|
Cash & Equivalents (Quarter)
|
557.20M | 515.20M | 422.00M | 479.50M | 463.80M | 394.00M | 374.50M | 370.40M | | | | 7.90M | 303.00M | 313.80M | 305.90M | 595.60M |
|
Cash & Current Investments (Quarter)
|
557.20M | 515.20M | 422.00M | 479.50M | 463.80M | 394.00M | 374.50M | 370.40M | | | | 7.90M | 303.00M | 313.80M | 305.90M | 595.60M |
|
Receivables - Net (Quarter)
|
226.90M | 1,023.70M | 1,206.60M | 1,052.70M | 1,093.40M | 1,260.30M | 1,393.50M | 1,795.70M | | | | 2,069.00M | 2,135.90M | 2,287.80M | 2,439.30M | 2,638.10M |
|
Receivables - Other (Quarter)
|
| | | | | | | 250.80M | | | | 237.90M | 275.80M | 293.40M | 303.70M | 296.30M |
|
Receivables (Quarter)
|
226.90M | 1,023.70M | 1,206.60M | 1,052.70M | 1,093.40M | 1,260.30M | 1,393.50M | 2,046.50M | | | | 2,306.90M | 2,411.70M | 2,581.20M | 2,743.00M | 2,934.40M |
|
Inventory (Quarter)
|
-206.20M | 824.00M | 1,089.90M | 992.20M | 1,091.50M | 1,697.00M | 2,350.30M | 2,104.30M | | | | 1,760.60M | 1,788.30M | 1,918.10M | 2,046.70M | 2,188.00M |
|
Prepaid Assets (Quarter)
|
| | | | | | | 228.30M | | | | 259.30M | 149.30M | 251.30M | 350.90M | 251.50M |
|
Current Assets (Quarter)
|
2,346.50M | 2,476.60M | 2,823.50M | 2,592.00M | 2,737.20M | 3,435.30M | 4,327.00M | 4,510.60M | | | | 4,512.20M | 4,376.50M | 4,771.00M | 5,142.80M | 5,673.20M |
|
Property, Plant & Equipment (Net) (Quarter)
|
302.70M | 323.90M | 365.30M | 355.00M | 332.50M | 338.70M | 371.50M | 524.00M | | | | 537.20M | 536.50M | 549.40M | 551.90M | 586.00M |
|
Goodwill (Quarter)
|
23.20M | 23.20M | 198.40M | 198.30M | 198.60M | 324.20M | 321.80M | 321.70M | | | | 340.50M | 340.50M | 340.80M | 340.70M | 333.10M |
|
Intangibles (Quarter)
|
25.50M | 21.60M | 283.60M | 251.30M | 229.40M | 382.00M | 346.50M | 318.30M | | | | 308.00M | 297.50M | 286.80M | 275.40M | 266.20M |
|
Goodwill & Intangibles (Quarter)
|
48.70M | 44.80M | 482.00M | 449.60M | 428.00M | 706.20M | 668.30M | 640.00M | | | | 648.50M | 638.00M | 627.60M | 616.10M | 599.30M |
|
Long-Term Deferred Tax (Quarter)
|
35.30M | 37.60M | 36.70M | 33.60M | 39.90M | 47.70M | 68.90M | 57.00M | | | | 87.70M | 86.90M | 95.20M | 99.50M | 156.40M |
|
Other Non-Current Assets (Quarter)
|
88.00M | 81.30M | 30.20M | 26.40M | 25.50M | 25.20M | 53.50M | 51.10M | | | | 78.20M | 72.40M | 74.40M | 71.90M | 74.10M |
|
Non-Current Assets (Quarter)
|
-2346.50M | -2476.60M | -2823.50M | -2592.00M | -2737.20M | -3435.30M | -4327.00M | 1,379.90M | | | | 1,476.00M | 1,458.40M | 1,470.10M | 1,463.90M | 1,539.90M |
|
Assets (Quarter)
|
| | | | | | | 5,890.50M | | | | 5,988.20M | 5,834.90M | 6,241.10M | 6,606.70M | 7,213.10M |
|
Accounts Payables (Quarter)
|
876.90M | 931.10M | 1,126.70M | 898.00M | 854.50M | 1,238.30M | 1,440.80M | 1,298.20M | | | | 1,294.80M | 1,377.80M | 1,595.20M | 1,679.80M | 1,866.10M |
|
Payables (Quarter)
|
