|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 630.40M | 1,457.27M | 658.45M | 575.79M | 458.35M | 351.87M | 434.97M | 404.73M | 422.84M | 480.46M | 545.68M | 531.98M | 515.08M | 611.75M | 675.44M | 540.80M | 629.20M | 833.85M | 760.18M | 792.35M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 630.40M | 1,457.27M | 658.45M | 575.79M | 458.35M | 351.87M | 434.97M | 404.73M | 422.84M | 480.46M | 545.68M | 531.98M | 515.08M | 611.75M | 675.44M | 540.80M | 629.20M | 833.85M | 760.18M | 792.35M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 729.55M | 710.78M | 739.21M | 3.60M | 3.60M | 770.15M | 919.04M | 904.18M | 887.87M | 868.86M | 881.87M | 914.36M | 1,031.66M | 971.26M | 1,026.89M | 1,043.71M | 1,049.82M | 1,049.80M | 1,029.10M | 958.99M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 262.23M | 235.92M | 195.60M | 200.05M | 197.13M | 205.24M | 0.30M | 231.86M | 227.64M | 245.13M | 1.03M | 287.06M | 287.68M | 299.42M | 298.91M | 312.15M | 339.36M | 344.45M | 322.47M | 357.49M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 991.78M | 946.70M | 934.81M | 203.65M | 200.73M | 975.39M | 919.34M | 1,136.05M | 1,115.50M | 1,113.99M | 882.90M | 1,201.41M | 1,319.33M | 1,270.68M | 1,325.80M | 1,355.86M | 1,389.17M | 1,394.24M | 1,351.57M | 1,316.47M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 690.14M | 698.05M | 678.29M | 722.38M | 748.92M | 779.45M | 803.20M | 882.25M | 914.29M | 916.11M | 879.94M | 883.34M | 851.30M | 862.48M | 837.25M | 841.55M | 864.53M | 847.73M | 789.90M | 809.58M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 128.36M | 121.21M | 117.13M | 148.43M | 140.64M | 117.08M | 110.71M | 119.21M | 126.76M | 127.97M | 116.06M | 149.84M | 130.09M | 124.88M | 116.16M | 126.70M | 121.12M | 89.00M | 141.24M | 136.20M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,440.69M | 3,223.22M | 2,388.68M | 2,376.86M | 2,280.93M | 2,223.78M | 2,450.97M | 2,542.24M | 2,579.38M | 2,638.53M | 2,703.78M | 2,766.58M | 2,815.82M | 2,869.79M | 2,904.50M | 2,864.91M | 3,004.03M | 3,164.82M | 3,042.89M | 3,054.61M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 526.10M | 513.17M | 515.93M | 506.65M | 487.30M | 473.22M | 500.94M | 496.43M | 500.07M | 492.32M | 506.16M | 499.50M | 491.86M | 502.43M | 539.70M | 542.49M | 558.35M | 557.68M | 566.75M | 559.22M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,213.10M | 1,202.60M | 1,196.48M | 1,186.22M | 1,162.51M | 1,135.54M | 1,168.12M | 1,173.72M | 1,177.13M | 1,164.39M | 1,182.22M | 1,173.37M | 1,170.56M | 1,188.61M | 1,286.30M | 1,303.11M | 1,337.75M | 1,343.42M | 1,391.99M | 1,381.44M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 160.65M | 155.99M | 152.46M | 148.46M | 139.79M | 134.10M | 134.50M | 128.26M | 125.22M | 122.55M | 122.25M | 119.36M | 117.24M | 118.00M | 188.60M | 184.69M | 182.49M | 177.53M | 198.47M | 194.44M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,373.76M | 1,358.59M | 1,348.94M | 1,334.68M | 1,302.30M | 1,269.64M | 1,302.63M | 1,301.98M | 1,302.35M | 1,286.94M | 1,304.47M | 1,292.72M | 1,287.79M | 1,306.61M | 1,474.90M | 1,487.80M | 1,520.24M | 1,520.95M | 1,590.46M | 1,575.88M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.90M | 57.85M | 44.05M | 31.69M | 34.58M | 44.83M | 149.29M | 151.85M | 158.84M | 171.39M | 218.36M | 215.22M | 214.93M | 216.24M | 221.74M | 219.85M | 224.02M | 185.12M | 156.25M | 156.42M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 227.15M | 248.78M | 258.31M | 265.85M | 298.65M | 321.06M | 211.82M | 214.57M | 214.98M | 219.26M | 219.52M | 212.73M | 196.29M | 209.10M | 200.58M | 206.51M | 212.73M | 231.67M | 185.82M | 221.80M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,377.98M | 2,372.69M | 2,361.09M | 2,326.16M | 2,301.80M | 2,282.20M | 2,339.66M | 2,333.51M | 2,340.63M | 2,326.69M | 2,404.94M | 2,383.35M | 2,348.67M | 2,404.77M | 2,596.32M | 2,618.39M | 2,678.50M | 2,665.49M | 2,665.32M | 2,678.55M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,818.67M | 5,595.92M | 4,749.77M | 4,703.01M | 4,582.73M | 4,505.99M | 4,790.63M | 4,875.75M | 4,920.02M | 4,965.21M | 5,108.72M | 5,149.93M | 5,164.48M | 5,274.56M | 5,500.82M | 5,483.30M | 5,682.52M | 5,830.31M | 5,708.20M | 5,733.16M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 393.61M | 370.98M | 410.06M | 418.72M | 433.51M | 414.37M | 476.75M | 488.76M | 492.62M | 481.34M | 547.82M | 549.51M | 557.14M | 572.78M | 545.31M | 537.83M | 573.43M | 600.93M | 554.24M | 520.39M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 393.61M | 370.98M | 410.06M | 418.72M | 433.51M | 414.37M | 476.75M | 488.76M | 492.62M | 481.34M | 547.82M | 549.51M | 557.14M | 572.78M | 545.31M | 537.83M | 573.43M | 600.93M | 554.24M | 520.39M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 422.16M | 468.15M | 445.09M | 447.18M | 374.57M | 382.54M | 427.58M | 455.31M | 441.52M | 461.84M | 504.43M | 547.38M | 457.70M | 472.45M | 561.49M | 5.00M | 5.00M | 542.71M | 587.48M | 499.61M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.60M | 836.62M | 41.06M | 44.62M | 46.31M | 47.96M | 49.34M | 53.39M | 55.78M | 61.21M | 66.24M | 66.43M | 66.44M | 66.92M | 44.06M | 44.20M | 44.87M | 46.35M | 49.87M | 52.97M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.26M | 34.03M | 32.63M | 32.94M | 32.15M | 30.72M | 32.53M | 32.63M | 32.44M | 31.70M | 32.38M | 31.64M | 31.70M | 33.99M | 33.56M | 33.69M | 33.47M | 35.09M | 35.63M | 35.47M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 209.09M | 199.10M | 202.97M | 204.16M | 205.18M | 216.09M | 256.96M | 291.64M | 269.73M | 270.73M | 287.70M | 279.22M | 293.35M | 294.22M | 283.67M | 284.70M | 283.18M | 279.76M | 274.67M | 269.17M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,069.72M | 1,908.88M | 1,131.81M | 1,147.61M | 1,091.72M | 1,091.69M | 1,243.15M | 1,321.72M | 1,292.09M | 1,306.82M | 1,438.58M | 1,474.18M | 1,406.34M | 1,440.37M | 1,468.08M | 1,382.30M | 1,430.38M | 1,504.83M | 1,501.88M | 1,377.61M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,307.15M | 1,272.25M | 1,261.77M | 1,251.60M | 1,241.64M | 1,232.25M | 1,224.15M | 1,209.17M | 1,245.25M | 1,266.42M | 1,167.31M | 1,152.34M | 1,211.61M | 1,172.77M | 1,460.13M | 1,451.21M | 1,440.68M | 1,435.57M | 1,525.21M | 1,662.00M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 497.72M | 457.96M | 352.06M | 352.70M | 341.91M | 334.97M | 309.53M | 314.63M | 314.41M | 339.78M | 389.12M | 382.46M | 385.19M | 397.68M | 371.06M | 369.70M | 383.66M | 411.34M | 277.22M | 273.42M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.71M | 31.73M | 33.03M | 36.07M | 32.49M | 34.63M | 33.61M | 33.38M | 37.56M | 39.18M | 38.95M | 42.23M | 46.26M | 51.23M | 44.05M | 49.49M | 55.95M | 60.24M | 62.93M | 67.95M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 173.39M | 165.59M | 166.79M | 160.06M | 153.58M | 155.33M | 155.20M | 150.54M | 146.25M | 138.91M | 138.66M | 144.74M | 145.02M | 158.22M | 149.84M | 150.82M | 148.81M | 154.15M | 149.56M | 139.89M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,047.98M | 3,804.68M | 2,912.42M | 2,911.96M | 2,828.84M | 2,814.23M | 2,932.03M | 2,996.05M | 2,998.01M | 3,051.92M | 3,133.67M | 3,153.71M | 3,148.16M | 3,169.04M | 3,449.11M | 3,354.03M | 3,403.52M | 3,566.12M | 3,453.88M | 3,520.86M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,316.75M | 2,108.86M | 1,302.83M | 1,296.21M | 1,287.94M | 1,280.21M | 1,273.49M | 1,262.56M | 1,301.03M | 1,327.64M | 1,233.55M | 1,218.76M | 1,278.05M | 1,239.69M | 1,504.19M | 1,495.41M | 1,485.55M | 1,481.92M | 1,575.08M | 1,714.97M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,770.69M | 1,791.23M | 1,837.35M | 1,791.06M | 1,753.89M | 1,691.76M | 1,858.61M | 1,879.70M | 1,922.01M | 1,913.29M | 1,975.05M | 1,996.21M | 2,016.32M | 2,105.52M | 2,051.71M | 2,129.26M | 2,279.00M | 2,264.20M | 2,254.32M | 2,212.30M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,770.69M | 1,791.23M | 1,837.35M | 1,791.06M | 1,753.89M | 1,691.76M | 1,858.61M | 1,879.70M | 1,922.01M | 1,913.29M | 1,975.05M | 1,996.21M | 2,016.32M | 2,105.52M | 2,051.71M | 2,129.26M | 2,279.00M | 2,264.20M | 2,254.32M | 2,280.25M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,818.67M | 5,595.92M | 4,749.77M | 4,703.01M | 4,582.73M | 4,505.99M | 4,790.63M | 4,875.75M | 4,920.02M | 4,965.21M | 5,108.72M | 5,149.93M | 5,164.48M | 5,274.56M | 5,500.82M | 5,483.30M | 5,682.52M | 5,830.31M | 5,708.20M | 5,733.16M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | 0.44M | 0.44M | 1.98M | 0.48M | 1.88M | 46.36M | | | 45.89M | 45.88M | 45.37M | 45.62M | 0.42M | 45.69M | 45.62M | 46.23M | 0.05M | 0.05M | 0.05M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,677.12M | -612.09M | -563.59M | 3,648.68M | -635.62M | -718.62M | 3,774.21M | 3,774.38M | 3,798.98M | 3,818.39M | 3,854.72M | -666.26M | -689.77M | -639.10M | 4,025.75M | 4,071.71M | -583.20M | 4,317.97M | 4,261.98M | -598.36M |