|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 783.50M | 789.70M | 621.90M | 428.60M | 525.00M | 485.30M | 419.40M | 675.00M | 304.80M | 163.30M | 78.30M | 62.30M | 71.40M | 120.80M | 79.00M | 67.50M | 70.70M | 98.60M | 82.70M | 57.50M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 783.50M | 789.70M | 621.90M | 428.60M | 525.00M | 485.30M | 419.40M | 675.00M | 304.80M | 163.30M | 78.30M | 62.30M | 71.40M | 120.80M | 79.00M | 67.50M | 70.70M | 98.60M | 82.70M | 57.50M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 366.90M | 401.30M | 423.20M | 430.60M | 447.30M | 449.50M | 508.90M | 500.50M | 724.20M | 725.70M | 766.20M | 736.20M | 743.60M | 720.90M | 695.00M | 716.60M | 781.60M | 772.70M | 742.20M | 750.50M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 111.00M | 13.60M | | | 11.00M | | | | 146.90M | | | | 104.30M | | | | 6.20M | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 477.90M | 414.90M | 423.20M | 430.60M | 458.30M | 449.50M | 508.90M | 500.50M | 871.10M | 725.70M | 766.20M | 736.20M | 847.90M | 720.90M | 695.00M | 716.60M | 787.80M | 772.70M | 742.20M | 750.50M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 89.80M | 71.60M | 206.10M | 49.60M | 96.10M | 89.30M | 228.00M | 176.50M | 78.00M | 78.80M | 337.20M | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 377.80M | 352.90M | 361.10M | 447.20M | 426.50M | 493.70M | 539.30M | 602.60M | 708.30M | 682.90M | 732.00M | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 513.50M | 469.20M | 613.90M | 634.50M | 574.40M | 635.50M | 822.10M | 837.40M | 932.00M | 872.90M | 1,153.60M | 1,210.00M | 1,138.60M | 1,135.70M | 1,327.20M | 1,249.30M | 1,035.40M | 906.80M | 1,117.80M | 1,093.60M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 117.80M | 74.80M | 58.80M | 117.00M | 112.90M | 59.90M | 50.70M | 105.00M | 166.20M | 84.40M | 82.80M | 150.60M | 136.40M | 86.20M | 89.70M | 161.70M | 145.00M | 95.20M | 68.30M | 158.30M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 1,781.70M | 1,735.00M | 1,717.80M | 1,610.70M | 1,659.60M | 1,630.20M | 1,801.10M | 2,117.90M | 2,127.20M | 1,846.30M | 2,080.90M | 2,159.10M | 2,090.00M | 2,063.60M | 2,190.90M | 2,195.10M | 2,032.70M | 1,873.30M | 2,011.00M | 2,059.90M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 1,524.00M | 1,565.70M | 1,568.00M | 1,556.10M | 1,579.20M | 1,690.90M | 1,758.20M | 1,867.30M | 2,808.00M | 3,008.60M | 3,173.60M | 3,406.40M | 3,582.80M | 3,691.80M | 3,609.60M | 3,585.20M | 3,687.90M | 3,686.70M | 3,652.90M | 3,652.60M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 310.20M | 298.80M | 294.70M | 312.80M | 257.40M | 372.50M | 263.70M | 243.60M | 43.50M | 55.50M | 54.60M | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 334.50M | 323.50M | 318.60M | 321.80M | 318.00M | 352.20M | 347.50M | 347.70M | 1,040.70M | 1,041.70M | 1,065.10M | 1,056.60M | 1,059.90M | 1,087.50M | 1,028.30M | 1,027.00M | 1,090.20M | 1,113.70M | 1,099.50M | 1,135.00M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 18.90M | 35.80M | 59.50M | 16.50M | 59.40M | 18.00M | 14.00M | 18.00M | 110.20M | 90.80M | 91.10M | 106.40M | 