|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 333.80M | 231.60M | 234.70M | 361.70M | 327.30M | 269.90M | 226.20M | 316.50M | 344.50M | 272.40M | 273.90M | 365.50M | 361.30M | 307.00M | 277.20M | 350.20M | 412.60M | 368.80M | 460.70M | 587.40M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 333.80M | 231.60M | 234.70M | 361.70M | 327.30M | 269.90M | 226.20M | 316.50M | 344.50M | 272.40M | 273.90M | 365.50M | 361.30M | 307.00M | 277.20M | 350.20M | 412.60M | 368.80M | 460.70M | 587.40M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 602.90M | 704.80M | 699.10M | 620.00M | 666.50M | 688.30M | 730.30M | 609.00M | 642.20M | 635.90M | 626.90M | 564.90M | 577.40M | 593.00M | 583.90M | 503.00M | 522.30M | 542.20M | 536.10M | 433.70M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.50M | 30.20M | 9.50M | 31.50M | 38.40M | 50.90M | 54.50M | 66.00M | 76.00M | 66.80M | 28.90M | 72.40M | 57.70M | 11.70M | 54.20M | 8.30M | 35.80M | 9.60M | 32.30M | 5.90M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 628.40M | 735.00M | 708.60M | 652.10M | 704.90M | 723.90M | 731.50M | 675.00M | 718.20M | 702.70M | 655.80M | 637.30M | 635.10M | 604.70M | 638.10M | 511.30M | 558.10M | 551.80M | 568.40M | 439.60M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 801.80M | 893.00M | 970.20M | 993.20M | 1,045.80M | 1,026.90M | 976.00M | 907.50M | 892.70M | 857.80M | 834.90M | 819.70M | 807.40M | 755.40M | 754.40M | 722.60M | 678.30M | 648.60M | 634.00M | 622.60M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.50M | 65.40M | 79.60M | 58.90M | 60.00M | 72.40M | 68.50M | 59.00M | 59.40M | 72.90M | 66.10M | 58.90M | 56.50M | 77.50M | 64.80M | 58.30M | 47.90M | 53.30M | 45.70M | 57.70M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,789.00M | 1,894.80M | 1,983.60M | 2,065.30M | 2,138.00M | 2,091.80M | 2,001.00M | 1,958.00M | 2,014.80M | 1,905.80M | 1,886.20M | 1,881.40M | 1,860.30M | 1,788.60M | 1,734.50M | 1,690.50M | 1,784.10M | 1,742.70M | 1,708.80M | 1,743.60M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 741.40M | 768.20M | 772.80M | 772.10M | 766.50M | 771.80M | 772.50M | 791.00M | 808.00M | 817.20M | 815.00M | 820.30M | 821.20M | 812.10M | 807.90M | 780.60M | 748.00M | 759.90M | 760.80M | 752.40M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 775.30M | 785.90M | 780.30M | 781.50M | 768.60M | 750.40M | 741.20M | 772.40M | 786.60M | 789.20M | 776.70M | 781.20M | 772.10M | 756.60M | 748.90M | 724.40M | 692.10M | 686.40M | 673.20M | 664.00M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.30M | 72.20M | 76.90M | 1,449.60M | 1,445.60M | 1,430.40M | 35.90M | 1,474.40M | 1,473.60M | 1,477.10M | 1,475.40M | 1,489.80M | 1,481.60M | 804.10M | 814.70M | 794.40M | 734.90M | 751.20M | 748.50M | 751.40M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 695.90M | 737.60M | 718.60M | 707.80M | 688.10M | 665.50M | 689.10M | 675.40M | 660.40M | 644.70M | 622.50M | 167.50M | 161.80M | 156.10M | 151.40M | 140.40M | 98.40M | 97.80M | 94.90M | 91.30M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 702.20M | 809.80M | 795.50M | 2,157.40M | 2,133.70M | 2,095.90M | 725.00M | 2,149.80M | 2,134.00M | 2,121.80M | 2,097.90M | 1,657.30M | 1,643.40M | 960.20M | 966.10M | 934.80M | 833.30M | 849.00M | 843.40M | 842.70M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,347.30M | 2,469.40M | 106.90M | 110.50M | 2,435.20M | 103.20M | 2,433.00M | 110.90M | 2,468.60M | 2,449.30M | 116.70M | 121.40M | 136.80M | 141.20M | 142.40M | 136.20M | 141.80M | 94.80M | 139.70M | 148.20M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,122.60M | 3,255.30M | 3,251.50M | 3,242.00M | 3,203.80M | 3,138.80M | 3,174.20M | 2,455.70M | 3,255.20M | 3,238.50M | 2,414.70M | 1,971.90M | 1,982.40M | 1,293.60M | 1,296.70M | 1,246.70M | 1,272.70M | 1,274.60M | 1,143.00M | 1,128.80M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,911.60M | 5,150.10M | 5,235.10M | 5,307.30M | 5,341.80M | 5,230.60M | 5,175.20M | 5,186.10M | 5,270.00M | 5,144.30M | 5,077.60M | 4,634.50M | 4,614.80M | 3,838.80M | 3,780.10M | 3,661.60M | 3,748.90M | 3,703.70M | 3,525.00M | 3,536.40M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 536.30M | 612.00M | 607.10M | 613.80M | 622.00M | 602.00M | 512.50M | 518.40M | 552.20M | 507.40M | 534.10M | 536.20M | 495.60M | 521.80M | 516.00M | 497.70M | 476.50M | 468.40M | 485.30M | 466.60M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 536.30M | 612.00M | 607.10M | 613.80M | 622.00M | 602.00M | 512.50M | 518.40M | 552.20M | 507.40M | 534.10M | 536.20M | 495.60M | 521.80M | 516.00M | 497.70M | 476.50M | 468.40M | 485.30M | 466.60M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 270.80M | 302.90M | 292.00M | 284.60M | 279.30M | 278.30M | 277.60M | 261.70M | 237.80M | 266.00M | 295.40M | 256.80M | 229.70M | 239.70M | 249.30M | 242.20M | 202.60M | 201.30M | 228.80M | 227.30M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.90M | 97.20M | 94.90M | 92.20M | 102.80M | 105.00M | 122.80M | 129.10M | 114.60M | 117.70M | 114.80M | 104.30M | 101.20M | 48.30M | 51.60M | 51.80M | 44.60M | 40.80M | 32.30M | 28.10M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.80M | 50.80M | 300.40M | 300.60M | 301.30M | 301.30M | 7.40M | 9.40M | 8.90M | 8.20M | 8.90M | 308.00M | 303.80M | 301.00M | 301.10M | 1.30M | 1.30M | 1.30M | 1.40M | 1.50M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.80M | 44.20M | 43.60M | 44.50M | 45.80M | 44.80M | 44.70M | 49.50M | 55.10M | 56.30M | 55.90M | 57.30M | 58.00M | 57.10M | 53.70M | 53.40M | 52.00M | 50.90M | 46.30M | 51.50M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 995.60M | 1,107.10M | 1,338.00M | 1,335.70M | 1,351.20M | 1,331.40M | 965.00M | 968.10M | 968.60M | 955.60M | 1,009.10M | 1,262.60M | 1,188.30M | 1,167.90M | 1,171.70M | 846.40M | 810.40M | 802.30M | 794.10M | 775.00M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,952.90M | 1,974.90M | 1,765.60M | 1,789.70M | 1,803.10M | 1,789.50M | 2,133.60M | 2,074.20M | 2,108.90M | 2,016.40M | 1,963.00M | 1,679.60M | 1,772.90M | 1,702.10M | 1,578.20M | 1,862.80M | 1,935.10M | 1,792.20M | 1,495.80M | 1,496.20M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 1.80M | 1.80M | 0.60M | 0.60M | 0.60M | 0.60M | 0.70M | 0.60M | 0.60M | 0.80M | 0.70M | 0.70M | 0.70M | 0.80M | 0.80M | 0.80M | 0.80M | 0.60M | 0.50M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.30M | 8.40M | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 209.30M | 218.80M | 219.70M | 217.40M | 219.70M | 211.80M | 215.50M | 222.70M | 219.70M | 214.20M | 204.50M | 221.60M | 100.40M | 61.40M | 55.00M | 48.90M | 50.60M | 51.80M | 56.60M | 179.00M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.40M | 126.70M | 149.10M | 153.00M | 150.00M | 149.50M | 151.10M | 203.10M | 175.90M | 167.20M | 156.50M | 207.80M | 158.50M | 148.70M | 143.30M | 184.50M | 119.30M | 111.20M | 120.00M | 158.20M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 182.20M | 186.60M | 185.10M | 162.90M | 146.40M | 133.80M | 147.20M | 126.10M | 129.80M | 122.30M | 108.60M | 106.60M | 105.20M | 90.40M | 90.10M | 82.20M | 77.60M | 82.00M | 86.10M | 83.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,459.80M | 2,507.00M | 2,319.50M | 2,323.00M | 2,319.20M | 2,284.60M | 2,647.40M | 2,576.60M | 2,634.30M | 2,520.10M | 2,432.60M | 2,037.90M | 2,137.00M | 2,002.60M | 1,866.60M | 2,125.00M | 2,190.90M | 2,045.60M | 1,758.50M | 1,738.80M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,455.40M | 3,614.10M | 3,657.50M | 3,658.70M | 3,670.40M | 3,616.00M | 3,612.40M | 3,544.70M | 3,602.90M | 3,475.70M | 3,441.70M | 3,300.50M | 3,325.30M | 3,170.50M | 3,038.30M | 692.70M | 663.10M | 655.30M | 659.00M | 2,513.80M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,003.70M | 2,025.70M | 2,066.00M | 2,090.30M | 2,104.40M | 2,090.80M | 2,141.00M | 2,083.60M | 2,117.80M | 2,024.60M | 1,971.90M | 1,987.60M | 2,076.70M | 2,003.10M | 1,879.30M | 1,864.10M | 1,936.40M | 1,793.50M | 1,497.20M | 1,497.70M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,456.20M | 1,536.00M | 1,577.60M | 1,648.60M | 1,671.40M | 1,614.60M | 1,562.80M | 1,641.40M | 1,667.10M | 1,668.60M | 1,635.90M | 1,334.00M | 1,289.50M | 668.30M | 741.80M | 690.20M | 747.60M | 855.80M | 972.40M | 1,022.60M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,456.20M | 1,536.00M | 1,577.60M | 1,648.60M | 1,671.40M | 1,614.60M | 1,562.80M | 1,641.40M | 1,667.10M | 1,668.60M | 1,635.90M | 1,334.00M | 1,289.50M | 668.30M | 741.80M | 689.40M | 747.60M | 855.80M | 971.80M | 1,022.10M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,911.60M | 5,150.10M | 5,235.10M | 5,307.30M | 5,341.80M | 5,230.60M | 5,175.20M | 5,186.10M | 5,270.00M | 5,144.30M | 5,077.60M | 4,634.50M | 4,614.80M | 3,838.80M | 3,780.10M | 3,661.60M | 3,748.90M | 3,703.70M | 3,525.00M | 3,536.40M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.40M | | | | 66.20M | | | | 65.40M | | | | 64.40M | | | | 63.30M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,829.90M | 2,885.00M | 2,924.80M | -38.30M | -45.20M | -109.20M | 3,053.00M | 3,046.00M | -71.80M | -68.50M | 3,021.30M | -43.70M | -68.50M | -87.00M | 2,057.30M | -115.80M | -92.50M | 2,133.80M | 2,253.90M | -9.00M |