|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 509.99M | 279.56M | 465.98M | 438.41M | 150.98M | 150.72M | 191.65M | 289.73M | 197.74M | 197.39M | 507.83M | 508.43M | 414.79M | 104.69M | 181.44M | 257.79M | 301.78M | 184.06M | 406.66M | 394.22M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 509.99M | 279.56M | 465.98M | 438.41M | 150.98M | 150.72M | 191.65M | 289.73M | 197.74M | 197.39M | 507.83M | 508.43M | 414.79M | 104.69M | 181.44M | 257.79M | 301.78M | 184.06M | 406.66M | 394.22M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 385.05M | 844.38M | 622.90M | 573.61M | 488.52M | 881.13M | 693.26M | 513.43M | 519.36M | 863.22M | 562.36M | 473.19M | 477.46M | 879.68M | 624.75M | 481.06M | 474.93M | 771.75M | 556.08M | 432.86M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 385.05M | 844.38M | 622.90M | 573.61M | 488.52M | 881.13M | 693.26M | 513.43M | 519.36M | 863.22M | 562.36M | 473.19M | 477.46M | 879.68M | 624.75M | 481.06M | 474.93M | 771.75M | 556.08M | 432.86M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 499.34M | 448.99M | 512.15M | 550.06M | 1,040.81M | 900.99M | 709.35M | 630.31M | 804.86M | 591.53M | 520.43M | 479.67M | 610.49M | 532.46M | 478.09M | 456.48M | 639.76M | 547.09M | 460.03M | 417.86M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.34M | 53.53M | 54.70M | 1.07M | 1.14M | 50.59M | 70.65M | 69.43M | 8.59M | 58.78M | 68.34M | 68.14M | 11.73M | 55.18M | 2.49M | 5.03M | 8.05M | 9.12M | 12.29M | 9.09M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,461.83M | 1,627.46M | 1,652.86M | 1,616.58M | 1,765.41M | 1,984.55M | 1,652.50M | 1,491.76M | 1,602.68M | 1,713.14M | 1,660.32M | 1,548.51M | 1,594.06M | 1,581.22M | 1,335.35M | 1,251.07M | 1,485.02M | 1,558.26M | 1,469.05M | 1,445.53M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.42M | 49.95M | 48.80M | 47.27M | 54.42M | 54.19M | 53.74M | 53.16M | 53.79M | 52.03M | 55.08M | 60.59M | 66.61M | 70.30M | 69.32M | 72.82M | 78.89M | 79.82M | 78.04M | 79.17M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.38M | 61.41M | 65.50M | 89.83M | 26.12M | 25.87M | 24.47M | 27.59M | 27.09M | 24.35M | 22.47M | 22.01M | 21.68M | 109.91M | 105.36M | 111.18M | 116.71M | 117.45M | 110.23M | 108.29M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 262.37M | 265.12M | 262.53M | 261.73M | 304.93M | 303.67M | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 441.79M | 450.25M | 453.33M | 451.97M | 622.18M | 607.53M | 628.16M | 34.13M | 33.61M | 625.53M | 630.33M | 624.98M | 623.52M | 633.51M | 608.91M | 26.48M | 638.54M | 638.58M | 25.56M | 24.49M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 704.16M | 715.37M | 715.86M | 713.69M | 927.11M | 911.19M | 628.16M | 34.13M | 33.61M | 625.53M | 630.33M | 624.98M | 623.52M | 633.51M | 608.91M | 26.48M | 638.54M | 638.58M | 25.56M | 24.49M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.26M | 4.68M | 3.56M | 1.65M | 9.40M | 8.97M | 26.39M | 26.39M | 26.43M | 26.39M | 19.25M | 25.58M | 26.18M | 26.96M | 15.44M | 15.48M | 15.76M | 15.46M | 7.51M | 7.20M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.48M | 60.41M | 54.99M | 54.13M | 55.46M | 54.21M | 52.64M | 52.18M | 56.05M | 53.85M | 45.15M | 44.88M | 131.56M | 47.25M | 66.58M | 66.31M | 65.38M | 64.52M | 23.90M | 23.16M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,091.76M | 1,100.55M | 1,089.67M | 1,101.69M | 1,316.94M | 1,305.68M | 1,059.90M | 1,062.72M | 1,059.37M | 1,036.20M | 1,020.85M | 1,016.88M | 1,102.23M | 1,202.39M | 1,147.88M | 1,164.81M | 1,205.97M | 1,200.45M | 1,141.77M | 1,139.45M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,553.59M | 2,728.02M | 2,742.53M | 2,718.27M | 3,082.35M | 3,290.22M | 2,712.41M | 2,554.48M | 2,662.05M | 2,749.33M | 2,681.16M | 2,565.40M | 2,696.29M | 2,783.61M | 2,483.23M | 2,415.87M | 2,690.98M | 2,758.71M | 2,610.82M | 2,584.99M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 252.31M | 233.89M | 236.92M | 215.49M | 438.17M | 223.15M | 169.51M | 140.06M | 294.29M | 179.40M | 182.53M | 158.65M | 289.77M | 239.88M | 228.15M | 200.72M | 431.03M | 334.28M | 264.00M | 192.28M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.62M | 4.06M | 4.24M | 4.55M | 80.11M | 91.61M | 135.52M | 139.42M | 62.73M | 59.10M | 15.03M | 23.66M | 11.43M | 10.28M | 3.11M | 11.96M | 8.61M | 4.07M | 7.10M | 11.04M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 257.94M | 237.96M | 241.16M | 220.04M | 518.28M | 314.77M | 305.03M | 279.48M | 357.02M | 238.50M | 197.56M | 182.32M | 301.20M | 250.16M | 231.27M | 212.68M | 439.65M | 338.35M | 271.11M | 203.33M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.03M | 141.46M | 50.12M | 94.36M | 130.81M | 150.35M | 16.83M | 99.09M | 146.93M | 153.20M | 140.53M | 103.85M | 132.52M | 160.06M | 30.36M | 100.49M | 115.12M | 152.11M | 138.49M | 117.27M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.67M | 2.23M | 1.98M | 1.36M | 1.54M | 0.93M | 98.75M | 0.86M | 0.43M | 0.33M | 81.33M | 0.14M | 0.73M | 0.57M | 0.49M | 0.70M | 0.42M | 0.42M | 0.38M | 0.38M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.12M | 45.12M | 42.76M | 41.11M | 49.73M | 50.65M | 52.92M | 51.02M | 54.56M | 55.90M | 56.59M | 55.99M | 54.98M | 55.48M | 50.27M | 49.69M | 52.60M | 53.36M | 52.24M | 54.38M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.70M | 38.97M | 9.99M | 17.06M | 12.64M | 26.96M | 14.88M | 8.23M | 8.84M | 46.38M | 14.68M | 5.90M | 4.48M | 45.73M | 10.69M | 10.19M | 3.82M | 34.86M | 7.13M | 13.86M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 485.54M | 547.00M | 510.81M | 451.98M | 769.39M | 643.18M | 579.07M | 508.10M | 624.01M | 602.34M | 493.63M | 408.06M | 546.40M | 600.32M | 510.49M | 433.56M | 672.34M | 668.95M | 545.66M | 454.99M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 512.02M | 513.47M | 515.34M | 516.83M | 495.67M | 787.89M | 483.84M | 403.59M | 403.30M | 402.85M | 402.81M | 402.69M | 402.54M | 213.90M | 3.04M | 6.78M | 6.87M | 6.49M | 4.64M | 4.36M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.96M | 0.76M | 0.47M | 0.46M | 0.21M | 0.04M | -0.85M | -0.94M | -1.15M | -1.41M | -2.28M | -2.53M | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.13M | 21.31M | 40.01M | 38.02M | 36.45M | 34.89M | 44.78M | 45.56M | 45.86M | 44.27M | 42.74M | 48.15M | 48.33M | 51.44M | 48.08M | 50.12M | 54.38M | 54.40M | 61.39M | 60.23M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 147.12M | 147.69M | 142.87M | 139.69M | 179.25M | 185.17M | 204.97M | 202.41M | 192.98M | 183.52M | 178.25M | 168.46M | 163.75M | 246.83M | 221.26M | 220.24M | 227.69M | 221.56M | 220.71M | 223.78M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.20M | 11.56M | 13.12M | 13.00M | 17.40M | 16.79M | 15.14M | 15.32M | 14.93M | 14.54M | 15.76M | 20.69M | 22.63M | 22.39M | 20.88M | 21.08M | 21.18M | 18.19M | 18.09M | 17.50M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,164.81M | 1,229.46M | 1,209.03M | 1,146.52M | 1,480.75M | 1,651.13M | 1,312.67M | 1,159.66M | 1,266.15M | 1,232.98M | 1,117.42M | 1,027.37M | 1,161.02M | 1,112.49M | 782.88M | 710.70M | 961.27M | 951.40M | 832.40M | 743.36M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,172.01M | 1,241.02M | 1,222.14M | 1,159.52M | 1,498.14M | 1,667.92M | 1,327.81M | 1,174.98M | 1,281.08M | 1,247.52M | 1,133.18M | 1,048.05M | 1,183.65M | 1,134.88M | 803.75M | 731.78M | 982.46M | 969.59M | 850.50M | 760.86M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 512.02M | 513.47M | 515.34M | 516.83M | 495.67M | 787.89M | 483.84M | 403.59M | 403.30M | 402.85M | 402.81M | 402.69M | 402.54M | 213.90M | 3.04M | 6.78M | 6.87M | 6.49M | 4.64M | 4.36M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,380.61M | 1,486.24M | 1,519.91M | 1,558.29M | 1,584.00M | 1,622.26M | 1,385.45M | 1,380.45M | 1,382.12M | 1,503.22M | 1,550.26M | 1,519.88M | 1,512.63M | 1,648.73M | 1,679.48M | 1,684.09M | 1,708.52M | 1,789.13M | 1,760.32M | 1,824.12M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,380.61M | 1,486.24M | 1,519.91M | 1,558.29M | 1,584.00M | 1,622.26M | 1,385.45M | 1,380.45M | 1,382.12M | 1,503.22M | 1,550.26M | 1,519.88M | 1,512.63M | 1,648.73M | 1,679.48M | 1,684.09M | 1,708.52M | 1,789.13M | 1,760.32M | 1,824.12M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,553.59M | 2,728.02M | 2,742.53M | 2,718.27M | 3,082.35M | 3,290.22M | 2,712.41M | 2,554.48M | 2,662.05M | 2,749.33M | 2,681.16M | 2,565.40M | 2,696.29M | 2,783.61M | 2,483.23M | 2,415.87M | 2,690.98M | 2,758.71M | 2,610.82M | 2,584.99M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83M | 0.83M | 0.52M | 1.21M | 1.91M | 1.91M | 0.48M | 3.80M | 3.67M | 3.67M | 1.60M | 4.43M | 5.51M | 5.51M | 5.51M | 6.10M | 7.18M | 7.21M | 7.21M | 7.21M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.03M | -11.43M | -14.53M | -18.66M | -16.23M | -42.74M | -11.65M | -6.94M | 1,003.62M | 1,131.26M | -3.21M | -10.09M | 1,190.13M | 3.42M | -25.52M | -9.40M | 23.52M | 22.92M | 23.92M | 1,479.13M |