|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 367.00M | 207.50M | 573.00M | 448.70M | 264.40M | 242.80M | 211.70M | 217.10M | 269.50M | 278.60M | 259.10M | 166.40M | 105.60M | 165.30M | 209.80M | 126.10M | 137.00M | 112.10M | 146.70M | 110.60M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 367.00M | 207.50M | 573.00M | 448.70M | 264.40M | 242.80M | 211.70M | 217.10M | 269.50M | 278.60M | 259.10M | 166.40M | 105.60M | 165.30M | 209.80M | 126.10M | 137.00M | 112.10M | 146.70M | 110.60M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 769.00M | 762.70M | 740.20M | 814.30M | 849.50M | 673.70M | 586.00M | 622.50M | 590.10M | 542.10M | 490.80M | 556.50M | 541.90M | 474.50M | 315.70M | 470.50M | 433.90M | 402.60M | 364.50M | 426.20M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.90M | | | | | | | | 49.50M | | | | | | | | 57.50M | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 769.00M | 762.70M | 794.10M | 814.30M | 849.50M | 673.70M | 586.00M | 622.50M | 590.10M | 542.10M | 540.30M | 556.50M | 541.90M | 474.50M | 315.70M | 470.50M | 433.90M | 402.60M | 422.00M | 426.20M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 262.80M | 265.50M | 37.90M | 334.30M | 370.10M | 297.50M | 39.60M | 200.90M | 237.40M | 41.10M | 200.90M | 41.60M | 200.30M | 42.90M | 167.30M | 180.10M | 172.90M | 37.60M | 33.10M | 33.30M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 262.30M | 314.00M | 279.20M | 309.70M | 352.90M | 281.70M | 218.40M | 162.40M | 155.60M | 176.50M | 162.40M | 190.20M | 168.40M | 182.60M | 144.90M | 167.70M | 167.40M | 150.30M | 136.30M | 144.40M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 562.90M | 617.30M | 621.00M | 682.00M | 759.70M | 614.00M | 553.60M | 404.70M | 430.90M | 445.90M | 404.70M | 431.20M | 410.40M | 434.80M | 347.20M | 383.70M | 378.00M | 351.40M | 316.00M | 323.40M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.20M | 40.00M | 44.30M | 41.40M | 36.20M | 40.50M | 39.40M | 34.10M | 33.60M | 39.70M | 39.50M | 42.60M | 36.00M | 45.10M | 51.30M | 55.70M | 57.00M | 56.30M | 37.50M | 83.50M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,112.10M | 2,007.00M | 1,978.50M | 1,986.40M | 1,909.80M | 1,571.00M | 1,390.70M | 1,376.30M | 1,324.10M | 1,306.30M | 1,194.10M | 1,196.70M | 1,093.90M | 1,119.70M | 988.20M | 1,036.00M | 1,005.90M | 922.40M | 864.70M | 943.70M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 641.30M | 717.00M | 719.00M | 692.70M | 665.30M | 638.30M | 691.10M | 681.00M | 662.30M | 640.10M | 643.70M | 624.20M | 610.00M | 617.30M | 575.80M | 573.30M | 587.60M | 583.30M | 523.60M | 503.40M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 253.20M | 250.30M | 247.80M | 262.00M | 271.40M | 269.20M | 255.10M | 252.70M | 255.20M | 249.20M | 252.20M | 258.40M | 269.00M | 263.00M | 222.60M | 220.80M | 224.00M | 219.10M | 206.90M | 209.10M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 623.50M | 719.90M | 710.10M | 727.40M | 709.40M | 691.90M | 410.40M | 414.20M | 62.50M | 61.20M | 63.80M | 62.30M | 61.70M | 64.60M | 59.90M | 62.40M | 67.60M | 67.70M | 67.70M | 66.20M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 649.40M | 841.20M | 1,065.90M | 814.50M | 785.30M | 764.70M | 1,098.30M | 759.40M | 739.00M | 707.90M | 1,113.00M | 668.30M | 645.90M | 633.00M | 1,087.50M | 582.90M | 560.10M | 526.40M | 492.90M | 462.10M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,272.90M | 1,561.10M | 1,776.00M | 1,541.90M | 1,494.70M | 1,456.60M | 1,508.70M | 1,173.60M | 801.50M | 769.10M | 1,176.80M | 730.60M | 707.60M | 697.60M | 1,147.40M | 645.30M | 627.70M | 594.10M | 560.60M | 528.30M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.50M | 84.90M | 77.60M | 73.30M | 56.90M | 62.60M | 97.30M | 114.20M | 177.10M | 182.30M | 44.30M | 46.60M | 32.90M | 33.20M | 37.00M | 32.20M | 37.30M | 34.60M | 2.10M | 2.40M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,498.10M | 379.50M | 1,766.90M | 1,759.00M | 1,691.60M | 1,653.40M | 1,423.30M | 1,431.50M | 1,113.40M | 1,075.60M | 939.20M | 910.10M | 874.90M | 882.80M | 857.50M | 824.90M | 814.40M | 766.90M | 685.00M | 653.10M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,392.60M | 2,757.10M | 719.00M | 2,713.70M | 2,628.30M | 2,560.90M | 691.10M | 2,365.20M | 2,030.90M | 1,964.90M | 643.70M | 1,792.70M | 1,753.90M | 1,763.10M | 575.80M | 1,619.00M | 1,626.00M | 1,569.30M | 523.60M | 1,365.60M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,504.70M | 4,764.10M | 4,712.20M | 4,700.10M | 4,538.10M | 4,131.90M | 3,760.20M | 3,741.50M | 3,355.00M | 3,271.20M | 3,029.20M | 2,989.40M | 2,847.80M | 2,882.80M | 2,644.10M | 2,655.00M | 2,631.90M | 2,491.70M | 2,280.20M | 2,309.30M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 495.10M | 507.90M | 73.50M | 600.80M | 561.70M | 442.20M | 365.30M | 454.60M | 434.50M | 426.50M | 376.00M | 478.90M | 425.80M | 392.10M | 220.40M | 318.50M | 331.80M | 285.80M | 283.90M | 219.80M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 495.10M | 507.90M | 73.50M | 600.80M | 561.70M | 442.20M | 365.30M | 454.60M | 434.50M | 426.50M | 376.00M | 478.90M | 425.80M | 392.10M | 220.40M | 318.50M | 331.80M | 285.80M | 283.90M | 219.80M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 168.90M | 216.60M | 235.10M | 245.80M | 229.00M | 215.40M | 208.30M | 227.20M | 188.40M | 198.30M | 174.80M | 202.70M | 191.10M | 189.90M | 229.10M | 202.40M | 189.50M | 180.50M | 202.60M | 194.00M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.90M | | | | 12.20M | | | | 5.90M | | | | 9.50M | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.20M | 17.90M | 18.40M | 18.30M | 18.60M | 17.90M | 17.10M | 16.70M | 16.40M | 15.40M | 16.30M | 15.50M | 14.60M | 13.80M | 12.90M | 12.20M | 12.00M | 11.10M | 11.60M | 11.60M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.30M | 32.30M | 52.10M | 57.40M | 32.30M | 25.40M | 9.90M | 2.70M | 37.40M | 30.40M | 10.90M | 13.80M | 7.80M | 6.70M | 4.90M | 1.30M | 4.40M | 6.90M | 3.70M | 5.80M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 814.00M | 1,005.10M | 914.40M | 940.50M | 859.30M | 717.60M | 689.40M | 717.80M | 695.20M | 691.50M | 672.60M | 732.00M | 662.10M | 814.20M | 720.90M | 689.30M | 707.70M | 674.20M | 714.70M | 3,200.50M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,310.10M | 2,307.90M | 2,305.60M | 2,304.30M | 2,302.30M | 2,297.80M | 2,301.60M | 2,299.90M | 2,298.60M | 2,274.20M | 2,277.60M | 2,276.70M | 2,275.80M | 2,187.30M | 2,200.70M | 2,305.10M | 2,321.20M | 2,333.00M | 2,332.50M | 2.20M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 254.70M | 271.80M | 249.40M | 237.80M | 177.80M | 183.40M | 183.90M | 177.90M | | | | | 183.30M | 191.20M | 206.30M | 208.10M | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.40M | 81.30M | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.70M | 100.50M | 103.20M | 109.50M | 101.80M | 91.50M | 59.80M | 53.70M | 44.60M | 43.50M | 43.50M | 41.20M | 41.60M | 41.10M | 37.50M | 36.60M | 37.60M | 34.50M | 30.50M | 33.10M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.50M | 62.90M | 69.20M | 65.10M | 66.10M | 59.30M | 60.20M | 57.20M | 56.00M | 52.40M | 51.70M | 47.50M | 44.60M | 54.30M | 53.30M | 52.70M | 54.00M | 49.30M | 47.90M | 52.70M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 394.60M | 365.70M | 306.70M | 307.90M | 284.00M | 267.60M | 228.90M | 236.70M | 239.40M | 231.00M | 251.80M | 240.00M | 237.50M | 265.90M | 251.60M | 250.50M | 261.70M | 262.30M | 252.40M | 243.70M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,860.90M | 2,837.00M | 2,784.70M | 2,786.80M | 2,754.20M | 2,716.20M | 2,650.50M | 2,647.50M | 2,638.60M | 2,601.10M | 2,624.60M | 2,605.40M | 2,599.50M | 2,548.60M | 2,543.10M | 2,644.90M | 2,674.50M | 2,679.10M | 2,663.30M | 331.70M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,674.90M | 3,842.10M | 225.00M | 3,727.30M | 3,613.50M | 3,433.80M | 183.40M | 3,365.30M | 3,333.80M | 3,292.60M | 229.30M | 3,337.40M | 3,261.60M | 3,362.80M | 263.30M | 3,334.20M | 3,382.20M | 3,353.30M | 265.30M | 3,532.20M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,310.10M | 2,307.90M | 2,305.60M | 2,304.30M | 2,302.30M | 2,297.80M | 2,301.60M | 2,299.90M | 2,298.60M | 2,274.20M | 2,277.60M | 2,276.70M | 2,275.80M | 2,187.30M | 2,200.70M | 2,305.10M | 2,321.20M | 2,333.00M | 2,332.50M | 2.20M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 829.80M | 922.00M | 1,013.10M | 972.80M | 924.60M | 698.10M | 420.30M | 376.20M | 21.20M | -21.40M | -268.00M | -348.00M | -413.80M | -480.00M | -619.90M | -679.20M | -750.30M | -861.60M | -1097.80M | -1222.90M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 829.80M | 922.00M | 1,013.10M | 972.80M | 924.60M | 698.10M | 420.30M | 376.20M | 21.20M | -21.40M | -268.00M | -348.00M | -413.80M | -480.00M | -619.90M | -679.20M | -750.30M | -861.60M | -1097.80M | -1222.90M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,504.70M | 4,764.10M | 4,712.20M | 4,700.10M | 4,538.10M | 4,131.90M | 3,760.20M | 3,741.50M | 3,355.00M | 3,271.20M | 3,029.20M | 2,989.40M | 2,847.80M | 2,882.80M | 2,644.10M | 2,655.00M | 2,631.90M | 2,491.70M | 2,280.20M | 2,309.30M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 10.00M | 1.00M | 0.90M | -1.00M | 4.10M | 4.10M | 4.10M | 4.10M | 4.10M | 4.10M | 4.10M | 4.10M | 4.10M | 4.10M | 4.10M | 4.10M | 4.10M | 4.10M | 4.10M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -179.90M | -172.30M | -147.20M | -149.70M | 772.00M | 641.00M | 264.50M | -127.90M | -138.90M | -177.60M | -129.60M | -518.80M | -586.90M | -118.10M | -142.10M | -872.20M | -978.10M | -1087.80M | -80.30M | -1455.20M |