|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 594.50M | 616.20M | 545.20M | 601.20M | 562.60M | 645.10M | 544.40M | 641.10M | 582.70M | 528.70M | 439.60M | 545.80M | 444.30M | 489.40M | 505.70M | 544.50M | 456.00M | 474.50M | 445.60M | 510.50M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 594.50M | 616.20M | 545.20M | 601.20M | 562.60M | 645.10M | 544.40M | 641.10M | 582.70M | 528.70M | 439.60M | 545.80M | 444.30M | 489.40M | 505.70M | 544.50M | 456.00M | 474.50M | 445.60M | 510.50M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 642.20M | 705.20M | 703.00M | 439.90M | 757.90M | 752.60M | 504.60M | 440.60M | 484.40M | 506.40M | 436.90M | 399.90M | 475.30M | 486.60M | 465.10M | 399.50M | 489.60M | 523.40M | 484.50M | 435.00M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 642.20M | 705.20M | 703.00M | 439.90M | 757.90M | 752.60M | 504.60M | 440.60M | 484.40M | 506.40M | 436.90M | 399.90M | 475.30M | 486.60M | 465.10M | 399.50M | 489.60M | 523.40M | 484.50M | 435.00M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 357.00M | 412.50M | 477.20M | 305.80M | 475.40M | 494.00M | 441.50M | 372.70M | 371.90M | 359.00M | 349.60M | 347.00M | 354.00M | 365.90M | 377.80M | 346.80M | 372.80M | 387.50M | 392.10M | 367.20M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 122.70M | 124.20M | 123.50M | 119.90M | 134.30M | 128.40M | 130.00M | 115.30M | 125.30M | 116.60M | 138.20M | 114.90M | 117.10M | 117.20M | 108.80M | 131.30M | 111.90M | 109.00M | 101.70M | 88.20M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,716.40M | 1,858.10M | 1,848.90M | 1,827.00M | 1,930.20M | 2,020.10M | 1,988.30M | 1,569.70M | 1,564.30M | 1,510.70M | 1,364.30M | 1,407.60M | 1,390.70M | 1,459.10M | 1,457.40M | 1,422.10M | 1,430.30M | 1,494.40M | 1,423.90M | 1,400.90M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 675.50M | 680.10M | 669.60M | 672.30M | 661.90M | 638.90M | 965.40M | 1,049.20M | 1,045.70M | 1,007.40M | 978.20M | 1,028.90M | 1,021.70M | 1,019.90M | 973.50M | 955.30M | 951.80M | 986.10M | 980.80M | 988.80M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,281.90M | 561.20M | 1,293.90M | 1,284.80M | 1,283.40M | 1,256.80M | 1,491.00M | 1,671.90M | 1,689.70M | 1,705.70M | 1,681.30M | 1,719.30M | 1,700.10M | 1,685.10M | 1,716.80M | 1,659.70M | 1,684.00M | 1,754.60M | 1,754.60M | 1,757.60M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 973.30M | 944.90M | 948.40M | 925.20M | 904.10M | 867.20M | 1,525.70M | 1,597.60M | 1,601.70M | 1,614.70M | 1,563.00M | 1,590.80M | 1,546.50M | 1,515.70M | 1,542.50M | 1,450.40M | 1,464.50M | 1,529.30M | 1,509.80M | 1,492.40M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,255.20M | 1,506.10M | 2,242.30M | 2,210.00M | 2,187.50M | 2,124.00M | 3,016.70M | 3,269.50M | 3,291.40M | 3,320.40M | 3,244.30M | 3,310.10M | 3,246.60M | 3,200.80M | 3,259.30M | 3,110.10M | 3,148.50M | 3,283.90M | 3,264.40M | 3,250.00M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.30M | | | 133.10M | 81.30M | | | | 194.70M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 181.40M | 195.30M | 168.60M | 360.20M | 200.30M | 197.90M | 280.70M | 136.20M | 209.80M | 213.30M | 202.90M | 64.30M | 217.10M | 228.00M | 224.00M | 153.20M | 280.60M | 368.90M | 386.70M | 105.60M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,193.00M | 3,189.30M | 3,162.10M | 3,170.20M | 3,116.80M | 3,023.50M | 4,318.80M | 4,515.30M | 4,546.90M | 4,541.10M | 4,425.40M | 4,560.90M | 4,485.40M | 4,448.70M | 4,589.90M | 4,389.00M | 4,380.90M | 4,638.90M | 4,631.90M | 4,624.70M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,909.40M | 5,047.40M | 5,011.00M | 4,997.20M | 5,047.00M | 5,043.60M | 6,307.10M | 6,085.00M | 6,111.20M | 6,051.80M | 5,789.70M | 5,968.50M | 5,876.10M | 5,907.80M | 6,047.30M | 5,811.10M | 5,811.20M | 6,133.30M | 6,055.80M | 6,025.60M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 529.60M | 574.60M | 557.70M | 429.50M | 642.30M | 634.00M | 448.70M | 454.40M | 448.10M | 428.70M | 389.50M | 432.30M | 428.30M | 435.20M | 425.90M | 417.40M | 422.20M | 439.40M | 392.70M | 410.00M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 529.60M | 574.60M | 557.70M | 429.50M | 642.30M | 634.00M | 448.70M | 454.40M | 448.10M | 428.70M | 389.50M | 432.30M | 428.30M | 435.20M | 425.90M | 417.40M | 422.20M | 439.40M | 392.70M | 