|
Cash & Equivalents (Quarter)
|
| | | 566.00M | 328.50M | 306.80M | 297.90M | 423.40M | 333.60M | 411.00M | 456.10M | 635.30M | 626.30M | 639.70M | 672.30M | 521.40M | 447.40M | 473.30M | 540.60M | 658.20M | 406.80M | 393.20M | 395.30M | 578.40M | 594.90M | 565.00M | 556.80M | 720.60M | 522.20M | 579.70M | 574.40M | 682.00M | 640.20M | 719.70M | 689.40M | 812.10M |
|
Cash & Current Investments (Quarter)
|
| | | 566.00M | 328.50M | 306.80M | 297.90M | 423.40M | 333.60M | 411.00M | 456.10M | 635.30M | 626.30M | 639.70M | 672.30M | 521.40M | 447.40M | 473.30M | 540.60M | 658.20M | 406.80M | 393.20M | 395.30M | 578.40M | 594.90M | 565.00M | 556.80M | 720.60M | 522.20M | 579.70M | 574.40M | 682.00M | 640.20M | 719.70M | 689.40M | 812.10M |
|
Receivables - Net (Quarter)
|
| | | 713.80M | 799.60M | 807.90M | 778.20M | 742.30M | 790.50M | 777.20M | 733.20M | 694.70M | 717.20M | 655.30M | 710.20M | 695.00M | 819.50M | 852.40M | 809.30M | 708.10M | 790.70M | 831.70M | 805.40M | 808.60M | 840.20M | 874.80M | 821.90M | 768.20M | 797.70M | 807.50M | 811.80M | 722.70M | 786.20M | 826.30M | 833.30M | 744.20M |
|
Receivables - Other (Quarter)
|
| | | 0.50M | 2.10M | 2.10M | 1.50M | 0.60M | 1.00M | 4.60M | 4.40M | 4.20M | 4.60M | 3.80M | 3.50M | 0.40M | 6.20M | 7.40M | 6.80M | 5.40M | 6.70M | 6.20M | 4.70M | 4.70M | 5.30M | 4.10M | 4.10M | 3.20M | 3.80M | 4.10M | 4.40M | 3.70M | 4.00M | 4.10M | 4.00M | 3.50M |
|
Receivables (Quarter)
|
| | | 714.30M | 801.70M | 810.00M | 779.70M | 742.90M | 791.50M | 781.80M | 737.60M | 698.90M | 721.80M | 659.10M | 713.70M | 695.40M | 825.70M | 859.80M | 816.10M | 713.50M | 797.40M | 837.90M | 810.10M | 813.30M | 845.50M | 878.90M | 826.00M | 771.40M | 801.50M | 811.60M | 816.20M | 726.40M | 790.20M | 830.40M | 837.30M | 747.70M |
|
Raw Materials (Quarter)
|
| | | 128.00M | | | | 152.10M | | 137.60M | 129.30M | 118.90M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | 32.80M | | | | 38.40M | | 38.60M | 36.60M | 33.60M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | 296.30M | | | | 347.10M | | 368.30M | 341.90M | 322.60M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | 457.10M | 492.00M | 502.10M | 526.80M | 537.60M | 559.70M | 544.50M | 507.80M | 475.10M | 484.40M | 498.80M | 486.40M | 508.20M | 536.00M | 588.50M | 650.50M | 682.60M | 718.30M | 695.50M | 686.60M | 656.20M | 659.10M | 644.40M | 646.10M | 647.20M | 677.20M | 696.50M | 724.60M | 676.00M | 700.70M | 729.00M | 718.10M | 700.00M |
|
Prepaid Assets (Quarter)
|
| | | 76.80M | 91.50M | 99.50M | 108.60M | 104.10M | 125.40M | 117.00M | 142.00M | 131.40M | 137.50M | 135.30M | 143.70M | 153.40M | 167.60M | 181.10M | 183.20M | 210.70M | 258.00M | 276.40M | 266.80M | 221.20M | 236.40M | 250.40M | 243.10M | 234.90M | 245.80M | 237.90M | 226.50M | 196.70M | 205.80M | 207.00M | 197.80M | 181.80M |
|
Current Assets (Quarter)
|
| | | 1,826.20M | 1,718.60M | 1,723.60M | 1,717.20M | 1,814.60M | 1,836.00M | 1,865.90M | 1,863.90M | 1,958.60M | 1,997.90M | 1,959.40M | 2,046.10M | 1,906.60M | 1,999.00M | 2,122.50M | 2,223.00M | 2,278.70M | 2,206.60M | 2,247.00M | 2,216.90M | 2,277.40M | 2,356.80M | 2,374.40M | 2,317.90M | 2,401.30M | 2,287.10M | 2,376.50M | 2,400.50M | 2,306.00M | 2,368.00M | 2,521.50M | 2,485.00M | 2,481.50M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | 686.20M | 738.90M | 746.90M | 761.70M | 756.30M | 757.20M | 748.10M | 721.10M | 727.90M | 683.00M | 671.20M | 677.00M | 705.00M | 688.70M | 692.80M | 678.60M | 670.30M | 665.40M | 633.30M | 618.20M | 637.50M | 639.80M | 633.80M | 615.70M | 630.00M | 619.20M | 599.60M | 605.00M | 579.50M | 583.50M | 609.20M | 609.30M | 609.00M |
|
Goodwill (Quarter)
|
| | | 2,085.50M | 2,131.30M | 2,087.30M | 2,093.80M | 2,045.90M | 2,055.00M | 2,067.10M | 2,024.10M | 2,060.50M | 1,957.70M | 1,982.60M | 2,021.80M | 2,120.20M | 2,087.10M | 2,102.60M | 2,073.80M | 2,063.00M | 2,049.90M | 1,973.20M | 1,905.30M | 1,981.10M | 2,015.40M | 2,018.00M | 1,984.30M | 2,038.70M | 2,012.50M | 1,966.50M | 1,997.10M | 1,908.90M | 1,934.00M | 2,022.30M | 2,019.80M | 2,035.20M |
|
Intangibles (Quarter)
|
| | | 2,126.80M | 2,123.30M | 2,051.40M | 2,022.00M | 1,990.60M | 1,963.00M | 1,938.90M | 1,888.20M | 1,876.00M | 1,809.90M | 1,791.20M | 1,779.10M | 1,788.60M | 1,742.20M | 1,716.40M | 1,676.10M | 1,642.20M | 1,603.50M | 1,545.40M | 1,491.60M | 1,490.40M | 1,470.30M | 1,438.50M | 1,399.60M | 1,386.10M | 1,347.00M | 1,309.40M | 1,294.70M | 1,248.60M | 1,232.50M | 1,232.70M | 1,207.00M | 1,192.40M |
|
Goodwill & Intangibles (Quarter)
|
| | | 4,212.30M | 4,254.60M | 4,138.70M | 4,115.80M | 4,036.50M | 4,018.00M | 4,006.00M | 3,912.30M | 3,936.50M | 3,767.60M | 3,773.80M | 3,800.90M | 3,908.80M | 3,829.30M | 3,819.00M | 3,749.90M | 3,705.20M | 3,653.40M | 3,518.60M | 3,396.90M | 3,471.50M | 3,485.70M | 3,456.50M | 3,383.90M | 3,424.80M | 3,359.50M | 3,275.90M | 3,291.80M | 3,157.50M | 3,166.50M | 3,255.00M | 3,226.80M | 3,227.60M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | 5.10M | 594.50M | 576.00M | 552.60M | 587.10M | 542.40M | 575.70M | 620.40M | 129.90M | 629.10M | 635.80M | 624.00M | 639.30M | 610.00M | 557.60M | 531.20M | 600.30M | 607.20M | 618.40M | 607.80M | 622.40M | 607.40M | 608.10M | 643.50M | 553.50M | 570.90M | 628.60M | 627.10M | 640.00M |
|
Other Non-Current Assets (Quarter)
|
| | | 38.60M | 34.70M | 34.70M | 40.70M | 29.60M | 28.90M | 29.50M | 31.70M | 17.10M | 15.30M | 17.60M | 16.00M | 16.60M | 19.80M | 18.30M | 18.20M | 24.10M | 52.60M | 43.90M | 66.20M | 47.50M | 40.60M | 42.40M | 37.80M | 28.80M | 25.10M | 20.40M | 17.50M | 24.00M | 30.70M | 35.20M | 37.40M | 43.20M |
|
Non-Current Assets (Quarter)
|
