|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 272.80M | 306.10M | 180.50M | 197.90M | 304.60M | 163.60M | 194.00M | 176.00M | 161.10M | 158.30M | 170.30M | 150.90M | 182.10M | 225.90M | 175.60M | 174.00M | 223.80M | 140.30M | 167.60M | 192.20M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 272.80M | 306.10M | 180.50M | 197.90M | 304.60M | 163.60M | 194.00M | 176.00M | 161.10M | 158.30M | 170.30M | 150.90M | 182.10M | 225.90M | 175.60M | 174.00M | 223.80M | 140.30M | 167.60M | 192.20M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,033.70M | 1,041.70M | 1,106.50M | 1,181.20M | 1,299.20M | 1,075.40M | 924.60M | 932.10M | 869.80M | 894.20M | 874.70M | 907.40M | 903.60M | 863.20M | 1,007.80M | 1,107.30M | 1,044.50M | 1,000.20M | 844.50M | 915.40M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.80M | 68.10M | 65.30M | 65.60M | 50.30M | 58.00M | 71.60M | 67.70M | 81.70M | 78.00M | 20.10M | 89.40 | 91.10M | 94.50M | 94.60M | 101.70M | 106.50M | 92.80M | 82.40M | 99.30M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,106.50M | 1,109.80M | 1,171.80M | 1,246.80M | 1,349.50M | 1,133.40M | 996.20M | 999.80M | 951.50M | 972.20M | 894.80M | 907.40M | 994.70M | 957.70M | 1,102.40M | 1,209.00M | 1,151.00M | 1,093.00M | 926.90M | 1,014.70M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 736.50M | 826.80M | 868.30M | 909.20M | 945.70M | 945.10M | 941.90M | 1,089.90M | 1,081.20M | 977.70M | 858.80M | 823.90M | 872.90M | 827.70M | 823.50M | 875.20M | 919.10M | 966.90M | 784.50M | 827.20M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.70M | 127.70M | 92.70M | 148.90M | 109.00M | 74.90M | 52.70M | 70.50M | 53.30M | 42.80M | 54.10M | 54.20M | 82.00M | 66.00M | 61.40M | 79.00M | 70.20M | 79.70M | 107.90M | 103.20M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,218.10M | 2,305.30M | 2,248.30M | 2,438.40M | 2,666.50M | 2,285.00M | 2,156.40M | 2,298.20M | 2,198.20M | 2,101.00M | 1,973.20M | 1,951.80M | 2,058.30M | 2,001.70M | 2,079.80M | 2,251.30M | 2,286.70M | 2,264.80M | 1,971.10M | 2,096.70M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,005.60M | 2,934.50M | 2,913.60M | 2,827.00M | 2,755.00M | 2,690.80M | 2,674.10M | 2,606.70M | 2,550.60M | 2,490.20M | 2,519.60M | 2,451.50M | 2,395.10M | 2,343.40M | 2,328.40M | 2,266.50M | 2,260.80M | 2,205.10M | 2,196.90M | 2,129.30M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,420.20M | 1,420.30M | 1,420.60M | 1,420.70M | 1,420.90M | 1,421.20M | 1,420.90M | 1,420.90M | 1,420.90M | 1,421.00M | 1,424.00M | 1,423.30M | 1,423.40M | 1,423.70M | 1,423.60M | 1,423.50M | 1,425.50M | 1,425.90M | 1,427.60M | 1,427.70M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 365.70M | 348.50M | 331.70M | 314.50M | 296.20M | 279.20M | 273.80M | 264.80M | 255.90M | 248.60M | 245.80M | 235.60M | 226.30M | 218.30M | 206.60M | 198.60M | 193.70M | 183.40M | 174.40M | 164.80M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,785.90M | 1,768.80M | 1,752.30M | 1,735.20M | 1,717.10M | 1,700.40M | 1,694.70M | 1,685.70M | 1,676.80M | 1,669.60M | 1,669.80M | 1,658.90M | 1,649.70M | 1,642.00M | 1,630.20M | 1,622.10M | 1,619.20M | 1,609.30M | 1,602.00M | 1,592.50M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.00M | 104.90M | 99.30M | 95.30M | 86.50M | 81.90M | 60.50M | 67.30M | 82.60M | 106.10M | 87.40M | 90.70M | 91.50M | 90.40M | 53.40M | 54.50M | 59.70M | 53.00M | 47.20M | 45.40M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,165.90M | 1,152.40M | 1,131.80M | 1,116.30M | 1,090.00M | 1,090.70M | 1,102.50M | 1,104.70M | 1,108.60M | 1,117.30M | 1,118.50M | 1,123.50M | 1,144.80M | 1,131.50M | 1,185.10M | 1,171.60M | 1,159.70M | 1,170.40M | 1,210.00M | 1,188.20M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,439.10M | 6,347.40M | 6,269.40M | 6,136.30M | 6,008.70M | 5,935.20M | 5,887.80M | 5,811.20M | 5,754.30M | 5,714.20M | 5,740.00M | 5,659.50M | 5,602.30M | 5,516.60M | 5,499.30M | 5,403.70M | 5,381.20M | 5,336.10M | 5,354.70M | 5,257.10M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8,657.20M | 8,652.70M | 8,517.70M | 8,574.70M | 8,675.20M | 8,220.20M | 8,044.20M | 8,109.40M | 7,952.50M | 7,815.20M | 7,713.20M | 7,611.30M | 7,660.60M | 7,518.30M | 7,579.10M | 7,655.00M | 7,667.90M | 7,600.90M | 7,325.80M | 7,353.80M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 806.30M | 811.70M | 847.70M | 791.50M | 983.70M | 892.60M | 837.70M | 817.10M | 750.00M | 717.60M | 775.40M | 763.70M | 779.10M | 759.10M | 861.60M | 812.00M | 901.00M | 845.70M | 806.10M | 911.40M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 806.30M | 811.70M | 847.70M | 791.50M | 983.70M | 892.60M | 837.70M | 817.10M | 750.00M | 717.60M | 775.40M | 763.70M | 779.10M | 759.10M | 861.60M | 812.00M | 901.00M | 845.70M | 806.10M | 911.40M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 426.30M | 434.00M | 458.10M | 382.10M | 483.80M | 467.60M | 508.80M | 427.20M | 426.90M | 361.00M | 450.00M | 341.60M | 348.80M | 343.10M | 435.50M | 428.40M | 520.60M | 507.90M | 630.10M | 558.70M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | 201.10M | 201.10M | 201.20M | 201.10M | 1.00M | 9.70M | 9.60M | 9.00M | 78.90M | 78.80M | 80.90M | 121.80M | 123.90M | 129.00M | 19.20M | 19.20M | 19.20M | 109.70M | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.90M | 78.10M | 76.80M | 75.40M | 75.10M | 74.30M | 71.80M | 72.10M | 70.20M | 68.30M | 69.30M | 68.20M | 67.10M | 65.40M | 64.80M | 62.50M | 61.00M | 60.60M | 59.70M | 60.50M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.10M | 62.10M | 98.40M | 184.90M | 112.90M | 183.20M | 133.40M | 109.10M | 139.60M | 171.50M | 154.70M | 161.70M | 122.50M | 138.40M | 141.30M | 116.90M | 44.10M | 18.90M | 23.90M | 13.10M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,345.70M | 1,587.00M | 1,682.10M | 1,635.10M | 1,856.60M | 1,618.70M | 1,561.40M | 1,435.10M | 1,395.70M | 1,397.30M | 1,528.20M | 1,416.10M | 1,439.30M | 1,429.90M | 1,632.20M | 1,439.00M | 1,545.90M | 1,452.30M | 1,629.50M | 1,543.70M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,381.80M | 2,823.50M | 2,578.20M | 2,578.90M | 2,579.60M | 2,580.40M | 2,571.00M | 2,764.60M | 2,717.30M | 2,711.20M | 2,591.30M | 2,684.80M | 2,789.10M | 2,765.60M | 2,713.20M | 3,016.60M | 2,977.50M | 2,974.20M | 2,717.60M | 2,996.10M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 683.20M | 