|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 990.96M | 621.86M | 788.70M | 642.71M | 695.91M | 497.83M | 756.52M | 370.94M | 404.86M | 209.64M | 557.30M | 601.81M | 554.00M | 297.66M | 558.72M | 453.54M | 885.00M | 711.00M | 816.00M | 882.00M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 990.96M | 621.86M | 788.70M | 642.71M | 695.91M | 497.83M | 756.52M | 370.94M | 404.86M | 209.64M | 557.30M | 601.81M | 554.00M | 297.66M | 558.72M | 453.54M | 885.00M | 711.00M | 816.00M | 882.00M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,411.89M | 1,736.83M | 1,575.66M | 1,682.89M | 1,687.33M | 1,892.34M | 1,714.30M | 1,866.72M | 1,834.29M | 2,099.97M | 2,009.85M | 1,968.09M | 700.00M | 2,339.25M | 2,283.06M | 2,223.71M | 2,271.00M | 2,345.00M | 2,217.00M | 2,107.00M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,037.97M | 1,101.45M | 1,085.01M | 1,108.86M | 1,157.67M | 1,200.60M | 1,209.72M | 1,183.52M | 1,223.48M | 1,354.11M | 1,331.79M | 1,230.55M | 1,347.00M | 1,434.76M | 1,529.65M | 1,452.73M | 1,491.00M | 1,562.00M | 1,582.00M | 1,436.00M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,449.86M | 2,838.27M | 2,660.67M | 2,791.75M | 2,844.99M | 3,092.94M | 2,924.02M | 3,050.24M | 3,057.77M | 3,454.07M | 3,341.63M | 3,198.64M | 2,047.00M | 3,774.01M | 3,812.71M | 3,676.44M | 3,762.00M | 3,907.00M | 3,799.00M | 3,543.00M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 233.32M | 182.18M | 119.63M | 93.94M | 126.78M | 94.95M | 305.75M | 106.65M | 108.37M | 98.15M | 133.41M | 107.04M | 138.00M | 121.44M | 132.94M | 169.14M | 157.00M | 138.00M | 188.00M | 147.00M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,636.17M | 2,476.82M | 2,419.91M | 2,355.14M | 2,445.68M | 2,421.15M | 2,718.05M | 2,285.37M | 2,288.06M | 2,407.76M | 2,700.55M | 2,676.93M | 2,739.00M | 2,700.68M | 2,917.02M | 2,846.39M | 3,313.00M | 3,135.00M | 3,221.00M | 3,077.00M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 204.64M | 195.93M | 195.21M | 195.51M | 202.23M | 194.95M | 191.25M | 192.31M | 195.19M | 183.32M | 178.91M | 178.72M | 188.00M | 185.53M | 181.14M | 177.27M | 177.00M | 171.00M | 171.00M | 163.00M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,581.16M | 1,925.20M | 2,022.80M | 2,021.93M | 2,021.90M | 2,021.90M | 2,014.90M | 2,337.58M | 2,338.40M | 2,343.80M | 2,343.80M | 2,343.80M | 2,344.00M | 2,394.11M | 2,404.94M | 2,404.94M | 2,405.00M | 2,405.00M | 2,405.00M | 2,399.00M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 307.13M | 609.76M | 682.28M | 664.64M | 646.68M | 626.91M | 607.24M | 714.86M | 685.62M | 657.78M | 637.79M | 619.15M | 601.00M | 621.94M | 598.49M | 580.06M | 563.00M | 549.00M | 537.00M | 517.00M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,888.29M | 2,534.96M | 2,705.08M | 2,686.57M | 2,668.58M | 2,648.81M | 2,622.14M | 3,052.45M | 3,024.01M | 3,001.58M | 2,981.59M | 2,962.95M | 2,945.00M | 3,016.05M | 3,003.42M | 2,985.00M | 2,968.00M | 2,954.00M | 2,942.00M | 2,916.00M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.33M | | | 343.94M | 573.78M | 696.60M | 833.60M | 195.83M | 227.00M | 260.12M | 293.27M | 311.97M | 332.00M | 334.00M | 244.00M | 315.00M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 531.12M | 539.36M | 471.41M | 477.77M | 449.50M | 483.99M | 475.58M | 280.63M | 281.82M | 293.95M | 298.33M | 301.74M | 291.00M | 299.27M | 312.44M | 320.42M | 344.00M | 411.00M | 415.00M | 421.00M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,863.43M | 3,508.13M | 3,605.88M | 3,588.89M | 3,579.90M | 3,541.25M | 3,487.61M | 4,060.36M | 4,262.59M | 4,358.56M | 4,462.05M | 3,797.79M | 3,825.00M | 3,940.10M | 3,961.35M | 3,974.60M | 3,999.00M | 4,035.00M | 3,932.00M | 3,974.00M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,499.60M | 5,984.94M | 6,025.79M | 5,944.03M | 6,025.57M | 5,962.40M | 6,205.66M | 6,345.73M | 6,550.65M | 6,766.32M | 7,162.61M | 6,474.73M | 6,564.00M | 6,640.79M | 6,878.37M | 6,820.99M | 7,312.00M | 7,170.00M | 7,153.00M | 7,051.00M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 666.97M | 823.18M | 858.80M | 796.44M | 902.62M | 898.33M | 944.76M | 986.58M | 1,316.64M | 1,391.03M | 1,056.37M | 993.51M | 1,051.00M | 1,138.96M | 1,025.04M | 946.13M | 987.00M | 949.00M | 1,001.00M | 866.00M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 666.97M | 823.18M | 858.80M | 796.44M | 902.62M | 898.33M | 944.76M | 986.58M | 1,316.64M | 1,391.03M | 1,056.37M | 993.51M | 1,051.00M | 1,138.96M | 1,025.04M | 946.13M | 987.00M | 949.00M | 1,001.00M | 866.00M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 295.23M | 337.38M | 384.69M | 359.88M | 363.09M | 361.12M | 394.15M | 430.13M | 718.83M | 818.67M | 453.18M | 474.79M | 20.00M | 477.01M | 680.50M | 706.89M | 33.00M | 21.00M | 675.00M | 670.00M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.70M | 76.72M | 70.15M | 72.14M | 71.99M | 132.89M | 65.04M | 69.44M | 42.72M | 66.39M | 26.41M | 30.07M | 30.00M | 71.02M | 40.09M | 37.91M | 33.00M | 30.00M | 34.00M | 43.00M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.86M | 77.86M | 68.38M | 68.38M | 68.38M | 68.38M | 41.25M | 41.25M | 41.25M | 116.25M | 41.25M | 51.56M | 62.00M | 72.19M | 82.50M | 82.50M | 83.00M | 83.00M | 83.00M | 83.00M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.96M | 55.77M | 55.26M | 50.72M | 52.33M | 55.27M | 54.98M | 55.32M | 51.24M | 46.28M | 46.14M | 47.48M | 43.00M | 47.34M | 46.73M | 40.90M | 41.00M | 42.00M | 41.00M | 41.00M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,291.11M | 1,370.91M | 1,437.28M | 1,392.35M | 1,533.95M | 1,515.99M | 1,500.18M | 1,582.72M | 1,897.05M | 1,992.45M | 1,605.74M | 1,597.41M | 1,692.00M | 1,736.94M | 1,874.86M | 1,814.33M | 1,846.00M | 1,760.00M | 1,834.00M | 1,703.00M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,278.73M | 2,770.79M | 2,764.08M | 2,747.89M | 2,731.69M | 2,715.50M | 2,790.01M | 2,780.46M | 2,770.89M | 2,761.33M | 3,389.15M | 3,369.54M | 3,350.00M | 3,330.35M | 3,310.78M | 3,291.22M | 3,915.00M | 3,896.00M | 3,877.00M | 3,857.00M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.52M | | | | 113.50M | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.23M | 0.65M | 1.42M | 2.05M | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 364.46M | 321.63M | 282.34M | 242.86M | 529.53M | 58.09M | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 263.14M | 259.71M | 254.10M | 250.79M | 247.07M | 230.00M | 212.13M | 199.44M | 198.14M | 195.47M | 180.03M | 165.17M | 182.00M | 181.05M | 169.70M | 181.68M | 180.00M | 164.00M | 160.00M | 156.00M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 230.98M | 238.37M | 239.88M | 235.88M | 147.36M | 343.70M | 484.80M | 151.83M | 552.62M | 654.34M | 769.80M | 106.80M | 293.00M | 183.18M | 189.43M | 137.47M | 368.00M | 285.00M | 286.00M | 310.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,197.44M | 4,723.04M | 4,737.81M | 4,633.90M | 4,831.49M | 4,519.57M | 4,502.32M | 4,988.22M | 5,006.03M | 5,094.90M | 5,320.68M | 5,281.69M | 5,224.00M | 5,373.67M | 5,488.18M | 5,473.60M | 5,941.00M | 5,820.00M | 5,871.00M | 5,716.00M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,428.43M | 4,961.41M | 4,977.69M | 4,869.78M | 4,978.85M | 4,863.27M | 4,987.12M | 5,140.05M | 5,558.65M | 5,749.25M | 6,090.48M | 5,388.48M | 5,517.00M | 5,556.85M | 5,677.60M | 5,611.07M | 6,309.00M | 6,105.00M | 6,157.00M | 6,026.00M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,356.60M | 2,848.66M | 2,832.46M | 2,816.27M | 2,800.07M | 2,783.88M | 2,831.26M | 2,821.71M | 2,812.14M | 2,877.58M | 3,430.40M | 3,421.11M | 3,412.00M | 3,402.54M | 3,393.28M | 3,373.72M | 3,998.00M | 3,979.00M | 3,960.00M | 3,940.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,071.18M | 1,023.53M | 1,048.10M | 1,074.25M | 1,046.72M | 1,099.12M | 1,218.54M | 1,205.68M | 992.00M | 1,017.07M | 1,072.13M | 1,086.24M | 1,047.00M | 1,084.00M | 1,201.00M | 1,210.00M | 1,003.00M | 1,065.00M | 996.00M | 1,025.00M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,071.18M | 1,023.53M | 1,048.10M | 1,074.25M | 1,046.72M | 1,099.12M | 1,218.54M | 1,205.68M | 992.00M | 1,017.07M | 1,072.13M | 1,086.24M | 1,047.00M | 1,084.00M | 1,201.00M | 1,210.00M | 1,003.00M | 1,065.00M | 996.00M | 1,025.00M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,499.60M | 5,984.94M | 6,025.79M | 5,944.03M | 6,025.57M | 5,962.40M | 6,205.66M | 6,345.73M | 6,550.65M | 6,766.32M | 7,162.61M | 6,474.73M | 6,564.00M | 6,640.79M | 6,878.37M | 6,820.99M | 7,312.00M | 7,170.00M | 7,153.00M | 7,051.00M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.70M | 28.04M | 29.30M | 0.99M | 31.79M | 32.48M | 32.80M | 32.91M | 34.23M | 35.40M | 36.10M | 2.63M | 37.76M | 38.35M | 39.94M | 40.88M | 43.64M | 45.14M | 47.09M | 48.41M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.77M | -26.76M | 1,902.67M | -17.05M | 8.59M | 2,095.09M | 22.14M | 2,182.61M | 2,051.45M | 32.69M | 31.89M | 2,342.77M | 2,404.00M | 7.40M | 2,826.08M | 2,947.43M | -29.00M | -30.00M | 3,378.00M | -31.00M |