|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 188.06M | 130.09M | 114.01M | 67.08M | 60.28M | 64.22M | 95.49M | 82.86M | 88.47M | 73.75M | 133.85M | 164.76M | 163.44M | 135.06M | 203.07M | 124.56M | 161.48M | 182.15M | 201.58M | 218.45M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 188.06M | 130.09M | 114.01M | 67.08M | 60.28M | 64.22M | 95.49M | 82.86M | 88.47M | 73.75M | 133.85M | 164.76M | 163.44M | 135.06M | 203.07M | 124.56M | 161.48M | 182.15M | 201.58M | 218.45M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.90M | 108.36M | 104.77M | 110.13M | 135.50M | 136.24M | 126.92M | 130.51M | 114.97M | 120.08M | 100.19M | 102.64M | 95.56M | 101.50M | 99.15M | 106.86M | 95.82M | 101.80M | 103.79M | 98.31M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.90M | 108.36M | 104.77M | 110.13M | 135.50M | 136.24M | 126.92M | 130.51M | 114.97M | 120.08M | 100.19M | 102.64M | 95.56M | 101.50M | 99.15M | 106.86M | 95.82M | 101.80M | 103.79M | 98.31M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.90M | 48.08M | 56.29M | 61.16M | 56.46M | 62.48M | 57.80M | 49.35M | 40.76M | 47.66M | 47.34M | 41.76M | 38.21M | 40.06M | 45.06M | 49.31M | 42.55M | 43.74M | 45.95M | 43.55M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.98M | 110.29M | 98.87M | 104.86M | 88.24M | 103.46M | 81.62M | 105.40M | 117.50M | 130.15M | 110.86M | 119.33M | 135.04M | 153.60M | 122.11M | 141.84M | 126.75M | 130.29M | 116.64M | 131.72M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.88M | 158.37M | 155.16M | 166.02M | 144.70M | 165.94M | 139.41M | 154.75M | 158.26M | 177.81M | 158.19M | 161.09M | 173.25M | 193.66M | 167.17M | 191.15M | 169.30M | 174.03M | 162.58M | 175.26M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.65M | 13.03M | 15.46M | 18.34M | 11.30M | 11.40M | 11.82M | 23.44M | 12.76M | 14.63M | 13.17M | 12.25M | 11.74M | 22.36M | 11.58M | 17.09M | 17.04M | 41.34M | 23.46M | 21.91M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 423.48M | 409.86M | 389.41M | 361.58M | 351.78M | 377.80M | 373.64M | 391.56M | 374.46M | 386.26M | 405.40M | 440.73M | 443.99M | 452.59M | 480.97M | 439.65M | 443.63M | 499.33M | 491.41M | 513.93M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 138.96M | | | | 42.64M | | | | 42.68M | | | | 40.88M | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 252.17M | 270.97M | 293.10M | 311.28M | 223.53M | 339.38M | | | 297.61M | | | | 297.91M | | | | 347.49M | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 364.62M | 392.04M | 421.74M | 438.29M | 451.37M | 468.09M | 481.07M | 485.04M | 482.21M | 489.10M | 490.39M | 483.66M | 477.70M | 480.39M | 478.54M | 537.89M | 534.54M | 541.85M | 540.80M | 546.43M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 208.37M | 208.37M | 208.37M | 208.37M | 208.37M | 208.37M | 208.37M | 208.37M | 208.37M | 208.37M | 208.37M | 208.37M | 208.37M | 208.37M | 208.37M | 223.47M | 222.77M | 222.77M | 222.77M | 222.77M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.77M | 57.62M | 55.46M | 41.97M | 32.32M | 31.69M | 31.07M | 30.44M | 4.84M | 4.71M | 4.58M | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 267.14M | 266.00M | 263.83M | 250.34M | 240.69M | 240.06M | 239.44M | 238.81M | 213.21M | 213.08M | 212.95M | 208.37M | 208.37M | 208.37M | 208.37M | 223.47M | 222.77M | 222.77M | 222.77M | 222.77M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.59M | 23.09M | 23.31M | 23.54M | 18.35M | 17.95M | 17.74M | 17.54M | 18.37M | 18.80M | 19.21M | 20.41M | 21.74M | 22.20M | 20.44M | 21.76M | 21.55M | 23.17M | 24.82M | 26.78M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 677.80M | 705.28M | 730.79M | 742.04M | 738.59M | 753.43M | 763.53M | 766.20M | 738.53M | 744.04M | 743.53M | 731.28M | 762.94M | 763.62M | 758.89M | 836.96M | 831.09M | 839.13M | 837.45M | 842.12M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,101.29M | 1,115.14M | 1,120.20M | 1,103.62M | 1,090.37M | 1,131.23M | 1,137.17M | 1,157.76M | 1,112.99M | 1,130.30M | 1,148.92M | 1,172.01M | 1,206.93M | 1,216.21M | 1,239.86M | 1,276.61M | 1,274.72M | 1,338.46M | 1,328.86M | 1,356.06M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.34M | 127.75M | 127.77M | 127.36M | 114.97M | 135.37M | 131.69M | 138.45M | 111.76M | 120.34M | 104.11M | 120.53M | 118.81M | 109.24M | 104.51M | 121.07M | 117.96M | 135.47M | 123.38M | 134.58M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.34M | 127.75M | 127.77M | 127.36M | 114.97M | 135.37M | 131.69M | 138.45M | 111.76M | 120.34M | 104.11M | 120.53M | 118.81M | 109.24M | 104.51M | 121.07M | 117.96M | 135.47M | 123.38M | 134.58M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.59M | 52.03M | 45.06M | 52.12M | 50.61M | 55.55M | 48.48M | 58.00M | 56.99M | 46.87M | 59.26M | 69.26M | 65.16M | 63.94M | 62.74M | 65.32M | 68.33M | 66.00M | 57.28M | 64.28M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 173.92M | 179.79M | 172.83M | 179.48M | 165.59M | 190.91M | 180.17M | 196.45M | 168.75M | 167.21M | 163.38M | 189.79M | 183.97M | 173.18M | 167.25M | 186.38M | 186.29M | 201.47M | 180.66M | 198.85M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.63M | 39.45M | 41.46M | 39.85M | 38.89M | 39.03M | 40.35M | 51.77M | 74.99M | 52.73M | 48.18M | 42.65M | 81.10M | 41.52M | 37.41M | 37.66M | 34.12M | 55.95M | 55.25M | 54.22M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.09M | 18.35M | 16.25M | 23.11M | 29.37M | 19.44M | 17.63M | 17.46M | 16.97M | 15.29M | 13.32M | 11.51M | 54.89M | 42.26M | 41.53M | 41.82M | 42.72M | 41.04M | 38.77M | 37.21M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.29M | 27.50M | 24.65M | 22.56M | 20.72M | 19.78M | 19.47M | 18.89M | 17.68M | 16.31M | 15.72M | 15.22M | 15.36M | 14.20M | 13.81M | 14.51M | 13.10M | 21.23M | 21.35M | 20.98M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 229.85M | 237.59M | 230.54M | 242.44M | 224.97M | 249.38M | 238.15M | 265.68M | 233.04M | 235.22M | 224.88M | 243.94M | 265.80M | 256.95M | 246.19M | 265.86M | 263.13M | 298.46M | 274.68M | 290.28M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 258.14M | 265.08M | 255.19M | 265.00M | 245.69M | 269.16M | 257.62M | 284.57M | 250.73M | 251.53M | 240.60M | 259.16M | 281.16M | 271.16M | 259.99M | 280.36M | 276.23M | 319.69M | 296.03M | 311.26M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 843.15M | 850.05M | 865.01M | 838.62M | 844.69M | 862.07M | 879.55M | 873.18M | 862.27M | 878.77M | 908.33M | 912.85M | 925.77M | 945.05M | 979.87M | 996.25M | 998.50M | 1,018.77M | 1,032.83M | 1,044.80M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 843.15M | 850.05M | 865.01M | 838.62M | 844.69M | 862.07M | 879.55M | 873.18M | 862.27M | 878.77M | 908.33M | 912.85M | 925.77M | 945.05M | 979.87M | 996.25M | 998.50M | 1,018.77M | 1,032.83M | 1,044.80M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,101.29M | 1,115.14M | 1,120.20M | 1,103.62M | 1,090.37M | 1,131.23M | 1,137.17M | 1,157.76M | 1,112.99M | 1,130.30M | 1,148.92M | 1,172.01M | 1,206.93M | 1,216.21M | 1,239.86M | 1,276.61M | 1,274.72M | 1,338.46M | 1,328.86M | 1,356.06M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.03M | | 0.01M | 0.04M | | 0.00M | 0.05M | 0.05M | 0.04M | | 0.01M | 0.06M | 0.01M | | 0.00M | 0.07M | 0.01M | 0.12M | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,482.22M | 1,492.20M | 1,504.54M | 1,478.03M | 1,485.05M | 1,500.57M | 1,517.08M | 1,518.22M | 1,503.96M | 1,524.47M | 1,551.14M | 1,554.63M | 1,564.64M | 1,584.48M | 1,607.21M | 1,622.15M | 1,628.49M | 1,649.35M | 1,680.84M | 1,690.41M |