|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 250.50M | 236.20M | 234.20M | 247.90M | 231.50M | 230.10M | 239.80M | 243.60M | 297.50M | 221.30M | 237.10M | 255.50M | 292.20M | 255.80M | 231.80M | 237.80M | 288.10M | 276.80M | 308.60M | 204.70M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 250.50M | 236.20M | 234.20M | 247.90M | 231.50M | 230.10M | 239.80M | 243.60M | 297.50M | 221.30M | 237.10M | 255.50M | 292.20M | 255.80M | 231.80M | 237.80M | 288.10M | 276.80M | 308.60M | 204.70M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 949.40M | 900.20M | 1,071.60M | 1,103.90M | 1,110.60M | 1,013.20M | 1,149.80M | 1,171.60M | 1,171.00M | 1,087.60M | 1,213.20M | 1,204.80M | 1,200.60M | 1,108.60M | 1,278.70M | 1,324.20M | 1,347.30M | 1,245.30M | 1,445.20M | 1,557.40M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 949.40M | 900.20M | 1,071.60M | 1,103.90M | 1,110.60M | 1,013.20M | 1,149.80M | 1,171.60M | 1,171.00M | 1,087.60M | 1,213.20M | 1,204.80M | 1,200.60M | 1,108.60M | 1,278.70M | 1,324.20M | 1,347.30M | 1,245.30M | 1,445.20M | 1,557.40M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,401.10M | 1,523.60M | 1,600.80M | 1,665.20M | 1,678.10M | 1,708.00M | 1,651.90M | 1,565.40M | 1,513.80M | 1,522.70M | 1,496.30M | 1,504.60M | 1,559.50M | 1,645.00M | 1,673.90M | 1,726.30M | 1,722.80M | 1,748.00M | 1,692.50M | 1,735.20M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.70M | 8.50M | 127.40M | 129.20M | 172.20M | 8.10M | | 14.70M | 150.00M | 171.80M | 136.90M | 165.30M | 191.40M | 183.70M | 173.60M | 14.50M | 9.40M | 20.10M | 12.10M | 179.00M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,770.30M | 2,856.60M | 3,034.00M | 3,152.70M | 3,195.60M | 3,124.80M | 3,161.50M | 3,137.00M | 3,147.60M | 3,020.90M | 3,083.50M | 3,146.70M | 3,260.50M | 3,211.90M | 3,358.00M | 3,461.70M | 3,546.10M | 3,472.10M | 3,619.80M | 3,685.50M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,019.20M | 1,019.20M | 1,008.40M | 1,008.70M | 1,008.50M | 1,010.00M | 1,003.50M | 1,010.30M | 1,011.70M | 1,011.10M | 1,013.00M | 1,025.80M | 1,044.20M | 1,056.60M | 1,075.80M | 1,101.00M | 1,112.60M | 1,131.60M | 1,140.30M | 1,158.00M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 183.30M | 180.90M | 178.30M | 176.10M | 173.50M | 170.80M | 168.20M | 165.80M | 163.30M | 160.70M | 158.10M | 155.50M | 153.00M | 150.30M | 147.70M | 145.20M | 142.60M | 140.20M | 137.40M | 136.70M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,452.20M | 1,442.40M | 1,432.70M | 1,439.60M | 1,431.80M | 1,423.80M | 1,415.50M | 1,439.80M | 1,449.00M | 1,442.00M | 1,449.20M | 1,456.80M | 1,477.90M | 1,486.10M | 1,512.90M | 1,554.50M | 1,570.20M | 1,580.80M | 1,590.00M | 1,608.00M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,222.50M | 4,299.00M | 4,466.70M | 4,592.30M | 4,627.40M | 4,548.60M | 4,577.00M | 4,576.80M | 4,596.60M | 4,462.90M | 4,532.70M | 4,603.50M | 4,738.40M | 4,698.00M | 4,870.90M | 5,016.20M | 5,116.30M | 5,052.90M | 5,209.80M | 5,293.50M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 256.90M | 233.10M | 289.90M | 291.80M | 277.20M | 255.00M | 266.80M | 262.00M | 275.10M | 264.10M | 276.00M | 292.60M | 301.70M | 287.70M | 341.10M | 319.30M | 344.80M | 316.80M | 363.20M | 399.80M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 256.90M | 233.10M | 289.90M | 291.80M | 277.20M | 255.00M | 266.80M | 262.00M | 275.10M | 264.10M | 276.00M | 292.60M | 301.70M | 287.70M | 341.10M | 319.30M | 344.80M | 316.80M | 363.20M | 399.80M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 278.00M | 298.30M | 268.20M | 268.70M | 282.40M | 241.10M | 229.20M | 229.50M | 235.80M | 241.00M | 207.50M | 216.20M | 225.70M | 225.60M | 215.70M | 257.10M | 261.10M | 264.70M | 242.60M | 288.70M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.00M | 60.00M | 35.00M | 195.00M | 150.30M | 201.80M | 200.00M | 150.00M | 60.00M | 60.00M | | 110.00M | 115.00M | 75.00M | 75.00M | 130.00M | 95.00M | 25.00M | 25.00M | 70.00M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.60M | 90.80M | 91.30M | 93.50M | 92.70M | 91.90M | 91.40M | 95.10M | 97.00M | 96.20M | 97.40M | 98.20M | 99.20M | 98.80M | 101.40M | 106.10M | 106.80M | 106.10M | 106.10M | 107.00M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.10M | | | | 75.80M | | | | 57.00M | | | | 52.00M | 7.80M | 25.00M | 3.00M | 87.20M | 16.20M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 662.50M | 682.20M | 745.50M | 849.00M | 802.60M | 789.80M | 863.20M | 736.60M | 667.90M | 661.30M | 637.90M | 717.00M | 741.60M | 687.10M | 785.20M | 820.30M | 832.70M | 715.60M | 824.10M | 881.80M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 365.00M | 390.00M | 330.00M | 310.00M | 555.00M | 555.00M | 200.00M | 200.00M | 260.00M | 260.00M | 200.00M | 125.00M | 125.00M | 125.00M | 200.00M | 100.00M | 195.00M | 125.00M | 100.00M | 50.00M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.60M | 88.60M | 89.60M | 89.10M | 92.90M | 83.70M | 84.00M | 84.30M | 79.30M | 73.00M | 73.80M | 74.20M | 75.80M | 68.90M | 69.60M | 70.30M | 62.80M | 67.40M | 65.50M | 65.70M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 160.70M | 156.00M | 159.60M | 165.50M | 161.20M | 155.20M | 156.70M | 173.30M | 181.90M | 178.80M | 186.00M | 183.00M | 187.60M | 186.60M | 194.40M | 209.10M | 215.50M | 210.80M | 214.40M | 214.50M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.80M | 3.50M | 2.50M | 1.80M | 0.90M | 1.00M | 5.80M | 8.70M | 11.00M | 14.10M | 6.40M | 9.10M | 10.80M | 15.50M | 16.40M | 12.70M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,299.00M | | | 4,622.60M | 4,545.10M | 4,574.50M | 4,575.00M | 4,595.70M | 4,461.90M | 4,526.90M | 4,594.80M | 4,727.40M | 4,683.90M | 4,864.50M | 5,007.10M | 5,105.50M | 5,037.40M | 5,193.40M | 5,280.80M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,222.50M | 4,299.00M | 4,466.70M | 4,592.30M | 4,627.40M | 4,548.60M | 4,577.00M | 4,576.80M | 4,596.60M | 4,462.90M | 4,532.70M | 4,603.50M | 4,738.40M | 4,698.00M | 4,870.90M | 5,016.20M | 5,116.30M | 5,052.90M | 5,209.80M | 5,293.50M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 400.00M | 450.00M | 365.00M | 505.00M | 705.30M | 756.80M | 400.00M | 350.00M | 320.00M | 320.00M | 200.00M | 235.00M | 240.00M | 200.00M | 275.00M | 230.00M | 290.00M | 150.00M | 125.00M | 120.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,964.70M | -30.70M | 3,063.00M | 55.70M | 3,161.20M | -64.80M | 11.40M | -56.90M | 3,466.60M | 3,348.80M | 53.00M | 57.80M | 3,597.40M | -91.50M | 96.10M | 3,807.40M | 3,894.50M | 3,943.60M | 105.30M | 4,068.80M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,222.50M | 4,299.00M | 4,466.70M | 4,592.30M | 4,627.40M | 4,548.60M | 4,577.00M | 4,576.80M | 4,596.60M | 4,462.90M | 4,532.70M | 4,603.50M | 4,738.40M | 4,698.00M | 4,870.90M | 5,016.20M | 5,116.30M | 5,052.90M | 5,209.80M | 5,293.50M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,900.80M | -30.70M | -28.40M | 3,171.60M | -87.10M | -64.80M | -60.50M | -56.90M | -71.50M | 3,356.90M | -66.70M | -74.50M | -57.10M | -91.50M | -82.70M | 3,743.30M | -56.20M | 3,867.70M | -59.20M | -62.70M |