|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 261.00M | 207.70M | 238.90M | 221.20M | 213.20M | 199.50M | 205.30M | 280.30M | 193.70M | 202.40M | 223.30M | 241.70M | 158.10M | 146.70M | 216.90M | 195.90M | 139.30M | 171.10M | 236.20M | 214.80M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 261.00M | 207.70M | 238.90M | 221.20M | 213.20M | 199.50M | 205.30M | 280.30M | 193.70M | 202.40M | 223.30M | 241.70M | 158.10M | 146.70M | 216.90M | 195.90M | 139.30M | 171.10M | 236.20M | 214.80M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 310.60M | 332.30M | 292.90M | 370.30M | 335.90M | 346.40M | 554.10M | 364.30M | 357.20M | 385.10M | 511.60M | 376.40M | 333.90M | 368.90M | 441.30M | 349.70M | 305.10M | 323.70M | 404.20M | 372.80M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 13.70M | 13.50M | 16.30M | 9.10M | 6.60M | 6.20M | 6.10M | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 324.30M | 345.80M | 309.20M | 379.40M | 342.50M | 352.60M | 560.20M | 364.30M | 357.20M | 385.10M | 511.60M | 376.40M | 333.90M | 368.90M | 441.30M | 349.70M | 305.10M | 323.70M | 404.20M | 372.80M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 122.30M | 145.60M | 118.80M | 138.80M | 162.20M | 154.50M | 115.90M | 149.40M | 148.40M | | 113.50M | 140.60M | 142.50M | 138.50M | 127.60M | 145.70M | 162.30M | 158.80M | 123.50M | 136.30M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 164.90M | 200.90M | 206.30M | 208.30M | 251.00M | 274.50M | 201.60M | 207.50M | 224.00M | | 258.50M | 201.10M | 215.10M | 257.70M | 248.40M | 218.00M | 242.00M | 284.10M | 227.80M | 223.20M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 312.80M | 344.60M | 403.20M | 408.80M | 440.80M | 472.80M | 454.10M | 397.80M | 374.30M | | 277.70M | 298.90M | 308.50M | 290.50M | 281.30M | 303.00M | 344.30M | 427.20M | 429.90M | 361.20M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 600.00M | 691.10M | 728.30M | 755.90M | 854.00M | 901.80M | 771.60M | 754.70M | 746.70M | 765.40M | 649.70M | 640.60M | 666.10M | 686.70M | 657.30M | 666.70M | 748.60M | 870.10M | 781.20M | 720.70M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 185.70M | 183.10M | 15.10M | 15.30M | 190.90M | 193.30M | 191.40M | 202.60M | 190.50M | 33.50M | 37.00M | 33.60M | 33.40M | 191.00M | 163.40M | 32.00M | 26.90M | 277.50M | 20.30M | 254.20M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1,357.30M | 1,414.20M | 1,439.50M | 1,550.30M | 1,594.00M | 1,641.00M | 1,590.00M | 1,601.90M | 1,488.10M | 1,568.40M | 1,556.60M | 1,471.00M | 1,358.30M | 1,393.30M | 1,478.90M | 1,406.10M | 1,394.80M | 1,642.40M | 1,679.10M | 1,562.50M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 124.90M | 125.00M | 121.40M | 107.00M | 121.90M | 121.50M | 120.70M | 123.00M | 122.80M | | 135.20M | 137.90M | 138.90M | 138.80M | 139.20M | 141.20M | 142.60M | 131.50M | 131.60M | 133.80M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 45.60M | 49.70M | 52.70M | 52.50M | 52.30M | 41.10M | 39.00M | 39.30M | 39.20M | | 39.20M | 80.30M | 77.60M | 68.90M | 55.60M | 80.00M | 75.70M | 52.00M | 44.60M | 45.30M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 363.60M | 372.60M | 382.90M | 381.90M | 386.20M | 370.50M | 362.10M | 354.10M | 350.30M | 351.80M | 363.70M | 384.30M | 386.90M | 374.80M | 380.10M | 384.70M | 385.10M | 393.80M | 