|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | 690.90M | 355.40M | 34.30M | 210.00M | 209.86M | 206.67M | 200.12M | 149.98M | 149.51M | 151.56M | 149.20M | 363.80M | 362.71M | 359.17M | 145.70M | 127.29M | 312.30M | 271.60M | 250.10M | 307.76M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | 74.11M | 59.01M | 59.18M | 58.15M | 76.35M | 88.95M | 101.87M | 90.89M | 92.68M | 105.71M | 98.09M | 78.85M | 86.51M | 85.59M | 80.33M | 57.83M | 54.74M | 39.96M | 36.48M | 43.74M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | 765.01M | 414.41M | 93.48M | 268.15M | 286.21M | 295.62M | 301.99M | 240.88M | 242.19M | 257.28M | 247.28M | 442.65M | 449.22M | 444.76M | 226.03M | 185.12M | 367.04M | 311.56M | 286.58M | 351.49M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | 217.80M | 246.64M | 378.31M | 367.94M | 325.22M | 296.16M | 394.29M | 485.61M | 433.60M | 350.10M | 387.77M | 485.48M | 373.04M | 284.16M | 13.00M | 446.25M | 12.60M | 396.72M | 466.91M | 437.53M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | 9.16M | | | | 17.87M | | | | 11.91M | | | | 7.96M | | | | 11.67M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | 217.80M | 246.64M | 378.31M | 377.11M | 325.22M | 296.16M | 394.29M | 503.48M | 433.60M | 350.10M | 387.77M | 497.39M | 373.04M | 284.16M | 13.00M | 454.21M | 12.60M | 396.72M | 466.91M | 449.20M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | 1,014.24M | 1,091.23M | 1,388.28M | 1,336.27M | 1,580.29M | 1,693.45M | 1,863.27M | 1,697.87M | 1,849.84M | 1,762.58M | 1,907.31M | 1,594.54M | 1,618.86M | 1,617.28M | 1,463.33M | 1,249.72M | 1,269.55M | 1,307.10M | 1,416.46M | 1,314.75M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | 30.50M | 35.82M | 46.53M | 110.69M | 133.20M | 95.64M | 54.51M | 49.45M | 41.83M | 56.19M | 44.10M | 42.68M | 40.42M | 58.57M | 50.53M | | 37.39M | 50.87M | 49.60M | |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | 1,902.50M | 1,738.59M | 1,916.13M | 2,108.02M | 2,185.09M | 2,242.78M | 2,445.33M | 2,506.36M | 2,622.74M | 2,621.01M | 2,694.07M | 2,610.33M | 2,472.98M | 2,246.80M | 2,510.65M | 2,231.20M | 2,245.08M | 2,215.16M | 2,343.29M | 2,355.90M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | 111.32M | | | | 148.06M | | | | 160.74M | | | | 124.54M | | | | 70.76M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | 1,139.22M | | | | 1,342.22M | | | | 1,482.62M | | | | 1,365.74M | | | | 1,309.13M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 47.23M | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | 368.71M | 379.40M | 382.05M | 391.01M | 399.04M | 400.58M | 553.68M | 549.60M | 545.94M | 549.47M | 542.35M | 491.99M | 490.82M | 484.27M | 443.40M | 425.33M | 425.43M | 456.61M | 453.65M | 356.61M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | 368.71M | 379.40M | 382.05M | 391.01M | 399.04M | 400.58M | 553.68M | 596.82M | 545.94M | 549.47M | 542.35M | 491.99M | 490.82M | 484.27M | 443.40M | 425.33M | 425.43M | 456.61M | 453.65M | 356.61M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | 168.13M | | | | 191.21M | | | | 249.66M | | | 39.32M | 243.52M | 51.58M | 16.81M | 2.60M | 314.31M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | 1.59M | 2.69M | 2.39M | 2.29M | 2.92M | 3.27M | 2.94M | 51.38M | 2.29M | 2.10M | 1.70M | 1.11M | 0.96M | 3.94M | 515.70M | 18.74M | 261.60M | 155.40M | 128.00M | 2.52M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | 1,615.92M | 1,723.45M | 1,721.09M | 1,866.80M | 1,929.04M | 1,939.77M | 2,185.73M | 2,286.46M | 2,337.54M | 2,366.06M | 2,387.12M | 2,401.65M | 2,426.29M | 2,411.42M | 2,253.98M | 2,202.04M | 2,211.77M | 2,362.54M | 2,350.64M | 2,200.12M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | 4,429.60M | 4,253.20M | 4,572.60M | 3,974.82M | 4,114.13M | 4,182.55M | 4,631.06M | 4,792.82M | 4,960.28M | 4,987.08M | 5,081.19M | 5,011.98M | 4,899.27M | 4,658.22M | 6,506.50M | 4,433.24M | 6,342.20M | 6,289.90M | 6,511.40M | 4,556.02M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | 1,273.20M | 1,224.00M | 1,129.44M | 1,282.22M | 1,142.64M | 1,221.81M | 1,399.18M | 1,147.83M | 1,184.99M | 1,033.53M | 1,125.34M | 1,072.89M | 942.48M | 894.85M | 980.75M | 862.08M | 20.50M | 10.10M | 1,616.60M | 1,091.81M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.10M | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | 1,273.20M | 1,224.00M | 1,129.44M | 1,282.22M | 1,142.64M | 1,221.81M | 1,399.18M | 1,147.83M | 1,184.99M | 1,033.53M | 1,125.34M | 1,072.89M | 942.48M | 894.85M | 995.85M | 862.08M | 20.50M | 10.10M | 1,616.60M | 1,091.81M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.97M | 5.91M | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | 17.00M | 19.86M | 19.49M | 120.33M | 78.17M | 37.01M | 38.40M | 44.04M | 45.16M | 46.38M | 47.20M | 33.88M | 43.66M | 44.04M | 44.30M | 60.72M | 37.67M | 33.91M | 36.12M | 35.45M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | 26.37M | 29.30M | 28.64M | 23.23M | 26.13M | 25.35M | 27.10M | 33.14M | 33.63M | 34.46M | 34.44M | 34.25M | 35.70M | 36.30M | 33.90M | 33.18M | 35.98M | 40.25M | 39.50M | 39.70M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | 50.20M | 89.54M | 83.60M | 107.21M | 32.29M | 55.13M | 48.11M | 60.28M | 41.61M | 39.71M | 36.73M | 35.43M | 29.65M | 33.74M | 28.41M | 31.21M | 18.27M | 22.05M | 14.06M | 17.37M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | 1,601.07M | 1,601.51M | 1,715.28M | 2,069.54M | 2,318.29M | 2,086.26M | 2,343.31M | 1,841.10M | 1,960.40M | 1,876.08M | 1,930.46M | | 1,838.27M | 1,704.48M | 106.30M | 1,700.77M | 67.00M | 20.60M | 17.00M | 19.31M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | 1,554.84M | 1,624.47M | 1,572.82M | 26.86M | 1,535.45M | 1,668.81M | 1,717.35M | 44.34M | 2,048.87M | 2,001.65M | 2,083.20M | 2,000.95M | 2,043.08M | 2,018.87M | 2,040.38M | 56.50M | 1,928.50M | 1,991.51M | 1,793.84M | 1,724.40M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | 1,612.16M | 1,613.61M | 1,705.82M | | 2,068.64M | 2,094.02M | 2,048.02M | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | 88.80M | 80.99M | 82.96M | 84.78M | 253.53M | 179.84M | 95.84M | 104.91M | 90.02M | 84.21M | 81.79M | 83.74M | 72.13M | 69.67M | 57.12M | 67.13M | 60.58M | 58.00M | 57.81M | 59.30M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | 193.81M | 209.84M | 180.01M | 173.98M | 116.54M | 107.38M | 63.85M | 117.14M | 120.61M | 112.61M | 102.51M | 115.62M | 107.31M | 112.91M | 111.16M | 136.66M | 136.12M | 135.88M | 147.20M | 151.97M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | -0.55M | | | | -1.11M | | | | -1.11M | | | | 0.28M | | | | 1.66M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | 167.28M | 180.95M | 162.11M | 17.70M | 170.46M | 182.10M | 182.05M | 43.67M | 212.70M | 214.65M | 231.28M | 78.34M | 287.71M | 271.53M | 245.17M | 41.42M | 262.12M | 316.08M | 313.01M | 24.79M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | 163.15M | 168.82M | 158.53M | 116.06M | 91.67M | 92.14M | 93.81M | 145.98M | 111.97M | 106.24M | 102.14M | 139.29M | 103.84M | 109.25M | 100.25M | 111.44M | 114.26M | 143.52M | 139.06M | 131.36M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | 15.65M | 16.44M | 15.19M | 15.25M | 13.42M | 13.14M | 10.99M | 89.34M | 14.93M | 14.68M | 13.64M | 15.16M | 16.08M | 16.87M | 16.11M | 103.76M | 24.03M | 34.13M | 37.49M | 33.58M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | 2,116.33M | 2,200.77M | 2,102.34M | 2,010.20M | 1,963.23M | 2,089.14M | 2,159.91M | 2,551.29M | 2,573.00M | 2,525.49M | 2,629.39M | 2,556.85M | 2,578.44M | 2,549.08M | 2,537.23M | 2,558.62M | 2,453.58M | 2,568.72M | 2,371.19M | 2,264.17M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | 3,717.39M | 3,802.28M | 3,817.62M | 4,079.74M | 4,281.52M | 4,175.40M | 4,503.22M | 4,392.39M | 4,533.40M | 4,401.57M | 4,559.85M | 4,409.92M | 4,416.71M | 4,253.56M | 4,371.76M | 4,259.39M | 4,126.91M | 4,218.46M | 4,278.13M | 4,115.97M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | 1,571.84M | 1,644.33M | 1,592.31M | 147.19M | 1,613.61M | 1,705.82M | 1,755.75M | 88.37M | 2,094.02M | 2,048.02M | 2,130.40M | 2,034.83M | 2,086.74M | 2,062.91M | 2,084.68M | 117.22M | 1,966.16M | 2,025.43M | 1,829.95M | 1,759.85M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | -104.92M | | 7.15M | | 400.43M | 426.87M | 585.50M | 521.33M | 602.06M | 482.56M | 404.67M | 392.87M | | 329.93M | 359.23M | 415.80M | |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | -198.97M | -340.24M | -180.41M | -104.92M | -167.39M | 7.15M | 127.84M | | | | | | | | | | | | | |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | 4,429.60M | 4,253.20M | 4,572.60M | 3,974.82M | 4,114.13M | 4,182.55M | 4,631.06M | 4,792.82M | 4,960.28M | 4,987.08M | 5,081.19M | 5,011.98M | 4,899.27M | 4,658.22M | 6,506.50M | 4,433.24M | 6,342.20M | 6,289.90M | 6,511.40M | 4,556.02M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 161.70M | | | | | | | | 36.24M |