|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 503.90M | 397.90M | 305.10M | 919.60M | 282.20M | 288.00M | 292.80M | 322.60M | 364.30M | 468.10M | 391.80M | 747.50M | 878.90M | 503.80M | 494.50M | 656.80M | 302.70M | 356.20M | 308.90M | 320.60M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 503.90M | 397.90M | 305.10M | 919.60M | 282.20M | 288.00M | 292.80M | 322.60M | 364.30M | 468.10M | 391.80M | 747.50M | 878.90M | 503.80M | 494.50M | 656.80M | 302.70M | 356.20M | 308.90M | 320.60M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 307.40M | 283.30M | 324.30M | 333.30M | 422.50M | 395.60M | 445.00M | 423.20M | 439.70M | 412.80M | 448.00M | 474.10M | 458.80M | 418.90M | 467.20M | 477.40M | 501.00M | 437.70M | 512.30M | 559.70M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 307.40M | 283.30M | 324.30M | 333.30M | 422.50M | 395.60M | 445.00M | 423.20M | 439.70M | 412.80M | 448.00M | 474.10M | 458.80M | 418.90M | 467.20M | 477.40M | 501.00M | 437.70M | 512.30M | 559.70M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 345.70M | 380.40M | 402.90M | 428.40M | 477.90M | 479.00M | 472.70M | 483.10M | 468.70M | 438.50M | 448.30M | 444.60M | 449.90M | 423.00M | 443.60M | 479.50M | 524.90M | 519.00M | 537.20M | 541.90M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.40M | 26.90M | 45.00M | 71.70M | 53.30M | 40.20M | 42.90M | 46.30M | 47.40M | 32.60M | 50.20M | 49.60M | 74.80M | 46.80M | 56.40M | 63.90M | 75.00M | 78.90M | 64.60M | 77.80M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,202.40M | 1,117.60M | 1,077.30M | 1,753.00M | 1,235.90M | 1,214.60M | 1,253.40M | 1,275.20M | 1,320.10M | 1,360.90M | 1,338.30M | 1,715.80M | 1,862.40M | 1,422.30M | 1,461.70M | 1,677.60M | 1,403.60M | 1,391.80M | 1,423.00M | 1,500.00M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 278.60M | 283.70M | 280.80M | 278.00M | 290.70M | 308.70M | 319.60M | 329.10M | 334.90M | 358.10M | 362.00M | 370.50M | 384.80M | 385.30M | 396.80M | 410.70M | 424.10M | 444.60M | 450.10M | 451.80M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 808.70M | 803.80M | 796.40M | 781.00M | 1,373.50M | 1,413.10M | 1,441.30M | 1,439.10M | 1,428.10M | 1,443.10M | 1,436.40M | 62.50M | 62.50M | 1,489.40M | 1,508.20M | 1,574.20M | 1,901.10M | 1,912.40M | 1,930.60M | 1,925.60M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 459.80M | 447.50M | 434.00M | 412.10M | 599.70M | 608.90M | 614.80M | 603.60M | 580.30M | 572.80M | 565.80M | 609.80M | 604.80M | 569.00M | 568.80M | 595.70M | 836.40M | 826.00M | 836.50M | 816.20M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,268.50M | 1,251.30M | 1,230.40M | 1,193.10M | 1,973.20M | 2,022.00M | 2,056.10M | 2,042.70M | 2,008.40M | 2,015.90M | 2,002.20M | 672.30M | 667.30M | 2,058.40M | 2,077.00M | 2,169.90M | 2,737.50M | 2,738.40M | 2,767.10M | 2,741.80M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 154.50M | | | | 227.60M | | | | 292.90M | | | | 331.40M | | | | 321.80M | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 367.20M | 243.90M | 419.10M | 429.60M | 443.50M | 218.30M | 495.30M | 516.80M | 519.70M | 283.70M | 584.40M | 594.70M | 615.90M | 290.40M | 628.60M | 656.60M | 660.10M | 648.90M | 671.90M | 667.20M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,914.30M | 1,933.40M | 1,930.30M | 1,900.70M | 2,707.40M | 2,776.60M | 2,871.00M | 2,888.60M | 2,863.00M | 2,950.60M | 2,948.60M | 3,063.30M | 3,111.30M | 3,065.50M | 3,102.40M | 3,237.20M | 3,821.70M | 3,831.90M | 3,889.10M | 3,860.80M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,116.70M | 3,051.00M | 3,007.60M | 3,653.70M | 3,943.30M | 3,991.20M | 4,124.40M | 4,163.80M | 4,183.10M | 4,311.50M | 4,286.90M | 4,779.10M | 4,973.70M | 4,487.80M | 4,564.10M | 4,914.80M | 5,225.30M | 5,223.70M | 5,312.10M | 5,360.80M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 212.40M | 259.10M | 258.40M | 278.40M | 266.40M | 280.70M | 277.80M | 265.20M | 245.70M | 259.20M | 247.50M | 253.60M | 266.70M | 258.00M | 249.30M | 273.00M | 258.30M | 244.80M | 271.70M | 278.70M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 212.40M | 259.10M | 258.40M | 278.40M | 266.40M | 280.70M | 277.80M | 265.20M | 245.70M | 259.20M | 247.50M | 253.60M | 266.70M | 258.00M | 249.30M | 273.00M | 258.30M | 244.80M | 271.70M | 278.70M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 343.10M | 199.90M | 310.50M | 319.40M | 410.20M | 247.90M | 378.10M | 383.00M | 391.50M | 258.20M | 364.70M | 364.30M | 405.90M | 275.40M | 398.10M | 430.60M | 506.10M | 510.40M | 473.80M | 498.40M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 238.40M | 12.60M | 12.60M | 12.60M | 12.60M | 12.60M | 12.60M | 12.60M | 12.60M | 412.60M | 413.20M | 416.30M | 418.90M | 21.90M | 25.00M | 24.90M | 28.20M | 0.20M | 0.30M | 0.20M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.90M | | | | 27.70M | | | | 14.90M | | | | 24.00M | | | | 34.30M | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 793.90M | 601.20M | 581.50M | 610.40M | 689.20M | 703.60M | 668.50M | 660.80M | 649.80M | 1,079.70M | 1,025.40M | 1,034.20M | 1,091.50M | 696.90M | 672.40M | 728.50M | 792.60M | 755.40M | 745.80M | 777.30M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,192.50M | 1,442.10M | 1,426.80M | 2,030.70M | 2,227.10M | 2,094.50M | 2,121.90M | 2,059.30M | 2,017.70M | 2,015.00M | 2,013.30M | 2,404.60M | 2,402.10M | 1,999.50M | 1,997.00M | 2,067.20M | 2,087.70M | 1,980.10M | 2,030.70M | 2,031.10M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.20M | | | | 40.10M | | | | 44.10M | | | | 39.10M | | | | 44.20M | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.40M | 3.30M | 3.40M | 2.80M | 2.30M | 2.70M | 2.90M | 1.90M | -0.70M | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 157.70M | | | | 135.10M | | | | 145.00M | | | | 148.50M | | | | 256.80M | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 262.70M | 87.90M | 254.30M | 245.50M | 246.00M | 119.50M | 302.00M | 315.80M | 296.80M | 173.40M | 310.50M | 331.30M | 328.00M | 175.60M | 312.80M | 357.50M | 426.60M | 420.80M | 434.70M | 434.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,986.40M | 2,200.70M | 2,008.30M | 2,628.50M | 2,903.70M | 2,927.20M | 2,777.80M | 2,707.50M | 2,654.90M | 2,819.80M | 2,625.50M | 3,022.50M | 3,074.70M | 2,811.50M | 2,644.40M | 2,770.80M | 2,852.10M | 2,735.30M | 2,776.20M | 2,808.20M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,249.10M | 2,288.60M | 2,262.60M | 2,874.00M | 3,149.70M | 3,046.70M | 3,079.80M | 3,023.30M | 2,951.70M | 2,993.20M | 2,936.00M | 3,353.80M | 3,402.70M | 2,987.10M | 2,957.20M | 3,128.30M | 3,278.70M | 3,156.10M | 3,210.90M | 3,242.20M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,430.90M | 1,454.70M | 1,439.40M | 2,043.30M | 2,239.70M | 2,107.10M | 2,134.50M | 2,071.90M | 2,030.30M | 2,427.60M | 2,426.50M | 2,820.90M | 2,821.00M | 2,021.40M | 2,022.00M | 2,092.10M | 2,115.90M | 1,980.30M | 2,031.00M | 2,031.30M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 867.60M | 762.40M | 745.00M | 779.70M | 793.60M | 944.50M | 1,044.60M | 1,140.50M | 1,231.40M | 1,318.30M | 1,350.90M | 1,425.30M | 1,571.00M | 1,500.70M | 1,606.90M | 1,786.50M | 1,946.60M | 2,067.60M | 2,101.20M | 2,118.60M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,116.70M | 3,051.00M | 3,007.60M | 3,653.70M | 3,943.30M | 3,991.20M | 4,124.40M | 4,163.80M | 4,183.10M | 4,311.50M | 4,286.90M | 4,779.10M | 4,973.70M | 4,487.80M | 4,564.10M | 4,914.80M | 5,225.30M | 5,223.70M | 5,312.10M | 5,360.80M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -201.00M | -194.40M | -215.40M | -264.60M | -332.50M | -285.80M | -275.60M | -266.80M | -296.70M | -261.50M | -285.50M | 1,713.20M | 1,819.40M | -331.60M | -295.00M | -204.30M | 2,134.50M | 2,238.10M | 2,327.80M | 2,351.90M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | | | 0.26M | | | | 0.29M | | | | 0.24M | | | | 0.21M | | |