403.00M | 420.80M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1,057.50M | 1,058.20M | 1,053.80M | 1,053.30M | 1,048.50M | 1,034.90M | 1,003.10M | 1,016.10M | 1,019.50M | 1,023.20M | 1,016.20M | 1,023.70M | 1,022.30M | 1,035.30M | 1,046.00M | 1,031.60M | 1,038.10M | 1,050.10M | 1,051.20M | 1,051.30M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1,902.70M | 1,887.30M | 1,871.30M | 1,856.20M | 1,840.90M | 1,837.80M | 1,295.80M | 1,281.80M | 1,267.30M | 1,253.00M | 1,237.70M | 1,224.40M | 1,209.10M | 337.00M | 1,070.90M | 1,054.00M | 1,039.70M | 11.60M | 1,005.50M | 991.60M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 2,960.20M | 2,945.50M | 2,925.10M | 2,909.50M | 2,889.40M | 2,872.70M | 2,298.90M | 2,297.90M | 2,286.80M | 2,276.20M | 2,253.90M | 2,248.10M | 2,231.40M | 1,372.30M | 2,116.90M | 2,085.60M | 2,077.80M | 1,061.70M | 2,056.70M | 2,042.90M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 24.60M | 23.80M | 21.70M | 23.50M | 21.30M | 19.70M | 61.80M | 62.40M | 66.70M | 66.40M | 88.40M | 92.20M | 91.90M | 118.60M | 145.80M | 138.70M | 142.70M | 147.30M | 166.60M | 164.60M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 113.40M | 105.80M | 126.00M | 135.40M | 162.20M | 176.00M | 159.20M | 159.00M | 144.50M | 145.40M | 148.60M | 131.80M | 126.60M | 146.40M | 126.00M | 124.90M | 125.00M | 158.60M | 158.10M | 163.00M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 3,580.30M | 3,563.20M | 3,568.00M | 3,559.60M | 3,565.90M | 3,541.60M | 2,982.10M | 2,976.00M | 2,947.90M | 2,936.70M | 2,953.00M | 2,952.90M | 2,928.60M | 2,848.10M | 2,863.50M | 2,824.10M | 2,817.10M | 2,873.60M | 2,877.60M | 2,881.10M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 4,937.60M | 4,977.40M | 5,007.50M | 5,109.90M | 5,159.90M | 5,182.60M | 4,572.10M | 4,577.90M | 4,436.00M | 4,505.10M | 4,509.60M | 4,423.90M | 4,286.90M | 4,241.40M | 4,342.40M | 4,230.20M | 4,211.90M | 4,516.00M | 4,556.70M | 4,443.60M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 368.20M | 407.90M | 454.80M | 420.00M | 383.10M | 372.80M | 329.40M | 352.70M | 329.40M | 381.10M | 370.80M | 374.60M | 362.00M | 381.10M | 433.10M | 436.00M | 416.20M | 425.20M | 402.20M | 408.30M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 92.30M | 103.40M | 105.00M | 183.40M | 1.20M | 61.40M | 6.40M | | 2.00M | 5.30M | 8.20M | 2.20M | 1.00M | 1.60M | 2.10M | 1.70M | 1.80M | 134.60M | 13.70M | 0.50M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 460.50M | 511.30M | 559.80M | 603.40M | 384.30M | 434.20M | 335.80M | 352.70M | 331.40M | 386.40M | 379.00M | 376.80M | 363.00M | 382.70M | 435.20M | 437.70M | 418.00M | 559.80M | 415.90M | 408.80M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 289.30M | 290.40M | 356.80M | 382.60M | 324.40M | 311.20M | 333.90M | 315.80M | 277.00M | 311.10M | 325.60M | 317.40M | 274.90M | 287.80M | 353.80M | 315.00M | 307.40M | 338.70M | 352.80M | 350.80M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | | | | 12.00M | | | | 12.00M | | | | 12.00M | | | | 8.60M | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 2.40M | 15.60M | 2.30M | 15.30M | 2.00M | 0.60M | 0.40M | 16.10M | 0.30M | 0.30M | 17.30M | 17.30M | 17.40M | 0.70M | 18.20M | 1.00M | 17.50M | 17.40M | 16.20M | 1.40M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 779.40M | 831.70M | 946.40M | 1,015.50M | 738.50M | 773.40M | 697.90M | 697.00M | 636.90M | 726.10M | 734.20M | 724.40M | 668.10M | 700.60M | 819.80M | 783.30M | 749.50M | 924.30M | 795.00M | 783.90M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 45.70M | 44.90M | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 3,352.20M | 3,355.60M | 3,333.40M | 3,318.30M | 3,592.60M | 3,544.60M | 3,499.40M | 3,506.60M | 3,414.60M | 3,377.00M | 3,332.10M | 3,303.30M | 3,225.80M | 3,213.40M | 3,193.00M | 3,117.30M | 3,154.80M | 3,218.40M | 3,407.90M | 3,318.70M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 151.50M | 149.60M | 262.00M | 93.80M | 102.10M | 102.60M | 17.90M | 16.30M | 16.10M | 16.10M | 158.90M | 10.50M | 10.60M | 10.50M | 8.30M | 9.70M | 8.80M | 6.80M | 6.10M | 9.40M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 108.50M | 105.40M | 102.30M | 99.30M | 96.20M | 92.10M | 104.00M | 90.40M | 87.20M | 84.20M | 84.70M | 81.90M | 77.40M | 73.90M | 100.60M | 78.50M | 75.10M | 87.40M | 84.80M | 82.30M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 201.60M | 194.50M | 178.40M | 173.60M | 169.20M | 170.20M | 138.10M | 136.80M | 132.80M | 134.80M | 135.50M | 133.20M | 113.70M | 119.60M | 103.10M | 100.80M | 89.80M | 95.90M | 93.00M | 108.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 4,391.60M | 4,442.30M | 4,473.40M | 4,526.90M | 4,529.40M | 4,512.70M | 4,303.40M | 4,310.30M | 4,154.80M | 4,203.40M | 4,163.40M | 4,120.10M | 3,981.90M | 3,998.40M | 4,103.50M | 3,988.80M | 3,988.20M | 4,236.90M | 4,293.80M | 4,194.30M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 4,593.20M | 4,636.80M | 4,651.80M | 4,700.50M | 4,698.60M | 4,682.90M | 4,441.50M | 4,447.10M | 4,287.60M | 4,338.20M | 4,298.90M | 4,253.30M | 4,095.60M | 4,118.00M | 4,206.60M | 4,089.60M | 4,078.00M | 4,332.80M | 4,386.80M | 4,302.30M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 3,352.20M | 3,355.60M | 3,345.40M | 3,318.30M | 3,592.60M | 3,544.60M | 3,511.40M | 3,506.60M | 3,414.60M | 3,377.00M | 3,344.10M | 3,303.30M | 3,225.80M | 3,213.40M | 3,205.00M | 3,117.30M | 3,154.80M | 3,218.40M | 3,416.50M | 3,318.70M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 344.40M | 340.60M | 355.70M | 409.40M | 461.30M | 499.70M | 130.60M | 130.80M | 148.40M | 166.90M | 210.70M | 170.60M | 191.30M | 123.40M | 135.80M | 140.60M | 133.90M | 183.20M | 169.90M | 141.30M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 344.40M | 340.60M | 355.70M | 409.40M | 461.30M | 499.70M | 130.60M | 130.80M | 148.40M | 166.90M | 210.70M | 170.60M | 191.30M | 123.40M | 135.80M | 140.60M | 133.90M | 183.20M | 169.90M | 141.30M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 4,937.60M | 4,977.40M | 5,007.50M | 5,109.90M | 5,159.90M | 5,182.60M | 4,572.10M | 4,577.90M | 4,436.00M | 4,505.10M | 4,509.60M | 4,423.90M | 4,286.90M | 4,241.40M | 4,342.40M | 4,230.20M | 4,211.90M | 4,516.00M | 4,556.70M | 4,443.60M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 0.45M | 2.01M | 0.45M | 1.50M | | 0.45M | 1.50M | 1.50M | | 2.70M | | | | 2.80M | | | 2.79M | 4.00M | 0.24M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -60.20M | -264.30M | -230.40M | 30.90M | 27.90M | 58.70M | -145.30M | -174.90M | -183.60M | -184.30M | -164.80M | -159.30M | -131.90M | -175.90M | -128.40M | -108.10M | -79.90M | 73.40M | -225.60M | 59.20M |