|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.08M | 58.47M | 83.47M | 24.32M | 35.37M | 91.48M | 49.08M | 45.59M | 26.47M | 53.23M | 85.22M | 66.54M | 67.97M | 96.89M | 91.35M | 77.86M | 71.64M | 83.67M | 128.48M | 104.96M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.91M | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.08M | 58.47M | 83.47M | 24.32M | 35.37M | 91.48M | 49.08M | 45.59M | 26.47M | 53.23M | 85.22M | 66.54M | 67.97M | 96.89M | 93.25M | 77.86M | 71.64M | 83.67M | 128.48M | 104.96M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 122.94M | 210.32M | 174.99M | 155.26M | 195.95M | 239.64M | 189.17M | 128.25M | 163.05M | 203.46M | 141.00M | 145.72M | 150.24M | 169.85M | 119.54M | 115.83M | 146.21M | 172.03M | 138.07M | 136.06M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 364.66M | 375.25M | 301.16M | 221.31M | 483.98M | 516.95M | 360.62M | 223.20M | 401.12M | 427.49M | 320.58M | 197.19M | 376.94M | 407.68M | 306.15M | 199.03M | 350.87M | 404.78M | 305.54M | 211.74M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 487.60M | 585.57M | 476.15M | 376.57M | 679.93M | 756.59M | 549.80M | 351.45M | 564.17M | 630.95M | 461.58M | 342.91M | 527.17M | 577.53M | 425.69M | 314.86M | 497.08M | 576.80M | 443.61M | 347.80M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 977.23M | 894.65M | 1,043.41M | 1,339.10M | 1,641.15M | 1,579.10M | 1,539.57M | 1,591.06M | 1,686.68M | 1,392.89M | 1,259.31M | 1,365.47M | 1,496.95M | 1,295.60M | 1,180.49M | 1,289.30M | 1,460.68M | 1,330.22M | 1,223.81M | 1,454.67M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.39M | 18.72M | 23.37M | 29.09M | 42.31M | 43.32M | 61.03M | 6.50M | 27.88M | 19.99M | 26.41M | 9.27M | 44.52M | 35.79M | 43.17M | 42.90M | 48.18M | 42.28M | 53.14M | 8.91M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,517.30M | 1,557.40M | 1,626.40M | 1,769.09M | 2,398.76M | 2,470.48M | 2,199.48M | 2,018.99M | 2,305.20M | 2,097.05M | 1,832.52M | 1,815.36M | 2,136.62M | 2,005.81M | 1,740.70M | 1,729.11M | 2,077.58M | 2,032.97M | 1,849.04M | 1,969.86M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.50M | | | | 55.91M | | | | 56.18M | | | | 58.74M | | | | 58.97M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.18M | | | | 10.87M | | | | 14.65M | | | | 15.01M | | | | 6.48M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.47M | | | | 23.91M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.83M | 111.66M | 111.34M | 179.01M | 180.50M | 183.48M | 184.39M | 193.71M | 201.00M | 209.54M | 213.73M | 223.93M | 230.42M | 241.87M | 243.31M | 251.32M | 251.01M | 258.19M | 267.41M | 267.06M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30M | 1.29M | 1.24M | 1.23M | 1.18M | 1.18M | 1.19M | 1.25M | 1.21M | 1.28M | 1.38M | 1.30M | 1.35M | 1.40M | 1.43M | 18.02M | 1.51M | 1.49M | 1.51M | 1.58M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 267.91M | 283.28M | 281.30M | 688.36M | 688.35M | 692.97M | 691.79M | 691.99M | 693.24M | 699.92M | 699.27M | 714.62M | 699.42M | 699.69M | 700.15M | 713.45M | 699.25M | 700.48M | 705.27M | 707.35M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.85M | 12.35M | 12.07M | 312.81M | 310.85M | 309.38M | 307.39M | 305.45M | 303.75M | 302.44M | 300.24M | 298.28M | 296.49M | 294.68M | 292.72M | 316.32M | 288.77M | 286.81M | 285.41M | 317.47M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 279.77M | 295.63M | 293.37M | 1,001.18M | 999.20M | 1,002.35M | 999.17M | 997.44M | 997.00M | 1,002.36M | 999.51M | 1,012.90M | 995.92M | 994.37M | 992.87M | 1,029.77M | 988.02M | 987.29M | 990.67M | 1,024.81M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.92M | | | | 1.04M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.46M | 26.98M | 28.88M | 37.97M | 42.21M | 45.04M | 48.21M | 84.44M | 84.00M | 90.88M | 89.92M | 83.43M | 85.93M | 83.62M | 79.43M | 81.81M | 79.23M | 76.58M | 72.14M | 69.00M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 624.39M | 656.63M | 655.83M | 1,461.05M | 1,483.38M | 1,491.62M | 1,488.58M | 1,546.45M | 1,557.63M | 1,583.52M | 1,598.21M | 1,612.71M | 1,622.21M | 1,635.10M | 1,626.69M | 1,639.07M | 1,634.87M | 1,638.98M | 1,651.63M | 1,656.26M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,141.69M | 2,214.03M | 2,282.23M | 3,230.13M | 3,882.14M | 3,962.11M | 3,688.05M | 3,565.44M | 3,862.83M | 3,680.58M | 3,430.73M | 3,428.07M | 3,758.83M | 3,640.91M | 3,367.39M | 3,368.18M | 3,712.45M | 3,671.96M | 3,500.67M | 3,626.13M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 635.00M | 439.45M | 414.16M | 398.70M | 685.95M | 604.23M | 442.23M | 406.67M | 739.75M | 485.10M | 