|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 409.73M | 439.32M | 481.33M | 374.68M | 309.96M | 241.36M | 279.74M | 262.28M | 456.58M | 476.62M | 540.47M | 514.75M | 595.05M | 676.59M | 856.80M | 978.14M | 1,078.57M | 1,043.93M | 869.36M | 629.72M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | 60.00M | 60.00M | 65.00M | 35.00M | -0.62M | 0.73M | -14.98M | 2.50M | 1.61M | 0.98M | 1.02M | 0.05M | 0.69M | 4.17M | 2.38M | 2.05M | 1.59M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 410.73M | 439.32M | 481.33M | 434.68M | 369.96M | 306.36M | 314.74M | 261.65M | 457.31M | 461.64M | 542.98M | 516.36M | 596.03M | 677.61M | 856.85M | 978.84M | 1,082.74M | 1,046.31M | 871.41M | 631.31M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.23M | 97.78M | 68.75M | 61.03M | 75.94M | 70.57M | 91.11M | 123.51M | 93.67M | 104.83M | 121.08M | 109.64M | 107.74M | 195.25M | | 201.77M | 235.40M | 209.64M | 279.21M | 231.55M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.52M | 7.18M | 18.83M | | 13.61M | | | | 22.23M | | | | 41.86M | 34.08M | 30.78M | 33.46M | 59.26M | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.23M | 97.78M | 97.27M | 68.21M | 94.77M | 70.57M | 104.72M | 123.51M | 93.67M | 104.83M | 143.31M | 109.64M | 107.74M | 195.25M | | 235.85M | 266.18M | 243.09M | 338.47M | 231.55M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 170.75M | 170.69M | 178.16M | 185.71M | 200.14M | 191.68M | 198.87M | 218.04M | 231.91M | 236.66M | 235.89M | 255.23M | 269.04M | 290.38M | 279.00M | 276.85M | 290.36M | 289.49M | 297.17M | 327.19M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.83M | 13.26M | 16.29M | | | | | | 2.83M | | | | 138.93M | 16.54M | 19.74M | 25.32M | | |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 673.62M | | 728.24M | | | | 632.46M | | | | 930.41M | | | | 1,482.14M | | | | 1,447.78M | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,051.89M | 3,970.91M | 4,003.21M | 3,625.93M | 3,650.72M | 3,622.86M | 3,596.26M | 3,618.07M | 3,647.27M | 3,673.19M | 3,755.56M | 3,821.02M | 3,917.78M | 4,007.05M | 4,118.78M | 4,245.17M | 4,423.73M | 4,626.40M | 4,885.56M | 5,159.79M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.11M | 14.90M | 7.04M | 2.66M | | 5.03M | | | 15.14M | 12.61M | 10.38M | 6.26M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.59M | 92.59M | 92.59M | 92.59M | 92.59M | 92.59M | 92.59M | 93.00 | 92.59M | 92.59M | 92.59M | 92.59M | 92.59M | 92.59M | 92.59M | 92.59M | 92.59M | 92.59M | 92.59M | 92.59M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.59M | 92.59M | 92.59M | 92.59M | 92.59M | 92.59M | 92.59M | 93.00 | 92.59M | 92.59M | 92.59M | 92.59M | 92.59M | 92.59M | 92.59M | 92.59M | 92.59M | 92.59M | -6770.30M | 92.59M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.90M | 15.90M | 14.51M | 14.51M | 14.51M | 14.51M | 14.75M | 14.75M | 14.75M | 14.75M | 19.49M | 19.49M | 19.49M | 19.49M | 37.08M | 37.08M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.85M | 28.88M | 104.02M | 109.25M | 101.54M | 109.70M | 2.03M | 144.10M | 165.26M | 164.80M | 2.08M | 223.72M | 253.23M | 261.93M | 122.59M | 118.09M | 128.25M | -10.75M | 144.48M | 104.97M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,164.99M | | 4,202.50M | | | | 3,825.46M | | | | 22.09M | | | | 11.70M | | | | 95.92M | |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,838.61M | 48.39M | 4,930.73M | | | | 4,457.92M | 27.87M | 27.35M | 27.07M | 27.63M | 27.54M | 27.06M | 18.18M | 16.69M | 16.76M | 13.82M | 13.55M | 1,543.70M | |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 152.43M | 167.78M | 195.33M | 178.02M | 177.15M | 148.79M | 191.71M | 195.89M | 196.96M | 191.67M | 254.03M | 236.51M | 250.17M | 307.11M | 366.69M | 374.58M | 409.31M | 472.27M | 630.31M | 566.18M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 152.43M | 167.78M | 195.33M | 178.02M | 177.15M | 148.79M | 191.71M | 195.89M | 196.96M | 191.67M | 254.03M | 236.51M | 250.17M | 307.11M | 366.69M | 374.58M | 409.31M | 472.27M | 630.31M | 566.18M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.67M | 4.70M | 4.09M | 4.09M | 4.09M | 4.09M | 3.98M | 5.28M | 4.38M | 3.69M | 4.02M | 3.61M | 7.17M | 24.96M | | 76.97M | 70.93M | 64.14M | 47.97M | 46.94M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.27M | 8.99M | 7.23M | 5.97M | 4.70M | 4.54M | 4.78M | 4.55M | 4.18M | 4.92M | 5.02M | 4.49M | 4.61M | 5.07M | 4.69M | 5.11M | 5.94M | 5.76M | 6.02M | 5.57M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 234.07M | | 206.65M | | | | 210.94M | | | | 274.21M | | | | 412.17M | | | | 789.07M | |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 359.64M | 493.62M | 489.76M | 482.77M | 497.25M | 497.31M | 494.41M | 493.42M | 546.02M | 596.50M | 636.06M | 643.76M | 748.03M | 849.20M | 915.42M | 932.81M | 1,157.15M | 1,258.52M | 1,227.08M | 1,183.84M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.00M | 60.00M | 60.00M | | -10.88M | -10.97M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.65M | 21.89M | 8.94M | 9.01M | 8.64M | 9.94M | 8.91M | 9.87M | 8.31M | 8.48M | 10.26M | 10.23M | 11.13M | 11.14M | 10.91M | 11.36M | 11.98M | 12.62M | 13.75M | 13.96M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39M | | | | | 10.48M | 10.83M | 10.70M | 10.83M | 10.87M | 11.22M | 11.12M | 11.18M | 10.13M | 10.33M | 10.32M | 10.46M | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 383.31M | 379.77M | 439.19M | 428.91M | 450.33M | 461.80M | 424.73M | 417.16M | 434.51M | 465.24M | 399.11M | 407.45M | 410.96M | 399.99M | 434.94M | 358.20M | 347.98M | 344.13M | 254.42M | 282.82M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.26M | 15.58M | 14.89M | 14.15M | -3.98M | -5.38M | 12.16M | 11.66M | -1.84M | 13.04M | 12.09M | 11.08M | -2.16M | 11.19M | 10.03M | 10.07M | 10.51M | -3.93M | 8.57M | 7.73M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.58M | 109.42M | 131.37M | 131.62M | 125.46M | 112.26M | 105.89M | 110.66M | 111.64M | 105.97M | 125.09M | 126.01M | 127.29M | 128.15M | 127.92M | 133.47M | 133.58M | 133.86M | 135.07M | 136.09M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,052.51M | -3690.75M | 1,159.44M | -3386.14M | -3346.64M | -3273.12M | 1,151.15M | -3330.51M | -3500.98M | -3490.14M | 1,350.58M | -3684.84M | -3770.05M | -3882.00M | 1,819.22M | -4108.66M | -4216.77M | -4221.52M | 2,309.15M | -4454.46M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,162.09M | -3581.34M | 1,290.81M | -3254.53M | -3221.18M | -3160.87M | 1,257.05M | -3219.85M | -3389.34M | -3384.17M | 1,475.67M | -3558.82M | -3642.76M | -3753.85M | 1,947.15M | -3975.19M | -4083.18M | -4087.65M | 2,444.22M | -4318.36M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 426.31M | 498.32M | 493.85M | 486.86M | 501.34M | 501.40M | 498.39M | 498.70M | 550.40M | 600.20M | 640.08M | 647.37M | 755.21M | 874.15M | 915.42M | 1,009.78M | 1,228.08M | 1,322.66M | 1,275.05M | 1,230.78M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.58M | 41.20M | 3,570.36M | 2.33M | 3.56M | -0.45M | 3,204.07M | -4.04M | -4.43M | -4.30M | 3,518.15M | -5.85M | -6.08M | -9.78M | 3,896.59M | -7.01M | -10.53M | -11.45M | 3.79M | 2.97M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,676.52M | 3,629.72M | 3,570.36M | 3,254.53M | 3,221.18M | 3,160.87M | 3,204.07M | 3,247.71M | 3,416.69M | 3,411.24M | 3,518.15M | 3,586.36M | 3,669.82M | 3,772.03M | 3,896.59M | 3,991.95M | 4,097.01M | 4,101.20M | 4,279.29M | 4,318.36M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,838.61M | 48.39M | 4,930.73M | | | | 4,457.92M | 27.87M | 27.35M | 27.07M | 27.63M | 27.54M | 27.06M | 18.18M | 16.69M | 16.76M | 13.82M | 13.55M | 1,543.70M | |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -30.30M | -27.53M | -20.91M | -19.77M | -29.68M | -46.00M | -42.28M | -20.86M | -18.94M | -17.68M | -4.75M | -2454.82M | -2399.34M | -2304.36M | 56.18M | -2017.26M | -1879.25M | -1823.22M | -11.55M | -30.46M |