|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | 355.40M | 34.30M | 210.00M | 43.66M | 45.95M | 45.10M | 149.98M | 157.42M | 291.07M | 209.15M | 363.80M | 307.84M | 120.79M | 107.65M | 127.29M | 220.73M | 197.67M | 180.29M | 307.76M | 508.32M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | 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 | 45.32M | 49.10M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | 414.41M | 86.46M | 268.15M | 120.01M | 134.90M | 146.97M | 240.88M | 250.09M | 396.78M | 307.24M | 442.65M | 394.35M | 206.39M | 187.98M | 185.12M | 275.47M | 237.62M | 216.77M | 353.08M | 557.42M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | 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 | 361.53M | 446.25M | 391.63M | 396.72M | 466.91M | 437.53M | 379.93M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | 9.16M | | | | 17.87M | | | | 11.91M | | | | 7.96M | | | | 11.67M | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | 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 | 361.53M | 454.21M | 391.63M | 396.72M | 466.91M | 449.20M | 379.93M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | 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 | 1,359.36M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | 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 | 47.70M | 53.40M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | 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 | | 2,472.98M | 2,246.80M | 2,510.65M | 206.19M | 2,245.08M | 2,215.16M | 2,343.29M | 2,355.90M | 2,551.59M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | 1,139.22M | | | | 1,342.22M | | | | 1,482.62M | | | | 1,365.74M | | | | 1,309.13M | 2,369.95M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | 47.23M | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | 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 | 362.86M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | 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 | 362.86M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | 168.13M | | | | 191.21M | | | | 249.66M | | | 39.32M | 243.52M | 51.58M | 16.81M | 2.60M | 314.31M | 323.39M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | 2.69M | 2.39M | 42.03M | 2.92M | 3.27M | 2.94M | 51.38M | 2.29M | 2.10M | 1.70M | 1.11M | 0.96M | 3.94M | 3.66M | 18.74M | 3.44M | 3.06M | 2.81M | 2.52M | 2.41M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | 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 | 4,227.05M | 2,211.77M | 2,362.54M | 2,350.64M | 2,200.12M | 2,369.95M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | 3,462.03M | 3,637.22M | 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 | 4,764.64M | 4,433.24M | 4,456.85M | 4,577.70M | 4,693.93M | 4,556.02M | 4,921.54M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | 996.32M | 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 | 906.52M | 893.79M | 1,165.37M | 1,091.81M | 1,140.51M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | 21.50M | 22.10M | 21.73M | 21.61M | | | | 11.06M | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | 996.32M | 1,129.44M | 1,282.22M | 1,142.64M | 1,221.81M | 1,399.18M | 1,169.33M | 1,207.09M | 1,055.25M | 1,146.95M | 1,072.89M | 942.48M | 894.85M | 991.81M | 862.08M | 906.52M | 893.79M | 1,165.37M | 1,091.81M | 1,140.51M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.97M | 5.91M | 19.24M | 19.55M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | 19.86M | 19.49M | 120.33M | 78.17M | 37.01M | 38.40M | 44.04M | 45.16M | 46.38M | 47.20M | 42.98M | 43.66M | 44.04M | 44.30M | 60.72M | 37.67M | 33.91M | 36.12M | 35.45M | 35.82M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | 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 | 40.56M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | 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 | 16.56M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | 80.99M | 82.96M | 195.86M | 253.53M | 179.84M | 95.84M | 104.91M | 90.02M | 84.21M | 81.79M | 83.74M | 72.13M | 69.67M | 57.12M | | 60.58M | 58.00M | 57.81M | 59.30M | 54.71M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | 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 | 1,853.08M | 1,838.27M | 1,704.48M | 77.84M | 58.61M | 47.08M | 14.99M | 12.25M | 19.31M | 19.55M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | 1,624.47M | 1,572.82M | 1,530.70M | 1,535.45M | 1,668.81M | 1,717.35M | 2,024.60M | 2,048.87M | 2,001.65M | 2,083.20M | 2,000.95M | 2,043.08M | 2,018.87M | 2,040.38M | 2,022.62M | 1,928.50M | 1,991.51M | 1,793.84M | 1,724.40M | 1,746.73M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | 209.84M | 180.01M | 173.98M | 116.54M | 107.38M | 63.85M | -197.29M | 120.61M | 112.61M | 102.51M | -199.43M | 107.31M | 112.91M | 111.16M | 136.66M | 136.12M | 135.88M | 147.20M | 151.97M | 145.90M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 58.61M | | | | 19.31M | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | 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 | 314.31M | 323.39M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | 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 | 308.44M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | 16.44M | 15.19M | 68.11M | 13.42M | 13.14M | 10.99M | 89.34M | 14.93M | 14.68M | 13.64M | 15.16M | 16.08M | 16.87M | 16.11M | 19.09M | 24.03M | 34.13M | 37.49M | 33.58M | 24.44M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | 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 | 2,442.68M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | 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 | 4,408.99M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | 1,644.33M | 1,592.31M | 1,651.03M | 1,613.61M | 1,705.82M | 1,755.75M | 2,068.64M | 2,094.02M | 2,048.02M | 2,130.40M | 2,043.92M | 2,086.74M | 2,062.91M | 2,084.68M | 2,083.34M | 1,966.16M | 2,025.43M | 1,829.95M | 1,759.85M | 1,782.55M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | -340.24M | -180.41M | -104.92M | -167.39M | 7.15M | | 400.43M | 426.87M | 585.50M | 521.33M | 602.06M | 482.56M | 404.67M | 392.87M | | 329.93M | 359.23M | 415.80M | 440.05M | 512.55M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | 3,462.03M | 3,637.22M | 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 | 4,764.64M | 4,433.24M | 4,456.85M | 4,577.70M | 4,693.93M | 4,556.02M | 4,921.54M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | -340.24M | -180.41M | -104.92M | -167.39M | | | | | | | | | | | | | | | | |