104.90M | 108.30M | 101.00M | 99.40M | 114.00M | 114.50M | 110.90M | 109.70M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 353.40M | 359.30M | 378.10M | 338.30M | 377.40M | 370.20M | 361.50M | 365.70M | 1,150.90M | 1,132.50M | 1,156.20M | 1,163.00M | 1,164.80M | 1,195.80M | 1,129.30M | 1,126.40M | 1,204.20M | 1,228.20M | 1,210.40M | 1,244.70M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 2.20M | | | | 2.70M | | | | 3.30M | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 80.40M | 82.40M | 85.40M | 136.70M | 172.90M | 218.80M | 253.20M | 328.90M | 287.60M | 32.00M | 35.10M | 381.30M | 396.40M | 434.00M | 402.60M | 402.10M | 354.60M | 330.80M | 338.50M | 319.50M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 627.60M | 2,441.30M | 2,437.80M | 2,490.10M | 487.10M | 2,779.50M | 2,768.50M | 2,969.40M | 108.30M | 4,693.30M | 4,964.40M | 5,086.60M | 113.50M | 5,448.90M | 5,261.20M | 5,227.70M | 106.30M | 5,363.40M | 5,320.00M | 5,333.60M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 4,209.40M | 4,176.30M | 4,155.60M | 4,100.80M | 4,139.80M | 4,409.70M | 4,569.60M | 5,087.30M | 6,519.80M | 6,539.60M | 7,045.30M | 7,245.70M | 7,367.00M | 7,512.50M | 7,452.10M | 7,422.80M | 7,392.60M | 7,236.70M | 7,331.00M | 7,393.50M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 359.30M | 380.40M | 445.40M | 349.30M | 402.60M | 462.70M | 580.60M | 453.10M | 636.60M | 678.50M | 834.50M | 684.10M | 833.80M | 688.70M | 846.00M | 664.60M | 616.40M | 544.90M | 709.20M | 599.70M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 9.10M | 9.00M | 6.20M | 160.60M | | | 540.80M | 326.30M | 530.40M | 320.50M | 485.20M | 370.80M | 215.40M | 187.00M | 269.20M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 34.40M | 34.40M | 34.20M | 35.40M | 35.30M | 35.20M | 35.20M | 40.30M | 40.80M | 40.80M | 40.40M | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 393.70M | 414.80M | 479.60M | 384.70M | 437.90M | 507.00M | 624.80M | 499.60M | 838.00M | 719.30M | 874.90M | 1,224.90M | 1,160.10M | 1,219.10M | 1,166.50M | 1,149.80M | 987.20M | 760.30M | 896.20M | 868.90M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 83.20M | 47.50M | 47.20M | 30.30M | 41.20M | 14.90M | 26.60M | 134.00M | 509.80M | 18.90M | 79.30M | 454.40M | 407.60M | 448.00M | 390.80M | 391.90M | 411.00M | 415.90M | 424.20M | 460.00M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 21.10M | 19.30M | 19.40M | 19.40M | 15.90M | 25.20M | 26.40M | 27.10M | 33.50M | 30.00M | 57.90M | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 32.00M | 32.00M | 32.20M | 32.20M | 32.20M | 9.10M | 32.20M | 49.10M | 160.60M | 55.10M | 55.00M | 540.80M | 326.30M | 63.20M | 69.70M | 79.30M | 77.80M | 81.80M | 82.70M | 80.60M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 29.10M | 28.10M | 26.30M | 23.20M | 22.40M | 22.80M | 23.30M | 26.50M | 28.50M | 28.90M | 28.10M | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.80M | | | | 12.10M | 36.10M | 17.10M | 12.50M | 21.20M | 65.50M | 36.50M | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 618.20M | 650.00M | 693.00M | 612.90M | 699.10M | 780.30M | 918.50M | 817.30M | 1,360.20M | 1,285.40M | 1,617.80M | 1,816.00M | 1,624.10M | 1,730.30M | 1,627.00M | 1,621.00M | 1,476.00M | 1,258.00M | 1,403.10M | 1,409.50M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 2,705.40M | 2,698.60M | 2,692.10M | 2,697.00M | 2,695.80M | 2,700.10M | 2,701.10M | 3,163.90M | 3,248.40M | 3,248.50M | 3,252.50M | 3,175.10M | 3,440.70M | 3,437.30M | 3,693.60M | 3,680.60M | 3,682.80M | 3,670.90M | 3,648.90M | 3,642.90M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 159.70M | 159.70M | 161.40M | 171.90M | 172.50M | 218.70M | 177.70M | 160.80M | 332.50M | 255.80M | 260.30M | 254.60M | 256.20M | 257.20M | 247.30M | 242.50M | 253.50M | 264.00M | 273.30M | 272.80M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 245.50M | 240.60M | 243.90M | 226.70M | 211.90M | 200.60M | 199.30M | 230.50M | 247.80M | 246.90M | 247.00M | 241.80M | 258.20M | 251.00M | 251.40M | 245.10M | 242.60M | 254.00M | 251.30M | 241.20M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 3,110.60M | 3,098.90M | 3,097.40M | 3,095.60M | 3,080.20M | 3,119.40M | 3,078.10M | 3,555.20M | 3,748.30M | 3,751.20M | 3,759.80M | 3,671.50M | 3,955.10M | 3,945.50M | 4,192.30M | 4,168.20M | 4,178.90M | 4,188.90M | 4,173.50M | 4,156.90M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 3,728.80M | 3,748.90M | 3,790.40M | 3,708.50M | 3,779.30M | 3,899.70M | 3,996.60M | 4,372.50M | 5,108.50M | 5,036.60M | 5,377.60M | 5,487.50M | 5,579.20M | 5,675.80M | 5,819.30M | 5,789.20M | 5,654.90M | 5,446.90M | 5,576.60M | 5,566.40M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 2,737.40M | 2,730.60M | 2,724.30M | 2,729.20M | 2,728.00M | 2,709.20M | 2,733.30M | 3,213.00M | 3,409.00M | 3,303.60M | 3,307.50M | 3,715.90M | 3,767.00M | 3,500.50M | 3,763.30M | 3,759.90M | 3,760.60M | 3,752.70M | 3,731.60M | 3,723.50M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 480.60M | 427.40M | 365.20M | 392.30M | 360.50M | 510.00M | 573.00M | 714.80M | 1,411.30M | 1,503.00M | 1,667.70M | 1,758.20M | 1,787.80M | 1,836.70M | 1,632.80M | 1,633.60M | 1,737.70M | 1,789.80M | 1,754.40M | 1,827.10M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 480.60M | 427.40M | 365.20M | 392.30M | 360.50M | 510.00M | 573.00M | 714.80M | 1,411.30M | 1,503.00M | 1,667.70M | 1,758.20M | 1,787.80M | 1,836.70M | 1,632.80M | 1,633.60M | 1,737.70M | 1,789.80M | 1,754.40M | 1,827.10M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 4,209.40M | 4,176.30M | 4,155.60M | 4,100.80M | 4,139.80M | 4,409.70M | 4,569.60M | 5,087.30M | 6,519.80M | 6,539.60M | 7,045.30M | 7,245.70M | 7,367.00M | 7,512.50M | 7,452.10M | 7,422.80M | 7,392.60M | 7,236.70M | 7,331.00M | 7,393.50M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.34M | 1.96M | 0.87M | 0.76M | 0.31M | 0.40M | 4.46M | 0.12M | 0.44M | 5.75M | 1.56M | | 0.97M | 1.41M | 1.41M | 2.97M | 12.15M | 12.50M | 0.80M | 13.13M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 1,244.60M | 1,240.00M | -7.50M | 1,309.10M | 1,305.50M | -46.10M | 1,569.20M | -52.90M | -26.80M | -25.80M | 3.70M | -13.50M | 2,699.80M | 2,775.30M | -74.00M | -74.40M | 2,848.90M | 2,861.80M | 2,871.90M | 142.90M |