|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 220.70M | 248.65M | 151.22M | 122.29M | 144.69M | 120.18M | 120.56M | 175.59M | 151.79M | 102.89M | 110.55M | 123.03M | 133.45M | 114.44M | 151.95M | 127.82M | 107.28M | 99.05M | 95.28M | 109.67M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 220.70M | 248.65M | 151.22M | 122.29M | 144.69M | 120.18M | 120.56M | 175.59M | 151.79M | 102.89M | 110.55M | 123.03M | 133.45M | 114.44M | 151.95M | 127.82M | 107.28M | 99.05M | 95.28M | 109.67M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 363.05M | 294.80M | 334.04M | 512.45M | 429.68M | 361.65M | 350.62M | 386.12M | 359.40M | 312.43M | 299.59M | 349.82M | 320.38M | 312.76M | 268.95M | 301.48M | 271.63M | 196.96M | 273.95M | 200.91M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 363.05M | 294.80M | 334.04M | 512.45M | 429.68M | 361.65M | 350.62M | 386.12M | 359.40M | 312.43M | 299.59M | 349.82M | 320.38M | 312.76M | 268.95M | 301.48M | 271.63M | 196.96M | 273.95M | 200.91M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 510.31M | 472.79M | 531.18M | 687.01M | 708.18M | 669.19M | 646.35M | 574.09M | 554.96M | 507.13M | 478.61M | 443.97M | 430.71M | 425.49M | 418.16M | 431.33M | 445.91M | 171.75M | 440.32M | 184.16M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.77M | 76.01M | 75.86M | 62.98M | 59.11M | 62.45M | 64.11M | 77.77M | 64.11M | 57.14M | 57.86M | 65.20M | 65.80M | 61.60M | 49.85M | 53.26M | 80.88M | 42.08M | 57.00M | 39.31M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,226.86M | 1,368.68M | 1,354.40M | 1,650.09M | 1,342.15M | 1,214.67M | 1,182.77M | 1,214.57M | 1,131.24M | 980.59M | 962.61M | 1,007.17M | 966.40M | 929.48M | 895.13M | 920.50M | 912.29M | 1,245.64M | 873.38M | 1,229.80M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 338.76M | 290.22M | 290.55M | 304.17M | 299.84M | 294.56M | 290.50M | 262.39M | 262.62M | 279.22M | 269.13M | 267.34M | 274.98M | 288.30M | 287.75M | 291.75M | 292.38M | 195.95M | 293.10M | 202.64M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 445.75M | 426.15M | 426.68M | 707.52M | 705.36M | 335.79M | 333.98M | 327.86M | 327.86M | 327.86M | 327.86M | 327.86M | 327.86M | 329.39M | 329.39M | 329.53M | 192.92M | 191.25M | 192.92M | 191.25M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 355.49M | 350.02M | 346.80M | 949.73M | 939.02M | 761.91M | 761.13M | 655.91M | 651.10M | 635.24M | 632.11M | 625.20M | 619.87M | 618.78M | 609.23M | 604.44M | 493.84M | 363.95M | 483.34M | 349.98M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 801.24M | 776.17M | 773.49M | 1,657.25M | 1,644.38M | 1,097.70M | 1,095.11M | 983.77M | 978.96M | 963.11M | 959.98M | 953.07M | 947.73M | 948.17M | 938.62M | 933.97M | 686.76M | 555.21M | 676.26M | 541.23M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.61M | 21.59M | 3.38M | 3.69M | 2.62M | 5.78M | 4.57M | 4.19M | 20.07M | 21.73M | 21.36M | 23.80M | 4.77M | 3.42M | 3.43M | 29.71M | 4.71M | 26.19M | 4.69M | 24.25M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,321.81M | 1,236.01M | 1,228.34M | 2,136.94M | 2,162.09M | 1,601.80M | 1,594.47M | 1,445.59M | 1,439.98M | 1,438.29M | 1,430.71M | 1,416.56M | 1,412.46M | 1,441.48M | 1,430.03M | 1,423.45M | 1,175.03M | 830.39M | 1,181.42M | 836.47M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,548.66M | 2,604.68M | 2,582.74M | 3,787.02M | 3,504.23M | 2,816.47M | 2,777.24M | 2,660.16M | 2,571.22M | 2,418.88M | 2,393.31M | 2,423.73M | 2,378.86M | 2,370.95M | 2,325.15M | 2,343.94M | 2,087.32M | 2,076.03M | 2,054.80M | 2,066.27M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 258.91M | 260.04M | 243.61M | 227.09M | 212.04M | 194.79M | 160.44M | 159.20M | 152.20M | 116.65M | 154.02M | 143.15M | 156.56M | 119.35M | 142.70M | 140.57M | 130.77M | 57.66M | 138.84M | 84.81M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 258.91M | 260.04M | 243.61M | 227.09M | 212.04M | 194.79M | 160.44M | 159.20M | 152.20M | 116.65M | 