|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | 441.20M | 553.90M | 638.80M | 1,073.60M | 1,078.30M | 523.10M | 568.50M | 606.90M | 585.20M | 651.70M | 824.20M | 940.00M | 948.50M | 1,036.20M | 991.30M | 1,069.10M | 1,077.30M | 1,110.60M | 1,133.90M | 1,211.70M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | 441.20M | 553.90M | 638.80M | 1,073.60M | 1,078.30M | 523.10M | 568.50M | 606.90M | 585.20M | 651.70M | 824.20M | 940.00M | 948.50M | 1,036.20M | 991.30M | 1,069.10M | 1,077.30M | 1,110.60M | 1,133.90M | 1,211.70M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | 358.10M | 355.00M | 307.40M | 331.90M | 342.60M | 372.80M | 392.20M | 393.50M | 401.80M | 415.20M | 417.10M | 407.50M | 413.00M | 380.60M | 392.10M | 363.00M | 393.10M | 422.80M | 405.90M | 429.60M |
|
Receivables (Quarter)
|
| | | | | | | | | | | 358.10M | 355.00M | 307.40M | 331.90M | 342.60M | 372.80M | 392.20M | 393.50M | 401.80M | 415.20M | 417.10M | 407.50M | 413.00M | 380.60M | 392.10M | 363.00M | 393.10M | 422.80M | 405.90M | 429.60M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | 283.20M | 311.50M | 274.30M | 263.80M | 280.40M | 286.00M | 291.30M | 300.80M | 307.20M | 297.00M | 278.80M | 258.80M | 267.40M | 263.80M | 265.60M | 241.00M | 261.30M | 281.90M | 290.80M | 288.10M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | 80.80M | 81.30M | 77.90M | 154.30M | 197.40M | 202.30M | 114.00M | 123.40M | 120.10M | 125.00M | 120.60M | 137.40M | 143.00M | 141.30M | 148.00M | 115.20M | 118.00M | 119.60M | 117.70M | 97.20M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | 1,163.30M | 1,301.70M | 1,766.40M | 1,835.80M | 1,908.90M | 1,388.30M | 1,366.00M | 1,424.60M | 1,414.30M | 1,488.90M | 1,640.70M | 1,743.70M | 1,771.90M | 1,821.90M | 1,797.00M | 1,788.30M | 1,849.70M | 1,934.90M | 1,948.30M | 2,026.60M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | 295.70M | 303.90M | 266.10M | 264.10M | 264.20M | 264.10M | 277.20M | 293.60M | 297.60M | 300.10M | 304.00M | 309.60M | 306.20M | 290.80M | 291.50M | 277.00M | 279.70M | 287.00M | 288.40M | 296.80M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | 3,372.80M | 3,381.90M | 3,145.80M | 3,132.00M | 3,090.50M | 3,389.70M | 3,399.60M | 3,496.60M | 3,506.40M | 3,493.80M | 3,458.20M | 3,292.20M | 3,259.80M | 2,283.70M | 2,333.80M | 2,261.90M | 2,303.40M | 2,369.60M | 2,362.70M | 2,358.20M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | 1,207.60M | 1,192.90M | 1,058.80M | 1,046.40M | 1,006.80M | 1,076.00M | 1,063.80M | 1,086.70M | 1,065.50M | 1,043.10M | 1,001.40M | 954.00M | 918.70M | 698.10M | 696.10M | 649.90M | 650.20M | 666.10M | 645.80M | 627.20M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | 4,580.40M | 4,574.80M | 4,204.60M | 4,178.40M | 4,097.30M | 4,465.70M | 4,463.40M | 4,583.30M | 4,571.90M | 4,536.90M | 4,459.60M | 4,246.20M | 4,178.50M | 2,981.80M | 3,029.90M | 2,911.80M | 2,953.60M | 3,035.70M | 3,008.50M | 2,985.40M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | 127.00M | 147.00M | | 12.20M | 174.90M | 4.10M | 173.20M | 153.70M | 158.30M | 151.70M | 152.90M | 180.50M | 174.40M | 218.60M | 250.60M | 230.60M | 244.70M | 264.90M | 249.30M | 228.10M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | 5,158.60M | 5,179.60M | 4,795.60M | 4,738.40M | 4,663.40M | 5,072.70M | 5,045.90M | 5,162.40M | 5,160.70M | 5,118.30M | 5,043.10M | 4,861.40M | 4,784.40M | 3,616.20M | 3,713.70M | 3,562.20M | 3,616.70M | 3,729.50M | 3,694.20M | 3,652.40M |
|
Assets (Quarter)
|
| | | | | | | | | | | 6,321.90M | 6,481.30M | 6,562.00M | 6,574.20M | 6,572.30M | 6,461.00M | 6,411.90M | 6,587.00M | 6,575.00M | 6,607.20M | 6,683.80M | 6,605.10M | 6,556.30M | 5,438.10M | 5,510.70M | 5,350.50M | 5,466.40M | 5,664.40M | 5,642.50M | 5,679.00M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | 204.60M | 209.40M | 171.00M | 185.80M | 180.60M | 182.70M | 190.00M | 228.30M | 186.80M | 176.80M | 168.60M | 179.50M | 174.70M | 172.40M | 172.10M | 174.60M | 163.50M | 171.80M | 156.00M | 191.60M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | 416.40M | 421.50M | 426.70M | 432.40M | 507.80M | 508.60M | 579.30M | 510.00M | 510.80M | 511.50M | 115.10M | 115.30M | 115.50M | 115.70M | 115.80M | 116.00M | 116.20M | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | 621.00M | 630.90M | 597.70M | 618.20M | 688.40M | 691.30M | 769.30M | 738.30M | 697.60M | 688.30M | 283.70M | 294.80M | 290.20M | 288.10M | 287.90M | 290.60M | 279.70M | 171.80M | 156.00M | 191.60M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | 488.00M | 504.80M | 509.90M | 562.30M | 541.40M | 539.40M | 462.50M | 471.40M | 423.60M | 434.00M | 433.70M | 455.70M | 458.60M | 498.80M | 541.40M | 553.60M | 558.80M | 586.00M | 626.50M | 622.00M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | 416.40M | 421.50M | 426.70M | 432.40M | 507.80M | 508.60M | 579.30M | 510.00M | 510.80M | 511.50M | 115.10M | 115.30M | 115.50M | 115.70M | 115.80M | 116.00M | 116.20M | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | 27.30M | 27.50M | 24.50M | 23.70M | 23.50M | 23.80M | 26.50M | 27.00M | 28.40M | 28.50M | 29.40M | 30.30M | 32.50M | 34.50M | 36.20M | 34.50M | 34.80M | 36.10M | 39.20M | 39.00M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | 1,136.30M | 1,163.20M | 1,269.20M | 1,208.20M | 1,255.70M | 1,256.20M | 1,258.30M | 1,236.70M | 1,149.60M | 1,150.80M | 746.80M | 780.80M | 781.30M | 821.40M | 865.50M | 878.70M | 873.30M | 793.90M | 821.70M | 852.60M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | 892.20M | 893.20M | 887.80M | 883.40M | 876.90M | 864.10M | 851.60M | 870.70M | 873.80M | 875.60M | 1,381.00M | 1,398.10M | 1,390.50M | 1,388.70M | 1,305.60M | 1,278.30M | 1,295.80M | 1,445.10M | 1,445.40M | 1,448.30M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | 0.40M | 0.40M | 0.40M | 0.40M | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | 4.00M | 2.40M | 1.70M | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | 142.50M | 140.70M | 139.70M | 120.40M | 120.60M | 123.40M | 123.40M | 121.40M | 121.30M | 116.80M | 112.30M | 109.90M | 107.50M | 103.80M | 117.40M | 118.90M | 113.70M | 115.00M | 117.50M | 110.40M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | 403.60M | 415.30M | 318.20M | 304.20M | 288.20M | 201.30M | 220.70M | 151.30M | 151.30M | 153.00M | 150.50M | 142.40M | 136.70M | 147.50M | 149.70M | 139.80M | 147.50M | 171.40M | 169.70M | 161.40M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | 5,917.90M | 6,064.40M | 6,246.50M | 6,409.60M | 6,282.50M | 6,259.70M | 5,533.30M | 2,228.80M | 2,144.70M | 2,143.20M | 2,240.10M | 2,288.80M | 2,279.30M | 2,313.90M | 2,288.50M | 2,275.90M | 2,282.80M | 2,354.00M | 2,384.60M | 2,411.30M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | 6,321.50M | 6,479.70M | 6,564.70M | 6,713.80M | 6,570.70M | 6,461.00M | 5,754.00M | 2,380.10M | 2,296.00M | 2,296.20M | 2,390.60M | 2,431.20M | 2,416.00M | 2,461.40M | 2,438.20M | 2,415.70M | 2,430.30M | 2,525.40M | 2,554.30M | 2,572.70M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | 1,308.60M | 1,314.70M | 1,314.50M | 1,315.80M | 1,384.70M | 1,372.70M | 1,430.90M | 1,380.70M | 1,384.60M | 1,387.10M | 1,496.10M | 1,513.40M | 1,506.00M | 1,504.40M | 1,421.40M | 1,394.30M | 1,412.00M | 1,445.10M | 1,445.40M | 1,448.30M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | 0.40M | 1.60M | -2.70M | -139.60M | 1.60M | | 657.90M | 4,206.90M | 4,279.00M | 4,311.00M | 4,293.20M | 4,173.90M | 4,140.30M | 2,976.70M | 3,072.50M | 2,934.80M | 3,036.10M | 3,139.00M | 3,088.20M | 3,106.30M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | 3,746.90M | 1.60M | -152.60M | -77.80M | | 3,678.40M | | 4,206.90M | 4,279.00M | 4,311.00M | 4,293.20M | 4,173.90M | 4,140.30M | 2,976.70M | 3,072.50M | 2,934.80M | 3,036.10M | 3,139.00M | 3,088.20M | 3,106.30M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | 6,321.90M | 6,481.30M | 6,562.00M | 6,574.20M | 6,572.30M | 6,461.00M | 6,411.90M | 6,587.00M | 6,575.00M | 6,607.20M | 6,683.80M | 6,605.10M | 6,556.30M | 5,438.10M | 5,510.70M | 5,350.50M | 5,466.40M | 5,664.40M | 5,642.50M | 5,679.00M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | 1.70M | | | | 1.50M | | | | 1.70M | | | | 2.90M | 3.40M | 8.20M | 10.30M | 9.20M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | 198.10M | 288.20M | 381.10M | 466.90M | -201.80M | 610.30M | -391.20M | 731.40M | -210.60M | 827.10M | 848.60M | 631.20M | -283.60M | -301.60M | -223.60M | -487.40M | -469.40M | -123.50M | -113.10M | -440.40M |