|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,179.74M | 1,170.04M | 993.59M | 1,259.87M | 649.02M | 498.83M | 352.62M | 1,154.87M | 950.61M | 1,107.53M | 1,091.14M | 2,243.97M | 1,900.67M | 1,610.11M | 1,188.42M | 1,984.34M | 1,325.27M | 1,155.79M | 1,035.86M | 1,807.20M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,179.74M | 1,170.04M | 993.59M | 1,259.87M | 649.02M | 498.83M | 352.62M | 1,154.87M | 950.61M | 1,107.53M | 1,091.14M | 2,243.97M | 1,900.67M | 1,610.11M | 1,188.42M | 1,984.34M | 1,325.27M | 1,155.79M | 1,035.86M | 1,807.20M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.96M | 56.15M | 75.34M | 77.00M | 78.39M | 81.78M | 96.18M | 132.91M | 107.47M | 106.22M | 107.00M | 124.77M | 126.35M | 126.12M | 143.42M | 120.17M | 141.24M | 139.26M | 250.30M | 190.66M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.96M | 56.15M | 75.34M | 77.00M | 78.39M | 81.78M | 96.18M | 132.91M | 107.47M | 106.22M | 107.00M | 124.77M | 126.35M | 126.12M | 143.42M | 120.17M | 141.24M | 139.26M | 250.30M | 190.66M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 732.89M | 830.93M | 989.14M | 966.48M | 1,326.66M | 1,524.03M | 1,815.41M | 1,571.98M | 1,722.63M | 1,816.67M | 1,852.53M | 1,465.08M | 1,435.49M | 1,536.51M | 1,914.76M | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 966.48M | | | | 1,447.37M | 1,580.31M | 1,660.75M | 1,663.62M | 1,323.60M | 1,345.27M | 1,429.04M | 1,800.89M | 1,442.08M | 1,652.09M | 1,722.57M | 1,997.84M | 1,700.75M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.74M | 141.47M | 157.88M | 192.57M | 116.28M | 166.44M | 63.84M | 185.64M | 232.52M | 59.44M | 300.26M | 184.50M | 34.57M | 25.07M | 215.17M | 26.93M | 233.63M | 24.45M | 430.30M | 352.47M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,253.45M | 2,275.31M | 2,311.29M | 2,614.85M | 2,303.24M | 2,387.09M | 2,634.18M | 3,159.45M | 3,053.30M | 3,323.93M | 3,364.90M | 4,060.58M | 3,768.09M | 3,571.74M | 3,605.29M | 3,980.30M | 3,582.52M | 3,528.73M | 3,923.66M | 4,262.70M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.67M | 31.37M | 31.51M | 30.88M | 27.76M | 27.85M | 26.83M | 28.85M | 28.90M | 29.33M | 28.48M | 29.03M | 28.74M | 28.52M | 28.45M | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.12M | 109.00M | 149.47M | 163.42M | 126.15M | 182.11M | 208.63M | 244.90M | 209.88M | 216.41M | 224.26M | 247.94M | 148.03M | 155.97M | 165.04M | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 774.68M | 806.39M | 876.49M | 927.71M | 974.78M | 1,059.86M | 1,122.49M | 1,269.61M | 1,312.79M | 1,367.17M | 1,413.92M | 1,545.81M | 1,561.18M | 1,614.89M | 1,697.76M | 1,780.62M | 1,846.61M | 1,917.36M | 1,952.01M | 2,033.72M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 387.12M | 387.02M | 387.06M | 386.88M | 386.84M | 386.87M | 386.51M | 24.14M | 24.04M | 24.18M | 23.91M | 24.08M | 23.99M | 23.93M | 164.46M | 159.52M | 167.36M | 172.91M | 175.30M | 184.91M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.89M | 75.69M | 73.49M | 71.30M | 69.10M | 66.91M | 64.72M | 21.96M | 20.08M | 18.20M | | | | | 13.72M | 11.67M | 10.64M | 9.31M | 7.69M | 6.28M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 465.00M | 462.71M | 460.56M | 458.18M | 455.94M | 453.78M | 451.23M | 46.10M | 44.12M | 42.38M | 23.91M | 24.08M | 23.99M | 23.93M | 178.19M | 171.19M | 178.00M | 182.22M | 182.99M | 191.19M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.77M | 6.56M | 6.80M | 6.09M | 6.09M | 6.03M | 5.59M | 6.40M | 6.13M | 6.19M | 5.90M | 9.18M | 9.10M | 9.10M | 9.25M | 17.09M | 17.60M | 21.42M | 21.58M | 24.04M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.78M | 124.50M | 127.48M | 132.10M | 5.40M | 146.06M | 149.26M | 156.04M | 161.72M | 173.59M | 165.03M | 186.68M | 202.38M | 221.53M | 232.59M | 237.84M | 256.42M | 268.71M | 274.56M | 314.91M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,076.38M | 2,129.79M | 2,260.71M | 2,327.62M | 2,393.97M | 2,533.62M | 2,675.26M | 2,447.59M | 2,518.24M | 2,668.53M | 2,657.36M | 3,031.36M | 3,060.41M | 3,172.39M | 3,478.38M | 3,622.99M | 3,848.03M | 3,994.71M | 4,031.53M | 4,194.04M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,329.83M | 4,405.10M | 4,572.01M | 4,942.48M | 4,697.21M | 4,920.71M | 5,309.44M | 5,607.04M | 5,571.54M | 5,992.46M | 6,022.26M | 7,091.94M | 6,828.49M | 6,744.14M | 7,083.67M | 7,603.29M | 7,430.54M | 7,523.44M | 7,955.19M | 