|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 716.60M | 596.70M | 615.40M | 552.90M | 491.40M | 380.10M | 351.40M | 391.80M | 391.90M | 423.20M | 385.00M | 387.70M | 382.80M | 344.90M | 373.70M | 376.50M | 393.10M | 300.80M | 321.90M | 413.90M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 716.60M | 596.70M | 615.40M | 552.90M | 491.40M | 380.10M | 351.40M | 391.80M | 391.90M | 423.20M | 385.00M | 387.70M | 382.80M | 344.90M | 373.70M | 376.50M | 393.10M | 300.80M | 321.90M | 413.90M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 410.30M | 400.70M | 356.00M | 451.70M | 369.40M | 427.30M | 404.60M | 402.50M | 443.80M | 377.20M | 388.30M | 454.50M | 407.40M | 432.60M | 447.00M | 467.20M | 423.00M | 454.90M | 404.30M | 437.70M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.10M | 47.80M | 51.30M | 73.10M | 39.90M | 39.90M | 26.30M | 87.90M | 17.20M | 16.50M | 14.70M | 11.70M | 18.30M | 17.40M | 13.20M | 95.30M | 20.60M | 14.90M | 15.30M | 10.90M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 455.40M | 448.50M | 407.30M | 524.80M | 409.30M | 467.20M | 430.90M | 490.40M | 461.00M | 393.70M | 403.00M | 466.20M | 425.70M | 450.00M | 460.20M | 562.50M | 443.60M | 469.80M | 419.60M | 448.60M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.60M | 6.10M | 11.20M | 7.60M | 13.00M | 12.70M | 12.40M | 14.90M | 15.90M | 21.00M | 15.60M | 15.30M | 15.90M | 16.50M | 20.10M | 16.40M | 21.60M | 27.80M | 18.20M | 13.80M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.00M | 94.90M | 91.50M | 78.80M | 108.30M | 94.10M | 83.70M | 92.30M | 108.90M | 112.60M | 88.10M | 101.80M | 95.90M | 96.50M | 93.10M | 103.20M | 91.70M | 97.30M | 105.90M | 127.70M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,280.60M | 1,146.20M | 1,125.40M | 1,133.00M | 1,022.00M | 954.10M | 878.40M | 930.40M | 977.70M | 950.50M | 891.70M | 971.00M | 920.30M | 907.90M | 947.10M | 979.30M | 950.00M | 895.70M | 865.60M | 1,004.00M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.90M | 107.40M | 86.20M | 86.50M | 82.10M | 80.70M | 77.70M | 75.90M | 73.30M | 73.70M | 70.90M | 64.30M | 60.40M | 60.20M | 58.10M | 57.10M | 56.40M | 56.60M | 54.20M | 53.10M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 108.60M | 226.20M | 242.90M | 315.00M | 314.80M | 286.80M | 286.20M | 287.10M | 287.20M | 287.30M | 287.10M | 287.40M | 287.30M | 287.20M | 248.50M | 247.90M | 248.20M | 248.90M | 193.80M | 193.80M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 195.50M | 34.00M | 16.50M | 176.20M | 32.50M | 170.10M | 54.80M | 52.40M | 164.90M | 47.50M | 45.10M | 42.70M | 168.50M | 38.10M | 170.20M | 35.50M | 34.40M | 163.10M | 32.30M | 31.20M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 304.10M | 260.20M | 259.40M | 491.20M | 347.30M | 456.90M | 341.00M | 339.50M | 452.10M | 334.80M | 332.20M | 330.10M | 455.80M | 325.30M | 418.70M | 283.40M | 282.60M | 412.00M | 226.10M | 225.00M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 134.10M | 153.50M | 147.00M | 125.30M | 126.60M | 109.90M | 109.90M | 118.60M | 113.50M | 112.50M | 102.70M | 114.00M | 111.10M | 108.90M | 107.20M | 96.60M | 111.30M | 106.90M | 102.80M | 96.90M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 198.50M | 9.50M | 9.10M | 159.70M | 9.50M | 160.50M | 13.60M | 105.80M | 8.60M | 120.90M | 199.90M | 35.30M | 7.70M | 177.20M | 172.20M | 181.60M | 14.40M | 175.90M | 69.40M | 160.00M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,176.10M | 1,230.10M | 1,196.00M | 1,286.50M | 1,255.00M | 1,200.30M | 1,179.70M | 1,135.20M | 1,088.70M | 1,082.20M | 1,079.20M | 994.40M | 970.20M | 959.90M | 914.50M | 893.00M | 890.30M | 900.90M | 878.20M | 842.20M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,456.70M | 2,376.30M | 2,321.40M | 2,419.50M | 2,277.00M | 2,154.40M | 2,058.10M | 2,065.60M | 2,066.40M | 2,032.70M | 1,970.90M | 1,965.40M | 1,890.50M | 1,867.80M | 1,861.60M | 1,872.30M | 1,840.30M | 1,796.60M | 1,743.80M | 1,846.20M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 172.70M | 131.00M | 119.70M | 180.20M | 172.50M | 149.20M | 157.30M | 160.80M | 151.10M | 150.40M | 140.10M | 130.90M | 143.10M | 150.20M | 119.90M | 97.90M | 103.00M | 92.70M | 112.40M | 81.20M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 172.70M | 131.00M | 119.70M | 180.20M | 172.50M | 149.20M | 157.30M | 160.80M | 151.10M | 150.40M | 140.10M | 130.90M | 143.10M | 150.20M | 119.90M | 97.90M | 103.00M | 92.70M | 112.40M | 81.20M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 289.30M | 