|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 390.09M | 423.73M | 147.34M | 206.02M | 467.14M | 229.91M | 132.72M | 137.37M | 192.77M | 161.53M | 200.99M | 249.35M | 218.32M | 214.18M | 281.28M | 187.46M | 223.53M | 300.01M | 341.41M | 265.53M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.52M | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 390.09M | 423.73M | 147.34M | 206.02M | 467.14M | 235.43M | 132.72M | 137.37M | 192.77M | 161.53M | 200.99M | 249.35M | 218.32M | 214.18M | 281.28M | 187.46M | 223.53M | 300.01M | 341.41M | 265.53M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 480.89M | 510.67M | 546.47M | 609.87M | 692.29M | 569.47M | 522.46M | 490.38M | 540.33M | 589.23M | 537.32M | 520.73M | 610.32M | 658.65M | 612.11M | 590.12M | 648.74M | 680.08M | 602.74M | 626.58M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.00M | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 480.89M | 510.67M | 546.47M | 609.87M | 692.29M | 569.47M | 522.46M | 490.38M | 540.33M | 589.23M | 537.32M | 520.73M | 610.32M | 658.65M | 612.11M | 590.12M | 648.74M | 680.08M | 704.74M | 626.58M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 476.59M | 623.59M | 727.16M | 771.97M | 766.24M | 819.61M | 798.34M | 825.49M | 818.87M | 766.83M | 677.43M | 683.14M | 661.59M | 644.97M | 611.74M | 597.64M | 675.55M | 766.33M | 705.61M | 675.08M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.06M | 8.81M | 10.76M | 13.32M | 14.03M | 17.36M | 14.90M | 11.53M | 14.92M | 14.37M | 10.88M | 7.61M | 8.21M | 9.40M | 6.81M | 8.51M | 10.88M | 11.82M | 12.59M | 12.73M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 291.21M | 302.55M | 351.79M | 451.49M | 460.25M | 587.72M | 592.14M | 601.28M | 602.83M | 529.94M | 479.18M | 491.60M | 482.33M | 441.38M | 413.10M | 488.93M | 567.70M | 551.53M | 530.66M | 563.99M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 772.86M | 934.95M | 1,089.70M | 1,236.77M | 1,240.52M | 1,424.69M | 1,405.38M | 1,438.30M | 1,436.62M | 1,311.13M | 1,167.48M | 1,182.35M | 1,152.13M | 1,095.76M | 1,031.65M | 1,095.08M | 1,254.13M | 1,329.69M | 1,248.87M | 1,251.79M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.70M | 54.23M | 64.95M | 72.74M | 91.36M | 116.14M | 121.78M | 119.73M | 103.33M | 105.17M | 91.90M | 101.48M | 74.89M | 104.79M | 107.14M | 115.87M | 119.29M | 192.34M | 269.46M | 305.06M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,692.53M | 1,923.57M | 1,848.46M | 2,125.40M | 2,491.31M | 2,313.27M | 2,182.35M | 2,185.77M | 2,273.05M | 2,167.05M | 1,997.69M | 2,053.91M | 2,055.66M | 2,073.38M | 2,032.17M | 1,988.54M | 2,245.69M | 2,502.11M | 2,462.48M | 2,448.97M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 392.52M | 412.71M | 440.85M | 443.48M | 446.01M | 450.13M | 467.60M | 490.14M | 505.03M | 511.89M | 598.58M | 605.47M | 622.95M | 639.73M | 690.02M | 709.53M | 766.75M | 778.59M | 813.61M | 819.62M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,109.91M | 1,174.32M | 1,409.67M | 1,412.19M | 1,388.05M | 1,359.59M | 1,400.88M | 1,426.33M | 1,430.28M | 1,417.56M | 1,432.38M | 1,429.49M | 1,432.93M | 1,454.17M | 1,944.07M | 1,442.57M | 1,468.79M | 1,465.10M | 