|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 572.90M | 542.20M | 553.20M | 266.90M | 218.40M | 253.30M | 231.70M | 304.10M | 254.20M | 297.70M | 352.30M | 371.00M | 364.90M | 319.30M | 352.00M | 388.00M | 298.00M | 374.00M | 509.00M | 772.00M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 572.90M | 542.20M | 553.20M | 266.90M | 218.40M | 253.30M | 231.70M | 304.10M | 254.20M | 297.70M | 352.30M | 371.00M | 364.90M | 319.30M | 352.00M | 388.00M | 298.00M | 374.00M | 509.00M | 772.00M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 488.30M | 546.50M | 513.40M | 507.70M | 525.60M | 558.90M | 531.10M | 547.50M | 630.10M | 681.20M | 645.10M | 548.00M | 685.30M | 719.40M | 670.00M | 643.00M | 783.00M | 904.00M | 821.00M | 712.00M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 488.30M | 546.50M | 513.40M | 507.70M | 525.60M | 558.90M | 531.10M | 547.50M | 630.10M | 681.20M | 645.10M | 548.00M | 685.30M | 719.40M | 670.00M | 643.00M | 783.00M | 904.00M | 821.00M | 712.00M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 658.80M | 711.70M | 747.70M | 813.50M | 921.30M | 963.20M | 981.20M | 988.40M | 1,083.20M | 1,122.00M | 1,117.00M | 1,186.00M | 1,217.60M | 1,232.80M | 1,222.00M | 1,147.00M | 1,204.00M | 1,255.00M | 1,207.00M | 1,109.00M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 181.90M | 196.30M | 191.50M | 179.70M | 169.80M | 133.80M | 123.00M | 122.00M | 122.90M | 116.90M | 130.10M | 140.00M | 121.80M | 130.10M | 137.00M | 142.00M | 151.00M | 151.00M | 206.00M | 132.00M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,901.90M | 1,996.70M | 2,005.80M | 1,767.80M | 1,835.10M | 1,909.20M | 1,867.00M | 1,962.00M | 2,090.40M | 2,217.80M | 2,244.50M | 2,245.00M | 2,389.60M | 2,401.60M | 2,381.00M | 2,320.00M | 2,436.00M | 2,684.00M | 2,743.00M | 2,725.00M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 396.80M | 413.60M | 412.60M | 429.60M | 433.90M | 441.80M | 450.40M | 465.60M | 478.90M | 490.70M | 500.50M | 570.00M | 573.70M | 574.50M | 602.00M | 714.00M | 720.00M | 742.00M | 738.00M | 760.00M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 275.90M | 276.60M | 279.70M | 280.10M | 275.40M | 267.40M | 273.10M | 284.00M | 287.20M | 291.10M | 284.80M | 295.00M | 292.00M | 291.30M | 301.00M | 1,093.00M | 1,086.00M | 1,102.00M | 1,089.00M | 1,091.00M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.90M | 7.40M | 14.10M | 13.40M | 12.70M | 12.00M | 17.50M | 30.00M | 16.80M | 16.80M | 15.80M | 16.00M | 14.80M | 14.10M | 14.00M | 1,107.00M | 1,088.00M | 1,068.00M | 1,048.00M | 1,027.00M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 283.80M | 284.00M | 293.80M | 293.50M | 288.10M | 279.40M | 290.60M | 314.00M | 304.00M | 307.90M | 300.60M | 311.00M | 306.80M | 305.40M | 315.00M | 2,200.00M | 2,174.00M | 2,170.00M | 2,137.00M | 2,118.00M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 383.00M | 374.20M | 355.70M | 372.60M | 382.80M | 363.30M | 368.50M | 388.70M | 407.90M | 398.80M | 415.50M | 489.00M | 489.80M | 498.00M | 483.00M | 496.00M | 510.00M | 556.00M | 548.00M | 536.00M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,063.60M | 1,071.80M | 1,062.10M | 1,095.70M | 1,104.80M | 1,084.50M | 1,109.50M | 1,156.10M | 1,190.80M | 1,197.40M | 1,216.60M | 1,370.00M | 1,370.30M | 1,377.90M | 1,400.00M | 3,410.00M | 3,404.00M | 3,468.00M | 3,423.00M | 3,414.00M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,965.50M | 3,068.50M | 3,067.90M | 2,863.50M | 2,939.90M | 2,993.70M | 2,976.50M | 3,118.10M | 3,281.20M | 3,415.20M | 3,461.10M | 3,615.00M | 3,759.90M | 3,779.50M | 3,781.00M | 5,730.00M | 5,840.00M | 6,152.00M | 6,166.00M | 6,139.00M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 474.00M | 548.70M | 548.70M | 537.70M | 571.50M | 604.60M | 589.40M | 624.60M | 686.70M | 690.30M | 668.30M | 703.00M | 699.30M | 703.70M | 593.00M | 580.00M | 668.00M | 766.00M | 696.00M | 