|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.30M | 244.10M | 16.40M | 17.10M | 27.80M | 86.80M | 25.60M | 25.00M | 27.40M | 31.90M | 10.40M | 65.10M | 279.90M | 71.60M | 5.70M | 8.70M | 51.10M | 32.80M | 8.30M | 6.20M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.30M | 244.10M | 16.40M | 17.10M | 27.80M | 86.80M | 25.60M | 25.00M | 27.40M | 31.90M | 10.40M | 65.10M | 279.90M | 71.60M | 5.70M | 8.70M | 51.10M | 32.80M | 8.30M | 6.20M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,058.00M | 483.40M | 310.80M | 990.10M | 674.70M | 299.00M | 311.40M | 1,035.70M | 717.70M | 304.20M | 287.60M | 876.90M | 504.60M | 176.80M | 173.00M | 767.80M | 573.80M | 160.80M | 193.80M | 766.70M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.40M | 444.50M | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,058.00M | 483.40M | 415.20M | 1,434.60M | 674.70M | 299.00M | 311.40M | 1,035.70M | 717.70M | 304.20M | 287.60M | 876.90M | 504.60M | 176.80M | 173.00M | 767.80M | 573.80M | 160.80M | 193.80M | 766.70M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 242.80M | | | | 293.20M | | | | 272.50M | | | | 256.80M | | | | 222.30M | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.10M | | | | 124.10M | | | | 101.60M | | | | 84.10M | | | | 78.90M | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 793.70M | | | | 926.20M | | | | 506.20M | | | | 246.60M | | | | 291.60M | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 962.80M | 1,126.60M | 1,657.20M | 1,594.10M | 1,407.60M | 1,343.50M | 1,525.90M | 1,127.60M | 884.90M | 880.30M | 1,169.60M | 824.30M | 606.80M | 587.50M | 844.90M | 709.60M | 544.30M | 542.70M | 846.70M | 696.00M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 146.90M | 169.90M | 203.80M | 208.60M | 200.80M | 172.80M | 257.50M | 231.90M | 178.80M | 181.40M | 213.80M | 168.80M | 147.10M | 144.50M | 130.50M | 124.50M | 114.10M | 119.20M | 147.40M | 124.50M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,226.00M | 2,024.00M | 2,292.60M | 3,254.40M | 2,588.70M | 1,981.90M | 2,299.30M | 2,842.40M | 2,251.00M | 1,397.80M | 1,681.40M | 1,935.10M | 1,538.40M | 980.40M | 1,285.40M | 1,728.60M | 1,283.30M | 940.30M | 1,257.20M | 1,621.90M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 582.60M | 622.20M | 615.80M | 621.00M | 625.20M | 606.00M | 592.80M | 588.90M | 590.30M | 610.30M | 610.40M | 608.20M | 599.00M | 609.50M | 574.30M | 571.30M | 609.40M | 607.60M | 617.30M | 627.40M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 224.50M | 207.00M | 199.70M | 193.20M | 208.30M | 193.80M | 181.50M | 174.20M | 196.50M | 91.90M | 90.80M | 83.80M | 106.80M | 45.20M | 46.40M | 40.60M | 65.90M | 53.60M | | 36.00M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 547.10M | 605.20M | 681.50M | 688.10M | 254.70M | 254.00M | 254.30M | 254.30M | 254.50M | 243.90M | 243.90M | 243.90M | 243.90M | 243.90M | 243.90M | 243.90M | 243.90M | 243.90M | 243.90M | 243.90M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 677.80M | 709.60M | 811.70M | 799.90M | 627.10M | 580.20M | 576.00M | 565.50M | 560.20M | 436.70M | 433.20M | 428.90M | 424.90M | 418.80M | 353.60M | 353.00M | 409.60M | 352.00M | 351.40M | 350.90M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,224.90M | 1,314.80M | 1,493.20M | 1,488.00M | 881.80M | 834.20M | 830.30M | 819.80M | 814.70M | 680.60M | 677.10M | 672.80M | 668.80M | 662.70M | 597.50M | 596.90M | 653.50M | 595.90M | 595.30M | 594.80M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 363.10M | 632.00M | 640.90M | 650.90M | 689.70M | 680.90M | 630.10M | 562.80M | 601.90M | 633.10M | 656.40M | 624.30M | 576.30M | 574.10M | 558.20M | 103.70M | 478.50M | 452.70M | 61.00M | 28.50M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,395.10M | 2,776.00M | 2,949.60M | 2,953.10M | 2,405.00M | 2,314.90M | 2,234.70M | 2,145.70M | 2,203.40M | 2,015.90M | 2,034.70M | 1,989.10M | 1,950.90M | 1,891.50M | 1,884.80M | 1,808.10M | 1,807.30M | 1,801.70M | 1,776.80M | 1,790.10M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,621.10M | 4,800.00M | 5,242.20M | 6,207.50M | 4,993.70M | 4,296.80M | 4,534.00M | 4,988.10M | 4,454.40M | 3,413.70M | 3,716.10M | 3,924.20M | 3,489.30M | 2,871.90M | 3,170.20M | 3,536.70M | 3,090.60M | 2,742.00M | 3,034.00M | 3,412.00M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 467.90M | 609.40M | 427.70M | 507.50M | 291.00M | 422.60M | 366.80M | 415.50M | 365.70M | 271.20M | 332.50M | 440.40M | 316.70M | 254.70M | 284.40M | 382.60M | 261.70M | 221.40M | 283.90M | 385.80M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 467.90M | 609.40M | 427.70M | 507.50M | 291.00M | 422.60M | 366.80M | 415.50M | 365.70M | 271.20M | 332.50M | 440.40M | 316.70M | 254.70M | 284.40M | 382.60M | 261.70M | 221.40M | 283.90M | 385.80M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 515.20M | 473.20M | 326.80M | 503.10M | 458.90M | 397.00M | 348.10M | 521.60M | 512.70M | 450.20M | 377.10M | 562.10M | 484.80M | 443.00M | 295.50M | 538.60M | 484.80M | 436.80M | 338.50M | 581.30M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.70M | 57.80M | 160.70M | 459.70M | 322.00M | 144.30M | 216.80M | 435.40M | 450.70M | 52.30M | 54.50M | 57.80M | 52.90M | 52.60M | 54.60M | 54.60M | 52.10M | 57.20M | 278.30M | 279.40M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,036.80M | 1,140.40M | 915.20M | 1,470.30M | 1,071.90M | 963.90M | 931.70M | 1,372.50M | 1,329.10M | 773.70M | 764.10M | 1,060.30M | 854.40M | 750.30M | 683.80M | 1,012.50M | 798.60M | 739.70M | 932.40M | 1,275.60M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,132.00M | 2,236.70M | 3,082.20M | 3,350.00M | 3,155.60M | 2,826.20M | 3,189.60M | 3,138.00M | 2,628.80M | 2,557.40M | 2,969.00M | 2,760.50M | 2,436.40M | 2,174.20M | 2,636.90M | 2,493.20M | 2,136.20M | 2,049.20M | 2,250.20M | 2,068.40M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.10M | 3.80M | | 24.30M | 31.70M | 29.10M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 329.90M | 409.60M | 413.20M | 412.20M | 348.10M | 359.00M | 353.20M | 340.10M | 361.70M | 349.90M | 368.40M | 354.30M | 344.70M | 338.00M | 323.90M | 317.30M | 326.70M | 301.00M | 352.00M | 354.50M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,168.80M | 3,377.10M | 3,997.40M | 4,820.30M | 4,227.50M | 3,790.10M | 4,121.30M | 4,510.50M | 3,957.90M | 3,331.10M | 3,733.10M | 3,820.80M | 3,290.80M | 2,924.50M | 3,325.80M | 3,509.50M | 2,934.80M | 2,798.50M | 3,182.60M | 3,344.00M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,498.70M | 3,786.70M | 4,410.60M | 5,232.50M | 4,575.60M | 4,149.10M | 4,474.50M | 4,850.60M | 4,319.60M | 3,681.00M | 4,101.50M | 4,175.10M | 3,635.50M | 3,262.50M | 3,649.70M | 3,826.80M | 3,261.50M | 3,099.50M | 3,534.60M | 3,698.50M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,185.70M | 2,294.50M | 3,242.90M | 3,809.70M | 3,477.60M | 2,970.50M | 3,406.40M | 3,573.40M | 3,079.50M | 2,609.70M | 3,023.50M | 2,818.30M | 2,489.30M | 2,226.80M | 2,691.50M | 2,547.80M | 2,188.30M | 2,106.40M | 2,528.50M | 2,347.80M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,122.40M | 1,013.30M | 831.60M | 975.00M | 418.10M | 147.70M | 59.50M | 137.50M | 134.80M | -267.30M | -385.40M | -250.90M | -146.20M | -390.60M | -479.50M | -290.10M | -170.90M | -357.50M | -500.60M | -286.50M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,122.40M | 1,013.30M | 831.60M | 975.00M | 418.10M | 147.70M | 59.50M | 137.50M | 134.80M | -267.30M | -385.40M | -250.90M | -146.20M | -390.60M | -479.50M | -290.10M | -170.90M | -357.50M | -500.60M | -286.50M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,621.10M | 4,800.00M | 5,242.20M | 6,207.50M | 4,993.70M | 4,296.80M | 4,534.00M | 4,988.10M | 4,454.40M | 3,413.70M | 3,716.10M | 3,924.20M | 3,489.30M | 2,871.90M | 3,170.20M | 3,536.70M | 3,090.60M | 2,742.00M | 3,034.00M | 3,412.00M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.40M | 0.70M | 13.20M | 0.40M | 1.10M | 12.80M | 0.61M | 0.62M | 12.00M | 11.60M | 11.50M | 11.40M | 11.40M | 11.00M | 0.31M | 0.44M | 10.40M | 0.48M | 10.20M | 0.57M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -73.90M | 1,605.10M | 1,517.80M | -48.40M | -124.70M | -144.60M | 917.90M | -187.10M | -180.50M | 490.90M | 372.40M | -118.60M | 585.80M | 303.80M | -104.80M | 373.70M | -107.50M | 294.70M | 131.20M | -105.00M |