|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 197.51M | 234.42M | 171.00M | 136.68M | 171.41M | 113.55M | 256.97M | 130.66M | 158.74M | 148.81M | 406.87M | 338.03M | 382.56M | 443.85M | 385.04M | 226.46M | 331.66M | 225.43M | 371.35M | 343.45M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 197.51M | 234.42M | 171.00M | 136.68M | 171.41M | 113.55M | 256.97M | 130.66M | 158.74M | 148.81M | 406.87M | 338.03M | 382.56M | 443.85M | 385.04M | 226.46M | 331.66M | 225.43M | 371.35M | 343.45M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 373.22M | 670.87M | 647.15M | 661.13M | 414.19M | 713.59M | 723.30M | 397.30M | 751.53M | 790.33M | 732.68M | 776.66M | 817.13M | 857.61M | 839.24M | 911.31M | 961.60M | 561.83M | 932.34M | 996.33M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 279.75M | 296.50M | 291.76M | 314.24M | 290.80M | 314.13M | 315.38M | 328.17M | 322.02M | 329.44M | 308.87M | 334.44M | 347.62M | 352.50M | 359.40M | 401.04M | 418.27M | 421.91M | 412.41M | 451.94M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 652.98M | 967.37M | 938.91M | 975.37M | 704.99M | 1,027.72M | 1,038.69M | 725.47M | 1,073.56M | 1,119.77M | 1,041.55M | 1,111.10M | 1,164.76M | 1,210.11M | 1,198.64M | 1,312.35M | 1,379.87M | 983.74M | 1,344.75M | 1,448.27M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 446.69M | 433.14M | 411.57M | 448.12M | 482.79M | 503.06M | 483.11M | 527.94M | 545.60M | 540.18M | 510.03M | 553.04M | 559.14M | 582.58M | 541.44M | 578.10M | 610.88M | 636.88M | 615.10M | 640.64M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.42M | 65.17M | 67.10M | 63.94M | 84.58M | 84.47M | 52.62M | 67.42M | 67.69M | 65.79M | 67.50M | 69.48M | 77.04M | 68.03M | 88.07M | 84.14M | 95.57M | 87.93M | 99.69M | 91.25M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,401.39M | 1,423.81M | 1,307.81M | 1,309.88M | 1,438.42M | 1,414.68M | 1,516.01M | 1,446.26M | 1,523.56M | 1,545.12M | 1,717.08M | 1,737.22M | 1,835.88M | 1,952.08M | 1,849.59M | 1,800.01M | 1,999.72M | 1,927.13M | 2,018.47M | 2,071.67M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 239.22M | | | | 252.71M | | | | 253.41M | | | | 251.23M | | | | 260.83M | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 366.79M | 360.31M | 360.03M | 355.36M | 348.06M | 338.55M | 342.71M | 340.31M | 340.86M | 334.86M | 332.80M | 329.35M | 326.97M | 330.29M | 339.12M | 349.84M | 359.68M | 364.19M | 382.20M | 379.45M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,466.73M | 1,461.31M | 1,463.03M | 1,458.90M | 1,532.00M | 1,512.23M | 1,544.63M | 1,549.15M | 1,555.91M | 1,546.67M | 1,558.83M | 1,552.34M | 1,571.00M | 1,583.45M | 1,675.72M | 1,673.61M | 1,698.64M | 1,692.77M | 1,692.49M | 1,685.37M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 568.60M | 552.51M | 538.08M | 523.91M | 638.87M | 618.56M | 620.90M | 605.22M | 589.93M | 572.35M | 557.61M | 542.34M | 545.45M | 532.40M | 596.83M | 583.12M | 569.57M | 550.20M | 532.38M | 516.05M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,035.34M | 2,013.83M | 2,001.10M | 1,982.81M | 2,170.87M | 2,130.79M | 2,165.53M | 2,154.36M | 2,145.84M | 2,119.02M | 2,116.44M | 2,094.68M | 2,116.45M | 2,115.84M | 2,272.55M | 2,256.72M | 2,268.21M | 2,242.97M | 2,224.87M | 2,201.42M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.23M | 111.91M | 34.57M | 260.24M | 36.13M | 45.63M | 47.57M | 48.62M | 54.47M | 40.06M | 51.35M | 267.33M | 272.86M | 279.21M | 55.96M | 306.34M | 314.92M | 321.68M | 63.60M | 66.39M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,683.59M | 2,659.49M | 2,795.74M | 2,779.49M | 2,964.11M | 2,927.49M | 2,932.29M | 2,915.87M | 2,917.54M | 2,868.84M | 2,903.89M | 2,874.87M | 2,912.31M | 2,933.66M | 3,136.11M | 3,151.78M | 3,194.76M | 3,174.91M | 3,202.82M | 3,198.41M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,084.99M | 4,083.30M | 4,103.55M | 4,089.37M | 4,402.53M | 4,342.16M | 4,448.30M | 4,362.12M | 4,441.10M | 4,413.95M | 4,620.97M | 4,612.08M | 4,748.19M | 4,885.74M | 4,985.70M | 4,951.79M | 5,194.48M | 5,102.03M | 5,221.29M | 5,270.08M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 166.25M | 158.20M | 211.64M | 168.77M | 171.59M | 182.62M | 266.52M | 207.57M | 233.60M | 213.66M | 243.83M | 233.82M | 224.78M | 222.54M | 247.19M | 237.71M | 261.07M | 270.33M | 310.30M | 277.21M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 166.25M | 158.20M | 211.64M | 168.77M | 171.59M | 182.62M | 266.52M | 207.57M | 233.60M | 213.66M | 243.83M | 233.82M | 224.78M | 222.54M | 247.19M | 237.71M | 261.07M | 270.33M | 310.30M | 277.21M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 133.26M | 142.17M | 147.70M | 109.08M | 133.71M | 139.98M | 174.44M | 153.68M | 144.07M | 188.50M | 188.04M | 158.09M | 158.50M | 194.41M | 219.05M | 180.79M | 178.78M | 227.62M | 242.94M | 203.23M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.02M | 101.89M | 102.71M | 93.75M | 89.01M | 95.00M | 82.78M | 76.45M | 78.49M | 80.70M | 70.80M | 78.82M | 81.63M | 87.37M | 80.29M | 87.40M | 86.43M | 99.67M | 90.87M | 110.76M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.00M | 100.00M | | 202.50M | 202.50M | 202.50M | 202.50M | | | | | 90.00M | 90.00M | 90.00M | 90.00M | | | | 200.00M | 200.00M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.23M | 1.48M | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 260.36M | 249.67M | 260.16M | 224.68M | 215.19M | 220.26M | 254.80M | 234.49M | 264.77M | 292.51M | 303.87M | 297.55M | 341.60M | 392.33M | 459.42M | 448.01M | 500.25M | 503.58M | 561.45M | 568.97M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 774.47M | 765.14M | 734.87M | 800.25M | 1,059.21M | 840.36M | 981.04M | 672.19M | 720.93M | 775.38M | 806.54M | 858.27M | 896.52M | 986.65M | 1,095.95M | 953.92M | 1,026.53M | 1,101.21M | 1,405.57M | 1,360.16M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 957.50M | 957.10M | 1,050.61M | 967.74M | 1,006.58M | 1,141.21M | 1,051.90M | 1,229.62M | 1,176.07M | 1,050.71M | 1,050.36M | 960.01M | 959.65M | 959.30M | 958.95M | 958.63M | 958.38M | 968.63M | 757.88M | 757.63M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.14M | 98.12M | 91.33M | 84.61M | 84.40M | 85.86M | 58.35M | 58.06M | 