|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 433.80M | 265.40M | 257.90M | 286.20M | 359.00M | 424.20M | 366.90M | 440.50M | 429.80M | 492.60M | 572.80M | 336.10M | 388.20M | 397.20M | 435.70M | 329.10M | 346.90M | 382.60M | 666.80M | 482.50M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.20M | 12.60M | 9.90M | 9.40M | 12.40M | 13.90M | 12.50M | 14.30M | 17.00M | 16.20M | 17.90M | 12.60M | 12.10M | 9.30M | 9.90M | 15.90M | 13.40M | 17.00M | 14.10M | 15.40M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 444.00M | 278.00M | 267.80M | 295.60M | 371.40M | 438.10M | 379.40M | 454.80M | 446.80M | 508.80M | 590.70M | 348.70M | 400.30M | 406.50M | 445.60M | 345.00M | 360.30M | 399.60M | 680.90M | 497.90M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 703.10M | 762.30M | 798.30M | 695.70M | 777.90M | 780.50M | 800.50M | 741.60M | 778.30M | 811.20M | 852.90M | 785.40M | 865.60M | 893.20M | 894.80M | 780.10M | 902.00M | 899.70M | 909.90M | 856.90M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.90M | | | | 22.10M | | | | 41.60M | 28.50M | 28.70M | 40.40M | 38.00M | 46.60M | 46.60M | 49.40M | 48.20M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 703.10M | 762.30M | 798.30M | 720.60M | 777.90M | 780.50M | 800.50M | 763.70M | 778.30M | 811.20M | 852.90M | 827.00M | 894.10M | 921.90M | 935.20M | 818.10M | 948.60M | 946.30M | 959.30M | 905.10M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 616.40M | 638.30M | 700.70M | 662.10M | 708.80M | 719.50M | 739.00M | 740.70M | 779.60M | 794.10M | 788.40M | 832.90M | 842.40M | 856.50M | 850.00M | 1,010.40M | 848.70M | 1,029.60M | 1,053.70M | 1,083.80M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.00M | 66.50M | 66.40M | 66.80M | 69.00M | 96.10M | 75.60M | 84.30M | 94.00M | 91.70M | 86.40M | 129.70M | 124.20M | 118.50M | 128.70M | 146.50M | 150.80M | 147.50M | 145.50M | 155.40M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,827.50M | 1,745.10M | 1,833.20M | 1,879.30M | 1,927.10M | 2,034.20M | 1,994.50M | 2,021.40M | 2,098.70M | 2,205.80M | 2,318.40M | 2,167.20M | 2,232.50M | 2,274.70M | 2,319.10M | 2,257.90M | 2,261.80M | 2,476.40M | 2,790.00M | 2,594.00M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 516.70M | 518.70M | 521.20M | 459.50M | 460.40M | 464.80M | 478.50M | 528.00M | 539.00M | 557.50M | 572.20M | 652.60M | 662.20M | 674.50M | 692.60M | 726.60M | 734.40M | 745.60M | 766.10M | 841.20M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.60M | 69.70M | 72.10M | 69.10M | 72.90M | 71.90M | 66.60M | 65.90M | 66.10M | 69.60M | 61.60M | 75.80M | 75.30M | 80.80M | 85.50M | 84.90M | 86.90M | 96.00M | 99.80M | 98.40M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,924.40M | 1,922.90M | 1,922.60M | 1,871.30M | 1,870.60M | 1,859.40M | 25.00M | 1,970.50M | 1,976.10M | 23.30M | 1,994.70M | 2,533.40M | 2,532.70M | 2,513.70M | 2,523.50M | 2,500.80M | 40.00M | 2,562.10M | 30.30M | 3,060.80M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 786.00M | 758.30M | 738.00M | 681.50M | 664.20M | 644.10M | 690.30M | 669.90M | 652.90M | 664.40M | 644.70M | 1,196.00M | 1,165.10M | 1,135.70M | 1,108.40M | 1,080.00M | 1,090.80M | 1,066.10M | 1,059.90M | 1,394.30M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,710.40M | 2,681.20M | 2,660.60M | 2,552.80M | 2,534.80M | 2,503.50M | 715.30M | 2,640.40M | 2,629.00M | 687.70M | 2,639.40M | 3,729.40M | 3,697.80M | 3,649.40M | 3,631.90M | 3,580.80M | 1,130.80M | 3,628.20M | 1,090.20M | 4,455.10M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.90M | | 356.60M | 3.10M | 2.80M | 2.80M | 2.80M | 3.00M | 3.10M | 176.70M | 3.20M | 3.10M | | | 197.50M | 199.40M | 202.80M | 222.30M | 240.10M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,465.40M | 3,427.70M | 3,408.50M | 3,402.20M | 3,242.60M | 3,204.00M | 3,343.90M | 3,381.20M | 3,382.10M | 3,435.10M | 3,449.90M | 4,913.90M | 4,629.60M | 4,597.00M | 4,615.90M | 4,589.80M | 4,660.30M | 4,672.60M | 4,736.90M | 5,634.80M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,292.90M | 5,172.80M | 5,241.70M | 5,281.50M | 5,169.70M | 5,238.20M | 5,338.40M | 5,402.60M | 5,480.80M | 5,640.90M | 5,768.30M | 7,081.10M | 6,862.10M | 6,871.70M | 6,935.00M | 6,847.70M | 6,922.10M | 7,149.00M | 7,526.90M | 8,228.80M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 421.30M | 465.70M | 491.90M | 532.80M | 548.50M | 550.70M | 569.90M | 529.90M | 545.30M | 554.80M | 554.70M | 563.50M | 598.50M | 586.70M | 547.50M | 541.70M | 545.80M | 529.50M | 536.60M | 570.50M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 421.30M | 465.70M | 491.90M | 532.80M | 548.50M | 550.70M | 569.90M | 529.90M | 545.30M | 554.80M | 554.70M | 563.50M | 598.50M | 586.70M | 547.50M | 541.70M | 545.80M | 529.50M | 536.60M | 570.50M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.90M | 79.00M | 255.60M | 263.40M | 62.00M | 281.70M | 306.20M | 334.10M | 69.10M | 317.10M | 303.60M | 365.20M | 74.00M | 374.30M | 120.40M | 145.70M | 71.20M | 106.10M | 375.10M | 450.70M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.80M | 76.40M | 77.10M | 73.30M | 78.20M | 73.00M | 74.50M | 75.60M | 84.70M | 78.90M | 80.80M | 79.10M | 87.60M | 76.10M | 77.80M | 89.00M | 83.90M | 81.30M | 80.20M | 83.00M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 360.80M | 137.60M | 128.90M | 9.70M | 7.80M | 5.80M | 4.00M | 4.70M | 4.70M | 1.80M | 3.30M | 117.40M | 219.70M | 110.50M | 291.20M | 125.40M | 816.10M | 802.70M | 951.50M | 289.10M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,148.70M | 999.40M | 1,035.40M | 1,065.20M | 962.10M | 1,002.90M | 1,062.50M | 1,088.50M | 1,052.10M | 1,069.80M | 1,071.40M | 1,323.40M | 1,348.70M | 1,258.50M | 1,396.70M | 1,274.20M | 1,938.30M | 1,908.40M | 2,054.30M | 1,508.70M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,433.70M | 1,434.20M | 1,434.90M | 1,435.50M | 1,436.10M | 1,436.70M | 1,437.30M | 1,437.90M | 1,438.50M | 1,439.10M | 1,439.70M | 2,023.20M | 1,895.70M | 1,892.70M | 1,640.30M | 1,442.70M | 1,044.00M | 1,044.40M | 1,044.80M | 2,036.30M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.30M | 15.20M | 9.30M | 10.90M | 11.10M | 11.00M | 11.50M | 9.70M | 10.40M | 10.40M | 11.40M | 12.30M | 12.70M | 13.70M | 13.80M | 14.40M | 10.80M | 11.10M | 11.70M | 10.00M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | | 18.80M | | | | | | | | 17.50M | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 612.50M | 598.30M | 593.30M | 521.30M | 547.10M | 530.70M | 508.40M | 505.60M | 507.10M | 500.90M | 506.70M | 660.60M | 674.60M | 654.20M | 669.20M | 720.20M | 667.60M | 697.40M | 734.80M | 825.90M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,582.40M | 2,433.60M | 2,470.30M | 2,519.50M | 2,398.20M | 2,439.60M | 2,499.80M | 2,526.40M | 2,490.60M | 2,508.90M | 2,511.10M | 3,364.10M | 3,244.40M | 3,151.20M | 3,037.00M | 2,716.90M | 2,982.30M | 2,952.80M | 3,099.10M | 3,545.00M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,194.90M | 3,031.90M | 3,063.60M | 3,040.80M | 2,945.30M | 2,970.30M | 3,008.20M | 3,032.00M | 2,997.70M | 3,009.80M | 3,017.80M | 4,024.70M | 3,919.00M | 3,805.40M | 3,706.20M | 3,437.10M | 3,649.90M | 3,650.20M | 3,833.90M | 4,370.90M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,794.50M | 1,571.80M | 1,563.80M | 1,445.20M | 1,443.90M | 1,442.50M | 1,441.30M | 1,442.60M | 1,443.20M | 1,440.90M | 1,443.00M | 2,140.60M | 2,115.40M | 2,003.20M | 1,931.50M | 1,568.10M | 1,860.10M | 1,847.10M | 1,996.30M | 2,325.40M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -333.80M | | | -129.00M | 2,213.30M | 11.00M | 2,318.70M | 2,840.60M | 1.80M | 0.60M | 2,739.10M | -312.40M | 1.30M | 2.10M | -319.00M | 3,410.60M | 0.60M | -334.70M | 3,693.00M | 3,857.90M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 2,447.30M | 0.60M | 10.90M | 2,213.30M | 2,256.90M | 11.50M | 2,496.00M | 2,472.70M | 2,949.50M | 1.40M | 6.10M | -321.70M | 13.70M | 13.80M | 3,396.20M | 0.60M | 0.60M | 3,681.30M | 3,847.90M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,292.90M | 5,172.80M | 5,241.70M | 5,281.50M | 5,169.70M | 5,238.20M | 5,338.40M | 5,402.60M | 5,480.80M | 5,640.90M | 5,768.30M | 7,081.10M | 6,862.10M | 6,871.70M | 6,935.00M | 6,847.70M | 6,922.10M | 7,149.00M | 7,526.90M | 8,228.80M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,560.00M | | | | 2,705.50M | | | | 3,182.70M | | | | 3,779.50M | | | | 4,155.70M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | | | | 0.98M | | | | 0.17M | | | | 0.49M | | | | 0.65M |