|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 239.60M | 220.10M | 299.40M | 360.20M | 327.10M | 139.00M | 229.20M | 160.20M | 119.70M | 34.60M | 28.90M | 15.10M | 67.20M | 17.60M | 44.00M | 64.60M | 110.40M | 89.40M | 6.30M | 5.70M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 239.60M | 220.10M | 299.40M | 360.20M | 327.10M | 139.00M | 229.20M | 160.20M | 119.70M | 34.60M | 28.90M | 15.10M | 67.20M | 17.60M | 44.00M | 64.60M | 110.40M | 89.40M | 6.30M | 5.70M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 356.85M | 278.01M | 401.10M | 351.50M | 345.90M | 360.60M | 462.40M | 374.80M | 400.60M | 431.50M | 528.10M | 420.60M | 441.20M | 436.60M | 495.90M | 514.70M | 397.90M | 446.50M | 469.00M | 415.40M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.00M | 27.50M | 34.90M | 24.40M | 27.60M | 31.30M | 38.70M | 20.50M | 27.00M | 27.90M | 12.00M | 3.70M | 2.60M | 2.20M | 8.00M | 4.90M | 6.10M | 5.00M | 7.00M | 5.80M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 378.85M | 305.51M | 436.00M | 375.90M | 373.50M | 391.90M | 501.10M | 395.30M | 427.60M | 459.40M | 540.10M | 424.30M | 443.80M | 438.80M | 503.90M | 519.60M | 404.00M | 451.50M | 476.00M | 421.20M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,016.57M | 850.47M | 1,261.20M | 1,198.10M | 1,240.40M | 1,197.10M | 1,216.80M | 1,462.60M | 1,448.80M | 1,433.90M | 1,578.30M | 1,700.50M | 1,952.30M | 1,918.80M | 1,957.70M | 1,876.70M | 2,119.80M | 2,055.60M | 2,012.90M | 2,123.60M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.34M | 123.40M | 122.40M | 150.80M | 157.50M | 60.30M | 297.90M | 304.20M | 328.20M | 341.50M | 385.10M | 374.80M | 455.50M | 438.40M | 387.90M | 411.70M | 149.30M | 216.20M | 344.30M | 419.60M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,719.37M | 1,471.96M | 2,084.10M | 2,060.60M | 2,070.90M | 1,757.00M | 2,206.30M | 2,301.80M | 2,297.30M | 2,241.50M | 2,520.40M | 2,511.00M | 2,916.20M | 2,811.40M | 2,885.50M | 2,867.70M | 2,777.40M | 2,807.70M | 2,832.50M | 2,964.30M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,177.93M | 1,232.24M | 1,458.80M | 1,488.60M | 1,491.60M | 1,555.70M | 1,561.70M | 1,591.90M | 1,559.40M | 1,599.20M | 1,601.00M | 1,598.80M | 1,593.10M | 1,602.90M | 1,606.90M | 1,615.10M | 1,618.20M | 1,588.40M | 1,562.90M | 1,545.80M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 223.40M | 237.57M | 416.40M | 423.50M | 423.50M | 436.50M | 231.00M | 244.40M | 242.50M | 243.60M | 253.80M | 253.80M | 253.70M | 347.10M | 358.50M | 358.20M | 573.70M | 623.30M | 421.80M | 418.80M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.20M | 77.50M | 480.20M | 486.60M | 486.60M | 513.40M | 396.70M | 419.30M | 417.40M | 417.40M | 417.40M | 417.40M | 417.40M | 417.40M | 430.30M | 429.60M | 255.60M | 252.10M | 454.10M | 436.90M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 291.60M | 315.07M | 896.60M | 910.10M | 910.10M | 949.90M | 627.70M | 663.70M | 659.90M | 661.00M | 671.20M | 671.20M | 671.10M | 764.50M | 788.80M | 787.80M | 829.30M | 875.40M | 875.90M | 855.70M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.20M | 62.50M | | 63.00M | | 97.80M | 98.70M | 99.70M | 101.00M | 112.80M | 113.00M | 122.40M | 80.30M | 73.00M | 73.70M | 123.30M | 138.90M | 91.90M | 122.20M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,936.97M | 2,034.00M | 2,891.00M | 2,945.60M | 2,952.60M | 3,071.30M | 2,772.00M | 2,846.20M | 2,784.30M | 2,808.80M | 2,844.20M | 2,896.60M | 2,888.00M | 2,946.80M | 3,010.20M | 3,008.00M | 3,153.00M | 3,208.70M | 3,138.20M | 3,153.30M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,656.34M | 3,505.96M | 4,975.10M | 5,006.20M | 5,023.50M | 4,828.30M | 4,978.30M | 5,148.00M | 5,081.60M | 5,050.30M | 5,364.60M | 5,407.60M | 5,804.20M | 5,758.20M | 5,895.70M | 5,875.70M | 5,930.40M | 6,016.40M | 5,970.70M | 6,117.60M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 146.63M | 105.18M | 133.30M | 124.20M | 134.60M | 139.10M | 138.40M | 148.60M | 131.10M | 143.00M | 149.80M | 143.90M | 219.80M | 148.50M | 172.00M | 179.50M | 173.00M | 214.70M | 151.00M | 165.30M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 146.63M | 105.18M | 133.30M | 124.20M | 134.60M | 139.10M | 138.40M | 148.60M | 131.10M | 143.00M | 149.80M | 143.90M | 219.80M | 148.50M | 172.00M | 179.50M | 173.00M | 214.70M | 151.00M | 