|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 384.74M | 148.51M | 731.36M | 536.63M | 274.53M | 348.97M | 761.24M | 461.72M | 299.92M | 455.74M | 1,261.36M | 1,130.22M | 722.41M | 723.53M | 1,387.91M | 1,243.70M | 870.45M | 691.89M | 1,242.93M | 866.00M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 384.74M | 148.51M | 731.36M | 536.63M | 274.53M | 348.97M | 761.24M | 461.72M | 299.92M | 455.74M | 1,261.36M | 1,130.22M | 722.41M | 723.53M | 1,387.91M | 1,243.70M | 870.45M | 691.89M | 1,242.93M | 866.00M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 784.08M | 1,437.90M | 1,072.68M | 862.24M | 989.19M | 1,381.53M | 860.22M | 673.84M | 890.88M | 1,571.05M | 1,081.83M | 673.27M | 839.42M | 1,477.36M | 1,003.18M | 633.31M | 792.50M | 1,390.30M | 1,097.60M | 686.66M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 784.08M | 1,437.90M | 1,072.68M | 862.24M | 989.19M | 1,381.53M | 860.22M | 673.84M | 890.88M | 1,571.05M | 1,081.83M | 673.27M | 839.42M | 1,477.36M | 1,003.18M | 633.31M | 792.50M | 1,390.30M | 1,097.60M | 686.66M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 176.40M | | | | 139.21M | | | | 92.90M | | | | 94.75M | | | | 96.36M | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 600.78M | | | | 754.85M | | | | 478.71M | | | | 406.98M | | | | 466.78M | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 818.04M | 854.48M | 777.18M | 969.17M | 1,177.55M | 1,083.77M | 894.06M | 961.05M | 971.61M | 790.52M | 571.61M | 669.34M | 776.86M | 737.18M | 501.73M | 658.42M | 867.90M | 826.58M | 563.14M | 676.88M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 186.97M | 274.26M | 293.30M | 267.67M | 273.17M | 268.89M | 213.51M | 269.72M | 261.32M | 224.80M | 207.55M | 262.67M | 265.68M | 242.30M | 234.10M | 251.10M | 268.20M | 246.89M | 227.12M | 262.50M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,173.83M | 2,715.15M | 2,874.53M | 2,635.70M | 2,714.45M | 3,083.16M | 2,729.03M | 2,366.33M | 2,423.74M | 3,042.10M | 3,122.35M | 2,735.50M | 2,604.37M | 3,180.38M | 3,126.92M | 2,786.52M | 2,799.04M | 3,155.66M | 3,130.79M | 2,492.05M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 459.83M | 455.89M | 455.97M | 451.98M | 442.07M | 444.44M | 469.13M | 471.22M | 464.11M | 457.20M | 465.52M | 452.22M | 444.88M | 513.77M | 516.05M | 515.89M | 527.26M | 542.43M | 590.01M | 620.65M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,392.78M | 1,389.71M | 1,390.21M | 1,387.14M | 1,379.23M | 1,370.99M | 1,378.55M | 1,380.99M | 1,384.24M | 1,380.04M | 1,384.51M | 1,383.76M | 1,383.41M | 1,388.99M | 1,381.72M | 1,385.06M | 1,392.09M | 1,389.86M | 1,390.17M | 1,583.94M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 500.80M | 487.80M | 476.86M | 463.80M | 444.97M | 426.28M | 425.10M | 417.90M | 411.80M | 397.82M | 393.04M | 384.31M | 376.67M | 374.71M | 360.56M | 355.90M | 354.23M | 344.67M | 337.11M | 486.27M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,893.58M | 1,877.52M | 1,867.07M | 1,850.94M | 1,824.20M | 1,797.27M | 1,803.65M | 1,798.89M | 1,796.05M | 1,777.86M | 1,777.55M | 1,768.06M | 1,760.07M | 1,763.70M | 1,742.28M | 1,740.96M | 1,746.32M | 1,734.52M | 1,727.27M | 2,070.21M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.74M | 579.95M | 526.91M | 515.00M | 494.19M | 439.96M | 471.67M | 483.56M | 480.06M | 230.41M | 299.16M | 304.24M | 293.75M | 260.18M | 296.86M | 304.06M | 307.07M | 302.02M | 312.91M | 332.49M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 296.27M | 308.69M | 343.94M | 354.11M | 366.60M | 379.85M | 385.49M | 407.22M | 437.70M | 450.96M | 458.05M | 496.90M | 510.39M | 518.08M | 535.58M | 543.18M | 555.43M | 553.42M | 559.84M | 500.21M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,067.23M | 3,547.88M | 3,519.36M | 3,511.67M | 3,453.28M | 3,385.02M | 3,448.63M | 3,465.41M | 3,474.11M | 3,202.45M | 3,313.47M | 3,329.88M | 3,301.45M | 3,333.35M | 3,417.17M | 3,419.92M | 3,449.85M | 3,437.77M | 3,509.59M | 3,837.59M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,241.06M | 6,263.03M | 6,393.89M | 6,147.37M | 6,167.73M | 6,468.18M | 6,177.66M | 5,831.74M | 5,897.84M | 6,244.55M | 6,435.82M | 6,065.37M | 5,905.82M | 6,513.73M | 6,544.08M | 6,206.44M | 6,248.90M | 6,593.43M | 6,640.38M | 6,329.64M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 438.91M | 538.17M | 579.15M | 478.64M | 535.27M | 495.22M | 471.48M | 314.14M | 365.58M | 450.11M | 442.29M | 315.35M | 377.09M | 439.20M | 398.98M | 318.31M | 419.48M | 492.83M | 555.40M | 373.25M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 128.00M | | | 2.99M | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 439.13M | 666.17M | 579.15M | 478.64M | 538.27M | 495.22M | 471.48M | 314.14M | 365.58M | 450.11M | 442.29M | 315.35M | 377.09M | 439.20M | 398.98M | 318.31M | 419.48M | 492.83M | 555.40M | 373.25M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 647.42M | 919.05M | 991.59M | 799.36M | 680.76M | 780.52M | 678.69M | 641.33M | 656.10M | 803.08M | 866.28M | 768.84M | 628.33M | 803.20M | 878.71M | 813.42M | 703.49M | 829.75M | 872.93M | 821.11M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 250.00M | 2.99M | 250.00M | | | | | | | | | | | 598.87M | 599.25M | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.84M | 101.62M | 27.51M | 16.71M | 19.16M | 50.37M | 37.58M | 13.50M | 9.40M | 51.37M | 33.91M | 14.93M | 5.74M | 56.21M | 38.03M | 15.05M | 4.21M | 52.81M | 29.85M | 16.26M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,122.39M | 1,686.84M | 1,598.25M | 1,544.71M | 1,488.19M | 1,576.11M | 1,187.75M | 968.96M | 1,031.08M | 1,304.56M | 1,342.48M | 1,099.11M | 1,011.16M | 1,298.62M | 1,315.72M | 1,146.78M | 1,726.05M | 1,974.64M | 1,458.18M | 1,210.62M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,839.12M | 2,569.84M | 2,570.99M | 2,322.15M | 2,323.30M | 2,324.46M | 2,325.64M | 2,326.73M | 2,327.81M | 2,328.90M | 2,329.99M | 2,331.08M | 2,332.17M | 2,333.26M | 2,334.35M | 2,335.44M | 1,737.66M | 1,738.38M | 2,331.68M | 2,332.79M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 306.09M | 288.23M | 283.63M | 296.39M | 282.26M | 279.52M | 346.71M | 257.42M | 243.77M | 234.70M | 336.80M | 256.20M | 243.21M | 229.22M | 278.17M | 263.99M | 264.88M | 254.68M | 268.35M | 262.83M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 445.74M | 404.45M | 372.17M | 366.05M | 345.93M | 320.62M | 336.58M | 340.97M | 332.81M | 340.94M | 354.60M | 353.67M | 346.15M | 339.69M | 351.71M | 330.64M | 348.45M | 364.52M | 349.13M | 416.95M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,590.95M | 3,262.52M | 3,226.79M | 2,984.59M | 2,951.49M | 2,924.60M | 2,933.64M | 2,925.11M | 2,904.39M | 2,904.53M | 2,944.13M | 2,940.95M | 2,921.52M | 2,902.17M | 2,964.24M | 2,930.08M | 2,350.98M | 2,357.57M | 2,949.15M | 3,012.57M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,713.34M | 4,949.36M | 4,825.05M | 4,529.30M | 4,439.68M | 4,500.71M | 4,121.39M | 3,894.08M | 3,935.47M | 4,209.09M | 4,286.61M | 4,040.06M | 3,932.69M | 4,200.79M | 4,279.96M | 4,076.86M | 4,077.04M | 4,332.22M | 4,407.33M | 4,223.19M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,839.12M | 2,569.84M | 2,570.99M | 2,572.15M | 2,326.30M | 2,574.46M | 2,325.64M | 2,326.73M | 2,327.81M | 2,328.90M | 2,329.99M | 2,331.08M | 2,332.17M | 2,333.26M | 2,334.35M | 2,335.44M | 2,336.53M | 2,337.62M | 2,331.68M | 2,332.79M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 527.72M | 1,313.68M | 1,568.85M | 1,618.07M | 1,728.05M | 1,967.46M | 2,056.27M | 1,937.66M | 1,962.37M | 2,035.47M | 2,149.21M | 2,025.31M | 1,973.13M | 2,312.95M | 2,264.12M | 2,129.58M | 2,171.86M | 2,261.21M | 2,233.05M | 2,106.44M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 527.72M | 1,313.68M | 1,568.85M | 1,618.07M | 1,728.05M | 1,967.46M | 2,056.27M | 1,937.66M | 1,962.37M | 2,035.47M | 2,149.21M | 2,025.31M | 1,973.13M | 2,312.95M | 2,264.12M | 2,129.58M | 2,171.86M | 2,261.21M | 2,233.05M | 2,106.44M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,241.06M | 6,263.03M | 6,393.89M | 6,147.37M | 6,167.73M | 6,468.18M | 6,177.66M | 5,831.74M | 5,897.84M | 6,244.55M | 6,435.82M | 6,065.37M | 5,905.82M | 6,513.73M | 6,544.08M | 6,206.44M | 6,248.90M | 6,593.43M | 6,640.38M | 6,329.64M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.40M | 91.00M | 3.35M | 88.90M | 88.10M | 87.00M | 2.89M | 87.40M | 87.40M | 88.10M | 10.40M | 97.30M | 101.50M | 104.50M | 111.40M | 118.50M | 119.10M | 130.50M | 140.00M | 150.80M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,435.69M | -950.65M | -941.27M | -926.41M | 2,541.69M | 2,831.57M | 2,847.71M | -888.32M | 2,768.43M | -934.14M | 3,062.06M | 3,033.78M | 3,090.64M | 3,463.02M | -994.45M | -946.59M | 3,616.91M | -923.22M | -890.57M | 4,062.49M |