|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,750.33M | 1,497.72M | 1,137.30M | 1,364.41M | 1,328.72M | 1,106.66M | 868.50M | 1,036.13M | 1,149.02M | 1,251.09M | 1,163.90M | 1,412.65M | 1,520.84M | 1,534.38M | 1,363.28M | 1,502.83M | 1,503.20M | 1,487.82M | 1,375.81M | 1,817.82M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,750.33M | 1,497.72M | 1,137.30M | 1,364.41M | 1,328.72M | 1,106.66M | 868.50M | 1,036.13M | 1,149.02M | 1,251.09M | 1,163.90M | 1,412.65M | 1,520.84M | 1,534.38M | 1,363.28M | 1,502.83M | 1,503.20M | 1,487.82M | 1,375.81M | 1,817.82M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 867.87M | 545.91M | 1,034.73M | 1,189.21M | 675.60M | 706.89M | 1,014.93M | 802.43M | 630.38M | 562.60M | 656.89M | 685.78M | 541.72M | 814.13M | 862.49M | 966.88M | 454.55M | 636.52M | 1,017.82M | 1,136.98M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 867.87M | 545.91M | 1,034.73M | 1,189.21M | 675.60M | 706.89M | 1,014.93M | 802.43M | 630.38M | 562.60M | 656.89M | 685.78M | 541.72M | 814.13M | 862.49M | 966.88M | 454.55M | 636.52M | 1,017.82M | 1,136.98M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 146.89M | 166.48M | 205.99M | 209.65M | 226.16M | 243.78M | 225.01M | 202.80M | 171.79M | 136.92M | 92.08M | 71.97M | 65.21M | 54.11M | 55.63M | 43.11M | 48.70M | 47.12M | 38.23M | 47.37M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 514.23M | 612.12M | 621.72M | 624.89M | 706.97M | 673.58M | 654.97M | 594.90M | 511.10M | 435.42M | 440.86M | 375.29M | 357.30M | 405.47M | 464.86M | 440.46M | 455.05M | 452.65M | 479.44M | 402.18M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 661.12M | 778.60M | 827.71M | 834.53M | 933.12M | 917.36M | 879.98M | 797.70M | 682.89M | 572.34M | 532.94M | 447.26M | 422.51M | 459.58M | 520.49M | 483.57M | 503.75M | 499.77M | 517.67M | 449.54M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 135.65M | 158.13M | 166.73M | 145.00M | 135.48M | 126.69M | 136.92M | 125.09M | 142.88M | 111.57M | 138.48M | 150.75M | 146.27M | 141.41M | 146.51M | 139.52M | 131.21M | 154.11M | 152.38M | 166.99M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,159.32M | 2,980.35M | 2,859.81M | 3,189.78M | 3,072.92M | 2,857.59M | 2,658.14M | 2,761.35M | 2,605.17M | 2,497.60M | 2,492.22M | 2,696.44M | 2,631.34M | 2,726.63M | 2,659.56M | 2,774.15M | 2,592.71M | 2,778.22M | 2,749.75M | 3,117.48M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.06M | 114.69M | 111.62M | 109.60M | 109.81M | 112.24M | 113.33M | 118.18M | 121.50M | 126.97M | 122.03M | 119.20M | 116.59M | 113.27M | 112.36M | 109.55M | 113.86M | 116.10M | 118.22M | 115.36M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 429.60M | 449.73M | 449.36M | 448.73M | 448.18M | 451.21M | 449.89M | 454.47M | 454.61M | 453.92M | 461.40M | 463.98M | 461.98M | 462.00M | 463.71M | 461.18M | 463.23M | 465.79M | 465.75M | 466.58M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.15M | 112.23M | 103.50M | 89.88M | 83.78M | 79.82M | 73.50M | 69.36M | 63.17M | 57.23M | 58.08M | 53.72M | 44.60M | 39.49M | 34.81M | 29.16M | 24.63M | 20.32M | 16.31M | 13.89M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 544.75M | 561.96M | 552.86M | 538.61M | 531.95M | 531.03M | 523.39M | 523.84M | 517.78M | 511.15M | 519.48M | 517.70M | 506.58M | 501.49M | 498.52M | 490.34M | 487.86M | 486.11M | 482.06M | 480.47M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 324.25M | 338.49M | 331.87M | 323.61M | 320.72M | 328.86M | 350.05M | 335.88M | 316.29M | 304.16M | 291.30M | 326.59M | 350.19M | 343.53M | 374.06M | 357.51M | 344.08M | 362.52M | 357.20M | 382.38M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 983.06M | 1,015.14M | 