58.27M | 57.81M | 66.88M | 67.45M | 67.65M | 68.16M | 67.41M | 68.17M | 69.71M | 73.76M | 71.42M | 69.21M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.57M | 13.21M | 12.65M | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.89M | 121.49M | 251.92M | 150.09M | 149.21M | 150.72M | 260.73M | 122.61M | 117.88M | 117.11M | 271.91M | 128.00M | 128.28M | 124.19M | 312.12M | 139.44M | 144.81M | 145.08M | 154.00M | 159.56M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 127.14M | 124.36M | 152.54M | 128.90M | 126.01M | 125.49M | 132.28M | 124.03M | 122.94M | 117.32M | 118.61M | 111.98M | 123.59M | 134.87M | 148.18M | 161.77M | 171.02M | 164.76M | 178.47M | 190.75M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.65M | 101.93M | 112.09M | 13.92M | 96.38M | 101.08M | 107.97M | 88.29M | 93.26M | 14.03M | 117.84M | 13.44M | 99.93M | 107.49M | 124.76M | 110.72M | 112.30M | 119.10M | 120.38M | 100.93M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,175.63M | 2,081.32M | 2,164.96M | 2,226.02M | 2,438.51M | 2,356.84M | 2,359.12M | 2,219.67M | 2,209.58M | 2,214.77M | 2,174.71M | 2,218.46M | 2,189.84M | 2,287.83M | 2,411.14M | 2,281.93M | 2,370.45M | 2,453.45M | 2,567.34M | 2,537.31M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,190.28M | 2,183.24M | 2,277.05M | 2,239.95M | 2,534.89M | 2,457.92M | 2,467.09M | 2,307.97M | 2,302.83M | 2,228.80M | 2,292.56M | 2,231.90M | 2,289.77M | 2,395.32M | 2,535.91M | 2,392.64M | 2,482.76M | 2,572.55M | 2,687.72M | 2,638.24M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,057.50M | 1,057.10M | 1,050.61M | 1,170.24M | 1,209.08M | 1,343.71M | 1,254.40M | 1,229.62M | 1,176.07M | 1,050.71M | 1,050.36M | 1,050.01M | 1,049.65M | 1,049.30M | 1,048.95M | 958.63M | 958.38M | 968.63M | 957.88M | 957.63M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,776.88M | 49.19M | -1068.16M | 122.60M | 3,006.16M | 3,061.73M | -258.92M | 126.91M | 49.19M | -1122.73M | -1135.48M | -1130.49M | -233.49M | -203.43M | -167.19M | -1365.45M | 149.65M | 2,529.48M | 2,533.57M | 2,631.84M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,776.88M | 49.19M | 49.19M | 49.19M | 126.32M | 49.19M | -258.92M | -244.44M | -225.38M | -253.42M | -123.29M | 3,556.57M | 135.57M | -203.43M | -167.19M | 145.22M | -1385.50M | 2,529.48M | 2,533.57M | 2,631.84M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,084.99M | 4,083.30M | 4,103.55M | 4,089.37M | 4,402.53M | 4,342.16M | 4,448.30M | 4,362.12M | 4,441.10M | 4,413.95M | 4,620.97M | 4,612.08M | 4,748.19M | 4,885.74M | 4,985.70M | 4,951.79M | 5,194.48M | 5,102.03M | 5,221.29M | 5,270.08M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.32M | 8.71M | 2.70M | 10.72M | 10.81M | 10.85M | 0.39M | 10.82M | 10.90M | 10.92M | 0.27M | 0.05M | 0.10M | 11.23M | 11.54M | 11.46M | 11.51M | 0.58M | 12.33M | 12.24M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -297.53M | -308.81M | -190.47M | 2,942.58M | -227.87M | 3,072.64M | -258.92M | -244.44M | -225.38M | -253.42M | -213.22M | 3,556.57M | 3,648.01M | -203.43M | 3,861.07M | 3,954.48M | -168.12M | 4,182.42M | 4,310.68M | -194.03M |