|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 465.41M | 222.97M | 212.54M | 241.21M | 241.87M | 200.32M | 193.70M | 233.91M | 201.59M | 200.44M | 157.17M | 276.77M | 327.04M | 179.21M | 210.17M | 194.61M | 229.36M | 182.82M | 207.10M | 213.77M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 465.41M | 222.97M | 212.54M | 241.21M | 241.87M | 200.32M | 193.70M | 233.91M | 201.59M | 200.44M | 157.17M | 276.77M | 327.04M | 179.21M | 210.17M | 194.61M | 229.36M | 182.82M | 207.10M | 213.77M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 610.57M | 651.57M | 660.45M | 650.06M | 697.84M | 755.53M | 770.78M | 752.39M | 788.31M | 818.69M | 799.31M | 806.10M | 786.98M | 787.17M | 754.21M | 720.91M | 756.63M | 780.41M | 748.29M | 719.32M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.50M | 8.95M | 7.74M | 7.72M | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 610.57M | 651.57M | 660.45M | 657.56M | 706.80M | 763.27M | 778.50M | 752.39M | 788.31M | 818.69M | 799.31M | 806.10M | 786.98M | 787.17M | 754.21M | 720.91M | 756.63M | 780.41M | 748.29M | 719.32M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.73M | 32.07M | 31.35M | 33.12M | 34.76M | 37.24M | 35.60M | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 154.04M | 171.03M | 176.00M | 160.61M | 177.26M | 190.81M | 199.98M | 204.00M | 217.30M | 227.68M | 228.52M | 228.00M | 221.79M | 218.89M | 220.32M | 211.51M | 215.95M | 215.23M | 210.88M | 200.59M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 134.24M | 133.96M | 122.00M | 125.76M | 150.76M | 175.91M | 184.57M | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 193.58M | 194.34M | 181.69M | 199.15M | 221.18M | 256.76M | 261.52M | 255.81M | 262.58M | 285.28M | 292.97M | 380.26M | 361.28M | 349.11M | 336.20M | 278.54M | 290.16M | 279.55M | 302.55M | 299.10M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.73M | 84.61M | 246.83M | 97.31M | 81.70M | 80.94M | 92.27M | 107.58M | 91.71M | 105.02M | 101.56M | 83.38M | 99.05M | 110.84M | 92.63M | 103.21M | 129.99M | 129.92M | 121.53M | 129.21M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,423.21M | 1,267.91M | 1,379.04M | 1,274.10M | 1,333.09M | 1,393.09M | 1,415.35M | 1,439.03M | 1,448.36M | 1,504.78M | 1,444.33M | 1,608.66M | 1,668.19M | 1,499.27M | 1,494.72M | 1,403.07M | 1,506.36M | 1,469.86M | 1,532.10M | 1,447.05M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,117.00M | 1,189.12M | 1,175.91M | 1,291.07M | 1,321.62M | 1,383.42M | 1,380.57M | 1,465.65M | 1,494.08M | 1,529.64M | 1,525.48M | 1,639.74M | 1,618.71M | 1,613.89M | 1,639.98M | 1,604.01M | 1,587.07M | 1,606.73M | 1,591.62M | 1,655.22M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 149.64M | 60.58M | 151.20M | 158.58M | 182.59M | 175.37M | 180.21M | 114.10M | 122.65M | 119.83M | 113.08M | 110.04M | 218.35M | 214.03M | 216.07M | 194.63M | 206.97M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,890.63M | 2,540.07M | 2,736.32M | 2,711.88M | 2,695.99M | 2,860.26M | 2,776.01M | 2,849.90M | 2,901.63M | 2,916.59M | 2,884.60M | 3,095.05M | 3,070.24M | 3,079.69M | 3,124.59M | 2,846.61M | 2,873.40M | 2,936.26M | 2,922.28M | 2,764.25M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 795.57M | 1,056.78M | 1,099.88M | 1,061.19M | 1,019.54M | 1,032.37M | 968.02M | 955.27M | 958.12M | 929.89M | 886.29M | 864.05M | 827.64M | 800.13M | 778.46M | 723.40M | 655.71M | 602.45M | 571.09M | 340.00M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,686.20M | 3,596.84M | 3,836.20M | 3,773.07M | 3,715.53M | 3,892.63M | 3,744.03M | 3,805.18M | 3,859.75M | 3,846.48M | 3,770.89M | 3,959.10M | 3,897.88M | 3,879.82M | 3,903.05M | 3,570.01M | 3,529.11M | 3,538.72M | 3,493.38M | 3,104.25M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.46M | 31.86M | 41.12M | 40.23M | 43.40M | 42.47M | 39.72M | 41.26M | 41.02M | 38.54M | 34.26M | 40.28M | 36.92M | 36.11M | 37.96M | 42.18M | 48.79M | 46.94M | 36.91M | 67.33M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 349.43M | 357.79M | 341.44M | 151.54M | 356.65M | 435.63M | 429.69M | 148.28M | 153.99M | 155.47M | 154.88M | 309.38M | 303.15M | 301.18M | 307.00M | 278.23M | 294.10M | 296.46M | 290.89M | 293.19M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,385.75M | 5,452.44M | 5,679.40M | 5,750.20M | 5,741.96M | 6,136.27M | 5,967.42M | 6,163.74M | 6,251.08M | 6,267.60M | 6,162.68M | 6,586.34M | 6,484.60M | 6,449.01M | 6,509.12M | 6,125.27M | 6,076.01M | 6,090.68M | 5,981.71M | 5,688.37M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,808.96M | 6,720.35M | 7,058.44M | 7,024.29M | 7,075.05M | 7,529.36M | 7,382.77M | 7,602.77M | 7,699.44M | 7,772.38M | 7,607.01M | 8,195.00M | 8,152.78M | 7,948.28M | 8,003.84M | 7,528.35M | 7,582.37M | 7,560.55M | 7,513.81M | 7,135.42M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 127.13M | 110.93M | 127.91M | 198.13M | 225.98M | 211.38M | 181.63M | 205.91M | 120.00M | 140.20M | 136.34M | 168.94M | 129.68M | 133.10M | 135.96M | 140.34M | 149.33M | 145.80M | 169.62M | 148.80M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 127.13M | 110.93M | 127.91M | 198.13M | 225.98M | 211.38M | 181.63M | 205.91M | 120.00M | 140.20M | 136.34M | 168.94M | 129.68M | 133.10M | 135.96M | 140.34M | 149.33M | 145.80M | 169.62M | 148.80M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 198.19M | 228.97M | 223.04M | 228.80M | 227.20M | 202.96M | 200.37M | 197.08M | 176.05M | 220.70M | 198.06M | 213.29M | 190.89M | 192.16M | 208.12M | 179.42M | 242.47M | 227.51M | 269.70M | 270.08M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.35M | 132.30M | 164.00M | 140.44M | 144.53M | 190.11M | 181.89M | 204.57M | 201.74M | 198.52M | 184.75M | 203.21M | 188.25M | 198.42M | 205.09M | 194.01M | 211.47M | 207.22M | 215.95M | 222.16M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.93M | 3.02M | 2.27M | 2.79M | 2.64M | 2.36M | 2.08M | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 213.03M | 231.33M | 221.73M | 219.70M | 228.26M | 242.08M | 251.47M | 290.00M | 262.23M | 257.40M | 250.49M | 273.00M | 256.38M | 247.18M | 251.97M | 248.32M | 250.46M | 268.34M | 237.73M | 210.42M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 803.38M | 929.61M | 983.75M | 1,033.18M | 993.84M | 1,048.13M | 1,014.19M | 1,091.59M | 981.39M | 1,007.62M | 993.82M | 1,055.08M | 954.81M | 947.52M | 1,012.22M | 994.10M | 1,051.06M | 1,080.44M | 1,121.89M | 1,120.32M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,202.33M | 2,727.24M | 2,892.68M | 2,663.56M | 2,676.16M | 2,997.22M | 2,937.06M | 2,707.53M | 2,743.77M | 2,678.47M | 2,514.22M | 2,647.15M | 2,660.46M | 2,409.38M | 2,326.65M | 2,240.20M | 2,510.75M | 2,332.37M | 2,185.45M | 2,136.36M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.04M | 4.84M | 5.50M | 53.01M | 55.82M | 40.18M | 39.21M | 42.43M | 42.94M | 42.45M | 39.95M | 56.72M | 57.77M | 46.08M | 40.59M | 41.13M | 41.66M | 39.96M | 40.49M | 5.30M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 207.01M | 262.56M | 259.12M | 420.58M | 230.95M | 230.05M | 196.01M | 215.58M | 212.28M | 207.40M | 185.31M | 191.35M | 180.09M | 165.18M | 167.75M | 106.96M | 107.27M | 109.27M | 123.01M | 95.20M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 173.01M | 271.23M | 244.01M | 286.24M | 264.36M | 365.77M | 368.85M | 436.27M | 418.20M | 401.63M | 390.44M | 474.14M | 418.05M | 428.59M | 432.84M | 483.79M | 475.11M | 453.66M | 443.19M | 434.05M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 207.01M | 207.38M | 214.26M | 242.86M | 239.01M | 195.07M | 194.71M | 174.82M | 186.97M | 177.25M | 172.52M | 223.19M | 235.44M | 224.52M | 236.67M | 195.21M | 196.40M | 185.21M | 189.46M | 138.30M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,385.74M | 4,158.90M | 4,379.56M | 4,189.44M | 4,165.31M | 4,641.18M | 4,516.11M | 4,404.44M | 4,355.65M | 4,295.13M | 4,083.78M | 4,312.81M | 4,213.42M | 3,950.67M | 3,939.46M | 3,825.05M | 4,144.19M | 3,975.75M | 3,873.53M | 3,785.93M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,592.74M | 4,366.27M | 4,593.82M | 4,432.30M | 4,404.32M | 4,836.26M | 4,710.82M | 4,579.27M | 4,542.62M | 4,472.38M | 4,256.30M | 4,536.00M | 4,448.86M | 4,175.19M | 4,176.12M | 4,020.27M | 4,340.58M | 4,160.96M | 4,062.99M | 3,924.23M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,205.27M | 2,730.26M | 2,894.95M | 2,666.36M | 2,678.81M | 2,999.59M | 2,939.14M | 2,707.53M | 2,743.77M | 2,678.47M | 2,514.22M | 2,647.15M | 2,660.46M | 2,409.38M | 2,326.65M | 2,240.20M | 2,510.75M | 2,332.37M | 2,185.45M | 2,136.36M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,188.18M | 2,323.28M | 2,426.57M | 2,538.98M | 2,614.91M | 2,652.93M | 2,632.74M | 2,981.08M | 3,113.88M | 3,257.55M | 3,310.76M | 3,602.28M | 3,646.15M | 3,727.02M | 3,787.13M | 3,466.95M | 3,200.12M | 3,359.63M | 3,405.45M | 3,164.63M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,188.18M | 2,323.28M | 2,432.07M | 2,538.98M | 2,614.91M | 2,652.93M | 2,632.74M | 2,981.08M | 3,113.88M | 3,257.55M | 3,310.76M | 3,602.28M | 3,646.15M | 3,727.02M | 3,787.13M | 3,461.50M | 3,200.12M | 3,359.63M | 3,405.45M | 3,169.93M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,808.96M | 6,720.35M | 7,058.44M | 7,024.29M | 7,075.05M | 7,529.36M | 7,382.77M | 7,602.77M | 7,699.44M | 7,772.38M | 7,607.01M | 8,195.00M | 8,152.78M | 7,948.28M | 8,003.84M | 7,528.35M | 7,582.37M | 7,560.55M | 7,513.81M | 7,135.42M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.15M | 0.15M | | 0.11M | 0.13M | 0.13M | | 0.08M | 0.10M | 0.10M | | 0.04M | 0.08M | 0.50M | 0.49M | 2.09M | 0.05M | 2.14M | 2.10M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 686.94M | 775.39M | -132.78M | 980.75M | 1,073.77M | -258.56M | 1,279.57M | 1,432.90M | -239.12M | 1,633.05M | -268.07M | 1,887.22M | -249.92M | -269.71M | -192.87M | -317.35M | 1,837.57M | 1,889.89M | 1,944.32M | 1,388.62M |