|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.31M | 32.94M | 25.74M | 32.17M | 25.27M | 46.58M | 20.92M | 24.02M | 36.55M | 31.98M | 28.93M | 25.42M | 30.34M | 36.97M | 26.63M | 32.57M | 56.69M | 42.67M | 36.53M | 38.54M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.31M | 32.94M | 25.74M | 32.17M | 25.27M | 46.58M | 20.92M | 24.02M | 36.55M | 31.98M | 28.93M | 25.42M | 30.34M | 36.97M | 26.63M | 32.57M | 56.69M | 42.67M | 36.53M | 38.54M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 258.41M | 263.71M | 261.12M | 282.26M | 295.95M | 287.20M | 302.11M | 312.53M | 300.74M | 284.67M | 272.16M | 298.49M | 315.60M | 302.01M | 290.09M | 315.02M | 333.95M | 323.39M | 305.38M | 342.30M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 258.41M | 263.71M | 261.12M | 282.26M | 295.95M | 287.20M | 302.11M | 312.53M | 300.74M | 284.67M | 272.16M | 298.49M | 315.60M | 302.01M | 290.09M | 315.02M | 333.95M | 323.39M | 305.38M | 342.30M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 360.24M | 392.23M | 411.63M | 422.84M | 452.16M | 501.38M | 564.11M | 573.71M | 588.46M | 587.02M | 598.40M | 568.55M | 553.41M | 580.85M | 600.30M | 598.20M | 619.60M | 653.72M | 678.22M | 681.73M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.11M | 50.08M | 42.66M | 46.08M | 48.15M | 45.58M | 47.64M | 49.64M | 42.95M | 41.48M | 37.12M | 50.39M | 44.90M | 38.97M | 44.87M | 54.41M | 54.22M | 51.73M | 59.72M | 58.97M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 708.07M | 738.96M | 741.15M | 783.36M | 821.53M | 880.74M | 934.78M | 959.89M | 968.69M | 945.15M | 936.62M | 942.84M | 944.25M | 958.80M | 961.89M | 1,000.21M | 1,066.08M | 1,073.10M | 1,081.45M | 1,121.54M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 318.52M | 315.80M | 315.21M | 314.24M | 309.61M | 304.93M | 322.27M | 325.80M | 334.00M | 336.15M | 343.59M | 349.05M | 349.41M | 355.36M | 351.17M | 356.36M | 360.19M | 361.48M | 366.80M | 366.93M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.75M | 30.56M | 32.80M | 37.72M | 49.39M | 55.90M | 65.81M | 73.50M | 66.81M | 71.22M | 59.09M | 44.40M | 37.12M | 37.72M | 43.93M | 49.50M | 62.89M | 70.63M | 78.49M | 90.45M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.32M | 30.99M | 31.03M | 30.72M | 29.73M | 28.64M | 31.44M | 31.73M | 31.77M | 31.27M | 31.90M | 31.50M | 32.75M | 33.62M | 32.37M | 33.02M | 34.24M | 34.45M | 34.90M | 34.68M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 442.02M | 437.79M | 446.48M | 445.25M | 443.68M | 440.44M | 483.19M | 493.78M | 504.98M | 506.55M | 505.28M | 498.19M | 491.14M | 494.62M | 491.59M | 499.18M | 515.47M | 518.49M | 539.30M | 550.55M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 418.53M | 422.48M | 420.03M | 415.33M | 403.58M | 390.80M | 415.71M | 419.30M | 422.18M | 415.62M | 424.06M | 420.54M | 418.19M | 425.95M | 411.77M | 424.23M | 441.01M | 439.44M | 439.71M | 436.39M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.68M | 15.25M | 14.97M | 14.49M | 13.96M | 14.04M | 18.60M | 18.57M | 17.86M | 17.35M | 29.29M | 11.71M | 11.62M | 12.27M | 28.38M | 11.45M | 10.93M | 10.46M | 29.06M | 9.89M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 429.20M | 437.73M | 435.01M | 429.81M | 417.54M | 404.84M | 434.31M | 437.87M | 440.04M | 432.97M | 453.35M | 432.25M | 429.80M | 438.22M | 440.15M | 435.68M | 451.94M | 449.90M | 468.76M | 446.28M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.07M | 25.86M | 29.90M | 25.76M | 19.62M | 12.91M | 32.72M | 35.11M | 35.45M | 30.86M | 41.56M | 38.44M | 37.17M | 54.73M | 50.39M | 55.88M | 67.82M | 65.74M | 71.20M | 66.63M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.37M | 88.08M | 92.95M | 104.44M | 100.86M | 100.28M | 96.61M | 96.08M | 97.05M | 94.65M | 94.87M | 93.96M | 92.50M | 96.24M | 96.28M | 101.71M | 103.25M | 102.31M | 102.36M | 102.58M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 989.66M | 989.46M | 1,004.34M | 1,005.26M | 981.70M | 958.47M | 1,046.83M | 1,062.84M | 1,077.52M | 1,065.02M | 1,077.89M | 1,062.84M | 1,050.61M | 1,083.81M | 1,061.91M | 1,092.46M | 1,138.48M | 1,136.44M | 1,162.69M | 1,166.05M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,697.73M | 1,728.42M | 1,745.49M | 1,788.62M | 1,803.22M | 1,839.21M | 1,981.61M | 2,022.73M | 2,046.21M | 2,010.18M | 2,014.51M | 2,005.68M | 1,994.87M | 2,042.61M | 2,023.79M | 2,092.67M | 2,204.56M | 2,209.54M | 2,244.14M | 2,287.59M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.33M | 123.89M | 125.52M | 114.86M | 140.78M | 132.90M | 142.37M | 121.29M | 119.34M | 110.97M | 131.11M | 104.83M | 107.22M | 119.24M | 139.05M | 110.61M | 121.44M | 122.88M | 138.34M | 114.22M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77M | 10.48M | 8.54M | 7.47M | 26.62M | 21.95M | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 116.10M | 134.38M | 134.06M | 122.33M | 167.40M | 154.85M | 142.37M | 121.29M | 119.34M | 110.97M | 131.11M | 104.83M | 107.22M | 119.24M | 139.05M | 110.61M | 121.44M | 122.88M | 138.34M | 114.22M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | 35.53M | 40.94M | 0.50M | 0.40M | 40.92M | 43.74M | 22.79M | 24.28M | 26.82M | 26.41M | 26.08M | 33.52M | 43.02M | 47.47M | 26.45M | 34.01M | 39.30M | 43.99M | 28.63M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.92M | 51.46M | 46.29M | 45.90M | 47.77M | 54.28M | 51.23M | 48.79M | 51.36M | 55.68M | 52.02M | 52.50M | 52.80M | 62.10M | 52.03M | 57.75M | 58.12M | 63.06M | 65.65M | 63.16M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.54M | | | 21.95M | 0.50M | 24.85M | 15.44M | 22.81M | 0.12M | 19.44M | 27.00M | 17.81M | 19.85M | 18.57M | 26.28M | 0.78M | 0.35M | 0.23M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.19M | 3.00M | 11.02M | 17.76M | 12.99M | 5.37M | 14.45M | 16.93M | 12.22M | 7.54M | 13.30M | 16.00M | 6.50M | 14.29M | 12.24M | 17.31M | 11.27M | 7.67M | 15.25M | 17.47M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 196.42M | 224.37M | 232.31M | 214.38M | 263.92M | 255.43M | 272.15M | 234.65M | 222.65M | 223.82M | 236.31M | 218.86M | 227.03M | 256.45M | 270.64M | 230.69M | 251.12M | 233.69M | 263.58M | 