|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 149.80M | 180.00M | 240.60M | 174.40M | 639.70M | 437.60M | 270.30M | 202.80M | 396.90M | 573.30M | 344.50M | 349.70M | 491.70M | 752.10M | 964.10M | 1,074.50M | 923.20M | 305.30M | 409.00M | 503.40M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 149.80M | 180.00M | 240.60M | 174.40M | 639.70M | 437.60M | 270.30M | 202.80M | 396.90M | 573.30M | 344.50M | 349.70M | 491.70M | 752.10M | 964.10M | 1,074.50M | 923.20M | 305.30M | 409.00M | 503.40M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 386.20M | 407.00M | 405.50M | 407.10M | 405.80M | 391.30M | 422.00M | 429.30M | 460.90M | 460.90M | 526.90M | 545.40M | 587.90M | 555.30M | 600.80M | 597.50M | 611.00M | 605.70M | 593.40M | 576.60M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 386.20M | 407.00M | 405.50M | 407.10M | 405.80M | 391.30M | 422.00M | 429.30M | 460.90M | 460.90M | 526.90M | 545.40M | 587.90M | 555.30M | 600.80M | 597.50M | 611.00M | 605.70M | 593.40M | 576.60M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.00M | 117.10M | 116.20M | 122.20M | 141.90M | 145.10M | 149.50M | 146.30M | 150.00M | 139.30M | 137.50M | 137.40M | 140.20M | 140.60M | 140.40M | 140.70M | 134.80M | 145.10M | 143.70M | 139.00M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.30M | 41.10M | 40.00M | 41.30M | 43.50M | 51.60M | 46.80M | 40.80M | 41.80M | 37.30M | 40.20M | 38.40M | 44.20M | 51.50M | 45.40M | 43.00M | 40.20M | 34.40M | 35.00M | 24.00M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 396.50M | 394.50M | 379.20M | 435.30M | 477.60M | 478.60M | 450.30M | 466.20M | 483.60M | 495.10M | 435.60M | 419.60M | 442.90M | 466.40M | 427.50M | 448.20M | 447.40M | 467.90M | 356.10M | 415.40M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 555.80M | 552.70M | 535.40M | 598.80M | 663.00M | 675.30M | 646.60M | 653.30M | 675.40M | 671.70M | 613.30M | 595.40M | 627.30M | 658.50M | 613.30M | 631.90M | 622.40M | 647.40M | 534.80M | 578.40M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.90M | 37.10M | 51.90M | 41.50M | 42.20M | 60.20M | 57.00M | 49.50M | 43.20M | 38.70M | 45.00M | 43.80M | 48.30M | 50.80M | 62.40M | 54.90M | 73.20M | 72.40M | 59.80M | 62.30M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,128.70M | 1,176.80M | 1,233.40M | 1,221.80M | 1,750.70M | 1,564.40M | 1,395.90M | 1,334.90M | 1,576.40M | 1,744.60M | 1,529.70M | 1,534.30M | 1,755.20M | 2,016.70M | 2,240.60M | 2,358.80M | 2,229.80M | 1,630.80M | 1,597.00M | 1,720.70M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 613.00M | 615.80M | 652.70M | 653.20M | 660.60M | 716.30M | 761.10M | 772.20M | 802.40M | 862.40M | 927.70M | 939.20M | 943.60M | 915.30M | 931.70M | 928.90M | 923.50M | 938.10M | 822.80M | 823.90M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.90M | 9.00M | 9.10M | 10.80M | 12.20M | 11.90M | 12.70M | 13.80M | 14.70M | 13.60M | 12.00M | 12.30M | 12.80M | 12.00M | 11.10M | 10.90M | 11.30M | 10.90M | 10.30M | 12.30M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,229.80M | 2,230.60M | 2,274.50M | 43.70M | 43.70M | 43.70M | 2,426.80M | 2,430.30M | 