|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 829.80M | 742.10M | 7.70M | 544.90M | 451.10M | | 401.43M | 532.10M | 747.70M | 548.90M | 403.19M | | | 553.40M | 396.15M | | 223.80M | | 421.90M | 550.20M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.90M | 6.20M | 7.60M | 4.90M | 1.80M | 0.50M | | | | | | | | | 0.72M | | | | 1.00M | 1.00M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 834.70M | 748.30M | 15.30M | 430.19M | 392.80M | 0.50M | 401.43M | 301.65M | 747.70M | 548.90M | 403.19M | | | 553.40M | 396.87M | | 223.80M | | 422.90M | 551.20M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.40M | | | | 84.20M | | | | 67.80M | | | | 34.70M | | | | 60.90M | |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.60M | 99.90M | 96.50M | 125.90M | 135.70M | 116.10M | 3.61M | 132.80M | 128.30M | 103.50M | 85.70M | 61.90M | 43.90M | 37.90M | 48.90M | 82.20M | 86.80M | 48.60M | 79.60M | 59.40M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.90M | | | | 87.81M | | | | 153.50M | | | | 83.60M | | | | 140.50M | |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 318.00M | 324.70M | 302.10M | 297.00M | 334.60M | 349.00M | 114.78M | 233.70M | 249.90M | 252.50M | 266.30M | 248.80M | 287.20M | 287.40M | 271.90M | 281.90M | 293.60M | 300.70M | 377.00M | 355.90M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 951.10M | 947.30M | | | 1,521.30M | 1,013.90M | 1,160.60M | 939.40M | 753.70M | 636.50M | 876.80M | 913.00M | 668.30M | 680.70M | 604.20M | 688.80M | 903.70M | 990.70M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,486.70M | 2,641.80M | | 2,725.30M | 38.40M | 2,845.00M | 321.06M | 2,814.50M | 3,028.80M | 3,266.80M | 1.80M | 3,667.40M | 3,780.30M | 4,269.00M | 4,269.40M | 4,281.20M | 4,275.90M | 4,225.10M | 4,162.80M | 4,156.60M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.40M | 61.50M | 61.70M | 62.10M | 62.50M | 62.90M | 28.30M | 17.20M | 15.90M | 15.90M | 14.40M | 44.50M | 44.70M | 45.00M | 202.80 | 79.80M | 80.50M | 47.40M | 396.10M | 403.70M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,717.80M | 2,718.70M | | | 2,726.30M | 2,726.30M | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,717.80M | 2,718.70M | | | | 2,726.30M | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.50M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.80M | 37.00M | 42.20M | 41.20M | 38.90M | 47.20M | 25.49M | 58.60M | 58.90M | 57.60M | 90.50M | 64.50M | 64.20M | 66.10M | 68.40M | 66.30M | 68.30M | 68.10M | 71.00M | 69.60M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,020.50M | 3,158.70M | | | 2,903.80M | 3,075.00M | 3,284.80M | 3,557.80M | 3,784.20M | 4,034.30M | 4,115.10M | 4,651.70M | 4,706.10M | 4,708.80M | 4,722.80M | 4,687.80M | 4,948.80M | 5,002.30M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,741.80M | | | | 4,088.90M | 4,445.40M | 4,497.20M | | 2,339.60M | 2,296.70M | 2,250.90M | | 1,926.30M | 1,892.90M | 1,794.50M | 1,606.60M | 1,566.30M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 272.80M | 341.80M | 304.40M | 347.50M | 324.00M | 347.00M | 62.03M | 259.00M | 257.80M | 311.20M | 317.60M | 321.30M | 244.20M | 270.90M | 264.80M | 278.80M | 271.60M | 302.60M | 329.10M | 293.60M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 272.80M | 341.80M | 304.40M | | | 347.00M | 62.03M | | 257.80M | 311.20M | 317.60M | 321.30M | 244.20M | 270.90M | | 278.80M | 271.60M | 302.60M | 329.10M | 293.60M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.50M | -0.40M | 218.90M | 179.60M | -1.00M | 81.20M | 24.20M | 95.50M | 1.90M | 3.40M | 3.97M | 56.30M | 0.20M | 2.50M | 3.58M | -0.20M | 0.20M | 1.10M | 50.00M | 4.20M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.70M | 7.60M | 7.50M | 7.40M | 7.00M | 8.00M | 8.70M | 8.90M | 8.70M | 7.70M | 5.00M | 3.00M | 1.40M | 1.30M | 1.00M | 1.30M | 1.30M | 1.50M | 