223.71M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 483.23M | 490.90M | 503.01M | 530.00M | 498.71M | 547.19M | 630.33M | 679.78M | 686.59M | 648.56M | 645.09M | 643.51M | 634.66M | 625.63M | 613.52M | 683.27M | 710.12M | 711.18M | 709.23M | 767.56M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.86M | 30.26M | 28.58M | 28.44M | 28.19M | 27.85M | 26.36M | 27.22M | 27.14M | 26.83M | 27.71M | 28.28M | 24.87M | 26.13M | 24.50M | 25.18M | 26.86M | 27.03M | 24.05M | 24.16M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.44M | 13.10M | 14.35M | 14.18M | 15.54M | 16.49M | 15.98M | 16.20M | 16.48M | 16.20M | 14.26M | 14.07M | 14.09M | 14.50M | 14.61M | 15.08M | 15.09M | 15.04M | 13.65M | 13.54M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.50M | 30.40M | 28.83M | 39.90M | 37.89M | 37.74M | 37.19M | 36.65M | 39.09M | 37.12M | 37.82M | 37.03M | 36.44M | 39.45M | 39.54M | 43.42M | 44.24M | 42.45M | 40.11M | 39.73M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 722.95M | 758.62M | 1,891.14M | 787.01M | 806.36M | 846.96M | 2,576.28M | 957.85M | 952.86M | 915.40M | 1,978.77M | 904.72M | 900.66M | 922.71M | 923.27M | 954.21M | 1,003.20M | 986.93M | 1,010.51M | 1,028.97M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 753.45M | 789.02M | 1,919.97M | 826.91M | 844.25M | 884.69M | 2,613.47M | 994.51M | 991.95M | 952.52M | 2,016.59M | 941.75M | 937.09M | 962.16M | 962.81M | 997.63M | 1,047.44M | 1,029.38M | 1,050.62M | 1,068.71M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 483.23M | 490.90M | 511.55M | 530.00M | 498.71M | 569.14M | 630.83M | 704.63M | 702.02M | 671.36M | 645.20M | 662.95M | 661.66M | 643.44M | 633.37M | 701.84M | 736.40M | 711.95M | 709.58M | 767.79M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 944.28M | 939.39M | -174.48M | 961.71M | 958.97M | 954.51M | -631.85M | 1,028.22M | 1,054.26M | 1,057.66M | -2.08M | 1,063.94M | 1,057.78M | 1,080.45M | 1,060.99M | 1,095.03M | 1,157.12M | 1,180.16M | 1,193.51M | 1,218.88M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 944.28M | 939.39M | 0.21M | 961.71M | 958.97M | 954.51M | -198.30M | 1,028.22M | 1,054.26M | 1,057.66M | 1,726.87M | 1,063.94M | 1,057.78M | 1,080.45M | 1,060.99M | 1,095.03M | 1,157.12M | 1,180.16M | 1,193.51M | 1,218.88M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,697.73M | 1,728.42M | 1,745.49M | 1,788.62M | 1,803.22M | 1,839.21M | 1,981.61M | 2,022.73M | 2,046.21M | 2,010.18M | 2,014.51M | 2,005.68M | 1,994.87M | 2,042.61M | 2,023.79M | 2,092.67M | 2,204.56M | 2,209.54M | 2,244.14M | 2,287.59M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.89M | 0.38M | 0.48M | 12.07M | 12.06M | 12.06M | 12.06M | 11.92M | 11.91M | 11.91M | 11.89M | 11.81M | 11.80M | 11.80M | 11.78M | 11.71M | 11.71M | 11.71M | 11.69M | 11.62M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,603.24M | -171.15M | 1,630.71M | 1,650.59M | -203.17M | -230.22M | -200.69M | 1,719.10M | 1,735.81M | 1,750.03M | -172.12M | -175.73M | -198.18M | -192.61M | 1,782.14M | -211.87M | 1,819.49M | 1,838.95M | -170.25M | -173.58M |