|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 471.90M | 600.70M | 1,486.40M | 354.50M | 680.10M | 566.70M | 503.60M | 595.60M | 399.70M | 477.50M | 330.90M | 467.80M | 494.50M | 593.20M | 301.70M | 269.00M | 315.70M | 315.70M | 316.40M | 275.70M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.30M | 0.80M | 10.90M | 0.80M | 12.20M | 11.90M | 11.70M | 4.50M | 0.80M | 11.00M | 0.80M | 0.80M | 0.80M | 82.50M | 0.80M | 0.80M | 0.80M | 18.20M | 17.90M | 0.80M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 479.20M | 601.50M | 1,497.30M | 355.30M | 692.30M | 578.60M | 515.30M | 600.10M | 400.50M | 488.50M | 331.70M | 468.60M | 495.30M | 675.70M | 302.50M | 269.80M | 316.50M | 333.90M | 334.30M | 276.50M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 539.10M | 503.30M | 451.10M | 485.30M | 664.70M | 611.00M | 557.70M | 543.00M | 698.00M | 614.50M | 568.20M | 493.20M | 616.80M | 530.00M | 500.80M | 429.00M | 553.10M | 509.80M | 491.40M | 522.80M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.30M | | | | 6.30M | | | | 6.30M | | | | 6.30M | | | | 6.30M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 539.10M | 503.30M | 451.10M | 491.60M | 664.70M | 611.00M | 557.70M | 549.30M | 698.00M | 614.50M | 568.20M | 499.50M | 616.80M | 530.00M | 500.80M | 435.30M | 553.10M | 509.80M | 491.40M | 529.10M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 176.50M | 218.90M | 257.60M | 345.70M | 397.90M | 425.00M | 451.40M | 426.20M | 429.00M | 435.50M | 425.10M | 363.20M | 360.90M | 345.40M | 354.20M | 307.60M | 310.60M | 306.80M | 307.60M | 278.00M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.40M | 147.60M | 162.70M | 176.80M | 195.40M | 201.40M | 224.00M | 209.10M | 218.40M | 208.90M | 194.50M | 181.60M | 166.00M | 170.80M | 173.50M | 148.10M | 172.70M | 165.60M | 157.10M | 146.90M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 463.70M | 468.60M | 520.20M | 685.50M | 752.40M | 746.00M | 754.40M | 836.10M | 858.60M | 839.80M | 825.40M | 932.00M | 1,028.10M | 1,008.00M | 937.00M | 846.90M | 870.50M | 832.70M | 807.80M | 767.40M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 765.60M | 835.10M | 940.50M | 1,208.00M | 1,345.70M | 1,372.40M | 1,429.80M | 1,471.40M | 1,506.00M | 1,484.20M | 1,445.00M | 1,476.80M | 1,555.00M | 1,524.20M | 1,464.70M | 1,302.60M | 1,353.80M | 1,305.10M | 1,272.50M | 1,192.30M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.10M | 48.90M | 52.30M | 63.80M | 81.70M | 86.40M | 103.90M | 67.80M | 74.70M | 84.80M | 85.30M | 60.00M | 75.10M | 80.70M | 80.80M | 95.50M | 93.50M | 86.70M | 77.20M | 72.50M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,835.70M | 1,988.00M | 2,942.00M | 2,124.60M | 2,791.20M | 2,685.40M | 2,595.00M | 2,695.20M | 2,678.40M | 2,672.80M | 2,441.30M | 2,509.70M | 2,807.20M | 2,728.10M | 2,348.00M | 2,113.80M | 2,305.90M | 2,236.30M | 2,157.50M | 2,063.30M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 440.30M | 446.80M | 453.30M | 479.30M | 497.50M | 520.00M | 547.20M | 564.40M | 582.70M | 596.40M | 609.30M | 619.70M | 621.70M | 626.60M | 635.80M | 642.10M | 650.00M | 662.20M | 672.30M | 681.50M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 872.40M | 912.00M | 961.50M | 1,046.90M | 1,078.10M | 1,164.40M | 1,221.10M | 1,270.80M | 1,293.50M | 1,314.10M | 1,311.60M | 1,315.80M | 1,309.00M | 1,300.30M | 1,278.30M | 1,251.50M | 1,239.60M | 1,238.50M | 1,217.70M | 1,207.80M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.30M | 41.40M | 41.30M | 43.80M | 48.10M | 48.00M | 47.70M | 54.00M | 61.50M | 60.00M | 35.60M | 38.70M | 41.40M | 37.50M | 32.90M | 35.00M | 38.30M | 35.00M | 30.50M | 34.40M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 422.70M | 434.30M | 443.80M | 888.40M | 889.40M | 966.70M | 962.20M | 967.60M | 974.00M | 974.60M | 1,007.60M | 1,030.70M | 1,026.30M | 1,024.10M | 1,059.70M | 966.10M | 972.50M | 986.10M | 679.60M | 681.20M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 544.30M | 536.30M | 549.20M | 1,052.10M | 1,038.40M | 1,038.20M | 1,005.40M | 997.40M | 992.40M | 979.40M | 999.80M | 978.00M | 964.30M | 948.10M | 939.90M | 918.30M | 910.30M | 899.40M | 866.40M | 854.80M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 967.00M | 970.60M | 993.00M | 1,940.50M | 1,927.80M | 2,004.90M | 1,967.60M | 1,965.00M | 1,966.40M | 1,954.00M | 2,007.40M | 2,008.70M | 1,990.60M | 1,972.20M | 1,999.60M | 1,884.40M | 1,882.80M | 1,885.50M | 1,546.00M | 1,536.00M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 126.40M | 117.20M | 132.70M | 146.00M | 137.90M | 128.60M | 137.70M | 203.30M | 148.30M | 149.80M | 150.90M | 186.80M | 185.50M | 186.50M | 187.00M | 197.50M | 198.20M | 207.20M | 257.70M | 272.20M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,235.10M | 1,238.50M | 27.00M | 2,253.50M | 17.50M | 32.20M | 2,308.80M | 2,355.30M | 17.90M | 18.30M | 17.90M | 18.60M | 2,392.50M | 17.30M | 2,397.20M | 33.70M | 2,311.50M | 28.30M | 2,038.30M | 2,041.10M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,107.50M | 2,150.50M | 2,238.60M | 3,300.40M | 3,301.80M | 3,481.10M | 3,529.90M | 3,626.10M | 3,610.20M | 3,617.30M | 3,659.60M | 3,720.80M | 3,701.50M | 3,667.60M | 3,675.50M | 3,563.90M | 3,551.10M | 3,558.00M | 3,256.00M | 3,248.90M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,943.20M | 4,138.50M | 5,180.60M | 5,425.00M | 6,093.00M | 6,166.50M | 6,124.90M | 6,321.30M | 6,288.60M | 6,290.10M | 6,100.90M | 6,230.50M | 6,508.70M | 6,395.70M | 6,023.50M | 5,677.70M | 5,857.00M | 5,794.30M | 5,413.50M | 5,312.20M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 532.40M | 588.20M | 589.80M | 693.50M | 660.00M | 644.00M | 631.60M | 662.60M | 594.00M | 549.40M | 493.40M | 558.00M | 513.80M | 447.90M | 369.10M | 393.40M | 420.30M | 422.70M | 413.30M | 374.90M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 532.40M | 588.20M | 589.80M | 693.50M | 660.00M | 644.00M | 631.60M | 662.60M | 594.00M | 549.40M | 493.40M | 558.00M | 513.80M | 447.90M | 369.10M | 393.40M | 420.30M | 422.70M | 413.30M | 374.90M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 552.80M | 619.60M | 623.30M | 711.30M | 665.90M | 700.70M | 662.80M | 738.30M | 754.80M | 756.30M | 710.50M | 739.40M | 704.60M | 705.50M | 625.80M | 643.70M | 661.50M | 735.10M | 705.90M | 758.40M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.80M | 43.50M | 43.20M | 37.40M | 2.30M | 3.00M | 84.90M | 89.00M | 89.80M | 88.30M | 455.30M | 454.70M | 455.40M | 454.70M | 199.20M | 242.80M | 386.40M | 176.60M | 95.80M | 295.40M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,129.00M | 1,251.30M | 1,256.30M | 1,442.20M | 1,328.20M | 1,347.70M | 1,379.30M | 1,489.90M | 1,438.60M | 1,394.00M | 1,659.20M | 1,752.10M | 1,673.80M | 1,608.10M | 1,194.10M | 1,279.90M | 1,468.20M | 1,334.40M | 1,215.00M | 