|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 343.45M | 397.70M | 378.66M | 471.71M | 382.22M | 423.03M | 529.60M | 630.66M | 598.08M | 713.09M | 511.80M | 793.08M | 741.67M | 666.73M | 481.71M | 469.53M | 535.05M | 418.05M | 379.39M | 257.54M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,064.29M | 1,057.79M | 292.94M | 1,019.09M | 1,052.39M | 1,038.16M | 1,041.94M | 1,054.18M | 1,064.30M | 938.50M | 121.92M | 709.77M | 764.04M | 859.96M | 1,140.00M | 1,141.14M | 1,096.64M | 37.84M | 38.01M | 46.53M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,407.74M | 1,455.49M | 671.60M | 1,490.81M | 1,434.61M | 1,461.19M | 1,571.54M | 1,684.85M | 1,662.38M | 1,651.59M | 633.72M | 1,502.84M | 1,505.72M | 1,526.69M | 1,621.71M | 1,610.68M | 1,631.69M | 455.89M | 417.40M | 304.07M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 331.49M | 355.14M | 395.58M | 416.72M | -70.86M | 469.23M | 518.52M | 16.75M | -8.66M | -25.81M | 585.15M | 574.99M | -6.71M | 629.85M | 643.99M | 643.25M | 680.96M | 714.91M | 737.95M | -30.14M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.99M | | 1.85M | 4.95M | 0.87M | 1.55M | 0.80M | 2.90M | 90.45M | 1.52M | 2.12M | 2.17M | 111.58M | 2.07M | | 2.12M | 10.49M | 6.17M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 331.49M | 355.14M | 400.57M | 416.72M | -69.00M | 474.18M | 519.39M | 18.30M | -7.87M | -22.91M | 675.61M | 576.51M | -4.59M | 632.02M | 755.57M | 645.31M | 680.96M | 717.03M | 748.44M | -23.97M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.32M | 178.55M | 242.44M | 75.86M | 128.32M | 187.35M | 235.85M | 44.44M | 84.66M | 122.45M | 154.30M | 41.99M | 77.09M | 117.08M | 155.08M | 33.67M | 79.08M | 109.43M | 146.99M | 41.28M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.96M | 170.51M | 9.40M | -28.93M | 206.29M | 192.10M | 20.01M | 211.43M | -22.05M | -22.36M | 197.97M | 8.76M | 10.50M | 27.66M | 17.38M | 28.55M | 223.41M | 212.16M | 223.78M | 230.40M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,908.88M | 1,981.13M | 2,297.88M | 2,267.24M | 2,223.45M | 2,241.22M | 2,417.13M | 2,560.50M | 2,513.86M | 2,488.61M | 2,312.88M | 2,284.07M | 2,300.61M | 2,370.10M | 2,504.77M | 2,464.11M | 2,536.06M | 1,382.97M | 1,379.13M | 1,301.75M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 143.01M | 147.26M | 145.65M | 151.46M | 153.89M | 157.99M | 159.28M | 169.06M | 171.20M | 170.62M | 174.41M | 181.14M | 181.69M | 187.45M | 185.29M | 184.27M | 186.14M | 188.37M | 189.40M | 194.09M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,595.61M | 1,597.41M | 1,606.76M | 1,602.49M | 1,589.73M | 1,577.87M | 1,617.12M | 1,620.80M | 1,623.55M | 1,627.19M | 1,821.97M | 1,820.47M | 1,820.75M | 1,853.12M | 1,849.67M | 1,854.97M | 1,866.23M | 2,438.37M | 2,440.53M | 2,437.48M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 349.92M | 326.86M | 295.38M | 266.54M | 238.91M | 211.20M | 209.60M | 185.86M | 162.04M | 150.71M | 305.50M | 274.54M | 245.30M | 246.04M | 231.35M | 211.43M | 191.61M | 624.06M | 587.60M | 551.48M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,945.54M | 1,924.27M | 1,902.13M | 1,869.04M | 1,828.64M | 1,789.07M | 1,826.72M | 1,806.66M | 1,785.59M | 1,777.89M | 2,127.47M | 2,095.01M | 2,066.05M | 2,099.15M | 2,081.01M | 2,066.41M | 2,057.84M | 3,062.43M | 3,028.13M | 2,988.97M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.13M | -30.20M | 55.25M | -1.80M | 73.59M | -23.63M | 116.89M | -7.88M | -16.87M | -30.79M | 178.97M | 174.75M | -15.77M | 222.27M | 219.23M | 239.54M | -25.29M | 222.49M | 198.21M | -74.06M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 180.12M | 191.15M | 224.44M | 229.57M | 384.07M | 246.11M | 231.50M | 632.21M | 598.88M | 215.65M | 3.42M | 794.60M | 741.67M | 212.90M | 212.51M | 206.50M | 217.20M | 218.66M | 233.09M | 243.12M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,395.46M | 2,392.28M | 2,412.53M | 2,393.39M | 2,399.31M | 2,381.95M | 2,437.29M | 2,432.82M | 2,415.48M | 2,407.38M | 2,804.75M | 2,762.51M | 2,751.21M | 2,818.51M | 2,791.13M | 2,767.82M | 2,773.63M | 3,768.56M | 3,726.90M | 3,680.90M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,304.33M | 4,373.42M | 4,710.41M | 4,660.63M | 4,622.76M | 4,623.17M | 4,854.42M | 4,993.32M | 4,929.34M | 4,895.99M | 5,117.63M | 5,046.58M | 5,051.82M | 5,188.61M | 5,295.91M | 5,231.93M | 5,309.69M | 5,151.52M | 5,106.03M | 4,982.65M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.91M | -14.44M | 36.12M | 9.08M | 24.43M | -22.79M | 523.45M | 54.90M | -10.85M | 11.63M | 528.66M | 55.24M | 17.70M | 71.35M | 593.11M | 59.41M | 81.62M | -19.81M | 100.78M | 101.92M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.91M | -14.44M | 36.12M | 9.08M | 24.43M | -22.79M | 523.45M | 54.90M | -10.85M | 11.63M | 528.66M | 55.24M | 17.70M | 71.35M | 593.11M | 59.41M | 81.62M | -19.81M | 100.78M | 101.92M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.43M | 35.03M | 112.86M | 29.23M | -63.56M | 24.05M | 141.14M | -0.69M | -49.53M | -28.69M | 162.95M | -2.87M | -43.70M | 22.15M | 157.86M | 49.52M | -158.98M | -144.76M | 196.16M | 96.10M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52M | -0.30M | -1.96M | -1.36M | 0.93M | 0.29M | 0.32M | 0.86M | 2.79M | 3.41M | 2.62M | -0.02M | 1.54M | 1.87M | 1.67M | -2.35M | -4.78M | 4.94M | 0.75M | 0.82M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 395.95M | | | | 209.29M | | | | 209.23M | | | | 458.79M | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.37M | 20.37M | 19.51M | 19.03M | 15.87M | 14.53M | 13.53M | 13.15M | 12.91M | 12.57M | 13.75M | 13.32M | 13.06M | 13.06M | 12.55M | 12.20M | 12.52M | 12.78M | 13.74M | 13.59M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.27M | 33.05M | 330.46M | 52.35M | 36.63M | -38.96M | 338.93M | 33.25M | -18.42M | -54.48M | 302.65M | 45.54M | 50.28M | -28.09M | 299.37M | 69.57M | 49.85M | -30.81M | 303.91M | 49.43M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 988.03M | 1,000.78M | 1,269.59M | 1,206.39M | 1,114.77M | 1,063.08M | 1,141.22M | 1,211.18M | 1,086.67M | 1,016.58M | 1,120.32M | 941.38M | 938.37M | 1,424.79M | 1,474.42M | 1,543.54M | 1,383.04M | 980.24M | 887.63M | 1,062.85M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 425.28M | 427.27M | 429.27M | 454.11M | 454.53M | 454.95M | 455.38M | 455.80M | 456.22M | 456.65M | 457.08M | 457.50M | 457.93M | 458.36M | 458.79M | 459.21M | 459.64M | | | |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.61M | | | | 57.21M | | | | 52.46M | | | | 66.29M | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.39M | 23.53M | 12.87M | 12.96M | 12.62M | 12.92M | 13.34M | 11.93M | 12.34M | 12.82M | 13.37M | 11.22M | 11.69M | 12.52M | 13.42M | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.40M | 6.96M | 131.48M | 6.87M | 5.54M | 4.17M | 7.34M | 7.26M | 6.71M | 8.76M | 143.81M | 8.49M | 8.06M | 9.89M | 97.40M | 0.65M | 1.57M | 114.14M | 109.99M | 16.45M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.47M | -14.80M | 81.19M | -5.00M | -11.99M | -22.49M | 99.26M | -3.91M | -7.40M | -11.54M | 102.91M | -3.80M | -7.78M | -10.52M | 92.26M | -10.19M | -10.94M | -13.58M | 88.80M | -3.44M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.51M | 17.50M | 1.89M | 17.96M | 17.16M | 17.07M | 22.14M | 38.54M | 38.89M | 38.53M | 4.69M | 22.18M | 22.90M | 23.26M | 37.52M | 58.46M | 60.31M | 60.34M | 95.43M | 97.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 620.78M | 601.30M | 602.87M | 619.53M | 637.48M | 632.09M | 657.78M | 652.63M | 647.87M | 647.72M | 642.81M | 646.90M | 646.59M | 183.58M | 218.32M | 188.49M | 195.40M | 310.54M | 341.88M | 243.42M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,872.45M | 1,825.91M | | | 1,799.00M | 1,863.81M | | | 1,763.13M | | | | 1,706.16M | | | | 1,229.50M | |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 425.28M | 427.27M | 825.21M | 454.11M | 454.53M | 454.95M | 664.67M | 455.80M | 456.22M | 456.65M | 666.31M | 457.50M | 457.93M | 458.36M | 917.58M | 459.21M | 459.64M | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,837.96M | 2,834.71M | | | 3,055.42M | 3,129.52M | | | 3,354.50M | | | | 3,589.74M | | | | 3,876.53M | |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,695.52M | 2,771.34M | 2,837.96M | | 2,870.52M | 2,928.00M | 3,055.42M | | 3,194.80M | 3,231.70M | 3,354.50M | 3,458.30M | 3,466.86M | 3,580.25M | 3,603.16M | 3,499.89M | 3,731.24M | 3,860.75M | 3,876.53M | |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,304.33M | 4,373.42M | 4,710.41M | 4,660.63M | 4,622.76M | 4,623.17M | 4,854.42M | 4,993.32M | 4,929.34M | 4,895.99M | 5,117.63M | 5,046.58M | 5,051.82M | 5,188.61M | 5,295.91M | 5,231.93M | 5,309.69M | 5,151.52M | 5,106.03M | 4,982.65M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.30M | | | | 11.14M | | | | 11.90M | | | | 1.79M | | | | 1.34M | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,653.96M | | | | -111.25M | | | | 2,262.90M | | | | -71.07M | | | | -35.69M | |