165.30M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.37M | 3.43M | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 290.69M | 295.28M | 350.50M | 406.30M | 350.20M | 392.60M | 352.40M | 359.90M | 355.00M | 376.30M | 370.20M | 388.40M | 362.20M | 400.60M | 412.80M | 439.60M | 441.50M | 446.60M | 409.10M | 431.10M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.68M | 53.38M | 50.60M | 53.10M | 76.50M | 80.00M | 79.50M | 81.70M | 60.80M | 60.40M | 60.10M | 68.00M | 105.70M | 117.70M | 76.10M | 85.30M | 46.40M | 52.70M | 52.40M | 192.50M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.92M | 39.68M | 36.20M | 37.00M | 36.40M | 36.10M | 11.10M | 33.50M | 32.50M | 31.70M | 10.20M | 27.60M | 11.30M | 11.00M | 11.90M | 12.10M | 12.80M | 13.10M | 33.50M | 31.00M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,635.80M | 1,428.40M | 1,891.70M | 1,869.20M | 1,883.10M | 1,718.50M | 1,845.40M | 2,057.00M | 2,004.40M | 2,009.20M | 2,292.90M | 2,299.70M | 2,651.00M | 2,538.50M | 2,637.70M | 2,626.70M | 2,706.80M | 2,755.80M | 2,597.90M | 2,874.90M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.38M | 59.30M | 135.50M | 150.90M | 168.60M | 229.10M | 228.60M | 260.30M | 272.60M | 276.20M | 254.50M | 327.20M | 322.90M | 318.80M | 344.00M | 341.40M | 359.40M | 356.30M | 359.00M | 357.90M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 634.71M | 637.77M | 1,510.70M | 1,493.20M | 1,462.00M | 1,442.40M | 1,672.20M | 1,650.80M | 1,629.50M | 1,623.10M | 1,616.50M | 1,583.40M | 1,602.30M | 1,578.20M | 1,511.90M | 1,485.20M | 1,474.00M | 1,437.50M | 1,563.00M | 1,535.10M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48M | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 281.64M | 278.31M | 264.80M | 263.80M | 247.30M | 238.20M | 231.40M | 210.50M | 188.60M | 176.10M | 219.20M | 204.00M | 196.20M | 200.80M | 220.10M | 215.70M | 238.60M | 274.00M | 268.30M | 257.20M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.97M | 96.42M | 96.00M | 94.10M | 92.50M | 93.20M | 105.50M | 114.60M | 109.80M | 108.20M | 89.60M | 88.90M | 87.10M | 106.90M | 119.70M | 115.90M | 122.00M | 123.50M | 114.40M | 111.20M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,616.97M | 2,403.74M | 3,802.70M | 3,777.10M | 3,761.00M | 3,628.20M | 3,977.60M | 4,178.60M | 4,095.10M | 4,084.60M | 4,383.10M | 4,414.30M | 4,772.40M | 4,636.30M | 4,713.70M | 4,669.00M | 4,778.80M | 4,823.60M | 4,788.20M | 5,025.10M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,709.95M | 2,500.16M | 3,898.70M | 3,871.20M | 3,853.50M | 3,721.40M | 4,083.10M | 4,293.20M | 4,204.90M | 4,192.80M | 4,472.70M | 4,503.20M | 4,859.50M | 4,743.20M | 4,833.40M | 4,784.90M | 4,900.80M | 4,947.10M | 4,902.60M | 5,136.30M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 686.39M | 691.16M | 1,561.30M | 1,546.30M | 1,538.50M | 1,522.40M | 1,751.70M | 1,732.50M | 1,690.30M | 1,683.50M | 1,676.60M | 1,651.40M | 1,708.00M | 1,695.90M | 1,588.00M | 1,570.50M | 1,520.40M | 1,490.20M | 1,615.40M | 1,727.60M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 946.40M | 1,005.80M | 1,076.40M | 1,135.00M | 1,170.00M | 1,106.90M | 895.20M | 854.80M | 876.70M | 857.50M | 891.90M | 904.40M | 944.70M | 1,015.00M | 1,062.30M | 1,090.80M | 1,029.60M | 1,069.30M | 1,068.10M | 981.30M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 946.40M | 1,005.80M | 1,076.40M | 1,135.00M | 1,170.00M | 1,106.90M | 895.20M | 854.80M | 876.70M | 857.50M | 891.90M | 904.40M | 944.70M | 1,015.00M | 1,062.30M | 1,090.80M | 1,029.60M | 1,069.30M | 1,068.10M | 981.30M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,656.34M | 3,505.96M | 4,975.10M | 5,006.20M | 5,023.50M | 4,828.30M | 4,978.30M | 5,148.00M | 5,081.60M | 5,050.30M | 5,364.60M | 5,407.60M | 5,804.20M | 5,758.20M | 5,895.70M | 5,875.70M | 5,930.40M | 6,016.40M | 5,970.70M | 6,117.60M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 0.50M | 2.00M | 0.70M | 2.10M | 5.20M | 5.60M | 1.60M | 1.60M | 1.70M | 3.30M | 47.19M | 0.50M | | 47.31M | 0.50M | 0.70M | 47.99M | 48.59M | 2.10M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 880.70M | 960.24M | -1.30M | -1.10M | -0.80M | 1,301.50M | 1.60M | 1.50M | 2.50M | 1,210.10M | 1.60M | 2.10M | 2.50M | 1,365.30M | 1,412.00M | 1,470.70M | 1,413.20M | 2.10M | -0.70M | 1,529.40M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |