|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 246.70M | 213.21M | 192.85M | 193.19M | 201.67M | 197.57M | 232.12M | 193.87M | 215.79M | 240.59M | 262.75M | 248.91M | 237.38M | 231.56M | 268.68M | 241.90M | 302.14M | 297.07M | 316.59M | 294.21M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 246.70M | 213.21M | 192.85M | 193.19M | 201.67M | 197.57M | 232.12M | 193.87M | 215.79M | 240.59M | 262.75M | 248.91M | 237.38M | 231.56M | 268.68M | 241.90M | 302.14M | 297.07M | 316.59M | 294.21M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,280.81M | 1,171.91M | 1,173.49M | 1,085.40M | 1,432.63M | 1,407.87M | 1,340.13M | 1,203.21M | 1,503.04M | 1,418.89M | 1,233.34M | 1,072.03M | 1,419.44M | 1,344.18M | 1,290.54M | 1,105.09M | 1,509.11M | 1,472.99M | 1,330.52M | 1,223.39M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.22M | 45.31M | 47.62M | 47.64M | 57.23M | 80.16M | 82.00M | 66.10M | 49.19M | 71.94M | 52.60M | 49.78M | 57.83M | 78.54M | 65.91M | 61.78M | 72.95M | 99.83M | 77.65M | 61.13M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,314.02M | 1,217.22M | 1,221.11M | 1,133.03M | 1,489.87M | 1,488.02M | 1,422.13M | 1,269.31M | 1,552.23M | 1,490.83M | 1,285.94M | 1,121.81M | 1,477.28M | 1,422.71M | 1,356.44M | 1,166.87M | 1,582.06M | 1,572.82M | 1,408.18M | 1,284.53M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 447.22M | 474.78M | 515.71M | 561.26M | 560.89M | 607.70M | 578.26M | 521.73M | 451.50M | 431.23M | 405.10M | 390.71M | 354.43M | 367.14M | 376.76M | 390.69M | 387.79M | 405.20M | 401.84M | 413.23M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 490.88M | 522.47M | 525.22M | 630.53M | 651.73M | 732.26M | 811.33M | 819.57M | 683.99M | 686.21M | 697.72M | 689.99M | 602.04M | 636.32M | 618.50M | 654.08M | 648.69M | 662.98M | 681.58M | 707.04M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 938.10M | 997.25M | 1,040.92M | 1,191.79M | 1,212.62M | 1,339.95M | 1,389.59M | 1,341.30M | 1,135.50M | 1,117.44M | 1,102.82M | 1,080.70M | 956.47M | 1,003.46M | 995.26M | 1,044.78M | 1,036.47M | 1,068.18M | 1,083.42M | 1,120.27M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 316.40M | 330.31M | 352.15M | 339.98M | 304.89M | 342.29M | 355.02M | 340.99M | 329.85M | 335.06M | 320.11M | 344.95M | 282.06M | 319.11M | 326.15M | 367.20M | 322.58M | 365.27M | 390.64M | 415.57M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,782.00M | 2,712.70M | 2,759.42M | 2,810.36M | 3,151.81M | 3,287.69M | 3,316.86M | 3,079.38M | 3,184.17M | 3,111.98M | 2,919.01M | 2,746.58M | 2,895.35M | 2,898.30M | 2,880.64M | 2,758.95M | 3,170.30M | 3,203.52M | 3,121.17M | 3,053.44M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 965.18M | 950.82M | 1,023.08M | 1,049.02M | 1,103.98M | 1,099.37M | 1,125.87M | 1,166.02M | 1,239.48M | 1,245.32M | 1,253.11M | 1,286.88M | 1,331.06M | 1,349.71M | 1,377.06M | 1,393.06M | 1,473.40M | 1,498.78M | 1,498.29M | 1,520.36M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,345.75M | 1,349.14M | 1,338.46M | 1,343.96M | 1,337.87M | 1,333.07M | 1,341.58M | 1,288.07M | 1,293.59M | 1,300.83M | 1,311.65M | 1,309.74M | 1,308.91M | 1,315.79M | 1,341.13M | 1,358.63M | 1,617.63M | 1,657.61M | 1,664.72M | 1,680.87M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,081.46M | 626.24M | 611.43M | 601.64M | 592.26M | 586.20M | 581.91M | 562.73M | 554.99M | 541.99M | 533.66M | 523.68M | 1,064.65M | 504.56M | 512.57M | 510.38M | 780.83M | 832.20M | 825.80M | 821.47M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,427.21M | 1,975.38M | 1,949.89M | 1,945.60M | 1,930.13M | 1,919.27M | 1,923.49M | 1,850.80M | 1,848.58M | 1,842.83M | 1,845.31M | 1,833.42M | 2,373.56M | 1,820.35M | 1,853.70M | 1,869.02M | 2,398.45M | 2,489.81M | 2,490.52M | 2,502.33M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.80M | 26.67M | 23.37M | 23.12M | 18.91M | 16.45M | 16.20M | 17.02M | 15.47M | 19.91M | 25.20M | 17.52M | 33.52M | 36.56M | 35.95M | 34.37M | 147.44M | 147.44M | 152.79M | 161.14M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 203.71M | 201.75M | 196.44M | 190.35M | 195.07M | 184.10M | 171.71M | 169.02M | 164.73M | 170.59M | 170.47M | 171.00M | 173.17M | 178.98M | 182.02M | 217.96M | 215.97M | 210.16M | 202.81M | 248.65M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,444.16M | 3,453.51M | 3,495.48M | 3,520.25M | 3,536.98M | 3,515.30M | 3,532.65M | 3,530.05M | 3,582.37M | 3,603.30M | 3,618.37M | 3,635.82M | 1,835.79M | 3,751.58M | 3,802.43M | 3,860.62M | 2,059.76M | 4,741.02M | 4,749.07M | 4,831.21M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,252.97M | 6,166.20M | 6,254.90M | 6,330.60M | 6,707.71M | 6,802.99M | 6,849.51M | 6,609.42M | 6,782.00M | 6,715.28M | 6,537.38M | 6,382.40M | 6,586.54M | 6,649.88M | 6,683.07M | 6,619.57M | 7,775.95M | 7,944.55M | 7,870.24M | 7,884.65M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 717.18M | 647.57M | 655.50M | 675.53M | 800.37M | 785.98M | 679.60M | 577.76M | 680.94M | 684.08M | 650.77M | 577.86M | 649.65M | 693.52M | 672.92M | 640.45M | 755.89M | 762.01M | 741.17M | 675.45M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 717.18M | 647.57M | 655.50M | 675.53M | 800.37M | 785.98M | 679.60M | 577.76M | 680.94M | 684.08M | 650.77M | 577.86M | 649.65M | 693.52M | 672.92M | 640.45M | 755.89M | 762.01M | 741.17M | 675.45M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.05M | 156.03M | 2.60M | 25.65M | 262.44M | 165.80M | 197.27M | 22.10M | 257.33M | 170.33M | 10.40M | 30.90M | 32.52M | 180.78M | 4.40M | 215.64M | 36.70M | 189.85M | 32.52M | 230.56M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 325.52M | 333.06M | 319.54M | 323.85M | 325.63M | 367.92M | 383.66M | 311.97M | 347.48M | 378.60M | 358.23M | 349.01M | 350.43M | 369.06M | 365.78M | 346.75M | 379.77M | 424.83M | 393.87M | 391.05M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.28M | 1.65M | 302.72M | 703.25M | 603.45M | 303.39M | 3.71M | 3.13M | 178.59M | 6.88M | 5.55M | 6.22M | 136.21M | 6.78M | 6.06M | 7.06M | 7.69M | 7.43M | 8.29M | 8.38M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,331.41M | 1,163.62M | 1,483.59M | 1,934.90M | 2,016.41M | 1,649.25M | 1,290.03M | 1,119.51M | 1,490.80M | 1,268.65M | 1,254.36M | 1,201.95M | 1,466.06M | 1,282.58M | 1,293.89M | 1,243.46M | 1,467.45M | 1,414.88M | 1,406.33M | 1,338.43M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,378.54M | 2,429.62M | 2,163.27M | 1,883.11M | 2,083.16M | 2,534.11M | 2,841.07M | 2,819.43M | 2,505.22M | 2,498.43M | 2,246.83M | 2,187.14M | 