2,430.30M | 2,431.50M | 2,431.50M | 2,431.50M | 2,432.60M | 2,433.30M | 2,433.20M | 2,433.20M | 2,433.20M | 2,641.00M | 2,627.50M | 2,629.40M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,049.20M | 3,018.80M | 11.30M | 30.10M | 30.10M | 30.10M | 3,431.60M | 1,961.50M | 3,369.80M | 3,338.20M | 1,340.40M | 3,271.10M | 3,244.70M | 2,919.70M | 2,888.50M | 1,180.30M | 2,816.20M | 3,545.90M | 2,917.50M | 1,804.70M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,279.00M | 5,249.40M | 2,285.80M | 73.80M | 73.80M | 73.80M | 5,858.40M | 4,391.80M | 5,800.10M | 5,769.70M | 3,771.90M | 5,702.60M | 5,677.30M | 5,353.00M | 5,321.70M | 3,613.50M | 5,249.40M | 6,186.90M | 5,545.00M | 4,434.10M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 337.90M | 331.00M | 332.50M | 316.90M | 316.00M | 320.40M | 317.50M | 314.80M | 317.40M | 311.90M | 366.00M | 373.10M | 373.20M | 369.20M | 378.00M | 364.10M | 374.20M | 377.70M | 343.30M | 343.00M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,239.80M | 6,205.20M | 6,763.10M | 6,719.40M | 6,694.10M | 6,723.40M | 6,949.70M | 6,931.70M | 6,934.60M | 6,957.60M | 7,039.50M | 7,027.20M | 7,006.90M | 6,649.50M | 6,642.50M | 6,597.10M | 6,558.40M | 7,513.60M | 7,315.40M | 7,285.80M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7,368.50M | 7,382.00M | 7,996.50M | 7,941.20M | 8,444.80M | 8,287.80M | 8,345.60M | 8,266.60M | 8,511.00M | 8,702.20M | 8,569.20M | 8,561.50M | 8,762.10M | 8,666.20M | 8,883.10M | 8,955.90M | 8,788.20M | 9,144.40M | 8,912.40M | 9,006.50M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 566.80M | 997.70M | 663.80M | 655.00M | 1,016.40M | 1,032.00M | 666.70M | 1,049.80M | 432.40M | 691.80M | 630.60M | 647.40M | 673.20M | 705.90M | 705.10M | 701.20M | 703.00M | 772.70M | 583.00M | 452.70M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 229.80M | | 3.10M | 3.10M | | 3.30M | 70.60M | 18.70M | 4.00M | 3.80M | 3.90M | 4.00M | 6.10M | 3.40M | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 796.60M | 997.70M | 666.90M | 658.10M | 1,016.40M | 1,035.30M | 737.30M | 1,068.50M | 436.40M | 695.60M | 634.50M | 651.40M | 679.30M | 709.30M | 705.10M | 701.20M | 703.00M | 772.70M | 583.00M | 452.70M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.90M | 170.60M | 201.60M | 170.50M | 174.40M | 52.50M | 436.10M | 47.40M | | | 580.40M | 453.50M | | | 605.50M | 460.00M | | | 583.00M | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.60M | 153.30M | 166.60M | 137.70M | 117.90M | 127.60M | 134.90M | 139.10M | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 200.00M | 279.70M | 252.80M | 103.00M | 699.90M | 3.30M | 74.00M | 18.70M | 4.00M | 3.80M | 3.90M | 4.00M | 6.10M | 3.40M | | | | 170.00M | 178.90M | 197.20M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.50M | 7.40M | 3.30M | 59.70M | 7.20M | 15.30M | 7.00M | 58.40M | 7.70M | 6.90M | 7.20M | 46.20M | 9.60M | 7.70M | 5.30M | 46.80M | 7.40M | 8.70M | 3.40M | 33.60M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,376.10M | 1,584.40M | 2,075.20M | 1,871.60M | 1,726.80M | 1,450.60M | 1,183.80M | 1,126.90M | 1,121.80M | 1,188.40M | 1,422.00M | 1,151.10M | 1,149.70M | 1,246.60M | 1,315.90M | 1,208.00M | 1,208.60M | 1,501.10M | 1,497.70M | 1,413.40M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,513.80M | 1,214.80M | 2,202.20M | 1,611.20M | 2,103.90M | 2,104.40M | 2,599.50M | 2,202.80M | 2,207.60M | 2,401.50M | 2,202.20M | 2,202.80M | 2,207.60M | 2,208.20M | 2,204.60M | 2,205.20M | 2,205.80M | 2,204.50M | 2,205.10M | 2,205.70M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 732.30M | 747.70M | 745.10M | 738.00M | 746.90M | 738.90M | 757.00M | 755.80M | 754.00M | 753.10M | 743.10M | 744.10M | 742.40M | 658.60M | 669.20M | 664.90M | 653.30M | 884.20M | 886.90M | 891.60M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 349.10M | 20.00M | 34.00M | 34.00M | 34.00M | 34.00M | 42.00M | 42.00M | 281.30M | 270.20M | 32.80M | 32.80M | 324.10M | 326.40M | 332.60M | 326.80M | 326.80M | 147.00M | 320.50M | 309.80M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,642.20M | 3,848.40M | 4,729.30M | 4,504.30M | 4,856.40M | 4,566.00M | 4,813.70M | 4,556.90M | 4,318.70M | 4,381.50M | 4,681.00M | 4,428.00M | 4,132.50M | 4,146.10M | 4,189.70M | 4,078.10M | 4,067.70M | 4,774.40M | 4,589.70M | 4,510.70M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,991.30M | 3,868.40M | 4,763.30M | 4,538.30M | 4,890.40M | 4,600.00M | 4,855.70M | 4,598.90M | 4,600.00M | 4,651.70M | 4,713.80M | 4,460.80M | 4,456.60M | 4,472.50M | 4,522.30M | 4,404.90M | 4,394.50M | 4,921.40M | 4,910.20M | 4,820.50M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,713.80M | 1,494.50M | 2,455.00M | 1,714.20M | 2,803.80M | 2,107.70M | 2,673.50M | 2,221.50M | 2,211.60M | 2,405.30M | 2,206.10M | 2,206.80M | 2,213.70M | 2,211.60M | 2,204.60M | 2,205.20M | 2,205.80M | 2,374.50M | 2,384.00M | 2,402.90M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,377.20M | 3,513.60M | 3,233.20M | 3,402.90M | 3,554.40M | 3,687.80M | 3,489.90M | 3,667.70M | 3,911.00M | 4,050.50M | 3,855.40M | 4,100.70M | 4,305.50M | 4,193.70M | 4,360.80M | 4,551.00M | 4,393.70M | 4,223.00M | 4,002.20M | 4,186.00M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,377.20M | 3,513.60M | 3,233.20M | 3,402.90M | 3,554.40M | 3,687.80M | 3,489.90M | 3,667.70M | 3,911.00M | 4,050.50M | 3,855.40M | 4,100.70M | 4,305.50M | 4,193.70M | 4,360.80M | 4,551.00M | 4,393.70M | 4,223.00M | 4,002.20M | 4,186.00M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7,368.50M | 7,382.00M | 7,996.50M | 7,941.20M | 8,444.80M | 8,287.80M | 8,345.60M | 8,266.60M | 8,511.00M | 8,702.20M | 8,569.20M | 8,561.50M | 8,762.10M | 8,666.20M | 8,883.10M | 8,955.90M | 8,788.20M | 9,144.40M | 8,912.40M | 9,006.50M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.50M | | 5.70M | 0.20 | 49.99M | 49.90M | -49.80M | 49.52M | 47.71M | 47.37M | 50.60M | -49.20M | -48.90M | -48.60M | -47.80M | -47.50M | -50.20M | 53.61M | 0.30 | 56.82M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -65.80M | -60.90M | -68.20M | 5,506.70M | 5,630.10M | 5,753.40M | -29.30M | -26.20M | -27.80M | -29.40M | 6,012.30M | 6,170.80M | -29.10M | 6,200.90M | -30.90M | 6,467.20M | 6,585.40M | -20.00M | -19.90M | -16.60M |