|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 403.60M | 309.90M | 299.50M | 288.00M | 234.70M | 224.10M | 247.20M | 249.70M | 247.10M | 268.40M | 317.20M | 315.70M | 310.60M | 317.10M | 333.10M | 306.60M | 313.80M | 319.60M | 329.00M | 315.90M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.30M | 1.40M | 4.90M | 5.10M | 2.00M | 2.30M | 5.60M | 6.20M | 8.30M | 9.80M | 4.30M | 4.40M | 5.80M | 7.40M | 4.00M | 5.60M | 6.10M | 8.70M | 3.60M | 5.40M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 408.90M | 311.30M | 304.40M | 293.10M | 236.70M | 226.40M | 252.80M | 255.90M | 255.40M | 278.20M | 321.50M | 320.10M | 316.40M | 324.50M | 337.10M | 312.20M | 319.90M | 328.30M | 332.60M | 321.30M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 368.50M | 383.40M | 367.80M | 397.10M | 429.90M | 430.60M | 404.00M | 421.10M | 419.80M | 418.30M | 399.10M | 396.30M | 405.10M | 412.50M | 385.20M | 405.90M | 425.90M | 413.40M | 400.10M | 412.70M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 368.50M | 383.40M | 367.80M | 397.10M | 429.90M | 430.60M | 404.00M | 421.10M | 419.80M | 418.30M | 399.10M | 396.30M | 405.10M | 412.50M | 385.20M | 405.90M | 425.90M | 413.40M | 400.10M | 412.70M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.00M | 49.40M | 51.00M | 156.60M | 167.60M | 172.50M | 163.40M | 57.90M | 158.10M | 141.90M | 55.90M | 142.30M | 149.40M | 56.00M | 167.70M | 57.70M | 164.40M | 171.60M | 59.00M | 61.10M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.40M | 9.40M | 10.70M | 13.60M | 14.30M | 14.80M | 15.60M | 19.70M | 19.30M | 21.30M | 11.70M | 11.10M | 12.10M | 12.60M | 12.30M | 15.60M | 13.70M | 15.20M | 13.30M | 11.20M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.00M | 96.70M | 99.40M | 111.40M | 105.90M | 103.90M | 114.00M | 121.80M | 120.30M | 117.00M | 113.50M | 117.70M | 116.10M | 107.50M | 106.70M | 92.60M | 123.50M | 118.60M | 117.30M | 121.80M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 261.90M | 282.10M | 297.70M | 333.80M | 339.90M | 344.60M | 348.80M | 370.10M | 354.70M | 337.50M | 325.40M | 326.00M | 333.00M | 342.20M | 342.10M | 352.50M | 359.60M | 363.70M | 350.20M | 357.90M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.20M | 53.00M | 17.40M | 66.30M | 61.00M | 71.90M | 21.60M | 67.80M | 49.90M | 60.20M | 45.00M | 58.90M | 59.30M | 61.60M | 5.50M | 65.60M | 67.40M | 67.90M | 69.60M | 63.60M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,085.50M | 1,029.80M | 1,028.50M | 1,090.30M | 1,067.50M | 1,073.50M | 1,070.50M | 1,114.90M | 1,079.80M | 1,094.20M | 1,099.00M | 1,101.30M | 1,113.80M | 1,140.80M | 1,131.00M | 1,136.20M | 1,172.80M | 1,173.30M | 1,155.60M | 1,155.50M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,033.70M | 1,052.40M | 1,049.10M | 1,046.20M | 1,053.20M | 1,038.30M | 1,050.40M | 1,057.50M | 1,050.60M | 977.60M | 986.80M | 977.00M | 973.80M | 993.70M | 989.70M | 991.90M | 1,006.40M | 1,012.90M | 1,025.00M | 1,026.60M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 806.40M | 106.00M | 907.50M | 905.70M | 913.20M | 912.20M | 914.80M | 915.30M | 914.30M | 913.60M | 913.60M | 913.10M | 912.80M | 914.30M | 913.80M | 914.60M | 915.90M | 916.20M | 915.90M | 