683.00M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 474.00M | 548.70M | 548.70M | 537.70M | 571.50M | 604.60M | 589.40M | 624.60M | 686.70M | 690.30M | 668.30M | 703.00M | 699.30M | 703.70M | 593.00M | 580.00M | 668.00M | 766.00M | 696.00M | 683.00M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 108.40M | 108.50M | | | | 103.00M | | | | 135.00M | | 98.60M | 109.00M | 117.00M | 117.00M | 120.00M | 127.00M | 123.00M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 358.30M | 390.60M | 277.00M | 258.10M | 346.10M | 295.90M | 314.10M | 269.10M | 361.70M | 380.90M | 391.40M | 278.00M | 402.70M | 282.20M | 290.00M | 372.00M | 364.00M | 397.00M | 439.00M | 375.00M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.70M | 5.70M | 5.70M | 5.60M | 1.90M | 2.10M | 1.90M | 1.90M | 2.10M | 2.40M | 2.40M | 3.00M | 3.20M | 3.40M | 4.00M | 4.00M | 4.00M | 10.00M | 13.00M | 6.00M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 838.00M | 945.00M | 939.80M | 909.90M | 919.50M | 955.00M | 952.70M | 998.60M | 1,050.50M | 1,073.60M | 1,062.10M | 1,119.00M | 1,105.20M | 1,087.90M | 996.00M | 1,073.00M | 1,153.00M | 1,293.00M | 1,275.00M | 1,187.00M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 973.50M | 888.50M | 887.70M | 668.50M | 738.40M | 826.10M | 824.60M | 773.60M | 774.90M | 734.30M | 706.30M | 620.00M | 720.90M | 662.20M | 624.00M | 2,580.00M | 2,582.00M | 2,583.00M | 2,580.00M | 2,578.00M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.80M | | | 91.40M | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 207.90M | 201.10M | 189.70M | 175.50M | 167.90M | 163.70M | 164.50M | 164.70M | 161.20M | 175.10M | 105.10M | 204.00M | 201.90M | 205.50M | 204.00M | 245.00M | 261.00M | 311.00M | 294.00M | 279.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,811.50M | 1,833.50M | 1,827.50M | 1,578.40M | 1,657.90M | 1,781.10M | 1,777.30M | 1,772.20M | 1,825.40M | 1,807.90M | 1,859.80M | 1,739.00M | 1,826.10M | 1,750.10M | 1,620.00M | 3,653.00M | 3,735.00M | 3,876.00M | 3,855.00M | 3,765.00M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,019.40M | 2,034.60M | 2,017.20M | 1,753.90M | 1,825.80M | 1,944.80M | 1,941.80M | 1,936.90M | 1,986.60M | 1,983.00M | 1,964.90M | 1,943.00M | 2,028.00M | 1,955.60M | 1,824.00M | 3,898.00M | 3,996.00M | 4,187.00M | 4,149.00M | 4,044.00M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 979.20M | 894.20M | 893.40M | 674.10M | 740.30M | 828.20M | 826.50M | 775.50M | 777.00M | 736.70M | 708.70M | 623.00M | 724.10M | 665.60M | 628.00M | 2,584.00M | 2,586.00M | 2,593.00M | 2,593.00M | 2,584.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 946.10M | 1,033.90M | 1,050.70M | 1,109.00M | 1,114.10M | 1,048.90M | 1,034.70M | 1,181.00M | 1,295.00M | 1,432.00M | 1,496.00M | 1,672.00M | 1,732.00M | 1,824.00M | 1,957.00M | 1,832.00M | 1,844.00M | 1,965.00M | 2,017.00M | 2,095.00M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 946.10M | 1,033.90M | 1,050.70M | 1,109.00M | 1,114.10M | 1,048.90M | 1,034.70M | 1,181.00M | 1,295.00M | 1,432.00M | 1,496.00M | 1,672.00M | 1,732.00M | 1,824.00M | 1,957.00M | 1,832.00M | 1,844.00M | 1,965.00M | 2,017.00M | 2,095.00M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,965.50M | 3,068.50M | 3,067.90M | 2,863.50M | 2,939.90M | 2,993.70M | 2,976.50M | 3,118.10M | 3,281.20M | 3,415.20M | 3,461.10M | 3,615.00M | 3,759.90M | 3,779.50M | 3,781.00M | 5,730.00M | 5,840.00M | 6,152.00M | 6,166.00M | 6,139.00M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.20M | 14.20M | 14.20M | 0.10M | 0.50M | 16.60M | 17.10M | 3.00M | 0.10M | 17.90M | 17.90M | 1.30M | 18.50M | 18.80M | 0.57M | 19.40M | 0.80M | 0.60M | 20.60M | 20.60M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -215.50M | -200.00M | -229.30M | -228.50M | -248.50M | -320.90M | -401.30M | -342.00M | -315.30M | -305.00M | -357.00M | -287.00M | -315.90M | -343.00M | 1,977.00M | -382.00M | 1,974.00M | -276.00M | 2,087.00M | -265.00M |