654.20M | 381.90M | 355.90M | 322.60M | 286.30M | 234.50M | 230.40M | 225.40M | 212.70M | 225.80M | 211.40M | 201.80M | 202.60M | 197.70M | 207.60M | 227.40M | 228.50M | 200.90M | 198.30M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.80M | 39.60M | 40.00M | 35.90M | 35.10M | 33.20M | 32.90M | 32.30M | 32.10M | 30.60M | 31.50M | 31.70M | 0.40M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 521.90M | 526.80M | 736.00M | 577.20M | 582.10M | 546.80M | 507.30M | 505.00M | 505.90M | 500.70M | 476.20M | 470.00M | 467.90M | 445.90M | 594.20M | 417.90M | 380.80M | 369.80M | 317.60M | 280.70M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 299.80M | 314.70M | 302.00M | 293.70M | 292.10M | 305.10M | 292.50M | 282.80M | 273.60M | 270.40M | 283.10M | 274.10M | 261.00M | 250.00M | 243.20M | 231.90M | 226.40M | 250.20M | 252.50M | 254.30M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 350.10M | 358.60M | 362.40M | 348.00M | 346.10M | 333.20M | 333.90M | 356.90M | 363.00M | 355.40M | 340.30M | 347.80M | 332.20M | 334.70M | 306.90M | 303.90M | 322.10M | 332.20M | 337.10M | 346.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,232.40M | 5,906.20M | 5,503.10M | 5,440.80M | 5,633.00M | 5,337.30M | 5,166.70M | 5,217.90M | 5,117.90M | 5,092.30M | 5,104.60M | 5,056.40M | 5,159.10M | 5,094.00M | 5,216.80M | 5,313.00M | 5,358.00M | 5,275.00M | 5,118.10M | 5,273.10M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,582.50M | 6,264.80M | 5,865.50M | 5,788.80M | 5,979.10M | 5,670.50M | 5,500.60M | 5,574.80M | 5,480.90M | 5,447.70M | 5,444.90M | 5,404.20M | 5,491.30M | 5,428.70M | 5,523.70M | 5,616.90M | 5,680.10M | 5,607.20M | 5,455.20M | 5,619.10M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,382.90M | 3,024.60M | 2,779.30M | 2,780.10M | 2,780.70M | 2,581.40M | 2,580.70M | 2,774.20M | 2,726.30M | 2,790.10M | 2,670.10M | 2,765.70M | 2,910.90M | 2,889.50M | 2,842.20M | 3,035.80M | 2,996.70M | 2,993.40M | 2,827.30M | 2,996.10M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,187.90M | 2,387.90M | 1,969.60M | 1,719.30M | -535.50M | 2,549.70M | 682.70M | 491.60M | 2,475.90M | 2,367.50M | 2,268.30M | 119.40M | | 2,056.70M | 32.30M | 2,038.10M | 2,294.00M | 1,962.20M | 1,838.90M | 1,734.30M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 380.60M | 2,387.90M | -488.00M | 1,376.00M | 1,318.50M | 2,549.70M | 132.30M | 129.30M | 313.70M | 2,367.50M | 2,268.30M | 119.40M | | 2,056.70M | 115.70M | 2,006.00M | | 1,993.70M | 1,870.60M | 1,734.30M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8,657.20M | 8,652.70M | 8,517.70M | 8,574.70M | 8,675.20M | 8,220.20M | 8,044.20M | 8,109.40M | 7,952.50M | 7,815.20M | 7,713.20M | 7,611.30M | 7,660.60M | 7,518.30M | 7,579.10M | 7,655.00M | 7,667.90M | 7,600.90M | 7,325.80M | 7,353.80M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -654.30M | -643.80M | -488.00M | 1,376.00M | 1,768.00M | 2,054.70M | -495.90M | -482.70M | 2,475.90M | 2,555.20M | -496.30M | 2,542.30M | -474.00M | 2,406.30M | -450.10M | 2,321.50M | 2,294.00M | -462.20M | -414.50M | -418.40M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | | | | 0.13M | | | | 0.09M | | | | 0.05M | | | | 0.14M | |