|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 440.83M | 377.62M | 464.05M | 395.65M | 360.91M | 175.02M | 255.08M | 293.99M | 199.75M | 214.45M | 292.12M | 417.66M | 321.75M | 366.75M | 462.29M | 578.33M | 379.07M | 322.02M | 441.80M | 529.22M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.95M | 45.00M | 39.87M | 39.37M | 39.75M | 24.98M | 31.28M | 35.86M | 15.50M | 10.50M | 10.15M | 7.30M | 43.70M | 63.30M | 105.44M | 71.02M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 440.83M | 377.62M | 464.05M | 395.65M | 375.86M | 220.02M | 294.96M | 333.37M | 239.50M | 239.43M | 323.40M | 453.53M | 337.25M | 377.25M | 472.43M | 585.63M | 422.77M | 385.32M | 547.24M | 600.24M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 393.28M | 543.91M | 684.82M | 464.59M | 380.50M | 527.28M | 618.14M | 463.99M | 398.33M | 636.80M | 743.09M | 598.71M | 429.83M | 709.25M | 733.96M | 511.74M | 471.34M | 705.70M | 836.15M | 630.39M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.65M | 154.54M | 217.53M | 145.44M | 111.06M | 160.34M | 237.41M | 120.35M | 108.93M | 200.42M | 217.22M | 262.99M | 306.00M | 232.47M | 213.56M | 328.35M | 126.84M | 218.10M | 261.26M | 174.43M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 504.94M | 698.46M | 902.36M | 610.02M | 491.56M | 687.61M | 855.55M | 584.34M | 507.26M | 837.22M | 960.31M | 861.69M | 735.83M | 941.72M | 947.52M | 840.10M | 598.17M | 923.80M | 1,097.41M | 804.83M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.98M | 66.58M | 77.41M | 61.97M | 74.36M | 78.63M | 81.30M | 86.81M | 97.89M | 92.15M | 92.13M | 103.90M | 116.96M | 119.06M | 107.97M | 108.17M | 128.43M | 126.48M | 145.24M | 143.13M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.94M | 44.08M | 39.75M | 177.21M | 167.68M | 160.92M | 157.23M | 37.41M | 41.40M | 46.38M | 47.48M | 53.10M | 59.08M | 34.17M | 34.93M | 41.82M | 50.65M | 32.16M | 36.02M | 66.92M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,450.74M | 1,566.43M | 1,665.43M | 1,827.40M | 1,573.86M | 1,586.85M | 1,574.38M | 1,347.30M | 1,246.23M | 1,491.19M | 1,695.05M | 1,643.45M | 1,418.11M | 1,706.17M | 1,814.10M | 1,716.66M | 1,499.29M | 1,691.62M | 1,980.07M | 1,812.23M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 426.95M | 432.90M | 510.66M | 433.50M | 450.25M | 464.59M | 500.83M | 509.21M | 531.46M | 564.08M | 569.72M | 662.86M | 665.52M | 670.88M | 719.68M | 716.18M | 722.13M | 714.19M | 1,199.61M | 1,260.82M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.30M | 10.85M | 72.42M | 15.60M | 22.99M | 21.68M | 78.66M | 26.57M | 83.33M | 86.61M | 5.75M | 92.91M | 92.68M | 93.50M | 94.92M | 94.03M | 93.67M | 98.07M | 69.30M | 49.53M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.72M | 53.72M | 116.79M | 53.72M | 53.72M | 53.72M | 73.70M | 73.70M | 73.70M | 78.60M | 74.26M | 155.00M | 160.84M | 146.77M | 211.62M | 214.47M | 214.30M | 215.16M | 391.66M | 400.81M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.50M | | | | 9.21M | | | | 117.32M | 113.20M | 107.58M | 131.58M | 127.89M | 125.48M | 123.33M | 181.04M | 179.55M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.72M | 53.72M | 116.79M | 63.22M | 53.72M | 53.72M | 73.70M | 82.92M | 73.70M | 78.60M | 74.26M | 272.33M | 274.04M | 254.34M | 343.20M | 342.35M | 339.78M | 338.50M | 572.70M | 580.36M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.31M | 42.23M | 41.23M | 24.14M | 25.88M | 25.46M | 45.65M | 22.21M | 22.08M | 31.30M | 29.04M | 8.18M | 8.11M | 19.99M | 4.99M | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 159.39M | 184.27M | | 392.64M | 211.64M | 222.78M | 58.27M | 49.93M | 60.12M | 59.71M | 58.52M | 55.63M | 57.00M | 58.12M | 67.73M | 66.64M | 67.10M | 68.93M | 76.60M | 78.00M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.39M | 68.93M | 161.70M | 78.83M | 72.59M | 75.68M | 173.49M | 172.56M | 176.04M | 175.34M | 163.12M | 159.69M | 142.34M | 141.95M | 131.91M | 130.45M | 134.81M | 126.94M | 122.14M | 122.28M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,373.68M | 2,478.90M | 2,561.76M | 10.30M | 354.42M | 357.92M | 786.12M | 4.70M | 820.79M | 443.11M | 449.35M | 2,813.54M | 594.44M | 570.91M | 604.26M | 3,025.66M | 2,907.10M | 3,105.99M | 4,145.32M | 4,030.39M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 269.50M | 334.16M | 397.15M | 324.31M | 285.39M | 331.73M | 398.29M | 334.39M | 295.12M | 382.46M | 477.03M | 408.36M | 347.38M | 450.66M | 509.98M | 407.22M | 375.39M | 441.42M | 527.62M | 430.30M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 269.50M | 334.16M | 397.15M | 324.31M | 285.39M | 331.73M | 398.29M | 334.39M | 295.12M | 382.46M | 477.03M | 408.36M | 347.38M | 450.66M | 509.98M | 407.22M | 375.39M | 441.42M | 527.62M | 430.30M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 499.83M | 459.52M | 499.21M | 452.83M | 438.44M | 440.90M | 461.27M | 288.47M | 266.54M | 310.02M | 355.99M | 337.74M | 325.10M | 302.04M | 361.11M | 323.96M | 296.64M | 326.59M | 407.43M | 348.18M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.70M | 8.71M | 8.72M | 8.73M | 8.73M | 1.43M | 1.44M | 1.45M | 1.46M | 1.47M | 1.48M | 39.93M | 39.99M | 1.51M | 1.10M | 1.11M | 1.12M | 7.34M | 371.99M | 375.90M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 153.63M | 166.41M | 195.27M | 200.04M | 160.99M | 179.32M | 191.04M | 173.29M | 160.25M | 173.29M | 221.98M | 243.85M | 223.96M | 262.20M | 292.64M | 299.67M | 280.49M | 300.80M | 327.24M | 327.37M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,000.13M | 1,048.29M | 1,100.35M | 1,069.32M | 935.67M | 1,000.08M | 1,052.03M | 797.59M | 723.37M | 867.23M | 1,056.48M | 1,029.88M | 936.43M | 1,016.40M | 1,164.83M | 1,031.96M | 953.64M | 1,076.15M | 1,634.28M | 1,481.74M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 290.55M | 286.80M | 286.87M | 286.93M | | 458.69M | 403.79M | 614.78M | 513.20M | 737.44M | 737.46M | 737.94M | 738.60M | 733.04M | 966.35M | 963.23M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.84M | 33.32M | 35.62M | 32.13M | | 39.91M | 51.23M | 49.67M | 58.15M | 55.76M | 62.59M | 64.14M | 44.76M | 51.61M | 49.20M | 42.48M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.48M | 79.49M | | 83.41M | 42.11M | 46.71M | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.29M | | | | 66.12M | | 4.57M | 3.81M | 3.71M | 3.64M | 3.27M | 3.42M | 115.74M | 13.79M | 14.49M | 118.16M | 141.49M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.40M | | | 32.68M | 31.18M | 32.70M | 32.17M | | 38.40M | 42.20M | 63.55M | 65.11M | 65.00M | 70.98M | 73.64M | 77.73M | 81.47M | 125.92M | 158.46M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | | 62.49M | 61.87M | 60.66M | 64.20M | | 66.23M | 67.47M | 74.65M | 72.04M | 71.85M | 84.56M | 88.88M | 85.04M | 86.49M | 95.64M | 96.66M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.30M | 29.60M | 59.50M | 48.10M | 35.69M | 32.36M | 61.14M | 59.36M | 62.88M | 59.95M | 58.20M | 54.59M | 47.80M | 46.80M | 45.16M | 45.01M | 45.79M | 45.26M | 44.18M | 51.09M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.95M | 48.39M | 139.65M | 71.79M | 54.10M | 53.55M | 160.68M | 166.14M | 165.43M | 157.79M | 149.09M | 136.49M | 112.59M | 116.88M | 119.69M | 113.69M | 108.17M | 108.21M | 117.30M | 124.09M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.70M | 8.71M | 8.72M | 8.73M | 299.28M | 288.23M | 288.31M | 288.38M | 1.46M | 460.16M | 405.26M | 654.71M | 553.19M | 738.95M | 738.56M | 739.05M | 739.71M | 740.38M | 1,338.34M | 1,339.13M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 931.20M | 988.24M | 184.56M | 995.56M | 941.89M | 904.97M | 970.39M | 985.14M | 972.41M | 941.45M | 1,006.58M | 1,026.97M | 1,004.61M | 987.41M | 1,069.68M | 1,079.36M | 1,038.29M | 1,114.36M | 1,155.78M | 1,221.53M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 931.20M | 988.24M | 184.56M | 995.56M | 941.89M | 904.97M | 970.39M | 985.14M | 972.41M | 941.45M | 1,006.58M | 1,026.97M | 1,004.61M | 987.41M | 1,069.68M | 1,015.23M | 1,038.29M | 1,114.36M | 1,204.98M | 1,221.53M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,373.68M | 2,478.90M | 2,561.76M | 10.30M | 354.42M | 357.92M | 786.12M | 4.70M | 820.79M | 443.11M | 449.35M | 2,813.54M | 594.44M | 570.91M | 604.26M | 3,025.66M | 2,907.10M | 3,105.99M | 4,145.32M | 4,030.39M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.57M | 2.39M | 465.13M | 481.38M | | 429.80M | 481.64M | 0.88M | 465.05M | 0.27M | 568.88M | -0.58M | 565.22M | 1.00M | 728.33M | 1.58M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55M | 0.61M | 1.93M | 0.37M | 0.57M | | 0.09M | 0.00M | 0.57M | | | | 0.55M | | | | 0.50M |