1,467.09M | 1,486.81M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.29M | 14.70M | 66.44M | 56.25M | 51.73M | 44.21M | 1,472.15M | 37.63M | 34.52M | 30.32M | 717.75M | 23.96M | 21.96M | 21.42M | 631.25M | 17.62M | 15.07M | 12.71M | 10.01M | 7.80M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,120.20M | 1,189.02M | 1,476.11M | 1,468.43M | 1,439.78M | 1,403.80M | 2,873.03M | 1,463.96M | 1,464.80M | 1,447.88M | 2,150.14M | 1,453.45M | 1,454.90M | 1,475.59M | 2,575.31M | 1,460.19M | 1,483.87M | 1,477.81M | 1,477.11M | 1,494.60M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.25M | 3.81M | 15.74M | 11.78M | 14.09M | 16.27M | 12.75M | 8.32M | 13.95M | 17.14M | 15.53M | 16.04M | 17.40M | 12.18M | 24.13M | 31.32M | 42.20M | 20.11M | 41.95M | 38.21M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,014.39M | 2,176.86M | 3,029.32M | 3,026.13M | 2,981.64M | 2,933.02M | 2,987.11M | 3,025.36M | 3,048.92M | 2,999.29M | 3,095.62M | 3,075.61M | 3,062.91M | 3,113.56M | 3,077.16M | 3,071.91M | 3,143.11M | 3,095.99M | 3,111.20M | 3,144.30M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,706.93M | 4,100.43M | 4,877.78M | 5,151.53M | 5,472.95M | 5,246.29M | 5,169.46M | 5,211.13M | 5,321.97M | 5,166.34M | 5,093.31M | 5,129.52M | 5,118.57M | 5,186.94M | 5,109.33M | 5,060.45M | 5,388.80M | 5,598.10M | 5,573.68M | 5,593.26M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 526.38M | 611.18M | 674.21M | 697.49M | 614.01M | 523.55M | 446.05M | 426.19M | 454.73M | 394.17M | 340.72M | 381.35M | 406.30M | 424.81M | 458.69M | 439.70M | 596.27M | 620.72M | 436.58M | 462.82M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.76M | 61.47M | 72.03M | 85.00M | 77.51M | 64.59M | 48.99M | 64.09M | 77.89M | 74.35M | 81.77M | 78.09M | 66.41M | 65.54M | 55.85M | 56.53M | 54.26M | 46.05M | 50.62M | 43.95M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 550.13M | 672.65M | 746.24M | 782.48M | 691.52M | 588.14M | 495.04M | 490.28M | 532.62M | 468.51M | 422.49M | 459.44M | 472.70M | 490.35M | 514.54M | 496.23M | 650.53M | 666.76M | 487.20M | 506.77M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.49M | 69.88M | 59.05M | 50.44M | 61.25M | 100.45M | 45.74M | 48.09M | 74.03M | 56.45M | 54.97M | 46.20M | 61.43M | 78.21M | 81.48M | 50.42M | 54.96M | 44.69M | 69.85M | 55.57M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 214.39M | 270.54M | 272.62M | 415.95M | 415.73M | 354.05M | 349.39M | 273.04M | 254.70M | 267.22M | 292.12M | 287.03M | 269.25M | 291.36M | 313.40M | 332.47M | 291.33M | 349.48M | 591.39M | 577.43M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.23M | 4.95M | 72.03M | 85.00M | 3.67M | 8.06M | 10.08M | 18.03M | 22.07M | 37.34M | 45.90M | 78.09M | 66.41M | 99.18M | 67.60M | 56.53M | 75.59M | 46.05M | 50.62M | 26.39M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.65M | | | | 3.79M | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.55M | | | 17.87M | 19.17M | 14.43M | 20.00M | 19.88M | 113.90M | 29.42M | 23.78M | 58.90M | 151.26M | 137.44M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 836.25M | 1,018.01M | 1,155.91M | 1,253.16M | 1,172.18M | 1,105.13M | 992.04M | 910.34M | 936.83M | 900.09M | 880.77M | 