|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.42M | 39.76M | 55.71M | 211.30M | 56.41M | 76.77M | 69.47M | 66.84M | 286.31M | 215.19M | 243.04M | 244.87M | 243.67M | 45.45M | 27.57M | 59.44M | 38.26M | 32.84M | 281.99M | 336.88M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.42M | 39.76M | 55.71M | 211.30M | 56.41M | 76.77M | 69.47M | 66.84M | 286.31M | 215.19M | 243.04M | 244.87M | 243.67M | 45.45M | 27.57M | 59.44M | 38.26M | 32.84M | 281.99M | 336.88M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 738.57M | 759.74M | 681.56M | 775.78M | 743.85M | 751.97M | 763.50M | 757.80M | 672.51M | 682.68M | 598.26M | 669.86M | 662.44M | 661.66M | 218.27M | 580.17M | 196.38M | 202.73M | 95.91M | 103.70M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 738.57M | 759.74M | 681.56M | 775.78M | 743.85M | 751.97M | 763.50M | 757.80M | 672.51M | 682.68M | 598.26M | 669.86M | 662.44M | 661.66M | 218.27M | 580.17M | 196.38M | 202.73M | 95.91M | 103.70M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,530.37M | 1,514.39M | 1,495.97M | 1,447.38M | 1,525.33M | 1,508.44M | 1,333.59M | 1,288.29M | 1,168.23M | 1,084.35M | 1,188.79M | 1,144.60M | 1,231.41M | 1,242.45M | 67.58M | 1,408.54M | 69.23M | 63.85M | 74.44M | 65.28M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.71M | 84.33M | 88.56M | 118.89M | 108.61M | 104.73M | 128.64M | 155.40M | 135.41M | 148.05M | 150.89M | 177.02M | 189.54M | 166.97M | 82.24M | 158.05M | 104.01M | 68.13M | 95.54M | 82.63M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,402.07M | 2,398.22M | 2,321.81M | 2,553.35M | 2,434.20M | 2,441.92M | 2,295.18M | 2,268.33M | 2,262.45M | 2,130.27M | 2,102.79M | 2,236.34M | 2,327.07M | 2,116.54M | 2,021.02M | 2,206.20M | 2,298.51M | 2,131.67M | 547.87M | 588.50M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 306.51M | 308.46M | 317.24M | 586.67M | 595.89M | 575.80M | 578.27M | 569.91M | 559.51M | 540.42M | 543.97M | 501.38M | 493.07M | 498.75M | 249.28M | 520.33M | 259.30M | 259.73M | 256.16M | 227.73M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 389.86M | 386.69M | 390.19M | 1,657.16M | 1,656.31M | 1,631.34M | 1,636.70M | 1,639.13M | 1,637.15M | 1,635.01M | 1,638.85M | 1,635.37M | 1,634.72M | 1,642.20M | 1,228.14M | 1,331.93M | 1,200.00M | 1,200.00M | 1,228.14M | 1,228.14M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 221.22M | 209.79M | 209.75M | 494.89M | 462.44M | 464.08M | 445.04M | 424.53M | 403.02M | 381.56M | 361.83M | 89.00M | 326.17M | 313.28M | 210.06M | 285.09M | 194.92M | 165.69M | 136.47M | 107.24M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 611.09M | 596.48M | 599.93M | 2,152.05M | 2,118.75M | 2,095.41M | 2,081.75M | 2,063.66M | 2,040.17M | 2,016.57M | 2,000.68M | 1,724.37M | 1,960.90M | 1,955.48M | 1,438.20M | 1,617.02M | 1,394.92M | 1,365.69M | 1,364.61M | 1,335.38M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.21M | 96.39M | 103.57M | 137.70M | 128.15M | 149.62M | 150.42M | 131.74M | 133.06M | 136.54M | 149.35M | 142.32M | 154.49M | 153.25M | 1,625.35M | 129.77M | 1,890.64M | 131.90M | 174.03M | 162.41M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,189.76M | 1,185.89M | 1,214.74M | 3,154.62M | 3,121.08M | 3,096.66M | 3,091.10M | 3,041.88M | 3,025.55M | 2,993.79M | 2,990.53M | 2,971.65M | 2,976.93M | 2,964.74M | 2,635.14M | 2,650.23M | 1,856.03M | 1,904.55M | 1,903.89M | 1,827.48M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,591.83M | 3,584.12M | 3,536.55M | 5,707.97M | 5,555.28M | 5,538.58M | 5,386.28M | 5,310.20M | 5,288.00M | 5,124.06M | 5,093.32M | 5,207.99M | 5,304.00M | 5,081.28M | 4,656.16M | 4,856.42M | 4,154.55M | 4,036.23M | 2,451.76M | 2,415.98M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,126.36M | 1,118.75M | 1,001.96M | 1,115.40M | 1,137.34M | 1,156.23M | 1,147.41M | 1,165.80M | 1,194.17M | 1,182.41M | 23.00M | 1,218.82M | 1,381.87M | 1,338.02M | 359.93M | 1,380.74M | 357.04M | 339.73M | 363.56M | 374.82M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,126.36M | 1,118.75M | 1,001.96M | 1,115.40M | 1,137.34M | 1,156.23M | 1,147.41M | 1,165.80M | 1,194.17M | 1,182.41M | 23.00M | 1,218.82M | 1,381.87M | 1,338.02M | 359.93M | 1,380.74M | 357.04M | 339.73M | 363.56M | 374.82M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.08M | 100.17M | 115.86M | 96.00M | 97.83M | 106.62M | 93.30M | 87.11M | 92.26M | 106.19M | 116.40M | 79.48M | 108.10M | 100.00M | 73.68M | 87.39M | 52.51M | 45.23M | 69.43M | 33.40M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 212.74M | 206.09M | 226.20M | 442.90M | 334.20M | 339.53M | 307.85M | 377.72M | 405.20M | 443.58M | 1.60M | 427.14M | 430.30M | 453.52M | 294.69M | 442.14M | 421.74M | 455.20M | 264.08M | 213.63M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.91M | | | | 206.90M | 207.66M | 210.91M | 42.63M | 42.87M | 49.95M | 383.00M | 280.00M | 250.00M | 581.25M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,435.18M | 1,425.02M | 1,344.02M | 1,654.30M | 1,569.36M | 1,602.37M | 1,566.47M | 1,630.63M | 1,691.64M | 1,732.18M | 1,891.88M | 1,933.09M | 2,131.18M | 1,934.17M | 1,852.05M | 1,960.21M | 2,674.52M | 2,465.97M | 947.08M | 1,203.10M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,007.97M | 959.49M | 947.54M | 2,635.31M | 2,565.61M | 2,547.06M | 2,482.97M | 2,362.45M | 2,309.85M | 2,113.60M | 1,890.60M | 1,946.01M | 1,871.80M | 1,842.35M | 1,798.39M | 1,897.52M | 1,594.74M | 1,835.26M | 1,799.88M | 1,521.94M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.06M | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,080.90M | | 1,460.24M | 1,345.81M | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.33M | 37.09M | 35.31M | 110.32M | 107.18M | 83.47M | 51.18M | 61.10M | 55.35M | 45.62M | 41.65M | 34.44M | 28.90M | 25.65M | 16.02M | 16.31M | 0.34M | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 148.02M | 154.01M | 217.41M | 302.32M | 290.15M | 288.01M | 215.47M | 208.28M | 214.91M | 225.21M | 222.43M | 276.33M | 297.73M | 288.04M | 89.47M | 324.03M | 80.98M | 81.35M | 70.32M | 67.47M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.32M | 121.51M | 108.94M | 138.81M | 133.96M | 123.82M | 114.94M | 123.34M | 120.02M | 120.60M | 0.50M | 123.27M | 113.69M | 116.48M | 72.55M | 87.38M | 84.96M | 83.15M | 95.47M | 88.24M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,636.49M | 2,575.61M | 2,489.11M | 4,621.54M | 4,462.66M | 4,447.93M | 4,325.74M | 4,262.46M | 4,271.75M | 4,116.61M | 4,168.66M | 4,189.86M | 4,329.61M | 4,090.21M | 3,997.24M | 4,198.07M | 4,350.60M | 4,382.58M | 2,817.27M | 2,792.51M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,743.81M | 2,697.11M | 2,598.05M | 4,760.35M | 4,596.62M | 4,571.74M | 4,440.68M | 4,385.80M | 4,391.77M | 4,237.20M | 4,169.16M | 4,313.12M | 4,443.30M | 4,206.69M | 4,069.79M | 4,285.44M | 4,435.56M | 4,465.73M | 2,912.74M | 2,880.75M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,007.97M | 959.49M | 947.54M | 2,635.31M | 2,565.61M | 2,547.06M | 2,500.87M | 2,362.45M | 2,309.85M | 2,113.60M | 2,097.50M | 2,153.66M | 2,082.71M | 1,884.97M | 1,841.26M | 1,947.46M | 1,977.74M | 2,115.26M | 2,049.88M | 2,103.19M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 848.02M | 887.00M | 938.50M | 947.62M | 958.66M | 966.84M | 966.74M | 924.40M | 896.23M | 886.86M | 945.30M | 916.01M | 881.84M | 895.73M | 586.36M | 570.98M | -281.01M | -429.51M | -460.98M | -464.76M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 848.02M | 887.00M | 938.50M | 947.62M | 958.66M | 966.84M | 966.74M | 924.40M | 896.23M | 886.86M | 945.30M | 916.01M | 881.84M | 895.73M | 586.36M | 570.98M | -281.01M | -429.51M | -460.98M | -464.76M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,591.83M | 3,584.12M | 3,536.55M | 5,707.97M | 5,555.28M | 5,538.58M | 5,386.28M | 5,310.20M | 5,288.00M | 5,124.06M | 5,093.32M | 5,207.99M | 5,304.00M | 5,081.28M | 4,656.16M | 4,856.42M | 4,154.55M | 4,036.23M | 2,451.76M | 2,415.98M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -33.02M | -44.64M | -40.59M | 426.90M | -56.96M | -67.49M | 410.01M | 385.59M | 357.35M | -44.95M | 21.00M | -43.44M | -48.74M | 302.14M | -49.34M | -44.21M | -30.22M | -30.41M | -1079.75M | -0.80M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.33M | | | | 0.00M | | | | 0.00M | 2.64M | 2.07M | 2.02M | 0.00M | 4.02M | 3.67M | 3.52M | 0.00M | |