|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 390.70M | 477.60M | 96.60M | 73.20M | 110.40M | 71.90M | 124.80M | 74.80M | 103.00M | 173.10M | 136.70M | 157.10M | 162.70M | 187.90M | 198.00M | 144.70M | 201.90M | 260.10M | 300.50M | 273.50M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 390.70M | 477.60M | 96.60M | 73.20M | 110.40M | 71.90M | 124.80M | 74.80M | 103.00M | 173.10M | 136.70M | 157.10M | 162.70M | 187.90M | 198.00M | 144.70M | 201.90M | 260.10M | 300.50M | 273.50M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 330.30M | 333.20M | 144.10M | 172.10M | 188.90M | 269.10M | 219.70M | 223.00M | 242.60M | 233.90M | 210.20M | 222.90M | 240.10M | 242.40M | 202.20M | 242.80M | 240.10M | 232.30M | 184.80M | 242.70M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 330.30M | 333.20M | 144.10M | 172.10M | 188.90M | 269.10M | 219.70M | 223.00M | 242.60M | 233.90M | 210.20M | 222.90M | 240.10M | 242.40M | 202.20M | 242.80M | 240.10M | 232.30M | 184.80M | 242.70M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 360.90M | 386.40M | 184.50M | 224.30M | 243.40M | 400.20M | 366.70M | 349.10M | 313.80M | 284.30M | 277.60M | 286.60M | 276.20M | 278.60M | 272.60M | 280.60M | 275.80M | 273.20M | 274.40M | 292.30M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.20M | 57.10M | 16.50M | 23.10M | 25.60M | 34.80M | 28.00M | 24.70M | 25.30M | 26.00M | 26.30M | 22.30M | 43.50M | 41.20M | 29.70M | 24.40M | 33.70M | 29.30M | 38.70M | 26.20M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,144.90M | 1,262.70M | 474.80M | 520.10M | 588.40M | 800.50M | 757.50M | 681.80M | 688.90M | 721.30M | 667.80M | 696.50M | 723.20M | 755.10M | 722.10M | 697.40M | 754.00M | 800.70M | 811.70M | 836.50M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 412.70M | 399.50M | 64.40M | 63.10M | 61.60M | 203.00M | 183.80M | 201.50M | 192.60M | 189.10M | 180.30M | 171.50M | 168.50M | 165.40M | 164.00M | 160.60M | 162.20M | 162.70M | 157.60M | 155.90M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,375.00M | 1,373.00M | 254.10M | 255.00M | 252.60M | 505.00M | 777.00M | 790.70M | 546.20M | 795.30M | 796.00M | 794.30M | 795.10M | 796.50M | 794.20M | 794.40M | 795.60M | 794.40M | 795.00M | 794.40M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 509.20M | 498.70M | 179.10M | 176.90M | 174.80M | 1,019.10M | 1,009.70M | 995.00M | 981.30M | 966.00M | 952.40M | 937.20M | 922.30M | 908.40M | 891.60M | 877.20M | 863.90M | 849.10M | 835.00M | 820.40M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,884.20M | 1,871.70M | 433.20M | 431.90M | 427.40M | 1,524.10M | 1,786.70M | 1,785.70M | 1,527.50M | 1,761.30M | 1,748.40M | 1,731.50M | 1,717.40M | 1,704.90M | 1,685.80M | 1,671.60M | 1,659.50M | 1,643.50M | 1,630.00M | 1,614.80M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 160.50M | 155.20M | 39.30M | 37.50M | 32.90M | 83.60M | 63.90M | 68.90M | 71.20M | 69.10M | 70.50M | 64.70M | 72.40M | 79.40M | 76.60M | 78.70M | 78.60M | 77.10M | 80.10M | 77.20M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,457.40M | 2,426.40M | 602.90M | 598.50M | 587.90M | 2,126.50M | 2,106.50M | 2,128.20M | 2,113.10M | 2,091.60M | 1,999.20M | 1,967.70M | 1,958.30M | 1,949.70M | 1,926.40M | 1,910.90M | 1,900.30M | 1,883.30M | 1,867.70M | 1,847.90M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,602.30M | 3,689.10M | 1,077.70M | 1,118.60M | 1,176.30M | 2,927.00M | 2,864.00M | 2,810.00M | 2,802.00M | 2,812.90M | 2,667.00M | 2,664.20M | 2,681.50M | 2,704.80M | 2,648.50M | 2,608.30M | 2,654.30M | 2,684.00M | 2,679.40M | 2,684.40M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 191.40M | 210.30M | 105.10M | 113.70M | 126.10M | 144.50M | 116.90M | 84.00M | 66.70M | 60.70M | 56.40M | 70.20M | 77.90M | 94.70M | 71.70M | 95.00M | 88.90M | 82.20M | 65.20M | 99.00M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 191.40M | 210.30M | 105.10M | 113.70M | 126.10M | 144.50M | 116.90M | 84.00M | 66.70M | 60.70M | 56.40M | 70.20M | 77.90M | 94.70M | 71.70M | 95.00M | 88.90M | 82.20M | 65.20M | 99.00M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.10M | 150.30M | 22.00M | 1.30M | 1.30M | 27.40M | 19.20M | 1.60M | 1.60M | 1.60M | 131.80M | 123.00M | 1.30M | 1.30M | 1.20M | 124.30M | 1.20M | 162.70M | 40.90M | 138.70M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.40M | 2.50M | 5.60M | 5.60M | 5.60M | 5.70M | 5.70M | 6.30M | 6.30M | 6.30M | 0.90M | 0.90M | 0.90M | 0.90M | 0.80M | 0.80M | 0.80M | 0.90M | 0.90M | 1.40M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 382.70M | 420.70M | 240.40M | 214.50M | 241.20M | 328.70M | 289.30M | 229.60M | 231.50M | 229.80M | 220.90M | 210.60M | 255.10M | 279.20M | 247.80M | 242.60M | 278.30M | 288.20M | 259.40M | 258.50M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,189.50M | 1,189.30M | 533.90M | 532.90M | 531.90M | 531.30M | 530.20M | 550.30M | 549.10M | 547.90M | 494.40M | 494.50M | 494.60M | 494.70M | 494.80M | 495.00M | 495.10M | 495.50M | 495.60M | 497.60M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 164.90M | 162.10M | 57.30M | 56.70M | 55.90M | 58.70M | 50.50M | 51.40M | 52.30M | 53.20M | 36.60M | 37.40M | 38.10M | 38.80M | 14.10M | 13.70M | 14.00M | 8.80M | 9.60M | 9.50M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.20M | 3.20M | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.20M | 112.60M | 3.10M | 7.70M | 9.90M | 229.80M | 221.40M | 216.90M | 211.00M | 205.50M | 265.40M | 209.20M | 197.00M | 193.40M | 196.50M | 195.20M | 186.00M | 182.80M | 189.70M | 191.80M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.30M | 7.40M | 5.90M | 60.20M | 34.20M | 38.40M | 40.30M | 39.60M | 69.60M | 34.70M | 39.00M | 46.20M | 76.60M | 47.70M | 46.30M | 43.70M | 42.00M | 38.10M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 162.50M | 158.70M | 41.70M | 39.70M | 66.00M | 66.00M | 44.40M | 44.90M | 79.00M | 46.40M | 65.00M | 63.90M | 63.30M | 66.00M | 65.20M | 66.10M | 70.20M | 73.50M | 79.80M | 82.10M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,852.30M | 1,884.70M | 909.60M | 885.20M | 880.90M | 1,242.40M | 1,204.60M | 1,165.60M | 1,134.40M | 1,154.90M | 999.20M | 986.40M | 1,023.80M | 1,052.30M | 996.50M | 994.20M | 1,019.70M | 1,019.00M | 996.30M | 995.50M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,014.80M | 2,043.40M | 951.30M | 924.90M | 946.90M | 1,308.40M | 1,249.00M | 1,210.50M | 1,213.40M | 1,201.30M | 1,064.20M | 1,050.30M | 1,087.10M | 1,118.30M | 1,061.70M | 1,060.30M | 1,089.90M | 1,092.50M | 1,076.10M | 1,077.60M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,191.90M | 1,191.80M | 539.50M | 538.50M | 537.50M | 537.00M | 535.90M | 556.60M | 555.40M | 554.20M | 495.30M | 495.40M | 495.50M | 495.60M | 495.60M | 495.80M | 495.90M | 496.40M | 496.50M | 499.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,587.50M | 1,645.70M | 126.40M | 193.70M | 229.40M | 1,618.60M | 1,615.00M | 1,599.50M | 1,588.60M | 1,611.60M | 1,602.80M | 1,613.90M | 1,594.40M | 1,586.50M | 1,586.80M | 1,548.00M | 1,564.40M | 1,591.50M | 1,603.30M | 1,606.80M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,587.50M | 1,645.70M | 126.40M | 193.70M | 229.40M | 1,618.60M | 1,615.00M | 1,599.50M | 1,588.60M | 1,611.60M | 1,602.80M | 1,613.90M | 1,594.40M | 1,586.50M | 1,586.80M | 1,548.00M | 1,564.40M | 1,591.50M | 1,603.30M | 1,606.80M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,602.30M | 3,689.10M | 1,077.70M | 1,118.60M | 1,176.30M | 2,927.00M | 2,864.00M | 2,810.00M | 2,802.00M | 2,812.90M | 2,667.00M | 2,664.20M | 2,681.50M | 2,704.80M | 2,648.50M | 2,608.30M | 2,654.30M | 2,684.00M | 2,679.40M | 2,684.40M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78M | | | | 0.94M | | 0.10M | | 0.87M | | | | 0.26M | | | | 0.27M | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 216.70M | 269.80M | -74.90M | -72.90M | -1135.30M | -79.00M | -1164.90M | -75.10M | -71.50M | -73.60M | -67.70M | -70.20M | -71.70M | -1185.00M | -1168.70M | -1203.10M | -1185.50M | -78.40M | -76.70M | -1122.80M |