|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.60M | 627.70M | 10.60M | 10.60M | 500.20M | 9.30M | 10.00M | 512.00M | 518.00M | 606.00M | 3.00M | 624.00M | 840.00M | 4.00M | 3.00M | 3.00M | 3.00M | 606.00M | 3.00M | 608.00M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.60M | 627.70M | 10.60M | 10.60M | 500.20M | 9.30M | 10.00M | 512.00M | 518.00M | 606.00M | 3.00M | 624.00M | 840.00M | 4.00M | 3.00M | 3.00M | 3.00M | 606.00M | 3.00M | 608.00M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,035.70M | 1,050.10M | 937.50M | 854.00M | 1,100.60M | 1,106.90M | 1,067.40M | 1,169.60M | 1,271.10M | 1,088.00M | 1,260.00M | 1,035.00M | 1,268.00M | 1,298.00M | 1,248.00M | 1,040.00M | 157.00M | 1,353.00M | 1,229.00M | 1,261.00M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.70M | 39.60M | 36.10M | 37.70M | 37.50M | 41.00M | 40.60M | 42.30M | 43.80M | 38.90M | 39.00M | 36.00M | 37.00M | 39.00M | 36.00M | 49.00M | 45.00M | 54.00M | 40.00M | 43.00M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,075.40M | 1,089.70M | 973.60M | 891.70M | 1,138.10M | 1,147.90M | 1,108.00M | 1,211.90M | 1,314.90M | 1,126.90M | 1,299.00M | 1,071.00M | 1,305.00M | 1,337.00M | 1,284.00M | 1,089.00M | 202.00M | 1,407.00M | 1,269.00M | 1,304.00M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 614.50M | 677.90M | 669.70M | 764.00M | 799.50M | 829.40M | 829.60M | 798.60M | 766.70M | 750.00M | 741.00M | 751.00M | 745.00M | 818.00M | 734.00M | 787.00M | 831.00M | 829.00M | 756.00M | 770.00M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 156.50M | 147.70M | 117.20M | 135.70M | 167.70M | 205.40M | 140.80M | 141.00M | 131.80M | 126.60M | 117.00M | 140.00M | 158.00M | 151.00M | 145.00M | 174.00M | 180.00M | 199.00M | 170.00M | 185.00M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,048.20M | 2,513.80M | 2,575.60M | 2,516.30M | 2,578.00M | 2,668.40M | 2,692.70M | 2,623.90M | 2,689.60M | 2,785.80M | 2,821.00M | 2,760.00M | 3,014.00M | 2,838.00M | 2,723.00M | 2,821.00M | 2,987.00M | 2,991.00M | 2,815.00M | 2,827.00M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,183.30M | 1,193.50M | 1,186.20M | 1,184.40M | 1,152.90M | 1,121.50M | 1,190.20M | 1,204.00M | 1,196.80M | 1,169.30M | 1,204.00M | 1,174.00M | 1,158.00M | 1,188.00M | 1,181.00M | 1,199.00M | 1,255.00M | 1,279.00M | 1,299.00M | 1,293.00M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,294.30M | 1,619.80M | 1,592.70M | 1,574.40M | 1,498.10M | 1,390.40M | 1,498.00M | 1,523.60M | 1,526.60M | 1,484.00M | 1,591.00M | 1,554.00M | 1,549.00M | 1,718.00M | 1,640.00M | 1,677.00M | 1,775.00M | 1,769.00M | 1,795.00M | 1,772.00M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,096.60M | 1,323.00M | 1,278.20M | 1,237.50M | 1,172.90M | 1,093.50M | 1,112.30M | 1,093.40M | 1,077.10M | 1,036.60M | 1,130.00M | 1,087.00M | 1,061.00M | 1,207.00M | 1,149.00M | 1,146.00M | 1,167.00M | 1,141.00M | 1,147.00M | 1,114.00M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,390.90M | 2,942.80M | 2,870.90M | 2,811.90M | 2,671.00M | 2,483.90M | 2,610.30M | 2,617.00M | 2,603.70M | 2,520.60M | 2,721.00M | 2,641.00M | 2,610.00M | 2,925.00M | 2,789.00M | 2,823.00M | 2,942.00M | 2,910.00M | 2,942.00M | 2,886.00M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 587.00M | 582.90M | 584.50M | 568.90M | 540.70M | 545.20M | 566.00M | 555.70M | 553.00M | 520.30M | 526.00M | 514.00M | 524.00M | 549.00M | 556.00M | 568.00M | 597.00M | 580.00M | 543.00M | 552.00M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,161.20M | 4,719.20M | 4,641.60M | 4,565.20M | 4,364.60M | 4,150.60M | 4,366.50M | 4,376.70M | 4,353.50M | 4,210.20M | 4,451.00M | 4,329.00M | 4,292.00M | 4,662.00M | 4,526.00M | 4,590.00M | 4,794.00M | 4,769.00M | 4,784.00M | 4,731.00M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7,209.40M | 7,233.00M | 7,217.20M | 7,081.50M | 6,942.60M | 6,819.00M | 7,059.20M | 7,000.60M | 7,043.10M | 6,996.00M | 7,272.00M | 7,089.00M | 7,306.00M | 7,500.00M | 7,249.00M | 7,411.00M | 7,781.00M | 7,760.00M | 7,599.00M | 7,558.00M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 597.50M | 622.50M | 657.40M | 748.00M | 746.80M | 746.60M | 733.50M | 703.50M | 702.30M | 709.90M | 725.00M | 721.00M | 715.00M | 708.00M | 659.00M | 732.00M | 764.00M | 691.00M | 637.00M | 723.00M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 597.50M | 622.50M | 657.40M | 748.00M | 746.80M | 746.60M | 733.50M | 703.50M | 702.30M | 709.90M | 725.00M | 721.00M | 715.00M | 708.00M | 659.00M | 732.00M | 764.00M | 691.00M | 637.00M | 723.00M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 578.20M | 610.80M | 597.80M | 520.90M | 525.10M | 536.40M | 620.20M | 534.60M | 587.90M | 616.40M | 677.00M | 591.00M | 600.00M | 694.00M | 675.00M | 578.00M | 622.00M | 649.00M | 712.00M | 605.00M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.50M | 43.30M | 79.70M | 76.10M | 61.50M | 66.70M | 31.00M | 41.60M | 39.00M | 32.00M | 26.