876.90M | 931.10M | 1,126.70M | 898.00M | 854.50M | 1,238.30M | 1,440.80M | 1,298.20M | | | | 1,294.80M | 1,377.80M | 1,595.20M | 1,679.80M | 1,866.10M |
|
Accumulated Expenses (Quarter)
|
| 233.20M | 320.40M | 370.90M | 553.10M | 884.30M | 1,462.20M | 1,810.60M | | | | 1,606.60M | | | | 1,896.80M |
|
Short term Debt (Quarter)
|
| | 107.70M | 139.60M | 99.80M | 51.50M | 52.20M | 27.00M | | | | 26.50M | 26.70M | 26.60M | 27.40M | 26.00M |
|
Current Taxes (Quarter)
|
32.40M | 37.70M | 42.30M | 46.70M | 51.80M | 62.30M | 82.10M | 64.30M | | | | 93.50M | 117.80M | 123.30M | 121.90M | 150.70M |
|
Total Current Liabilities (Quarter)
|
1,245.70M | 1,266.50M | 1,620.30M | 1,481.30M | 1,578.20M | 2,253.50M | 3,055.20M | 3,220.50M | | | | 3,021.40M | 3,054.20M | 3,320.80M | 3,502.30M | 3,939.60M |
|
Non-Current Debt (Quarter)
|
| | 650.20M | 559.10M | 486.10M | 742.90M | 733.90M | 648.30M | | | | 770.20M | 915.00M | 848.60M | 756.70M | 750.50M |
|
Pension (Quarter)
|
86.00M | 97.80M | 88.80M | 107.10M | 117.30M | 107.50M | 77.00M | 83.90M | | | | 83.80M | 85.30M | 90.80M | 94.10M | 89.50M |
|
Non-Current Deferred Tax Liability (Quarter)
|
35.40M | 27.80M | 25.50M | 28.40M | 32.30M | 60.20M | 51.70M | 42.20M | | | | 66.40M | 49.10M | 42.90M | 45.10M | 21.60M |
|
Operating Leases (Quarter)
|
| | | 111.20M | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
28.30M | 35.40M | 20.60M | 28.60M | 41.20M | 39.80M | 32.50M | 41.20M | | | | 167.40M | 174.50M | 180.10M | 179.90M | |
|
Total Non-Current Liabilities (Quarter)
|
1,555.20M | 1,558.60M | 2,384.80M | 2,175.90M | 2,213.90M | 3,164.10M | 3,917.80M | 4,078.30M | | | | 3,924.80M | 4,103.60M | 4,303.10M | 4,398.20M | |
|
Total Liabilities (Quarter)
|
1,583.50M | 1,594.00M | 2,405.40M | 2,204.50M | 2,255.10M | 3,203.90M | 3,950.30M | 4,119.50M | -1709.30M | -1798.60M | -1814.10M | 4,092.20M | 4,278.10M | 4,483.20M | 4,578.10M | 4,996.80M |
|
Total Debt (Quarter)
|
| | 757.90M | 698.70M | 585.90M | 794.40M | 786.10M | 675.30M | | | | 796.70M | 941.70M | 875.20M | 784.10M | 776.50M |
|
Common Equity (Quarter)
|
1,238.80M | 1,370.20M | 1,332.30M | 1,356.20M | 1,409.00M | 1,461.70M | 1,675.90M | 1,771.00M | 1,709.30M | 1,798.60M | 1,814.10M | 1,896.00M | 1,556.80M | 1,757.90M | 2,028.60M | 2,216.30M |
|
Shareholder's Equity (Quarter)
|
1,238.80M | 1,370.20M | 1,332.30M | 1,356.20M | 1,409.00M | 1,461.70M | 1,675.90M | 1,771.00M | 1,709.30M | 1,798.60M | 1,814.10M | 1,896.00M | 1,556.80M | 1,757.90M | 2,028.60M | 2,216.30M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | 5,890.50M | | | | 5,988.20M | 5,834.90M | 6,241.10M | 6,606.70M | 7,213.10M |
|
Treasury Shares (Quarter)
|
| | | | | 1.40M | 1.50M | 3.30M | 0.50M | 0.70M | 2.20M | 3.20M | 2.20M | 2.20M | 2.20M | 1.70M |
|
Retained Earnings (Quarter)
|
| | -14.40M | -14.60M | -16.50M | -6.90M | -1076.60M | -851.80M | | | | -17.60M | | | | -1.70M |