|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,120.90M | 943.02M | 984.29M | 702.27M | 231.34M | 121.65M | 211.75M | 157.69M | 174.50M | 169.11M | 351.21M | 267.57M | 316.65M | 175.54M | 412.93M | 320.79M | 338.18M | 184.19M | 487.07M | 473.44M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,120.90M | 943.02M | 984.29M | 702.27M | 231.34M | 121.65M | 211.75M | 157.69M | 174.50M | 169.11M | 351.21M | 267.57M | 316.65M | 175.54M | 412.93M | 320.79M | 338.18M | 184.19M | 487.07M | 473.44M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 163.96M | 261.18M | 250.05M | 283.18M | 183.92M | 265.59M | 198.59M | 223.94M | 144.75M | 240.51M | 196.89M | 224.07M | 132.36M | 247.01M | 204.89M | 203.87M | 140.35M | 237.87M | 190.28M | 196.60M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 163.96M | 261.18M | 250.05M | 283.18M | 183.92M | 265.59M | 198.59M | 223.94M | 144.75M | 240.51M | 196.89M | 224.07M | 132.36M | 247.01M | 204.89M | 203.87M | 140.35M | 237.87M | 190.28M | 196.60M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 619.60M | 722.40M | 647.74M | 679.70M | 858.30M | 899.30M | 744.57M | 613.92M | 681.57M | 620.67M | 537.12M | 473.36M | 599.29M | 607.38M | 502.33M | 474.12M | 619.07M | 656.15M | 544.62M | 465.88M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.55M | 56.18M | 16.53M | 51.19M | 68.25M | 59.96M | 33.81M | 47.17M | 56.62M | 37.60M | 29.13M | 51.77M | 54.09M | 41.58M | 13.23M | 50.22M | 60.61M | 55.58M | 60.51M | 75.72M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,971.02M | 1,982.79M | 1,899.72M | 1,698.88M | 1,341.76M | 1,346.53M | 1,188.72M | 1,042.72M | 1,045.37M | 1,067.89M | 1,101.24M | 1,016.79M | 1,102.39M | 1,071.51M | 1,142.67M | 1,049.01M | 1,158.22M | 1,133.78M | 1,270.77M | 1,211.63M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 231.94M | 218.83M | 216.00M | 197.51M | 186.78M | 181.57M | 189.82M | 180.38M | 178.10M | 180.89M | 183.11M | 182.51M | 181.66M | 182.29M | 180.96M | 179.25M | 188.18M | 189.01M | 186.31M | 179.04M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 213.19M | 212.02M | 212.02M | 212.52M | 211.25M | 208.45M | 209.33M | 209.60M | 210.52M | 209.49M | 210.54M | 209.73M | 209.09M | 209.38M | 206.88M | 207.12M | 209.02M | 208.35M | 208.99M | 208.41M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 307.77M | 307.70M | 307.64M | 307.58M | 307.52M | 307.46M | 298.39M | 298.33M | 298.27M | 298.23M | 298.19M | 298.14M | 298.10M | 298.05M | 268.01M | 268.84M | 268.78M | 268.72M | 268.66M | 268.60M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 520.96M | 519.72M | 519.67M | 520.10M | 518.76M | 515.91M | 507.73M | 507.93M | 508.79M | 507.72M | 508.72M | 507.87M | 507.18M | 507.44M | 474.88M | 475.96M | 477.79M | 477.07M | 477.65M | 477.01M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.10M | 28.03M | 30.89M | 29.08M | 31.75M | 30.69M | 30.55M | 27.52M | 27.52M | 29.21M | 29.89M | 29.77M | 29.73M | 32.46M | 33.98M | 36.06M | 38.20M | 37.02M | 18.80M | 18.64M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,344.90M | 1,311.47M | 1,288.28M | 1,249.20M | 1,218.89M | 1,251.42M | 1,250.99M | 1,240.61M | 1,243.10M | 1,251.92M | 1,277.37M | 1,268.73M | 1,253.13M | 1,306.88M | 1,290.49M | 1,282.79M | 1,297.33M | 1,335.66M | 1,294.70M | 1,272.53M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,315.93M | 3,294.26M | 3,188.00M | 2,948.08M | 2,560.65M | 2,597.95M | 2,439.72M | 2,283.33M | 2,288.47M | 2,319.81M | 2,378.61M | 2,285.52M | 2,355.52M | 2,378.39M | 2,433.17M | 2,331.80M | 2,455.55M | 2,469.44M | 2,565.47M | 2,484.16M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 356.83M | 388.73M | 407.04M | 284.03M | 408.01M | 318.03M | 264.08M | 180.18M | 281.33M | 222.21M | 242.15M | 191.41M | 313.80M | 273.91M | 248.20M | 199.06M | 306.40M | 240.24M | 235.70M | 188.69M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 495.74M | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 356.83M | 388.73M | 407.04M | 779.78M | 408.01M | 318.03M | 