|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.90M | 58.10M | 41.20M | 91.30M | 91.70M | 78.00M | 62.20M | 127.10M | 82.40M | 73.70M | 66.40M | 124.60M | 112.70M | 102.00M | 74.10M | 134.60M | 133.30M | 82.50M | 64.40M | 118.90M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.90M | 58.10M | 41.20M | 91.30M | 91.70M | 78.00M | 62.20M | 127.10M | 82.40M | 73.70M | 66.40M | 124.60M | 112.70M | 102.00M | 74.10M | 134.60M | 133.30M | 82.50M | 64.40M | 118.90M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 409.80M | 362.60M | 416.10M | 341.70M | 423.90M | 351.30M | 384.10M | 303.80M | 426.10M | 351.70M | 430.70M | 274.80M | 369.10M | 325.70M | 348.90M | 246.40M | 348.80M | 296.40M | 359.70M | 277.60M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 409.80M | 362.60M | 416.10M | 341.70M | 423.90M | 351.30M | 384.10M | 303.80M | 426.10M | 351.70M | 430.70M | 274.80M | 369.10M | 325.70M | 348.90M | 246.40M | 348.80M | 296.40M | 359.70M | 277.60M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.50M | 79.90M | 71.80M | 66.60M | 76.80M | 90.30M | 73.30M | 61.90M | 50.10M | 53.30M | 46.20M | 39.40M | 35.90M | 48.90M | 45.20M | 45.40M | 46.30M | 54.90M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.10M | 4.40M | 4.30M | 4.80M | 4.40M | 4.60M | 4.90M | 4.60M | 4.70M | 4.50M | 4.50M | 4.30M | 3.30M | 4.10M | 4.30M | 3.80M | 3.70M | 4.30M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 356.40M | 387.10M | 395.40M | 359.60M | 314.00M | 327.60M | 319.80M | 302.00M | 272.70M | 291.00M | 279.30M | 281.10M | 231.20M | 261.70M | 264.30M | 266.10M | 239.10M | 296.80M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 382.50M | 413.90M | 428.00M | 471.40M | 471.50M | 431.00M | 395.20M | 422.50M | 398.00M | 368.50M | 327.50M | 348.80M | 330.00M | 324.80M | 270.40M | 314.70M | 313.80M | 315.30M | 289.10M | 356.00M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.30M | 52.00M | 39.60M | 50.60M | 56.20M | 53.90M | 40.80M | 41.20M | 47.60M | 41.10M | 30.80M | 49.60M | 46.60M | 41.50M | 38.10M | 47.00M | 40.00M | 38.30M | 37.10M | 45.00M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 938.50M | 886.60M | 924.90M | 955.00M | 1,043.30M | 914.20M | 882.30M | 894.60M | 954.10M | 835.00M | 855.40M | 797.80M | 858.40M | 794.00M | 731.50M | 742.70M | 835.90M | 732.50M | 750.30M | 797.50M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 230.30M | 219.50M | 214.60M | 210.60M | 196.00M | 185.20M | 185.10M | 179.90M | 177.40M | 168.20M | 170.10M | 162.60M | 153.80M | 153.70M | 137.50M | 139.20M | 141.90M | 140.00M | 138.80M | 138.50M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 807.30M | 804.20M | 802.50M | 798.90M | 779.20M | 666.90M | 671.50M | 671.90M | 662.00M | 664.80M | 590.00M | 577.10M | 451.30M | 459.00M | 446.40M | 468.70M | 471.80M | 472.40M | 478.50M | 472.70M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 947.30M | 919.40M | 902.20M | 1,254.30M | 864.60M | 838.50M | 847.00M | 842.40M | 1,238.10M | 814.40M | 1,245.20M | 797.90M | 1,188.40M | 1,203.00M | 1,169.60M | 1,190.20M | 1,220.40M | 708.90M | 1,222.50M | 1,219.10M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,754.60M | 1,723.60M | 1,704.70M | 2,053.20M | 1,643.80M | 1,505.40M | 1,518.50M | 1,514.30M | 1,900.10M | 1,479.20M | 1,835.20M | 1,375.00M | 1,639.70M | 1,662.00M | 1,616.00M | 1,658.90M | 1,692.20M | 1,181.30M | 1,701.00M | 1,691.80M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 131.70M | 126.60M | 115.90M | 113.00M | 105.00M | 98.40M | 99.70M | 101.20M | 97.70M | 92.50M | 104.70M | 99.00M | 97.60M | 102.70M | 89.30M | 92.30M | 100.80M | 101.10M | 92.80M | 92.80M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.30M | 31.70M | 26.00M | 22.60M | 6.00M | 37.50M | 20.30M | 15.40M | 15.70M | 22.40M | 17.90M | 17.00M | 19.50M | 20.90M | 33.10M | 27.70M | 23.60M | 21.30M | 17.70M | 21.90M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,235.70M | 2,185.40M | 2,166.40M | 2,145.50M | 2,047.60M | 1,915.00M | 1,912.40M | 1,898.20M | 1,871.70M | 1,848.70M | 1,789.40M | 1,745.80M | 1,555.00M | 1,563.50M | 1,496.90M | 1,525.90M | 1,541.70M | 1,526.00M | 1,502.70M | 1,484.40M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,174.20M | 3,072.00M | 3,091.30M | 3,100.50M | 3,090.90M | 2,829.20M | 2,794.70M | 2,792.80M | 2,825.80M | 2,683.70M | 2,644.80M | 2,543.60M | 2,413.40M | 2,357.50M | 2,228.40M | 2,268.60M | 2,377.60M | 2,258.50M | 2,253.00M | 2,281.90M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 223.90M | 233.50M | 308.20M | 223.20M | 254.40M | 214.40M | 239.50M | 204.50M | 194.60M | 173.00M | 183.70M | 170.10M | 174.50M | 182.40M | 167.30M | 173.70M | 172.30M | 175.70M | 186.70M | 184.20M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.20M | 8.10M | 9.40M | 4.00M | 20.20M | 1.30M | 10.30M | 9.10M | 7.90M | 2.90M | 0.20M | | 13.90M | 7.90M | 10.50M | 8.70M | 19.30M | 10.60M | | 23.60M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 232.10M | 241.60M | 317.60M | 227.20M | 274.60M | 215.70M | 249.80M | 213.60M | 202.50M | 175.90M | 183.90M | 170.10M | 188.40M | 190.30M | 177.80M | 182.40M | 191.60M | 186.30M | 186.70M | 207.80M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.80M | 53.50M | 56.90M | 36.90M | 36.10M | 39.40M | 38.30M | 31.90M | 41.30M | 47.10M | 53.30M | 33.30M | 38.70M | 42.40M | 43.20M | 29.90M | 34.10M | 35.20M | 30.10M | 34.30M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.00M | 126.70M | 149.90M | 125.20M | 122.80M | 111.40M | 126.70M | 116.30M | 115.90M | 112.50M | 143.80M | 118.60M | 103.70M | 114.00M | 128.50M | 106.80M | 117.10M | 100.90M | 120.10M | 106.00M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.30M | 36.20M | 24.80M | 38.90M | 33.90M | 28.60M | 49.70M | 47.30M | 61.80M | 67.20M | 36.50M | 57.30M | 62.20M | 59.20M | 40.80M | 25.20M | 19.40M | 35.80M | 30.80M | 49.30M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.90M | 21.80M | 24.40M | 24.10M | 22.40M | 20.90M | 21.20M | 21.10M | 20.40M | 19.20M | 20.50M | 20.60M | 20.40M | 22.30M | 21.50M | 22.50M | 22.90M | 22.70M | 20.50M | 21.30M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 561.80M | 586.10M | 708.60M | 568.90M | 590.50M | 503.60M | 589.00M | 504.40M | 534.00M | 518.90M | 542.00M | 473.30M | 484.30M | 497.70M | 490.30M | 421.40M | 452.90M | 436.60M | 465.30M | 450.30M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,193.30M | 