|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 343.45M | 397.70M | 378.66M | 471.71M | 384.07M | 427.98M | 529.60M | 632.21M | 598.88M | 715.99M | 511.80M | 794.60M | 741.67M | 668.90M | 481.71M | 471.60M | 536.57M | 420.17M | 379.39M | 263.71M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,064.29M | 1,057.79M | 292.94M | 1,019.09M | 1,052.39M | 1,038.16M | 122.32M | 1,054.18M | 1,064.30M | 938.50M | 896.04M | 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 | 1,436.46M | 1,466.14M | 651.92M | 1,686.40M | 1,663.18M | 1,654.49M | 1,407.84M | 1,504.36M | 1,505.72M | 1,528.86M | 1,621.71M | 1,612.75M | 1,633.21M | 458.01M | 417.40M | 310.24M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 331.49M | 355.14M | 395.58M | 416.72M | 459.74M | 469.23M | 518.52M | 503.75M | 513.88M | 537.95M | 585.15M | 574.99M | 580.10M | 629.85M | 643.99M | 643.25M | 680.96M | 714.91M | 737.95M | 767.27M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.99M | | 1.85M | 4.95M | 0.87M | 1.55M | 0.80M | 2.90M | 1.12M | 1.52M | 2.12M | 2.17M | 4.21M | 2.07M | | 2.12M | 10.49M | 6.17M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 331.49M | 355.14M | 400.57M | 416.72M | 461.59M | 474.18M | 519.39M | 505.30M | 514.68M | 540.85M | 586.28M | 576.51M | 582.22M | 632.02M | 648.19M | 645.31M | 680.96M | 717.03M | 748.44M | 773.44M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 169.64M | 170.51M | 9.40M | 205.25M | 206.29M | 192.10M | 204.75M | 211.43M | 204.08M | 205.56M | 197.97M | 206.24M | 216.91M | 213.56M | 17.38M | 210.18M | 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 | 41.80M | 55.25M | 62.30M | 73.59M | 83.46M | 116.89M | 123.38M | 132.26M | 145.40M | 178.97M | 174.75M | 190.47M | 222.27M | 219.23M | 239.54M | 243.66M | 222.49M | 198.21M | 178.87M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 180.12M | 191.15M | 6.04M | 229.57M | 234.47M | 246.11M | 5.85M | 232.31M | 226.40M | 215.65M | 3.42M | 210.03M | 214.05M | 212.90M | 3.26M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.85M | 27.05M | 36.12M | 45.20M | 60.44M | 37.37M | 56.02M | 54.90M | 45.27M | 57.00M | 66.04M | 55.24M | 73.13M | 71.35M | 110.60M | 59.41M | 81.62M | 92.11M | 100.78M | 101.92M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.85M | 27.05M | 36.12M | 45.20M | 60.44M | 37.37M | 56.02M | 54.90M | 45.27M | 57.00M | 66.04M | 55.24M | 73.13M | 71.35M | 110.60M | 59.41M | 81.62M | 92.11M | 100.78M | 101.92M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 409.99M | 446.61M | 487.55M | 516.63M | 458.81M | 477.03M | 141.14M | 518.16M | 446.30M | 460.91M | 528.66M | 532.45M | 509.78M | 548.05M | 593.11M | 637.39M | 473.32M | 530.02M | 469.19M | 591.24M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 425.28M | 427.27M | 395.95M | 454.11M | 454.53M | 454.95M | 209.29M | 455.80M | 456.22M | 456.65M | 209.23M | 457.50M | 457.93M | 458.36M | 458.79M | 459.21M | 459.64M | | | |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 327.95M | 326.67M | 330.46M | 384.34M | 371.30M | 329.20M | 338.93M | 376.79M | 361.76M | 304.97M | 302.65M | 340.37M | 342.40M | 333.97M | 299.37M | 375.33M | 355.94M | 345.31M | 303.91M | 356.10M |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 429.27M | | | | 455.38M | | | | 457.08M | | | | 458.79M | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.61M | | | | 57.21M | | | | 52.46M | | | | 66.29M | | | | 61.39M | |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.39M | 82.72M | 81.19M | 76.62M | 104.37M | 100.76M | 99.26M | 97.32M | 95.10M | 92.27M | 102.91M | 99.82M | 96.86M | 95.21M | 92.26M | 67.25M | 66.88M | 74.07M | 75.06M | 72.48M |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,695.52M | 2,771.34M | 2,837.96M | 2,834.71M | 2,870.52M | 2,928.00M | 3,055.42M | 3,129.52M | 3,194.80M | 3,231.70M | 3,354.50M | 3,458.30M | 3,466.86M | 3,580.25M | 3,589.74M | 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 | | | | 1,524.22M | | | | 11.90M | | | | 1.79M | | | | 1.34M | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,653.96M | | | | 1,926.40M | | | | -59.11M | | | | -71.07M | | | | 3,314.50M | |