|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 309.33M | 395.56M | 251.48M | 180.36M | 146.68M | 166.59M | 144.92M | 162.00M | 156.52M | 157.28M | 167.19M | 247.50M | 341.02M | 459.46M | 606.00M | 638.77M | 745.14M | 511.50M | 175.13M | 222.24M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 309.33M | 395.56M | 251.48M | 180.36M | 146.68M | 166.59M | 144.92M | 162.00M | 156.52M | 157.28M | 167.19M | 247.50M | 341.02M | 459.46M | 606.00M | 638.77M | 745.14M | 511.50M | 175.13M | 222.24M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 427.94M | 422.41M | 466.49M | 577.14M | 629.86M | 627.28M | 593.51M | 631.13M | 652.95M | 643.40M | 633.17M | 644.58M | 605.18M | 624.62M | 614.98M | 531.76M | 645.51M | 665.83M | 673.86M | 573.04M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.90M | 23.36M | 20.95M | 21.59M | 34.01M | 32.68M | 38.33M | 40.44M | 46.49M | 51.32M | 59.13M | 47.07M | 49.86M | 54.97M | 60.35M | 59.86M | 61.92M | 56.74M | 64.88M | 57.04M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 446.83M | 445.76M | 487.44M | 598.73M | 663.87M | 659.95M | 631.84M | 671.57M | 699.44M | 694.73M | 692.30M | 691.65M | 655.04M | 679.59M | 675.33M | 591.62M | 707.43M | 722.57M | 738.74M | 630.08M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 574.28M | 608.57M | 686.04M | 837.42M | 924.76M | 1,008.92M | 1,062.63M | 1,077.73M | 1,116.36M | 1,082.52M | 1,015.05M | 935.87M | 943.68M | 920.10M | 905.87M | 655.94M | 877.73M | 888.67M | 919.55M | 692.59M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.93M | 82.91M | 21.15M | 92.27M | 108.72M | 22.54M | 121.27M | 125.64M | 123.81M | 20.97M | 131.29M | 25.23M | 116.30M | 125.66M | 134.36M | 24.01M | 14.50M | 59.42M | 61.83M | 111.18M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,393.11M | 1,525.92M | 1,507.74M | 1,707.09M | 1,823.82M | 1,935.26M | 1,950.54M | 2,006.00M | 2,060.52M | 2,036.20M | 1,960.86M | 1,965.86M | 2,021.92M | 2,143.34M | 2,291.61M | 2,330.04M | 2,413.76M | 2,259.59M | 1,969.36M | 2,742.64M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 270.81M | | | | 306.00M | | | | 346.53M | | | | 282.13M | | | | 327.91M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 336.26M | 336.92M | 370.27M | 380.98M | 382.57M | 417.69M | 423.95M | 443.53M | 461.73M | 483.06M | 498.87M | 510.90M | 508.14M | 504.66M | 510.56M | 384.68M | 550.74M | 570.41M | 577.91M | 431.62M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,928.64M | 1,932.17M | 2,106.18M | 2,243.47M | 2,236.44M | 2,221.12M | 2,287.42M | 2,411.83M | 2,429.17M | 2,451.87M | 2,452.42M | 1,704.27M | 2,473.32M | 2,471.72M | 2,506.81M | 1,744.25M | 2,543.43M | 2,592.31M | 2,025.36M | 1,799.65M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,428.29M | 1,406.63M | 1,574.60M | 1,875.38M | 1,835.16M | 1,805.04M | 1,781.80M | 1,794.23M | 1,791.06M | 1,790.77M | 1,775.55M | 1,693.08M | 1,669.47M | 1,650.96M | 1,650.96M | 1,099.82M | 1,606.20M | 1,614.02M | 1,470.42M | 1,061.19M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,356.94M | 3,338.80M | 3,680.78M | 4,118.85M | 4,071.60M | 4,026.16M | 4,069.22M | 4,206.07M | 4,220.23M | 4,242.64M | 4,227.97M | 3,397.35M | 4,142.80M | 4,122.69M | 4,157.77M | 2,844.06M | 4,149.63M | 4,206.33M | 3,495.78M | 2,860.84M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.16M | 86.91M | 83.59M | 33.19M | 30.62M | 26.31M | 22.34M | 6.74M | 7.04M | 8.28M | 8.88M | 7.95M | 8.03M | 6.81M | 6.92M | 6.28M | 6.42M | 6.77M | 6.89M | 8.21M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.45M | 134.22M | 130.48M | 143.49M | 165.55M | 173.96M | 205.81M | | 206.62M | 214.57M | 226.04M | 38.53M | 42.82M | 47.34M | 54.89M | 146.87M | 96.41M | 104.61M | 104.20M | 165.41M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,896.80M | 3,896.86M | 4,265.11M | 4,676.51M | 4,650.35M | 4,644.11M | 4,721.32M | 4,868.87M | 4,895.62M | 4,948.55M | 4,961.75M | 4,940.83M | 4,908.48M | 4,882.44M | 4,909.47M | 4,953.11M | 4,987.62M | 5,076.29M | 4,385.30M | 3,572.52M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,289.91M | 5,422.78M | 5,772.85M | 6,383.60M | 6,474.16M | 6,579.37M | 6,671.86M | 6,874.87M | 6,956.14M | 6,984.76M | 6,922.61M | 6,906.69M | 6,930.40M | 7,025.78M | 7,201.08M | 7,283.15M | 7,401.38M | 7,335.88M | 6,354.66M | 6,315.17M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 213.43M | 223.43M | 254.29M | 304.74M | 305.34M | 323.15M | 261.17M | 271.37M | 282.03M | 232.74M | 224.38M | 227.08M | 233.43M | 238.73M | 214.70M | 166.18M | 230.59M | 235.75M | 257.95M | 206.67M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 213.43M | 223.43M | 254.29M | 304.74M | 305.34M | 323.15M | 261.17M | 271.37M | 282.03M | 232.74M | 224.38M | 227.08M | 233.43M | 238.73M | 214.70M | 166.18M | 230.59M | 235.75M | 257.95M | 206.67M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 479.91M | 485.15M | 547.00M | 582.86M | 585.36M | 604.18M | 631.95M | 671.33M | 664.03M | 601.41M | 595.54M | 579.19M | 562.91M | 573.88M | 555.96M | 493.68M | 611.36M | 601.03M | 651.50M | 574.81M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.09M | 23.26M | 21.55M | 27.29M | 27.69M | 49.08M | 44.66M | 45.58M | 44.25M | 44.25M | 44.33M | 44.82M | 44.54M | 44.25M | 44.06M | 43.95M | 43.88M | 44.01M | 42.11M | 44.42M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 714.44M | 731.84M | 822.84M | 914.89M | 918.40M | 976.41M | 937.78M | 988.28M | 990.31M | 878.40M | 864.25M | 851.09M | 840.88M | 856.86M | 814.71M | 829.32M | 885.82M | 880.78M | 951.56M | 1,068.23M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,801.04M | 1,795.59M | 1,866.02M | 2,387.00M | 2,570.13M | 2,647.31M | 2,693.32M | 2,676.74M | 2,688.42M | 2,687.54M | 2,535.90M | 2,380.37M | 2,370.11M | 2,360.00M | 2,361.25M | 2,351.12M | 2,341.30M | 2,331.77M | 2,025.03M | 2,128.58M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 462.87M | 450.30M | 432.91M | 219.68M | 202.94M | 176.96M | 154.26M | 14.95M | 11.79M | 8.48M | 5.42M | 12.13M | 11.99M | 11.84M | 11.66M | 9.57M | 9.38M | 9.19M | 9.04M | 7.63M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.83M | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 126.07M | 131.66M | 165.10M | 354.99M | 200.50M | 199.37M | 220.40M | 220.20M | 218.38M | 216.22M | 214.02M | 216.14M | 207.81M | 193.51M | 241.11M | 328.97M | 248.09M | 303.35M | 229.68M | 323.04M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 190.29M | 187.52M | 187.01M | 180.82M | 154.22M | 161.35M | 167.56M | 176.94M | 185.05M | 194.58M | 207.81M | 197.06M | 188.38M | 181.66M | 179.40M | 170.66M | 186.87M | 188.23M | 201.56M | 177.77M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,104.41M | 3,109.39M | 3,286.87M | 3,708.50M | 3,891.98M | 4,000.05M | 4,005.76M | 3,900.18M | 3,908.89M | 3,790.65M | 3,619.58M | 3,459.74M | 3,430.79M | 3,422.21M | 3,428.74M | 3,474.06M | 3,484.59M | 3,525.09M | 3,215.31M | 3,361.16M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,294.70M | 3,296.91M | 3,473.88M | 3,889.32M | 4,046.20M | 4,161.40M | 4,173.32M | 4,077.12M | 4,093.94M | 3,985.23M | 3,827.39M | 3,656.80M | 3,619.17M | 3,603.87M | 3,608.14M | 3,644.72M | 3,671.46M | 3,713.33M | 3,416.88M | 3,538.94M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,822.13M | 1,818.85M | 1,887.58M | 2,414.29M | 2,597.82M | 2,696.39M | 2,737.99M | 2,722.32M | 2,732.66M | 2,731.79M | 2,580.23M | 2,425.20M | 2,414.65M | 2,404.25M | 2,405.31M | 2,395.07M | 2,385.17M | 2,375.78M | 2,067.14M | 2,173.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,995.21M | 2,125.88M | 2,298.97M | 2,494.28M | 2,427.97M | 2,417.97M | 2,498.54M | 2,797.75M | 2,862.20M | 2,999.53M | 3,095.22M | 3,249.89M | 3,311.24M | 3,421.91M | 3,592.94M | 3,638.43M | 3,729.92M | 3,622.55M | 2,937.78M | 2,776.23M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,995.21M | 2,125.88M | 2,298.97M | 2,494.28M | 2,427.97M | 2,417.97M | 2,498.54M | 2,797.75M | 2,862.20M | 2,999.53M | 3,095.22M | 3,249.89M | 3,311.24M | 3,421.91M | 3,592.94M | 3,638.43M | 3,729.92M | 3,622.55M | 2,937.78M | 2,776.23M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,289.91M | 5,422.78M | 5,772.85M | 6,383.60M | 6,474.16M | 6,579.37M | 6,671.86M | 6,874.87M | 6,956.14M | 6,984.76M | 6,922.61M | 6,906.69M | 6,930.40M | 7,025.78M | 7,201.08M | 7,283.15M | 7,401.38M | 7,335.88M | 6,354.66M | 6,315.17M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.02M | 0.00M | 8.03M | 0.18M | 9.12M | 9.62M | 9.63M | 1.55M | 10.29M | 10.34M | 0.40M | 0.40M | 0.11M | 0.01M | 10.46M | 0.70M | 0.08M | 2.22M | 14.59M | 16.04M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -490.60M | -489.25M | -502.20M | -359.08M | -347.57M | -414.37M | -453.86M | -278.47M | -262.64M | -253.71M | -285.86M | -223.20M | -245.24M | -256.64M | -208.16M | 4,328.19M | 4,420.54M | 4,526.49M | -149.31M | 4,050.46M |