|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 608.10M | 573.00M | 1,068.20M | 816.10M | 723.00M | 626.20M | 645.50M | 597.90M | 574.80M | 363.60M | 488.30M | 340.10M | 169.70M | 148.10M | 183.40M | 184.20M | 92.00M | 293.10M | 298.80M | 133.40M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.90M | 96.80M | 100.00M | 100.00M | | | 14.80M | | | 30.50 | 12.00M | 28.80M | 32.10M | 34.30M | 7.60M | 7.90M | 32.80M | 3.90M | 23.80M | 28.20M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 706.00M | 669.80M | 1,168.20M | 916.10M | 723.00M | 626.20M | 660.30M | 597.90M | 574.80M | 363.60M | 500.30M | 368.90M | 201.80M | 182.40M | 191.00M | 192.10M | 124.80M | 297.00M | 322.60M | 161.60M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 337.00M | 372.10M | 416.90M | 413.80M | 402.60M | 421.30M | 472.70M | 471.70M | 450.80M | 485.40M | 492.00M | 475.40M | 507.20M | 538.40M | 565.50M | 537.80M | 522.60M | 550.90M | 544.90M | 542.70M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.40M | 56.40M | 46.10M | 46.40M | 55.20M | 60.10M | 60.80M | 67.10M | 75.70M | 88.50M | 82.60M | 92.50M | 99.80M | 118.00M | 93.60M | 109.10M | 112.40M | 118.60M | 113.00M | 118.70M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 390.40M | 428.50M | 463.00M | 460.20M | 457.80M | 481.40M | 533.50M | 538.80M | 526.50M | 573.90M | 574.60M | 567.90M | 607.00M | 656.40M | 659.10M | 646.90M | 635.00M | 669.50M | 657.90M | 661.40M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 218.70M | 238.80M | 259.20M | 264.70M | 300.90M | 317.60M | 333.20M | 339.60M | 371.20M | 393.10M | 420.60M | 434.30M | 388.70M | 398.00M | 427.40M | 412.60M | 392.00M | 393.40M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 254.90M | 266.30M | 271.40M | 269.30M | 278.70M | 310.10M | 322.70M | 315.60M | 314.90M | 360.60M | 383.80M | 402.00M | 348.90M | 358.10M | 394.00M | 389.00M | 343.60M | 374.20M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.90M | 145.30M | 140.20M | 129.20M | 128.20M | 133.10M | 154.50M | 160.60M | 183.90M | 204.20M | 265.60M | 273.30M | 228.50M | 251.10M | 273.20M | 269.00M | 243.10M | 234.30M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 730.20M | 732.80M | 710.10M | 739.90M | 759.00M | 749.50M | 800.10M | 858.80M | 914.60M | 916.00M | 968.30M | 1,060.50M | 1,175.90M | 1,220.40M | 1,067.80M | 1,116.50M | 1,218.30M | 1,196.60M | 1,094.60M | 1,121.50M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 195.00M | 210.10M | 172.20M | 181.00M | 202.90M | 239.60M | 193.50M | 204.60M | 243.10M | 26.70M | 26.70M | 264.40M | 300.20M | 35.60M | 236.50M | 43.70M | 49.70M | 310.00M | 274.20M | 306.00M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,968.20M | 1,989.30M | 2,471.80M | 2,250.80M | 2,087.50M | 2,036.60M | 2,113.20M | 2,133.00M | 2,183.30M | 2,029.40M | 2,164.20M | 2,140.40M | 2,153.00M | 2,191.40M | 2,053.20M | 2,111.50M | 2,162.70M | 2,350.60M | 2,212.50M | 2,103.60M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 398.00M | 389.40M | 406.10M | 403.80M | 395.00M | 421.50M | 487.00M | 510.90M | 522.70M | 527.00M | 599.70M | 586.10M | 656.60M | 693.90M | 669.30M | 689.00M | 758.50M | 746.70M | 744.80M | 719.60M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.30M | | | | 113.60M | | | | 11.10M | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 314.90M | 324.20M | 339.50M | 384.30M | 396.20M | 381.50M | 457.60M | 47.50M | 47.50M | 751.90M | 582.60M | 751.90M | 1,443.80M | 1,474.60M | 1,507.30M | | | | 1,547.70M | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 205.90M | 217.70M | 211.80M | 227.50M | 233.50M | 214.00M | 270.90M | 298.50M | 300.40M | 291.90M | 330.50M | 449.20M | 1,024.30M | 1,026.50M | 912.50M | 2.80M | | | 899.60M | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 520.80M | 541.90M | 551.30M | 611.80M | 629.70M | 595.50M | 728.50M | 346.00M | 347.90M | 1,043.80M | 913.10M | 1,201.10M | 2,468.10M | 2,501.10M | 2,419.80M | 2,434.60M | 2,618.80M | 2,468.80M | 2,447.30M | 2,475.30M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.10M | | | | 76.80M | | | | 297.20M | 280.10M | 303.20M | 340.90M | 286.20M | | | | 421.70M | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 200.00M | 206.70M | 70.80M | 284.30M | 272.60M | 283.30M | 155.10M | 294.20M | 292.70M | 410.20M | 15.60M | 193.60M | 185.50M | 238.10M | 232.70M | 698.00M | 799.80M | 868.80M | 836.80M | 832.20M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,118.80M | 1,138.40M | 466.00M | 1,299.90M | 1,297.30M | 1,300.30M | 538.20M | 1,630.90M | 1,673.70M | 1,790.20M | 691.40M | 2,366.00M | 3,749.60M | 3,921.50M | 814.80M | 3,821.60M | 4,177.10M | 4,084.30M | 910.60M | 4,027.10M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,087.00M | 3,127.70M | 3,650.00M | 3,550.70M | 3,384.80M | 3,336.90M | 3,611.80M | 3,763.90M | 3,857.00M | 3,819.60M | 4,249.90M | 4,506.40M | 5,902.60M | 6,112.90M | 5,806.70M | 5,933.10M | 6,339.80M | 6,434.90M | 6,241.40M | 6,130.70M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 142.60M | 141.10M | 147.40M | 161.20M | 154.90M | 157.70M | 178.40M | 196.20M | 188.80M | 181.50M | 202.70M | 199.10M | 220.30M | 227.50M | 234.10M | 244.60M | 243.00M | 184.40M | 215.90M | 269.10M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.50M | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 142.60M | 141.10M | 147.40M | 161.20M | 154.90M | 157.70M | 178.40M | 196.20M | 188.80M | 181.50M | 202.70M | 199.10M | 220.30M | 227.50M | 234.10M | 244.60M | 243.00M | 184.40M | 227.40M | 269.10M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.00M | | | | 136.10M | | | | 8.40M | | | | 187.80M | | | | 179.70M | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 510.90M | 492.30M | 54.20M | 493.60M | 452.80M | 514.40M | 42.00M | 334.40M | 343.80M | 388.60M | 4.30M | 477.00M | 555.90M | 595.10M | 52.10M | 592.00M | 570.60M | 604.00M | 605.40M | 597.90M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 108.20M | 109.50M | 5.20M | 11.00M | 14.00M | 17.00M | 8.10M | 120.10M | 120.90M | 121.00M | 121.20M | 21.20M | 26.40M | 32.80M | 5.10M | 37.70M | 55.70M | 24.30M | 16.60M | 8.40M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.90M | | | | 16.40M | | | | 23.30M | | | | 32.10M | | | | 35.20M | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.10M | | | | 85.50M | | | | 138.70M | | | | 119.60M | | | | 76.20M | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 192.90M | 178.30M | 197.50M | 214.70M | 434.10M | 175.50M | 471.70M | 397.80M | 397.40M | 381.20M | 400.00M | 485.20M | 595.80M | 560.90M | 438.20M | 470.60M | 584.10M | 455.40M | 441.30M | 586.10M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 954.60M | 921.20M | 938.50M | 880.50M | 818.40M | 864.60M | 914.30M | 1,048.50M | 1,050.90M | 1,072.30M | 1,202.10M | 1,182.50M | 1,304.50M | 1,322.10M | 1,281.30M | 1,344.90M | 1,347.40M | 1,268.10M | 1,279.20M | 1,355.10M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 721.10M | 717.50M | 1,221.80M | 1,205.40M | 1,171.00M | 1,136.80M | 1,200.50M | 1,109.00M | 1,122.50M | 1,098.60M | 1,160.30M | 1,357.30M | 2,132.00M | 2,264.50M | 2,061.80M | 2,076.10M | 2,379.60M | 1,984.20M | 1,852.50M | 1,662.90M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.20M | | | | 101.60M | | | | 91.50M | 105.60M | 93.90M | 94.20M | 100.00M | | | | 109.10M | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.70M | | | | 45.70M | | | | 76.60M | 76.00M | 79.60M | 83.80M | 103.00M | | | | 99.70M | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.40M | 14.00M | 0.20M | 14.30M | 13.90M | 5.70M | 6.10M | 12.00M | 11.90M | 17.10M | 18.70M | 17.60M | 17.50M | 18.10M | 18.10M | 18.30M | 47.40M | 42.90M | 36.80M | 35.80M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.00M | | | | 62.30M | | | | 67.70M | 81.80M | 178.50M | 178.40M | 118.50M | | | | 112.50M | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.80M | | | | 34.80M | | | | 74.80M | 85.70M | 111.30M | 120.50M | 118.90M | | | | 138.60M | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 395.60M | 399.10M | 162.20M | 426.70M | 404.70M | 381.80M | 120.80M | 395.60M | 421.00M | 404.50M | 240.20M | 166.70M | 178.30M | 206.30M | 73.90M | 660.90M | 746.00M | 690.20M | 599.40M | 609.90M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,676.00M | 1,639.00M | 2,403.20M | 2,092.70M | 1,995.70M | 2,007.10M | 2,359.20M | 2,169.50M | 2,185.30M | 2,188.00M | 2,596.40M | 2,888.90M | 3,899.80M | 4,063.50M | 3,917.60M | 3,439.30M | 3,774.40M | 3,295.20M | 3,131.70M | 3,053.80M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,071.60M | 2,038.10M | 2,565.40M | 2,519.40M | 2,400.40M | 2,388.90M | 2,480.00M | 2,565.10M | 2,606.30M | 2,592.50M | 2,836.60M | 3,055.60M | 4,078.10M | 4,269.80M | 3,991.50M | 4,100.20M | 4,520.40M | 3,985.40M | 3,731.10M | 3,663.70M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 829.30M | 827.00M | 1,227.00M | 1,216.40M | 1,185.00M | 1,153.80M | 1,208.60M | 1,229.10M | 1,243.40M | 1,219.60M | 1,281.50M | 1,378.50M | 2,158.40M | 2,297.30M | 2,066.90M | 2,113.80M | 2,435.30M | 2,008.50M | 1,869.10M | 1,671.30M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,015.40M | 1,089.60M | 1,084.60M | 1,031.30M | 984.40M | 948.00M | 1,125.70M | 1,198.80M | 1,250.70M | 1,227.10M | 1,394.60M | 1,432.90M | 1,807.00M | 1,825.10M | 1,797.10M | 1,832.90M | 1,819.40M | 2,449.50M | 2,473.50M | 2,467.00M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,015.40M | 1,089.60M | 1,084.60M | 1,031.30M | 984.40M | 948.00M | 1,125.70M | 1,198.80M | 1,250.70M | 1,227.10M | 1,394.60M | 1,432.90M | 1,807.00M | 1,825.10M | 1,797.10M | 1,832.90M | 1,819.40M | 2,431.90M | 2,473.50M | 2,467.00M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,087.00M | 3,127.70M | 3,650.00M | 3,550.70M | 3,384.80M | 3,336.90M | 3,611.80M | 3,763.90M | 3,857.00M | 3,819.60M | 4,249.90M | 4,506.40M | 5,902.60M | 6,112.90M | 5,806.70M | 5,933.10M | 6,339.80M | 6,434.90M | 6,241.40M | 6,130.70M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.14M | 0.53M | -2.09M | -1.60M | 26.74M | 27.93M | 28.37M | 28.68M | 28.68M | 29.93M | 30.78M | 30.78M | 30.78M | 30.78M | 30.78M | 30.98M | 30.98M | 30.98M | 30.90M | 30.90M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.30M | -10.70M | 1,659.50M | -17.10M | -49.30M | -92.10M | 14.80M | 29.60M | 24.40M | -5.20M | 2,323.80M | 2,367.40M | -44.00M | 2,400.60M | -103.50M | | | 2,352.20M | 2,361.80M | |