|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 190.13M | 164.82M | 270.57M | 631.44M | 259.56M | 247.84M | 243.61M | 585.62M | 501.06M | 236.61M | 307.12M | 642.92M | 308.64M | 302.80M | 368.51M | 822.85M | 353.03M | 317.46M | 389.17M | 1,080.66M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 190.13M | 164.82M | 270.57M | 631.44M | 259.56M | 247.84M | 243.61M | 585.62M | 501.06M | 236.61M | 307.12M | 642.92M | 308.64M | 302.80M | 368.51M | 822.85M | 353.03M | 317.46M | 389.17M | 1,080.66M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 738.09M | 891.81M | 1,033.68M | 711.33M | 852.88M | 931.28M | 1,124.05M | 657.97M | 936.05M | 1,067.55M | 1,295.88M | 599.52M | 946.05M | 1,056.79M | 1,210.33M | 594.28M | 1,012.79M | 1,242.07M | 1,502.81M | 589.40M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.40M | 92.60M | 94.60M | 78.20M | 99.10M | 110.30M | 113.30M | 110.20M | 108.50M | 109.70M | 104.20M | 100.00M | 97.20M | 101.40M | 110.70M | 115.60M | 115.30M | 121.70M | 122.30M | 112.50M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 824.49M | 984.41M | 1,128.28M | 789.53M | 951.98M | 1,041.58M | 1,237.35M | 768.17M | 1,044.55M | 1,177.25M | 1,400.08M | 699.52M | 1,043.25M | 1,158.18M | 1,321.03M | 709.88M | 1,128.09M | 1,363.77M | 1,625.11M | 701.90M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 788.64M | 907.80M | 762.18M | 798.84M | 1,018.68M | 1,253.89M | 851.07M | 769.40M | 1,055.08M | 1,251.54M | 919.01M | 940.81M | 957.24M | 1,005.59M | 780.44M | 928.06M | 1,055.28M | 1,258.51M | 1,022.37M | 1,080.13M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.38M | 88.82M | 114.94M | 154.24M | 150.65M | 120.13M | 113.50M | 119.66M | 132.82M | 142.76M | 139.80M | 165.73M | 164.44M | 173.46M | 160.21M | 177.49M | 176.37M | 190.81M | 197.97M | 241.72M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,819.24M | 2,053.26M | 2,181.37M | 2,295.85M | 2,281.77M | 2,553.15M | 2,332.23M | 2,132.65M | 2,625.01M | 2,698.46M | 2,661.82M | 2,348.98M | 2,376.37M | 2,538.63M | 2,519.49M | 2,522.68M | 2,597.47M | 3,008.84M | 3,112.31M | 2,991.92M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,811.59M | 1,832.88M | 1,963.35M | 1,993.88M | 1,979.68M | 1,932.81M | 1,886.60M | 1,931.50M | 1,930.00M | 1,934.19M | 1,911.64M | 1,961.59M | 1,943.68M | 1,933.59M | 1,956.00M | 2,282.90M | 2,302.69M | 2,382.10M | 2,393.16M | 2,378.33M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,701.04M | 1,719.82M | 142.60M | 2,038.41M | 2,024.34M | 1,966.14M | 1,914.89M | 1,984.95M | 2,001.75M | 2,007.39M | 1,979.69M | 2,018.24M | 1,997.29M | 1,987.28M | 2,024.06M | 2,316.03M | 2,373.38M | 2,484.56M | 2,480.93M | 2,486.68M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 613.22M | 609.88M | 839.33M | 830.77M | 817.45M | 785.98M | 757.88M | 763.81M | 755.88M | 745.27M | 724.34M | 721.02M | 702.03M | 685.04M | 681.45M | 869.47M | 889.87M | 906.74M | 892.25M | 900.08M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,314.26M | 2,329.70M | 981.93M | 2,869.18M | 2,841.79M | 2,752.11M | 2,672.78M | 2,748.76M | 2,757.64M | 2,752.66M | 2,704.03M | 2,739.26M | 2,699.32M | 2,672.33M | 2,705.51M | 3,185.50M | 3,263.24M | 3,391.30M | 3,373.18M | 3,386.76M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 496.38M | 508.48M | 524.75M | 98.47M | 607.17M | 636.43M | 627.81M | 532.84M | 549.07M | 528.41M | 534.81M | 561.40M | 554.88M | 548.69M | 566.37M | 48.45M | 604.57M | 628.14M | 619.54M | 640.07M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,622.23M | 4,671.06M | 5,366.47M | 5,475.00M | 5,428.64M | 5,321.35M | 5,187.19M | 5,213.10M | 5,236.71M | 5,215.26M | 5,150.48M | 5,262.25M | 5,197.88M | 5,154.60M | 5,227.88M | 6,061.98M | 6,170.51M | 6,401.55M | 6,385.89M | 6,405.16M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,441.47M | 6,724.32M | 7,547.84M | 7,770.85M | 7,710.41M | 7,874.50M | 7,519.41M | 7,345.76M | 7,861.72M | 7,913.72M | 7,812.31M | 7,611.24M | 7,574.26M | 7,693.24M | 7,747.37M | 8,584.67M | 8,767.98M | 9,410.39M | 9,498.20M | 9,397.08M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 629.49M | 727.52M | 761.02M | 1,133.32M | 850.53M | 880.86M | 688.38M | 974.03M | 716.49M | 751.76M | 651.99M | 1,075.91M | 609.83M | 658.12M | 678.52M | 1,111.61M | 736.82M | 757.49M | 851.52M | 1,251.89M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 629.49M | 727.52M | 761.02M | 1,133.32M | 850.53M | 880.86M | 688.38M | 974.03M | 716.49M | 751.76M | 651.99M | 1,075.91M | 609.83M | 658.12M | 678.52M | 1,111.61M | 736.82M | 757.49M | 851.52M | 1,251.89M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 224.75M | 112.27M | 235.37M | 109.28M | 109.10M | 251.27M | 110.36M | 284.86M | 101.88M | 221.52M | 269.39M | 257.74M | 233.68M | 238.97M | 266.49M | 310.16M | 119.48M | 317.42M | 335.37M | 121.17M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 195.12M | 240.86M | 934.25M | 20.25M | 539.13M | 718.70M | 591.29M | 80.06M | 784.79M | 811.39M | 897.81M | 880.32M | 1,345.85M | 1,398.25M | 1,254.39M | 716.93M | 1,145.09M | 1,937.38M | 1,134.98M | 631.63M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,155.11M | 1,315.15M | 2,041.09M | 1,508.52M | 1,716.96M | 1,960.04M | 1,681.41M | 1,437.86M | 1,844.12M | 1,879.63M | 1,915.56M | 2,311.86M | 2,289.48M | 2,396.00M | 2,305.76M | 2,247.53M | 2,285.33M | 3,134.54M | 2,450.98M | 2,451.87M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,163.29M | 3,176.39M | 3,191.58M | 3,772.93M | 3,445.63M | 3,367.47M | 3,246.74M | 3,345.38M | 3,370.35M | 3,351.18M | 3,312.68M | 2,546.45M | 2,534.50M | 2,530.72M | 2,553.66M | 3,419.92M | 3,483.47M | 3,114.69M | 3,812.23M | 3,715.22M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 357.59M | 360.03M | 383.15M | 435.25M | 433.84M | 430.15M | 425.18M | 541.89M | 389.01M | 384.41M | 380.25M | 576.15M | 432.27M | 425.15M | 420.92M | 654.50M | 486.82M | 478.89M | 510.78M | 675.71M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 489.13M | 484.16M | 475.31M | 491.45M | 475.74M | 491.38M | 472.85M | 455.58M | 476.96M | 427.37M | 421.92M | 429.90M | 418.16M | 407.68M | 413.05M | 422.02M | 429.00M | 460.05M | 451.75M | 453.93M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,642.71M | 6,238.40M | 5,615.82M | 7,398.87M | 7,232.92M | 8,616.50M | 5,353.33M | 7,046.91M | 4,371.66M | 7,140.91M | 5,608.50M | 5,291.97M | 8,585.45M | 3,987.03M | 5,280.34M | 6,173.07M | 7,967.76M | 9,185.72M | 6,773.99M | 6,668.85M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,131.84M | 6,722.57M | 6,091.13M | 7,890.32M | 7,708.66M | 9,107.88M | 5,826.18M | 7,502.49M | 4,848.62M | 7,568.28M | 6,030.42M | 5,721.88M | 9,003.61M | 4,394.71M | 5,693.40M | 6,595.09M | 8,396.77M | 9,645.77M | 7,225.75M | 7,122.78M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,358.41M | 3,417.25M | 4,125.83M | 3,793.18M | 3,984.77M | 4,086.16M | 3,838.03M | 3,425.44M | 4,155.14M | 4,162.56M | 4,210.49M | 3,426.77M | 3,880.36M | 3,928.96M | 3,808.05M | 4,136.85M | 4,628.56M | 5,052.08M | 4,947.22M | 4,346.85M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 309.63M | 1.75M | 1,456.71M | -119.47M | 1.75M | -1233.38M | 1,693.23M | -156.73M | 3,013.10M | 345.44M | 1,781.89M | 1,889.36M | -1429.36M | 3,298.53M | 2,053.97M | 1,989.58M | 371.21M | -235.38M | 2,272.45M | 2,274.30M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 309.63M | 314.87M | 1,456.71M | -1196.42M | -244.64M | -308.22M | 1,693.23M | -187.81M | -324.57M | -1268.52M | 1,781.89M | 1,889.36M | 356.53M | 360.34M | 2,053.97M | 1,989.58M | -303.39M | -235.38M | 2,272.45M | 2,274.30M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,441.47M | 6,724.32M | 7,547.84M | 7,770.85M | 7,710.41M | 7,874.50M | 7,519.41M | 7,345.76M | 7,861.72M | 7,913.72M | 7,812.31M | 7,611.24M | 7,574.26M | 7,693.24M | 7,747.37M | 8,584.67M | 8,767.98M | 9,410.39M | 9,498.20M | 9,397.08M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.73M | | | 1.65M | | 0.65M | 0.65M | 0.79M | 0.09M | 0.45M | 3.45M | 3.89M | 68.34M | 68.33M | | 68.32M | 68.12M | 68.12M | 69.44M | 69.67M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -291.81M | -263.43M | -291.16M | -259.83M | -244.64M | -308.22M | -365.36M | -345.31M | -324.57M | 3,072.02M | 3,163.16M | 3,208.24M | -271.99M | -297.53M | 3,378.09M | -353.36M | -303.39M | 3,516.44M | -222.17M | 3,605.04M |