|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.91M | 156.23M | 286.66M | 74.51M | 138.80M | 449.86M | 559.40M | 423.30M | 702.15M | 957.09M | 1,118.33M | 979.75M | 1,041.34M | 1,190.81M | 1,171.83M | 903.56M | 841.93M | 1,008.63M | 914.20M | 714.45M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.83M | 33.72M | 36.49M | 35.47M | 35.48M | 33.11M | 36.01M | 0.76M | 38.46M | 3.76M | 34.74M | 0.76M | 0.76M | 38.94M | 31.09M | 1.06M | 32.02M | 3.06M | 34.37M | 40.10M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.74M | 189.95M | 323.16M | 109.98M | 174.28M | 482.98M | 595.41M | 424.06M | 740.61M | 960.85M | 1,153.07M | 980.51M | 1,042.10M | 1,229.74M | 1,202.91M | 904.62M | 873.95M | 1,011.69M | 948.57M | 754.56M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 980.57M | 783.96M | 737.80M | 1,095.36M | 1,046.54M | 877.78M | 617.60M | 809.39M | 802.30M | 697.55M | 549.50M | 713.41M | 724.92M | 650.87M | 500.92M | 712.99M | 687.33M | 607.54M | 475.96M | 647.77M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.20M | 3.78M | 5.60M | 6.76M | 6.41M | 8.48M | 6.80M | 5.42M | 3.27M | 1.61M | 3.57M | 6.59M | 7.23M | 8.10M | 7.48M | 8.24M | 6.00M | 4.73M | 4.98M | 6.87M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 984.77M | 787.74M | 743.41M | 1,102.12M | 1,052.96M | 886.25M | 624.40M | 814.80M | 805.57M | 699.17M | 553.07M | 720.01M | 732.15M | 658.97M | 508.40M | 721.23M | 693.33M | 612.27M | 480.94M | 654.64M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 540.29M | 368.19M | 416.04M | 576.02M | 490.92M | 425.76M | 398.80M | 425.83M | 334.30M | 316.63M | 352.79M | 410.96M | 393.87M | 337.18M | 388.44M | 388.41M | 386.86M | 354.02M | 380.21M | 374.69M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 486.20M | 532.48M | 547.28M | 654.33M | 615.38M | 581.12M | 574.43M | 534.50M | 486.89M | 428.12M | 375.00M | 334.34M | 290.94M | 308.25M | 332.39M | 366.50M | 335.37M | 313.40M | 341.81M | 392.44M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,026.49M | 900.66M | 963.32M | 1,230.35M | 1,106.30M | 1,006.88M | 973.23M | 960.34M | 821.19M | 744.75M | 727.79M | 745.29M | 684.81M | 645.43M | 720.82M | 754.91M | 722.23M | 667.42M | 722.02M | 767.13M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.70M | 34.04M | 39.83M | 36.73M | 36.24M | 39.96M | 42.52M | 35.69M | 36.49M | 38.42M | 38.47M | 36.04M | 37.95M | 45.84M | 50.01M | 59.32M | 52.41M | 56.71M | 66.52M | 64.24M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,122.50M | 1,922.75M | 2,073.48M | 2,472.42M | 2,376.44M | 2,436.36M | 2,262.11M | 2,267.01M | 2,415.06M | 2,505.12M | 2,502.09M | 2,514.41M | 2,554.03M | 2,613.53M | 2,503.03M | 2,464.39M | 2,367.51M | 2,387.08M | 2,268.65M | 2,269.74M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 329.70M | | | | 355.23M | | | | 400.23M | | | | 430.80M | | | | 475.63M | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.20M | | | | 121.73M | | | | 62.73M | | | | 105.99M | | | | 136.85M | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 163.29M | | | | 171.73M | | | | 185.19M | | | | 200.73M | | | | 223.16M | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 533.19M | 552.91M | 589.02M | 600.88M | 625.16M | 644.01M | 688.98M | 700.15M | 718.01M | 738.69M | 776.58M | 794.56M | 819.50M | 843.08M | 890.74M | 923.02M | 946.04M | 975.90M | 992.58M | 1,005.57M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.90M | 18.93M | 19.31M | 19.39M | 19.89M | 19.55M | 19.90M | 22.27M | 22.76M | 23.65M | 24.84M | 29.12M | 30.34M | 32.70M | 39.14M | 42.04M | 44.32M | 48.49M | 50.54M | 51.30M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 318.11M | 292.32M | 315.04M | 317.63M | 320.53M | 319.18M | 337.32M | 337.47M | 336.50M | 328.22M | 336.31M | 335.60M | 335.45M | 336.09M | 339.84M | 340.25M | 341.58M | 342.14M | 343.92M | 343.84M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.60M | 93.98M | 7.37M | 7.40M | 117.87M | 7.33M | 201.47M | 142.28M | 138.12M | 7.32M | 7.34M | 168.21M | 162.36M | 7.35M | 152.50M | 7.31M | 7.32M | 139.31M | 133.62M | 7.35M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 416.71M | 386.30M | 322.41M | 325.03M | 438.40M | 326.51M | 538.79M | 479.74M | 474.61M | 335.54M | 343.66M | 503.81M | 497.81M | 343.44M | 492.34M | 347.56M | 348.90M | 481.45M | 477.54M | 351.19M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.36M | 2.33M | 3.46M | 3.59M | 3.57M | 3.14M | 3.75M | 4.19M | 4.19M | 3.49M | 4.23M | 3.60M | 3.29M | 4.12M | 5.26M | 4.80M | 5.12M | 5.23M | 8.03M | 9.92M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.63M | 17.59M | 4.56M | 32.54M | 0.73M | 0.73M | 0.23M | 99.52M | 96.08M | 150.35M | 87.44M | 96.98M | 101.29M | 98.76M | 98.41M | 103.66M | 109.08M | 106.71M | 102.43M | 98.70M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,105.78M | 1,091.50M | 734.63M | 1,201.55M | 1,234.38M | 1,302.18M | 897.76M | 1,429.78M | 1,428.88M | 1,498.96M | 967.79M | 1,564.22M | 1,584.46M | 1,604.36M | 1,103.87M | 1,685.89M | 1,729.88M | 1,748.47M | 1,210.80M | 1,762.07M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,228.28M | 3,014.25M | 3,245.27M | 3,673.97M | 3,610.82M | 3,738.55M | 3,672.07M | 3,696.79M | 3,843.94M | 4,004.08M | 4,017.80M | 4,078.64M | 4,138.49M | 4,217.89M | 4,150.94M | 4,150.29M | 4,097.39M | 4,135.55M | 4,022.89M | 4,031.81M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 359.48M | 292.93M | 319.12M | 425.96M | 386.83M | 323.40M | 206.94M | 277.99M | 264.41M | 253.06M | 203.06M | 254.90M | 263.32M | 239.90M | 224.66M | 277.69M | 258.78M | 231.91M | 205.93M | 255.98M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.23M | 10.81M | 17.03M | 61.71M | 11.93M | 4.17M | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 393.71M | 303.75M | 336.15M | 487.67M | 398.76M | 327.58M | 206.94M | 277.99M | 264.41M | 253.06M | 203.06M | 254.90M | 263.32M | 239.90M | 224.66M | 277.69M | 258.78M | 231.91M | 205.93M | 255.98M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 213.66M | 249.24M | 289.20M | 189.51M | 252.72M | 298.38M | 296.12M | 142.60M | 183.91M | 244.21M | 232.33M | 133.51M | 172.79M | 216.80M | 193.44M | 123.59M | 143.69M | 183.62M | 188.35M | 123.39M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.15M | 90.35M | 84.85M | 102.43M | 107.11M | 111.60M | 80.25M | 77.05M | 79.41M | 78.69M | 66.71M | 66.03M | 80.51M | 76.79M | 62.36M | 63.11M | 85.34M | 82.54M | 71.04M | 75.91M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.09M | 42.68M | 42.90M | 40.50M | 41.54M | 2.94M | 3.02M | 2.38M | 1.54M | 42.90M | 44.05M | 43.75M | 44.10M | 4.12M | 4.08M | 5.12M | 5.39M | 0.90M | 6.03M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.51M | 22.24M | 23.16M | 26.02M | 24.90M | 23.77M | 25.58M | 27.84M | 25.89M | 24.33M | 22.98M | 26.52M | 28.02M | 28.44M | 27.87M | 28.05M | 28.18M | 28.77M | 28.00M | 27.62M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.19M | | | 54.68M | | | | 1.85M | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 731.32M | 665.67M | 776.04M | 903.20M | 823.99M | 802.86M | 