|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 460.00M | 460.70M | 425.60M | 378.20M | 360.60M | 345.30M | 642.50M | 539.10M | 681.70M | 453.40M | 366.40M | 359.70M | 352.60M | 344.80M | 381.10M | 340.00M | 234.70M | 223.90M | 264.00M | 223.10M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 460.00M | 460.70M | 425.60M | 378.20M | 360.60M | 345.30M | 642.50M | 539.10M | 681.70M | 453.40M | 366.40M | 359.70M | 352.60M | 344.80M | 381.10M | 340.00M | 234.70M | 223.90M | 264.00M | 223.10M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 844.60M | 921.80M | 580.40M | 1,011.60M | 998.50M | 936.10M | 521.80M | 559.00M | 621.20M | 578.60M | 534.20M | 615.90M | 593.60M | 555.90M | 514.40M | 563.70M | 607.10M | 565.60M | 513.10M | 584.70M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 844.60M | 921.80M | 580.40M | 1,011.60M | 998.50M | 936.10M | 521.80M | 559.00M | 621.20M | 578.60M | 534.20M | 615.90M | 593.60M | 555.90M | 514.40M | 563.70M | 607.10M | 565.60M | 513.10M | 584.70M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 388.00M | 443.90M | 247.30M | 509.50M | 541.40M | 619.90M | 309.40M | 285.00M | 338.70M | 316.50M | 352.40M | 348.10M | 328.90M | 325.90M | 329.20M | 333.90M | 338.20M | 329.70M | 335.10M | 304.60M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.00M | 82.30M | 64.70M | 105.60M | 108.40M | 110.60M | 83.50M | 80.20M | 76.80M | 76.10M | 83.20M | 79.10M | 71.10M | 66.70M | 56.80M | 55.20M | 55.10M | 58.70M | 73.30M | 69.00M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 573.80M | 602.10M | 577.50M | 719.60M | 796.90M | 771.80M | 628.40M | 565.90M | 539.00M | 537.40M | 546.70M | 598.00M | 590.50M | 570.00M | 574.30M | 614.40M | 619.40M | 652.70M | 616.50M | 664.50M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,046.80M | 1,128.30M | 889.50M | 1,334.70M | 1,446.70M | 1,502.30M | 1,021.30M | 931.10M | 954.50M | 930.00M | 982.30M | 1,025.20M | 990.50M | 962.60M | 960.30M | 1,003.50M | 1,012.70M | 1,041.10M | 1,024.90M | 1,038.10M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 197.50M | 215.20M | 135.00M | 232.20M | 258.00M | 223.90M | 274.80M | 272.00M | 186.20M | 187.70M | 162.80M | 171.30M | 145.20M | 155.80M | 151.60M | 154.80M | 152.10M | 179.60M | 172.20M | 177.80M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,548.90M | 2,726.00M | 2,744.50M | 2,956.70M | 3,063.80M | 3,007.60M | 2,460.40M | 2,301.20M | 2,443.60M | 2,149.70M | 2,045.70M | 2,172.10M | 2,081.90M | 2,019.10M | 2,007.40M | 2,062.00M | 2,006.60M | 2,010.20M | 1,974.20M | 2,023.70M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 270.90M | | | | 285.10M | | | | 320.30M | | | | 332.00M | | | | 329.20M | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 141.80M | | | | 225.10M | | | | 383.20M | | | | 357.60M | | | | 156.60M | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.80M | | | | 51.90M | | | | 53.60M | | | | 58.70M | | | | 43.40M | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 918.20M | 934.70M | 670.80M | 1,064.30M | 1,082.80M | 1,097.70M | 783.70M | 805.80M | 866.60M | 929.20M | 975.00M | 982.60M | 976.60M | 981.60M | 999.20M | 992.40M | 994.40M | 815.50M | 805.90M | 804.80M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,470.60M | 2,466.60M | 1,538.90M | 2,487.50M | 2,479.60M | 2,546.20M | 1,640.70M | 1,643.60M | 1,910.70M | 1,904.20M | 1,906.80M | 1,988.70M | 1,994.80M | 2,004.70M | 1,992.00M | 1,996.70M | 2,008.40M | 2,004.00M | 2,006.40M | 2,002.70M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,864.20M | 1,859.10M | 1,238.30M | 1,872.10M | 1,334.60M | 681.50M | 1,316.70M | 1,319.60M | 1,764.00M | 1,400.00M | 95.50M | 519.70M | 1,751.90M | 519.90M | 518.80M | 519.00M | 1,270.30M | 1,249.30M | 519.80M | 1,760.60M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,334.80M | 4,325.70M | 2,777.20M | 4,359.60M | 3,814.20M | 3,227.70M | 2,957.40M | 2,963.20M | 3,674.70M | 3,304.20M | 2,002.30M | 2,508.40M | 3,746.70M | 2,524.60M | 2,510.80M | 2,515.70M | 3,278.70M | 3,253.30M | 2,526.20M | 3,763.30M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 223.90M | | | | 237.10M | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 148.50M | 140.80M | 714.00M | 168.00M | 189.30M | 211.20M | 116.40M | 119.50M | 116.70M | 111.80M | 109.00M | 122.80M | 121.00M | 112.00M | 114.70M | 112.60M | 110.00M | 109.20M | 113.80M | 104.00M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,147.10M | 5,142.80M | 2,702.00M | 5,286.30M | 5,270.30M | 5,408.00M | 3,660.50M | 3,671.50M | 4,429.60M | 4,468.40M | 4,519.30M | 4,619.40M | 4,592.00M | 4,579.30M | 4,554.40M | 4,522.80M | 4,589.10M | 4,508.50M | 4,546.40M | 4,522.10M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7,696.00M | 7,868.80M | 5,446.50M | 8,243.00M | 8,334.10M | 8,415.60M | 6,120.90M | 5,972.70M | 6,873.20M | 6,618.10M | 6,565.00M | 6,791.50M | 6,673.90M | 6,598.40M | 6,561.80M | 6,584.80M | 6,595.70M | 6,518.70M | 6,520.60M | 6,545.80M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 697.50M | 735.70M | 561.00M | 728.10M | 756.30M | 672.60M | 421.60M | 423.70M | 489.50M | 570.40M | 568.10M | 571.40M | 554.40M | 493.30M | 513.90M | 519.70M | 517.60M | 523.20M | 524.60M | 507.30M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 400.00M | | | 600.30M | 599.20M | 599.50M | 599.80M | | | | 499.30M | 499.50M | 499.60M | 499.80M | | | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.80M | | | | 29.40M | | | | 30.30M | | | | 30.90M | | | | 31.20M | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 697.50M | 735.70M | 998.80M | 728.10M | 756.30M | 1,272.90M | 1,050.20M | 1,023.20M | 1,089.30M | 570.40M | 598.40M | 571.40M | 1,053.70M | 992.80M | 1,044.40M | 1,019.50M | 517.60M | 523.20M | 555.80M | 507.30M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 241.70M | | | | 227.60M | | | | 221.20M | | | | 113.90M | | | | 45.60M | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 667.20M | 793.10M | 169.00M | 626.70M | 685.20M | 775.00M | 184.50M | 390.00M | 551.40M | 621.70M | 223.90M | 491.10M | 494.30M | 539.40M | 167.60M | 442.40M | 498.60M | 507.60M | 547.00M | 441.70M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 400.00M | | | 600.30M | 599.20M | 599.50M | 599.80M | | | | 499.30M | 499.50M | 499.60M | 499.80M | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.50M | | | | 24.80M | | | | 31.50M | | | | 26.70M | | | | 25.40M | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,364.70M | 1,528.80M | 1,971.10M | 1,354.80M | 1,441.50M | 2,047.90M | 1,544.70M | 1,413.20M | 1,640.70M | 1,192.10M | 1,200.40M | 1,062.50M | 1,548.00M | 1,532.20M | 1,602.30M | 1,461.90M | 1,016.20M | 1,030.80M | 1,071.60M | 949.00M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,608.30M | 2,629.10M | 2,309.80M | 3,367.90M | 3,357.90M | 2,786.90M | 2,074.30M | 2,074.90M | 2,668.50M | 2,829.30M | 2,670.10M | 3,044.70M | 2,401.70M | 2,277.80M | 2,173.70M | 2,453.70M | 2,812.30M | 2,654.50M | 2,544.90M | 2,713.70M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 152.10M | 132.00M | 80.90M | 77.20M | 74.30M | 62.30M | 79.90M | 66.70M | 66.10M | 59.70M | 47.30M | 43.80M | 41.40M | 40.60M | 32.50M | 31.20M | 30.90M | 30.70M | 23.20M | 22.50M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 148.90M | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 171.90M | 167.20M | 81.70M | 196.40M | 184.20M | 222.70M | 136.90M | 143.00M | 138.20M | 125.50M | 111.30M | 118.60M | 120.60M | 126.20M | 117.40M | 114.60M | 115.80M | 146.60M | 146.90M | 159.20M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 158.40M | 166.90M | 108.80M | 151.10M | 149.80M | 142.40M | 95.40M | 90.00M | 89.00M | 92.10M | 143.30M | 140.50M | 134.30M | 127.80M | 121.60M | 115.90M | 183.30M | 179.60M | 243.80M | 249.20M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 197.10M | 190.20M | 170.20M | 180.80M | 174.00M | 123.30M | 102.80M | 102.40M | 93.60M | 100.40M | 99.20M | 100.60M | 97.30M | 97.90M | 92.30M | 102.90M | 97.00M | 97.50M | 101.60M | 95.30M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,455.40M | 4,624.00M | 4,701.20M | 5,147.40M | 5,207.70M | 5,262.20M | 3,931.20M | 3,787.80M | 4,602.50M | 4,298.70M | 4,172.40M | 4,410.10M | 4,246.00M | 4,104.60M | 4,047.50M | 4,177.30M | 4,158.50M | 4,042.20M | 4,030.40M | 4,093.60M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,652.50M | 4,814.20M | 4,871.40M | 5,328.20M | 5,381.70M | 5,385.50M | 4,034.00M | 3,890.20M | 4,696.10M | 4,399.10M | 4,271.60M | 4,510.70M | 4,343.30M | 4,202.50M | 4,139.80M | 4,280.20M | 4,255.50M | 4,139.70M | 4,132.00M | 4,188.90M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,608.30M | 2,629.10M | 2,709.80M | 3,367.90M | 3,357.90M | 3,387.20M | 2,673.50M | 2,674.40M | 3,268.30M | 2,829.30M | 2,670.10M | 3,044.70M | 2,901.00M | 2,777.30M | 2,673.30M | 2,953.50M | 2,812.30M | 2,654.50M | 2,544.90M | 2,713.70M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,043.50M | 3,054.60M | 3,064.80M | 2,914.80M | 2,952.40M | 3,030.10M | 2,086.90M | 2,082.50M | 2,177.10M | 2,219.00M | 2,293.40M | 2,280.80M | 2,330.60M | 2,395.90M | 2,422.00M | 2,304.60M | 2,340.20M | 2,379.00M | 2,388.60M | 2,356.90M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,043.50M | 3,054.60M | 3,064.80M | 2,914.80M | 2,952.40M | 3,030.10M | 2,086.90M | 2,082.50M | 2,177.10M | 2,219.00M | 2,293.40M | 2,280.80M | 2,330.60M | 2,395.90M | 2,422.00M | 2,304.60M | 2,340.20M | 2,379.00M | 2,388.60M | 2,356.90M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7,696.00M | 7,868.80M | 5,446.50M | 8,243.00M | 8,334.10M | 8,415.60M | 6,120.90M | 5,972.70M | 6,873.20M | 6,618.10M | 6,565.00M | 6,791.50M | 6,673.90M | 6,598.40M | 6,561.80M | 6,584.80M | 6,595.70M | 6,518.70M | 6,520.60M | 6,545.80M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.25M | | | | 58.13M | | | | 60.85M | | | | 0.37M | | | | 0.55M | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,539.30M | -53.80M | -24.60M | 2,989.40M | 3,145.00M | 3,277.00M | 37.40M | 2,402.40M | 2,475.40M | 36.60M | 63.30M | 51.30M | 43.00M | 54.30M | 42.40M | 3,008.60M | 70.30M | 3,119.70M | 3,135.00M | 3,159.20M |