|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.20M | 186.88M | 142.31M | 127.08M | 188.80M | 163.24M | 197.65M | 289.78M | 430.17M | 616.22M | 635.27M | 401.26M | 1,699.29M | 1,236.01M | 1,135.82M | 1,151.81M | 1,219.92M | 1,532.47M | 281.92M | 232.95M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 183.64M | 198.77M | 215.04M | 301.21M | 340.05M | 350.19M | 149.06M | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.20M | 186.88M | 142.31M | 127.08M | 188.80M | 163.24M | 197.65M | 289.78M | 430.17M | 616.22M | 635.27M | 584.90M | 1,898.06M | 1,451.05M | 1,437.03M | 1,491.86M | 1,570.11M | 1,681.53M | 281.92M | 232.95M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.37M | 29.24M | 472.27M | 36.84M | 41.59M | 70.17M | 54.63M | 53.57M | 603.73M | 19.50M | 67.53M | 67.10M | 41.81M | 19.80M | 40.69M | 16.20M | 17.20M | 20.00M | 54.89M | 41.40M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.48M | 58.32M | 57.74M | 55.30M | 49.58M | 46.74M | 35.79M | 46.59M | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.85M | 87.56M | 530.01M | 92.14M | 91.17M | 116.91M | 90.42M | 100.17M | 603.73M | 19.50M | 67.53M | 67.10M | 41.81M | 19.80M | 40.69M | 16.20M | 17.20M | 20.00M | 54.89M | 41.40M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 237.82M | 240.50M | 302.85M | 276.28M | 303.54M | 313.70M | 347.55M | 337.31M | 333.87M | 320.40M | 321.93M | 361.09M | 338.25M | 334.68M | 330.39M | 340.21M | 349.17M | 354.86M | 336.40M | 388.74M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.32M | 84.15M | 78.07M | 94.15M | 86.84M | 91.96M | 94.26M | 88.29M | 84.63M | 91.31M | 88.58M | 89.59M | 83.22M | 93.42M | 96.33M | 96.22M | 92.85M | 100.55M | 108.67M | 121.83M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 926.87M | 1,071.62M | 1,076.66M | 1,051.22M | 1,213.20M | 1,230.27M | 1,245.80M | 1,353.63M | 1,548.01M | 1,676.47M | 1,705.13M | 1,714.85M | 3,036.34M | 2,571.13M | 2,547.30M | 2,613.43M | 2,731.24M | 2,847.74M | 1,426.67M | 1,500.41M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,020.29M | 1,009.33M | 1,030.69M | 1,071.73M | 1,081.60M | 1,082.94M | 1,183.73M | 1,170.00M | 1,176.34M | 1,204.84M | 1,320.56M | 1,321.68M | 1,366.05M | 1,454.75M | 1,505.27M | 1,537.55M | 1,552.37M | 1,543.79M | 1,604.61M | 1,626.46M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 165.90M | 165.90M | 165.90M | 165.90M | 165.90M | 165.90M | 165.90M | 165.90M | 165.90M | 165.90M | 165.90M | 165.90M | 165.90M | 165.90M | 165.90M | 165.90M | 165.90M | 165.90M | 165.90M | 165.90M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 841.52M | 835.40M | 836.78M | 860.70M | 854.48M | 848.26M | 842.03M | 8.71M | 829.59M | 823.37M | 7.50M | 7.09M | 6.69M | 6.28M | 5.88M | 5.47M | 5.07M | 4.66M | 4.26M | 761.14M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,007.43M | 1,001.31M | 1,002.68M | 1,026.61M | 1,020.38M | 1,014.16M | 1,007.94M | 174.62M | 995.49M | 989.27M | 173.40M | 173.00M | 172.59M | 172.19M | 171.78M | 171.38M | 170.97M | 170.56M | 170.16M | 927.04M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.10M | 120.23M | 6.88M | 3.02M | 3.04M | 3.04M | 115.89M | 125.31M | 132.02M | 133.96M | 145.21M | 156.14M | 162.28M | 170.30M | 181.05M | 185.53M | 197.56M | 210.08M | 216.43M | 222.25M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,355.43M | 2,348.32M | 2,368.91M | 2,374.71M | 2,368.47M | 2,367.01M | 2,463.74M | 2,446.07M | 2,446.52M | 2,464.81M | 2,583.81M | 2,582.24M | 2,619.73M | 2,701.59M | 2,765.84M | 2,790.30M | 2,810.25M | 2,820.77M | 2,876.32M | 2,892.30M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,282.30M | 3,419.94M | 3,445.57M | 3,425.93M | 3,581.67M | 3,597.28M | 3,709.55M | 3,799.70M | 3,994.54M | 4,141.28M | 4,288.94M | 4,297.09M | 5,656.07M | 5,272.72M | 5,313.14M | 5,403.74M | 5,541.49M | 5,668.51M | 4,303.00M | 4,392.71M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 139.76M | 153.70M | 145.67M | 159.51M | 198.74M | 323.35M | 162.78M | 310.44M | 194.89M | 348.37M | 139.50M | 206.49M | 368.60M | 347.00M | 334.88M | 328.39M | 365.85M | 227.62M | 359.11M | 279.84M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.81M | | | | 154.67M | | | 21.90M | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 139.76M | 153.70M | 145.67M | 159.51M | 198.74M | 323.35M | 195.59M | 310.44M | 194.89M | 348.37M | 294.17M | 206.49M | 368.60M | 368.90M | 334.88M | 328.39M | 365.85M | 227.62M | 359.11M | 279.84M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 223.01M | 96.62M | 4.10M | 230.57M | 3.99M | 121.59M | 200.98M | 5.84M | 77.78M | 218.70M | 146.93M | 254.47M | 87.50M | 276.74M | 246.69M | 266.91M | 82.98M | 135.72M | 154.90M | 70.94M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.00M | 125.00M | | | | | | | | | | 349.70M | 349.78M | 349.86M | 349.94M | 100.00M | 100.00M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.96M | 20.65M | 6.06M | 23.56M | 2.21M | 2.26M | 2.30M | 2.35M | 26.44M | 2.44M | 26.19M | 25.09M | 2.58M | 22.32M | 23.26M | 23.20M | 24.54M | 0.55M | 0.56M | 0.49M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 743.95M | 768.30M | 834.86M | 894.07M | 977.43M | 876.70M | 905.16M | 812.58M | 891.98M | 907.83M | 1,091.33M | 917.88M | 1,539.61M | 1,040.86M | 1,313.17M | 1,290.19M | 1,339.19M | 1,393.65M | 1,128.66M | 1,215.12M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.52M | 66.27M | 65.01M | 9.26M | 8.69M | 8.11M | 7.52M | 6.92M | 6.30M | 5.67M | 5.03M | 4.38M | 3.71M | 3.04M | 2.35M | 1.72M | 1.47M | 1.33M | 1.19M | 1.12M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 778.24M | 793.18M | 723.44M | 598.57M | 598.63M | 598.78M | 598.82M | 598.86M | 598.99M | 599.12M | 599.16M | 599.29M | 1,785.10M | 1,785.78M | 1,436.65M | 1,437.17M | 1,437.81M | 1,438.44M | 2,686.01M | 2,537.15M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 116.45M | 110.58M | 65.16M | 96.40M | 99.49M | 76.38M | 39.18M | 62.85M | 55.78M | 53.29M | 63.83M | 60.78M | 61.89M | 61.62M | 58.50M | 58.91M | 59.10M | 59.34M | 69.30M | 69.85M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 142.60M | 151.56M | 136.43M | 169.83M | 148.15M | 147.98M | 150.22M | 191.20M | 151.63M | 143.91M | 128.44M | 185.00M | 130.66M | 110.51M | 429.37M | 168.22M | 116.94M | 133.47M | 143.74M | 183.10M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 116.04M | 123.63M | 144.09M | 143.37M | 117.06M | 119.62M | 118.76M | 113.04M | 108.50M | 129.65M | 102.27M | 96.98M | 92.25M | 85.86M | 115.62M | 110.72M | 111.75M | 101.61M | 119.49M | 114.11M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 705.01M | 726.29M | 758.61M | 734.34M | 730.53M | 750.81M | 753.36M | 779.99M | 801.64M | 803.55M | 866.50M | 831.60M | 847.65M | 900.08M | 859.56M | 860.60M | 869.55M | 904.75M | 918.75M | 939.80M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,964.79M | 2,013.51M | 1,975.17M | 1,887.95M | 1,949.46M | 1,827.55M | 1,840.80M | 1,785.45M | 1,813.19M | 1,813.40M | 1,986.85M | 1,864.31M | 3,613.23M | 3,087.66M | 3,035.97M | 3,043.73M | 3,041.72M | 3,127.84M | 4,123.97M | 4,096.38M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,669.80M | 2,739.80M | 2,733.78M | 2,622.28M | 2,679.99M | 2,578.36M | 2,594.16M | 2,565.44M | 2,614.83M | 2,616.95M | 2,853.34M | 2,695.91M | 4,460.88M | 3,987.74M | 3,895.53M | 3,904.32M | 3,911.27M | 4,032.59M | 5,042.72M | 5,036.18M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 778.24M | 793.18M | 723.44M | 723.57M | 723.63M | 598.78M | 598.82M | 598.86M | 598.99M | 599.12M | 599.16M | 599.29M | 1,785.10M | 1,785.78M | 1,786.35M | 1,786.95M | 1,787.67M | 1,788.38M | 2,786.01M | 2,637.15M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 612.50M | 680.14M | 711.79M | 803.65M | 901.68M | 1,018.91M | 1,115.39M | 1,234.25M | 1,379.71M | 1,524.33M | 1,435.60M | 1,601.19M | 1,195.19M | 1,284.99M | 1,417.61M | 1,499.41M | 1,630.22M | 1,635.92M | -739.72M | -643.47M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 612.50M | 680.14M | 711.79M | 803.65M | 901.68M | 1,018.91M | 1,115.39M | 1,234.25M | 1,379.71M | 1,524.33M | 1,435.60M | 1,601.19M | 1,195.19M | 1,284.99M | 1,417.61M | 1,499.41M | 1,630.22M | 1,635.92M | -739.72M | -643.47M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,282.30M | 3,419.94M | 3,445.57M | 3,425.93M | 3,581.67M | 3,597.28M | 3,709.55M | 3,799.70M | 3,994.54M | 4,141.28M | 4,288.94M | 4,297.09M | 5,656.07M | 5,272.72M | 5,313.14M | 5,403.74M | 5,541.49M | 5,668.51M | 4,303.00M | 4,392.71M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.63M | 3.06M | 0.63M | 3.06M | 3.06M | 3.06M | 0.63M | 0.63M | 3.06M | 3.06M | 3.06M | 3.06M | 0.63M | 0.63M | 6.28M | 0.63M | 0.29M | | | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -116.40M | 707.72M | -100.46M | 815.53M | -98.83M | 1,029.17M | 1,112.46M | 1,230.59M | -56.28M | 1,435.63M | 1,352.11M | -4.43M | -4.40M | 1,216.23M | 1,395.18M | 1,477.00M | 1,642.59M | 1.90M | -6.00M | -729.13M |