1,428.70M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 900.90M | 832.00M | 1,787.70M | 1,779.00M | 2,498.20M | 2,499.00M | 2,419.10M | 2,420.00M | 2,420.50M | 2,422.00M | 1,975.70M | 1,975.70M | 2,371.90M | 2,372.40M | 2,372.70M | 2,097.80M | 2,097.70M | 2,097.50M | 2,097.40M | 1,806.80M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.30M | 71.90M | 70.80M | 66.50M | 65.50M | 64.00M | 62.70M | 49.50M | 48.30M | 47.20M | 45.60M | 52.50M | 49.70M | 48.80M | 48.60M | 46.40M | 46.30M | 47.20M | 45.40M | 37.90M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.10M | 2.90M | 2.70M | 2.60M | 60.70M | 12.40M | 12.60M | 12.40M | 12.40M | 12.10M | 12.20M | 12.40M | 10.40M | 10.00M | 10.90M | 10.90M | 10.20M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.90M | 69.50M | 67.60M | 75.50M | 72.20M | 86.10M | 95.70M | 125.60M | 106.30M | 105.40M | 117.80M | 133.90M | 140.70M | 135.80M | 144.10M | 171.10M | 142.00M | 142.20M | 151.00M | 151.70M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 133.50M | 144.30M | 148.50M | 144.50M | 146.10M | 162.40M | 164.50M | 161.10M | 200.00M | 207.50M | 204.40M | 216.50M | 210.90M | 204.80M | 217.30M | 205.80M | 220.60M | 257.10M | 259.90M | 251.30M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,171.60M | 1,117.70M | 2,074.60M | 2,068.60M | 2,784.90M | 2,814.20M | 2,744.60M | 2,789.10M | 2,787.50M | 2,794.70M | 2,355.90M | 2,391.00M | 2,785.30M | 2,774.00M | 2,795.10M | 2,505.50M | 2,516.60M | 2,554.90M | 2,564.60M | 2,257.90M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,300.60M | 2,369.00M | 3,330.90M | 3,510.80M | 4,113.10M | 4,161.90M | 4,123.90M | 4,279.00M | 4,226.10M | 4,188.70M | 4,015.10M | 4,143.10M | 4,459.10M | 4,382.10M | 3,989.20M | 3,785.40M | 3,984.80M | 3,889.30M | 3,779.60M | 3,686.60M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 944.70M | 875.50M | 1,830.90M | 1,816.40M | 2,500.50M | 2,502.00M | 2,504.00M | 2,509.00M | 2,510.30M | 2,510.30M | 2,431.00M | 2,430.40M | 2,827.30M | 2,827.10M | 2,571.90M | 2,340.60M | 2,484.10M | 2,274.10M | 2,193.20M | 2,102.20M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,642.60M | 1,769.50M | 1,849.70M | 1,914.20M | 1,979.90M | 2,004.60M | 2,001.00M | 2,042.30M | 2,062.50M | 2,101.40M | 2,085.80M | 2,087.40M | 2,049.60M | 2,013.60M | 2,034.30M | 1,892.30M | 1,872.20M | 1,905.00M | 1,633.90M | 1,625.60M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,642.60M | 1,769.50M | 1,849.70M | 1,914.20M | 1,979.90M | 2,004.60M | 2,001.00M | 2,042.30M | 2,062.50M | 2,101.40M | 2,085.80M | 2,087.40M | 2,049.60M | 2,013.60M | 2,034.30M | 1,892.30M | 1,872.20M | 1,905.00M | 1,633.90M | 1,625.60M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,943.20M | 4,138.50M | 5,180.60M | 5,425.00M | 6,093.00M | 6,166.50M | 6,124.90M | 6,321.30M | 6,288.60M | 6,290.10M | 6,100.90M | 6,230.50M | 6,508.70M | 6,395.70M | 6,023.50M | 5,677.70M | 5,857.00M | 5,794.30M | 5,413.50M | 5,312.20M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.60M | 24.98M | 25.40M | 25.61M | 26.20M | 28.07M | 29.93M | 31.17M | 31.65M | 32.53M | 33.60M | 34.31M | 34.85M | 36.19M | 36.44M | 36.55M | 36.77M | 37.06M | 37.43M | 37.65M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -37.10M | -32.50M | -35.00M | 9.90M | -21.60M | -33.90M | -39.70M | -29.50M | -25.90M | -28.80M | 3,563.40M | -25.70M | -36.20M | -42.60M | -27.70M | -53.40M | -40.70M | -31.70M | -27.80M | -22.70M |