|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 1,046.08M | 786.15M | 743.82M | 576.19M | 605.03M | 517.83M | 497.83M | 366.28M | 400.71M | 414.32M | 457.26M | 313.29M | 461.95M | 513.21M | 196.28M | 394.82M | 412.31M | 464.70M | 515.87M | 390.08M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 21.87M | -12.96M | -14.94M | 22.76M | 27.54M | 20.03M | 8.65M | 8.88M | 20.77M | 15.49M | 13.27M | 10.99M | 12.11M | 11.71M | 19.69M | 6.38M | 5.39M | 5.63M | -7.10M | 5.88M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 1,067.95M | 773.20M | 728.88M | 598.95M | 632.57M | 537.86M | 506.47M | 375.17M | 421.48M | 429.81M | 470.53M | 324.28M | 474.05M | 524.92M | 215.97M | 401.21M | 417.69M | 470.33M | 508.77M | 395.96M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 215.43M | 192.21M | 231.17M | 189.01M | 192.31M | 160.23M | 223.74M | 167.77M | 131.94M | 149.74M | 141.91M | 173.69M | 169.09M | 160.72M | 140.79M | 155.75M | 163.30M | 188.99M | 228.59M | 248.28M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 1.02M | | | | 0.80M | | | | 0.85M | | | | 0.89M | | | | 1.53M | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 215.43M | 192.21M | 232.19M | 189.01M | 192.31M | 160.23M | 224.54M | 167.77M | 131.94M | 149.74M | 142.76M | 173.69M | 169.09M | 160.72M | 141.68M | 155.75M | 163.30M | 188.99M | 228.59M | 248.28M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 336.09M | 358.12M | 372.50M | 514.56M | 541.72M | 492.67M | 395.20M | 415.72M | 375.10M | 333.75M | 339.67M | 351.28M | 379.66M | 394.69M | 325.20M | 354.01M | 378.33M | 410.82M | 414.39M | 434.95M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 94.84M | 91.13M | 81.12M | 111.76M | 105.80M | 105.31M | 75.49M | 139.44M | 148.51M | 134.67M | 86.93M | 125.97M | 114.88M | 126.29M | 88.19M | 195.66M | 208.16M | 213.61M | 211.43M | 224.51M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 1,752.34M | 1,471.00M | 1,472.81M | 1,405.98M | 1,501.09M | 1,311.40M | 1,220.15M | 1,054.42M | 1,062.84M | 1,033.68M | 1,059.83M | 944.83M | 1,148.50M | 1,196.45M | 1,207.27M | | | | 1,272.22M | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -39.91M | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 2,050.20M | 2,039.72M | 3,432.03M | 2,352.93M | 2,232.35M | 2,213.75M | 2,295.28M | 2,332.51M | 2,370.97M | 2,336.91M | 2,438.61M | 2,409.46M | 2,195.57M | 2,226.04M | 2,097.51M | 2,200.53M | 2,315.56M | 2,410.47M | 2,433.67M | 2,512.81M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -6.36M | -6.36M | 3.72M | 3.92M | 8.59M | 6.48M | 38.99M | 40.26M | 32.39M | 37.34M | 44.90M | 43.29M | 27.61M | 33.60M | 29.49M | 36.76M | 24.48M | 31.02M | 32.27M | 21.46M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 249.08M | 4.61M | | | | 95.83M | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 1,046.11M | 1,036.38M | 1,056.77M | 1,091.12M | 1,066.01M | 1,055.05M | 1,016.93M | 1,001.12M | 987.61M | 966.92M | 909.28M | 892.84M | 871.82M | 861.40M | 834.69M | 829.15M | 815.40M | 887.64M | 877.93M | 874.93M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 1,046.11M | 1,036.38M | 1,056.77M | 1,091.12M | 1,066.01M | 1,304.13M | 1,021.54M | 1,001.12M | 987.61M | 966.92M | 1,005.11M | 892.84M | 871.82M | 861.40M | 834.69M | 829.15M | 815.40M | 887.64M | 877.93M | 874.93M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 168.21M | | | | 166.98M | | | | 235.07M | | | | 236.89M | | | | 307.29M | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | 134.47M | | | | 0.09M | 33.76M | 28.54M | 8.01M | 223.92M | | | | 211.43M | 224.51M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 3,398.49M | 3,340.68M | 3,432.03M | 3,742.98M | 3,595.44M | 3,551.50M | 3,671.64M | 3,692.21M | 3,767.76M | 3,712.18M | 3,844.27M | 3,762.23M | 3,501.57M | 3,573.25M | 3,430.20M | | | | 4,002.70M | |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 5,150.82M | 4,811.67M | 4,904.84M | 5,148.96M | 5,096.54M | 4,862.90M | 4,891.78M | 4,746.63M | 4,830.61M | 4,745.85M | 4,904.10M | 4,707.06M | 4,650.08M | 4,769.70M | 4,637.47M | 4,673.18M | 4,873.85M | 5,180.20M | 5,274.92M | 5,280.25M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 396.14M | 387.99M | 411.82M | 376.94M | 368.78M | 350.87M | 413.86M | 340.81M | 311.60M | 342.88M | 451.60M | 406.63M | 399.57M | 400.62M | 443.29M | 365.67M | 442.32M | 489.10M | 500.02M | 420.21M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 18.54M | 9.29M | 11.44M | 12.65M | 17.05M | 11.70M | 7.92M | 8.02M | 8.27M | 7.16M | 2.83M | 3.64M | 10.53M | 2.58M | 3.71M | 23.61M | 10.10M | 12.68M | 26.92M | 13.61M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 414.68M | 397.28M | 423.26M | 389.58M | 385.82M | 362.57M | 421.78M | 348.82M | 319.87M | 350.04M | 454.43M | 410.28M | 410.10M | 403.20M | 447.00M | 389.28M | 452.42M | 501.78M | 526.94M | 433.82M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -64.23M | -93.86M | -121.11M | 50.36M | 68.08M | -88.47M | -109.26M | 46.65M | -59.05M | -88.46M | -113.02M | 48.05M | 57.86M | -83.47M | 70.23M | 42.16M | -69.75M | -93.53M | 83.60M | 63.35M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20M | -0.16M | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 46.71M | | | | 11.44M | | | | 19.08M | | | | 50.88M | | | | 32.23M | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 926.76M | 886.38M | 16.25M | 962.01M | 1,032.36M | 900.01M | 3.66M | 755.19M | 836.75M | 898.58M | 21.68M | 970.03M | 981.92M | 1,040.05M | 32.75M | | | | 45.52M | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 64.46M | 55.92M | 65.06M | 45.80M | 75.34M | 50.99M | 40.61M | 17.72M | 12.99M | 26.53M | 49.52M | 29.92M | 36.26M | 34.43M | 54.77M | 108.14M | 103.83M | 130.22M | 96.33M | 145.98M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 147.23M | | | | 132.16M | | | | 117.11M | | | | 31.69M | | | | 90.76M | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 989.28M | | | | 898.76M | | | | 1,092.79M | | | | 1,145.29M | | | | 1,467.34M | |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 1,828.08M | 1,652.44M | -251.04M | 1,654.48M | 1,619.25M | 1,604.59M | -24.64M | 1,619.26M | 1,627.59M | 1,612.61M | -27.09M | 1,608.92M | 1,753.15M | 1,753.42M | 28.61M | 1,724.61M | 1,723.75M | 1,723.28M | 1,650.57M | 1,630.48M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 121.85M | 124.23M | 19.58M | 105.98M | 101.13M | 112.69M | 10.56M | 98.47M | 93.33M | 86.51M | 10.12M | 81.56M | 70.88M | 78.21M | 69.27M | 59.14M | 55.40M | 76.69M | 72.60M | 64.42M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 249.03M | 254.96M | 258.01M | 276.78M | 272.74M | 274.09M | 268.01M | 273.35M | 277.25M | 273.36M | 254.71M | 264.66M | 254.53M | 266.77M | 246.36M | 247.59M | 255.75M | 278.18M | 286.63M | 306.56M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.78M | 37.07M | 24.29M | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 211.82M | 212.37M | 208.58M | 203.78M | 188.81M | 192.55M | 199.50M | 194.97M | 202.21M | 209.29M | 166.41M | 231.22M | 239.54M | 240.94M | 132.53M | 273.60M | 284.80M | 303.78M | 307.29M | 312.91M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 17.15M | 16.69M | 19.64M | 15.71M | 13.51M | 8.18M | 27.20M | 3.13M | 2.23M | 3.41M | 55.73M | 6.68M | 5.69M | 45.04M | 42.36M | 69.26M | 76.49M | 77.37M | 75.62M | 71.79M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 39.43M | 28.24M | 23.35M | 35.36M | 42.42M | 34.81M | 50.53M | 52.21M | 53.51M | 80.91M | 56.79M | 86.95M | 77.23M | 76.54M | 32.15M | 106.14M | 137.96M | 116.74M | 143.83M | 124.77M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 2,486.03M | 2,264.17M | 2,271.27M | 2,352.70M | 2,233.40M | 2,203.15M | 2,282.76M | 2,290.92M | 2,337.79M | 2,306.38M | 2,359.27M | 2,295.27M | 2,381.80M | 2,439.64M | 2,431.88M | 3,450.24M | 3,590.27M | 3,808.05M | 2,518.01M | 3,707.90M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 3,412.79M | 3,150.55M | 3,260.56M | 3,314.71M | 3,265.76M | 3,103.16M | 3,181.53M | 3,046.11M | 3,174.54M | 3,204.96M | 3,452.06M | 3,291.08M | 3,400.78M | 3,503.97M | 3,577.17M | 3,556.38M | 3,728.24M | 3,924.79M | 3,985.35M | 3,832.67M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 1,828.08M | 1,652.44M | -204.33M | 1,654.48M | 1,619.25M | 1,604.59M | -13.20M | 1,619.26M | 1,627.59M | 1,612.61M | -8.01M | 1,608.92M | 1,753.15M | 1,753.42M | 79.49M | 1,724.61M | 1,723.75M | 1,723.28M | 1,682.80M | 1,630.48M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 1,738.04M | 1,661.12M | 1,642.39M | 1,834.25M | 1,830.78M | 1,759.74M | 1,708.17M | 1,700.52M | 1,656.06M | 1,540.89M | 1,452.04M | 1,415.98M | 1,249.29M | 1,265.73M | -430.96M | | | | 1,002.93M | |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 5,150.82M | 4,811.67M | 4,904.84M | 5,148.96M | 5,096.54M | 4,862.90M | 4,891.78M | 4,746.63M | 4,830.61M | 4,745.85M | 4,904.10M | 4,707.06M | 4,650.08M | 4,769.70M | 4,637.47M | 4,673.18M | 4,873.85M | 5,180.20M | 5,274.92M | 5,280.25M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |