|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 305.50M | 0.80M | 257.10M | 424.50M | 0.70M | 300.90M | 9.10M | 8.60M | 8.00M | 367.90M | 418.90M | 421.90M | 469.90M | 412.70M | 373.20M | 0.40M | 419.30M | 449.10M | 364.40M | 0.80M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 305.50M | 0.80M | 257.10M | 424.50M | 0.70M | 300.90M | 9.10M | 8.60M | 8.00M | 367.90M | 418.90M | 421.90M | 469.90M | 412.70M | 373.20M | 0.40M | 419.30M | 449.10M | 364.40M | 0.80M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.40M | 700.20M | 104.50M | 88.50M | 107.30M | 735.50M | 103.90M | 758.10M | 121.80M | 136.10M | 144.50M | 770.40M | 789.80M | 762.00M | 140.80M | 744.60M | 153.20M | 755.90M | 137.60M | 808.90M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.40M | 700.20M | 104.50M | 88.50M | 107.30M | 735.50M | 103.90M | 758.10M | 121.80M | 136.10M | 144.50M | 770.40M | 789.80M | 762.00M | 140.80M | 744.60M | 153.20M | 755.90M | 137.60M | 808.90M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 919.50M | 974.10M | 1,042.70M | 1,112.60M | 1,158.00M | 1,132.60M | 1,191.30M | 1,209.40M | 1,251.70M | 1,202.40M | 1,229.10M | 1,231.20M | 1,233.30M | 1,255.30M | 1,195.60M | 1,196.40M | 1,222.10M | 1,225.90M | 1,243.30M | 1,273.80M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.20M | 31.00M | 32.20M | 137.10M | 112.30M | 160.10M | 44.40M | 122.80M | 45.40M | 144.90M | 41.50M | 90.20M | 85.90M | 41.90M | 39.50M | 50.80M | 92.00M | 91.50M | 119.40M | 58.20M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,195.00M | 2,195.40M | 2,213.50M | 2,548.30M | 2,480.40M | 2,453.50M | 2,504.00M | 2,592.30M | 2,710.80M | 2,606.90M | 2,634.90M | 2,700.60M | 2,773.10M | 2,731.90M | 2,516.90M | 2,616.80M | 2,719.70M | 2,732.00M | 2,600.80M | 2,755.00M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,025.10M | 1,035.30M | 1,055.30M | 1,039.90M | 1,096.10M | 1,069.00M | 1,207.40M | 1,228.50M | 1,255.50M | 1,245.90M | 1,311.90M | 1,299.00M | 1,290.20M | 1,314.80M | 1,306.90M | 1,317.70M | 1,351.30M | 1,341.20M | 1,357.60M | 1,342.50M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.20M | 4.00M | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,034.80M | 1,029.40M | 1,022.70M | 1,010.40M | 1,015.10M | 979.10M | 1,098.30M | 1,075.80M | 1,198.40M | 1,257.60M | 1,369.60M | 1,352.90M | 1,349.70M | 1,465.50M | 1,383.30M | 1,417.00M | 1,488.00M | 1,483.60M | 1,486.40M | 1,526.20M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 704.20M | 685.00M | 668.80M | 648.60M | 648.10M | 594.70M | 765.30M | 755.30M | 876.10M | 935.30M | 1,031.40M | 990.10M | 967.70M | 1,059.50M | 1,006.50M | 1,011.70M | 1,043.40M | 1,021.60M | 1,002.30M | 1,026.10M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,739.00M | 1,714.40M | 1,691.50M | 1,659.00M | 1,663.20M | 1,573.80M | 1,863.60M | 1,831.10M | 2,074.50M | 2,192.90M | 2,401.00M | 2,343.00M | 2,317.40M | 2,525.00M | 2,389.80M | 2,428.70M | 2,531.40M | 2,505.20M | 2,488.70M | 2,552.30M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.90M | 66.90M | 67.60M | 65.20M | 64.10M | 56.70M | 71.00M | 67.20M | 70.30M | 57.60M | 44.30M | 49.70M | 47.60M | 46.80M | 41.00M | 42.80M | 48.50M | 52.70M | 53.20M | 57.30M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.70M | 19.80M | 23.90M | 29.40M | 29.60M | 26.50M | 25.00M | 25.70M | 28.30M | 28.60M | 29.90M | 28.90M | 27.50M | 29.20M | 25.80M | 29.00M | 30.50M | 30.00M | 23.60M | 23.20M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,946.10M | 1,914.90M | 1,901.90M | 1,870.30M | 1,866.00M | 1,759.40M | 2,061.00M | 2,032.20M | 2,285.00M | 2,391.90M | 2,594.90M | 2,544.40M | 2,512.60M | 2,720.70M | 2,587.20M | 2,635.90M | 2,742.90M | 2,728.70M | 2,718.40M | 2,784.00M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,166.20M | 5,145.60M | 5,170.70M | 5,458.50M | 5,442.50M | 5,281.90M | 5,772.40M | 5,853.00M | 6,251.30M | 6,244.70M | 6,541.70M | 6,544.00M | 6,575.90M | 6,767.40M | 6,411.00M | 6,570.40M | 6,813.90M | 6,801.90M | 6,676.80M | 6,881.50M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 385.10M | 406.20M | 430.00M | 416.10M | 397.20M | 373.40M | 403.90M | 390.50M | 392.20M | 344.20M | 367.20M | 373.00M | 369.60M | 344.60M | 321.70M | 338.50M | 347.00M | 345.30M | 353.20M | 380.30M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.00M | 27.90M | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 461.10M | 434.10M | 430.00M | 416.10M | 397.20M | 373.40M | 403.90M | 390.50M | 392.20M | 344.20M | 367.20M | 373.00M | 369.60M | 344.60M | 321.70M | 338.50M | 347.00M | 345.30M | 353.20M | 380.30M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 131.90M | 134.90M | 136.00M | 118.30M | 135.40M | 142.80M | 155.30M | 131.90M | 135.20M | 154.30M | 161.50M | 133.80M | 133.80M | 152.20M | 142.20M | 126.10M | 135.20M | 152.00M | 157.50M | 148.20M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 201.40M | 214.60M | 250.60M | 260.80M | 269.90M | 293.40M | 352.90M | 337.10M | 364.00M | 361.00M | 317.10M | 308.60M | 314.50M | 333.00M | 319.20M | 319.40M | 315.00M | 340.20M | 341.10M | 343.90M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.10M | 11.10M | 53.80M | 41.00M | 81.60M | 371.80M | 49.00M | 48.60M | 53.20M | 598.40M | 605.60M | 601.90M | 46.50M | 49.70M | 13.00M | 21.70M | 58.70M | 21.40M | 38.90M | 42.90M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.00M | 25.70M | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.80M | 25.60M | 26.20M | 30.00M | 36.40M | 27.60M | 51.30M | 31.90M | 77.80M | 46.00M | 19.90M | 25.40M | 76.30M | 30.80M | 24.40M | 26.00M | 13.80M | 20.30M | 31.40M | 41.60M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 857.30M | 846.00M | 896.60M | 866.20M | 920.50M | 1,209.00M | 1,012.40M | 940.00M | 1,022.40M | 1,503.90M | 1,471.30M | 1,442.70M | 940.70M | 910.30M | 820.50M | 831.70M | 869.70M | 879.20M | 922.10M | 956.90M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,424.30M | 1,417.00M | 1,411.10M | 1,758.30M | 1,745.60M | 1,411.30M | 1,914.20M | 1,981.60M | 2,049.90M | 1,601.60M | 2,149.70M | 2,157.20M | 2,148.70M | 2,213.00M | 2,049.70M | 2,105.40M | 2,139.60M | 2,091.40M | 1,897.50M | 2,027.20M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.40M | 50.60M | 155.60M | 156.50M | 164.00M | 44.20M | 160.30M | 160.10M | 31.50M | 147.10M | 30.20M | 162.70M | 160.10M | 160.90M | 29.80M | 142.50M | 145.30M | 29.80M | 29.30M | 140.80M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.40M | 79.50M | 82.80M | 83.90M | 85.60M | 85.20M | 84.60M | 88.30M | 118.70M | 119.30M | 120.00M | 126.70M | 153.30M | 157.40M | 157.60M | 171.30M | 178.10M | 162.10M | 161.10M | 160.20M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 135.00M | 130.60M | 121.40M | 121.90M | 120.50M | 114.00M | 250.90M | 138.00M | 167.30M | 190.30M | 186.50M | 185.10M | 182.10M | 198.00M | 308.20M | 172.20M | 168.80M | 163.50M | 146.70M | 160.30M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.50M | 68.50M | 77.60M | 76.50M | 70.80M | 67.10M | 65.20M | 67.60M | 70.30M | 72.70M | 104.60M | 82.20M | 78.00M | 75.50M | 84.00M | 88.80M | 85.70M | 94.40M | 100.80M | 99.40M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.80M | 94.30M | 84.90M | 89.90M | 98.50M | 95.50M | 96.20M | 100.70M | 102.00M | 100.40M | 110.00M | 108.10M | 104.60M | 112.50M | 110.20M | 111.10M | 102.20M | 104.20M | 100.20M | 98.40M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,941.60M | 1,923.20M | 1,896.40M | 2,237.30M | 2,232.80M | 1,894.10M | 2,407.10M | 2,476.70M | 2,578.90M | 2,143.70M | 2,368.00M | 2,366.30M | 2,685.10M | 2,766.40M | 2,606.40M | 2,649.70M | 2,671.40M | 2,625.90M | 2,409.00M | 2,556.70M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,166.20M | 5,145.60M | 5,170.70M | 5,458.50M | 5,442.50M | 5,281.90M | 5,772.40M | 5,853.00M | 6,251.30M | 6,244.70M | 6,541.70M | 6,544.00M | 6,575.90M | 6,767.40M | 6,411.00M | 6,570.40M | 6,813.90M | 6,801.90M | 6,676.80M | 6,881.50M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,435.40M | 1,428.10M | 1,464.90M | 1,799.30M | 1,827.20M | 1,783.10M | 1,963.20M | 2,030.20M | 2,103.10M | 2,200.00M | 2,755.30M | 2,759.10M | 2,195.20M | 2,262.70M | 2,062.70M | 2,127.10M | 2,198.30M | 2,112.80M | 1,936.40M | 2,070.10M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,367.30M | 2,376.40M | 2,377.70M | 2,355.00M | 2,289.20M | 2,178.80M | 2,352.90M | 2,436.30M | 2,650.00M | 2,597.10M | 2,702.40M | 2,735.00M | 2,950.10M | 3,090.70M | 2,984.10M | 3,089.00M | 3,272.80M | 40.70M | 40.70M | 3,367.90M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,166.20M | 5,145.60M | 5,170.70M | 5,458.50M | 5,442.50M | 5,281.90M | 5,772.40M | 5,853.00M | 6,251.30M | 6,244.70M | 6,541.70M | 6,544.00M | 6,575.90M | 6,767.40M | 6,411.00M | 6,570.40M | 6,813.90M | 6,801.90M | 6,676.80M | 6,881.50M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81M | 1.21M | 1.72M | 3.33M | 4.09M | 4.92M | 0.94M | 6.02M | 7.30M | 8.10M | 8.55M | 8.66M | 9.03M | 9.05M | 0.98M | 9.59M | 9.93M | 9.93M | 10.08M | 10.44M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.80M | -12.30M | -23.00M | 1,711.10M | -155.90M | -289.00M | 1,932.10M | 2,030.80M | -178.20M | -240.90M | -146.90M | 2,311.20M | 2,383.50M | -147.40M | 2,488.80M | -238.90M | -100.20M | -111.90M | -96.50M | 2,751.80M |