|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 833.00M | 830.60M | 856.50M | 854.10M | 1,244.60M | 1,153.80M | 841.30M | 865.00M | 821.60M | 901.70M | 821.80M | 753.40M | 657.90M | 1,037.60M | 735.60M | 623.80M | 615.50M | 630.90M | 625.80M | 624.10M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 186.40M | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 833.00M | 830.60M | 856.50M | 854.10M | 1,244.60M | 1,153.80M | 841.30M | 865.00M | 821.60M | 901.70M | 821.80M | 753.40M | 657.90M | 1,224.00M | 735.60M | 623.80M | 615.50M | 630.90M | 625.80M | 624.10M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 826.30M | 1,008.10M | 776.60M | 1,405.00M | 1,319.40M | 1,035.50M | 1,234.40M | 847.80M | 1,003.50M | 1,166.90M | 783.70M | 831.70M | 771.40M | 561.60M | 617.60M | 648.80M | 743.40M | 667.20M | 648.70M | 942.70M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 17.00M | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 826.30M | 1,025.10M | 776.60M | 1,405.00M | 1,319.40M | 1,035.50M | 1,234.40M | 847.80M | 1,003.50M | 1,166.90M | 783.70M | 831.70M | 771.40M | 561.60M | 617.60M | 648.80M | 743.40M | 667.20M | 648.70M | 942.70M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 1,031.20M | 1,093.00M | 1,260.70M | 1,624.20M | 1,805.90M | 1,634.20M | 1,518.50M | 1,314.70M | 1,276.40M | 1,179.20M | 941.20M | 1,037.80M | 1,010.40M | 915.00M | 893.20M | 852.50M | 860.90M | 769.30M | 726.00M | 931.00M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 271.00M | 80.30M | 126.00M | 309.10M | 187.50M | 206.00M | 122.70M | 159.40M | 94.60M | 85.60M | 77.80M | 85.20M | 61.20M | 50.60M | 85.50M | 89.80M | 101.80M | 278.40M | 67.50M | 149.90M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 2,961.50M | 3,012.00M | 3,019.80M | 4,192.40M | 4,557.40M | 4,029.50M | 3,716.90M | 3,186.90M | 3,196.10M | 3,333.40M | 2,666.00M | 2,708.10M | 2,500.90M | 2,564.80M | 2,331.90M | 2,214.90M | 2,321.60M | 2,345.80M | 2,068.00M | 2,647.70M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 2,362.60M | 2,316.30M | 2,307.30M | 2,274.00M | 2,660.00M | 2,678.10M | 2,776.40M | 2,882.00M | 2,869.20M | 2,834.80M | 2,696.30M | 2,804.30M | 2,785.80M | 2,829.00M | 2,940.00M | 3,187.10M | 3,248.90M | 3,231.10M | 3,272.50M | 3,411.40M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 360.80M | 354.40M | 344.10M | 347.80M | 354.60M | 360.60M | 359.70M | 354.20M | 363.70M | 371.20M | 360.70M | 370.30M | 386.90M | 408.70M | 392.90M | 396.80M | 409.30M | 419.60M | 427.70M | 424.40M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 729.70M | 729.70M | 729.70M | 729.40M | 740.00M | 743.80M | 702.30M | 744.30M | 744.30M | 744.30M | 687.50M | 729.40M | 729.40M | 687.50M | 475.30M | 475.30M | 475.30M | 475.30M | 475.30M | 475.30M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 105.70M | 104.40M | 102.70M | 103.70M | 325.80M | 320.60M | 315.60M | 310.30M | 305.10M | 300.40M | 287.70M | 291.00M | 284.30M | 328.60M | 321.60M | 402.60M | 415.90M | 409.30M | 405.70M | 404.20M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 835.40M | 834.10M | 832.40M | 833.10M | 1,065.80M | 1,064.40M | 1,017.90M | 1,054.60M | 1,049.40M | 1,044.70M | 975.20M | 1,020.40M | 1,013.70M | 1,016.10M | 796.90M | 877.90M | 891.20M | 884.60M | 881.00M | 879.50M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 100.00M | 80.50M | 100.50M | 103.40M | 96.10M | 81.00M | 100.40M | 127.20M | 121.60M | 124.60M | 228.10M | 135.00M | 122.70M | 112.90M | 111.90M | 116.10M | 115.90M | 125.30M | 127.10M | 137.00M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 3,826.90M | 3,754.90M | 1,335.90M | 3,754.30M | 4,367.20M | 4,367.30M | 1,275.10M | 1,326.30M | 1,283.40M | 1,344.40M | 1,361.20M | 4,472.20M | 4,442.60M | 4,465.50M | 1,361.20M | 4,667.20M | 4,747.20M | 4,735.10M | 4,779.70M | 4,922.20M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 6,788.40M | 6,766.90M | 6,812.60M | 7,946.70M | 8,924.60M | 8,396.80M | 8,192.80M | 7,786.70M | 7,769.50M | 7,869.00M | 7,171.80M | 7,180.30M | 6,943.50M | 7,030.30M | 6,665.80M | 6,882.10M | 7,068.80M | 7,080.90M | 6,847.70M | 7,569.90M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 1,654.00M | 1,684.60M | 1,695.30M | 2,548.10M | 2,449.60M | 2,150.20M | 1,745.60M | 1,794.10M | 1,990.10M | 2,006.80M | 1,814.30M | 1,732.30M | 1,861.40M | 1,713.60M | 1,813.80M | 1,833.90M | 1,904.90M | 1,755.20M | 1,633.80M | 2,309.70M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 1,654.00M | 1,684.60M | 1,695.30M | 2,548.10M | 2,449.60M | 2,150.20M | 1,745.60M | 1,794.10M | 1,990.10M | 2,006.80M | 1,814.30M | 1,732.30M | 1,861.40M | 1,713.60M | 1,813.80M | 1,833.90M | 1,904.90M | 1,755.20M | 1,633.80M | 2,309.70M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 878.80M | 840.00M | 797.80M | 1,032.30M | 885.60M | 969.80M | 1,166.80M | 915.80M | 824.80M | 916.50M | 764.30M | 808.20M | 642.90M | 694.70M | 649.50M | 708.30M | 956.00M | 920.30M | 858.90M | 1,149.10M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 46.40M | 44.60M | 92.20M | 50.30M | 72.00M | 63.00M | 74.50M | 49.50M | 49.50M | 29.50M | 44.50M | 14.50M | 9.50M | 9.50M | 9.50M | 9.50M | 9.50M | 9.50M | 9.50M | 9.50M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 44.80M | 43.30M | 53.90M | 52.20M | 51.40M | 50.10M | 49.60M | 53.40M | 50.20M | 49.90M | 50.10M | 51.50M | 51.00M | 45.60M | 43.20M | 40.20M | 35.40M | 30.20M | 27.20M | 26.30M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 2,791.30M | 2,780.00M | 3,126.70M | 4,304.00M | 4,229.10M | 3,829.30M | 3,086.40M | 2,869.90M | 2,914.60M | 3,002.70M | 2,685.10M | 2,606.50M | 2,564.80M | 2,467.00M | 2,516.00M | 2,591.90M | 2,905.80M | 2,715.20M | 2,529.40M | 3,494.60M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 2,197.90M | 2,158.80M | 2,125.80M | 2,130.70M | 2,745.70M | 2,670.60M | 2,979.20M | 2,725.50M | 2,761.40M | 2,608.50M | 2,555.30M | 2,482.40M | 2,452.20M | 2,779.90M | 2,755.70M | 3,025.80M | 3,091.20M | 3,167.80M | 3,223.60M | 3,173.60M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 118.40M | | 119.80M | | 122.40M | 122.70M | 125.90M | | | | 114.20M | | | 70.00M | 262.40M | 274.00M | 268.90M | 263.90M | 260.80M | 249.50M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.30M | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 202.30M | 203.50M | 214.50M | 218.70M | 300.30M | 309.60M | 484.20M | | | | 264.10M | | | | 214.80M | 191.00M | 176.50M | 213.90M | 217.90M | 159.50M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 122.40M | 125.00M | 152.00M | 141.00M | 131.90M | 125.90M | 122.40M | 121.50M | 113.40M | 106.80M | 85.70M | 104.70M | 96.00M | 63.70M | 54.80M | 54.20M | 51.00M | 47.00M | 46.10M | 42.90M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 38.20M | 38.20M | 38.30M | 38.50M | 41.10M | 25.00M | 35.10M | 42.10M | 42.50M | 42.90M | 36.40M | 43.60M | 54.40M | 24.40M | 33.30M | 91.40M | 34.70M | 33.00M | 34.00M | 30.90M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 3,044.70M | 3,009.30M | 2,671.90M | 2,668.00M | 3,358.10M | 3,284.50M | 4,036.90M | 3,792.50M | 3,792.00M | 3,709.30M | 3,527.00M | 3,538.70M | 3,395.90M | 3,617.90M | 3,574.60M | 3,860.80M | 3,868.10M | 3,920.90M | 3,771.00M | 3,773.30M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 5,791.70M | 5,751.30M | 5,798.60M | 6,972.00M | 7,587.20M | 7,113.80M | 7,123.30M | 6,662.40M | 6,706.60M | 6,712.00M | 6,212.10M | 6,145.20M | 5,960.70M | 6,154.90M | 6,090.60M | 6,452.70M | 6,773.90M | 6,636.10M | 6,300.40M | 7,267.90M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 2,244.30M | 2,203.40M | 2,218.00M | 2,181.00M | 2,817.70M | 2,733.60M | 3,053.70M | 2,775.00M | 2,810.90M | 2,638.00M | 2,599.80M | 2,496.90M | 2,461.70M | 2,789.40M | 2,765.20M | 3,035.30M | 3,100.70M | 3,177.30M | 3,233.10M | 3,183.10M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 996.70M | 1,015.60M | 1,014.00M | 974.70M | 1,337.40M | 1,283.00M | 1,069.50M | 1,124.30M | 1,062.90M | 1,157.00M | 959.70M | 1,035.10M | 982.80M | 875.40M | 575.20M | 429.40M | 294.90M | 444.80M | 547.30M | 302.00M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 996.70M | 1,015.60M | 1,014.00M | 974.70M | 1,337.40M | 1,283.00M | 1,069.50M | 1,124.30M | 1,062.90M | 1,157.00M | 959.70M | 1,035.10M | 982.80M | 875.40M | 575.20M | 429.40M | 294.90M | 444.80M | 547.30M | 302.00M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 6,788.40M | 6,766.90M | 6,812.60M | 7,946.70M | 8,924.60M | 8,396.80M | 8,192.80M | 7,786.70M | 7,769.50M | 7,869.00M | 7,171.80M | 7,180.30M | 6,943.50M | 7,030.30M | 6,665.80M | 6,882.10M | 7,068.80M | 7,080.90M | 6,847.70M | 7,569.90M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 17.58M | 17.58M | 17.58M | 17.58M | 17.58M | 17.58M | 17.58M | 17.58M | 17.58M | 17.58M | 17.58M | 17.58M | 17.58M | 17.58M | 17.58M | 17.58M | 17.58M | 17.58M | 17.58M | 17.58M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -7.40M | | 384.70M | | 753.00M | -4.00M | 507.90M | | | | -4.80M | | | | -205.70M | -4.10M | -4.20M | -363.10M | -311.10M | -528.60M |