996.35M | 971.82M | 962.48M | 972.12M | 986.76M | 977.90M | 955.58M | 942.28M | 932.81M | 963.50M | 973.36M | 958.29M | 984.93M | 957.41M | 945.79M | 964.74M | 957.47M | 978.21M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,142.38M | 3,995.49M | 3,856.16M | 4,161.60M | 4,035.41M | 3,829.71M | 3,644.90M | 3,739.25M | 3,560.75M | 3,439.88M | 3,425.03M | 3,659.94M | 3,604.70M | 3,684.92M | 3,644.49M | 3,731.56M | 3,538.50M | 3,742.96M | 3,707.22M | 4,095.69M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 823.23M | 709.74M | 660.72M | 738.99M | 636.31M | 558.98M | 546.56M | 491.49M | 406.97M | 386.60M | 492.90M | 527.99M | 448.63M | 554.30M | 555.49M | 578.95M | 414.59M | 549.94M | 583.31M | 590.42M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 823.23M | 709.74M | 660.72M | 738.99M | 636.31M | 558.98M | 546.56M | 491.49M | 406.97M | 386.60M | 492.90M | 527.99M | 448.63M | 554.30M | 555.49M | 578.95M | 414.59M | 549.94M | 583.31M | 590.42M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 858.62M | 702.59M | 709.88M | 813.68M | 784.85M | 693.78M | 663.62M | 705.57M | 643.14M | 570.54M | 594.04M | 673.43M | 637.26M | 586.18M | 646.83M | 715.27M | 686.50M | 672.79M | 698.05M | 817.92M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,681.85M | 1,412.33M | 1,370.60M | 1,552.68M | 1,421.15M | 1,252.77M | 1,210.18M | 1,197.06M | 1,050.11M | 957.14M | 1,086.95M | 1,201.42M | 1,085.89M | 1,140.48M | 1,202.32M | 1,294.22M | 1,101.09M | 1,222.72M | 1,281.36M | 1,408.35M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.40M | 147.70M | 67.65M | 155.37M | 132.13M | 82.89M | 168.70M | 165.91M | 146.69M | 148.74M | 146.58M | 111.92M | 172.59M | 179.12M | 204.50M | 205.03M | 88.48M | 97.07M | 103.21M | 238.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,877.19M | 1,475.30M | 1,525.83M | 1,638.29M | 1,504.53M | 1,384.47M | 1,307.63M | 1,314.66M | 1,156.50M | 1,065.07M | 1,201.18M | 1,357.91M | 1,198.46M | 1,256.86M | 1,328.10M | 1,423.71M | 1,322.60M | 1,458.64M | 1,521.01M | 1,521.97M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,880.59M | 1,623.00M | 1,593.48M | 1,793.65M | 1,636.67M | 1,467.35M | 1,476.34M | 1,480.58M | 1,303.19M | 1,213.81M | 1,347.77M | 1,469.84M | 1,371.05M | 1,435.98M | 1,532.60M | 1,628.74M | 1,411.08M | 1,555.71M | 1,624.21M | 1,759.97M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,261.79M | 2,372.49M | 2,262.68M | 2,367.94M | 2,398.74M | 2,362.36M | 2,168.56M | 2,258.67M | 2,257.56M | 2,226.07M | 2,077.26M | 2,190.10M | 2,233.65M | 2,248.93M | 2,111.89M | 2,102.82M | 2,127.42M | 2,187.25M | 2,083.01M | 2,335.72M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,261.79M | 2,372.49M | 2,262.68M | 2,367.94M | 2,398.74M | 2,362.36M | 2,168.56M | 2,258.67M | 2,257.56M | 2,226.07M | 2,077.26M | 2,190.10M | 2,233.65M | 2,248.93M | 2,111.89M | 2,102.82M | 2,127.42M | 2,187.25M | 2,083.01M | 2,335.72M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,142.38M | 3,995.49M | 3,856.16M | 4,161.60M | 4,035.41M | 3,829.71M | 3,644.90M | 3,739.25M | 3,560.75M | 3,439.88M | 3,425.03M | 3,659.94M | 3,604.70M | 3,684.92M | 3,644.49M | 3,731.56M | 3,538.50M | 3,742.96M | 3,707.22M | 4,095.69M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.80M | 4.41M | 5.33M | 6.64M | 7.86M | 9.05M | 10.94M | 12.47M | 13.76M | 14.48M | 16.03M | 18.11M | 19.24M | 20.09M | 21.27M | 19.55M | 20.48M | 21.44M | 13.89M | 14.03M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -108.92M | -107.42M | -111.02M | -119.20M | -104.12M | -120.83M | -138.99M | -116.97M | -100.28M | -99.53M | 3,190.22M | 3,434.90M | -111.20M | 3,695.57M | 3,627.00M | -134.32M | -146.95M | -130.16M | 2,986.78M | 3,237.82M |