|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 165.00M | 301.30M | 256.40M | 356.20M | 240.40M | 192.70M | 60.50M | 102.10M | 92.90M | 124.80M | 117.80M | 56.70M | 79.80M | 52.50M | 47.00M | 49.40M | 54.10M | 42.80M | 28.90M | 118.60M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.90M | 13.50M | 13.00M | 8.50M | 7.10M | 6.10M | 4.50M | 1.50M | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 165.00M | 301.30M | 256.40M | 356.20M | 240.40M | 192.70M | 78.40M | 115.60M | 105.90M | 133.30M | 124.90M | 62.80M | 84.30M | 54.00M | 47.00M | 49.40M | 54.10M | 42.80M | 28.90M | 118.60M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 260.20M | 208.40M | 195.70M | 260.40M | 296.80M | 257.70M | 281.70M | 264.70M | 270.70M | 344.20M | 336.70M | 380.50M | 386.50M | 262.60M | 268.50M | 272.10M | 296.30M | 304.10M | 276.20M | 354.10M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 260.20M | 208.40M | 195.70M | 260.40M | 296.80M | 257.70M | 281.70M | 264.70M | 270.70M | 344.20M | 336.70M | 380.50M | 386.50M | 262.60M | 268.50M | 272.10M | 296.30M | 304.10M | 276.20M | 354.10M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 311.70M | 289.30M | 292.30M | 265.90M | 314.00M | 280.40M | 319.10M | 303.60M | 349.90M | 335.40M | 341.20M | 292.70M | 315.90M | 341.20M | 401.60M | 364.40M | 397.50M | 387.20M | 413.00M | 363.30M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.80M | 27.60M | 23.40M | 28.30M | 31.10M | 32.40M | 47.60M | 27.40M | 36.70M | 27.40M | 23.70M | 31.70M | 33.40M | 31.30M | 31.00M | 30.50M | 28.50M | 29.20M | 29.70M | 35.10M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 764.70M | 826.60M | 767.80M | 910.80M | 882.30M | 763.20M | 726.80M | 711.30M | 763.20M | 840.30M | 826.50M | 767.70M | 820.10M | 689.10M | 748.10M | 716.40M | 776.40M | 763.30M | 747.80M | 871.10M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,342.10M | 2,371.30M | 2,378.40M | 2,391.60M | 2,409.60M | 2,437.20M | 2,459.30M | 2,476.00M | 2,500.70M | 2,520.10M | 2,571.80M | 2,593.70M | 2,655.40M | 2,739.90M | 2,813.20M | 2,808.10M | 2,854.50M | 2,917.30M | 2,962.80M | 2,981.20M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.40M | 4.40M | 7.40M | 7.40M | 4.40M | 4.50M | 3.00M | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 329.10M | 329.10M | 328.00M | 328.00M | 328.00M | 328.00M | 328.00M | 328.00M | 328.00M | 328.00M | 328.00M | 328.00M | 328.00M | 328.00M | 328.00M | 328.00M | 328.00M | 328.00M | 328.00M | 328.00M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 141.20M | 141.10M | 140.70M | 140.60M | 140.50M | 140.40M | 140.40M | 140.30M | 140.20M | 139.90M | 139.80M | 139.70M | 139.60M | 139.60M | 139.50M | 139.50M | 139.40M | 139.40M | 139.30M | 139.30M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 470.30M | 470.20M | 468.70M | 468.60M | 468.50M | 468.40M | 468.40M | 468.30M | 468.20M | 467.90M | 467.80M | 467.70M | 467.60M | 467.60M | 467.50M | 467.50M | 467.40M | 467.40M | 467.30M | 467.30M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.90M | 13.40M | 14.10M | 14.70M | 13.70M | 13.20M | 14.70M | 15.70M | 17.10M | 17.70M | 17.50M | 20.60M | 20.30M | 21.00M | 19.90M | 20.20M | 20.70M | 21.00M | 21.60M | 23.10M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,221.40M | 3,267.70M | 3,280.40M | 3,295.40M | 3,335.50M | 3,371.90M | 3,396.40M | 3,407.90M | 3,441.60M | 3,465.00M | 3,513.60M | 3,539.30M | 3,609.80M | 3,713.30M | 3,793.50M | 3,786.10M | 3,845.80M | 3,913.30M | 3,978.00M | 3,995.30M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,986.10M | 4,094.30M | 4,048.20M | 4,206.20M | 4,217.80M | 4,135.10M | 4,123.20M | 4,119.20M | 4,204.80M | 4,305.30M | 4,340.10M | 4,307.00M | 4,429.90M | 4,402.40M | 4,541.60M | 4,502.50M | 4,622.20M | 4,676.60M | 4,725.80M | 4,866.40M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 670.20M | 695.50M | 660.30M | 790.80M | 836.80M | 725.00M | 839.20M | 754.20M | 800.40M | 800.60M | 834.70M | 830.00M | 924.00M | 780.30M | 874.40M | 855.60M | 915.90M | 869.20M | 865.20M | 1,018.60M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 670.20M | 695.50M | 660.30M | 790.80M | 836.80M | 725.00M | 839.20M | 754.20M | 800.40M | 800.60M | 834.70M | 830.00M | 924.00M | 780.30M | 874.40M | 855.60M | 915.90M | 869.20M | 865.20M | 1,018.60M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.20M | 14.80M | 15.00M | 14.90M | 14.90M | 15.20M | 15.00M | 14.70M | 14.90M | 15.00M | 15.00M | 15.30M | 15.60M | 15.70M | 15.70M | 15.60M | 14.50M | 16.60M | 19.00M | 19.20M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | 8.60M | | 35.10M | 1.00M | 15.30M | | 3.10M | | 11.60M | 23.10M | 39.40M | 31.10M | 62.80M | 57.80M | 20.60M | 45.70M | 54.40M | 44.90M | 12.00M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 696.40M | 718.90M | 675.30M | 840.80M | 852.70M | 755.50M | 854.20M | 772.00M | 815.30M | 827.20M | 872.80M | 884.70M | 970.70M | 858.80M | 947.90M | 891.80M | 976.10M | 940.20M | 929.10M | 1,049.80M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,794.40M | 1,799.30M | 1,800.10M | 1,797.40M | 1,795.50M | 1,794.00M | 1,791.90M | 1,789.40M | 1,787.30M | 1,786.40M | 1,784.70M | 1,783.10M | 1,781.40M | 1,820.00M | 1,832.70M | 1,974.20M | 2,066.70M | 2,223.00M | 2,163.60M | 2,137.30M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 289.50M | 285.10M | 417.50M | 303.50M | 309.20M | 311.10M | 327.40M | 334.10M | 337.00M | 327.70M | 329.50M | 329.00M | 323.00M | 325.50M | 343.40M | 342.00M | 343.30M | 370.40M | 388.50M | 397.90M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 535.80M | 419.10M | 408.90M | 429.90M | 435.20M | 466.10M | 598.30M | 460.10M | 445.30M | 471.40M | 599.10M | 599.80M | 486.50M | 631.90M | 496.30M | 518.90M | 508.40M | 539.50M | 678.90M | 675.00M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.80M | 38.10M | 39.20M | 39.30M | 22.40M | 41.10M | 43.30M | 43.90M | 43.60M | 44.00M | 46.10M | 45.80M | 46.30M | 47.40M | 49.10M | 49.30M | 50.30M | 51.40M | 52.50M | 53.30M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,201.40M | 3,231.40M | 3,201.80M | 3,375.40M | 3,432.70M | 3,328.00M | 3,439.20M | 3,358.50M | 3,410.40M | 3,417.20M | 3,465.10M | 3,479.60M | 3,572.30M | 3,524.90M | 3,652.40M | 3,733.60M | 3,925.80M | 4,079.20M | 4,049.80M | 4,154.40M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,228.20M | 3,269.50M | 3,241.00M | 3,414.70M | 3,455.10M | 3,369.10M | 3,482.50M | 3,402.40M | 3,454.00M | 3,461.20M | 3,511.20M | 3,525.40M | 3,618.60M | 3,572.30M | 3,701.50M | 3,782.90M | 3,976.10M | 4,130.60M | 4,102.30M | 4,207.70M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,808.60M | 1,814.10M | 1,815.10M | 1,812.30M | 1,810.40M | 1,809.20M | 1,806.90M | 1,804.10M | 1,802.20M | 1,801.40M | 1,799.70M | 1,798.40M | 1,797.00M | 1,835.70M | 1,848.40M | 1,989.80M | 2,081.20M | 2,239.60M | 2,182.60M | 2,156.50M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 757.90M | 824.80M | 807.20M | 791.50M | 762.70M | 766.00M | 640.70M | 716.80M | 750.80M | 844.10M | 828.90M | 781.60M | 811.30M | 830.10M | 840.10M | 719.60M | 646.10M | 546.00M | 623.50M | 658.70M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 757.90M | 824.80M | 807.20M | 791.50M | 762.70M | 766.00M | 640.70M | 716.80M | 750.80M | 844.10M | 828.90M | 781.60M | 811.30M | 830.10M | 840.10M | 719.60M | 646.10M | 546.00M | 623.50M | 658.70M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,986.10M | 4,094.30M | 4,048.20M | 4,206.20M | 4,217.80M | 4,135.10M | 4,123.20M | 4,119.20M | 4,204.80M | 4,305.30M | 4,340.10M | 4,307.00M | 4,429.90M | 4,402.40M | 4,541.60M | 4,502.50M | 4,622.20M | 4,676.60M | 4,725.80M | 4,866.40M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.92M | 1.70M | 2.40M | 22.57M | 23.42M | 24.17M | 3.33M | 0.05M | 0.38M | 25.49M | 1.03M | 0.22M | 0.45M | 26.52M | 0.94M | 0.32M | 27.47M | 1.36M | 28.20M | 28.30M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,913.60M | -1.30M | -1.20M | -1.00M | -0.80M | -0.70M | -0.50M | 2,853.20M | -0.10M | | 3,278.10M | 3,335.20M | 3,470.90M | 3,610.80M | 3,743.40M | 3,786.70M | 3,922.40M | 4,042.20M | 4,172.30M | 4,296.80M |