|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 593.50M | 491.30M | 504.00M | 475.50M | 318.20M | 223.20M | 284.10M | 339.00M | 359.30M | 397.90M | 513.30M | 578.90M | 699.00M | 845.80M | 935.60M | 397.90M | 371.80M | 422.50M | 376.10M | 272.50M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 593.50M | 491.30M | 504.00M | 475.50M | 318.20M | 223.20M | 284.10M | 339.00M | 359.30M | 397.90M | 513.30M | 578.90M | 699.00M | 845.80M | 935.60M | 397.90M | 371.80M | 422.50M | 376.10M | 272.50M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 509.00M | 571.80M | 529.30M | 546.80M | 597.20M | 665.90M | 584.20M | 523.10M | 545.00M | 555.30M | 517.10M | 494.90M | 512.30M | 563.00M | 534.70M | 577.60M | 608.60M | 593.90M | 565.30M | 579.00M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 509.00M | 571.80M | 529.30M | 546.80M | 597.20M | 665.90M | 584.20M | 523.10M | 545.00M | 555.30M | 517.10M | 494.90M | 512.30M | 563.00M | 534.70M | 577.60M | 608.60M | 593.90M | 565.30M | 579.00M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 370.00M | 398.70M | 439.70M | 524.40M | 580.60M | 485.70M | 487.00M | 436.40M | 400.50M | 368.50M | 365.30M | 375.80M | 372.30M | 387.60M | 391.10M | 471.90M | 486.00M | 526.70M | 518.10M | 515.20M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.00M | 82.50M | 126.90M | 125.30M | 112.60M | 91.20M | 100.50M | 95.00M | 103.60M | 73.50M | 78.40M | 97.20M | 90.40M | 75.10M | 75.90M | 111.40M | 122.60M | 108.40M | 122.00M | 138.50M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,538.50M | 1,544.30M | 1,599.90M | 1,672.00M | 1,608.60M | 1,466.00M | 1,455.80M | 1,393.50M | 1,408.40M | 1,395.20M | 1,474.10M | 1,546.80M | 1,674.00M | 1,871.50M | 1,937.30M | 1,558.80M | 1,589.00M | 1,651.50M | 1,581.50M | 1,505.20M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 259.70M | 269.10M | 261.00M | 264.10M | 269.20M | 276.50M | 279.60M | 286.00M | 290.40M | 297.60M | 293.60M | 296.00M | 298.00M | 303.90M | 299.80M | 322.50M | 323.80M | 343.20M | 345.00M | 350.30M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,096.20M | 1,094.70M | 1,091.00M | 1,092.40M | 1,090.90M | 1,084.30M | 1,082.00M | 1,080.30M | 1,096.70M | 1,097.90M | 1,097.50M | 1,097.10M | 1,096.70M | 1,098.70M | 1,091.80M | 1,450.30M | 1,492.60M | 1,495.50M | 1,492.60M | 1,497.40M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 580.10M | 573.20M | 561.80M | 552.30M | 541.70M | 529.20M | 505.60M | 495.80M | 504.90M | 481.20M | 471.20M | 462.90M | 452.90M | 440.50M | 440.30M | 1,125.10M | 1,108.30M | 1,099.00M | 1,074.80M | 1,056.40M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,676.30M | 1,667.90M | 1,652.80M | 1,644.70M | 1,632.60M | 1,613.50M | 1,587.60M | 1,576.10M | 1,601.60M | 1,579.10M | 1,568.70M | 1,560.00M | 1,549.60M | 1,539.20M | 1,532.10M | 2,575.40M | 2,600.90M | 2,594.50M | 2,567.40M | 2,553.80M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.50M | 1.90M | 1.90M | 1.80M | 1.80M | 1.30M | 1.40M | 1.20M | 1.30M | 3.00M | 0.70M | 0.80M | 0.80M | 2.30M | 2.40M | 2.30M | 21.10M | 23.40M | 12.30M | 3.20M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.10M | 33.90M | 35.30M | 6.60M | 39.90M | 48.00M | 15.10M | 49.20M | 52.40M | 49.50M | 47.70M | 46.00M | 48.80M | 32.10M | 31.60M | 40.80M | 7.50M | 45.20M | 42.30M | 44.10M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,021.80M | 2,030.80M | 2,005.70M | 2,007.20M | 2,006.90M | 2,014.20M | 1,980.80M | 1,990.30M | 2,030.50M | 2,013.30M | 1,989.80M | 1,979.00M | 1,968.90M | 1,943.10M | 1,927.00M | 3,022.90M | 3,057.30M | 3,103.70M | 3,070.60M | 3,053.30M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,560.30M | 3,575.10M | 3,605.60M | 3,679.20M | 3,615.50M | 3,480.20M | 3,436.60M | 3,383.80M | 3,438.90M | 3,408.50M | 3,463.90M | 3,525.80M | 3,642.90M | 3,814.60M | 3,864.30M | 4,581.70M | 4,646.30M | 4,755.20M | 4,652.10M | 4,558.50M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 380.40M | 391.50M | 409.30M | 454.70M | 452.20M | 397.80M | 415.10M | 324.80M | 344.30M | 285.70M | 311.80M | 322.40M | 323.30M | 352.30M | 331.50M | 352.60M | 409.00M | 454.50M | 396.20M | 354.60M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 122.00M | 18.00M | | | | | | | | | | 100.00M | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 380.40M | 391.50M | 409.30M | 454.70M | 574.20M | 415.80M | 415.10M | 324.80M | 344.30M | 285.70M | 311.80M | 322.40M | 323.30M | 352.30M | 331.50M | 452.60M | 409.00M | 