|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 344.80M | 207.20M | 162.70M | 147.10M | 164.80M | 128.20M | 167.20M | 351.30M | 217.10M | 209.90M | 215.00M | 185.70M | 208.80M | 212.70M | 329.10M | 195.90M | 215.90M | 536.30M | 202.80M | 255.10M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 344.80M | 207.20M | 162.70M | 147.10M | 164.80M | 128.20M | 167.20M | 351.30M | 217.10M | 209.90M | 215.00M | 185.70M | 208.80M | 212.70M | 329.10M | 195.90M | 215.90M | 536.30M | 202.80M | 255.10M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,338.90M | 1,441.20M | 1,424.50M | 1,551.40M | 1,565.10M | 1,585.60M | 1,374.40M | 1,369.10M | 1,415.20M | 1,426.20M | 1,414.90M | 1,478.00M | 1,528.60M | 1,574.70M | 1,466.20M | 1,518.00M | 1,626.50M | 1,627.80M | 1,503.90M | 1,647.10M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,338.90M | 1,441.20M | 1,424.50M | 1,551.40M | 1,565.10M | 1,585.60M | 1,374.40M | 1,369.10M | 1,415.20M | 1,426.20M | 1,414.90M | 1,478.00M | 1,528.60M | 1,574.70M | 1,466.20M | 1,518.00M | 1,626.50M | 1,627.80M | 1,503.90M | 1,647.10M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 824.80M | 879.10M | 907.20M | 960.90M | 990.10M | 1,014.40M | 1,009.90M | 1,050.60M | 990.50M | 936.10M | 920.70M | 972.50M | 979.90M | 1,013.50M | 978.10M | 1,017.50M | 1,026.90M | 1,037.40M | 975.80M | 989.40M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 233.10M | 251.00M | 240.20M | 234.90M | 228.80M | 233.60M | 230.50M | 218.20M | 228.20M | 242.10M | 245.40M | 250.60M | 250.50M | 283.80M | 305.30M | 299.00M | 314.50M | 322.20M | 307.80M | 327.90M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,741.60M | 2,778.50M | 2,734.60M | 2,894.30M | 2,948.80M | 2,961.80M | 2,782.00M | 2,989.20M | 2,851.00M | 2,814.30M | 2,796.00M | 2,886.80M | 2,967.80M | 3,084.70M | 3,078.70M | 3,030.40M | 3,183.80M | 3,523.70M | 2,990.30M | 3,219.50M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,344.80M | 1,405.50M | 1,477.70M | 1,477.50M | 1,451.00M | 1,442.60M | 1,540.20M | 1,565.60M | 1,567.00M | 1,555.20M | 1,625.80M | 1,598.20M | 1,590.00M | 1,612.30M | 1,586.70M | 1,583.00M | 1,604.20M | 1,579.90M | 1,607.70M | 1,573.50M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,145.00M | 1,896.70M | 1,881.50M | 1,890.00M | 1,856.00M | 1,824.80M | 1,862.40M | 1,887.50M | 1,985.10M | 1,976.30M | 2,013.60M | 1,993.70M | 1,989.80M | 2,012.70M | 1,976.20M | 1,991.40M | 2,028.20M | 2,029.50M | 2,272.50M | 2,263.00M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 216.70M | 931.50M | 911.40M | 910.80M | 882.60M | 855.10M | 840.30M | 833.10M | 883.80M | 860.30M | 849.10M | 823.80M | 800.90M | 783.20M | 755.30M | 734.70M | 716.40M | 694.40M | 827.50M | 801.20M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,361.70M | 2,828.20M | 2,792.90M | 2,800.80M | 2,738.60M | 2,679.90M | 2,702.70M | 2,720.60M | 2,868.90M | 2,836.60M | 2,862.70M | 2,817.50M | 2,790.70M | 2,795.90M | 2,731.50M | 2,726.10M | 2,744.60M | 2,723.90M | 3,100.00M | 3,064.20M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 188.50M | 152.70M | 130.20M | 128.80M | 119.90M | 118.10M | 115.10M | 118.30M | 119.70M | 115.20M | 115.70M | 115.50M | 113.00M | 110.90M | 110.00M | 119.00M | 131.60M | 132.30M | 125.30M | 142.40M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 785.90M | 802.80M | 836.20M | 837.40M | 834.10M | 839.90M | 810.50M | 828.60M | 859.70M | 811.80M | 809.60M | 837.20M | 836.70M | 848.10M | 897.30M | 896.20M | 904.00M | 907.10M | 978.40M | 979.00M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,680.90M | 5,189.20M | 5,237.00M | 5,244.50M | 5,143.60M | 5,080.50M | 5,168.50M | 5,233.10M | 5,415.30M | 5,318.80M | 5,413.80M | 5,368.40M | 5,330.40M | 5,367.20M | 5,325.50M | 5,324.30M | 5,384.40M | 5,343.20M | 5,811.40M | 5,759.10M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,422.50M | 7,967.70M | 7,971.60M | 8,138.80M | 8,092.40M | 8,042.30M | 7,950.50M | 8,222.30M | 8,266.30M | 8,133.10M | 8,209.80M | 8,255.20M | 8,298.20M | 8,451.90M | 8,404.20M | 8,354.70M | 8,568.20M | 8,866.90M | 8,801.70M | 8,978.60M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,226.50M | 1,268.20M | 1,298.80M | 1,372.50M | 1,410.90M | 1,383.10M | 1,339.30M | 1,236.20M | 1,234.80M | 1,265.30M | 1,277.10M | 1,301.50M | 1,313.40M | 1,343.20M | 1,340.70M | 1,272.60M | 1,307.50M | 1,303.20M | 1,261.70M | 1,329.50M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,226.50M | 1,268.20M | 1,298.80M | 1,372.50M | 1,410.90M | 1,383.10M | 1,339.30M | 1,236.20M | 1,234.80M | 1,265.30M | 1,277.10M | 1,301.50M | 1,313.40M | 1,343.20M | 1,340.70M | 1,272.60M | 1,307.50M | 1,303.20M | 1,261.70M | 1,329.50M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 241.50M | 283.60M | 299.00M | 214.90M | 220.50M | 236.70M | 228.50M | 188.00M | 178.90M | 202.00M | 213.40M | 203.40M | 235.40M | 275.00M | 288.90M | 192.80M | 205.30M | 243.40M | 232.70M | 200.20M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 580.90M | 658.80M | 380.10M | 640.90M | 630.50M | 649.60M | 383.40M | 571.20M | 559.20M | 561.00M | 386.80M | 632.80M | 579.10M | 614.00M | 408.10M | 609.90M | 627.30M | 661.70M | 636.30M | 665.00M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.60M | 398.80M | 318.80M | 494.90M | 738.60M | 669.90M | 598.60M | 648.30M | 635.80M | 716.00M | 622.20M | 1,170.50M | 1,172.30M | 1,116.80M | 592.30M | 877.50M | 922.00M | 578.80M | 522.90M | 605.00M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.90M | | | | 76.20M | | | | 57.60M | | | | 74.70M | | | | 86.10M | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,082.50M | 2,609.40M | 2,547.90M | 2,723.20M | 3,000.50M | 2,939.30M | 2,799.80M | 2,643.70M | 2,608.70M | 2,744.30M | 2,699.50M | 3,308.20M | 3,300.20M | 3,349.00M | 2,862.60M | 2,952.80M | 3,062.10M | 2,787.10M | 2,653.60M | 2,799.70M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,020.20M | 2,800.20M | 2,785.90M | 2,773.80M | 2,493.40M | 2,462.90M | 2,503.50M | 2,910.80M | 2,909.70M | 2,597.60M | 2,622.10M | 2,069.90M | 2,046.50M | 2,042.10M | 2,559.90M | 2,581.60M | 2,628.20M | 3,202.30M | 3,210.00M | 3,185.10M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 506.90M | 504.10M | 474.90M | 465.00M | 433.70M | 414.60M | 367.10M | 367.50M | 475.00M | 474.70M | 500.30M | 418.50M | 415.90M | 416.20M | 434.60M | 430.80M | 448.20M | 436.70M | 432.00M | 411.40M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.30M | 254.80M | 238.50M | 244.30M | 227.90M | 218.20M | 247.90M | 257.40M | 257.70M | 252.90M | 260.00M | 254.60M | 248.50M | 250.70M | 234.80M | 219.00M | 228.10M | 229.80M | 264.00M | 281.90M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,750.10M | 8,196.70M | 6,047.20M | 4,115.60M | 3,910.40M | 8,100.20M | 5,918.30M | 7,371.50M | 8,659.50M | 7,280.60M | 6,081.90M | 8,677.20M | 3,376.00M | 7,612.10M | 3,253.00M | 8,432.10M | 3,168.90M | 6,655.90M | 6,559.60M | 6,678.10M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,053.80M | 3,199.00M | 3,104.70M | 3,268.70M | 3,232.00M | 3,132.80M | 3,102.10M | 3,559.10M | 3,545.50M | 3,313.60M | 3,244.30M | 3,240.40M | 3,218.80M | 3,158.90M | 3,152.20M | 3,459.10M | 3,550.20M | 3,781.10M | 3,732.90M | 3,790.10M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2576.70M | -229.00M | 1,924.40M | -260.00M | 855.90M | -309.30M | 2,032.20M | -3057.40M | 851.30M | -402.60M | 2,127.90M | -422.00M | -3154.60M | -400.40M | -3347.50M | 5,276.50M | 821.90M | 2,211.00M | 2,242.10M | 2,300.50M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -327.60M | -229.00M | 1,924.40M | 4,023.20M | 4,182.00M | -57.90M | 2,032.20M | 850.80M | -393.20M | 852.50M | 2,127.90M | -422.00M | 4,922.20M | 839.80M | 5,151.20M | -77.40M | 5,399.30M | 2,211.00M | 2,242.10M | 2,300.50M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,422.50M | 7,967.70M | 7,971.60M | 8,138.80M | 8,092.40M | 8,042.30M | 7,950.50M | 8,222.30M | 8,266.30M | 8,133.10M | 8,209.80M | 8,255.20M | 8,298.20M | 8,451.90M | 8,404.20M | 8,354.70M | 8,568.20M | 8,866.90M | 8,801.70M | 8,978.60M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.17M | 41.29M | 0.93M | 42.11M | 42.75M | 43.01M | 2.17M | 43.29M | 43.48M | 43.57M | 0.78M | 43.53M | 43.56M | 43.69M | 1.18M | 45.57M | 46.08M | 46.58M | 47.25M | 47.46M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -327.60M | 3,749.70M | 3,880.70M | -260.00M | -311.10M | -368.00M | -364.00M | -361.00M | 4,526.90M | -402.60M | -408.10M | 4,809.10M | -437.70M | 5,042.70M | -456.10M | 5,276.50M | -450.00M | -456.30M | -409.70M | 5,709.40M |