897.90M | 912.56M | 1,019.47M | 1,033.15M | 1,007.59M | 1,121.28M | 1,146.32M | 1,215.35M | 1,207.78M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 842.61M | 843.43M | 902.09M | 1,002.68M | 1,286.50M | 1,282.86M | 1,369.09M | 1,527.36M | 1,523.31M | 1,465.14M | 1,447.55M | 1,439.74M | 1,444.70M | 1,360.64M | 1,210.78M | 1,195.86M | 1,292.81M | 1,356.97M | 1,260.26M | 1,253.54M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 143.73M | | | 160.26M | 167.01M | 172.50M | 176.02M | 186.47M | 193.26M | 200.05M | 200.46M | 208.94M | 232.92M | 236.50M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.24M | 44.70M | 58.05M | 71.51M | 82.83M | 86.94M | 1.87M | 3.81M | 5.69M | 5.64M | 2.82M | 9.12M | | | 3.17M | 3.80M | 4.67M | 0.93M | 0.74M | 0.01M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 158.52M | 175.66M | 205.96M | 163.84M | 151.64M | 131.98M | 125.69M | 110.45M | 114.99M | 113.39M | 90.01M | 84.92M | 70.89M | 62.26M | 33.19M | 33.71M | 34.72M | 62.09M | 60.91M | 56.79M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 176.37M | 236.34M | 341.68M | 351.72M | 360.04M | 319.79M | 169.19M | 317.80M | 319.40M | 155.33M | 158.35M | 155.03M | 141.88M | 145.64M | 29.17M | 150.22M | 164.34M | 173.95M | 165.20M | 163.35M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,013.74M | 2,273.45M | 2,605.64M | 2,771.41M | 2,970.36M | 2,839.75M | 2,799.74M | 2,865.94M | 2,894.53M | 2,794.22M | 2,743.69M | 2,750.09M | 2,746.05M | 2,774.48M | 2,611.89M | 2,587.43M | 2,813.61M | 2,948.27M | 2,934.63M | 2,917.96M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 846.84M | 848.37M | 974.13M | 1,087.68M | 1,290.17M | 1,290.91M | 1,379.17M | 1,545.38M | 1,545.38M | 1,502.48M | 1,493.45M | 1,517.82M | 1,511.10M | 1,459.81M | 1,278.37M | 1,252.39M | 1,368.40M | 1,403.02M | 1,310.87M | 1,279.93M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,655.94M | 1,782.28M | 2,214.09M | 2,308.61M | 2,419.76M | 2,319.61M | 2,259.26M | 2,341.38M | 2,421.76M | 2,366.49M | 2,343.07M | 2,370.31M | 2,372.52M | 2,412.46M | 2,497.44M | 2,473.03M | 2,575.19M | 2,643.75M | 2,638.30M | 2,674.70M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,655.94M | 1,782.28M | 2,214.09M | 2,308.61M | 2,419.76M | 2,319.61M | 2,259.26M | 2,341.38M | 2,421.76M | 2,366.49M | 2,343.07M | 2,370.31M | 2,372.52M | 2,412.46M | 2,497.44M | 2,473.03M | 2,575.19M | 2,648.90M | 2,632.42M | 2,674.69M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,706.93M | 4,100.43M | 4,877.78M | 5,151.53M | 5,472.95M | 5,246.29M | 5,169.46M | 5,211.13M | 5,321.97M | 5,166.34M | 5,093.31M | 5,129.52M | 5,118.57M | 5,186.94M | 5,109.33M | 5,060.45M | 5,388.80M | 5,598.10M | 5,573.68M | 5,593.26M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 279.00 | 397.00 | 0.37M | | | 0.54M | -11.28M | 10.86M | 10.86M | 0.88M | 0.63M | -13.09M | -13.45M | 0.69M | -14.17M | 0.72M | -15.35M | 15.37M | 15.37M | 15.46M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,710.46M | 1,834.48M | 1,965.96M | -46.40M | 2,210.58M | 2,263.63M | -65.10M | 2,319.64M | -16.22M | 2,423.35M | -15.14M | 2,542.86M | 2,601.97M | 2,715.72M | 2,844.30M | 2,888.14M | 2,961.86M | 3,028.02M | 0.87M | -17.53M |