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,216.20M | 1,276.60M | 1,334.90M | 1,345.00M | 1,333.40M | 1,349.70M | 1,384.70M | 1,279.70M | 1,329.20M | 1,358.30M | 1,428.00M | 1,332.00M | 1,335.00M | 1,422.00M | 1,354.00M | 1,330.00M | 1,406.00M | 1,360.00M | 1,369.00M | 1,348.00M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,813.40M | 3,799.20M | 3,749.90M | 3,739.20M | 3,706.70M | 3,663.30M | 3,673.30M | 3,605.50M | 3,528.90M | 3,510.60M | 3,478.00M | 3,407.00M | 3,588.00M | 3,505.00M | 3,401.00M | 3,398.00M | 3,395.00M | 3,382.00M | 3,179.00M | 3,127.00M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 296.00M | 288.00M | 269.30M | 261.40M | 246.40M | 227.30M | 205.10M | 207.50M | 209.40M | 201.30M | 252.00M | 241.00M | 236.00M | 244.00M | 220.00M | 223.00M | 241.00M | 240.00M | 238.00M | 228.00M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.00M | 46.30M | 45.80M | 45.80M | 46.60M | 46.10M | 46.00M | 45.20M | 44.80M | 44.50M | 46.00M | 44.00M | 45.00M | 46.00M | 44.00M | 46.00M | 46.00M | 46.00M | 47.00M | 46.00M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 116.60M | 177.90M | 174.70M | 165.50M | 157.50M | 139.50M | 245.60M | 163.10M | 155.40M | 145.40M | 162.00M | 155.00M | 152.00M | 163.00M | 151.00M | 153.00M | 163.00M | 164.00M | 341.00M | 175.00M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 231.90M | 204.20M | 149.70M | 149.20M | 125.80M | 119.80M | 134.50M | 129.50M | 131.20M | 131.80M | 179.00M | 179.00M | 177.00M | 215.00M | 167.00M | 185.00M | 265.00M | 289.00M | 249.00M | 213.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,442.20M | 5,541.70M | 5,528.80M | 5,511.10M | 5,444.00M | 5,379.80M | 5,425.20M | 5,255.80M | 5,222.90M | 5,215.60M | 5,320.00M | 5,135.00M | 5,311.00M | 5,334.00M | 5,126.00M | 5,104.00M | 5,205.00M | 5,146.00M | 4,957.00M | 4,878.00M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,674.10M | 5,745.90M | 5,678.50M | 5,660.30M | 5,569.80M | 5,499.60M | 5,559.70M | 5,385.30M | 5,354.10M | 5,347.40M | 5,499.00M | 5,314.00M | 5,488.00M | 5,549.00M | 5,293.00M | 5,289.00M | 5,470.00M | 5,435.00M | 5,206.00M | 5,091.00M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,853.90M | 3,842.50M | 3,829.60M | 3,815.30M | 3,768.20M | 3,730.00M | 3,704.30M | 3,647.10M | 3,567.90M | 3,542.60M | 3,504.00M | 3,427.00M | 3,608.00M | 3,525.00M | 3,421.00M | 3,418.00M | 3,415.00M | 3,402.00M | 3,199.00M | 3,147.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,535.30M | 1,487.10M | 1,540.00M | 1,421.20M | 1,372.80M | 1,319.40M | 1,500.00M | 1,615.00M | 1,689.00M | 1,649.00M | 1,773.00M | 1,775.00M | 1,818.00M | 1,951.00M | 1,912.00M | 2,122.00M | 2,311.00M | 2,279.00M | 2,346.00M | 2,421.00M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,535.30M | 1,487.10M | 1,540.00M | 1,421.20M | 1,372.80M | 1,319.40M | 1,500.00M | 1,615.00M | 1,689.00M | 1,649.00M | 1,773.00M | 1,775.00M | 1,818.00M | 1,951.00M | 1,912.00M | 2,122.00M | 2,311.00M | 2,279.00M | 2,393.00M | 2,421.00M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7,209.40M | 7,233.00M | 7,217.20M | 7,081.50M | 6,942.60M | 6,819.00M | 7,059.20M | 7,000.60M | 7,043.10M | 6,996.00M | 7,272.00M | 7,089.00M | 7,306.00M | 7,500.00M | 7,249.00M | 7,411.00M | 7,781.00M | 7,760.00M | 7,599.00M | 7,558.00M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.30M | 23.40M | 8.20M | 6.40M | 1.00M | 31.80M | 7.40M | 1.60M | 1.50M | 33.60M | 1.80M | 1.30M | 35.00M | 36.40M | 36.40M | 36.40M | 2.00M | 41.70M | 41.70M | 41.70M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -87.00M | -438.30M | -22.70M | -401.40M | 4.20M | -593.90M | -466.90M | -422.50M | -35.50M | 1,213.10M | -444.00M | 1,327.00M | -517.00M | 1,540.00M | 1,677.00M | 1,776.00M | 1,885.00M | -384.00M | 2,055.00M | 2,145.00M |