| | | 5,027.50M | 5,121.50M | 5,012.10M | 5,001.50M | 4,908.00M | 5,601.80M | 5,564.20M | 5,422.00M | 5,452.70M | 5,186.90M | 5,216.90M | 5,289.60M | 5,519.70M | 5,377.40M | 5,376.40M | 5,283.00M | 5,254.30M | 5,192.50M | 4,951.00M | 4,821.80M | 4,914.20M | 4,925.60M | 4,902.50M | 4,791.40M | 4,853.20M | 4,758.80M | 4,658.30M | 4,721.00M | 4,480.30M | 4,517.80M | 4,696.30M | 4,664.70M | 4,669.90M |
|
Assets (Quarter)
|
| | | 6,853.70M | 6,840.10M | 6,735.70M | 6,718.70M | 6,722.60M | 7,437.80M | 7,430.10M | 7,285.90M | 7,411.30M | 7,184.80M | 7,176.30M | 7,335.70M | 7,426.30M | 7,376.40M | 7,498.90M | 7,506.00M | 7,533.00M | 7,399.10M | 7,198.00M | 7,038.70M | 7,191.60M | 7,282.40M | 7,276.90M | 7,109.30M | 7,254.50M | 7,045.90M | 7,034.80M | 7,121.50M | 6,786.30M | 6,885.80M | 7,217.80M | 7,149.70M | 7,151.40M |
|
Accounts Payables (Quarter)
|
| | | 392.00M | 423.20M | 436.00M | 402.10M | 424.00M | 399.80M | 378.30M | 328.50M | 374.70M | 383.00M | 317.80M | 339.40M | 417.40M | 439.90M | 479.70M | 459.50M | 506.60M | 494.50M | 478.80M | 453.20M | 469.60M | 452.10M | 470.70M | 441.10M | 457.70M | 451.40M | 441.30M | 427.50M | 408.20M | 417.00M | 411.30M | 385.30M | 433.70M |
|
Payables (Quarter)
|
| | | 392.00M | 423.20M | 436.00M | 402.10M | 424.00M | 399.80M | 378.30M | 328.50M | 374.70M | 383.00M | 317.80M | 339.40M | 417.40M | 439.90M | 479.70M | 459.50M | 506.60M | 494.50M | 478.80M | 453.20M | 469.60M | 452.10M | 470.70M | 441.10M | 457.70M | 451.40M | 441.30M | 427.50M | 408.20M | 417.00M | 411.30M | 385.30M | 433.70M |
|
Accumulated Expenses (Quarter)
|
| | | 210.40M | 190.20M | 193.10M | 190.20M | 184.20M | 187.90M | 206.00M | 193.80M | 188.80M | 203.30M | 222.50M | 244.20M | 252.20M | 269.50M | 285.00M | 301.70M | 277.10M | 237.50M | 219.80M | 217.40M | 222.60M | 229.20M | 238.30M | 243.30M | 248.50M | 223.70M | 238.90M | 265.30M | 251.30M | 223.20M | 250.90M | 263.10M | 238.50M |
|
Short term Debt (Quarter)
|
| | | 66.40M | 33.70M | 42.00M | 32.80M | 51.60M | 34.20M | 41.10M | 43.50M | 46.10M | 54.90M | 63.50M | 50.30M | 42.70M | 30.30M | 39.10M | 29.80M | 38.10M | 29.40M | 37.80M | 28.20M | 36.60M | 27.70M | 36.70M | 27.70M | 36.50M | 27.90M | 21.80M | 36.20M | 39.10M | 31.60M | 39.80M | 30.50M | 36.20M |
|
Current Taxes (Quarter)
|
| | | 29.00M | 34.40M | 27.00M | 29.30M | 19.20M | 19.80M | 15.90M | 17.40M | 48.50M | 26.50M | 25.50M | 20.00M | 14.00M | 16.90M | 37.00M | 51.40M | 34.10M | 27.10M | 35.10M | 47.90M | 23.50M | 29.20M | 52.50M | 68.30M | 36.60M | 44.90M | 61.40M | 66.60M | 22.90M | 38.60M | 27.30M | 26.50M | 27.00M |
|
Total Current Liabilities (Quarter)
|
| | | 697.80M | 681.50M | 698.10M | 654.40M | 679.00M | 641.70M | 641.30M | 583.20M | 658.10M | 667.70M | 629.30M | 653.90M | 726.30M | 756.60M | 840.80M | 842.40M | 855.90M | 788.50M | 771.50M | 746.70M | 752.30M | 738.20M | 798.20M | 780.40M | 779.30M | 747.90M | 763.40M | 795.60M | 721.50M | 710.40M | 729.30M | 705.40M | 735.40M |
|
Non-Current Debt (Quarter)
|
| | | 3,889.30M | 3,013.60M | 2,970.40M | 2,962.70M | 2,953.40M | 2,928.90M | 2,935.00M | 2,909.80M | 2,912.30M | 2,901.90M | 2,906.90M | 2,927.80M | 2,666.00M | 2,629.80M | 2,559.60M | 2,542.00M | 2,526.50M | 2,573.20M | 2,533.90M | 2,467.10M | 2,426.40M | 2,423.30M | 2,520.60M | 2,417.70M | 2,415.00M | 2,313.10M | 2,310.30M | 2,341.50M | 2,311.50M | 2,308.10M | 2,304.90M | 2,204.30M | 2,196.30M |
|
Pension (Quarter)
|
| | | 157.10M | 157.60M | 155.10M | 155.20M | 155.90M | 154.40M | 153.40M | 151.00M | 151.20M | 146.80M | 146.40M | 137.80M | 142.50M | 138.30M | 136.30M | 131.20M | 106.20M | 102.50M | 97.40M | 91.30M | 76.20M | 74.70M | 74.20M | 72.30M | 83.80M | 81.60M | 79.10M | 77.60M | 78.00M | 75.80M | 76.70M | 68.00M | 68.80M |
|
Minority Interest (Quarter)
|
| | | 413.80M | 435.60M | 402.70M | 389.30M | 386.30M | 383.00M | 371.80M | 352.60M | 359.70M | 356.60M | 344.40M | 356.70M | 379.30M | 378.40M | 380.20M | 384.50M | 381.70M | 381.10M | 345.10M | 307.50M | 333.60M | 338.60M | 320.60M | 321.10M | 323.70M | 316.80M | 317.30M | 347.60M | 316.70M | 325.60M | 342.70M | 345.10M | 355.20M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | 651.30M | 509.50M | 475.30M | 468.30M | 439.50M | 409.50M | 386.00M | 360.80M | 369.30M | 322.70M | 333.90M | 332.10M | 360.40M | 330.40M | 311.40M | 302.80M | 283.70M | 267.70M | 224.60M | 210.50M | 192.00M | 183.70M | 176.50M | 165.50M | 119.40M | 114.30M | 106.40M | 101.80M | 369.90M | 50.00M | 52.10M | 58.10M | 49.30M |
|
Operating Leases (Quarter)
|
| | | | | | | | 108.50M | 112.40M | 109.30M | 116.20M | 111.80M | 111.20M | 115.80M | 113.60M | 112.30M | 117.20M | 118.20M | 116.40M | 111.90M | 105.30M | 122.60M | 121.90M | 117.40M | 117.30M | 111.90M | 110.60M | 112.00M | 117.80M | 125.80M | 127.30M | 127.30M | 128.50M | 126.30M | 124.50M |
|
Other Non-Current Liabilities (Quarter)
|
| | | 100.60M | 75.10M | 73.90M | 72.00M | 79.20M | 80.00M | 70.60M | 86.50M | 84.70M | 87.70M | 100.70M | 110.60M | 121.00M | 69.70M | 66.10M | 62.80M | 106.20M | 75.70M | 57.20M | 51.10M | 98.70M | 112.90M | 121.80M | 84.20M | 95.20M | 98.30M | 87.90M | 143.90M | 102.40M | 103.20M | 229.90M | 212.50M | 96.20M |
|
Total Non-Current Liabilities (Quarter)
|
| | | 5,324.70M | 4,449.90M | 4,405.30M | 4,319.60M | 4,309.70M | 4,395.70M | 4,376.90M | 4,269.40M | 4,315.90M | 4,255.70M | 4,233.90M | 4,269.90M | 4,120.30M | 4,076.70M | 4,068.80M | 4,041.70M | 3,945.40M | 3,947.20M | 3,837.50M | 3,744.10M | 3,649.30M | 3,615.90M | 3,764.10M | 3,612.80M | 3,615.40M | 3,452.20M | 3,452.60M | 3,519.70M | 3,343.60M | 3,354.70M | 3,376.20M | 3,222.10M | 3,366.00M |
|
Total Liabilities (Quarter)
|
-1191.70M | -1250.00M | -1297.20M | 5,425.30M | 4,525.00M | 4,479.20M | 4,391.60M | 4,388.90M | 4,475.70M | 4,447.50M | 4,355.90M | 4,400.60M | 4,343.40M | 4,334.60M | 4,380.50M | 4,241.30M | 4,146.40M | 4,134.90M | 4,104.50M | 4,051.60M | 4,022.90M | 3,894.70M | 3,795.20M | 3,748.00M | 3,728.80M | 3,885.90M | 3,697.00M | 3,710.60M | 3,550.50M | 3,540.50M | 3,663.60M | 3,446.00M | 3,457.90M | 3,606.10M | 3,434.60M | 3,462.20M |
|
Total Debt (Quarter)
|
| | | 3,955.70M | 3,047.30M | 3,012.40M | 2,995.50M | 3,005.00M | 2,963.10M | 2,976.10M | 2,953.30M | 2,958.40M | 2,956.80M | 2,970.40M | 2,978.10M | 2,708.70M | 2,660.10M | 2,598.70M | 2,571.80M | 2,564.60M | 2,602.60M | 2,571.70M | 2,495.30M | 2,463.00M | 2,451.00M | 2,557.30M | 2,445.40M | 2,451.50M | 2,341.00M | 2,332.10M | 2,377.70M | 2,350.60M | 2,339.70M | 2,344.70M | 2,234.80M | 2,232.50M |
|
Common Equity (Quarter)
|
1,191.70M | 1,250.00M | 1,297.20M | 1,428.40M | 2,315.10M | 2,256.50M | 2,327.10M | 2,333.70M | 2,962.10M | 2,982.60M | 2,930.00M | 3,010.70M | 2,841.40M | 2,841.70M | 2,955.20M | 3,185.00M | 3,230.00M | 3,364.00M | 3,401.50M | 3,481.40M | 3,376.20M | 3,303.30M | 3,243.50M | 3,443.60M | 3,553.60M | 3,391.00M | 3,412.30M | 3,543.90M | 3,495.40M | 3,494.30M | 3,457.90M | 3,023.60M | 3,427.90M | 3,611.70M | 3,370.00M | 3,334.00M |
|
Shareholder's Equity (Quarter)
|
1,191.70M | 1,250.00M | 1,297.20M | 1,428.40M | 2,315.10M | 2,256.50M | 1,937.80M | 2,333.70M | 2,962.10M | 2,982.60M | 2,930.00M | 3,010.70M | 2,841.40M | 2,841.70M | 2,955.20M | 3,185.00M | 3,230.00M | 3,364.00M | 3,401.50M | 3,481.40M | 3,376.20M | 3,303.30M | 3,243.50M | 3,443.60M | 3,553.60M | 3,391.00M | 3,412.30M | 3,543.90M | 3,495.40M | 3,494.30M | 3,457.90M | 3,340.30M | 3,427.90M | 3,611.70M | 3,715.10M | 3,689.20M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | 6,853.70M | 6,840.10M | 6,735.70M | 6,718.70M | 6,722.60M | 7,437.80M | 7,430.10M | 7,285.90M | 7,411.30M | 7,184.80M | 7,176.30M | 7,335.70M | 7,426.30M | 7,376.40M | 7,498.90M | 7,506.00M | 7,533.00M | 7,399.10M | 7,198.00M | 7,038.70M | 7,191.60M | 7,282.40M | 7,276.90M | 7,109.30M | 7,254.50M | 7,045.90M | 7,034.80M | 7,121.50M | 6,786.30M | 6,885.80M | 7,217.80M | 7,149.70M | 7,151.40M |
|
Treasury Shares (Quarter)
|
0.19M | 0.19M | 0.23M | 0.23M | | | | 0.08M | 1.01M | 1.01M | 1.00M | 0.97M | 2.18M | 2.20M | 2.18M | 2.16M | | | | 2.63M | 3.47M | 11.47M | 11.47M | 11.47M | | 21.93M | 21.93M | 21.93M | 4.41M | 4.29M | 11.69M | 11.69M | 3.38M | 3.34M | 2.79M | 5.50M |
|
Retained Earnings (Quarter)
|
| | | 136.90M | -696.60M | -809.20M | 306.60M | -854.30M | 995.60M | -835.60M | 1,052.60M | 1,072.00M | -1065.80M | 1,085.20M | 1,127.10M | -805.40M | 1,218.70M | -805.90M | -849.40M | 1,437.90M | -805.40M | 1,346.10M | -997.80M | 1,482.90M | 1,509.30M | -825.90M | -886.40M | 1,462.30M | -865.90M | -949.00M | -942.00M | 1,479.60M | -1045.70M | -940.00M | 1,667.00M | 1,652.70M |