|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 745.77M | 1,093.99M | 822.15M | 534.08M | 575.56M | 1,073.23M | 868.56M | 672.25M | 657.80M | 1,033.02M | 812.69M | 681.88M | 968.49M | 1,099.92M | 966.43M | 1,019.65M | 1,113.68M | 1,490.25M | 1,657.25M | 1,710.78M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,101.78M | 1,161.32M | 1,548.62M | 32.00M | 1,504.15M | 23.05M | 28.12M | 25.86M | 1,372.45M | 1,362.84M | 1,615.52M | 11.26M | 1,646.27M | 8.32M | 1,719.92M | 7.20M | | 1,234.38M | 1,251.23M | 1,298.44M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,847.55M | 2,255.32M | 2,370.77M | 566.08M | 2,079.71M | 1,096.28M | 896.68M | 698.10M | 2,030.25M | 2,395.87M | 2,428.20M | 693.13M | 2,614.76M | 1,108.24M | 2,686.35M | 1,026.85M | 1,113.68M | 2,724.62M | 1,657.25M | 3,009.22M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.93M | 141.06M | 198.57M | 156.53M | 9.07M | 184.51M | 237.96M | 219.43M | 220.63M | 325.44M | 327.79M | 321.38M | 309.48M | 353.85M | 405.31M | 418.04M | 567.11M | 964.77M | 777.57M | 883.96M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 500.00M | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 533.93M | 141.06M | 198.57M | 156.53M | 9.07M | 184.51M | 237.96M | 219.43M | 220.63M | 325.44M | 327.79M | 321.38M | 309.48M | 353.85M | 405.31M | 418.04M | 567.11M | 964.77M | 777.57M | 883.96M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.34M | 65.16M | 14.75M | 20.37M | 19.14M | 17.72M | 22.32M | 22.88M | 17.45M | 20.12M | 23.35M | 25.40M | 26.02M | 22.36M | 23.96M | 23.40M | 22.87M | 22.25M | 14.18M | 11.69M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.31M | 33.12M | 100.94M | 91.26M | 100.19M | 102.45M | 113.78M | 110.98M | 116.66M | 88.69M | 76.96M | 76.07M | 66.53M | 69.86M | 64.98M | 53.99M | 43.78M | 35.50M | 65.12M | 65.46M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.45M | 12.67M | 7.00M | 10.43M | 13.19M | 21.48M | 25.61M | 29.53M | 28.50M | 27.66M | 25.12M | 24.82M | 27.86M | 23.13M | 26.43M | 32.96M | 33.75M | 38.85M | 32.34M | 38.98M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.36M | 97.90M | 86.36M | 78.52M | 88.98M | 115.49M | 128.96M | 131.88M | 100.45M | 95.77M | 89.15M | 93.99M | 83.98M | 75.99M | 78.51M | 65.58M | 71.69M | 75.38M | 82.72M | 84.03M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.14M | 108.53M | 88.08M | 115.06M | 129.78M | 125.52M | 132.92M | 119.03M | 145.45M | 157.96M | 126.38M | 201.96M | 154.75M | 145.35M | 116.96M | 152.42M | 147.31M | 188.04M | 281.89M | 242.10M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,725.16M | 2,675.36M | 2,808.58M | 2,589.68M | 2,471.64M | 2,690.85M | 2,692.25M | 2,541.02M | 2,524.05M | 2,985.45M | 2,982.70M | 2,988.61M | 3,172.86M | 3,355.42M | 3,295.28M | 3,268.26M | 3,643.70M | 3,952.81M | 4,050.66M | 4,219.31M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 470.70M | 484.94M | 501.96M | 504.39M | 508.20M | 514.82M | 523.49M | 523.03M | 527.47M | 525.59M | 526.06M | 523.46M | 517.16M | 507.00M | 502.78M | 498.68M | 499.79M | 501.75M | 513.15M | 518.26M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.89M | 40.89M | 40.89M | 40.89M | 49.39M | 49.39M | 49.39M | 49.39M | 49.39M | 49.39M | 49.39M | 49.39M | 49.39M | 68.59M | 68.59M | 68.59M | 68.59M | 51.31M | 22.17M | 22.17M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.10M | | | | 116.86M | 107.22M | 104.36M | 98.56M | 125.97M | 116.96M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.59M | 35.27M | 60.20M | 69.82M | 77.27M | 61.40M | 66.09M | 63.45M | 92.69M | 75.16M | 61.90M | 67.46M | 71.92M | 77.62M | 65.31M | 73.82M | 57.17M | 55.84M | 59.46M | 63.55M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 784.27M | 796.95M | 834.73M | 843.87M | 858.78M | 844.41M | 854.11M | 850.92M | 878.35M | 853.62M | 847.18M | 835.78M | 836.78M | 849.62M | 944.70M | 945.55M | 922.32M | 898.85M | 915.67M | 910.24M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,509.43M | 3,472.31M | 3,643.30M | 3,433.55M | 3,330.42M | 3,535.26M | 3,546.36M | 3,391.94M | 3,402.40M | 3,839.07M | 3,829.88M | 3,824.39M | 4,009.63M | 4,205.04M | 4,239.98M | 4,213.81M | 4,566.02M | 4,851.66M | 4,966.33M | 5,129.55M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.08M | 40.05M | 73.43M | 54.92M | 52.42M | 40.57M | 98.09M | 62.24M | 59.75M | 73.84M | 55.52M | 78.15M | 73.98M | 70.81M | 88.42M | 97.40M | 102.39M | 117.59M | 115.72M | 126.63M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.08M | 40.05M | 73.43M | 54.92M | 52.42M | 40.57M | 98.09M | 62.24M | 59.75M | 73.84M | 55.52M | 78.15M | 73.98M | 70.81M | 88.42M | 97.40M | 102.39M | 117.59M | 115.72M | 126.63M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 341.19M | 388.58M | 395.17M | 355.94M | 421.24M | 510.58M | 545.46M | 508.60M | 598.53M | 713.09M | 713.01M | 698.87M | 808.64M | 946.17M | 793.69M | 704.16M | 918.97M | 1,153.65M | 1,080.20M | 946.49M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.78M | 118.10M | 120.79M | 121.30M | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.36M | 40.61M | 40.55M | 41.29M | 41.24M | 41.58M | 41.97M | 43.05M | 42.07M | 41.52M | 41.51M | 41.67M | 41.66M | 42.14M | 41.89M | 46.01M | 46.10M | 44.76M | 45.52M | 45.66M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.26M | 76.45M | 149.48M | 131.84M | 114.29M | 144.21M | 42.10M | 35.79M | 54.64M | 77.14M | 102.75M | 76.85M | 69.01M | 71.03M | 55.48M | 28.16M | 15.08M | 2.54M | 4.84M | 3.21M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 554.65M | 610.66M | 695.71M | 605.96M | 657.68M | 772.79M | 767.91M | 673.39M | 788.64M | 949.78M | 967.79M | 941.71M | 1,055.25M | 1,220.66M | 1,186.27M | 1,075.62M | 1,300.85M | 1,555.48M | 1,466.35M | 1,349.47M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 675.70M | | | | | | | | | | | | | | | | | |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,015.98M | 1,016.94M | 1,017.89M | 1,018.84M | 1,019.81M | 1,020.78M | 1,021.73M | 1,022.69M | 1,023.65M | 1,024.62M | 1,025.57M | 1,026.52M | 1,040.28M | 1,007.78M | 1,009.37M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 202.39M | 177.12M | 152.36M | 157.67M | 175.34M | 132.93M | 193.79M | 191.26M | 194.13M | 196.09M | 188.18M | 185.51M | 2.40M | 1.01M | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 288.56M | 286.03M | 281.35M | 277.39M | 272.02M | 266.32M | 261.34M | 259.40M | 253.42M | 247.71M | 243.10M | 237.83M | 239.35M | 236.03M | 229.54M | 230.06M | 224.44M | 223.42M | 225.09M | 218.03M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.63M | 76.45M | 98.96M | 120.83M | 157.30M | 183.00M | 212.58M | 224.05M | 257.05M | 280.73M | 308.44M | 319.99M | 350.43M | 357.48M | 393.10M | 5.87M | 407.50M | 9.77M | 7.59M | 7.61M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,584.43M | 2,639.97M | 2,956.14M | 2,911.55M | 2,997.08M | 3,419.89M | 3,492.00M | 3,427.13M | 3,553.47M | 3,724.20M | 3,742.09M | 3,723.67M | 3,662.27M | 3,815.21M | 3,779.80M | 4,092.51M | 3,907.93M | 4,608.00M | 4,169.56M | 4,046.56M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,656.07M | 2,716.42M | 3,055.10M | 3,032.38M | 3,154.38M | 3,602.89M | 3,704.58M | 3,651.18M | 3,810.53M | 4,004.94M | 4,050.52M | 4,043.66M | 4,012.70M | 4,172.69M | 4,172.90M | 4,098.38M | 4,315.43M | 4,617.77M | 4,177.15M | 4,054.17M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 675.70M | | | | | | | | | | | | 93.78M | 118.10M | 120.79M | 121.30M | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 853.36M | 755.89M | 588.20M | 401.17M | 176.04M | -67.64M | -158.22M | -259.24M | -408.13M | -165.87M | -220.64M | -219.27M | -3.07M | 32.35M | 67.09M | 115.44M | 250.59M | 233.89M | 789.18M | 1,075.38M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 853.36M | 755.89M | 588.20M | 401.17M | 176.04M | -67.64M | -158.22M | -259.24M | -408.13M | -165.87M | -220.64M | -219.27M | -3.07M | 32.35M | 67.09M | 115.44M | 250.59M | 233.89M | 789.18M | 1,075.38M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,509.43M | 3,472.31M | 3,643.30M | 3,433.55M | 3,330.42M | 3,535.26M | 3,546.36M | 3,391.94M | 3,402.40M | 3,839.07M | 3,829.88M | 3,824.39M | 4,009.63M | 4,205.04M | 4,239.98M | 4,213.81M | 4,566.02M | 4,851.66M | 4,966.33M | 5,129.55M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4975.22M | -34.23M | -33.26M | -38.06M | -42.22M | -6361.86M | -44.65M | -39.12M | -7019.47M | -6871.72M | -23.38M | -7075.53M | -7092.41M | -7203.98M | -7287.75M | -37.52M | -7411.50M | -21.77M | -20.10M | -6496.53M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.14M | | | | 0.29M | | | | 1.03M | | | | 1.73M | | | | 0.78M | |