|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.80M | 17.40M | 75.90M | 282.40M | 392.80M | 609.00M | 242.80M | 249.80M | 88.50M | 122.00M | 156.50M | 134.00M | 25.90M | 168.20M | 270.30M | 266.80M | 122.00M | 59.10M | 92.70M | 141.90M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.80M | 17.40M | 75.90M | 282.40M | 392.80M | 609.00M | 242.80M | 249.80M | 88.50M | 122.00M | 156.50M | 134.00M | 25.90M | 168.20M | 270.30M | 266.80M | 122.00M | 59.10M | 92.70M | 141.90M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 261.10M | 313.60M | 328.60M | 343.70M | 371.40M | 380.60M | 328.50M | 268.50M | 283.00M | 285.00M | 305.20M | 279.40M | 302.80M | 308.00M | 311.10M | 268.90M | 270.70M | 289.10M | 278.10M | 256.80M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 261.10M | 313.60M | 328.60M | 343.70M | 371.40M | 380.60M | 328.50M | 268.50M | 283.00M | 285.00M | 305.20M | 279.40M | 302.80M | 308.00M | 311.10M | 268.90M | 270.70M | 289.10M | 278.10M | 256.80M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.00M | 71.70M | 77.20M | 10.10M | 110.60M | 123.10M | 13.80M | 241.30M | 17.60M | 20.40M | 174.10M | 11.40M | 18.40M | 70.00M | 10.90M | 19.10M | 14.80M | 19.60M | 2.70M | 21.90M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 313.90M | 402.70M | 481.70M | 704.50M | 874.80M | 1,112.70M | 874.50M | 759.60M | 566.70M | 577.80M | 635.80M | 602.30M | 512.00M | 546.20M | 651.80M | 609.60M | 468.00M | 424.50M | 447.10M | 471.90M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,684.00M | 1,715.80M | 1,826.80M | 1,878.30M | 1,894.60M | 1,894.70M | 1,907.40M | 1,962.50M | 1,967.10M | 2,029.00M | 2,058.50M | 2,089.90M | 2,115.70M | 2,151.20M | 2,190.60M | 2,260.90M | 2,314.00M | 2,359.70M | 2,408.30M | 2,499.40M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.50M | 50.10M | 37.20M | 58.70M | 92.70M | 93.10M | 87.20M | 81.20M | 81.50M | 80.10M | 81.40M | 85.50M | 85.20M | 86.40M | 93.30M | 84.10M | 91.00M | 98.30M | 107.20M | 96.20M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 327.80M | 327.80M | 327.80M | 327.80M | 327.80M | 327.80M | 327.80M | 327.80M | 327.80M | 327.80M | 327.80M | 327.80M | 327.80M | 327.80M | 327.80M | 327.80M | 327.80M | 327.80M | 327.80M | 327.80M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 189.30M | 186.50M | 183.80M | 258.00M | 178.50M | 175.80M | 178.00M | 263.20M | 188.10M | 184.40M | 180.80M | 176.40M | 172.50M | 169.10M | 164.00M | 274.10M | 156.30M | 152.90M | 149.70M | 274.50M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 517.10M | 514.30M | 511.60M | 585.80M | 506.30M | 503.60M | 505.80M | 591.00M | 515.90M | 512.20M | 508.60M | 504.20M | 500.30M | 496.90M | 491.80M | 601.90M | 484.10M | 480.70M | 477.50M | 602.30M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.50M | 57.80M | 63.10M | 39.40M | 64.70M | 60.80M | 36.10M | 518.20M | 623.70M | 51.10M | 56.70M | 7.20M | 57.00M | 62.90M | 66.30M | 73.70M | 77.80M | 83.50M | 90.70M | 59.80M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,615.80M | 2,633.50M | 2,741.10M | 2,988.60M | 3,102.70M | 3,045.90M | 3,584.50M | 3,570.40M | 3,660.60M | 3,640.30M | 3,657.00M | 3,692.30M | 3,707.90M | 3,727.70M | 3,790.40M | 3,985.80M | 4,059.00M | 4,057.60M | 4,155.00M | 4,163.70M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,929.70M | 3,036.20M | 3,222.80M | 3,693.10M | 3,977.50M | 4,158.60M | 4,459.00M | 4,330.00M | 4,227.30M | 4,218.10M | 4,292.80M | 4,294.60M | 4,219.90M | 4,273.90M | 4,442.20M | 4,595.40M | 4,527.00M | 4,482.10M | 4,602.10M | 4,635.60M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 259.90M | 279.60M | 299.00M | 308.40M | 301.60M | 304.80M | 293.10M | 255.60M | 268.40M | 271.10M | 293.80M | 277.90M | 277.50M | 291.30M | 294.10M | 268.50M | 274.00M | 282.40M | 282.40M | 244.90M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.20M | 65.00M | 65.00M | 65.00M | 65.00M | 65.00M | 57.30M | 76.90M | 46.30M | 41.70M | 39.70M | 39.70M | 39.70M | 39.70M | 39.70M | 39.70M | 39.70M | 39.70M | 39.70M | 39.70M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 319.10M | 344.60M | 364.00M | 373.40M | 366.60M | 369.80M | 350.40M | 332.50M | 314.70M | 312.80M | 333.50M | 317.60M | 317.20M | 331.00M | 333.80M | 308.20M | 313.70M | 322.10M | 322.10M | 284.60M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.00M | 103.00M | 96.40M | 101.40M | 85.10M | 109.90M | 102.40M | 15.60M | 