1,990.93M | 2,045.39M | 2,019.85M | 2,090.18M | 2,638.92M | 2,661.99M | 2,511.59M | 2,547.10M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.96M | 2.14M | 1.65M | 1.60M | 1.40M | 1.54M | 1.62M | 1.82M | 2.16M | 1.69M | 2.00M | 1.41M | 1.34M | 2.10M | 1.62M | 1.51M | 1.43M | 1.40M | 1.39M | 1.47M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.39M | 108.51M | 105.77M | 97.31M | 82.19M | 80.77M | 80.01M | 92.47M | 90.35M | 98.65M | 97.35M | 98.15M | 121.22M | 119.95M | 102.28M | 89.02M | 224.35M | 227.14M | 230.97M | 263.13M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 257.42M | 256.66M | 3.70M | 270.29M | 265.14M | 255.62M | 3.70M | 283.98M | 285.52M | 279.63M | 278.03M | 278.01M | 281.28M | 316.06M | 304.52M | 296.86M | 317.33M | 340.42M | 348.25M | 342.85M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 436.18M | 417.07M | 404.55M | 308.34M | 276.99M | 285.63M | 292.10M | 239.05M | 267.11M | 287.09M | 298.26M | 268.94M | 214.82M | 234.37M | 244.89M | 224.27M | 241.12M | 243.52M | 242.30M | 245.02M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,178.53M | 3,211.86M | 2,933.55M | 2,559.05M | 2,707.47M | 3,156.14M | 3,467.39M | 3,434.93M | 3,148.20M | 3,163.79M | 2,920.47M | 2,832.24M | 2,608.25M | 2,715.76M | 2,671.53M | 2,700.33M | 3,421.72M | 3,473.07M | 3,333.10M | 3,398.10M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,509.94M | 4,375.48M | 4,417.14M | 4,493.96M | 4,723.88M | 4,805.39M | 4,757.43M | 4,554.44M | 4,639.00M | 4,432.44M | 4,174.82M | 4,034.19M | 4,074.32M | 3,998.35M | 3,965.42M | 3,943.79M | 4,890.59M | 4,887.95M | 4,739.43M | 4,738.01M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,379.83M | 2,431.27M | 2,465.99M | 2,586.36M | 2,686.61M | 2,837.49M | 2,844.78M | 2,822.56M | 2,683.81M | 2,505.31M | 2,252.38M | 2,193.36M | 2,127.15M | 2,052.17M | 2,025.91M | 2,097.24M | 2,646.61M | 2,669.42M | 2,519.88M | 2,555.49M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,743.03M | 1,790.72M | 1,837.76M | 1,836.64M | 1,983.83M | 1,997.60M | 2,092.09M | 2,054.98M | 2,143.00M | 2,282.84M | 2,362.55M | 2,348.21M | 2,512.22M | 2,651.53M | 2,717.65M | 2,675.78M | 2,885.36M | 3,056.59M | 3,130.81M | 3,146.65M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,743.03M | 1,790.72M | 1,837.76M | 1,836.64M | 1,983.83M | 1,997.60M | 2,092.09M | 2,054.98M | 2,143.00M | 2,282.84M | 2,362.55M | 2,348.21M | 2,512.22M | 2,651.53M | 2,717.65M | 2,675.78M | 2,886.78M | 3,056.59M | 3,130.81M | 3,146.65M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,252.97M | 6,166.20M | 6,254.90M | 6,330.60M | 6,707.71M | 6,802.99M | 6,849.51M | 6,609.42M | 6,782.00M | 6,715.28M | 6,537.38M | 6,382.40M | 6,586.54M | 6,649.88M | 6,683.07M | 6,619.57M | 7,775.95M | 7,944.55M | 7,870.24M | 7,884.65M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59M | 0.13M | 0.13M | 0.31M | 0.60M | 0.30M | 0.30M | 0.45M | 0.60M | 0.12M | 0.13M | 0.11M | 1.03M | 0.15M | 0.13M | 0.14M | 0.58M | 0.15M | 0.15M | 0.45M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,852.26M | 1,937.94M | -573.75M | -552.31M | -537.34M | 2,256.94M | 2,334.06M | -604.82M | 2,404.12M | -593.19M | -589.69M | 2,639.31M | 2,760.64M | -540.59M | -580.76M | -598.29M | -533.63M | 3,356.85M | -521.91M | -478.80M |