8,456.74M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 196.93M | 203.55M | 227.07M | 289.73M | 308.09M | 259.93M | 300.87M | 172.73M | 287.46M | 298.91M | 309.32M | 348.44M | 261.61M | 317.35M | 385.96M | 271.41M | 303.98M | 373.33M | 352.16M | 331.42M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 196.93M | 203.55M | 227.07M | 289.73M | 308.09M | 259.93M | 300.87M | 172.73M | 287.46M | 298.91M | 309.32M | 348.44M | 261.61M | 317.35M | 385.96M | 271.41M | 303.98M | 373.33M | 352.16M | 331.42M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 154.73M | 150.33M | 314.39M | 204.92M | 362.94M | 345.11M | 184.12M | 399.22M | 342.75M | 399.18M | 250.48M | 348.56M | 132.91M | 396.42M | 561.62M | 559.46M | 507.00M | 423.93M | 186.38M | 187.89M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.86M | 24.29M | 28.36M | 48.84M | 31.92M | 29.06M | 39.76M | 38.41M | 36.81M | 42.46M | 37.74M | 40.31M | 38.78M | 32.13M | 40.29M | 37.59M | 33.00M | 34.19M | 48.49M | 45.95M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 168.15M | 150.09M | 175.44M | 189.00M | 178.27M | 196.26M | 188.11M | 207.97M | 210.51M | 216.84M | 217.14M | 249.27M | 254.44M | 278.07M | 290.37M | 275.15M | 281.84M | 297.92M | 317.48M | 298.72M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | 13.74M | 43.20M | 133.85M | 22.28M | 50.81M | 80.95M | 174.22M | 30.21M | 20.58M | 27.23M | 12.10M | 53.09M | 19.23M | 96.81M | 183.13M | 31.28M | 26.75M | 62.71M | 43.95M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 964.81M | 981.35M | 1,118.02M | 1,405.33M | 1,206.89M | 1,207.21M | 1,322.84M | 1,492.20M | 1,256.77M | 1,386.37M | 1,448.11M | 1,631.26M | 1,383.57M | 1,468.65M | 1,803.53M | 1,839.63M | 1,572.38M | 1,557.35M | 1,842.18M | 1,887.55M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.81M | 60.01M | 60.37M | 53.35M | 53.06M | 53.27M | 50.88M | 362.48M | 54.53M | 55.26M | 53.83M | 470.52M | 29.15M | 28.88M | 33.23M | 98.19M | 98.19M | 62.40M | 111.59M | 52.28M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 616.92M | 644.73M | 684.46M | 692.06M | 726.27M | 757.87M | 850.37M | 862.36M | 888.58M | 976.74M | 950.95M | 1,154.01M | 1,147.63M | 1,180.82M | 1,223.73M | 1,300.64M | 1,424.94M | 1,464.80M | 1,445.31M | 1,499.72M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.07M | 38.07M | 12.62M | 38.07M | 28.55M | 16.01M | 17.59M | 28.55M | 28.55M | 24.75M | 27.65M | 15.86M | 32.47M | | 37.44M | 40.79M | 45.45M | 51.62M | 54.09M | 55.36M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,651.90M | 1,695.86M | 1,900.93M | 2,164.36M | 2,000.61M | 2,046.90M | 2,252.65M | 2,429.68M | 2,222.91M | 2,434.23M | 2,468.76M | 2,844.00M | 2,576.22M | 2,712.49M | 3,060.50M | 3,238.45M | 3,095.52M | 3,084.55M | 3,399.08M | 3,439.54M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,689.98M | 1,733.93M | 1,913.55M | 2,202.43M | 2,029.16M | 2,062.91M | 2,270.23M | 2,458.24M | 2,251.47M | 2,458.98M | 2,496.41M | 2,859.86M | 2,608.69M | 2,712.49M | 3,097.94M | 3,279.24M | 3,140.97M | 3,136.16M | 3,453.17M | 3,494.90M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,639.86M | 2,671.17M | 2,658.45M | 2,740.05M | 2,668.05M | 2,857.80M | 3,039.20M | 3,148.80M | 3,320.08M | 3,533.48M | 3,525.85M | 4,232.08M | 4,219.81M | 4,031.64M | 3,985.73M | 4,324.05M | 4,289.57M | 4,387.28M | 4,502.02M | 4,961.84M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,639.86M | 2,671.17M | 2,658.45M | 2,740.05M | 2,668.05M | 2,857.80M | 3,039.20M | 3,148.80M | 3,320.08M | 3,533.48M | 3,525.85M | 4,232.08M | 4,219.81M | 4,031.64M | 3,985.73M | 4,324.05M | 4,289.57M | 4,387.28M | 4,502.02M | 4,961.84M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,329.83M | 4,405.10M | 4,572.01M | 4,942.48M | 4,697.21M | 4,920.71M | 5,309.44M | 5,607.04M | 5,571.54M | 5,992.46M | 6,022.26M | 7,091.94M | 6,828.49M | 6,744.14M | 7,083.67M | 7,603.29M | 7,430.54M | 7,523.44M | 7,955.19M | 8,456.74M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,408.01M | -157.04M | -146.76M | -195.92M | -216.71M | 2,636.38M | -291.81M | -252.58M | 3,118.58M | 3,267.59M | 3,304.68M | 3,920.36M | 3,944.00M | -309.82M | -319.80M | -424.44M | 3,993.15M | -331.23M | -348.79M | 4,522.58M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.00M | 0.16M | 0.24M | 0.17M | 0.24M | 0.00M | 0.01M | 0.18M | 0.24M | 0.00M | 0.00M | 0.25M | 0.18M | 0.01M | 0.24M | 0.01M | 0.30M | 0.01M | 0.22M |