22M | 117.57M | 127.25M | 134.08M | 118.68M | 140.20M | 147.38M | 83.93M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.12M | | | | 36.67M | | | | 40.26M | | | | 38.74M | | | | 50.50M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.50M | 7.50M | 7.50M | 34.73M | 9.38M | 10.31M | 11.25M | 11.25M | 11.25M | 3.75M | 3.75M | 0.41M | | | | 0.36M | | | | 3.20M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.25M | 11.72M | 11.12M | 10.67M | 10.30M | 10.44M | 10.31M | 11.01M | 10.90M | 11.53M | 11.69M | 12.09M | 12.47M | 11.74M | 11.47M | 10.33M | 9.44M | 10.26M | 10.61M | 10.88M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.77M | 2.56M | 1.85M | 2.54M | 3.66M | 3.44M | 3.77M | 6.70M | 9.02M | 2.30M | 3.54M | 5.09M | 9.28M | 1.32M | 1.55M | 3.49M | 4.95M | 6.04M | 7.74M | 8.85M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 207.68M | 210.60M | 213.47M | 236.28M | 203.83M | 195.59M | 213.03M | 220.65M | 215.95M | 190.00M | 187.13M | 203.56M | 183.34M | 186.22M | 201.08M | 216.40M | 196.82M | 225.57M | 230.47M | 239.76M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 312.88M | 284.90M | 271.18M | 234.40M | 243.11M | 235.70M | 205.41M | 12.48M | 186.42M | 335.23M | 282.37M | 823.01M | 800.14M | 801.32M | 750.50M | 729.55M | 730.67M | 731.79M | 732.92M | 734.04M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.23M | 1.87M | 17.41M | 18.11M | 16.80M | 1.76M | 1.74M | 1.71M | 1.68M | 16.42M | 1.63M | 17.17M | 18.23M | 18.59M | 19.22M | 19.20M | 18.62M | 1.45M | 1.42M | 1.40M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.25M | 33.27M | 33.24M | 31.50M | 31.49M | 31.20M | 31.17M | 18.46M | 18.48M | 18.48M | 18.46M | 5.55M | 5.52M | 5.51M | 5.57M | 0.24M | 0.25M | 26.93M | 26.71M | 19.66M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.98M | 65.84M | 63.51M | 61.53M | 60.37M | 59.65M | 59.99M | 59.74M | 57.89M | 56.60M | 57.45M | 56.26M | 60.14M | 58.04M | 57.18M | 54.78M | 77.55M | 78.50M | 77.62M | 76.66M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.02M | 1.02M | 1.02M | 13.50M | 14.55M | 17.48M | 0.93M | 14.74M | 1.91M | 0.35M | 1.91M | 13.83M | 14.96M | 15.91M | 17.34M | 2.12M | 2.12M | 2.17M | 2.17M | 2.25M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 674.01M | 648.94M | 628.77M | 595.00M | 558.67M | 540.74M | 542.96M | 504.83M | 510.54M | 633.52M | 576.71M | 1,109.41M | 1,071.21M | 1,073.48M | 1,037.34M | 1,037.13M | 1,037.43M | 1,095.83M | 1,099.42M | 1,099.37M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 675.03M | 649.96M | 629.79M | 608.50M | 573.22M | 558.21M | 543.90M | 519.57M | 512.45M | 633.87M | 578.62M | 1,123.24M | 1,086.16M | 1,089.39M | 1,054.68M | 1,039.24M | 1,039.55M | 1,098.00M | 1,101.59M | 1,101.62M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 320.38M | 292.40M | 278.68M | 269.13M | 252.49M | 246.02M | 216.66M | 23.73M | 197.67M | 338.98M | 286.12M | 823.42M | 800.14M | 801.32M | 750.50M | 729.91M | 730.67M | 731.79M | 732.92M | 737.24M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 976.69M | 992.43M | 1,013.38M | 1,039.80M | 1,056.52M | 1,073.31M | 1,088.84M | 1,144.40M | 1,171.65M | 1,203.70M | 1,229.88M | 1,202.00M | 1,240.19M | 1,282.44M | 1,323.41M | 1,379.36M | 1,428.42M | 1,488.05M | 1,529.41M | 1,584.30M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 976.69M | 992.43M | 1,013.38M | 1,039.80M | 1,056.52M | 1,073.31M | 1,088.84M | 1,144.40M | 1,171.65M | 1,203.70M | 1,229.88M | 1,202.00M | 1,240.19M | 1,282.44M | 1,323.41M | 1,379.36M | 1,428.42M | 1,488.05M | 1,529.41M | 1,584.30M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,651.72M | 1,642.39M | 1,643.17M | 1,648.29M | 1,629.74M | 1,631.52M | 1,632.74M | 1,663.97M | 1,684.11M | 1,837.57M | 1,808.51M | 2,325.24M | 2,326.35M | 2,371.84M | 2,378.08M | 2,418.60M | 2,467.97M | 2,586.05M | 2,631.00M | 2,685.92M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.18M | 373.68M | 385.64M | -7.99M | 416.80M | 432.10M | -16.73M | -11.55M | 501.48M | -9.54M | -12.85M | -11.33M | 603.42M | 639.15M | 667.59M | 695.54M | -15.38M | 758.27M | 786.02M | -3.64M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | | | | 0.03M | | | | 0.35M | | | | 0.59M | | | | 0.75M |