|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 153.86M | 59.61M | 83.30M | 84.55M | 79.49M | 71.97M | 68.71M | 70.11M | 130.92M | 102.56M | 111.94M | 117.07M | 87.63M | 80.31M | 77.48M | 118.25M | 70.26M | 102.45M | 77.60M | 73.16M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 376.30M | 378.90M | 375.92M | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 530.16M | 438.51M | 459.22M | 84.55M | 79.49M | 71.97M | 68.71M | 70.11M | 130.92M | 102.56M | 111.94M | 117.07M | 87.63M | 80.31M | 77.48M | 118.25M | 70.26M | 102.45M | 77.60M | 73.16M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 399.37M | 414.85M | 391.78M | 464.51M | 515.00M | 476.06M | 453.69M | 457.20M | 436.25M | 427.76M | 432.35M | 464.69M | 495.52M | 487.61M | 345.85M | 463.34M | 453.71M | 438.79M | 362.41M | 438.44M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.19M | | | | 8.31M | | | | 4.92M | | | | 4.00M | | | | 4.00M | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 399.37M | 414.85M | 401.97M | 464.51M | 515.00M | 476.06M | 462.00M | 457.20M | 436.25M | 427.76M | 437.27M | 464.69M | 495.52M | 487.61M | 349.85M | 463.34M | 453.71M | 438.79M | 366.41M | 438.44M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 457.96M | 479.04M | 498.54M | 524.09M | 530.19M | 592.22M | 631.38M | 566.14M | 537.38M | 503.41M | 456.23M | 493.55M | 492.64M | 534.46M | 505.43M | 489.76M | 494.85M | 512.17M | 502.26M | 494.96M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.98M | 34.46M | 15.11M | 41.18M | 36.28M | 33.85M | 13.56M | 38.11M | 35.55M | 31.86M | 12.79M | 44.01M | 39.45M | 35.25M | 51.20M | 52.41M | 49.00M | 47.73M | 21.62M | 58.22M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,423.47M | 1,366.86M | 1,388.17M | 1,114.33M | 1,160.96M | 1,174.10M | 1,192.12M | 1,131.56M | 1,140.10M | 1,065.59M | 1,039.57M | 1,119.32M | 1,115.24M | 1,137.63M | 1,029.56M | 1,123.76M | 1,067.82M | 1,101.14M | 1,059.71M | 1,064.77M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 680.32M | 677.48M | 676.77M | 671.33M | 663.46M | 653.23M | 660.00M | 658.09M | 655.86M | 649.97M | 654.75M | 761.68M | 759.36M | 755.41M | 735.36M | 734.58M | 739.18M | 739.74M | 775.48M | 780.62M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.00M | 128.12M | 127.75M | 127.36M | 126.84M | 126.32M | 126.07M | 125.75M | 125.42M | 125.00M | 125.00M | 769.00M | 763.00M | 757.00M | 750.00M | 744.00M | 738.00M | 731.46M | 941.00M | 932.41M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 141.15M | 57.40M | 54.73M | 245.75M | 248.57M | 64.28M | 302.58M | 310.75M | 318.76M | 62.89M | 48.21M | 377.94M | 385.36M | 390.02M | 490.42M | 52.22M | 54.59M | 55.83M | 586.05M | 594.11M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,055.24M | 1,070.36M | 1,170.26M | 1,167.22M | 1,169.71M | 1,162.74M | 1,214.69M | 1,219.21M | 1,226.04M | 1,224.80M | 1,269.30M | 2,038.18M | 2,034.83M | 2,028.65M | 2,099.99M | 2,109.16M | 2,126.71M | 2,133.05M | 2,432.75M | 2,439.54M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,478.71M | 2,437.22M | 2,558.44M | 2,281.55M | 2,330.67M | 2,336.84M | 2,406.82M | 2,350.77M | 2,366.14M | 2,290.39M | 2,308.87M | 3,157.50M | 3,150.07M | 3,166.28M | 3,129.54M | 3,232.92M | 3,194.53M | 3,234.19M | 3,492.47M | 3,504.31M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 259.21M | 250.66M | 246.10M | 290.85M | 320.93M | 285.48M | 273.29M | 212.28M | 222.97M | 215.11M | 231.14M | 260.45M | 270.79M | 259.43M | 225.87M | 249.76M | 260.49M | 265.78M | 238.38M | 258.71M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.61M | 20.60M | 16.65M | 16.42M | 16.55M | 19.36M | 17.85M | 17.86M | 18.90M | 18.89M | 19.21M | 21.36M | 21.41M | 21.42M | 22.04M | 21.70M | 21.46M | 21.57M | 23.80M | 24.68M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 277.82M | 271.26M | 262.75M | 307.26M | 337.49M | 304.83M | 291.14M | 230.14M | 241.87M | 234.00M | 250.35M | 281.82M | 292.20M | 280.85M | 247.91M | 271.45M | 281.95M | 287.35M | 262.19M | 283.39M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.19M | 86.68M | 85.10M | 73.40M | 76.18M | 85.55M | 89.51M | 72.34M | 72.92M | 72.30M | 76.55M | 72.67M | 85.11M | 82.36M | 89.28M | 70.46M | 77.57M | 83.23M | 109.77M | 94.82M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.42M | 13.03M | 7.65M | 7.08M | 7.28M | 9.12M | 11.56M | 5.83M | 11.20M | 5.88M | 16.06M | 5.40M | 12.24M | 6.04M | 6.16M | 5.78M | 6.74M | 4.47M | 13.92M | 4.48M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 349.43M | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.46M | 15.23M | 15.71M | 16.17M | 16.02M | 15.74M | 15.57M | 14.95M | 14.53M | 13.96M | 15.07M | 15.51M | 14.87M | 15.68M | 15.34M | 16.30M | 17.17M | 16.91M | 16.20M | 16.14M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.24M | 5.20M | 4.44M | 7.78M | 9.68M | 10.89M | 16.11M | 35.25M | 8.52M | 6.06M | 6.13M | 15.40M | 15.10M | 17.01M | 15.80M | 32.26M | 18.65M | 18.53M | 17.19M | 18.43M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 372.12M | 391.40M | 725.09M | 411.70M | 446.63M | 426.13M | 423.89M | 358.50M | 349.04M | 332.20M | 364.16M | 390.79M | 419.52M | 401.95M | 374.48M | 396.26M | 402.07M | 410.49M | 419.28M | 417.25M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 990.55M | 991.92M | 789.85M | 841.07M | 911.29M | 1,008.52M | 1,003.74M | 957.96M | 916.18M | 779.40M | 643.62M | 1,279.46M | 1,172.73M | 1,085.01M | 971.28M | 990.55M | 841.83M | 783.10M | 883.39M | 939.61M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 235.35M | | | | 135.80M | | | | 145.71M | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.49M | 52.32M | 52.59M | 53.10M | 50.47M | 47.90M | 62.54M | 45.59M | 47.72M | 49.09M | 70.13M | 59.71M | 58.01M | 57.62M | 70.09M | 58.10M | 59.38M | 61.93M | 78.25M | 64.05M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 216.34M | 228.81M | 228.78M | 215.59M | 200.94M | 186.92M | 169.82M | 166.93M | 160.47M | 157.75M | 168.97M | 275.25M | 264.47M | 257.42M | 267.44M | 268.52M | 279.53M | 288.27M | 349.51M | 350.84M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,413.16M | 1,435.63M | 1,567.53M | 1,305.87M | 1,408.40M | 1,482.55M | 1,474.59M | 1,362.04M | 1,312.93M | 1,160.70M | 1,062.84M | 1,729.96M | 1,650.26M | 1,544.58M | 1,400.51M | 1,444.91M | 1,303.28M | 1,255.52M | 1,364.71M | 1,420.92M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,629.50M | 1,664.44M | 1,796.31M | 1,521.46M | 1,609.34M | 1,669.47M | 1,644.41M | 1,528.97M | 1,473.40M | 1,318.45M | 1,231.81M | 2,005.21M | 1,914.72M | 1,802.00M | 1,667.96M | 1,713.43M | 1,582.81M | 1,543.79M | 1,714.22M | 1,771.76M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 990.55M | 991.92M | 1,139.29M | 841.07M | 911.29M | 1,008.52M | 1,003.74M | 957.96M | 916.18M | 779.40M | 643.62M | 1,279.46M | 1,172.73M | 1,085.01M | 971.28M | 990.55M | 841.83M | 783.10M | 883.39M | 939.61M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 849.21M | 772.77M | 762.13M | 760.09M | 721.34M | 667.38M | 762.41M | 821.80M | 892.74M | 971.94M | 1,077.06M | 1,152.29M | 1,235.35M | 1,364.29M | 1,461.58M | 1,519.50M | 1,611.72M | 1,690.40M | 1,778.24M | 1,732.55M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 849.21M | 772.77M | 762.13M | 760.09M | 721.34M | 667.38M | 762.41M | 821.80M | 892.74M | 971.94M | 1,077.06M | 1,152.29M | 1,235.35M | 1,364.29M | 1,461.58M | 1,519.50M | 1,611.72M | 1,690.40M | 1,778.24M | 1,732.55M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,478.71M | 2,437.22M | 2,558.44M | 2,281.55M | 2,330.67M | 2,336.84M | 2,406.82M | 2,350.77M | 2,366.14M | 2,290.39M | 2,308.87M | 3,157.50M | 3,150.07M | 3,166.28M | 3,129.54M | 3,232.92M | 3,194.53M | 3,234.19M | 3,492.47M | 3,504.31M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -164.95M | -172.37M | -82.23M | -85.27M | -114.41M | -148.63M | -72.00M | -61.55M | -54.76M | -66.78M | -21.07M | -28.87M | -34.10M | -14.64M | 1,428.71M | 43.90M | 1,541.51M | 1,615.94M | 106.82M | 98.49M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 0.57M | 0.12M | 0.29M | 0.21M | 0.67M | 0.08M | 0.12M | 0.12M | 0.12M | | | | 0.04M | | | | 0.04M | |