410.00M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 290.90M | 316.00M | 371.30M | 340.10M | 288.10M | 307.50M | 304.60M | 395.80M | 386.90M | 345.60M | 328.10M | 331.80M | 294.20M | 405.30M | 460.80M | 331.00M | 268.20M | 297.40M | 308.40M | 435.80M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.80M | 18.80M | 8.70M | 8.60M | 607.50M | 607.70M | 613.90M | 2.20M | 2.20M | 2.20M | 9.50M | 9.50M | 9.60M | 657.70M | 7.80M | 7.70M | 7.80M | 0.50M | 0.50M | 0.50M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.30M | 24.90M | 24.10M | 21.10M | 21.70M | 21.40M | 18.10M | 17.00M | | | | 16.60M | | | | 18.20M | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 863.60M | 934.30M | 961.80M | 940.60M | 1,559.60M | 1,570.60M | 1,555.60M | 869.40M | 837.20M | 776.50M | 727.10M | 773.60M | 732.10M | 1,498.20M | 894.50M | 756.10M | 698.20M | 737.30M | 701.60M | 846.30M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,852.70M | 1,852.20M | 1,851.00M | 1,850.30M | 1,250.20M | 1,249.10M | 2,502.90M | 2,176.70M | 2,177.70M | 2,179.20M | 2,070.80M | 2,070.50M | 2,069.40M | 1,420.80M | 2,059.90M | 2,059.30M | 2,061.30M | 2,020.00M | 1,971.40M | 1,922.60M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.30M | 112.60M | 111.00M | 99.90M | 98.50M | 95.00M | 91.60M | 67.20M | 66.20M | 67.30M | 65.10M | 67.20M | 66.30M | 63.30M | 63.70M | 58.00M | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00M | 18.20M | 16.60M | 15.80M | 16.10M | 16.10M | 15.70M | 18.30M | 18.80M | 19.00M | 19.00M | 18.80M | 16.50M | 16.70M | 17.20M | 15.80M | 16.10M | 15.70M | 15.90M | 12.10M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.10M | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.60M | 99.40M | 106.60M | 210.40M | 478.40M | 332.50M | 304.80M | 293.20M | 281.60M | 280.00M | 276.30M | 289.10M | 260.40M | 268.00M | 306.90M | 307.70M | 285.70M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.80M | 87.70M | 81.80M | 37.30M | 45.90M | 63.20M | 35.70M | 40.90M | | | | 43.20M | | | | 63.50M | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 303.00M | 299.10M | 244.10M | 164.90M | 164.10M | 154.70M | 174.80M | 235.50M | 329.00M | 370.30M | 337.60M | 504.80M | 390.50M | 315.00M | 359.90M | 405.70M | 469.30M | 695.10M | 686.70M | 584.70M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,323.80M | 2,326.70M | 2,263.80M | 2,266.10M | 1,658.10M | 1,647.20M | 3,015.40M | 2,862.80M | 2,905.40M | 2,921.60M | 2,766.70M | 2,856.90M | 2,806.20M | 2,075.40M | 2,772.60M | 2,725.40M | 2,798.60M | 3,022.00M | 2,965.80M | 2,793.00M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,187.40M | 3,261.00M | 3,225.60M | 3,206.70M | 3,217.70M | 3,217.80M | 4,571.00M | 3,732.20M | 3,742.60M | 3,698.10M | 3,493.80M | 3,630.50M | 3,538.30M | 3,573.60M | 3,667.10M | 3,481.50M | 3,496.80M | 3,759.30M | 3,683.30M | 3,639.30M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,871.50M | 1,871.00M | 1,859.70M | 1,858.90M | 1,857.70M | 1,856.80M | 3,116.80M | 2,178.90M | 2,179.90M | 2,181.40M | 2,080.30M | 2,080.00M | 2,079.00M | 2,078.50M | 2,067.70M | 2,067.00M | 2,069.10M | 2,020.50M | 1,971.90M | 1,923.10M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,722.00M | 1,786.40M | 1,785.40M | 1,790.50M | 1,829.30M | 1,825.80M | 1,736.10M | 2,352.80M | 2,368.60M | 2,353.70M | 2,295.90M | 2,338.00M | 2,337.80M | 2,334.20M | 2,380.20M | 2,329.60M | 2,314.40M | 2,374.00M | 2,372.50M | 2,386.30M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,722.00M | 1,786.40M | 1,785.40M | 1,790.50M | 1,829.30M | 1,825.80M | 1,736.10M | 2,352.80M | 2,368.60M | 2,353.70M | 2,295.90M | 2,338.00M | 2,337.80M | 2,334.20M | 2,380.20M | 2,313.80M | 2,314.40M | 2,374.00M | 2,372.50M | 2,386.30M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,909.40M | 5,047.40M | 5,011.00M | 4,997.20M | 5,047.00M | 5,043.60M | 6,307.10M | 6,085.00M | 6,111.20M | 6,051.80M | 5,789.70M | 5,968.50M | 5,876.10M | 5,907.80M | 6,047.30M | 5,811.10M | 5,811.20M | 6,133.30M | 6,055.80M | 6,025.60M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.80M | 30.80M | 30.70M | 30.60M | 30.80M | 0.50M | 31.30M | 31.30M | 31.30M | 31.30M | 31.30M | 31.00M | 30.90M | 30.90M | 30.80M | 30.80M | 30.70M | 30.70M | 30.60M | 30.60M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -45.60M | | | | 1,823.60M | | | | -87.40M | | | | -177.80M | | | | 1,865.10M |