154.02M | 143.15M | 156.56M | 119.35M | 142.70M | 140.57M | 130.77M | 57.66M | 138.84M | 84.81M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 160.00M | 144.93M | 147.27M | 222.33M | 306.28M | 171.80M | 178.15M | 169.39M | 183.16M | 193.10M | 190.10M | 174.25M | 185.22M | 181.92M | 166.89M | 144.78M | 162.52M | 114.63M | 157.28M | 92.64M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.02M | 12.49M | 15.68M | 25.11M | 13.09M | 12.65M | 12.84M | 15.72M | 10.04M | 9.62M | 9.27M | 8.15M | 8.14M | 8.15M | 8.14M | 8.13M | 8.12M | 8.03M | 8.12M | 8.02M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.90M | 29.88M | 28.93M | 32.21M | 32.43M | 31.68M | 31.28M | 29.89M | 29.64M | 32.63M | 34.08M | 33.43M | 32.57M | 35.06M | 33.93M | 32.45M | 32.00M | 15.47M | 34.37M | 17.23M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 466.48M | 531.64M | 512.84M | 583.27M | 594.64M | 423.58M | 390.86M | 381.65M | 382.30M | 359.15M | 391.68M | 361.74M | 386.71M | 348.99M | 356.03M | 330.83M | 337.96M | 446.19M | 341.84M | 429.62M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,042.61M | 1,033.20M | 1,037.76M | 1,941.72M | 1,574.70M | 1,561.00M | 1,507.68M | 1,491.56M | 1,536.41M | 1,459.90M | 1,430.23M | 1,577.21M | 1,499.21M | 1,515.90M | 1,466.89M | 1,528.84M | 1,442.86M | 1,404.28M | 1,346.11M | 1,394.84M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.71M | 81.02M | 3.74M | 4.41M | 34.63M | 12.66M | 8.14M | 5.72M | 7.26M | 7.15M | 4.49M | 5.24M | 5.80M | 4.50M | 3.24M | 4.91M | 4.49M | 250.39M | 4.74M | 226.92M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 155.48M | 149.20M | 117.19M | 122.49M | 167.55M | 191.09M | 191.95M | 184.91M | 184.25M | 147.22M | 152.34M | 178.73M | 171.24M | 182.43M | 181.39M | 175.01M | 142.21M | 40.45M | 193.67M | 72.43M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.93M | 109.58M | 98.84M | 251.92M | 257.21M | 190.65M | 186.98M | 157.89M | 156.53M | 132.71M | 129.55M | 132.06M | 124.97M | 130.54M | 123.76M | 122.73M | 95.90M | 111.15M | 93.90M | 92.17M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,638.39M | 1,687.94M | 1,671.52M | 2,651.89M | 2,340.71M | 2,148.25M | 2,063.41M | 2,033.95M | 2,078.98M | 1,970.93M | 1,978.74M | 2,089.48M | 2,030.38M | 2,015.53M | 1,973.62M | 2,006.47M | 1,927.52M | 1,890.92M | 1,852.00M | 1,879.66M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,763.32M | 1,797.53M | 1,770.36M | 2,903.81M | 2,597.92M | 2,338.90M | 2,250.39M | 2,191.84M | 2,235.51M | 2,103.64M | 2,108.29M | 2,221.54M | 2,155.35M | 2,146.07M | 2,097.38M | 2,129.20M | 2,023.42M | 2,002.06M | 1,945.90M | 1,971.83M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,055.64M | 1,045.68M | 1,053.43M | 1,966.84M | 1,587.78M | 1,573.65M | 1,520.52M | 1,507.28M | 1,546.46M | 1,469.53M | 1,439.51M | 1,585.36M | 1,507.35M | 1,524.05M | 1,475.03M | 1,536.97M | 1,450.98M | 1,412.31M | 1,354.23M | 1,402.85M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 785.34M | 807.16M | 812.38M | 883.21M | 906.32M | 477.57M | 526.85M | 468.31M | 335.71M | 315.24M | 285.02M | 202.19M | 223.51M | 224.89M | 227.78M | 214.74M | 63.90M | 73.97M | 108.90M | 94.45M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 785.34M | 807.16M | 812.38M | 883.21M | 906.32M | 477.57M | 526.85M | 468.31M | 335.71M | 315.24M | 285.02M | 202.19M | 223.51M | 224.89M | 227.78M | 214.74M | 63.90M | 73.97M | 108.90M | 94.45M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,548.66M | 2,604.68M | 2,582.74M | 3,787.02M | 3,504.23M | 2,816.47M | 2,777.24M | 2,660.16M | 2,571.22M | 2,418.88M | 2,393.31M | 2,423.73M | 2,378.86M | 2,370.95M | 2,325.15M | 2,343.94M | 2,087.32M | 2,076.03M | 2,054.80M | 2,066.27M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.68M | 33.36M | 35.11M | 35.39M | 36.44M | 0.61M | 1.61M | 38.11M | 38.40M | 0.25M | 38.63M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 670.00M | | | | 344.06M | | | | 281.52M | | | | 461.44M | | | | -71.92M | | |