|
Cash & Equivalents (Quarter)
|
28.00M | 36.00M | 27.20M | 26.90M | 836.70M | 91.50M | 106.00M | 159.00M | 32.60M | 25.30M | 49.50M | 106.40M | 187.90M | 235.00M | 159.80M | 122.50M | 104.90M | 101.80M | 46.00M | 43.80M | 51.10M | 55.80M | 194.00M | 290.00M | 303.10M | 138.50M | 107.90M | 179.60M | 201.40M | 266.30M | 137.10M | 131.20M | 1,343.00M | 125.80M | 126.90M | 237.50M |
|
Cash & Current Investments (Quarter)
|
28.00M | 36.00M | 27.20M | 26.90M | 836.70M | 91.50M | 106.00M | 159.00M | 32.60M | 25.30M | 49.50M | 106.40M | 187.90M | 235.00M | 159.80M | 122.50M | 104.90M | 101.80M | 46.00M | 43.80M | 51.10M | 55.80M | 194.00M | 290.00M | 303.10M | 138.50M | 107.90M | 179.60M | 201.40M | 266.30M | 137.10M | 131.20M | 1,343.00M | 125.80M | 126.90M | 237.50M |
|
Receivables - Net (Quarter)
|
| | | 349.30M | 355.20M | 365.00M | 365.50M | 340.90M | 342.70M | 349.60M | 375.00M | 334.30M | 333.10M | 300.20M | 327.40M | 313.80M | 351.70M | 409.30M | 428.50M | 438.10M | 441.70M | 481.50M | 493.30M | 472.50M | 455.00M | 546.50M | 590.90M | 470.20M | 591.50M | 570.70M | 526.00M | 473.10M | 548.60M | 733.10M | 718.20M | 693.00M |
|
Receivables - Other (Quarter)
|
| | | 69.90M | 69.80M | 73.70M | 68.20M | 74.40M | 72.70M | 72.50M | 65.50M | 69.40M | 61.10M | 56.10M | 42.80M | 45.60M | 44.80M | 47.60M | 45.20M | 48.90M | 53.50M | 57.40M | 47.50M | 13.30M | 46.70M | 42.70M | 44.20M | 13.60M | 49.10M | 44.50M | 48.90M | 54.90M | 58.50M | 145.10M | 165.50M | 160.80M |
|
Receivables (Quarter)
|
| | | 419.20M | 425.00M | 438.70M | 433.70M | 415.30M | 415.40M | 422.10M | 440.50M | 403.70M | 394.20M | 356.30M | 370.20M | 359.40M | 396.50M | 456.90M | 473.70M | 487.00M | 495.20M | 538.90M | 540.80M | 485.80M | 501.70M | 589.20M | 635.10M | 483.80M | 640.60M | 615.20M | 574.90M | 528.00M | 607.10M | 878.20M | 883.70M | 853.80M |
|
Raw Materials (Quarter)
|
| | | 64.30M | 63.00M | 62.90M | 70.00M | 63.10M | 68.90M | 71.30M | 75.30M | 67.10M | 71.60M | 71.60M | 69.30M | 67.30M | 69.90M | 84.20M | 98.30M | 104.50M | 119.90M | 127.50M | 122.30M | 112.90M | 132.20M | 157.30M | 182.20M | 139.70M | 165.80M | 169.10M | 142.60M | 146.40M | 153.90M | 186.40M | 216.60M | 213.50M |
|
Work In Process (Quarter)
|
| | | 25.20M | 25.40M | 25.00M | 25.90M | 25.30M | 26.50M | 26.40M | 28.60M | 25.60M | 27.60M | 25.80M | 25.50M | 24.40M | 26.80M | 30.20M | 32.90M | 33.30M | 38.70M | 37.60M | 38.40M | 36.20M | 41.60M | 46.30M | 36.90M | 23.50M | 32.20M | 32.20M | 20.80M | 15.80M | 18.40M | 23.00M | 26.40M | 31.20M |
|
Finished Goods (Quarter)
|
| | | 134.60M | 137.00M | 138.80M | 141.20M | 139.80M | 149.00M | 150.60M | 155.20M | 152.00M | 149.80M | 150.10M | 144.10M | 143.50M | 141.20M | 161.00M | 170.20M | 184.10M | 189.70M | 210.30M | 213.80M | 197.60M | 192.70M | 271.70M | 245.80M | 197.00M | 243.10M | 244.50M | 202.80M | 198.10M | 201.90M | 206.20M | 212.20M | 227.20M |
|
Inventory (Quarter)
|
| | | 224.10M | 225.40M | 226.70M | 237.10M | 228.20M | 244.40M | 248.30M | 259.10M | 244.70M | 249.00M | 247.50M | 238.90M | 235.20M | 237.90M | 275.40M | 301.40M | 321.90M | 348.30M | 375.40M | 374.50M | 346.70M | 366.50M | 475.30M | 464.90M | 360.20M | 441.10M | 445.80M | 366.20M | 360.30M | 374.20M | 415.60M | 455.20M | 471.90M |
|
Prepaid Assets (Quarter)
|
| | | 132.30M | 107.40M | 136.50M | 126.70M | 118.40M | 126.50M | 125.00M | 122.80M | 113.30M | 115.80M | 100.40M | 89.90M | 92.90M | 104.50M | 116.00M | 113.80M | 102.00M | 123.80M | 155.60M | 151.00M | 112.50M | 127.20M | 135.80M | 130.80M | 72.50M | 129.90M | 132.20M | 132.90M | 123.90M | 116.60M | 210.10M | 230.70M | 237.20M |
|
Current Assets (Quarter)
|
| | | 732.60M | 1,524.70M | 819.70M | 835.30M | 846.50M | 746.20M | 748.20M | 806.40M | 798.70M | 885.80M | 883.10M | 816.00M | 764.40M | 799.00M | 902.50M | 889.70M | 911.50M | 964.90M | 1,068.30M | 1,212.80M | 1,229.20M | 1,251.80M | 1,296.10M | 1,299.90M | 1,336.10M | 1,373.90M | 1,422.70M | 1,418.70M | 1,389.30M | 2,382.40M | 1,484.60M | 1,531.00M | 1,639.60M |
|
Buildings (Quarter)
|
| | | 170.20M | 173.50M | 167.30M | 175.20M | 172.60M | 172.90M | 174.80M | 178.60M | 181.60M | 176.10M | 177.30M | 180.60M | 185.50M | 181.70M | 185.00M | 184.30M | 184.50M | 181.90M | 178.60M | 174.90M | 180.50M | 184.80M | 220.80M | 205.50M | 175.00M | 219.10M | 216.00M | 180.30M | 177.10M | 181.50M | 204.40M | 207.20M | 220.00M |
|
Construction in Progress (Quarter)
|
| | | 11.50M | 9.30M | 13.40M | 9.70M | 14.60M | 13.50M | 15.00M | 18.90M | 16.50M | 16.60M | 17.60M | 21.70M | 30.30M | 27.00M | 29.90M | 24.30M | 25.50M | 25.10M | 21.20M | 22.40M | 34.70M | 32.90M | 38.10M | 35.40M | 32.40M | 31.60M | 39.10M | 41.70M | 47.20M | 43.20M | 52.50M | 64.00M | 65.70M |
|
Land & Improvements (Quarter)
|
| | | 39.10M | 39.60M | 38.50M | 38.80M | 39.10M | 39.00M | 39.20M | 40.40M | 40.60M | 39.60M | 39.80M | 40.40M | 41.00M | 40.30M | 40.60M | 40.20M | 39.80M | 38.90M | 38.10M | 37.50M | 38.60M | 39.00M | 44.80M | 42.50M | 21.80M | 39.20M | 38.60M | 22.20M | 21.50M | 21.90M | 28.10M | 28.10M | 28.30M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | 265.80M | 265.10M | 261.10M | 264.00M | 264.80M | 264.60M | 264.50M | 280.30M | 284.50M | 278.60M | 276.80M | 278.10M | 289.40M | 282.70M | 291.60M | 287.60M | 291.10M | 287.50M | 279.20M | 272.00M | 289.20M | 293.00M | 378.10M | 371.90M | 319.90M | 383.50M | 384.90M | 335.80M | 347.90M | 348.10M | 395.90M | 401.60M | 434.50M |
|
Goodwill (Quarter)
|
| | | 2,238.20M | 2,241.30M | 2,235.70M | 2,237.60M | 2,234.30M | 2,233.90M | 2,235.50M | 2,286.10M | 2,279.10M | 2,290.80M | 2,297.30M | 712.50M | 2,098.20M | 2,094.30M | 2,193.30M | 2,187.20M | 2,186.70M | 2,185.20M | 2,178.60M | 2,168.70M | 1,466.40M | 2,180.50M | 2,543.30M | 371.70M | 1,858.10M | 2,571.20M | 2,568.80M | 368.60M | 2,221.80M | 2,228.00M | 440.90M | 440.90M | 2,678.00M |
|
Intangibles (Quarter)
|
| | | 1,236.60M | 1,220.70M | 1,204.20M | 1,190.00M | 1,173.30M | 1,158.70M | 1,144.30M | 1,174.70M | 1,160.50M | 1,154.40M | 1,139.60M | 1,117.60M | 1,105.50M | 1,088.70M | 1,179.00M | 1,162.60M | 1,143.80M | 1,125.80M | 1,103.80M | 1,080.30M | 1,066.10M | 1,049.40M | 1,547.50M | 1,538.40M | 1,350.50M | 1,489.60M | 1,464.50M | 1,618.30M | 1,587.00M | 1,557.70M | 1,954.80M | 1,916.90M | 1,876.50M |
|
Goodwill & Intangibles (Quarter)
|
| | | 3,474.80M | 3,462.00M | 3,439.90M | 3,427.60M | 3,407.60M | 3,392.60M | 3,379.80M | 3,460.80M | 3,557.10M | 3,445.20M | 3,436.90M | 3,316.50M | 3,312.30M | 3,316.30M | 3,515.70M | 3,501.60M | 3,471.60M | 3,451.20M | 3,418.10M | 3,391.10M | 3,383.80M | 3,371.60M | 4,247.90M | 4,253.90M | 4,505.70M | 4,412.30M | 4,380.50M | 5,163.50M | 4,997.70M | 3,995.80M | 4,861.20M | 4,833.10M | 4,777.80M |
|
Other Non-Current Assets (Quarter)
|
| | | 251.80M | 49.30M | 56.10M | 56.20M | 33.80M | 71.30M | 72.30M | 88.60M | 117.50M | 120.60M | 115.60M | 108.20M | 108.60M | 133.30M | 143.40M | 151.80M | 141.10M | 140.20M | 135.70M | 142.10M | 139.60M | 141.70M | 157.10M | 155.70M | 302.60M | 351.50M | 347.20M | 329.90M | 300.80M | | | | |
|
Non-Current Assets (Quarter)
|
| | | 3,726.60M | 3,511.30M | 3,496.00M | 3,483.80M | 3,441.40M | 3,463.90M | 3,452.10M | 3,549.40M | 3,557.10M | 3,565.80M | 3,552.50M | 3,316.50M | 3,312.30M | 3,316.30M | 3,515.70M | 3,501.60M | 3,471.60M | 3,451.20M | 3,418.10M | 3,391.10M | 3,383.80M | 3,371.60M | 4,247.90M | 4,253.90M | 4,505.70M | 4,412.30M | 4,380.50M | 5,163.50M | 4,997.70M | 3,995.80M | 4,861.20M | 4,833.10M | 4,777.80M |
|
Assets (Quarter)
|
| | | 4,725.00M | 5,301.10M | 4,576.80M | 4,583.10M | 4,552.70M | 4,474.70M | 4,464.80M | 4,636.10M | 4,640.30M | 4,730.20M | 4,712.40M | 4,410.60M | 4,366.10M | 4,398.00M | 4,709.80M | 4,678.90M | 4,674.20M | 4,703.60M | 4,765.60M | 4,875.90M | 4,902.20M | 4,916.40M | 5,922.10M | 5,925.70M | 6,161.70M | 6,169.70M | 6,188.10M | 6,918.00M | 6,734.90M | 6,726.30M | 6,741.70M | 6,765.70M | 6,851.90M |
|
Accounts Payables (Quarter)
|
| | | 174.10M | 141.70M | 152.70M | 141.90M | 186.40M | 149.10M | 139.30M | 139.60M | 187.10M | 150.90M | 134.90M | 139.10M | 171.10M | 176.90M | 219.10M | 227.50M | 261.00M | 263.70M | 279.90M | 258.90M | 252.10M | 241.10M | 241.30M | 243.40M | 239.80M | 263.20M | 266.10M | 243.40M | 280.10M | 282.30M | 310.30M | 340.70M | 358.90M |
|
Payables (Quarter)
|
| | | 174.10M | 141.70M | 152.70M | 141.90M | 186.40M | 149.10M | 139.30M | 139.60M | 187.10M | 150.90M | 134.90M | 139.10M | 171.10M | 176.90M | 219.10M | 227.50M | 261.00M | 263.70M | 279.90M | 258.90M | 252.10M | 241.10M | 241.30M | 243.40M | 239.80M | 263.20M | 266.10M | 243.40M | 280.10M | 282.30M | 310.30M | 340.70M | 358.90M |
|
Accumulated Expenses (Quarter)
|
| | | 75.50M | 60.20M | 63.80M | 74.00M | 75.80M | 64.30M | 64.00M | 70.00M | 71.90M | 60.90M | 61.50M | 68.80M | 70.40M | 76.30M | 95.30M | 110.30M | 113.90M | 84.70M | 89.80M | 102.80M | 109.30M | 80.10M | 99.10M | 114.70M | 102.70M | 95.30M | 93.60M | 95.30M | 95.00M | 81.70M | 107.30M | 134.50M | 156.60M |
