|
Accumulated Depreciation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,288.40M | 2,297.60M | 2,258.70M | 2,303.20M | 2,334.10M | 2,351.00M | 2,385.80M | 2,439.30M | 2,432.40M | 2,491.20M | 2,534.80M | 2,598.60M | 2,650.70M | 2,714.40M | 2,763.00M | 2,832.30M | 2,876.40M | 2,934.90M | 2,637.00M | 2,687.10M |
|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.00M | 221.80M | 167.30M | 143.20M | 49.70M | 58.50M | 79.60M | 81.90M | 91.70M | 114.00M | 105.70M | 118.80M | 257.10M | 222.40M | 228.20M | 94.90M | 147.70M | 66.30M | 201.30M | 132.60M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 218.30M | 246.30M | 227.60M | 190.10M | 270.20M | 280.20M | 323.50M | 333.20M | 415.60M | 392.80M | 363.50M | 17.40M | 12.90M | 4.10M | 9.60M | 368.90M | 10.40M | 311.70M | 4.90M | 12.10M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 218.30M | 246.30M | 227.60M | 190.10M | 270.20M | 280.20M | 323.50M | 333.20M | 415.60M | 392.80M | 363.50M | 17.40M | 12.90M | 4.10M | 9.60M | 368.90M | 10.40M | 311.70M | 4.90M | 12.10M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 186.20M | 240.50M | 278.40M | 342.90M | 433.20M | 481.70M | 423.60M | 410.10M | 430.80M | 412.00M | 419.40M | 397.20M | 391.50M | 359.20M | 320.00M | 265.40M | 244.10M | 255.50M | 243.70M | 254.40M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.20M | 80.30M | 91.60M | 137.80M | 151.50M | 150.00M | 164.20M | 175.10M | 135.40M | 181.20M | 142.40M | 174.80M | 136.20M | 141.20M | 101.50M | 101.30M | 119.80M | 137.10M | 100.80M | 130.90M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.20M | 82.70M | 62.90M | 27.70M | 46.00M | 54.80M | 41.60M | 47.50M | 56.00M | 86.20M | 122.50M | 71.10M | 89.20M | 48.70M | 54.70M | 83.00M | 95.80M | 162.00M | 124.60M | 97.90M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 365.60M | 403.50M | 432.90M | 508.40M | 630.70M | 686.50M | 629.40M | 632.70M | 622.20M | 679.40M | 684.30M | 643.10M | 616.90M | 549.10M | 476.20M | 449.70M | 459.70M | 554.60M | 469.10M | 483.20M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7,048.70M | 6,800.10M | 6,846.90M | 6,803.60M | 6,944.10M | 6,893.80M | 6,886.80M | 6,976.50M | 7,029.20M | 6,991.20M | 7,004.80M | 7,059.60M | 6,942.30M | 6,928.60M | 6,988.10M | 7,015.40M | 7,086.80M | 7,189.50M | 6,621.30M | 6,643.00M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 215.70M | 215.80M | 154.20M | 154.20M | 159.20M | 159.50M | 195.90M | 222.30M | 222.10M | 222.70M | 221.50M | 221.50M | 221.50M | 221.50M | 221.50M | 221.50M | 221.50M | 221.50M | 221.50M | 221.50M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 215.70M | 215.80M | 154.20M | 154.20M | 159.20M | 159.50M | 195.90M | 222.30M | 222.10M | 222.70M | 221.50M | 221.50M | 221.50M | 221.50M | 221.50M | 221.50M | 221.50M | 221.50M | 221.50M | 221.50M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 164.70M | 123.30M | 266.50M | 208.20M | 256.80M | 329.40M | 214.70M | 181.10M | 421.00M | 152.70M | 129.40M | 431.60M | 107.10M | 110.00M | 390.50M | 371.60M | 382.40M | 172.40M | 372.30M | 376.10M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8,617.00M | 8,495.60M | 8,235.90M | 8,291.20M | 8,624.80M | 8,599.10M | 8,724.30M | 8,839.20M | 9,022.00M | 8,973.40M | 8,906.50M | 9,079.80M | 8,957.80M | 8,842.90M | 8,832.20M | 8,664.70M | 8,810.00M | 8,931.30M | 8,424.40M | 8,330.70M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 188.10M | 208.60M | 206.40M | 237.50M | 285.40M | 286.60M | 287.50M | 314.50M | 330.80M | 325.80M | 305.30M | 335.90M | 315.40M | 270.20M | 251.70M | 255.40M | 219.50M | 253.10M | 269.60M | 272.90M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 188.10M | 208.60M | 206.40M | 237.50M | 285.40M | 286.60M | 287.50M | 314.50M | 330.80M | 325.80M | 305.30M | 335.90M | 315.40M | 270.20M | 251.70M | 255.40M | 219.50M | 253.10M | 269.60M | 272.90M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 275.90M | 296.40M | 307.40M | 271.30M | 283.90M | 288.90M | 261.00M | 273.70M | 310.60M | 328.00M | 302.30M | 328.30M | 353.90M | 325.80M | 353.00M | 281.90M | 267.00M | 258.40M | 301.20M | 247.20M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,288.20M | 4,778.00M | 5,170.60M | 5,227.50M | 5,020.20M | 5,493.70M | 5,607.60M | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 268.00M | 265.40M | 267.00M | 263.60M | 258.60M | 255.20M | 257.20M | 256.20M | 254.40M | 252.60M | 238.40M | 239.20M | 238.50M | 241.10M | 248.30M | 246.50M | 248.70M | 249.40M | 68.10M | 66.90M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,049.30M | 1,060.30M | 1,106.80M | 1,110.60M | 1,115.30M | 1,128.50M | 1,134.70M | 1,133.20M | 1,138.60M | 1,122.30M | 1,103.50M | 1,104.10M | 1,104.20M | 1,096.80M | 1,075.60M | 1,069.50M | 1,070.80M | 1,088.20M | 1,129.00M | 1,148.00M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 157.60M | 157.40M | 147.90M | 148.70M | 144.90M | 140.30M | 163.90M | 159.80M | 160.40M | 161.50M | 165.70M | 156.00M | 152.90M | 151.90M | 153.80M | 142.00M | 138.10M | 137.50M | 136.80M | 134.60M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,801.50M | 6,741.80M | 6,791.20M | 6,846.90M | 7,223.70M | 7,197.70M | 7,290.80M | 7,429.00M | 7,612.60M | 7,558.50M | 7,465.30M | 7,635.30M | 7,500.90M | 7,392.50M | 7,371.20M | 7,223.00M | 7,414.10M | 7,543.40M | 7,142.30M | 7,050.40M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,959.10M | 6,899.20M | 6,939.10M | 6,995.60M | 7,368.60M | 7,338.00M | 7,454.70M | 7,588.80M | 7,773.00M | 7,720.00M | 7,631.00M | 7,791.30M | 7,653.80M | 7,544.40M | 7,525.00M | 7,365.00M | 7,552.20M | 7,680.90M | 7,279.10M | 7,185.00M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,288.20M | 4,778.00M | 5,170.60M | 5,227.50M | 5,020.20M | 5,493.70M | 5,607.60M | | | | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,657.90M | 1,596.40M | 1,296.80M | 1,295.60M | 1,256.20M | 1,261.10M | 1,269.60M | 1,250.40M | 1,249.00M | 1,253.40M | 1,275.50M | 1,288.50M | 1,304.00M | 1,298.50M | 1,307.20M | 1,299.70M | 1,257.80M | 1,001.00M | 1,145.30M | 1,078.80M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,657.90M | 1,596.40M | 1,296.80M | 1,295.60M | 1,256.20M | 1,261.10M | 1,269.60M | 1,250.40M | 1,249.00M | 1,253.40M | 1,275.50M | 1,288.50M | 1,304.00M | 1,298.50M | 1,307.20M | 1,299.70M | 1,257.80M | 1,250.40M | 1,145.30M | 1,145.70M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8,617.00M | 8,495.60M | 8,235.90M | 8,291.20M | 8,624.80M | 8,599.10M | 8,724.30M | 8,839.20M | 9,022.00M | 8,973.40M | 8,906.50M | 9,079.80M | 8,957.80M | 8,842.90M | 8,832.20M | 8,664.70M | 8,810.00M | 8,931.30M | 8,424.40M | 8,330.70M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.50M | | 3.30M | | 1.76M | 0.61M | | | | | | | | 0.20M | | 0.30M | 1.20M | 0.70M | | 0.20M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,414.10M | 1,425.20M | -17.00M | 1,026.60M | 6.40M | 997.70M | 20.90M | 12.70M | 971.00M | 17.70M | 1,010.50M | 1,010.90M | 7.40M | -9.60M | 1,054.10M | 1,051.60M | 1,013.00M | 1,018.90M | 1,081.50M | 1,080.60M |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.20M | | | | 0.60M | 81.10M | | 81.80M | 81.80M | 81.80M | 81.80M | 82.40M | 82.40M | 81.80M | 81.80M | 80.90M | 81.00M | 79.80M | 79.80M |