|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 561.74M | 270.42M | 367.71M | 273.24M | 161.57M | 155.80M | 141.15M | 160.96M | 113.75M | 135.39M | 91.45M | 118.81M | 104.70M | 131.73M | 216.54M | 204.68M | 123.56M | 129.85M | 332.51M | 402.81M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.40M | 14.46M | 16.90M | 8.92M | 22.35M | 21.16M | 14.73M | -2.74M | 13.40M | -13.58M | 15.43M | -9.42M | 5.48M | -9.97M | -26.49M | 16.38M | 20.28M | 13.66M | 18.00M | 7.07M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 583.14M | 284.88M | 384.61M | 282.16M | 183.93M | 176.97M | 155.89M | 158.22M | 127.15M | 121.81M | 106.87M | 109.39M | 110.18M | 121.76M | 190.06M | 221.06M | 143.84M | 143.51M | 350.51M | 409.89M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 432.96M | 444.15M | 414.52M | 507.16M | 516.17M | 489.26M | 453.81M | 455.43M | 459.40M | 490.00M | 416.04M | 463.60M | 425.67M | 423.41M | 392.00M | 426.51M | 388.06M | 434.67M | 379.34M | 455.24M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 396.27M | 467.83M | 427.13M | 480.24M | 480.02M | 462.96M | 463.53M | 513.20M | 503.32M | 485.38M | 470.98M | 398.96M | 397.37M | 407.21M | 388.92M | 336.05M | 355.01M | 370.00M | 332.51M | 353.88M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 829.23M | 911.98M | 841.65M | 33.08M | 996.19M | 952.22M | 917.34M | 968.63M | 962.73M | 975.38M | 887.03M | 862.56M | 823.04M | 830.62M | 780.92M | 762.57M | 743.08M | 804.68M | 711.85M | 809.13M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 454.68M | 427.07M | 433.88M | 410.37M | 431.70M | 434.21M | 441.14M | 431.54M | 485.01M | 489.18M | 441.46M | 425.68M | 464.13M | 464.61M | 416.48M | 414.67M | 444.86M | 426.46M | 378.55M | 331.64M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.36M | 47.11M | 45.46M | 44.76M | 55.92M | 62.11M | 54.81M | 47.41M | 56.80M | 56.54M | 51.12M | 50.46M | 64.85M | 63.04M | 66.07M | 54.50M | 64.02M | 54.50M | 58.16M | 56.29M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,514.69M | 1,713.22M | 1,742.25M | 1,696.27M | 1,701.31M | 1,663.84M | 1,605.13M | 1,653.22M | 1,646.36M | 1,701.39M | 1,770.60M | 1,489.05M | 1,502.42M | 1,549.38M | 1,544.87M | 1,493.91M | 1,440.83M | 1,482.84M | 1,549.70M | 1,651.80M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,608.18M | 1,677.71M | 1,691.47M | 1,681.03M | 1,702.65M | 1,760.37M | 1,733.31M | 1,765.73M | 1,782.44M | 1,823.80M | 1,800.42M | 1,866.86M | 1,886.05M | 1,922.80M | 2,070.67M | 2,083.43M | 2,138.15M | 2,217.33M | 2,139.50M | 2,182.51M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 344.37M | 353.51M | 360.81M | 358.42M | 363.86M | 390.12M | 379.55M | 392.56M | 398.51M | 413.77M | 408.70M | 436.96M | 443.73M | 456.11M | 375.32M | 389.65M | 407.33M | 418.69M | 405.01M | 417.62M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,945.50M | | | | 1,970.03M | | | | 1,462.93M | | | | 1,700.27M | | | | 1,749.95M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,681.72M | 2,725.70M | 2,720.27M | 2,997.09M | 3,037.36M | 3,111.30M | 2,976.35M | 2,996.36M | 2,967.54M | 3,018.56M | 2,813.49M | 2,428.12M | 2,408.45M | 2,403.68M | 2,768.98M | 2,697.76M | 2,691.99M | 2,740.65M | 2,658.67M | 2,692.37M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,681.72M | 2,725.70M | 2,720.27M | 4,942.59M | 3,037.36M | 3,111.30M | 2,976.35M | 4,966.40M | 2,967.54M | 3,018.56M | 119.07M | 3,891.05M | 2,408.45M | 2,403.68M | 2,768.98M | 4,398.03M | 2,691.99M | 2,740.65M | 2,658.67M | 4,442.32M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.48M | 94.93M | 96.55M | 92.68M | 87.22M | 85.65M | 87.74M | 92.54M | 113.01M | 118.68M | 110.84M | 173.14M | 175.33M | 187.88M | 161.28M | 133.67M | 128.32M | 115.75M | 92.36M | 107.63M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 404.97M | 415.79M | 416.58M | 433.97M | 438.52M | 445.40M | 465.30M | 459.06M | 433.94M | 424.66M | 415.67M | 446.97M | 439.05M | 428.32M | 443.68M | 458.43M | 472.87M | 498.04M | 498.52M | 502.13M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,417.78M | 5,557.69M | 5,568.51M | 5,865.96M | 5,950.71M | 6,081.29M | 5,962.58M | 6,066.62M | 6,036.47M | 6,179.59M | 5,921.16M | 5,808.97M | 5,850.59M | 5,874.10M | 6,389.17M | 6,321.17M | 6,410.47M | 6,574.52M | 6,356.61M | 6,477.24M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,932.47M | 7,270.91M | 7,310.75M | 7,562.23M | 7,652.03M | 7,745.13M | 7,567.71M | 7,719.84M | 7,682.82M | 7,880.98M | 7,691.76M | 7,298.02M | 7,353.01M | 7,423.49M | 7,934.04M | 7,815.08M | 7,851.29M | 8,057.36M | 7,906.31M | 8,129.04M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 623.41M | 632.43M | 706.78M | 769.82M | 701.98M | 682.79M | 675.78M | 766.84M | 694.50M | 744.07M | 734.17M | 768.31M | 690.64M | 700.29M | 767.18M | 829.89M | 697.10M | 762.97M | 731.86M | 681.88M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 623.41M | 632.43M | 706.78M | 769.82M | 701.98M | 682.79M | 675.78M | 766.84M | 694.50M | 744.07M | 734.17M | 768.31M | 690.64M | 700.29M | 767.18M | 829.89M | 697.10M | 762.97M | 731.86M | 681.88M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.06M | 6.91M | 20.23M | 21.00M | 26.51M | 66.17M | 48.62M | 30.99M | 21.14M | 17.75M | 18.00M | 21.37M | 28.81M | 11.66M | 27.63M | 29.41M | 15.52M | 17.66M | 8.25M | 17.87M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 118.29M | 118.61M | 115.59M | 99.47M | 94.98M | 93.77M | 92.53M | 88.32M | 84.35M | 82.65M | 58.03M | 55.21M | 49.43M | 48.23M | 48.18M | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 186.79M | 163.41M | 155.41M | 190.90M | 179.46M | 186.47M | 162.74M | 158.74M | 154.85M | 316.80M | 435.43M | 229.24M | 228.19M | 357.00M | 243.60M | 278.07M | 180.57M | 211.74M | 174.18M | 183.76M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.64M | 12.87M | 13.25M | 17.92M | 21.80M | 24.54M | 28.14M | 15.61M | 34.47M | 16.34M | 15.57M | 23.08M | 19.38M | 21.63M | 15.96M | 12.82M | 14.15M | 15.70M | 15.85M | 14.58M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 463.39M | 504.13M | 554.30M | 622.34M | 653.98M | 635.71M | 716.00M | 669.94M | 675.74M | 695.21M | 666.15M | 676.58M | 692.32M | 716.93M | 724.65M | 698.03M | 736.80M | 751.20M | 745.98M | 792.57M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,934.89M | 1,353.12M | 1,476.95M | 1,650.95M | 1,608.68M | 1,619.52M | 1,650.51M | 1,661.88M | 1,595.58M | 1,808.36M | 1,960.84M | 1,750.20M | 1,689.52M | 1,842.16M | 1,805.37M | 1,872.27M | 1,664.63M | 1,776.77M | 1,694.69M | 1,721.87M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,732.89M | 2,078.33M | 2,045.30M | 2,214.00M | 2,355.45M | 2,418.78M | 2,242.30M | 2,245.35M | 2,316.14M | 2,194.01M | 1,922.35M | 2,052.24M | 2,164.76M | 2,021.47M | 2,373.11M | 2,140.51M | 2,278.52M | 2,233.53M | 2,153.48M | 2,174.64M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 183.29M | 157.37M | 171.92M | 10.82M | 64.08M | 64.33M | 66.01M | 67.98M | 70.05M | 67.06M | 73.60M | 6.16M | 71.51M | 85.33M | 93.35M | 93.46M | 81.48M | 77.68M | 76.01M | 77.37M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.19M | 58.95M | 60.29M | 60.71M | 58.59M | 60.73M | 59.97M | 60.06M | 61.34M | 61.91M | 58.40M | 57.66M | 59.00M | 60.11M | 61.13M | 58.89M | 60.12M | 59.08M | 59.02M | 60.74M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.49M | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.15M | 74.44M | 62.12M | 73.97M | 75.38M | 73.22M | 78.16M | 95.64M | 57.84M | 57.88M | 55.09M | 27.16M | 28.51M | 28.44M | 30.28M | 28.36M | 28.07M | 30.30M | 26.46M | 27.93M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 193.54M | 271.45M | 232.69M | 193.90M | 177.89M | 143.76M | 136.00M | 146.61M | 132.21M | 131.66M | 133.47M | 189.61M | 114.57M | 114.80M | 152.62M | 187.05M | 183.46M | 169.89M | 176.76M | 179.38M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,096.27M | 3,807.05M | 3,893.22M | 4,142.06M | 4,215.91M | 4,290.94M | 4,149.85M | 4,178.84M | 4,139.83M | 4,231.59M | 4,085.19M | 3,915.39M | 4,015.06M | 4,036.19M | 4,374.77M | 4,160.17M | 4,065.70M | 4,138.04M | 3,964.84M | 4,020.62M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,289.81M | 4,078.50M | 4,125.90M | 4,335.96M | 4,393.80M | 4,434.71M | 4,285.84M | 4,325.45M | 4,272.04M | 4,363.25M | 4,218.66M | 4,105.00M | 4,129.63M | 4,150.99M | 4,527.39M | 4,347.23M | 4,249.15M | 4,307.93M | 4,141.60M | 4,200.01M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,919.68M | 2,241.74M | 2,200.71M | 2,404.90M | 2,534.91M | 2,605.25M | 2,405.04M | 2,404.09M | 2,470.99M | 2,510.80M | 2,357.79M | 2,281.48M | 2,392.95M | 2,378.47M | 2,616.71M | 2,418.58M | 2,459.09M | 2,445.27M | 2,327.66M | 2,358.40M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,642.66M | 3,192.41M | 3,184.85M | 3,226.27M | 3,258.23M | 3,310.43M | 3,281.86M | 3,394.39M | 3,410.78M | 3,517.73M | 3,473.10M | 3,193.02M | 3,223.38M | 3,272.50M | 3,406.65M | 3,467.86M | 3,602.14M | 3,749.44M | 3,764.70M | 3,929.03M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,932.47M | 7,270.91M | 7,310.75M | 7,562.23M | 7,652.03M | 7,745.13M | 7,567.71M | 7,719.84M | 7,682.82M | 7,880.98M | 7,691.76M | 7,298.02M | 7,353.01M | 7,423.49M | 7,934.04M | 7,815.08M | 7,851.29M | 8,057.36M | 7,906.31M | 8,129.04M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,295.79M | 1,295.44M | 1,302.34M | 1,403.37M | 1,431.34M | 1,424.77M | 1,431.19M | 1,519.93M | 1,566.63M | 1,631.57M | 1,629.57M | 1,308.05M | 1,319.12M | 1,325.65M | 1,412.23M | 1,472.45M | 1,580.26M | 1,658.04M | 1,717.71M | 1,807.41M |