|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 687.70M | 774.30M | 611.00M | 552.00M | 1,130.30M | 1,290.20M | 605.30M | 592.10M | 549.20M | 859.00M | 861.60M | 469.30M | 425.00M | 436.70M | 489.20M | 479.70M | 516.40M | 520.70M | 772.90M | 657.70M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1,366.90M | 1,171.70M | 1,273.60M | 1,470.40M | 1,433.80M | 1,258.80M | 1,019.60M | 1,088.30M | 1,118.00M | 1,154.60M | 1,082.70M | 754.70M | 445.90M | 450.30M | 426.90M | 417.00M | 350.30M | 356.40M | 348.90M | 497.60M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 2,054.60M | 1,946.00M | 1,884.60M | 2,022.40M | 2,564.10M | 2,549.00M | 1,624.90M | 1,680.40M | 1,667.20M | 2,013.60M | 1,944.30M | 1,224.00M | 870.90M | 887.00M | 916.10M | 896.70M | 866.70M | 877.10M | 1,121.80M | 1,155.30M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 224.80M | 4.10M | 263.20M | 239.20M | 242.20M | 3.90M | 340.50M | 330.50M | 278.00M | 6.70M | 220.00M | 248.30M | 229.80M | 194.70M | 198.50M | 226.90M | 255.70M | 250.00M | 307.00M | 376.80M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 69.40M | 64.40M | 64.50M | 71.60M | 78.00M | 98.90M | 150.60M | 166.20M | 168.40M | 170.50M | 173.30M | 206.60M | 202.80M | 196.90M | 206.00M | 208.50M | 227.80M | 253.20M | 245.20M | 263.60M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 82.50M | 79.00M | 85.40M | 86.90M | 99.80M | 92.20M | 133.30M | 118.90M | 122.20M | 103.20M | 113.40M | 117.40M | 114.10M | 101.60M | 119.10M | 121.50M | 141.20M | 159.10M | 230.50M | 211.40M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 58.80M | 53.00M | 57.10M | 49.60M | 46.20M | 59.00M | 82.30M | 81.80M | 119.60M | 134.90M | 141.30M | 147.70M | 103.80M | 99.90M | 78.20M | 72.30M | 53.90M | 57.80M | 55.90M | 95.40M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 210.70M | 196.40M | 207.00M | 208.10M | 224.00M | 250.10M | 366.20M | 366.90M | 410.20M | 408.60M | 428.00M | 471.70M | 420.70M | 398.40M | 403.30M | 402.30M | 422.90M | 470.10M | 531.60M | 570.40M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 79.70M | 81.60M | 68.20M | 70.40M | 70.30M | 78.10M | 106.80M | 114.80M | 108.20M | 109.60M | 99.40M | 118.10M | 128.60M | 110.00M | 118.30M | 125.50M | 122.00M | 120.10M | 125.20M | 180.70M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 2,569.80M | 2,436.80M | 2,423.00M | 2,540.10M | 3,100.60M | 3,139.20M | 2,438.40M | 2,492.60M | 2,463.60M | 2,777.90M | 2,691.70M | 2,062.10M | 1,650.00M | 1,590.10M | 1,636.20M | 1,651.40M | 1,667.30M | 1,717.30M | 2,085.60M | 2,283.20M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 378.00M | 361.10M | 353.20M | 359.60M | 356.40M | 360.50M | 478.00M | 487.70M | 482.90M | 489.50M | 511.60M | 582.30M | 578.70M | 572.50M | 638.40M | 663.40M | 693.30M | 726.40M | 794.80M | 813.50M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 368.90M | 368.90M | 368.90M | 368.90M | 368.90M | 368.90M | 693.70M | 698.20M | 696.20M | 695.10M | 695.10M | 1,054.60M | 1,055.90M | 1,055.80M | 1,060.90M | 1,060.90M | 1,060.90M | 1,060.90M | 1,060.90M | 1,060.90M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 263.20M | 241.20M | 219.80M | 198.30M | 176.90M | 155.70M | 576.00M | 539.90M | 498.40M | 459.20M | 435.20M | 730.60M | 688.50M | 617.50M | 573.90M | 534.90M | 499.80M | 465.10M | 430.70M | 396.70M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 632.10M | 610.10M | 588.70M | 567.20M | 545.80M | 524.60M | 1,269.70M | 1,238.10M | 1,194.60M | 1,154.30M | 1,130.30M | 1,785.20M | 1,744.40M | 1,673.30M | 1,634.80M | 1,595.80M | 1,560.70M | 1,526.00M | 1,491.60M | 1,457.60M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 89.90M | 72.90M | 72.90M | 67.20M | 19.70M | 27.00M | 100.50M | 100.10M | 116.20M | 116.30M | 128.00M | 130.20M | 139.20M | 10.70M | 12.50M | 11.00M | 12.70M | 210.30M | 204.60M | 206.10M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 5.80M | 3.30M | 6.00M | 6.50M | 36.70M | 37.30M | 11.40M | 14.70M | 15.20M | 16.80M | 14.60M | 14.90M | 15.50M | 12.50M | 12.00M | 11.60M | 8.80M | 10.80M | 6.00M | 15.30M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1,176.10M | 1,114.80M | 1,096.00M | 1,075.60M | 1,032.90M | 1,023.00M | 1,949.00M | 1,925.50M | 1,890.40M | 1,854.20M | 1,853.30M | 2,593.90M | 2,554.50M | 2,341.80M | 2,333.40M | 2,314.70M | 2,307.70M | 2,501.40M | 2,527.50M | 2,522.10M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 3,745.90M | 3,551.60M | 3,519.00M | 3,615.70M | 4,133.50M | 4,162.20M | 4,387.40M | 4,418.10M | 4,354.00M | 4,632.10M | 4,545.00M | 4,656.00M | 4,204.50M | 3,931.90M | 3,969.60M | 3,966.10M | 3,975.00M | 4,218.70M | 4,613.10M | 4,805.30M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 104.70M | 116.90M | 101.60M | 118.20M | 126.80M | 156.70M | 205.70M | 205.60M | 198.70M | 169.40M | 134.60M | 163.00M | 133.40M | 126.30M | 163.10M | 184.70M | 195.20M | 225.20M | 278.60M | 347.40M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 409.90M | 420.20M | 420.70M | 426.20M | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 104.70M | 116.90M | 101.60M | 118.20M | 126.80M | 566.60M | 625.90M | 626.30M | 624.90M | 169.40M | 134.60M | 163.00M | 133.40M | 126.30M | 163.10M | 184.70M | 195.20M | 225.20M | 278.60M | 347.40M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 4.20M | 5.70M | 0.80M | 0.30M | 0.10M | | 3.10M | 14.10M | 4.20M | 5.00M | 9.30M | 10.20M | 17.70M | 11.10M | 6.30M | 1.50M | 43.50M | 34.60M | 5.90M | 85.30M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 87.00M | 57.80M | 19.30M | 33.90M | 31.60M | 39.40M | 48.30M | 51.20M | 29.00M | 47.80M | 31.30M | 45.00M | 68.30M | 41.10M | 37.60M | 54.90M | 49.90M | 53.10M | 41.60M | 42.80M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 385.30M | 390.70M | 395.80M | 401.00M | 406.10M | 409.90M | 420.20M | 420.70M | 426.20M | 311.60M | 315.70M | 319.70M | | | 10.80M | 9.80M | 10.30M | 10.60M | 1,079.00M | 3,240.20M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 11.80M | 11.80M | 11.70M | 12.30M | 12.00M | 11.20M | 13.60M | 14.00M | 14.40M | 14.40M | 11.80M | 14.50M | 13.80M | 13.40M | 11.90M | 11.20M | 11.30M | 11.40M | 12.20M | 12.70M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 674.20M | 664.60M | 611.70M | 656.70M | 660.70M | 716.50M | 802.80M | 814.30M | 768.90M | 633.80M | 593.70M | 658.40M | 317.60M | 269.30M | 305.10M | 346.90M | 353.00M | 392.80M | 1,526.20M | 3,767.60M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,466.10M | 1,899.50M | 1,900.30M | 1,900.80M | | | | | 2,503.20M | 2,569.20M | 2,561.20M | 2,562.40M | 2,562.60M | 2,164.50M | 47.10M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 778.90M | 789.80M | 800.00M | 810.30M | 1,447.60M | 312.90M | | | | 2,500.00M | 2,500.90M | 2,501.70M | 2,502.40M | 2,503.20M | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 31.60M | 35.90M | 35.50M | 29.00M | 17.50M | 12.90M | 24.80M | 25.80M | 17.50M | 3.40M | 12.70M | 67.60M | 61.70M | 76.80M | 53.40M | 45.40M | 39.40M | 7.20M | 6.00M | 5.60M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 62.40M | 47.60M | 57.50M | 55.80M | 64.80M | 48.80M | 58.00M | 57.00M | 53.10M | 47.70M | 41.20M | 52.90M | 47.30M | 43.00M | 29.80M | 26.10M | 25.80M | 23.60M | 24.50M | 22.70M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 45.70M | 62.10M | 42.90M | 42.00M | 42.80M | 61.70M | 75.90M | 77.10M | 75.70M | 91.40M | 85.70M | 97.60M | 98.80M | 103.40M | 116.20M | 114.20M | 114.90M | 97.80M | 111.10M | 115.70M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1,535.20M | 1,516.70M | 1,504.70M | 1,551.80M | 2,178.60M | 2,225.50M | 2,785.10M | 2,797.40M | 2,740.30M | 3,184.90M | 3,148.50M | 3,280.60M | 2,929.00M | 2,871.20M | 2,957.50M | 2,979.60M | 2,980.60M | 2,986.20M | 3,721.20M | 3,843.00M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1,580.90M | 1,578.80M | 1,547.60M | 1,593.80M | 2,221.40M | 2,287.20M | 2,861.00M | 2,874.50M | 2,816.00M | 3,276.30M | 3,234.20M | 3,378.20M | 3,027.80M | 2,974.60M | 3,073.70M | 3,093.80M | 3,095.50M | 3,084.00M | 3,832.30M | 3,958.70M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 385.30M | 390.70M | 395.80M | 401.00M | 406.10M | 1,876.00M | 2,319.70M | 2,321.00M | 2,327.00M | 311.60M | 315.70M | 319.70M | | 2,503.20M | 2,580.00M | 2,571.00M | 2,572.70M | 2,573.20M | 3,243.50M | 3,287.30M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 2,165.00M | 1,972.80M | 1,971.40M | 2,021.90M | 1,912.10M | 1,875.00M | 1,526.40M | 1,543.60M | 1,538.00M | 1,355.80M | 1,310.80M | 1,277.80M | 1,176.70M | 957.30M | 895.90M | 872.30M | 879.50M | 1,134.70M | 780.80M | 846.60M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 2,165.00M | 1,972.80M | 1,971.40M | 2,021.90M | 1,912.10M | 1,875.00M | 1,526.40M | 1,543.60M | 1,538.00M | 1,355.80M | 1,310.80M | 1,277.80M | 1,176.70M | 957.30M | 895.90M | 872.30M | 879.50M | 1,134.70M | 780.80M | 846.60M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 3,745.90M | 3,551.60M | 3,519.00M | 3,615.70M | 4,133.50M | 4,162.20M | 4,387.40M | 4,418.10M | 4,354.00M | 4,632.10M | 4,545.00M | 4,656.00M | 4,204.50M | 3,931.90M | 3,969.60M | 3,966.10M | 3,975.00M | 4,218.70M | 4,613.10M | 4,805.30M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 5.70M | 220.90M | 8.50M | 6.20M | -60.50M | -129.10M | -0.20M | -101.30M | 7.10M | 4.10M | 5.20M | 9.20M | 8.80M | 9.30M | 11.60M | -1030.40M | 11.10M | 9.00M | -857.00M | 9.40M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 1.80M | 1.10M | 0.30M | 3.30M | 2.00M | | 0.30M | 0.30M | 3.00M | | | | 2.70M | 7.70M | 1.50M | 2.70M | 1.60M | 1.00M | 2.50M |