|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 713.30M | 295.60M | 324.40M | 291.70M | 353.20M | 625.40M | 364.80M | 423.90M | 379.30M | 108.00M | 576.70M | 552.60M | 1,736.30M | 1,530.60M | 753.50M | 220.20M | 68.40M | 1,105.00M | 1,112.10M | 771.30M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 713.30M | 295.60M | 324.40M | 291.70M | 353.20M | 625.40M | 364.80M | 423.90M | 379.30M | 108.00M | 576.70M | 552.60M | 1,736.30M | 1,530.60M | 753.50M | 220.20M | 68.40M | 1,105.00M | 1,112.10M | 771.30M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 722.40M | 877.50M | 814.60M | 1,002.60M | 1,179.00M | 1,090.90M | 615.30M | 730.30M | 959.50M | 768.10M | 615.30M | 700.80M | 903.60M | 799.20M | 579.70M | 699.40M | 881.70M | 774.30M | 593.80M | 692.10M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.50M | 73.50M | 72.10M | 73.60M | 78.50M | 84.00M | 89.70M | 87.30M | 80.90M | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 793.90M | 951.00M | 886.70M | 1,076.20M | 1,257.50M | 1,174.90M | 705.00M | 817.60M | 1,040.40M | 768.10M | 615.30M | 700.80M | 903.60M | 799.20M | 579.70M | 699.40M | 881.70M | 774.30M | 593.80M | 692.10M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 462.60M | 548.90M | 605.10M | 728.90M | 780.90M | 804.10M | 518.00M | 781.50M | 599.20M | 394.80M | 361.70M | 399.80M | 426.30M | 462.40M | 472.70M | 529.60M | 500.90M | 481.40M | 447.30M | 481.00M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.40M | 35.10M | 284.80M | 90.20M | 32.20M | 130.80M | 22.40M | 100.70M | 85.00M | 102.80M | 21.20M | 67.50M | 21.80M | 91.50M | 93.50M | 82.40M | 75.90M | 122.40M | 95.70M | 60.80M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,512.50M | 2,081.80M | 2,150.90M | 2,228.80M | 2,532.60M | 2,770.90M | 2,245.00M | 2,152.30M | 2,692.90M | 3,657.00M | 3,408.10M | 3,463.40M | 3,152.10M | 2,911.40M | 1,926.30M | 1,531.60M | 1,526.90M | 2,483.10M | 2,277.40M | 2,032.40M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 674.20M | 734.10M | 759.90M | 769.10M | 785.10M | 790.90M | 602.00M | 840.40M | 798.80M | 627.20M | 655.20M | 653.70M | 664.20M | 670.70M | 711.80M | 738.30M | 769.70M | 783.20M | 807.10M | 813.30M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,640.20M | 2,539.50M | 1,172.60M | 2,215.00M | 2,201.60M | 2,192.70M | 1,177.60M | 2,203.60M | 2,018.20M | 1,177.80M | 1,202.50M | 1,199.30M | 1,337.30M | 1,342.00M | 1,478.00M | 1,490.10M | 35.90M | 1,530.10M | 1,538.90M | 1,537.20M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 903.90M | 1,599.40M | 2,008.70M | 1,980.90M | 1,930.40M | 1,861.10M | 1,327.50M | 1,802.20M | 1,552.00M | 1,262.70M | 1,252.90M | 1,226.80M | 1,449.90M | 1,425.90M | 1,504.90M | 1,496.00M | 1,484.10M | 1,452.70M | 1,425.50M | 1,393.40M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,544.10M | 4,138.90M | 3,181.30M | 4,195.90M | 4,132.00M | 4,053.80M | 2,505.10M | 4,005.80M | 3,570.20M | 2,440.50M | 2,455.40M | 2,426.10M | 2,787.20M | 2,767.90M | 2,982.90M | 2,986.10M | 1,520.00M | 2,982.80M | 2,964.40M | 2,930.60M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 108.50M | 119.80M | 128.30M | 129.20M | 128.00M | 116.40M | 1,772.00M | 116.90M | 564.60M | | 101.30M | 1,723.60M | | 128.40M | 195.60M | 194.90M | 203.20M | 207.50M | 214.10M | 213.40M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,326.80M | 4,992.80M | 5,095.90M | 5,094.20M | 5,045.10M | 4,961.10M | 4,977.00M | 4,963.10M | 4,483.30M | 3,159.00M | 3,211.90M | 3,182.50M | 3,576.20M | 3,567.00M | 3,890.30M | 3,919.30M | 3,992.50M | 3,973.50M | 3,985.60M | 3,957.30M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,839.30M | 7,074.60M | 7,246.80M | 7,323.00M | 7,577.70M | 7,732.00M | 7,222.00M | 7,115.40M | 7,176.20M | 6,816.00M | 6,620.00M | 6,645.90M | 6,728.30M | 6,478.40M | 5,816.60M | 5,450.90M | 5,519.40M | 6,456.60M | 6,263.00M | 5,989.70M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 387.10M | 481.00M | 432.40M | 520.90M | 549.60M | 497.10M | 273.50M | 367.00M | 397.20M | 328.40M | 245.50M | 322.90M | 363.40M | 327.30M | 261.10M | 313.50M | 338.40M | 294.70M | 233.00M | 316.40M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 387.10M | 481.00M | 432.40M | 520.90M | 549.60M | 497.10M | 273.50M | 367.00M | 397.20M | 328.40M | 245.50M | 322.90M | 363.40M | 327.30M | 261.10M | 313.50M | 338.40M | 294.70M | 233.00M | 316.40M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 246.10M | 332.60M | 351.20M | 278.40M | 320.00M | 361.40M | 290.30M | 223.00M | 263.20M | 254.00M | 292.90M | 218.70M | 296.30M | 310.40M | 404.70M | 279.60M | 358.70M | 470.00M | 503.00M | 284.90M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 404.70M | | | | 503.00M | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | 2.40M | 352.00M | 352.10M | 352.20M | 651.40M | 301.70M | 302.00M | 302.00M | 2.30M | 402.70M | 402.80M | 402.90M | 403.00M | 3.20M | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 275.00M | 282.10M | 273.30M | 289.10M | 280.60M | 286.80M | 294.80M | 300.60M | 307.30M | 314.80M | 324.00M | 329.30M | 335.20M | 343.20M | 350.50M | 354.60M | 359.00M | 365.80M | 372.30M | 374.80M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 761.70M | 851.30M | 1,169.50M | 1,188.60M | 1,259.70M | 1,552.10M | 1,078.40M | 930.00M | 1,045.30M | 875.60M | 1,186.30M | 1,174.70M | 1,089.70M | 1,068.40M | 665.80M | 593.10M | 697.10M | 764.70M | 736.00M | 601.30M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,080.40M | 2,924.00M | 2,575.40M | 2,576.70M | 2,577.70M | 2,280.30M | 2,281.10M | 2,281.90M | 2,282.20M | 2,283.20M | 1,886.70M | 1,886.90M | 1,887.20M | 1,887.20M | 1,887.40M | 1,890.50M | 1,891.50M | 2,878.80M | 2,881.60M | 2,883.70M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 240.50M | 246.80M | 250.00M | 251.90M | 255.80M | 263.00M | 270.40M | 275.90M | 282.00M | 289.10M | 297.60M | 302.50M | 308.10M | 315.50M | 322.20M | 326.00M | 330.20M | 336.60M | 342.50M | 344.60M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.10M | | | 265.20M | 218.80M | 203.50M | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 228.20M | 230.60M | 232.30M | 232.40M | 245.60M | 245.40M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 338.80M | 507.70M | 7.30M | 627.20M | 609.40M | 594.90M | 473.60M | 569.30M | 534.70M | 444.30M | 420.40M | 422.50M | 439.00M | 444.40M | 249.70M | 244.20M | 247.70M | 252.30M | 261.90M | 261.50M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,659.70M | 3,678.50M | 3,447.80M | 3,455.80M | 3,442.90M | 3,138.20M | 3,119.20M | 3,127.10M | 3,098.90M | 3,016.60M | 2,604.70M | 2,611.90M | 2,634.30M | 2,647.10M | 2,687.50M | 3,040.20M | 3,151.10M | 4,212.50M | 4,205.70M | 4,075.00M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,421.40M | 4,529.80M | 4,617.30M | 4,644.40M | 4,702.60M | 4,690.30M | 4,197.60M | 4,057.10M | 4,144.20M | 3,892.20M | 3,791.00M | 3,786.60M | 3,724.00M | 3,715.50M | 3,353.30M | 3,284.40M | 3,398.80M | 4,464.80M | 4,467.60M | 4,336.50M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,081.60M | 2,926.40M | 2,927.40M | 2,928.80M | 2,929.90M | 2,931.70M | 2,582.80M | 2,583.90M | 2,584.20M | 2,285.50M | 2,289.40M | 2,289.70M | 2,290.10M | 2,290.20M | 1,890.60M | 1,890.50M | 1,891.50M | 2,878.80M | 2,881.60M | 2,883.70M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,417.90M | 2,544.80M | 2,629.50M | 2,678.60M | 2,875.10M | 3,041.70M | 3,024.40M | 3,058.30M | 3,032.00M | 2,923.80M | 2,829.00M | 2,859.30M | 3,004.30M | 2,762.90M | 2,463.30M | 2,166.50M | 2,120.60M | 1,991.80M | 1,795.40M | 1,653.20M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,417.90M | 2,544.80M | 2,629.50M | 2,678.60M | 2,875.10M | 3,041.70M | 3,024.40M | 3,058.30M | 3,032.00M | 2,923.80M | 2,829.00M | 2,859.30M | 3,004.30M | 2,762.90M | 2,463.30M | 2,166.50M | 2,120.60M | 1,991.80M | 1,795.40M | 1,653.20M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,839.30M | 7,074.60M | 7,246.80M | 7,323.00M | 7,577.70M | 7,732.00M | 7,222.00M | 7,115.40M | 7,176.20M | 6,816.00M | 6,620.00M | 6,645.90M | 6,728.30M | 6,478.40M | 5,816.60M | 5,450.90M | 5,519.40M | 6,456.60M | 6,263.00M | 5,989.70M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.50M | 26.30M | 26.40M | 26.80M | 26.90M | 26.80M | 27.50M | 27.60M | 28.40M | 29.60M | 30.90M | 31.00M | 32.20M | -1.10M | 34.20M | 35.30M | 36.00M | 36.70M | 37.60M | 38.10M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,024.20M | 4,137.90M | -105.20M | -101.40M | -142.20M | 4,891.70M | 5,027.10M | -142.60M | -143.50M | -159.00M | 5,634.00M | 5,784.80M | 6,456.90M | -102.30M | 6,773.10M | -101.80M | -72.20M | -78.90M | -70.00M | 7,414.50M |