1,083.90M | 954.10M | 1,109.20M | 1,124.50M | 1,045.00M | 936.50M | 1,035.00M | 1,015.80M | 892.20M | 882.20M | 897.50M | 917.50M | 849.80M | 783.30M | 897.80M | 944.10M | 837.70M | 806.00M | 848.00M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 292.70M | 275.90M | 222.30M | 211.20M | 194.20M | 176.90M | 155.50M | 152.90M | 149.40M | 140.30M | 157.60M | 148.20M | 144.40M | 143.90M | 117.20M | 118.20M | 124.40M | 122.00M | 117.50M | 111.80M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 157.40M | 156.60M | 145.20M | 142.90M | 147.70M | 139.20M | 144.10M | 137.30M | 142.70M | 134.00M | 125.60M | 119.90M | 115.10M | 118.10M | 111.90M | 110.60M | 116.30M | 122.20M | 108.80M | 104.90M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.00M | 70.40M | 89.00M | 88.40M | 81.90M | 75.10M | 75.20M | 73.80M | 72.30M | 73.90M | 76.80M | 77.80M | 75.10M | 71.30M | 66.90M | 69.10M | 68.10M | 66.10M | 63.50M | 60.10M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.80M | 11.90M | 95.30M | 0.50M | 0.30M | | 84.30M | 79.60M | 81.20M | 86.40M | 73.60M | 68.40M | 59.90M | 61.20M | 52.70M | 45.40M | 34.50M | 29.90M | 27.30M | 26.60M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,280.70M | 2,275.10M | 2,131.20M | 2,218.50M | 2,217.70M | 2,047.90M | 1,900.30M | 1,903.40M | 1,914.20M | 1,759.30M | 1,784.20M | 1,716.70M | 1,736.40M | 1,680.80M | 1,569.60M | 1,617.10M | 1,705.80M | 1,584.60M | 1,561.10M | 1,575.10M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,393.50M | 2,287.00M | 2,226.50M | 2,219.00M | 2,218.00M | 2,047.90M | 1,984.60M | 1,983.00M | 1,995.40M | 1,845.70M | 1,857.80M | 1,785.10M | 1,796.30M | 1,742.00M | 1,622.30M | 1,662.50M | 1,740.30M | 1,614.50M | 1,588.40M | 1,601.70M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,213.60M | 1,120.10M | 978.90M | 1,148.10M | 1,158.40M | 1,073.60M | 986.20M | 1,082.30M | 1,077.60M | 959.40M | 918.70M | 954.80M | 979.70M | 909.00M | 824.10M | 923.00M | 963.50M | 873.50M | 836.80M | 897.30M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 780.70M | 785.00M | 864.80M | 881.50M | 872.90M | 781.30M | 810.10M | 809.80M | 830.40M | 838.00M | 787.00M | 758.50M | 617.10M | 615.50M | 606.10M | 606.10M | 637.30M | 644.00M | 664.60M | 680.20M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 780.70M | 785.00M | 864.80M | 881.50M | 872.90M | 781.30M | 810.10M | 809.80M | 830.40M | 838.00M | 787.00M | 758.50M | 617.10M | 615.50M | 606.10M | 606.10M | 637.30M | 644.00M | 664.60M | 680.20M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,174.20M | 3,072.00M | 3,091.30M | 3,100.50M | 3,090.90M | 2,829.20M | 2,794.70M | 2,792.80M | 2,825.80M | 2,683.70M | 2,644.80M | 2,543.60M | 2,413.40M | 2,357.50M | 2,228.40M | 2,268.60M | 2,377.60M | 2,258.50M | 2,253.00M | 2,281.90M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.30M | | | | 4.60 | | | | 4.90 | 5.20 | 5.20 | 5.20 | 5.30 | 5.40 | 5.40 | 5.40 | 5.40 | 6.40 |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -522.00M | -565.40M | -462.00M | -516.80M | -440.10M | -555.60M | -504.40M | -533.80M | -496.70M | -537.50M | -526.30M | -544.60M | -702.70M | -548.90M | -687.60M | -708.50M | -535.40M | -526.60M | -522.60M | -663.70M |