|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,298.40M | 1,573.80M | 1,516.90M | 1,418.30M | 927.60M | 851.70M | 327.30M | 1,166.80M | 655.90M | 690.20M | 643.80M | 1,378.70M | 729.30M | 403.10M | 157.70M | 604.00M | 264.10M | 281.40M | 234.70M | 874.80M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,298.40M | 1,573.80M | 1,516.90M | 1,418.30M | 927.60M | 851.70M | 327.30M | 1,166.80M | 655.90M | 690.20M | 643.80M | 1,378.70M | 729.30M | 403.10M | 157.70M | 604.00M | 264.10M | 281.40M | 234.70M | 874.80M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.50M | 13.90M | 19.30M | 18.30M | 17.10M | 35.60M | 29.80M | 14.50M | 19.80M | 16.80M | 10.90M | 9.40M | | | | | | | | |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.90M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.50M | 13.90M | 19.30M | 18.30M | 17.10M | 35.60M | 29.80M | 14.50M | 19.80M | 16.80M | 10.90M | 9.40M | | | | | | | | |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,019.00M | 2,004.70M | 2,148.30M | 2,060.40M | 2,216.20M | 2,190.80M | 2,429.00M | 2,150.30M | 2,183.50M | 2,093.90M | 2,095.70M | 1,936.60M | 1,983.60M | 1,977.20M | 2,136.20M | 1,937.30M | 2,006.50M | 1,986.60M | 2,111.70M | 1,940.10M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 187.10M | 175.00M | 194.90M | 208.60M | 209.90M | 199.40M | 180.10M | 165.90M | 198.30M | 193.80M | 269.70M | 211.90M | 202.40M | 186.20M | 174.20M | 156.60M | 180.50M | 166.80M | 177.00M | 189.90M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,641.80M | 3,822.30M | 3,994.80M | 3,730.40M | 3,515.50M | 3,396.00M | 3,188.20M | 3,507.10M | 3,083.10M | 2,987.40M | 3,018.30M | 3,536.60M | 2,924.60M | 2,575.70M | 2,538.80M | 2,712.20M | 2,467.10M | 2,464.50M | 2,565.80M | 3,023.50M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 544.50M | 533.20M | 513.20M | 575.90M | 561.10M | 566.50M | 591.60M | 586.50M | 568.20M | 553.50M | 509.80M | 497.70M | 475.10M | 470.50M | 501.00M | 506.50M | 492.50M | 477.70M | 473.00M | 498.80M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 244.90M | 245.10M | 245.00M | 484.60M | 486.40M | 486.40M | 752.30M | 751.70M | 751.40M | 754.10M | 754.50M | 754.50M | 754.50M | 631.50M | 631.50M | 482.00M | 482.00M | 428.40M | 428.40M | 428.40M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 190.60M | 189.70M | 189.20M | 314.20M | 313.50M | 312.80M | 413.50M | 407.40M | 406.80M | 406.50M | 405.60M | 402.80M | 402.20M | 358.90M | 358.70M | 307.20M | 307.60M | 291.50M | 291.20M | 286.40M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 435.50M | 434.80M | 434.20M | 798.80M | 799.90M | 799.20M | 1,165.80M | 1,159.10M | 1,158.20M | 1,160.60M | 1,160.10M | 1,157.30M | 1,156.70M | 990.40M | 990.20M | 789.20M | 789.60M | 719.90M | 719.60M | 714.80M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.80M | 21.30M | 35.00M | 37.30M | 35.60M | 34.90M | 33.10M | 36.70M | 37.00M | 37.80M | 37.30M | 300.50M | 300.20M | 300.70M | 300.80M | 301.50M | 297.80M | 292.10M | 286.20M | 277.40M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 241.00M | 244.10M | 215.00M | 226.10M | 232.40M | 254.70M | 275.80M | 281.70M | 286.20M | 287.90M | 316.30M | 319.30M | 315.20M | 320.30M | 320.30M | 314.80M | 301.00M | 286.10M | 287.10M | 291.00M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,539.00M | 2,489.60M | 2,392.70M | 2,844.70M | 2,770.80M | 2,768.40M | 3,157.80M | 3,113.30M | 3,122.30M | 3,100.00M | 3,046.60M | 3,276.60M | 3,226.60M | 3,038.10M | 3,146.50M | 3,014.40M | 2,984.80M | 2,878.30M | 2,845.00M | 2,928.60M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,180.80M | 6,311.90M | 6,387.50M | 6,575.10M | 6,286.30M | 6,164.40M | 6,346.00M | 6,620.40M | 6,205.40M | 6,087.40M | 6,064.90M | 6,813.20M | 6,151.20M | 5,613.80M | 5,685.30M | 5,726.60M | 5,451.90M | 5,342.80M | 5,410.80M | 5,952.10M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 700.10M | 730.60M | 868.20M | 899.80M | 880.70M | 689.50M | 800.20M | 879.00M | 701.50M | 570.70M | 644.90M | 735.10M | 599.30M | 547.60M | 642.50M | 767.00M | 572.10M | 512.70M | 656.30M | 772.10M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.30M | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 700.10M | 731.00M | 868.50M | 899.80M | 880.70M | 689.50M | 800.20M | 879.00M | 701.50M | 570.70M | 644.90M | 735.10M | 599.30M | 547.60M | 642.50M | 767.00M | 572.10M | 512.70M | 656.30M | 772.10M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 517.20M | 463.90M | 469.20M | 501.60M | 610.60M | 598.50M | 623.20M | 638.70M | 378.10M | 386.70M | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 623.20M | 638.70M | 378.10M | 386.70M | 412.10M | 400.20M | 356.00M | 363.10M | 351.60M | 366.80M | 371.30M | 388.40M | 365.60M | 387.30M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.30M | | | | | | | 147.50M | 147.60M | 147.70M | 147.80M | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 345.70M | 322.10M | 304.40M | 300.00M | 287.20M | 281.30M | 266.10M | 288.20M | 273.90M | 332.20M | 267.70M | 260.30M | 253.00M | 250.90M | 263.80M | 279.90M | 286.90M | 290.40M | 293.80M | 286.90M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.50M | 25.60M | 22.70M | 28.00M | 24.40M | 23.90M | 22.70M | 72.70M | 53.30M | 56.90M | 52.60M | 69.80M | 31.40M | 17.60M | 38.60M | 55.30M | 49.50M | 49.00M | 46.10M | 65.40M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,049.40M | 1,063.80M | 1,120.20M | 1,116.50M | 1,125.90M | 1,131.50M | 335.30M | 1,159.50M | 1,149.40M | 1,138.90M | 346.20M | 1,158.70M | 1,153.70M | 1,146.10M | 337.70M | 1,247.60M | 1,171.90M | 1,170.50M | 350.40M | 377.10M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,897.50M | 1,840.50M | 1,971.80M | 2,070.70M | 2,139.80M | 1,920.10M | 2,047.50M | 2,248.10M | 1,775.50M | 1,852.30M | 1,871.10M | 1,976.00M | 1,748.10M | 1,527.00M | 1,634.20M | 1,831.50M | 1,646.50M | 1,601.20M | 1,712.20M | 1,888.80M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 146.80M | 146.90M | 147.00M | 147.10M | 147.10M | 147.20M | 147.30M | 147.40M | 147.50M | | | | | | 253.00M | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 797.70M | 809.40M | 813.20M | 857.60M | 867.10M | 873.90M | 878.10M | 880.10M | 874.90M | 869.00M | 856.50M | 881.80M | 878.90M | 874.00M | 864.30M | 885.10M | 886.10M | 885.50M | 878.40M | 908.60M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 650.90M | 651.30M | 651.70M | 652.10M | 652.60M | 653.00M | 653.40M | 653.80M | 654.30M | 654.70M | 655.10M | 655.50M | 328.00M | 223.10M | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 171.10M | 132.90M | 146.10M | 636.90M | 171.10M | 175.20M | 245.80M | 117.60M | 172.90M | 166.70M | 160.30M | 607.50M | 202.00M | 188.50M | 195.10M | 567.10M | 171.20M | 163.60M | 161.30M | 560.10M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,087.30M | 1,052.20M | 994.00M | 1,005.10M | 948.10M | 925.80M | 917.00M | 894.70M | 902.00M | 832.30M | 855.10M | 835.70M | 818.50M | 793.50M | 851.60M | 900.00M | 894.50M | 887.30M | 858.50M | 930.40M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 108.90M | 123.20M | 129.10M | 117.60M | 103.70M | 101.30M | 98.80M | 100.10M | 96.80M | 98.30M | 94.60M | 96.00M | 93.90M | 90.50M | 88.10M | 85.10M | 77.90M | 76.90M | 79.60M | 82.80M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,100.40M | 3,981.90M | 4,072.10M | 4,241.40M | 4,273.20M | 4,042.20M | 4,235.70M | 4,287.90M | 3,872.80M | 3,720.30M | 3,743.00M | 3,895.20M | 3,647.50M | 3,383.00M | 3,798.20M | 3,789.70M | 3,598.30M | 3,537.60M | 3,610.40M | 3,903.10M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,209.30M | 4,105.10M | 4,201.20M | 4,359.00M | 4,376.90M | 4,143.50M | 4,334.50M | 4,388.00M | 3,969.60M | 3,818.60M | 3,837.60M | 3,991.20M | 3,741.40M | 3,473.50M | 3,886.30M | 3,874.80M | 3,676.20M | 3,614.50M | 3,690.00M | 3,985.90M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 146.80M | 147.30M | 147.30M | 147.10M | 147.10M | 147.20M | 147.30M | 147.40M | 147.50M | 147.50M | 147.60M | 147.70M | 147.80M | | 253.00M | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,320.60M | 1,555.50M | 1,534.60M | 1,564.00M | 1,256.80M | 1,367.90M | 1,358.10M | 1,578.60M | 1,581.50M | 1,614.10M | 1,572.20M | 2,166.50M | 2,081.80M | 1,917.20M | 1,799.00M | 1,851.80M | 1,775.70M | 1,728.30M | 1,720.80M | 1,966.20M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,320.60M | 1,555.50M | 1,534.60M | 1,564.00M | 1,256.80M | 1,367.90M | 1,358.10M | 1,578.60M | 1,581.50M | 1,614.10M | 1,572.20M | 2,166.50M | 2,081.80M | 1,917.20M | 1,799.00M | 1,851.80M | 1,775.70M | 1,728.30M | 1,720.80M | 1,966.20M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,180.80M | 6,311.90M | 6,387.50M | 6,575.10M | 6,286.30M | 6,164.40M | 6,346.00M | 6,620.40M | 6,205.40M | 6,087.40M | 6,064.90M | 6,813.20M | 6,151.20M | 5,613.80M | 5,685.30M | 5,726.60M | 5,451.90M | 5,342.80M | 5,410.80M | 5,952.10M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.30M | 17.00M | 0.50M | 3.20M | 4.30M | 4.70M | 5.10M | 6.10M | 0.50M | 1.20M | 1.70M | 1.90M | 25.30M | 0.50M | 26.50M | 26.80M | 2.10M | 2.50M | 2.80M | 29.60M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,304.20M | -282.60M | 2,580.70M | 2,877.40M | 2,740.90M | -264.60M | -282.20M | -264.20M | -267.50M | -260.50M | -269.10M | -265.30M | 3,779.70M | -265.90M | 3,657.50M | -277.50M | 3,765.50M | 3,743.10M | 3,749.90M | 3,986.90M |