454.50M | 396.20M | 354.60M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.00M | 95.30M | 67.70M | 77.70M | 80.70M | 88.00M | 68.70M | 78.00M | 83.10M | 103.30M | 71.50M | 83.90M | 88.00M | 110.10M | 72.70M | 90.50M | 110.20M | 110.00M | 86.20M | 106.20M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 165.60M | 189.50M | 202.60M | 195.00M | 195.80M | 214.10M | 198.10M | 176.30M | 177.60M | 186.70M | 198.00M | 172.00M | 174.70M | 206.30M | 227.50M | 233.70M | 257.00M | 258.00M | 254.60M | 241.00M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | | | | 122.00M | 18.00M | | | | | | | | | | 100.00M | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.40M | 15.90M | 15.60M | 16.30M | 16.20M | 15.70M | 15.70M | 17.20M | 19.20M | 19.70M | 19.30M | 19.60M | 19.30M | 19.20M | 18.90M | 24.30M | 23.30M | 23.30M | 25.40M | 26.30M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 671.40M | 692.20M | 695.20M | 743.70M | 866.90M | 733.60M | 697.60M | 596.30M | 624.20M | 595.40M | 600.60M | 597.90M | 605.30M | 687.90M | 650.60M | 801.10M | 799.50M | 845.80M | 762.40M | 728.10M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 494.20M | 494.30M | 494.50M | 494.70M | 494.80M | 495.00M | 495.10M | 495.30M | 495.40M | 495.60M | 495.70M | 495.90M | 496.00M | 496.20M | 496.30M | 996.50M | 996.70M | 896.80M | 797.00M | 697.10M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.30M | 60.20M | 52.80M | 52.10M | 51.00M | 41.40M | 41.50M | 41.70M | 41.90M | 38.40M | 38.40M | 38.70M | 38.80M | 37.50M | 37.50M | 37.60M | 37.80M | 39.20M | 39.60M | 39.90M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.30M | 196.70M | 100.60M | 100.50M | 100.30M | 102.10M | 100.80M | 100.60M | 103.20M | 195.90M | 56.50M | 42.30M | 42.00M | 189.60M | 25.60M | 8.60M | 14.30M | 24.90M | 24.60M | 27.20M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.40M | 46.70M | 44.00M | 49.00M | 52.90M | 67.40M | 63.60M | 72.40M | 78.00M | 75.50M | 70.00M | 67.50M | 63.40M | 58.10M | 54.40M | 71.30M | 65.60M | 84.30M | 87.70M | 84.80M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 130.20M | 136.20M | 145.60M | 134.90M | 131.00M | 128.90M | 134.50M | 129.90M | 126.40M | 129.20M | 138.60M | 133.90M | 142.70M | 130.10M | 136.50M | 146.20M | 148.40M | 139.30M | 146.80M | 140.60M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,391.00M | 1,394.40M | 1,387.10M | 1,440.00M | 1,565.90M | 1,439.50M | 1,398.60M | 1,306.30M | 1,342.70M | 1,263.90M | 1,261.20M | 1,242.30M | 1,245.50M | 1,305.70M | 1,264.40M | 1,915.10M | 1,913.90M | 1,891.00M | 1,711.30M | 1,577.10M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,521.20M | 1,530.60M | 1,532.70M | 1,574.90M | 1,696.90M | 1,568.40M | 1,533.10M | 1,436.20M | 1,469.10M | 1,393.10M | 1,399.80M | 1,376.20M | 1,388.20M | 1,435.80M | 1,400.90M | 2,061.30M | 2,062.30M | 2,030.30M | 1,858.10M | 1,717.70M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 498.20M | 494.30M | 494.50M | 494.70M | 616.80M | 513.00M | 495.10M | 495.30M | 495.40M | 495.60M | 495.70M | 495.90M | 496.00M | 496.20M | 496.30M | 1,096.50M | 996.70M | 896.80M | 797.00M | 697.10M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,039.10M | 2,044.50M | 2,072.90M | 2,104.30M | 1,918.60M | 1,911.80M | 1,903.50M | 1,947.60M | 1,969.80M | 2,015.40M | 2,064.10M | 2,149.60M | 2,254.70M | 2,378.80M | 2,463.40M | 2,520.40M | 2,584.00M | 2,724.90M | 2,794.00M | 2,840.80M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,039.10M | 2,044.50M | 2,072.90M | 2,104.30M | 1,918.60M | 1,911.80M | 1,903.50M | 1,947.60M | 1,969.80M | 2,015.40M | 2,064.10M | 2,149.60M | 2,254.70M | 2,378.80M | 2,463.40M | 2,520.40M | 2,584.00M | 2,724.90M | 2,794.00M | 2,840.80M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,560.30M | 3,575.10M | 3,605.60M | 3,679.20M | 3,615.50M | 3,480.20M | 3,436.60M | 3,383.80M | 3,438.90M | 3,408.50M | 3,463.90M | 3,525.80M | 3,642.90M | 3,814.60M | 3,864.30M | 4,581.70M | 4,646.30M | 4,755.20M | 4,652.10M | 4,558.50M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.30M | 19.43M | 21.14M | 0.30M | 0.50M | 0.20M | 23.06M | 1.60M | 0.30M | 23.70M | 23.90M | 23.80M | 23.80M | 0.10M | 0.30M | 24.20M | 0.10M | 0.20M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,717.00M | -98.20M | -108.90M | 2,963.90M | -103.50M | -125.80M | 3,246.80M | -126.30M | 3,426.60M | 3,505.40M | -114.10M | -112.70M | 3,795.70M | 3,909.80M | -131.70M | -142.90M | 4,177.10M | 4,285.80M | 4,401.00M | 4,491.50M |