|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,344.32M | 1,185.38M | 6.58M | 627.05M | 454.99M | 428.58M | 6.58M | 532.44M | 520.97M | 615.86M | 925.36M | 742.33M | 659.91M | 857.80M | 994.70M | 371.09M | 747.62M | 584.08M | 1,232.53M | 747.36M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,344.32M | 1,185.38M | 6.58M | 627.05M | 454.99M | 428.58M | 6.58M | 532.44M | 520.97M | 615.86M | 925.36M | 742.33M | 659.91M | 857.80M | 994.70M | 371.09M | 747.62M | 584.08M | 1,232.53M | 747.36M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.76M | 90.70M | 54.09M | 77.71M | 70.86M | 80.64M | 71.09M | 78.48M | 80.74M | 91.58M | 74.36M | 100.65M | 99.66M | 102.87M | 88.08M | 106.73M | 111.24M | 116.22M | 105.30M | 113.98M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.76M | 90.70M | 54.09M | 77.71M | 70.86M | 80.64M | 71.09M | 78.48M | 80.74M | 91.58M | 74.36M | 100.65M | 99.66M | 102.87M | 88.08M | 106.73M | 111.24M | 116.22M | 105.30M | 113.98M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 828.15M | 1,059.75M | 1,021.01M | 1,257.10M | 1,266.70M | 1,445.09M | 1,181.98M | 1,231.09M | 1,161.52M | 1,329.13M | 1,087.84M | 1,140.80M | 1,222.71M | 1,440.69M | 1,250.78M | 1,315.32M | 1,414.81M | 1,658.43M | 1,311.90M | 1,444.20M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 403.60M | 425.29M | 370.51M | 209.01M | 135.05M | 131.83M | 131.69M | 136.75M | 148.71M | 154.96M | 216.16M | 226.38M | 247.68M | 256.61M | 263.06M | 255.31M | 299.96M | 299.93M | 118.44M | 196.70M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,663.91M | 2,772.07M | 2,547.64M | 2,181.24M | 1,936.10M | 2,099.78M | 2,283.79M | 1,990.46M | 1,917.07M | 2,214.83M | 2,327.02M | 2,238.13M | 2,257.92M | 2,690.42M | 2,628.80M | 2,072.16M | 2,574.05M | 2,662.03M | 2,771.53M | 2,505.16M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,467.40M | 1,499.78M | 1,552.24M | 1,567.40M | 1,609.30M | 1,666.52M | 1,668.01M | 1,678.46M | 1,699.47M | 1,767.63M | 1,880.33M | 1,934.55M | 2,063.82M | 2,109.03M | 2,369.72M | 2,698.79M | 2,836.03M | 2,938.99M | 3,164.22M | 3,262.01M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M | 47.06M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 238.00M | 238.00M | 238.00M | 238.00M | 238.00M | 238.00M | 238.00M | 238.00M | 238.00M | 238.00M | 238.00M | 238.00M | 238.00M | 238.00M | 238.00M | 238.00M | 238.00M | 238.00M | 238.00M | 238.00M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 285.06M | 285.06M | 285.06M | 285.06M | 285.06M | 285.06M | 285.06M | 285.06M | 285.06M | 285.06M | 285.06M | 285.06M | 285.06M | 285.06M | 285.06M | 285.06M | 285.06M | 285.06M | 285.06M | 285.06M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.20M | 4.12M | 3.96M | 3.82M | 3.69M | 3.64M | 3.21M | 3.08M | 2.92M | 2.87M | 2.44M | 2.31M | 2.19M | 2.13M | 2.25M | 2.25M | 2.25M | 2.31M | 2.14M | 2.14M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.94M | 63.02M | 62.14M | 79.07M | 67.27M | 94.89M | 83.60M | 78.56M | 85.42M | 92.73M | 79.22M | 86.04M | 68.27M | 91.59M | 97.73M | 76.37M | 68.91M | 69.51M | 71.32M | 84.97M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,328.59M | 4,505.76M | 4,541.87M | 4,752.24M | 4,797.26M | 5,001.73M | 4,985.81M | 5,013.41M | 4,998.47M | 5,278.87M | 5,379.82M | 5,457.12M | 5,563.51M | 5,752.44M | 6,141.61M | 6,477.73M | 6,735.22M | 6,934.69M | 7,147.52M | 7,272.04M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,992.50M | 7,277.83M | 7,089.51M | 6,933.48M | 6,733.36M | 7,101.51M | 7,269.60M | 7,003.88M | 6,915.54M | 7,493.70M | 7,706.84M | 7,695.25M | 7,821.44M | 8,442.86M | 8,770.41M | 8,549.90M | 9,309.26M | 9,596.72M | 9,919.06M | 9,777.19M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 979.97M | 1,174.25M | 1,080.80M | 962.21M | 800.74M | 953.68M | 955.79M | 829.21M | 773.49M | 939.66M | 956.35M | 929.76M | 1,017.45M | 1,101.92M | 1,038.15M | 914.58M | 1,024.32M | 1,118.35M | 1,019.15M | 1,050.06M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 979.97M | 1,174.25M | 1,080.80M | 962.21M | 800.74M | 953.68M | 955.79M | 829.21M | 773.49M | 939.66M | 956.35M | 929.76M | 1,017.45M | 1,101.92M | 1,038.15M | 914.58M | 1,024.32M | 1,118.35M | 1,019.15M | 1,050.06M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 483.13M | 544.85M | 493.69M | 378.07M | 418.43M | 520.14M | 541.41M | 472.93M | 456.07M | 588.64M | 647.34M | 602.97M | 604.47M | 626.86M | 656.58M | 629.91M | 656.71M | 659.56M | 734.00M | 644.71M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.10M | 14.22M | 14.36M | 14.47M | 14.59M | 13.53M | 13.63M | 13.75M | 13.87M | 13.97M | 13.70M | 168.64M | 167.89M | 170.82M | 170.89M | 14.80M | 19.90M | 19.95M | 70.59M | 20.02M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 326.28M | 346.17M | 358.79M | 374.74M | 375.29M | 391.06M | 401.11M | 402.62M | 400.27M | 412.30M | 411.39M | 395.95M | 388.85M | 401.84M | 406.89M | 397.55M | 392.87M | 405.33M | 425.47M | 437.66M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,803.48M | 2,079.49M | 1,947.65M | 1,729.50M | 1,609.05M | 1,878.41M | 1,911.95M | 1,718.51M | 1,643.70M | 1,954.58M | 2,028.79M | 2,097.32M | 2,178.66M | 2,301.44M | 2,272.51M | 1,956.84M | 2,093.79M | 2,203.20M | 2,249.21M | 2,152.45M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,774.31M | 1,614.64M | 1,541.10M | 1,474.94M | 1,472.20M | 1,464.56M | 1,462.07M | 1,350.42M | 1,347.73M | 1,397.62M | 1,394.94M | 1,236.66M | 1,234.52M | 1,542.71M | 1,539.92M | 1,637.07M | 2,019.41M | 2,015.47M | 2,011.73M | 1,897.34M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 203.96M | 211.71M | 220.02M | 232.86M | 224.62M | 222.55M | 205.99M | 220.61M | 226.42M | 237.91M | 227.59M | 240.61M | 243.27M | 254.01M | 259.26M | 249.76M | 265.60M | 272.24M | 277.77M | 299.59M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,429.32M | 2,560.66M | 2,539.42M | 2,709.02M | 2,724.05M | 2,828.57M | 2,825.29M | 2,842.78M | 2,801.06M | 2,982.55M | 2,984.79M | 3,016.03M | 3,020.56M | 3,124.12M | 3,253.82M | 3,279.93M | 3,406.54M | 3,504.00M | 3,497.34M | 3,516.53M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.74M | 94.51M | 80.90M | 71.01M | 69.56M | 68.69M | 69.39M | 70.08M | 70.77M | 70.57M | 73.79M | 73.21M | 74.09M | 74.09M | 74.40M | 74.10M | 77.10M | 74.30M | 75.74M | 74.72M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,886.76M | 7,183.32M | 7,008.61M | 6,862.47M | 6,663.80M | 7,032.82M | 7,200.21M | 6,933.80M | 6,844.77M | 7,423.13M | 7,633.05M | 7,622.04M | 7,747.34M | 8,368.77M | 8,696.01M | 8,475.79M | 9,232.17M | 9,522.42M | 9,843.32M | 9,702.47M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,992.50M | 7,277.83M | 7,089.51M | 6,933.48M | 6,733.36M | 7,101.51M | 7,269.60M | 7,003.88M | 6,915.54M | 7,493.70M | 7,706.84M | 7,695.25M | 7,821.44M | 8,442.86M | 8,770.41M | 8,549.90M | 9,309.26M | 9,596.72M | 9,919.06M | 9,777.19M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,788.41M | 1,628.87M | 1,555.46M | 1,489.41M | 1,486.78M | 1,478.09M | 1,475.71M | 1,364.17M | 1,361.59M | 1,411.59M | 1,408.64M | 1,405.30M | 1,402.41M | 1,713.54M | 1,710.81M | 1,651.88M | 2,039.31M | 2,035.42M | 2,082.33M | 1,917.36M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 675.70M | 716.81M | 760.42M | 716.16M | 633.88M | 638.73M | 794.90M | 801.47M | 825.86M | 850.48M | 996.93M | 1,031.43M | 1,070.34M | 1,146.49M | 1,370.50M | 1,352.20M | 1,446.82M | 1,527.51M | 1,807.26M | 1,836.57M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,992.50M | 7,277.83M | 7,089.51M | 6,933.48M | 6,733.36M | 7,101.51M | 7,269.60M | 7,003.88M | 6,915.54M | 7,493.70M | 7,706.84M | 7,695.25M | 7,821.44M | 8,442.86M | 8,770.41M | 8,549.90M | 9,309.26M | 9,596.72M | 9,919.06M | 9,777.19M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | 0.37M | 0.19M | 0.37M | 0.47M | 0.46M | -17.02M | 0.47M | 0.23M | 0.58M | -18.44M | -18.81M | -19.08M | -19.30M | -19.52M | -20.06M | -20.17M | -20.39M | -20.62M | -21.05M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 279.04M | 292.66M | -4.44M | 18.46M | 442.43M | 459.21M | 28.75M | 28.87M | 36.15M | 756.61M | 33.53M | 1,062.58M | 1,136.34M | 1,226.93M | 42.52M | 27.01M | 16.84M | 13.85M | 2,097.86M | 22.60M |