611.84M | 530.36M | 556.00M | 601.84M | 567.98M | 525.02M | 588.39M | 606.03M | 512.45M | 496.53M | 521.12M | 532.21M | 494.22M | 488.92M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 571.86M | 310.12M | 277.57M | 379.01M | 276.31M | 275.42M | 275.15M | 275.00M | 274.82M | 273.31M | 233.53M | 233.05M | 232.98M | 232.04M | 229.83M | 229.94M | 229.18M | 229.01M | 228.86M | 228.31M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.10M | | | | 14.80M | | | | 15.50M | | | | 16.90M | | | | 17.00M | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.03M | 26.71M | 37.96M | 40.28M | 44.92M | 31.66M | 6.88M | 6.80M | 6.77M | 29.38M | 20.03M | 19.38M | 18.93M | 5.53M | 5.37M | 21.38M | 5.25M | 5.02M | 4.46M | 0.48M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.98M | 39.20M | 60.96M | 61.28M | 63.39M | 62.44M | 51.27M | 51.25M | 51.02M | 50.78M | 45.25M | 44.73M | 44.79M | 44.70M | 31.24M | 30.68M | 30.43M | 30.27M | 83.20M | 83.40M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.56M | 75.55M | 76.63M | 76.97M | 86.46M | 80.90M | 85.42M | 92.18M | 84.19M | 86.57M | 84.89M | 106.23M | 102.87M | 101.74M | 95.09M | 96.22M | 112.86M | 106.10M | 99.08M | 100.97M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.00M | 46.24M | 37.50M | 35.33M | 35.59M | 40.63M | 44.70M | 35.55M | 36.14M | 36.04M | 35.93M | 34.14M | 33.03M | 34.03M | 32.33M | 32.59M | 30.09M | 29.69M | 28.82M | 29.04M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,416.72M | 1,090.54M | 1,191.20M | 1,420.46M | 1,250.16M | 1,221.62M | 1,023.67M | 948.80M | 966.04M | 1,012.49M | 931.64M | 909.02M | 969.03M | 984.51M | 868.62M | 853.36M | 893.58M | 897.59M | 905.37M | 901.60M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,468.72M | 1,136.77M | 1,228.70M | 1,455.79M | 1,285.76M | 1,262.24M | 1,068.37M | 984.35M | 1,002.17M | 1,048.53M | 967.58M | 943.16M | 1,002.05M | 1,018.54M | 900.95M | 885.95M | 923.67M | 927.28M | 934.19M | 930.64M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 571.95M | 310.21M | 320.25M | 421.91M | 316.81M | 316.95M | 278.10M | 278.02M | 277.21M | 274.85M | 276.43M | 277.10M | 276.73M | 276.15M | 233.96M | 234.02M | 234.30M | 234.39M | 229.76M | 234.34M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,759.56M | 1,877.47M | 2,016.57M | 2,218.17M | 2,325.07M | 2,468.74M | 2,596.82M | 2,705.64M | 2,835.00M | 2,919.38M | 3,030.19M | 3,116.09M | 3,117.51M | 3,174.43M | 3,244.62M | 3,237.68M | 3,168.46M | 3,180.45M | 3,062.36M | 3,079.59M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,759.56M | 1,850.77M | 2,016.57M | 2,218.17M | 2,325.07M | 2,437.08M | 2,596.82M | 2,705.64M | 2,835.00M | 2,948.76M | 3,030.19M | 3,116.09M | 3,117.51M | 3,193.82M | 3,244.62M | 3,259.06M | 3,168.46M | 3,180.45M | 3,084.24M | 3,100.69M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,228.28M | 3,014.25M | 3,245.27M | 3,673.97M | 3,610.82M | 3,738.55M | 3,672.07M | 3,696.79M | 3,843.94M | 4,004.08M | 4,017.80M | 4,078.64M | 4,138.49M | 4,217.89M | 4,150.94M | 4,150.29M | 4,097.39M | 4,135.55M | 4,022.89M | 4,031.81M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.46M | 1,552.59M | -5.41M | 1,851.78M | -7.46M | -11.35M | -9.07M | 2,293.03M | 2,408.31M | -5.08M | 2,582.33M | 2,664.08M | 2,670.09M | 2,728.28M | 2,775.28M | 2,772.82M | -1.98M | -1.76M | 2,559.38M | 2,561.23M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.63M | 0.04M | 1.17M | 1.21M | 2.14M | 0.45M | 0.25M | 0.77M | 2.72M | 0.32M | 0.88M | 0.20M | 2.31M | 0.65M | 1.87M | 2.82M | 4.50M | 0.33M |