|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | 1,073.20M | 1,188.50M | 770.70M | 611.90M | 476.70M | 380.80M | 644.50M | 459.60M | 502.30M | 588.20M | 767.70M | 553.50M | 567.30M | 775.40M | 793.30M | 623.20M | 618.20M | 634.40M | 784.20M | 600.60M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | 1,073.20M | 1,188.50M | 770.70M | 611.90M | 476.70M | 380.80M | 644.50M | 459.60M | 502.30M | 588.20M | 767.70M | 553.50M | 567.30M | 775.40M | 793.30M | 623.20M | 618.20M | 634.40M | 784.20M | 600.60M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | 1,186.60M | 1,284.80M | 1,446.00M | 1,372.70M | 1,540.40M | 1,323.40M | 236.50M | 1,326.50M | 1,336.10M | 1,359.60M | 307.20M | 1,265.90M | 1,283.70M | 1,278.10M | 338.50M | 1,307.20M | 1,394.70M | 1,434.20M | 1,515.50M | 1,447.10M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | 57.20M | 294.60M | 389.10M | 380.90M | 431.40M | 424.50M | 50.80M | 360.00M | 374.60M | 419.20M | 49.90M | 317.00M | 296.70M | 302.00M | 368.20M | 303.80M | 377.90M | 366.90M | 361.70M | 324.80M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | 1,243.80M | 1,579.40M | 1,835.10M | 1,753.60M | 1,971.80M | 1,747.90M | 287.30M | 1,686.50M | 1,710.70M | 1,778.80M | 357.10M | 1,582.90M | 1,580.40M | 1,580.10M | 706.70M | 1,611.00M | 1,772.60M | 1,801.10M | 1,877.20M | 1,771.90M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | 337.40M | | | | 397.30M | | | | 352.70M | | | | 325.70M | | | | 320.90M | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | 270.80M | 268.60M | 264.70M | 295.70M | 277.50M | 275.30M | 246.30M | 298.20M | 266.80M | 213.20M | 189.40M | 237.00M | 229.10M | 227.90M | 181.20M | 249.60M | 229.90M | 208.40M | 189.70M | 292.50M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | 2,845.60M | 3,076.20M | 2,830.30M | 2,672.90M | 2,761.40M | 2,403.30M | 2,766.80M | 2,506.30M | 2,624.60M | 2,618.20M | 2,803.20M | 2,459.80M | 2,592.00M | 2,648.90M | 2,690.40M | 2,604.80M | 2,637.10M | 2,671.80M | 2,843.10M | 2,747.90M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | 207.80M | 194.00M | 194.60M | 192.40M | 180.60M | 156.10M | 172.60M | 169.70M | 166.00M | 160.30M | 163.80M | 155.10M | 148.20M | 141.60M | 136.00M | 126.00M | 123.80M | 121.50M | 132.90M | 134.20M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | 122.30M | 125.10M | 641.30M | 654.40M | 657.20M | 659.40M | 677.30M | 685.70M | | 693.50M | 708.00M | 713.60M | 710.50M | 723.50M | 723.60M | 735.40M | 731.90M | 720.20M | 536.90M | 529.20M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | 2,091.70M | 2,076.00M | 2,081.90M | 2,084.30M | 2,050.40M | 2,020.50M | 2,065.50M | 2,066.80M | 2,073.30M | 2,052.40M | 2,080.90M | 2,064.30M | 2,024.00M | 2,049.40M | 1,998.30M | 2,020.80M | 2,059.70M | 2,055.30M | 2,058.30M | 2,059.20M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | 956.40M | 937.40M | 922.20M | 908.10M | 899.00M | 885.40M | 874.50M | 857.80M | 841.00M | 822.80M | 805.90M | 791.30M | 711.90M | 703.20M | 690.10M | 682.40M | 674.50M | 664.30M | 654.70M | 645.10M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | 3,048.10M | 3,013.40M | 3,004.10M | 2,992.40M | 2,949.40M | 2,905.90M | 2,940.00M | 2,924.60M | 2,914.30M | 2,875.20M | 2,886.80M | 2,855.60M | 2,735.90M | 2,752.60M | 2,688.40M | 2,703.20M | 2,734.20M | 2,719.60M | 2,713.00M | 2,704.30M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | 61.00M | 60.30M | 65.50M | 65.00M | 62.70M | 77.60M | 58.60M | 58.10M | 57.10M | 74.70M | 67.40M | 99.80M | 109.30M | 124.20M | 93.10M | 65.10M | 135.90M | 164.50M | 149.00M | 217.30M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | 565.60M | 572.60M | 741.10M | 780.30M | 744.60M | 1,074.00M | 976.00M | 921.80M | 850.40M | 832.90M | 805.80M | 886.90M | 739.30M | 839.50M | 927.60M | 893.70M | 916.20M | 1,006.90M | 1,024.50M | 941.90M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | 4,410.40M | 4,400.10M | 5,060.10M | 5,083.20M | 4,972.40M | 5,218.30M | 5,182.50M | 5,115.40M | 5,015.50M | 4,964.20M | 4,970.80M | 5,031.30M | 4,751.00M | 4,885.10M | 4,858.80M | 4,802.70M | 4,918.30M | 5,019.60M | 4,833.50M | 4,900.20M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | 7,256.00M | 7,476.30M | 7,890.40M | 7,756.10M | 7,733.80M | 7,621.60M | 7,949.30M | 7,621.70M | 7,640.10M | 7,582.40M | 7,774.00M | 7,491.10M | 7,343.00M | 7,534.00M | 7,549.20M | 7,407.50M | 7,555.40M | 7,691.40M | 7,676.60M | 7,648.10M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | 996.60M | 1,042.60M | 1,106.20M | 1,083.50M | 1,091.00M | 1,077.70M | 1,199.00M | 1,132.30M | 1,125.20M | 1,113.50M | 1,157.70M | 1,093.60M | 1,032.40M | 1,068.60M | 1,110.50M | 1,095.10M | 1,147.20M | 1,194.70M | 1,225.00M | 1,159.30M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | 996.60M | 1,042.60M | 1,106.20M | 1,083.50M | 1,091.00M | 1,077.70M | 1,199.00M | 1,132.30M | 1,125.20M | 1,113.50M | 1,157.70M | 1,093.60M | 1,032.40M | 1,068.60M | 1,110.50M | 1,095.10M | 1,147.20M | 1,194.70M | 1,225.00M | 1,159.30M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | 729.70M | 810.90M | 976.30M | 840.10M | 886.00M | 854.70M | 916.50M | 759.40M | 694.70M | 751.40M | 851.40M | 708.10M | 671.90M | 799.90M | 900.40M | 759.30M | 744.60M | 898.50M | 1,021.50M | 871.40M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | 195.80M | 192.40M | 204.50M | 215.50M | 234.90M | 217.40M | 192.00M | 187.80M | 211.30M | 226.30M | 217.60M | 232.80M | 238.70M | 245.40M | 196.00M | 208.90M | 195.00M | 208.70M | 191.40M | 179.20M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | 39.00M | 41.30M | 42.40M | 43.30M | 44.50M | 46.30M | 49.80M | 33.70M | 36.70M | 118.90M | 149.70M | 125.00M | 141.70M | 96.40M | 103.20M | 108.50M | 174.80M | 129.20M | 124.90M | 129.80M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | 10.30M | 45.10M | 105.10M | 136.90M | 55.40M | 26.90M | 33.10M | 6.90M | 55.40M | 7.00M | 20.80M | 19.90M | 27.60M | 30.70M | 19.80M | 31.40M | 63.90M | 75.00M | 29.00M | 86.50M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | 1,971.40M | 2,132.30M | 2,434.50M | 2,319.30M | 2,311.80M | 2,223.00M | 2,390.40M | 2,120.10M | 2,123.30M | 2,217.10M | 2,397.20M | 2,179.40M | 2,135.30M | 2,241.00M | 2,329.90M | 2,203.20M | 2,325.50M | 2,506.10M | 2,591.80M | 2,426.20M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | 3,225.90M | 3,223.00M | 3,220.50M | 3,215.90M | 3,212.20M | 3,211.60M | 3,211.70M | 3,228.00M | 3,226.40M | 3,125.20M | 3,096.90M | 3,065.90M | 3,001.70M | 2,997.00M | 2,939.60M | 2,910.50M | 2,820.40M | 2,720.10M | 2,624.90M | 2,621.00M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | 0.90M | 0.80M | 0.80M | 0.80M | 0.80M | 0.70M | 0.80M | 0.50M | 0.60M | 0.50M | 0.60M | 0.60M | 0.60M | 0.60M | 0.50M | 0.50M | 0.60M | 0.50M | 0.50M | 0.40M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.00M | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | 114.90M | 89.90M | 48.70M | 36.30M | 5.20M | 15.30M | 57.20M | 60.10M | 56.30M | 96.50M | 336.30M | 58.90M | 29.60M | 43.20M | 353.10M | 16.50M | 18.10M | 19.30M | 13.80M | 38.40M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | 383.30M | 411.60M | 394.60M | 377.80M | 359.80M | 331.20M | 334.60M | 332.80M | 324.30M | 305.60M | 319.60M | 296.90M | 283.80M | 279.80M | 270.30M | 254.80M | 246.60M | 260.60M | 246.60M | 369.20M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | 393.00M | 382.90M | 343.50M | 268.30M | 258.40M | 262.40M | 293.30M | 301.20M | 287.80M | 266.50M | 268.60M | 264.60M | 253.10M | 270.00M | 241.40M | 245.60M | 240.70M | 227.30M | 243.70M | 240.60M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | 5,695.50M | 5,856.80M | 6,098.30M | 5,949.30M | 5,889.00M | 5,781.10M | 5,993.90M | 5,741.00M | 5,730.30M | 5,744.40M | 5,827.40M | 5,601.10M | 5,450.40M | 5,561.00M | 5,552.40M | 5,385.00M | 5,410.60M | 5,506.10M | 5,477.10M | 5,454.80M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | 6,088.50M | 6,239.70M | 6,441.80M | 6,217.60M | 6,147.40M | 6,043.50M | 6,287.20M | 6,042.20M | 6,018.10M | 6,010.90M | 6,096.00M | 5,865.70M | 5,703.50M | 5,831.00M | 5,793.80M | 5,630.60M | 5,651.30M | 5,733.40M | 5,720.80M | 5,695.40M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | 3,264.90M | 3,264.30M | 3,262.90M | 3,259.20M | 3,256.70M | 3,257.90M | 3,261.50M | 3,261.70M | 3,263.10M | 3,244.10M | 3,246.60M | 3,190.90M | 3,143.40M | 3,093.40M | 3,042.80M | 3,019.00M | 2,995.20M | 2,849.30M | 2,749.80M | 2,750.80M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | 1,167.50M | 1,236.60M | 1,448.60M | 1,538.50M | 1,586.40M | 1,578.10M | 1,662.10M | 1,579.50M | 1,622.00M | 1,571.50M | 1,678.00M | 1,625.40M | 1,639.50M | 1,703.00M | 1,755.40M | 1,776.90M | 1,904.10M | 1,958.00M | 1,955.80M | 1,952.70M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | 1,167.50M | 1,236.60M | 1,448.60M | 1,538.50M | 1,586.40M | 1,578.10M | 1,662.10M | 1,579.50M | 1,622.00M | 1,571.50M | 1,678.00M | 1,625.40M | 1,639.50M | 1,703.00M | 1,755.40M | 1,776.90M | 1,904.10M | 1,958.00M | 1,955.30M | 1,952.70M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | 7,256.00M | 7,476.30M | 7,890.40M | 7,756.10M | 7,733.80M | 7,621.60M | 7,949.30M | 7,621.70M | 7,640.10M | 7,582.40M | 7,774.00M | 7,491.10M | 7,343.00M | 7,534.00M | 7,549.20M | 7,407.50M | 7,555.40M | 7,691.40M | 7,676.60M | 7,648.10M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | 2.50M | 2.50M | 4.90M | | | | 4.00M | | | | 1.60M | | | | 3.10M | | | | 5.50M | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | -217.30M | -1424.00M | -1278.20M | -132.20M | -193.50M | -235.10M | -191.00M | -201.60M | -178.00M | -1187.00M | -1117.20M | -1146.00M | -1132.50M | -192.40M | -985.90M | -254.90M | -199.10M | -875.30M | -208.60M | -910.30M |