264.08M | 180.18M | 281.33M | 222.21M | 242.15M | 191.41M | 313.80M | 273.91M | 248.20M | 199.06M | 306.40M | 240.24M | 235.70M | 188.69M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 113.24M | 132.40M | 176.45M | 111.08M | 96.10M | 92.39M | 122.44M | 91.10M | 98.73M | 106.12M | 134.34M | 94.36M | 84.89M | 80.06M | 130.05M | 84.73M | 95.27M | 110.91M | 133.81M | 111.35M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 495.74M | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 158.27M | 153.34M | 133.74M | 133.62M | 129.74M | 141.59M | 142.43M | 139.35M | 137.47M | 135.87M | 135.37M | 133.19M | 128.95M | 130.14M | 130.56M | 125.56M | 124.00M | 150.55M | 136.49M | 133.38M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 628.34M | 674.47M | 717.23M | 1,024.47M | 633.85M | 552.00M | 528.95M | 410.63M | 517.54M | 464.20M | 511.86M | 418.96M | 527.64M | 484.11M | 508.82M | 409.35M | 525.67M | 501.69M | 506.00M | 433.43M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 990.44M | 990.90M | 991.37M | 496.10M | 616.27M | 736.45M | 616.62M | 576.80M | 496.98M | 567.17M | 497.35M | 497.54M | 497.74M | 497.93M | 498.13M | 498.33M | 498.53M | 498.74M | 567.17M | 567.49M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.78M | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.15M | 52.97M | 40.91M | 48.45M | 45.73M | 48.93M | 165.87M | 46.09M | 45.44M | 41.22M | 41.47M | 48.09M | 48.91M | 48.89M | 38.21M | 45.30M | 42.29M | 41.20M | 39.38M | 42.91M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 484.88M | 464.66M | 441.86M | 419.49M | 400.05M | 430.48M | 421.74M | 417.01M | 420.81M | 427.28M | 448.81M | 444.38M | 436.57M | 485.61M | 501.50M | 498.63M | 501.80M | 529.14M | 508.46M | 495.44M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.62M | 56.39M | 46.44M | 44.27M | 43.88M | 41.89M | 34.76M | 34.89M | 32.70M | 34.63M | 33.87M | 35.20M | 32.90M | 32.50M | 31.95M | 32.95M | 33.35M | 34.03M | 19.41M | 16.43M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,161.80M | 2,182.99M | 2,191.37M | 1,988.52M | 1,695.90M | 1,767.86M | 1,608.55M | 1,450.54M | 1,480.76M | 1,499.86M | 1,499.50M | 1,408.96M | 1,510.86M | 1,516.54M | 1,546.66M | 1,451.60M | 1,568.30M | 1,570.77M | 1,621.01M | 1,539.26M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,218.42M | 2,239.38M | 2,237.81M | 2,032.79M | 1,739.78M | 1,809.75M | 1,643.31M | 1,485.43M | 1,513.46M | 1,534.49M | 1,533.36M | 1,444.16M | 1,543.77M | 1,549.05M | 1,578.61M | 1,484.56M | 1,601.65M | 1,604.80M | 1,640.42M | 1,555.70M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 990.44M | 990.90M | 991.37M | 991.85M | 616.27M | 736.45M | 616.62M | 576.80M | 496.98M | 567.17M | 497.35M | 497.54M | 497.74M | 497.93M | 498.13M | 498.33M | 498.53M | 498.74M | 567.17M | 567.49M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,097.50M | 1,054.87M | 950.19M | 915.29M | 820.87M | 788.20M | 796.41M | 797.89M | 775.01M | 785.31M | 845.25M | 841.35M | 811.75M | 829.34M | 854.56M | 847.25M | 853.90M | 864.64M | 925.05M | 928.46M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,097.50M | 1,054.87M | 950.19M | 915.29M | 820.87M | 788.20M | 796.41M | 797.89M | 775.01M | 785.31M | 845.25M | 841.35M | 811.75M | 829.34M | 854.56M | 847.25M | 853.90M | 864.64M | 925.05M | 928.46M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,315.93M | 3,294.26M | 3,188.00M | 2,948.08M | 2,560.65M | 2,597.95M | 2,439.72M | 2,283.33M | 2,288.47M | 2,319.81M | 2,378.61M | 2,285.52M | 2,355.52M | 2,378.39M | 2,433.17M | 2,331.80M | 2,455.55M | 2,469.44M | 2,565.47M | 2,484.16M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -27.26M | 1,087.13M | -28.90M | -26.11M | 852.68M | -40.58M | -34.34M | 827.93M | 799.60M | 814.08M | -23.91M | 866.65M | 844.20M | 861.34M | -43.68M | 880.56M | 871.89M | 874.36M | -24.36M | 934.58M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | 2.97M | 0.79M | 2.07M | 2.94M | 3.75M | 0.14M | 0.59M | 0.39M | 1.45M | 0.11M | 0.35M | 0.27M | 0.82M | | | | 1.02M | |