|
Other Accumulated Expenses (Quarter)
|
| | | 141.30M | 126.80M | 160.60M | 198.10M | 187.00M | 183.00M | 181.70M | 210.90M | 185.70M | 178.60M | 169.80M | 182.00M | 188.50M | 190.60M | 201.40M | 228.40M | 256.40M | 234.90M | 237.40M | 268.30M | 273.10M | 265.10M | 250.20M | 271.30M | 244.50M | 298.00M | 258.80M | 273.50M | 266.50M | 452.30M | 458.20M | 483.60M | 474.20M |
|
Short term Debt (Quarter)
|
| | | | | 10.30M | 11.30M | 12.50M | 13.80M | 15.00M | 16.80M | 17.50M | 18.80M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 5.00M | 5.00M | 5.00M | 5.00M | 15.00M | 15.00M | 15.00M | 30.00M | 30.00M | 31.90M | 33.80M | 35.60M | 37.50M | 37.50M | 15.00M | 13.80M | 13.80M | 13.80M |
|
Total Current Liabilities (Quarter)
|
| | | 390.90M | 328.70M | 387.40M | 425.30M | 461.70M | 410.20M | 400.00M | 437.30M | 462.20M | 409.20M | 386.20M | 409.90M | 450.00M | 463.80M | 535.80M | 571.20M | 636.30M | 588.30M | 612.10M | 645.00M | 649.50M | 601.30M | 620.60M | 659.40M | 733.60M | 690.30M | 654.10M | 776.20M | 801.60M | 831.30M | 889.60M | 972.60M | 1,003.50M |
|
Non-Current Debt (Quarter)
|
| | | | 793.00M | | | 929.20M | | | | 1,047.10M | | | | 928.00M | | | | 994.20M | | | | 1,068.20M | | | | 1,748.80M | 1,739.80M | 1,730.60M | 2,220.70M | 2,117.50M | 1,748.10M | 1,752.10M | 1,579.50M | 1,546.00M |
|
Pension (Quarter)
|
| | | 176.70M | 188.70M | 175.60M | 179.00M | 177.90M | 175.40M | 178.70M | 175.30M | 207.20M | 208.20M | 211.00M | 220.00M | 237.90M | 228.70M | 231.80M | 227.40M | 208.10M | 204.10M | 194.40M | 180.50M | 128.50M | 131.20M | 135.90M | 132.10M | 140.40M | 149.10M | 146.20M | 140.10M | 131.70M | 136.40M | 148.00M | 148.30M | 135.60M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 114.70M | | | 48.00M | 122.50M | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | 279.40M | 265.00M | 255.20M | 255.70M | 220.20M | 222.70M | 223.00M | 232.80M | 237.80M | 254.00M | 253.80M | 234.70M | 275.50M | 229.40M | 231.30M | 230.60M | 210.30M | 210.00M | 210.50M | 209.80M | 279.40M | 196.70M | 205.20M | 218.00M | 190.30M | 202.30M | 202.10M | 264.50M | 242.70M | 234.70M | 231.00M | 229.80M | 368.50M |
|
Other Non-Current Liabilities (Quarter)
|
| | | 86.70M | 85.50M | 78.50M | 74.80M | 72.00M | 105.70M | 84.20M | 90.40M | 93.50M | 89.80M | 95.60M | 99.80M | 110.30M | 102.90M | 134.20M | 136.60M | 129.20M | 126.50M | 119.40M | 118.30M | 124.70M | 132.70M | 145.90M | 139.60M | 158.80M | 175.90M | 167.30M | 184.80M | 157.90M | 159.70M | 202.30M | 206.50M | 204.60M |
|
Total Non-Current Liabilities (Quarter)
|
| | | 847.00M | 1,575.40M | 1,801.90M | 1,792.70M | 1,793.60M | 1,733.90M | 1,842.80M | 1,979.20M | 1,954.30M | 2,063.80M | 2,038.60M | 1,897.40M | 1,846.00M | 1,845.10M | 2,082.80M | 2,000.70M | 2,048.90M | 2,043.20M | 2,060.20M | 2,107.00M | 2,045.80M | 1,993.80M | 2,900.50M | 2,841.00M | 2,860.80M | 2,781.50M | 2,733.00M | 3,449.50M | 3,339.40M | 2,950.50M | 3,020.70M | 2,930.20M | 2,917.10M |
|
Total Liabilities (Quarter)
|
-3495.10M | -3818.20M | -3762.70M | 933.70M | 1,660.90M | 1,880.40M | 1,867.50M | 1,865.60M | 1,839.60M | 1,927.00M | 2,069.60M | 2,047.80M | 2,153.60M | 2,134.20M | 1,997.20M | 1,956.30M | 1,948.00M | 2,217.00M | 2,137.30M | 2,178.10M | 2,169.70M | 2,179.60M | 2,225.30M | 2,170.50M | 2,126.50M | 3,046.40M | 2,980.60M | 3,019.60M | 2,957.40M | 2,900.30M | 3,634.30M | 3,497.30M | 3,110.20M | 3,223.00M | 3,136.70M | 3,121.70M |
|
Total Debt (Quarter)
|
| | | | 793.00M | 10.30M | 11.30M | 941.70M | 13.80M | 15.00M | 16.80M | 1,064.60M | 18.80M | 20.00M | 20.00M | 948.00M | 20.00M | 20.00M | 5.00M | 999.20M | 5.00M | 5.00M | 15.00M | 1,083.20M | 15.00M | 30.00M | 30.00M | 1,780.70M | 1,773.60M | 1,766.20M | 2,258.20M | 2,155.00M | 1,763.10M | 1,765.90M | 1,593.30M | 1,559.80M |
|
Common Equity (Quarter)
|
3,495.10M | 3,818.20M | 3,762.70M | 3,791.30M | 3,640.20M | 2,696.40M | 2,715.60M | 2,687.10M | 2,635.10M | 2,537.80M | 2,566.50M | 2,592.50M | 2,576.60M | 2,578.20M | 2,413.40M | 2,409.80M | 2,450.00M | 2,492.80M | 2,541.60M | 2,496.10M | 2,533.90M | 2,586.00M | 2,650.60M | 2,731.70M | 2,789.90M | 2,875.70M | 2,945.10M | 3,142.10M | 3,212.30M | 3,287.80M | 3,283.70M | 3,237.60M | 3,616.10M | 3,518.70M | 3,629.00M | 3,730.20M |
|
Shareholder's Equity (Quarter)
|
3,495.10M | 3,818.20M | 3,762.70M | 3,791.30M | 3,640.20M | 2,696.40M | 2,715.60M | 2,687.10M | 2,635.10M | 2,537.80M | 2,566.50M | 2,592.50M | 2,576.60M | 2,578.20M | 2,413.40M | 2,409.80M | 2,450.00M | 2,492.80M | 2,541.60M | 2,496.10M | 2,533.90M | 2,586.00M | 2,650.60M | 2,731.70M | 2,789.90M | 2,875.70M | 2,945.10M | 3,142.10M | 3,212.30M | 3,287.80M | 3,283.70M | 3,237.60M | 3,616.10M | 3,518.70M | 3,629.00M | 3,730.20M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | 4,725.00M | 5,301.10M | 4,576.80M | 4,583.10M | 4,552.70M | 4,474.70M | 4,464.80M | 4,636.10M | 4,640.30M | 4,730.20M | 4,712.40M | 4,410.60M | 4,366.10M | 4,398.00M | 4,709.80M | 4,678.90M | 4,674.20M | 4,703.60M | 4,765.60M | 4,875.90M | 4,902.20M | 4,916.40M | 5,922.10M | 5,925.70M | 6,161.70M | 6,169.70M | 6,188.10M | 6,918.00M | 6,734.90M | 6,726.30M | 6,741.70M | 6,765.70M | 6,851.90M |
|
Retained Earnings (Quarter)
|
| | | -57.10M | -55.50M | -96.30M | -91.50M | 83.40M | -111.00M | -95.10M | 170.80M | 186.70M | -105.10M | -103.30M | 3.00M | 20.70M | 56.70M | -79.40M | -83.00M | 174.50M | -83.90M | 263.90M | 327.90M | -99.60M | -96.00M | 605.50M | -116.70M | 905.30M | -112.60M | -122.10M | 1,131.10M | 1,108.60M | 1,436.00M | 1,514.00M | 1,602.80M | -31.20M |
|
Treasury Shares (Quarter)
|
| | | | | | | 2.40M | 3.00M | 5.90M | 9.00M | 8.90M | 0.20M | 0.20M | 0.20M | 2.30M | 0.90M | 0.90M | 0.90M | 3.50M | 0.10M | 0.10M | 0.10M | 1.60M | 0.30M | 0.30M | 0.30M | 1.20M | | | 1.50M | 1.50M | 1.00M | 3.90M | 4.80M | 4.80M |