|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 264.60M | 484.40M | 513.20M | 325.70M | 357.20M | 350.10M | 308.70M | 271.00M | 1,038.10M | 237.30M | 216.80M | 229.80M | 255.10M | 944.10M | 1,036.90M | 738.80M | 290.00M | 265.90M | 232.70M | 253.40M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 264.60M | 484.40M | 513.20M | 325.70M | 357.20M | 350.10M | 308.70M | 271.00M | 1,038.10M | 237.30M | 216.80M | 229.80M | 255.10M | 944.10M | 1,036.90M | 738.80M | 290.00M | 265.90M | 232.70M | 253.40M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 576.60M | 583.20M | 580.50M | 624.80M | 655.70M | 589.30M | 566.10M | 643.30M | 578.80M | 664.10M | 641.40M | 706.60M | 633.00M | 577.00M | 525.60M | 725.80M | 530.40M | 539.50M | 542.80M | 856.00M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.50M | | | | 33.60M | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 576.60M | 583.20M | 580.50M | 664.30M | 655.70M | 589.30M | 566.10M | 676.90M | 578.80M | 664.10M | 641.40M | 706.60M | 633.00M | 577.00M | 525.60M | 725.80M | 530.40M | 539.50M | 542.80M | 856.00M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.60M | | | | 154.90M | | | | 88.40M | | | | 71.70M | | | | 70.40M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.40M | | | | 13.10M | | | | 3.00M | | | | 5.20M | | | | 5.10M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 221.30M | | | | 234.50M | | | | 144.30M | | | | 117.40M | | | | 110.80M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 298.70M | 298.50M | 323.40M | 363.30M | 401.00M | 371.70M | 391.10M | 402.50M | 409.40M | 371.40M | 257.20M | 235.70M | 230.00M | 223.10M | 192.10M | 194.30M | 187.20M | 179.70M | 174.70M | 186.30M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.10M | 128.40M | 143.40M | 136.80M | 151.60M | 163.90M | 169.40M | 73.70M | 212.60M | 189.40M | 196.40M | 147.80M | 112.10M | 126.10M | 149.10M | 196.20M | 159.50M | 109.60M | 107.80M | 233.50M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,260.00M | 1,494.50M | 1,560.50M | 1,450.60M | 1,565.50M | 1,475.00M | 1,435.30M | 1,518.20M | 2,238.90M | 1,462.20M | 1,690.50M | 1,830.90M | 1,840.10M | 1,965.10M | 2,310.70M | 2,270.40M | 1,282.60M | 1,289.60M | 1,258.60M | 1,631.90M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 251.60M | 229.30M | 228.50M | 233.20M | 235.00M | 228.50M | 221.00M | 219.00M | 215.10M | 224.00M | 203.70M | 202.50M | 197.90M | 201.40M | 191.90M | 188.40M | 186.80M | 186.90M | 185.80M | 182.80M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 127.70M | 136.40M | 426.10M | 424.70M | 334.60M | 336.60M | 345.80M | 342.40M | 340.40M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,848.00M | 3,846.80M | 3,823.60M | 3,981.50M | 3,971.00M | 3,886.00M | 4,037.10M | 4,137.90M | 4,176.60M | 5,559.90M | 5,279.70M | 1,390.10M | 5,195.70M | 5,198.30M | 5,141.80M | 4,988.40M | 5,106.60M | 5,247.60M | 5,237.10M | 5,239.70M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 543.00M | 508.30M | 473.50M | 506.60M | 468.70M | 432.90M | 511.70M | 498.10M | 484.30M | 1,403.40M | 1,259.60M | 1,243.50M | 1,168.30M | 1,114.60M | 1,103.10M | 998.10M | 988.70M | 1,014.80M | 967.40M | 924.10M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,391.00M | 4,355.10M | 4,297.10M | 4,488.10M | 4,439.70M | 4,318.90M | 4,548.80M | 4,636.00M | 4,660.90M | 6,963.30M | 6,539.30M | 2,633.60M | 6,364.00M | 6,312.90M | 6,244.90M | 5,986.50M | 6,095.30M | 6,262.40M | 6,204.50M | 6,163.80M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 502.70M | 504.70M | 496.00M | 502.00M | 494.90M | 464.00M | 448.60M | 438.40M | 432.40M | 426.10M | 418.00M | 412.30M | 407.50M | 308.00M | 311.50M | 294.40M | 314.30M | 300.20M | 287.00M | 260.00M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 254.10M | 264.20M | 274.20M | 284.70M | 295.40M | 299.90M | 301.70M | 336.20M | 352.40M | 357.60M | 364.70M | 247.80M | 505.80M | 270.60M | 311.70M | 387.60M | | 429.40M | 461.00M | 462.70M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,520.50M | 5,467.70M | 5,442.90M | 5,649.00M | 5,611.90M | 5,444.50M | 5,642.40M | 5,750.80M | 5,774.00M | 8,094.10M | 7,640.20M | 7,708.40M | 7,481.10M | 7,632.70M | 7,556.00M | 7,217.90M | 7,616.30M | 7,809.60M | 7,761.00M | 7,680.10M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,780.50M | 6,962.20M | 7,003.40M | 7,099.60M | 7,177.40M | 6,919.50M | 7,077.70M | 7,269.00M | 8,012.90M | 9,556.30M | 9,330.70M | 9,539.30M | 9,321.20M | 9,597.80M | 9,866.70M | 9,488.30M | 8,898.90M | 9,099.20M | 9,019.60M | 9,312.00M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 157.90M | 181.40M | 193.40M | 207.30M | 213.30M | 191.70M | 194.80M | 175.50M | 166.50M | 180.20M | 179.50M | 165.30M | 190.90M | 175.10M | 177.30M | 161.60M | 170.90M | 160.40M | 158.70M | 168.30M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.50M | 89.10M | 29.10M | | | | | | | 4.30M | 58.30M | 530.40M | 543.40M | 400.00M | 400.00M | | | 71.00M | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 255.40M | 270.50M | 222.50M | 207.30M | 213.30M | 191.70M | 194.80M | 175.50M | 166.50M | 184.50M | 237.80M | 695.70M | 734.30M | 575.10M | 577.30M | 161.60M | 170.90M | 231.40M | 158.70M | 168.30M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 145.20M | 180.20M | 199.50M | 231.00M | 144.60M | 168.40M | 156.70M | 159.40M | 130.80M | 172.00M | 169.90M | 181.20M | 137.20M | 165.20M | 194.70M | 227.20M | 110.80M | 169.20M | 162.20M | 211.70M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 189.60M | 181.30M | 207.50M | 201.50M | 266.40M | 190.20M | 205.40M | 164.40M | 224.30M | 304.10M | 184.30M | 201.30M | 181.90M | 195.10M | 197.40M | 211.20M | 168.20M | 176.50M | 178.20M | 211.70M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.50M | 89.10M | 29.10M | | | 300.00M | 343.60M | 300.00M | 300.00M | 4.30M | 58.30M | 530.40M | 543.40M | 400.00M | 400.00M | | | 71.00M | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.70M | | | 104.90M | 39.70M | 21.50M | 327.90M | 313.80M | 325.00M | 275.70M | 18.80M | 15.70M | 17.70M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 618.90M | 606.10M | 589.00M | 631.80M | 703.90M | 685.20M | 636.80M | 737.60M | 760.80M | 745.60M | 692.60M | 761.40M | 818.60M | 813.60M | 757.20M | 800.40M | 892.80M | 882.20M | 738.80M | 894.00M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,151.60M | 1,168.50M | 1,141.20M | 1,188.60M | 1,247.00M | 1,449.50M | 1,445.00M | 1,462.10M | 1,480.90M | 1,301.10M | 1,338.00M | 1,829.30M | 1,835.60M | 1,977.90M | 1,986.60M | 1,788.00M | 1,520.60M | 1,377.10M | 1,253.60M | 1,503.40M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,293.20M | | 994.10M | 1,244.60M | 1,220.00M | 1,786.90M | 3,184.70M | 2,995.40M | 2,536.20M | 2,486.90M | 1,389.70M | 1,390.20M | 1,390.60M | 1,391.00M | 1,441.40M | 1,391.80M | 1,392.20M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.50M | 69.60M | 77.30M | 83.00M | 81.20M | 86.00M | 92.30M | 98.50M | 101.50M | 105.10M | 98.40M | 98.30M | 98.50M | 99.00M | 95.40M | 95.60M | 97.80M | 101.00M | 102.80M | 104.70M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.90M | 48.30M | 40.60M | | 41.60M | 62.60M | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 292.20M | 288.80M | 277.60M | 369.60M | 237.60M | 198.40M | 162.20M | 157.80M | 119.90M | 352.90M | 283.60M | 529.30M | 265.40M | 226.90M | 235.90M | 199.90M | 202.50M | 211.70M | 192.90M | 190.50M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.90M | 96.80M | 128.50M | 156.40M | 127.80M | 114.40M | 103.90M | 105.10M | 99.60M | 111.60M | 104.10M | 151.00M | 115.40M | 111.70M | 121.80M | 144.60M | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.80M | 54.50M | 149.70M | 54.50M | 54.50M | 40.90M | 40.90M | 175.30M | 138.00M | 146.90M | 168.20M | 165.70M | 170.30M | 159.20M | 161.70M | 268.90M | 267.90M | 279.90M | 288.50M | 285.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,045.10M | 3,069.10M | 2,971.90M | 3,100.40M | 3,135.00M | 2,984.10M | 3,192.00M | 3,043.50M | 3,629.70M | 5,078.10M | 4,819.50M | 4,873.50M | 4,801.80M | 3,805.20M | 3,829.90M | 3,474.10M | 3,211.90M | 3,131.20M | 2,941.10M | 3,190.80M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,106.90M | 3,123.60M | 3,121.60M | 3,154.90M | 3,189.50M | 3,025.00M | 3,232.90M | 3,218.80M | 3,767.70M | 5,225.00M | 4,987.70M | 5,039.20M | 4,972.10M | 3,964.40M | 3,991.60M | 3,743.00M | 3,479.80M | 3,411.10M | 3,229.60M | 3,475.80M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.50M | 89.10M | 29.10M | 1,293.20M | | 1,294.10M | 1,588.20M | 1,520.00M | 2,086.90M | 3,189.00M | 3,053.70M | 3,066.60M | 3,030.30M | 1,789.70M | 1,790.20M | 1,390.60M | 1,391.00M | 1,512.40M | 1,391.80M | 1,392.20M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,673.60M | 3,838.60M | 3,881.80M | 3,944.70M | -163.90M | 1,987.70M | 2,152.00M | 2,054.90M | 0.20M | 4,331.30M | 4,343.00M | 0.20M | 4,349.10M | 5,633.40M | 5,875.10M | 5,745.30M | 5,419.10M | 5,688.10M | 5,790.00M | 5,836.20M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,673.60M | 3,838.60M | 3,881.80M | 3,944.70M | 2,170.30M | 2,145.70M | -334.70M | 2,054.90M | 4,245.20M | 4,331.30M | 4,343.00M | 0.20M | 4,349.10M | 5,633.40M | 5,875.10M | 5,745.30M | 5,419.10M | 5,688.10M | 5,790.00M | 5,836.20M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,780.50M | 6,962.20M | 7,003.40M | 7,099.60M | 7,177.40M | 6,919.50M | 7,077.70M | 7,269.00M | 8,012.90M | 9,556.30M | 9,330.70M | 9,539.30M | 9,321.20M | 9,597.80M | 9,866.70M | 9,488.30M | 8,898.90M | 9,099.20M | 9,019.60M | 9,312.00M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,961.80M | 2,077.20M | -140.60M | 2,170.50M | 2,170.30M | 2,145.70M | 2,152.00M | -234.90M | 2,355.90M | -194.20M | -314.10M | 2,437.40M | -232.60M | -270.40M | 3,668.30M | 3,757.60M | 3,283.50M | 3,293.60M | 7.60M | 3,387.60M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.10M | 1.50M | 3.10M | 1.40M | 6.00M | | | | 2.40M | 2.90M | | | 5.40M | 9.00M | 0.70M | 10.30M | 12.20M |