915.60M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 190.40M | 254.00M | 251.60M | 247.90M | 247.90M | 322.80M | 241.90M | 239.10M | 325.20M | 232.20M | 325.70M | 324.90M | 324.90M | 222.10M | 218.10M | 215.80M | 326.80M | 211.50M | 208.70M | 326.50M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 996.80M | 360.00M | 1,159.10M | 1,153.60M | 1,161.10M | 1,235.00M | 1,156.70M | 1,154.40M | 1,239.50M | 1,145.80M | 1,239.30M | 1,238.00M | 1,237.70M | 1,136.40M | 1,131.90M | 1,130.40M | 1,242.70M | 1,127.70M | 1,124.60M | 1,242.10M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.80M | 23.80M | 23.00M | 22.50M | 22.40M | 22.20M | 24.40M | 24.50M | 24.50M | 24.30M | 16.00M | 14.80M | 17.40M | 17.80M | 14.80M | 15.10M | 15.80M | 15.70M | 15.20M | 15.70M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 113.50M | 114.50M | 114.50M | 113.20M | 98.90M | 97.60M | 99.60M | 99.40M | 103.10M | 102.80M | 100.20M | 105.30M | 103.50M | 105.30M | 126.50M | 127.60M | 129.50M | 129.20M | 148.60M | 146.40M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,167.80M | 2,354.50M | 2,208.20M | 2,335.50M | 2,335.60M | 2,313.80M | 2,207.10M | 2,335.80M | 2,328.40M | 2,250.50M | 2,131.40M | 2,237.80M | 2,232.20M | 2,253.20M | 2,121.60M | 2,265.00M | 2,282.00M | 2,285.50M | 2,149.60M | 2,309.80M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,253.30M | 3,384.30M | 3,374.20M | 3,425.80M | 3,403.10M | 3,387.30M | 2,187.50M | 3,450.70M | 3,408.20M | 3,344.70M | 3,346.60M | 3,339.10M | 3,346.00M | 3,394.00M | 3,393.90M | 3,401.20M | 3,454.80M | 3,458.80M | 3,469.00M | 3,465.30M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 177.70M | 185.50M | 196.10M | 218.60M | 219.30M | 210.10M | 193.80M | 225.70M | 204.30M | 184.80M | 188.70M | 194.70M | 184.40M | 189.80M | 185.50M | 189.90M | 198.00M | 196.90M | 187.90M | 199.70M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 100.50M | 80.00M | 110.00M | 110.00M | 118.50M | 119.70M | 118.60M | 107.10M | 109.20M | 85.40M | 75.70M | 69.00M | 60.00M | 5.10M | 19.70M | 17.70M | 13.40M | 0.40M | 6.00M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 178.20M | 286.00M | 276.10M | 328.60M | 329.30M | 328.60M | 313.50M | 344.30M | 311.40M | 294.00M | 274.10M | 270.40M | 253.40M | 249.80M | 190.60M | 209.60M | 215.70M | 210.30M | 188.30M | 205.70M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.80M | 136.50M | 85.00M | 125.90M | 135.80M | 164.20M | 109.80M | 154.20M | 146.30M | 165.10M | 59.20M | 150.00M | 175.50M | 186.00M | 67.50M | 383.70M | 380.50M | 374.70M | 56.70M | 331.50M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 100.50M | 80.00M | 0.60M | 0.80M | 0.70M | 119.70M | 14.50M | 107.10M | 14.40M | 18.00M | 21.40M | 69.00M | 60.00M | 6.50M | 19.70M | 6.60M | 13.40M | 6.30M | 6.00M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.50M | | | | 14.00M | | | | 27.40M | | | | 7.80M | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 293.90M | 423.30M | 419.80M | 455.10M | 465.90M | 493.50M | 502.60M | 513.00M | 472.20M | 473.50M | 457.30M | 441.80M | 453.60M | 464.00M | 397.70M | 599.90M | 602.80M | 591.50M | 555.40M | 543.40M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 934.40M | 935.30M | 936.20M | 937.00M | 939.30M | 944.90M | 928.10M | 924.70M | 921.20M | 918.00M | 911.10M | 904.40M | 897.70M | 894.70M | 959.60M | 960.10M | 959.00M | 957.80M | 955.00M | 954.00M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 172.40M | 166.40M | 114.30M | 111.40M | 107.30M | 102.20M | 63.50M | 63.20M | 62.70M | 58.90M | 51.70M | 50.40M | 48.10M | 42.80M | 20.50M | 19.10M | 16.90M | 14.20M | 19.50M | 16.80M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.20M | 39.30M | 40.20M | 41.00M | 33.50M | 33.60M | 33.70M | 35.20M | 35.00M | 33.50M | 34.70M | 34.80M | 34.90M | 38.80M | 36.20M | 36.60M | 34.00M | 34.30M | 36.30M | 33.40M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 167.10M | 169.70M | 188.10M | 189.00M | 190.80M | 194.50M | 180.40M | 178.90M | 177.40M | 163.70M | 139.30M | 142.70M | 146.60M | 137.40M | 130.50M | 87.90M | 87.80M | 87.40M | 90.70M | 90.80M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 146.60M | 144.00M | 136.30M | 130.30M | 122.90M | 116.60M | 113.80M | 112.90M | 113.20M | 108.00M | 100.50M | 103.90M | 102.50M | 110.30M | 102.40M | 99.40M | 100.30M | 98.40M | 98.70M | 98.80M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,567.80M | 1,694.70M | 1,658.40M | 1,692.50M | 1,703.30M | 1,735.10M | 1,674.60M | 1,679.80M | 1,633.50M | 1,614.10M | 1,559.40M | 1,539.30M | 1,546.00M | 1,538.90M | 1,508.30M | 1,667.00M | 1,666.50M | 1,650.90M | 1,620.60M | 1,605.00M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,714.40M | 1,838.70M | 1,794.70M | 1,822.80M | 1,826.20M | 1,851.70M | 1,788.40M | 1,792.70M | 1,746.70M | 1,722.10M | 1,659.90M | 1,643.20M | 1,648.50M | 1,649.20M | 1,610.70M | 1,766.40M | 1,766.80M | 1,749.30M | 1,719.30M | 1,703.80M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 934.90M | 1,035.80M | 1,016.20M | 937.60M | 940.10M | 945.60M | 1,047.80M | 939.20M | 1,028.30M | 932.40M | 929.10M | 925.80M | 966.70M | 954.70M | 966.10M | 979.80M | 965.60M | 971.20M | 961.30M | 960.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,538.90M | 1,545.60M | 1,579.50M | 1,603.00M | 1,576.90M | 1,535.60M | 1,613.20M | 1,658.00M | 1,661.50M | 1,622.60M | 1,686.70M | 1,695.90M | 1,697.50M | 1,744.80M | 1,783.20M | 1,634.80M | 1,688.00M | 1,709.50M | 1,713.40M | 1,761.50M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,538.90M | 1,545.60M | 1,579.50M | 1,603.00M | 1,576.90M | 1,535.60M | 1,613.20M | 1,658.00M | 1,661.50M | 1,622.60M | 1,686.70M | 1,695.90M | 1,697.50M | 1,744.80M | 1,747.00M | 1,634.80M | 1,688.00M | 1,709.50M | 1,749.70M | 1,761.50M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,253.30M | 3,384.30M | 3,374.20M | 3,425.80M | 3,403.10M | 3,387.30M | 2,187.50M | 3,450.70M | 3,408.20M | 3,344.70M | 3,346.60M | 3,339.10M | 3,346.00M | 3,394.00M | 3,393.90M | 3,401.20M | 3,454.80M | 3,458.80M | 3,469.00M | 3,465.30M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | | | 0.18M | | | | 0.19M | | | | 0.20M | | | | 0.19M | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,089.70M | 2,129.50M | 2,168.90M | -337.60M | -378.50M | -421.40M | 2,284.60M | -358.80M | 2,344.90M | -402.20M | -369.40M | -391.30M | 2,420.50M | 2,464.00M | 2,514.50M | -376.80M | -346.90M | -351.50M | -340.40M | 2,514.40M |