429.44M | 508.67M | 907.81M | 515.64M | 401.70M | 525.24M | 890.17M | 529.32M | 457.32M | 652.62M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.21M | 25.04M | 33.08M | 36.22M | 37.79M | 38.20M | 36.66M | 44.73M | 44.68M | 49.47M | 57.06M | 17.39M | 12.88M | 13.03M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 635.00M | 439.45M | 414.16M | 398.70M | 685.95M | 604.23M | 454.43M | 431.71M | 772.83M | 521.32M | 467.22M | 546.88M | 944.46M | 560.37M | 446.38M | 574.71M | 947.23M | 546.70M | 470.20M | 665.65M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 134.67M | 184.44M | 231.79M | 264.88M | 179.55M | 195.53M | 210.45M | 168.52M | 126.09M | 170.66M | 157.17M | 134.68M | 99.56M | 152.98M | 185.12M | 171.19M | 109.89M | 160.83M | 147.12M | 109.30M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.08M | | | | 51.35M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.21M | 25.04M | 33.08M | 36.22M | 37.79M | 38.20M | 36.66M | 44.73M | 44.68M | 49.47M | 57.06M | 17.39M | 12.88M | 13.03M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.27M | 63.79M | 65.44M | 69.07M | 71.69M | 71.55M | 72.38M | 75.48M | 78.50M | 79.76M | 84.72M | 89.22M | 92.16M | 94.02M | 95.41M | 98.28M | 100.70M | 100.44M | 102.19M | 105.34M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.85M | | | | 23.63M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 843.34M | 697.73M | 722.14M | 744.42M | 958.45M | 891.03M | 737.26M | 675.71M | 977.42M | 771.74M | 709.12M | 770.77M | 1,136.18M | 807.37M | 726.91M | 844.19M | 1,157.82M | 807.97M | 719.51M | 880.28M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 420.76M | 413.06M | 352.07M | 1,171.58M | 1,483.81M | 1,575.67M | 1,500.34M | 1,361.76M | 1,332.67M | 1,148.37M | 996.11M | 1,015.12M | 942.52M | 1,071.83M | 879.15M | 900.88M | 968.03M | 1,212.53M | 1,049.12M | 1,186.42M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.13M | 30.44M | 30.27M | 121.95M | 40.94M | 42.38M | 45.25M | 152.79M | 57.87M | 58.15M | 55.23M | 67.42M | 68.90M | 67.59M | 65.11M | 80.49M | 81.15M | 79.14M | 79.10M | 95.63M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 149.58M | 159.98M | 158.36M | 175.36M | 191.72M | 191.86M | 187.59M | 198.54M | 200.50M | 204.55M | 214.17M | 221.95M | 222.73M | 226.31M | 220.10M | 223.28M | 221.29M | 223.02M | 225.71M | 230.24M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.95M | 38.08M | 34.18M | 31.55M | 32.94M | 32.11M | 26.74M | 35.47M | 37.62M | 39.24M | 37.88M | 40.03M | 42.81M | 44.13M | 43.61M | 44.96M | 45.47M | 50.18M | 47.34M | 48.31M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,444.82M | 1,301.21M | 1,262.85M | 2,127.19M | 2,674.92M | 2,700.94M | 2,470.43M | 2,294.77M | 2,568.46M | 2,182.81M | 1,974.62M | 2,075.25M | 2,370.34M | 2,173.11M | 1,891.27M | 2,049.76M | 2,428.28M | 2,322.66M | 2,073.44M | 2,392.58M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,483.77M | 1,339.29M | 1,297.02M | 2,158.74M | 2,707.86M | 2,733.05M | 2,497.18M | 2,330.24M | 2,606.08M | 2,222.05M | 2,012.51M | 2,115.28M | 2,413.14M | 2,217.24M | 1,934.88M | 2,094.72M | 2,473.76M | 2,372.84M | 2,120.78M | 2,440.90M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 420.76M | 413.06M | 352.07M | 1,171.58M | 1,483.81M | 1,575.67M | 1,512.55M | 1,386.80M | 1,365.75M | 1,184.59M | 1,033.90M | 1,053.32M | 979.18M | 1,116.55M | 923.83M | 950.36M | 1,025.09M | 1,229.92M | 1,062.00M | 1,199.45M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 657.93M | 874.75M | 985.21M | 1,071.39M | 1,174.28M | 1,229.06M | 1,190.88M | 1,235.19M | 1,256.75M | 1,458.53M | 1,418.23M | 1,312.79M | 1,345.68M | 1,423.67M | 1,432.51M | 1,273.46M | 1,238.69M | 1,299.12M | 1,379.89M | 1,185.23M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 657.93M | 874.75M | 985.21M | 1,071.39M | 1,174.28M | 1,229.06M | 1,190.88M | 1,235.19M | 1,256.75M | 1,458.53M | 1,418.23M | 1,312.79M | 1,345.68M | 1,423.67M | 1,432.51M | 1,273.46M | 1,238.69M | 1,299.12M | 1,379.89M | 1,185.23M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,141.69M | 2,214.03M | 2,282.23M | 3,230.13M | 3,882.14M | 3,962.11M | 3,688.05M | 3,565.44M | 3,862.83M | 3,680.58M | 3,430.73M | 3,428.07M | 3,758.83M | 3,640.91M | 3,367.39M | 3,368.18M | 3,712.45M | 3,671.96M | 3,500.67M | 3,626.13M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | | | | 0.21M | | | | 0.20M | | | | 0.20M | | | | 0.22M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 137.71M | -7.00M | 451.40M | -7.48M | 3.90M | 1.67M | -0.71M | 5.89M | 4.55M | 854.56M | 811.43M | 699.99M | 720.23M | -0.92M | -2.43M | 648.48M | 600.25M | 642.23M | 719.53M | -6.52M |