87.10M | 108.90M | 109.40M | 38.30M | 81.60M | 130.80M | 137.30M | 36.10M | 113.50M | 115.70M | 101.50M | 114.30M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.20M | | | | 15.70M | | | | 6.20M | | | | 5.10M | | | | 5.10M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.20M | 65.00M | 65.00M | 65.00M | 65.00M | 65.00M | 57.30M | 76.90M | 46.30M | 41.70M | 39.70M | 39.70M | 39.70M | 39.70M | 39.70M | 39.70M | 39.70M | 39.70M | 39.70M | 39.70M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.00M | 84.70M | 86.90M | 137.60M | 158.50M | 152.40M | 147.10M | 143.60M | 134.00M | 127.30M | 127.70M | 136.70M | 131.70M | 122.70M | 106.60M | 129.00M | 119.20M | 109.10M | 117.00M | 128.50M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.10M | | | | 2.20M | | | | 1.60M | | | | 8.60M | | | | 6.00M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.40M | | | | 5.50M | | | | 5.70M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 519.10M | 532.30M | 547.30M | 612.40M | 610.20M | 632.10M | 599.90M | 581.60M | 535.80M | 549.00M | 570.60M | 562.30M | 530.50M | 584.50M | 577.70M | 560.40M | 546.40M | 546.90M | 540.60M | 527.40M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 624.30M | 581.50M | 567.50M | 549.70M | 535.70M | 517.90M | 461.30M | 427.70M | 417.90M | 408.50M | 398.70M | 389.30M | 379.40M | 370.00M | 360.20M | 350.80M | 340.90M | 331.50M | 321.50M | 312.10M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.30M | | | | 17.80M | | | | 21.80M | | | | 21.30M | | | | 16.10M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 396.10M | 404.90M | 420.00M | 425.20M | 431.10M | 433.80M | 687.80M | 646.50M | 645.50M | 643.90M | 639.30M | 669.30M | 674.80M | 679.90M | 692.60M | 693.40M | 693.90M | 693.80M | 703.50M | 7.00M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 197.60M | 182.50M | 185.80M | 307.40M | 359.50M | 314.20M | 284.30M | 262.50M | 241.80M | 212.50M | 186.10M | 159.30M | 148.90M | 130.50M | 150.50M | 229.50M | 206.20M | 185.00M | 240.80M | 246.80M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 163.70M | 162.20M | 157.40M | 26.90M | 130.30M | 127.00M | 127.10M | 114.80M | 116.00M | 114.20M | 107.80M | 113.70M | 112.50M | 110.50M | 104.50M | 109.30M | 106.40M | 106.90M | 106.40M | 13.80M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,381.70M | 1,331.10M | 1,330.70M | 1,413.30M | 1,456.60M | 1,392.90M | 1,560.50M | 1,451.50M | 1,421.20M | 1,379.10M | 1,331.90M | 1,331.60M | 1,315.60M | 1,290.90M | 1,307.80M | 1,383.00M | 1,347.40M | 1,317.20M | 1,372.20M | 1,349.20M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,900.80M | 1,863.40M | 1,878.00M | 2,025.70M | 2,066.80M | 2,025.00M | 2,160.40M | 2,033.10M | 1,957.00M | 1,928.10M | 1,902.50M | 1,893.90M | 1,846.10M | 1,875.40M | 1,885.50M | 1,943.40M | 1,893.80M | 1,864.10M | 1,912.80M | 1,876.60M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 683.50M | 646.50M | 632.50M | 614.70M | 600.70M | 582.90M | 518.60M | 504.60M | 464.20M | 450.20M | 438.40M | 429.00M | 419.10M | 409.70M | 399.90M | 390.50M | 380.60M | 371.20M | 361.20M | 351.80M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,028.90M | 1,172.80M | 1,344.80M | 1,667.40M | 1,910.70M | 2,133.60M | 2,298.60M | 2,296.90M | 2,270.30M | 2,290.00M | 2,390.30M | 2,400.70M | 2,373.80M | 2,398.50M | 2,556.70M | 2,652.00M | 2,633.20M | 2,618.00M | 2,689.30M | 2,759.00M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,028.90M | 1,172.80M | 1,344.80M | 1,667.40M | 1,910.70M | 2,133.60M | 2,298.60M | 2,296.90M | 2,270.30M | 2,290.00M | 2,390.30M | 2,400.70M | 2,373.80M | 2,398.50M | 2,556.70M | 2,652.00M | 2,633.20M | 2,618.00M | 2,689.30M | 2,759.00M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,929.70M | 3,036.20M | 3,222.80M | 3,693.10M | 3,977.50M | 4,158.60M | 4,459.00M | 4,330.00M | 4,227.30M | 4,218.10M | 4,292.80M | 4,294.60M | 4,219.90M | 4,273.90M | 4,442.20M | 4,595.40M | 4,527.00M | 4,482.10M | 4,602.10M | 4,635.60M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | 2.50M | 0.70M | 1.60M | 1.20M | 5.00M | 0.70M | 0.60M | 0.40M | 2.10M | 0.40M | 0.60M | 0.40M | 1.60M | 0.50M | 0.90M | 2.00M | 0.40M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -50.90M | -50.70M | -50.90M | -30.90M | -30.70M | 1,841.20M | 2,014.00M | -6.90M | 1,970.00M | -7.90M | 2,084.30M | -8.20M | 2,077.80M | 2,098.80M | -10.00M | -6.50M | -6.80M | -6.30M | -8.60M | 2,439.40M |