|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 965.90M | 735.50M | 780.00M | 861.10M | 812.90M | 759.30M | 757.20M | 833.80M | 871.30M | 959.30M | 1,001.50M | 1,121.00M | 1,232.70M | 1,313.30M | 1,360.50M | 1,434.90M | 1,458.30M | 1,534.10M | 1,624.50M | 1,753.30M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 965.90M | 735.50M | 780.00M | 861.10M | 812.90M | 759.30M | 757.20M | 833.80M | 871.30M | 959.30M | 1,001.50M | 1,121.00M | 1,232.70M | 1,313.30M | 1,360.50M | 1,434.90M | 1,458.30M | 1,534.10M | 1,624.50M | 1,753.30M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 645.40M | 653.20M | 682.30M | 731.30M | 729.10M | 767.80M | 761.70M | 813.60M | 819.10M | 776.80M | 826.20M | 827.50M | 783.50M | 796.40M | 815.60M | 852.70M | 842.40M | 925.70M | 881.40M | 890.70M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 645.40M | 653.20M | 682.30M | 731.30M | 729.10M | 767.80M | 761.70M | 813.60M | 819.10M | 776.80M | 826.20M | 827.50M | 783.50M | 796.40M | 815.60M | 852.70M | 842.40M | 925.70M | 881.40M | 890.70M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 760.90M | 789.60M | 803.80M | 864.10M | 893.30M | 955.10M | 1,033.10M | 1,049.10M | 1,046.10M | 1,032.90M | 1,005.90M | 970.50M | 965.00M | 995.80M | 943.40M | 961.20M | 997.70M | 1,024.50M | 1,025.20M | 1,020.50M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 138.30M | 133.40M | 134.60M | 134.70M | 150.10M | 145.40M | 144.80M | 138.00M | 129.00M | 118.90M | 138.40M | 135.60M | 147.00M | 148.40M | 139.60M | 155.80M | 177.80M | 149.40M | 151.50M | 157.60M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,149.70M | 2,974.30M | 3,053.40M | 3,236.00M | 3,230.70M | 3,269.60M | 3,368.90M | 3,481.20M | 3,533.40M | 3,605.00M | 3,652.00M | 3,776.10M | 3,858.10M | 4,000.70M | 3,989.40M | 4,141.40M | 4,219.60M | 4,385.30M | 4,402.80M | 4,547.70M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 526.10M | 520.90M | 518.20M | 513.10M | 503.50M | 490.10M | 512.60M | 516.30M | 523.70M | 524.80M | 539.30M | 534.70M | 538.70M | 548.30M | 542.60M | 547.70M | 557.80M | 559.70M | 552.30M | 547.70M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.60M | 1,171.00M | 1,116.50M | 1,077.80M | 1,046.00M | 1,010.60M | 1,045.30M | 1,050.60M | 1,048.60M | 1,035.90M | 1,097.40M | 1,071.30M | 1,067.90M | 1,086.60M | 1,056.80M | 1,077.70M | 1,102.60M | 1,105.80M | 1,109.50M | 1,102.10M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 255.20M | 249.60M | 301.70M | 295.50M | 283.50M | 271.30M | 275.60M | 273.30M | 269.50M | 263.00M | 268.90M | 277.70M | 274.80M | 277.30M | 267.60M | 271.40M | 275.10M | 275.40M | 270.70M | 267.20M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 260.80M | 1,420.60M | 1,418.20M | 1,373.30M | 1,329.50M | 1,281.90M | 1,320.90M | 1,323.90M | 1,318.10M | 1,298.90M | 1,366.30M | 1,349.00M | 1,342.70M | 1,363.90M | 1,324.40M | 1,349.10M | 1,377.70M | 1,381.20M | 1,380.20M | 1,369.30M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.10M | 49.10M | 49.50M | 69.30M | 67.50M | 66.30M | 70.00M | 73.10M | 75.40M | 75.60M | 76.00M | 78.40M | 78.90M | 79.70M | 78.00M | 78.30M | 78.50M | 73.50M | 72.50M | 74.30M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.20M | 72.60M | 160.70M | 176.60M | 174.10M | 170.30M | 70.60M | 12.90M | 73.60M | 12.80M | 14.00M | 130.40M | 130.90M | 17.10M | 17.30M | 127.20M | 18.00M | 130.10M | 173.80M | 173.30M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,641.90M | 3,606.60M | 3,706.30M | 3,659.20M | 3,633.60M | 3,565.90M | 3,603.90M | 3,644.40M | 3,697.00M | 3,699.30M | 3,892.90M | 3,890.70M | 3,901.80M | 3,952.60M | 3,907.40M | 3,927.60M | 3,982.20M | 3,970.30M | 4,009.50M | 3,968.70M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,791.60M | 6,580.90M | 6,759.70M | 6,895.20M | 6,864.30M | 6,835.50M | 6,972.80M | 7,125.60M | 7,230.40M | 7,304.30M | 7,544.90M | 7,666.80M | 7,759.90M | 7,953.30M | 7,896.80M | 8,069.00M | 8,201.80M | 8,355.60M | 8,412.30M | 8,516.40M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 280.20M | 266.90M | 277.60M | 297.30M | 308.50M | 305.30M | 287.00M | 283.10M | 274.20M | 284.30M | 238.00M | 257.40M | 271.10M | 270.00M | 265.90M | 281.30M | 269.80M | 271.30M | 229.10M | 253.60M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 268.10M | 17.40M | 17.40M | 19.60M | 18.80M | 17.70M | 17.20M | 18.20M | 17.80M | 17.30M | 15.60M | 15.20M | 15.70M | 14.30M | 13.70M | 18.20M | 17.70M | 21.30M | 16.20M | 316.20M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 548.30M | 284.30M | 295.00M | 316.90M | 327.30M | 323.00M | 304.20M | 301.30M | 292.00M | 301.60M | 253.60M | 272.60M | 286.80M | 284.30M | 279.60M | 299.50M | 287.50M | 292.60M | 245.30M | 569.80M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.20M | 57.80M | 114.80M | 73.10M | 81.60M | 60.50M | 58.60M | 68.60M | 54.30M | 96.10M | 64.40M | 70.50M | 54.40M | 83.50M | 86.10M | 72.90M | 54.70M | 62.10M | 64.70M | 66.20M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 449.60M | 446.90M | 424.30M | 484.50M | 440.50M | 440.70M | 436.40M | 491.30M | 457.20M | 450.70M | 447.40M | 505.00M | 457.90M | 450.00M | 457.70M | 492.60M | 454.30M | 483.80M | 465.10M | 519.00M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,222.10M | 979.70M | 982.20M | 1,024.10M | 986.10M | 993.50M | 971.60M | 999.00M | 962.30M | 981.90M | 941.60M | 989.70M | 950.10M | 956.40M | 961.50M | 999.90M | 941.50M | 996.80M | 918.50M | 1,289.10M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,182.50M | 1,182.70M | 1,182.90M | 1,183.20M | 1,183.40M | 1,183.60M | 1,183.80M | 1,184.00M | 1,184.20M | 1,184.40M | 1,184.60M | 1,184.90M | 1,185.10M | 1,185.30M | 1,185.50M | 1,185.70M | 1,186.00M | 1,186.20M | 1,186.40M | 886.90M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.00M | 32.30M | 104.90M | 96.40M | 83.10M | 28.90M | 23.40M | 72.70M | 65.40M | 21.80M | 82.30M | 21.20M | 20.70M | 20.20M | 19.40M | 77.70M | 18.40M | 17.90M | 17.70M | 81.70M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.10M | 22.00M | 21.90M | 22.30M | 22.40M | 22.30M | 22.20M | 22.20M | 22.20M | 22.20M | 22.10M | 22.30M | 22.60M | 22.70M | 22.90M | 23.30M | 24.00M | 24.80M | 25.00M | 25.00M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.80M | 80.20M | 122.70M | 112.90M | 102.20M | 93.70M | 82.10M | 85.30M | 79.40M | 72.80M | 79.20M | 88.30M | 84.20M | 83.20M | 73.50M | 79.50M | 78.60M | 74.30M | 87.00M | 92.80M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.90M | 54.60M | 34.20M | 52.00M | 39.70M | 36.50M | 44.70M | 44.90M | 71.20M | 72.00M | 54.60M | 78.40M | 79.10M | 57.10M | 68.60M | 96.20M | 67.40M | 92.40M | 89.30M | 67.90M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.90M | 98.50M | 97.90M | 95.10M | 93.30M | 89.30M | 85.10M | 84.40M | 87.00M | 82.70M | 87.40M | 89.60M | 86.80M | 87.90M | 92.90M | 93.20M | 93.30M | 97.00M | 98.40M | 97.70M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,665.20M | 2,413.10M | 2,458.00M | 2,479.50M | 2,424.20M | 2,406.70M | 2,384.20M | 2,408.80M | 2,364.10M | 2,369.20M | 2,364.10M | 2,413.90M | 2,364.20M | 2,367.70M | 2,386.90M | 2,431.70M | 2,369.00M | 2,414.80M | 2,357.10M | 2,435.60M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,766.10M | 2,511.60M | 2,555.90M | 2,574.60M | 2,517.50M | 2,496.00M | 2,469.30M | 2,493.20M | 2,451.10M | 2,451.90M | 2,451.50M | 2,503.50M | 2,451.00M | 2,455.60M | 2,479.80M | 2,524.90M | 2,462.30M | 2,511.80M | 2,455.50M | 2,533.30M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,182.50M | 1,182.70M | 1,182.90M | 1,183.20M | 1,183.40M | 1,183.60M | 1,183.80M | 1,184.00M | 1,184.20M | 1,184.40M | 1,184.60M | 1,184.90M | 1,185.10M | 1,185.30M | 1,185.50M | 1,185.70M | 1,186.00M | 1,186.20M | 1,186.40M | 886.90M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,025.50M | 4,069.30M | 4,203.80M | 4,320.60M | 4,346.80M | 4,339.50M | 4,503.50M | 4,632.40M | 4,779.30M | 4,852.40M | 5,093.40M | 5,163.30M | 5,308.90M | 5,497.70M | 5,417.00M | 5,544.10M | 5,739.50M | 5,843.80M | 5,931.80M | 5,983.10M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,025.50M | 4,069.30M | 4,203.80M | 4,320.60M | 4,346.80M | 4,339.50M | 4,503.50M | 4,632.40M | 4,779.30M | 4,852.40M | 5,093.40M | 5,163.30M | 5,308.90M | 5,497.70M | 5,417.00M | 5,544.10M | 5,739.50M | 5,819.00M | 5,931.80M | 5,983.10M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,791.60M | 6,580.90M | 6,759.70M | 6,895.20M | 6,864.30M | 6,835.50M | 6,972.80M | 7,125.60M | 7,230.40M | 7,304.30M | 7,544.90M | 7,666.80M | 7,759.90M | 7,953.30M | 7,896.80M | 8,069.00M | 8,201.80M | 8,355.60M | 8,412.30M | 8,516.40M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.30M | 1.94M | 0.32M | 0.42M | 0.32M | 0.90M | 0.08M | 0.33M | 0.91M | 1.13M | 0.23M | 0.42M | 0.64M | 0.95M | 15.17M | 0.13M | 15.46M | 15.59M | 15.67M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,423.50M | -394.80M | 5,699.90M | -350.60M | -457.70M | -582.30M | -528.30M | 6,458.10M | 6,635.60M | -563.30M | -449.50M | -493.30M | -504.80M | -424.70M | 7,584.30M | 7,712.40M | -402.50M | 8,003.90M | 8,137.50M | -375.90M |