1.00M | 0.30M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.10M | 19.50M | 21.40M | 21.00M | 20.60M | 21.20M | 5.10M | 6.70M | 13.60M | 19.70M | 21.10M | 23.50M | 26.10M | 28.80M | 28.80M | 26.70M | 31.30M | 31.30M | 32.30M | 32.20M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.20M | 38.20M | 29.50M | 49.60M | 40.50M | 42.10M | 37.80M | 38.90M | 26.00M | 8.70M | 5.80M | 28.80M | 46.90M | 63.20M | 62.70M | 76.20M | 90.90M | 54.10M | 99.60M | 144.80M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.50M | 146.20M | | | | | | | 128.80M | 193.20M | 240.70M | 261.20M | 271.30M | 211.50M | 151.10M | 76.40M | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 581.70M | 605.10M | | | 646.20M | 414.90M | 487.50M | 586.00M | 630.80M | 699.90M | 655.50M | 1,022.80M | 550.60M | 481.90M | 409.90M | 409.10M | 517.10M | 523.30M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 456.50M | 466.80M | 456.90M | 918.70 | 614.70M | 836.60M | 921.20M | 661.80 | 828.60M | 828.30M | -629.72M | 817.90M | 813.40M | 809.40M | -767.46M | 1,021.00M | 1,060.80M | 971.00M | 648.80M | 548.90M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.20M | 40.90M | | -48.80M | -97.50M | -146.30M | -195.00M | 179.00M | 117.30M | 55.70M | 10.90M | -53.40M | -106.90M | -171.30M | -235.70M | -77.70M | -154.30M | 154.30M | -154.30M | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.50M | 18.50M | -210.10 | 26.80 | | | 276.30M | 5.90M | 6.40M | 6.00M | 5.60M | 5.80M | 5.40M | 5.40M | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 166.90M | 157.20M | 48.55 | 60.80M | 57.40M | 21.90M | 12.82M | 19.30M | 15.70M | 14.30M | 5.60M | 1.80M | 0.70M | 4.80M | 10.02 | 27.30M | 31.90M | 43.10M | 52.60M | 117.00M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.10M | 42.30M | 65.60M | 62.50M | 62.00M | 57.70M | 73.80M | 90.10M | 114.90M | 109.70M | -89.10M | 106.00M | 106.90M | 102.10M | -88.91M | 99.60M | 98.20M | 87.60M | 79.70M | 69.60M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.30M | 30.20M | 40.30M | 51.70M | 43.20M | 56.70M | 14.37M | 21.10M | 5.20M | 1.00M | | | | | 0.70M | 0.30M | | | 0.10M | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2539.80M | -2479.60M | 1,072.80M | 1,136.70M | -2313.80M | -2198.10M | -14.37M | 1,482.40M | 1,681.20M | 1,632.80M | 1,643.00M | 1,639.70M | 1,641.20M | 1,228.10M | 1,423.10M | 1,444.40M | 1,483.00M | 1,385.40M | 1,089.50M | 1,043.00M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2514.50M | -2449.40M | 1,654.50M | -622.40M | -2270.60M | -2141.40M | 2,218.30M | 1,897.30M | 2,168.70M | 2,218.80M | 2,273.80M | 8.40M | -398.50M | -1062.90M | 1,973.70M | -1536.90M | -1541.20M | -1787.60M | 1,606.60M | -2860.40M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 464.20M | 474.40M | 464.40M | | | 844.60M | 929.90M | | 837.30M | 836.00M | -624.72M | 820.90M | 814.80M | 810.70M | -767.46M | 1,022.30M | 1,062.10M | 972.50M | 649.80M | 549.20M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,514.50M | 2,449.40M | 2,239.80M | 2,364.20M | 2,270.60M | 2,141.40M | 2,130.80M | 2,191.60M | 2,276.70M | 2,278.40M | 2,264.10M | 2,331.20M | 2,695.20M | 3,313.80M | 3,400.70M | 3,463.20M | 3,434.10M | 3,582.10M | 4,245.90M | 4,426.70M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,239.80M | | | | 2,130.80M | | | | 2,206.00M | | | | 3,336.70M | | | | 5,852.50M | 5,993.00M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,654.50M | | | | 2,218.30M | | 4,445.40M | 4,497.20M | 2,273.80M | 2,339.60M | 2,296.70M | 2,250.90M | | 1,926.30M | 1,892.90M | 1,794.50M | 1,606.60M | 1,566.30M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.20M | 41.30M | 562.20M | -538.40M | -548.50M | -656.80M | 632.40M | -620.50M | -527.90M | -528.70M | -47.00M | -505.40M | -420.90M | -43.70M | 259.40M | -45.70M | -34.00M | -43.50M | 872.60M | 1,252.30M |