|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 234.80M | 224.30M | 215.90M | 388.90M | 224.70M | 249.90M | 128.40M | 319.10M | 234.60M | 504.60M | 376.10M | 281.90M | 276.70M | 251.10M | 311.30M | 306.50M | 279.20M | 246.10M | 387.30M | 373.60M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.30M | 8.10M | 13.70M | 34.30M | 42.10M | 31.40M | 14.60M | 11.70M | 16.60M | 11.00M | 16.60M | 19.20M | 8.70M | 11.30M | 16.90M | 8.10M | 16.00M | 16.50M | 29.10M | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 256.10M | 232.40M | 229.60M | 423.20M | 266.80M | 281.30M | 143.00M | 330.80M | 251.20M | 515.60M | 392.70M | 301.10M | 285.40M | 262.40M | 328.20M | 314.60M | 295.20M | 262.60M | 416.40M | 373.60M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 629.10M | 638.60M | 671.40M | 595.20M | 549.80M | 563.10M | 537.60M | 612.20M | 627.10M | 655.90M | 703.80M | 660.70M | 650.00M | 665.40M | 588.50M | 602.60M | 599.40M | 580.10M | 609.40M | 597.00M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.80M | 6.10M | 4.80M | 3.90M | 2.60M | 2.70M | 3.70M | | | | 22.90M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 632.90M | 644.70M | 676.20M | 599.10M | 552.40M | 565.80M | 541.30M | 612.20M | 627.10M | 655.90M | 726.70M | 660.90M | 650.20M | 665.60M | 588.70M | 602.80M | 599.40M | 580.10M | 609.40M | 597.00M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 229.40M | | | 303.60M | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 538.70M | 587.50M | 624.80M | 544.20M | 620.80M | 642.20M | 666.20M | 588.10M | 639.50M | 648.30M | 666.20M | 636.10M | 632.70M | 641.10M | 528.10M | 553.00M | 574.00M | 599.70M | 521.00M | 553.10M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.60M | 48.90M | 52.20M | 203.10M | 233.70M | 252.40M | 46.60M | 50.50M | 53.20M | 224.50M | 46.90M | 222.60M | 220.00M | 39.60M | 177.30M | 194.80M | 207.80M | 40.40M | 50.90M | 31.10M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,792.90M | 1,816.40M | 1,921.10M | 1,887.30M | 1,781.50M | 1,848.60M | 1,677.30M | 1,770.90M | 1,809.20M | 2,136.30M | 2,080.80M | 1,972.30M | 1,905.50M | 1,898.70M | 1,667.90M | 1,727.20M | 1,736.50M | 1,721.70M | 1,786.80M | 1,800.10M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 156.70M | 154.30M | 145.40M | 138.10M | 131.50M | 117.20M | 112.30M | 120.70M | 120.10M | 119.10M | 159.00M | 153.10M | 147.10M | 143.70M | 246.20M | 130.70M | 266.80M | 267.50M | 286.00M | 293.00M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.40M | 10.60M | 10.40M | 11.00M | 9.70M | 8.20M | 7.20M | 7.60M | 7.40M | 7.00M | 5.80M | 6.60M | 6.70M | 6.70M | 7.00M | 6.60M | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 771.40M | 779.10M | 760.60M | 743.60M | 731.90M | 1,202.80M | 649.60M | 702.30M | 702.20M | 713.40M | 596.70M | 606.20M | 602.40M | 619.60M | 586.40M | 603.90M | 641.20M | 642.10M | 642.40M | 632.10M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.80M | 38.20M | 41.50M | 43.20M | 44.60M | 45.60M | 38.50M | 42.50M | 19.60 | 226.80M | 884.10M | 858.10M | 832.80M | 845.80M | 778.60M | 784.00M | 815.70M | 808.10M | 792.40M | 764.60M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 809.20M | 817.30M | 802.10M | 786.80M | 776.50M | 1,248.40M | 688.10M | 744.80M | 702.20M | 940.20M | 1,480.80M | 1,464.30M | 1,435.20M | 1,465.40M | 1,365.00M | 1,387.90M | 1,456.90M | 1,450.20M | 1,434.80M | 1,396.70M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.00M | 102.50M | 103.80M | 95.70M | 96.80M | | | | | | 36.60M | 61.60M | 63.70M | 74.50M | 69.50M | 70.10M | 69.40M | 71.00M | 105.70M | 103.30M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 314.80M | 316.40M | 318.10M | 131.60M | 287.80M | 276.90M | | 97.40M | 11.80M | 37.20M | 64.20M | 285.10M | 291.40M | 312.30M | 194.90M | 178.40M | 210.30M | 213.40M | 241.80M | 236.80M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,722.70M | 1,718.70M | 1,665.80M | 1,619.90M | 1,535.00M | 1,333.50M | 1,230.10M | 1,294.10M | 1,281.50M | 1,269.20M | 1,938.80M | 1,970.70M | 1,944.10M | 2,002.60M | 1,875.60M | 1,898.40M | 2,003.40M | 2,002.10M | 2,067.60M | 2,029.80M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,515.60M | 3,535.10M | 3,586.90M | 3,507.20M | 3,316.50M | 3,182.10M | 2,907.40M | 3,065.00M | 3,090.70M | 3,405.50M | 4,019.60M | 3,943.00M | 3,849.60M | 3,901.30M | 3,543.50M | 3,625.60M | 3,739.90M | 3,723.80M | 3,854.40M | 3,829.90M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 546.90M | 561.50M | 572.70M | 706.30M | 623.90M | 718.10M | 623.80M | 611.60M | 636.40M | 504.10M | 528.90M | 536.60M | 489.80M | 479.00M | 460.20M | 449.50M | 431.30M | 461.70M | 431.10M | 482.60M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.00M | 32.90M | 49.10M | 47.10M | 10.40M | 10.80M | 2,435.60M | 24.00M | 83.70M | 1,251.90M | 5.10M | 0.50M | 0.50M | 0.80M | 0.20M | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 557.90M | 594.40M | 621.80M | 753.40M | 634.30M | 728.90M | 3,059.40M | 635.60M | 720.10M | 1,756.00M | 534.00M | 537.10M | 490.30M | 479.80M | 460.40M | 449.50M | 431.30M | 461.70M | 431.10M | 482.60M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 201.40M | 211.70M | 221.00M | 186.50M | 165.20M | 135.20M | 116.20M | 107.90M | 121.90M | 142.30M | 137.00M | 146.30M | 155.30M | 171.10M | 173.20M | 149.90M | 164.60M | 168.70M | 201.60M | 165.60M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 488.40M | 469.40M | 452.50M | 412.30M | 471.50M | 446.80M | 402.70M | 362.40M | 405.70M | 348.30M | 391.20M | 353.20M | 339.60M | 342.60M | 312.20M | 251.80M | 331.10M | 332.40M | 413.00M | 396.40M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.50M | | | | 39.00M | | | | | | | 43.30M | 47.30M | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 365.80M | 299.30M | 246.40M | 322.40M | 379.10M | 335.00M | 316.10M | 453.20M | 486.70M | 416.80M | 351.50M | 381.50M | 356.60M | 318.20M | 320.70M | 385.00M | 346.70M | 300.60M | 325.80M | 359.40M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,628.90M | 1,591.40M | 1,559.50M | 1,749.40M | 1,662.50M | 1,656.30M | 3,900.90M | 1,604.90M | 1,742.90M | 3,089.70M | 1,413.70M | 1,418.10M | 1,341.80M | 1,311.70M | 1,266.30M | 1,283.50M | 1,273.70M | 1,263.40M | 1,371.50M | 1,404.00M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,270.70M | 2,318.70M | 2,447.10M | 2,245.60M | 2,340.50M | 2,411.70M | | 2,585.80M | 2,571.70M | 4.40M | 1,253.10M | 1,109.70M | 1,099.80M | 1,099.60M | 927.30M | 928.70M | 931.10M | 934.00M | 938.50M | 939.40M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 205.90M | 218.60M | 211.20M | 104.20M | 80.60M | 92.00M | 89.30M | 40.60M | 41.90M | 39.00M | 98.20M | 108.80M | 107.10M | 108.70M | 124.40M | 128.10M | 127.70M | 127.90M | 120.40M | 115.90M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.10M | 8.10M | | | 9.80M | 11.60M | 4.80M | 14.80M | 12.60M | 12.30M | 9.70M | 8.40M | 7.00M | 7.80M | 5.20M | 4.90M | 3.30M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.40M | 16.60M | 17.80M | 20.30M | 12.40M | 10.40M | 6.50M | 6.80M | 8.50M | 9.30M | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.40M | 103.40M | 85.40M | 105.50M | 105.50M | 136.00M | 114.80M | 164.40M | 100.70M | 67.20M | 166.20M | 194.70M | 207.90M | 209.90M | 176.80M | 179.80M | 185.30M | 161.30M | 344.50M | 197.00M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 164.10M | | | | 125.50M | | | 105.70M | | | | 76.30M | 79.10M | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 146.70M | 145.60M | 147.20M | | | 133.30M | 120.10M | 31.50M | 20.10M | 20.10M | 96.90M | 86.00M | 84.00M | 95.50M | 110.50M | 35.40M | 117.10M | 124.80M | 118.50M | 147.40M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,208.90M | 4,232.10M | 4,303.20M | 4,344.20M | 4,325.10M | 4,296.00M | 4,105.00M | 4,404.60M | 4,544.20M | 3,275.80M | 2,931.20M | 2,831.30M | 2,756.60M | 2,729.90M | 2,494.80M | 2,599.20M | 2,517.80M | 2,486.60M | 2,631.10M | 2,656.30M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,355.60M | 4,377.70M | 4,450.40M | 4,344.20M | 4,325.10M | 4,429.30M | 4,225.10M | 4,436.10M | 4,564.30M | 3,295.90M | 3,028.10M | 2,917.30M | 2,840.60M | 2,825.40M | 2,605.30M | 2,634.60M | 2,634.90M | 2,611.40M | 2,749.60M | 2,803.70M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,270.70M | 2,318.70M | 2,447.10M | 2,245.60M | 2,340.50M | 2,411.70M | | 2,585.80M | 2,571.70M | 4.40M | 1,253.10M | 1,109.70M | 1,099.80M | 1,099.60M | 927.30M | 928.70M | 931.10M | 934.00M | 938.50M | 939.40M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -840.00M | -842.60M | -863.50M | -837.00M | -1008.60M | -1247.20M | -1317.70M | 9.80M | -1473.60M | -2130.60M | 1,013.50M | -1.10M | 12.30M | 1,075.90M | 929.80M | -48.80M | 79.00M | 1,112.40M | 1,099.90M | 1,022.90M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -840.00M | -842.60M | -863.50M | -837.00M | -1008.60M | -1247.20M | -1317.70M | 20.10M | -1473.60M | -2130.60M | 1,013.50M | 12.60M | -64.00M | 1,075.90M | 938.20M | 7.00M | 87.00M | 1,112.40M | 1,104.80M | 1,026.20M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,515.60M | 3,535.10M | 3,586.90M | 3,507.20M | 3,316.50M | 3,182.10M | 2,907.40M | 3,065.00M | 3,090.70M | 3,405.50M | 4,019.60M | 3,943.00M | 3,849.60M | 3,901.30M | 3,543.50M | 3,625.60M | 3,739.90M | 3,723.80M | 3,854.40M | 3,829.90M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.23M | 16.25M | 16.25M | 0.40M | 16.64M | 16.64M | 16.66M | 0.40M | 16.95M | 16.97M | | | | | 0.60M | 0.22M | 0.86M | 1.52M | 2.34M | 3.15M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -443.80M | -420.50M | -444.00M | -378.50M | -365.40M | -412.20M | -436.80M | -1406.70M | -353.70M | -327.50M | -35.80M | -30.40M | 17.40M | 24.70M | -1.10M | -48.80M | 79.00M | 84.80M | 77.80M | 52.70M |