286.50M | 299.10M | 300.90M | 261.10M | 251.30M | 261.00M | 271.60M | 254.10M | 256.30M | 285.00M | 308.40M | 246.20M | 244.40M | 272.70M | 314.70M | 236.50M | 221.20M | 255.00M | 333.50M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.90M | 19.40M | 18.80M | 18.20M | 18.20M | 17.80M | 17.50M | 17.40M | 16.00M | 14.50M | 12.70M | 13.00M | 10.00M | 7.20M | 7.70M | 5.00M | 6.50M | 5.70M | 11.70M | 12.70M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 248.00M | 242.00M | 224.20M | 253.20M | 238.90M | 227.50M | 206.20M | 200.70M | 231.60M | 219.80M | 202.00M | 198.60M | 190.90M | 190.40M | 185.00M | 210.40M | 221.90M | 220.20M | 185.30M | 228.50M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 729.90M | 678.90M | 661.80M | 752.50M | 690.70M | 645.80M | 642.00M | 650.50M | 652.80M | 641.00M | 639.80M | 650.90M | 590.20M | 592.20M | 585.30M | 628.00M | 567.90M | 539.80M | 564.40M | 655.90M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 521.20M | 517.50M | 514.10M | 511.20M | 504.90M | 501.80M | 498.40M | 495.70M | 490.10M | 488.50M | 487.00M | 491.20M | 488.40M | 489.20M | 488.50M | 488.20M | 488.30M | 692.70M | 723.20M | 729.00M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 138.30M | 143.30M | 153.00M | 150.70M | 142.20M | 137.40M | 127.20M | 122.30M | 115.30M | 113.00M | 102.00M | 104.40M | 105.00M | 103.70M | 106.30M | 108.80M | 115.10M | 106.30M | 93.40M | 100.70M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,230.00M | 1,195.70M | 1,144.50M | 976.20M | 932.70M | 884.50M | 851.00M | 714.60M | 697.30M | 683.00M | 661.60M | 787.70M | 777.40M | 772.30M | 771.00M | 816.40M | 814.30M | 551.90M | 531.00M | 517.70M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.80M | 45.00M | 44.20M | 49.30M | 48.40M | 48.70M | 48.80M | 36.50M | 37.30M | 37.90M | 38.60M | 13.40M | 13.80M | 13.50M | 14.30M | 14.10M | 13.70M | 14.60M | 15.10M | 14.30M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.50M | 54.10M | 47.90M | 46.10M | 39.70M | 40.40M | 34.00M | 29.70M | 25.60M | 24.80M | 19.80M | 25.60M | 29.40M | 29.70M | 29.40M | 43.90M | 32.60M | 35.10M | 34.40M | 30.60M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.60M | 50.60M | 50.20M | 47.20M | 46.40M | 43.00M | 40.80M | 31.00M | 31.30M | 33.10M | 54.50M | 44.00M | 44.90M | 41.30M | 69.00M | 71.30M | 76.20M | 77.70M | 82.50M | 80.60M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,676.90M | 2,589.50M | 2,521.30M | 2,436.70M | 2,310.20M | 2,209.90M | 2,152.60M | 2,012.80M | 1,981.10M | 1,950.30M | 1,910.20M | 2,059.80M | 1,990.40M | 1,987.10M | 1,980.50M | 2,084.40M | 2,018.20M | 1,925.80M | 1,946.40M | 2,033.90M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,742.50M | 2,640.10M | 2,571.50M | 2,483.90M | 2,356.60M | 2,252.90M | 2,193.40M | 2,043.80M | 2,012.40M | 1,983.40M | 1,964.70M | 2,103.80M | 2,035.30M | 2,028.40M | 2,049.50M | 2,155.70M | 2,094.40M | 2,003.50M | 2,028.90M | 2,114.50M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 541.10M | 536.90M | 532.90M | 529.40M | 523.10M | 519.60M | 515.90M | 513.10M | 506.10M | 503.00M | 499.70M | 504.20M | 498.40M | 496.40M | 496.20M | 493.20M | 494.80M | 698.40M | 734.90M | 741.70M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -285.80M | -263.80M | -250.10M | -64.40M | -79.60M | -98.50M | -135.30M | 21.80M | 54.00M | 49.30M | 6.20M | -138.40M | -144.80M | -160.60M | -187.90M | -283.40M | -254.10M | -206.90M | -285.10M | -268.30M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -285.80M | -263.80M | -250.10M | -64.40M | -79.60M | -98.50M | -135.30M | 21.80M | 54.00M | 49.30M | 6.20M | -138.40M | -144.80M | -160.60M | -187.90M | -269.30M | -254.10M | -206.90M | -300.20M | -282.60M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,456.70M | 2,376.30M | 2,321.40M | 2,419.50M | 2,277.00M | 2,154.40M | 2,058.10M | 2,065.60M | 2,066.40M | 2,032.70M | 1,970.90M | 1,965.40M | 1,890.50M | 1,867.80M | 1,861.60M | 1,872.30M | 1,840.30M | 1,796.60M | 1,743.80M | 1,846.20M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.30M | 1.98M | 1.97M | 5.30M | 2.36M | 2.37M | 2.35M | 5.50M | 3.81M | 5.03M | 4.83M | 5.60M | 6.32M | 6.00M | 6.00M | 6.00M | 6.60M | 6.70M | 6.70M | 6.70M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3755.20M | -3596.10M | -1277.80M | -1409.00M | -1466.30M | -1483.40M | -3232.20M | -1515.00M | -2873.20M | -2842.60M | -1780.40M | -1945.70M | -2095.20M | -2107.20M | -2641.40M | -2139.10M | -2715.60M | -2188.70M | -2423.90M | -2478.90M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |