|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1,086.16M | 786.15M | 1,086.16M | 576.19M | 743.82M | 517.83M | 743.82M | 366.28M | 497.83M | 414.32M | 497.83M | 313.29M | 457.26M | 461.95M | 424.26M | 620.54M | 620.54M | 464.70M | 464.70M | 515.87M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 21.87M | 9.23M | 19.20M | | | | 18.06M | | | | 7.80M | | | | 5.28M | | | | 18.64M | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1,108.03M | 795.38M | 1,105.37M | 576.19M | 743.82M | 517.83M | 761.88M | 366.28M | 497.83M | 414.32M | 505.63M | 313.29M | 457.26M | 461.95M | 429.54M | 620.54M | 620.54M | 464.70M | 483.34M | 515.87M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 215.43M | 192.21M | -54.68M | 55.91M | 192.31M | 71.52M | 24.01M | 58.56M | 131.94M | 149.74M | 58.07M | -44.03M | -72.10M | -73.44M | 140.79M | -11.93M | 163.30M | 188.99M | -59.50M | -30.04M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 1.02M | | | | 0.80M | | | | 0.85M | | | | 0.89M | | | | 1.53M | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 215.43M | 192.21M | -53.67M | 55.91M | 192.31M | 71.52M | 24.81M | 58.56M | 131.94M | 149.74M | 58.92M | -44.03M | -72.10M | -73.44M | 141.68M | -11.93M | 163.30M | 188.99M | -57.97M | -30.04M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 336.09M | -106.81M | -102.07M | 514.56M | 541.72M | -121.79M | -75.07M | -4.69M | 64.87M | 333.75M | 127.00M | -16.81M | 379.66M | 394.69M | 325.20M | -22.16M | -43.12M | -74.04M | 414.39M | -14.62M |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | 2,087.73M | | | | 2,295.28M | | | | 2,438.61M | | | | 2,097.51M | | | | 2,433.67M | |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -6.36M | 4.22M | -14.94M | -10.00M | -12.00M | 1.94M | 8.65M | -1.83M | 17.83M | 15.49M | 13.27M | -1.00M | -3.63M | 33.60M | 29.49M | 2.70M | 3.35M | 5.37M | -7.10M | 1.00M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 249.08M | 249.08M | | | | 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 | 1,266.01M | 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)
|
| | | | | | | | | | | | | | | | | | | | 94.84M | -43.20M | 743.82M | 0.54M | 8.00M | -32.64M | 497.83M | -17.00M | -47.55M | -58.00M | 457.26M | 125.97M | 114.88M | -60.49M | 223.92M | -60.64M | -90.97M | 213.61M | 211.43M | -1.02M |
|
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 | 3,728.48M | 3,473.03M | 3,565.24M | 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 | 22.81M | 44.88M | 376.94M | -68.05M | -74.00M | -32.48M | 340.81M | -141.35M | 342.88M | -0.45M | -28.35M | 57.00M | 400.62M | 443.29M | -120.52M | -58.72M | 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 | 18.61M | 12.68M | 26.92M | 13.61M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 414.68M | 32.10M | 56.32M | 389.58M | -51.00M | -62.30M | -24.55M | 348.82M | -133.08M | 350.04M | 2.38M | -24.70M | 67.53M | 403.20M | 447.00M | -96.91M | -40.11M | 501.78M | 526.94M | 433.82M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 46.71M | | | | 11.44M | | | | 19.08M | | | | 8.52M | | | | 32.23M | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -80.64M | -99.84M | 16.25M | -43.22M | -111.87M | -132.37M | 3.66M | | | | 21.68M | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | 33.16M | | | | 26.19M | | | | 37.43M | | | | 31.69M | | | | 18.17M | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -24.80M | -16.74M | 19.58M | -7.67M | 1,032.36M | 900.01M | 10.56M | -10.18M | 836.75M | 2.32M | 10.12M | 970.03M | 981.92M | 1,040.05M | 1,145.29M | 59.14M | 55.40M | 76.69M | 72.60M | 64.42M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1,828.08M | 1,652.44M | 0.24M | 1,654.48M | 1,619.25M | 1,604.59M | 1,618.42M | 1,619.26M | 1,627.59M | 1,612.61M | 1,582.37M | 1,608.92M | 1,753.15M | 1,753.42M | 1,711.75M | 1,724.61M | 1,723.75M | 1,723.28M | 1,650.57M | 1,630.48M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 114.08M | | | | 105.97M | | | | 79.68M | | | | 69.27M | | | | 72.60M | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.78M | 37.07M | 24.29M | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 208.58M | | | | 199.50M | | | | 166.41M | | | | 132.53M | | | | 177.94M | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 17.15M | 16.69M | 19.64M | 15.71M | 13.51M | 8.18M | 27.20M | 3.13M | 2.23M | 3.41M | 77.41M | 6.68M | 5.69M | 45.04M | 63.15M | 69.26M | 76.49M | 77.37M | 75.62M | 71.79M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 39.43M | 28.24M | 2.76M | -42.92M | -52.85M | -48.00M | -17.45M | 52.21M | -32.09M | 21.21M | -42.78M | 86.95M | 62.74M | 32.45M | 186.26M | -59.30M | 137.96M | 116.74M | 143.83M | -68.88M |
|
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 | 3,615.68M | 3,590.27M | 3,808.05M | 2,518.01M | 3,901.55M |
|
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 | 46.95M | 1,654.48M | 1,619.25M | 1,604.59M | 1,629.85M | 1,619.26M | 1,627.59M | 1,612.61M | 1,601.45M | 1,608.92M | 1,753.15M | 1,753.42M | 1,720.27M | 1,724.61M | 1,723.75M | 1,723.28M | 1,682.80M | 1,630.48M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 1,642.39M | | | | 1,708.17M | | | | 1,452.04M | | | | 813.93M | | | | 1,002.93M | |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 1,642.39M | | | | 1,708.17M | | | | 1,452.04M | | | | 813.93M | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |