|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,893.93M | 1,861.77M | 1,958.14M | 1,708.95M | 1,608.48M | 1,558.58M | 1,103.92M | 1,225.52M | 1,034.13M | 857.31M | 889.70M | 508.10M | 460.36M | 1,033.05M | 506.21M | 593.70M | 588.14M | 661.78M | 791.35M | 573.00M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,893.93M | 1,861.77M | 1,958.14M | 1,708.95M | 1,608.48M | 1,558.58M | 1,103.92M | 1,225.52M | 1,034.13M | 857.31M | 889.70M | 508.10M | 460.36M | 1,033.05M | 506.21M | 593.70M | 588.14M | 661.78M | 791.35M | 573.00M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 641.16M | 694.32M | 662.75M | 653.44M | 693.57M | 743.05M | 722.93M | 742.38M | 759.75M | 772.43M | 766.84M | 744.13M | 760.09M | 809.41M | 753.74M | 660.20M | 695.19M | 785.19M | 725.00M | 657.40M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.66M | | | | 8.29M | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 641.16M | 694.32M | 662.75M | 656.10M | 693.57M | 743.05M | 722.93M | 750.67M | 759.75M | 772.43M | 766.84M | 744.13M | 760.09M | 809.41M | 753.74M | 660.20M | 695.19M | 785.19M | 725.00M | 657.40M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 468.45M | 503.64M | 551.63M | 588.23M | 641.71M | 656.74M | 675.86M | 644.88M | 658.56M | 660.08M | 683.65M | 713.49M | 720.63M | 708.30M | 673.51M | 614.50M | 661.08M | 636.02M | 641.37M | 617.80M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.59M | 117.40M | 130.14M | 126.37M | 146.34M | 161.37M | 197.49M | 162.27M | 187.75M | 186.81M | 152.98M | 136.69M | 157.44M | 148.84M | 161.85M | 158.90M | 153.81M | 157.03M | 150.59M | 146.10M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,106.12M | 3,177.13M | 3,302.66M | 3,076.99M | 3,090.10M | 3,119.73M | 2,700.20M | 2,775.04M | 2,640.20M | 2,476.63M | 2,493.16M | 2,102.40M | 2,098.52M | 2,699.60M | 2,095.31M | 2,027.20M | 2,098.23M | 2,240.02M | 2,308.30M | 1,994.30M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 796.42M | 801.34M | 805.20M | 820.93M | 822.63M | 825.86M | 831.59M | 840.82M | 848.03M | 858.76M | 874.13M | 886.01M | 883.85M | 884.15M | 893.72M | 821.70M | 812.28M | 806.00M | 775.75M | 776.50M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,124.94M | 3,308.94M | 3,301.95M | 3,502.06M | 3,555.37M | 3,534.44M | 3,847.45M | 3,911.22M | 3,902.86M | 3,861.87M | 3,864.49M | 3,542.80M | 143.40M | 3,542.71M | 229.80M | 3,383.80M | 3,383.81M | 3,383.84M | 4.10M | 3,158.20M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 676.07M | 892.52M | 859.37M | 946.73M | 907.32M | 904.93M | 1,103.26M | 999.72M | 959.47M | 961.18M | 921.44M | 883.67M | 845.55M | 806.98M | 515.73M | 492.90M | 476.03M | 453.58M | 430.14M | 411.60M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,801.01M | 4,201.46M | 4,161.31M | 4,448.79M | 4,462.68M | 4,439.37M | 4,950.71M | 4,910.95M | 4,862.33M | 4,823.05M | 4,785.93M | 4,426.47M | 988.96M | 4,349.69M | 745.53M | 3,876.70M | 3,859.84M | 3,837.43M | 434.24M | 3,569.80M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.02M | 79.62M | 78.60M | 105.03M | 104.23M | 101.90M | 100.01M | 100.54M | 98.23M | 93.78M | 93.86M | 131.53M | 127.49M | 128.74M | 295.56M | 288.20M | 292.33M | 279.30M | 289.43M | 277.20M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 161.61M | 158.80M | 156.98M | 162.02M | 131.75M | 119.82M | 130.11M | 128.87M | 136.06M | 140.38M | 141.25M | 134.60M | 117.81M | 127.25M | 121.30M | 129.50M | 114.45M | 107.32M | 108.18M | 133.90M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,839.07M | 5,241.23M | 5,202.09M | 5,536.77M | 5,521.29M | 5,486.95M | 6,012.42M | 5,981.18M | 5,944.66M | 5,915.97M | 5,895.17M | 5,578.58M | 5,517.43M | 5,489.84M | 5,219.02M | 5,116.10M | 5,078.91M | 5,030.05M | 4,761.66M | 4,757.40M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7,945.19M | 8,418.36M | 8,504.76M | 8,613.77M | 8,611.39M | 8,606.68M | 8,712.62M | 8,756.22M | 8,584.85M | 8,392.60M | 8,388.33M | 7,680.99M | 7,615.95M | 8,189.44M | 7,314.33M | 7,143.30M | 7,177.14M | 7,270.07M | 7,069.96M | 6,751.70M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 431.08M | 473.93M | 427.27M | 459.09M | 486.43M | 537.26M | 501.30M | 531.57M | 529.94M | 523.97M | 515.10M | 482.30M | 469.34M | 475.57M | 459.71M | 362.20M | 480.42M | 469.86M | 461.02M | 413.00M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 431.08M | 473.93M | 427.27M | 459.09M | 486.43M | 537.26M | 501.30M | 531.57M | 529.94M | 523.97M | 515.10M | 482.30M | 469.34M | 475.57M | 459.71M | 362.20M | 480.42M | 469.86M | 461.02M | 413.00M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 311.26M | 330.06M | 363.09M | 343.82M | 327.67M | 327.99M | 355.40M | 346.94M | 329.96M | 323.20M | 327.29M | 307.00M | 288.52M | 320.32M | 321.19M | 317.30M | 274.68M | 313.85M | 295.87M | 343.10M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.68M | 7.28M | 6.63M | 6.83M | 6.69M | 6.57M | 6.54M | 256.47M | 198.70M | 1.81M | 1.89M | 2.28M | 2.34M | 702.70M | 2.08M | 2.40M | 2.13M | 2.16M | 2.23M | 2.30M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.50M | 25.66M | 32.83M | 26.52M | 19.25M | 15.31M | 42.73M | 43.99M | 50.87M | 31.92M | 28.40M | 32.14M | 33.76M | 22.86M | 23.91M | 29.40M | 36.36M | 41.25M | 35.28M | 16.80M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 773.52M | 836.93M | 829.82M | 836.26M | 840.04M | 887.13M | 905.97M | 1,178.97M | 1,109.47M | 880.90M | 872.67M | 823.72M | 793.97M | 1,521.46M | 806.88M | 711.40M | 793.59M | 827.11M | 794.41M | 775.10M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.61M | 27.22M | 27.00M | 26.56M | 26.35M | 25.62M | 25.18M | 24.74M | 24.47M | 23.77M | 23.46M | 22.95M | 22.59M | 21.96M | 21.70M | 21.00M | 20.63M | 19.97M | 19.60M | 18.90M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,961.40M | 4,213.83M | 4,214.39M | 4,214.95M | 4,215.51M | 4,213.51M | 4,208.67M | 3,958.93M | 3,768.63M | 3,770.51M | 3,771.81M | 3,373.99M | 3,375.51M | 3,170.80M | 3,174.35M | 3,176.10M | 3,177.28M | 3,178.46M | 3,181.37M | 2,828.60M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.07M | 44.15M | 43.62M | 38.76M | 39.09M | 37.86M | 35.45M | 36.09M | 37.88M | 38.96M | 39.13M | 38.18M | 38.05M | 36.22M | 32.20M | 27.90M | 28.73M | 31.30M | 32.62M | 39.10M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 262.67M | 301.47M | 306.70M | 593.24M | 339.33M | 341.38M | 392.22M | 364.59M | 369.90M | 390.74M | 389.55M | 359.07M | 361.17M | 360.44M | 246.49M | 293.80M | 231.12M | 241.09M | 235.72M | 226.90M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.28M | 81.31M | 73.60M | 63.23M | 78.75M | 77.58M | 75.81M | 82.09M | 81.02M | 77.95M | 66.53M | 66.81M | 49.82M | 67.01M | 74.94M | 80.80M | 77.15M | 91.94M | 87.74M | 77.80M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,068.27M | 5,423.60M | 5,421.53M | 5,455.80M | 5,460.32M | 5,505.51M | 5,567.49M | 5,563.32M | 5,310.34M | 5,104.88M | 5,096.62M | 4,617.91M | 4,591.29M | 5,110.88M | 4,281.63M | 4,172.00M | 4,251.35M | 4,297.93M | 4,263.71M | 3,888.50M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,154.55M | 5,504.91M | 5,495.14M | 5,519.03M | 5,539.07M | 5,583.09M | 5,643.30M | 5,645.41M | 5,391.36M | 5,182.83M | 5,163.15M | 4,684.71M | 4,641.12M | 5,177.89M | 4,356.56M | 4,252.80M | 4,328.50M | 4,389.86M | 4,351.45M | 3,966.30M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,971.07M | 4,221.11M | 4,221.02M | 4,221.78M | 4,222.20M | 4,220.08M | 4,215.21M | 4,215.40M | 3,967.32M | 3,772.32M | 3,773.70M | 3,376.26M | 3,377.85M | 3,873.51M | 3,176.43M | 3,178.50M | 3,179.41M | 3,180.61M | 3,183.61M | 2,830.90M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,790.64M | 2,913.45M | 3,009.62M | 3,094.73M | 3,072.32M | 3,023.58M | 3,069.32M | 3,110.80M | 3,193.49M | 3,209.77M | 3,225.18M | 2,996.30M | 2,974.83M | 3,011.55M | 2,957.77M | 2,890.40M | 2,848.63M | 2,880.21M | 2,718.51M | 2,785.40M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,790.64M | 2,913.45M | 3,009.62M | 3,094.73M | 3,072.32M | 3,023.58M | 3,069.32M | 3,110.80M | 3,193.49M | 3,209.77M | 3,225.18M | 2,996.30M | 2,974.83M | 3,011.55M | 2,957.77M | 2,890.40M | 2,848.63M | 2,880.21M | 2,718.51M | 2,785.40M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7,945.19M | 8,418.36M | 8,504.76M | 8,613.77M | 8,611.39M | 8,606.68M | 8,712.62M | 8,756.22M | 8,584.85M | 8,392.60M | 8,388.33M | 7,680.99M | 7,615.95M | 8,189.44M | 7,314.33M | 7,143.30M | 7,177.14M | 7,270.07M | 7,069.96M | 6,751.70M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.63M | 15.63M | 15.63M | 16.44M | 17.58M | 19.27M | 2.30M | 22.80M | 22.78M | 23.37M | 24.26M | 25.10M | 25.36M | 25.36M | 26.43M | 27.00M | 30.53M | 31.23M | 31.23M | 31.20M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,831.24M | -30.48M | 2,020.35M | 2,132.26M | 2,154.56M | -6.72M | 2,287.68M | 2,383.34M | -13.06M | 2,472.28M | 2,516.22M | 9.96M | 4.71M | 2,400.20M | 2,354.28M | -42.50M | 2,392.16M | 2,431.82M | 2,251.16M | -7.40M |