|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 460.63M | 451.08M | 290.80M | 285.30M | 271.25M | 256.30M | 377.19M | 393.70M | 399.42M | 399.29M | 394.65M | 434.22M | 430.43M | 438.96M | 430.96M | 424.22M | 301.78M | 471.48M | 378.08M | 380.26M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 23.11M | | | | 20.30M | | | | 1.29M | | 6.14M | | 18.06M | | | | 5.24M | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 460.63M | 451.08M | 313.91M | 285.30M | 271.25M | 256.30M | 397.49M | 393.70M | 399.42M | 399.29M | 395.95M | 434.22M | 436.57M | 438.96M | 449.02M | 424.22M | 301.78M | 471.48M | 383.32M | 380.26M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 199.91M | 285.62M | 278.56M | 323.57M | 371.66M | 345.23M | 267.00M | 342.40M | 334.52M | 328.43M | 291.04M | 373.49M | 371.63M | 381.63M | 357.55M | 407.71M | 479.16M | 489.83M | 408.35M | 466.07M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 36.95M | | | | 35.30M | | | | 42.07M | | | | 39.22M | | | | 44.47M | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 199.91M | 285.62M | 315.51M | 323.57M | 371.66M | 345.23M | 302.30M | 342.40M | 334.52M | 328.43M | 333.11M | 373.49M | 371.63M | 381.63M | 396.77M | 407.71M | 479.16M | 489.83M | 452.81M | 466.07M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 402.35M | 504.15M | 469.71M | 480.47M | 503.86M | 508.67M | 466.36M | 529.37M | 528.67M | 522.52M | 480.30M | 469.96M | 467.05M | 539.67M | 471.78M | 486.50M | 521.95M | 567.34M | 512.88M | 518.87M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 11.92M | 11.67M | 10.87M | 2.92M | 1.92M | 1.81M | 1.84M | 1.93M | 1.96M | 0.54M | 0.54M | 0.54M | 0.54M | 0.55M | 0.53M | | | | | |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 1,556.40M | 1,066.55M | 1,062.86M | 1,120.21M | 1,154.02M | 1,111.22M | 1,137.88M | 1,285.43M | 1,262.93M | 1,198.21M | 1,253.58M | 1,318.08M | 1,251.45M | 1,344.22M | 1,318.54M | 1,282.77M | 1,347.15M | 1,332.37M | 1,334.93M | 1,351.16M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 46.33M | | | | 31.63M | | | | 47.23M | | | | 29.07M | | | | 44.82M | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 511.45M | 597.07M | 559.63M | 609.43M | 577.81M | 541.14M | 503.90M | 593.88M | 602.39M | 601.12M | 539.69M | 612.06M | 605.75M | 625.44M | 631.65M | 614.83M | 662.88M | 680.97M | 692.84M | 693.08M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 98.87M | 52.60M | 23.79M | 26.15M | 81.84M | 155.38M | 57.75M | 75.24M | 75.03M | 41.91M | 105.23M | 75.83M | 64.29M | 107.52M | 49.58M | 79.94M | 160.51M | 152.09M | 130.61M | 107.12M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 2,292.21M | 2,660.47M | 2,401.65M | 2,356.24M | 2,242.42M | 2,120.50M | 2,144.15M | 2,255.31M | 2,290.01M | 2,289.63M | 2,264.85M | 2,284.84M | 2,265.99M | 2,312.41M | 2,250.57M | 2,214.01M | 2,382.89M | 2,460.28M | 2,449.96M | 2,464.42M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 2,590.15M | 2,681.94M | 2,809.25M | 2,757.58M | 2,624.96M | 2,484.39M | 2,507.36M | 2,637.31M | 2,677.77M | 2,679.78M | 2,655.63M | 2,680.05M | 2,659.48M | 2,713.70M | 2,642.53M | 2,600.57M | 2,800.92M | 2,892.59M | 2,867.97M | 2,882.49M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 4,882.36M | 5,342.41M | 5,210.90M | 5,113.82M | 4,867.38M | 4,604.89M | 4,651.51M | 4,892.61M | 4,967.78M | 4,969.42M | 4,920.49M | 4,964.89M | 4,925.47M | 5,026.11M | 4,893.10M | 4,814.58M | 5,183.81M | 5,352.87M | 5,317.93M | 5,346.91M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 151.26M | 148.83M | 146.77M | 133.78M | 126.45M | 100.42M | 102.43M | 111.84M | 118.80M | 112.89M | 115.02M | 115.26M | 120.18M | 112.13M | 15.71M | 11.89M | 13.24M | 3.27M | 19.91M | 17.91M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 5,545.91M | 6,097.15M | 5,996.35M | 5,873.75M | 5,662.44M | 5,410.30M | 5,316.30M | 5,607.35M | 5,701.28M | 5,696.05M | 5,650.41M | 5,701.66M | 5,661.09M | 5,772.24M | 5,554.24M | 5,450.02M | 5,870.34M | 6,047.99M | 6,039.29M | 6,070.43M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 7,102.31M | 7,163.70M | 7,059.22M | 6,993.96M | 6,816.46M | 6,521.52M | 6,454.19M | 6,892.79M | 6,964.22M | 6,894.26M | 6,903.98M | 7,019.74M | 6,912.54M | 7,116.46M | 6,872.78M | 6,732.80M | 7,217.49M | 7,380.36M | 7,374.22M | 7,421.59M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 658.13M | 717.48M | 791.63M | 806.85M | 780.13M | 673.02M | 709.48M | 779.25M | 775.97M | 757.66M | 828.26M | 880.28M | 786.02M | 815.76M | 885.97M | 901.04M | 985.37M | 987.50M | 925.30M | 957.08M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 658.13M | 717.48M | 791.63M | 806.85M | 780.13M | 673.02M | 709.48M | 779.25M | 775.97M | 757.66M | 828.26M | 880.28M | 786.02M | 815.76M | 885.97M | 901.04M | 985.37M | 987.50M | 925.30M | 957.08M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 2,528.97M | 2,570.37M | 2,514.79M | 2,483.28M | 2,405.68M | 2,329.11M | 2,185.68M | 2,295.13M | 2,331.39M | 2,330.24M | 2,274.21M | 2,310.58M | 2,283.86M | 2,311.31M | 2,298.98M | 2,233.99M | 2,345.99M | 2,428.71M | 2,629.11M | 2,653.03M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 285.17M | 270.65M | 227.08M | 232.44M | 228.99M | 217.99M | 186.71M | 195.88M | 185.23M | 188.76M | 203.89M | 205.65M | 217.75M | 223.16M | 242.25M | 232.89M | 241.45M | 231.12M | 225.13M | 222.91M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 1,111.54M | 1,072.21M | 1,105.30M | 1,122.56M | 1,082.74M | 963.31M | 959.85M | 1,063.04M | 1,046.46M | 1,014.78M | 1,106.07M | 1,158.28M | 1,070.86M | 1,119.31M | 1,200.35M | 1,207.77M | 1,316.13M | 1,303.85M | 1,243.08M | 1,269.44M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 2,514.79M | | | | 2,185.68M | | | | 2,274.21M | | | | 2,298.98M | | | | 2,629.11M | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 299.98M | 293.88M | 279.36M | 242.87M | 169.98M | 139.44M | 134.77M | 145.22M | 146.57M | 128.67M | 170.32M | 165.24M | 156.36M | 169.78M | 162.53M | 154.10M | 168.89M | 171.85M | 161.10M | 160.86M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 452.69M | 441.53M | 353.83M | 496.07M | 495.33M | 460.98M | 352.29M | 473.88M | 483.92M | 484.10M | 342.36M | 462.36M | 463.38M | 463.67M | 312.78M | 303.78M | 320.68M | 334.00M | 301.84M | 304.28M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 42.99M | 44.11M | 44.96M | 43.32M | 40.01M | 41.44M | 36.83M | 56.78M | 46.50M | 41.04M | 37.77M | 34.22M | 28.11M | 27.46M | 28.96M | 29.87M | 30.90M | 30.16M | 32.13M | 32.66M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 3,287.66M | 3,364.04M | 3,323.92M | 3,227.28M | 3,076.32M | 2,933.57M | 2,835.37M | 2,992.26M | 3,037.77M | 2,986.00M | 3,009.19M | 3,016.07M | 2,971.46M | 3,055.91M | 2,827.29M | 2,775.08M | 2,999.35M | 3,090.40M | 3,224.75M | 3,227.28M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 4,399.20M | 149.06M | 4,429.23M | 4,349.84M | 4,159.07M | 3,896.88M | 3,795.22M | 4,055.30M | 4,084.23M | 4,000.79M | 4,115.25M | 4,174.35M | 4,042.31M | 4,175.21M | 4,027.64M | 3,982.86M | 4,315.48M | 4,394.24M | 4,467.83M | 4,496.72M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 2,528.97M | 2,570.37M | 5,029.58M | 2,483.28M | 2,405.68M | 2,329.11M | 4,371.35M | 2,295.13M | 2,331.39M | 2,330.24M | 4,548.43M | 2,310.58M | 2,283.86M | 2,311.31M | 4,597.95M | 2,233.99M | 2,345.99M | 2,428.71M | 5,258.22M | 2,653.03M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 2,703.11M | 2,727.46M | 2,629.99M | 2,644.12M | 2,657.40M | 2,624.64M | 2,658.97M | 2,837.49M | 2,879.99M | 2,893.47M | 2,788.73M | 2,845.40M | 2,870.23M | 2,941.25M | 2,845.14M | 2,749.94M | 2,902.01M | 2,986.12M | 2,906.38M | 2,924.87M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 2,703.11M | 2,727.46M | 2,629.99M | 2,644.12M | 2,657.40M | 2,624.64M | 2,658.97M | 2,837.49M | 2,879.99M | 2,893.47M | 2,788.73M | 2,845.40M | 2,870.23M | 2,941.25M | 2,845.14M | 2,749.94M | 2,902.01M | 2,986.12M | 2,906.38M | 2,924.87M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 7,102.31M | 7,163.70M | 7,059.22M | 6,993.96M | 6,816.46M | 6,521.52M | 6,454.19M | 6,892.79M | 6,964.22M | 6,894.26M | 6,903.98M | 7,019.74M | 6,912.54M | 7,116.46M | 6,872.78M | 6,732.80M | 7,217.49M | 7,380.36M | 7,374.22M | 7,421.59M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 361.52M | 418.41M | 443.17M | 518.97M | 615.69M | 684.11M | 904.55M | 992.52M | 1,059.52M | 1,158.91M | 1,138.34M | 1,165.56M | 1,212.14M | 1,281.51M | 1,281.78M | 1,275.94M | 1,408.04M | 1,499.90M | 1,462.16M | 1,482.52M |