|
Cash & Equivalents (Quarter)
|
| | | | | | | | 209.00M | 209.00M | 172.00M | | 85.00M | | 94.51M | | 56.12M | 97.00M | 69.10M | 89.00M | 355.03M | 287.00M | 199.35M | 184.00M | 157.96M | 154.13M | 252.92M | 717.38M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | 25.00M | 25.00M | 116.89M | 117.00M | 42.85M | 14.00M | 21.50M | 38.00M | 1.01M | 49.00M | 104.02M | 39.00M | 33.49M | 5.91M | 30.07M | 31.10M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | 209.00M | 209.00M | 172.00M | | 110.00M | 25.00M | 211.40M | 117.00M | 98.97M | 14.43M | 90.61M | 36.44M | 356.03M | 46.01M | 303.38M | 40.04M | 191.45M | 160.04M | 282.99M | 748.48M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | 64.00M | 44.00M | 44.00M | 76.08M | 76.00M | 90.55M | | 74.05M | | 73.05M | | 116.82M | | 108.54M | 128.76M | 76.96M | 219.14M |
|
Receivables (Quarter)
|
| | | | | | | | | | | 64.00M | 44.00M | 44.00M | 76.08M | 76.00M | 90.55M | | 74.05M | | 73.05M | | 116.82M | | 108.54M | 128.76M | 76.96M | 219.14M |
|
Inventory (Quarter)
|
| | | | | | | | 142.00M | 142.00M | 145.00M | 106.00M | 79.00M | 79.00M | 85.48M | 86.00M | 139.83M | 125.00M | 136.89M | 140.00M | 135.21M | 150.00M | 179.76M | 139.00M | 181.84M | 175.53M | 194.17M | 209.45M |
|
Current Assets (Quarter)
|
| | | | | | | | 480.00M | 1,685.00M | 418.00M | | 234.00M | | 375.00M | | 332.37M | 322.00M | 304.60M | 365.00M | 567.75M | 592.00M | 604.70M | 483.00M | 483.57M | 466.53M | 619.60M | 1,166.66M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | 3,279.00M | 16.00M | 3,116.00M | 598.00M | -1648.00M | 563.00M | 3,077.30M | 638.00M | 48.41M | | 378.37M | | 106.89M | | -30.48M | | -30.91M | 27.74M | 2,228.34M | 3,077.20M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | 11.00M | 11.00M | | | | | 3.49M | 4.00M | 6.68M | 5.00M | 7.66M | 7.00M | 8.15M | 10.00M | 8.91M | 8.00M | 8.07M | 5.97M | 8.89M | 10.79M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | 45.00M | | 41.81M | | 36.19M | | -120.35M | | -165.62M | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | 220.00M | 220.00M | 84.00M | | -104.00M | | 180.00M | | 212.65M | 36.00M | -149.97M | 38.00M | 29.93M | 37.00M | 25.81M | 22.00M | 3.10M | 1.77M | 1.02M | 0.33M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | 220.00M | 220.00M | 84.00M | | -104.00M | | 225.00M | | 254.47M | 36.07M | -113.78M | 36.31M | -90.42M | 34.73M | -139.81M | 22.69M | 3.10M | 1.77M | 1.02M | 0.33M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | 10.00M | 10.00M | 8.00M | | | | | | | | 0.07M | | 29.66M | 33.00M | 19.24M | 19.00M | 13.10M | 10.16M | 7.54M | 6.24M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | 4.00M | 4.00M | 4.00M | 4.00M | | 4.00M | 14.34M | 5.00M | 6.12M | 22.00M | 26.17M | 26.00M | 24.29M | 29.00M | 23.48M | 20.00M | 24.13M | 17.85M | 18.54M | 19.71M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | 3,741.00M | -1685.00M | 3,434.00M | | -234.00M | | 2,591.00M | | 2,809.38M | -322.00M | 2,251.93M | -365.00M | 1,928.21M | -592.00M | 2,846.50M | -483.00M | 2,536.83M | 2,610.69M | 2,638.73M | 3,077.20M |
|
Assets (Quarter)
|
| | | | | | | | 4,221.00M | | 3,852.00M | | | | | | 3,141.75M | | 2,556.53M | | 2,495.96M | | 3,451.20M | | 3,020.40M | 3,077.22M | 3,258.33M | 4,243.86M |
|
Accounts Payables (Quarter)
|
| | | | | | | | 211.00M | | 174.00M | | 118.00M | 118.00M | 153.00M | | 214.96M | 205.00M | 200.08M | 206.00M | 167.88M | 267.00M | 310.38M | 264.00M | 289.99M | 281.59M | 303.36M | 368.19M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | 16.30M | 21.00M | 18.79M | 38.00M | 49.09M | 7.37M | 14.57M | 5.00M | 0.52M | | | |
|
Payables (Quarter)
|
| | | | | | | | 211.00M | | 174.00M | | 118.00M | 118.00M | 153.00M | | 214.96M | | 200.08M | | 167.88M | | 310.38M | | 289.99M | 281.59M | 303.36M | 368.19M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | 26.00M | 28.00M | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | 8.00M | 7.00M | | -4.00M | | | | 50.82M | 61.00M | 65.48M | 54.00M | 60.14M | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | 226.00M | | 270.00M | | 20.00M | | 0.23M | | | 408.00M | | 390.00M | 8.38M | 300.00M | 6.15M | 199.00M | | | 0.49M | 3.23M |
|
Current Taxes (Quarter)
|
| | | | | | | | 13.00M | 13.00M | 10.00M | | | 3.00M | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 77.15M | | 44.33M | 20.97M | 4.58M | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | 239.00M | | 174.00M | | 138.00M | | 293.00M | | 286.10M | 232.00M | 225.06M | 263.00M | 422.21M | 443.00M | 392.69M | 324.00M | 321.02M | 369.17M | 396.59M | 678.33M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | 139.00M | | | | 39.51M | | 13.50M | | 75.45M | | | | 205.20M | | 96.20M | 103.71M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 64.00M | 49.15M | 32.00M | 24.39M | 5.64M | | |
|
Pension (Quarter)
|
| | | | | | | | 19.00M | | 23.00M | | 11.00M | | 14.00M | | 14.79M | 13.00M | 13.99M | 15.00M | 10.78M | 15.00M | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | -0.34M | 0.22M | 3.00M | 3.82M | 4.00M | 5.03M | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | 303.00M | | 253.00M | | 164.00M | | 130.00M | | 91.02M | 77.00M | 47.88M | 54.00M | 55.62M | 140.00M | 154.02M | 131.00M | 102.34M | 123.33M | 159.04M | 245.04M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | 200.00M | | 198.00M | | 148.00M | 5.00M | 1.00M | | 263.05M | 239.00M | 212.53M | 225.00M | 5.64M | 352.00M | 12.59M | 311.00M | 17.29M | 18.12M | 277.81M | 333.91M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | 753.00M | | 753.00M | | 463.00M | 18.00M | 439.00M | | 837.88M | 811.00M | 757.72M | 755.00M | 768.30M | 972.00M | 851.15M | 770.00M | 756.00M | 832.90M | 654.90M | 909.14M |
|
Total Liabilities (Quarter)
|
| | | | | | | | 4,221.00M | | 3,852.00M | | | 23.00M | | | 17.09M | | 29.37M | | 279.41M | | 14.99M | | 0.71M | 82.31M | 113.77M | 79.78M |
|
Total Debt (Quarter)
|
| | | | | | | | 226.00M | | 270.00M | | 159.00M | | 0.23M | | 39.51M | 6.44M | 13.50M | 5.85M | 83.83M | 24.99M | 6.15M | 24.31M | 205.20M | | 96.68M | 106.94M |
|
Common Equity (Quarter)
|
| | | | | | | | 3,229.00M | | 2,925.00M | | 1,914.00M | | 2,149.33M | | -723.65M | | 2,056.51M | | 168.49M | | 452.52M | | 435.17M | 1,868.54M | 2,197.40M | 2,641.22M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | 4,221.00M | | 3,852.00M | | | | 2,966.00M | | 3,141.75M | | 2,556.53M | | 2,495.96M | | 3,451.20M | | 3,020.40M | 3,077.22M | 3,258.33M | 4,243.86M |
|
Retained Earnings (Quarter)
|
| | | | | | | | -701.00M | | -887.00M | | 531.00M | | -1255.00M | | -723.65M | 360.00M | -814.92M | 330.00M | 168.49M | 329.00M | -577.97M | 407.00M | 435.17M | 364.39M | 120.61M | 798.58M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | 0.00M | | 0.46M | | 0.35M | | 0.00M | | 0.00M | 0.24M | 0.68M | 0.67M |