|
Cash & Equivalents
|
103.83M | 88.23M | 91.60M | 395.52M | 220.73M | 320.41M | 308.01M | 226.50M | 202.82M | 180.31M | 144.07M | 325.24M | 246.95M | 180.72M | 203.96M | 121.86M | 396.04M | 286.01M | 235.64M | 492.12M | 348.50M | 320.43M | 767.05M | 557.38M | 664.59M | 515.96M | 581.68M | 495.68M | 802.85M | 794.75M | 574.76M | 595.05M | 2,454.11M |
|
Short-term Investments
|
44.39M | 23.00M | 25.86M | 17.93M | 104.40M | 18.42M | 23.71M | 14.49M | 30.80M | 29.73M | 40.39M | 47.21M | 52.47M | 54.87M | 60.58M | 65.31M | 92.54M | 70.14M | 50.29M | 42.10M | 51.52M | 47.24M | 45.81M | 42.61M | 46.82M | 51.39M | 25.17M | 22.55M | 110.62M | 6.20M | 1.13M | 8.47M | 1.97M |
|
Cash & Current Investments
|
148.22M | 111.22M | 117.46M | 413.45M | 325.13M | 338.83M | 331.71M | 240.99M | 233.63M | 210.04M | 184.47M | 372.45M | 299.42M | 235.58M | 264.54M | 187.18M | 488.57M | 356.15M | 285.93M | 534.22M | 400.01M | 367.67M | 812.87M | 600.00M | 711.41M | 567.34M | 606.85M | 518.23M | 913.47M | 800.95M | 575.89M | 603.53M | 2,456.08M |
|
Receivables - Net
|
30.32M | 62.00M | 40.44M | 45.26M | 88.78M | 85.65M | 40.04M | 26.74M | 37.83M | 35.69M | 49.61M | 50.48M | 96.19M | 108.33M | 54.47M | 62.07M | 87.79M | 16.50M | 77.97M | 71.18M | 251.00M | 329.76M | 351.02M | 334.50M | 340.74M | 348.42M | 524.00M | 590.79M | 335.84M | 333.98M | 467.04M | 411.65M | 371.80M |
|
Receivables - Other
|
1.84M | | 1.19M | 1.06M | 5.92M | 0.96M | 0.96M | 0.93M | 2.77M | | 3.00M | 11.40M | 3.33M | 5.01M | 18.64M | 27.75M | 25.20M | 13.53M | 33.37M | 25.77M | 46.73M | 47.78M | 35.18M | 143.88M | 41.37M | 33.79M | 90.39M | 121.07M | 145.16M | 143.62M | 129.80M | 258.88M | 241.19M |
|
Receivables
|
32.15M | 62.00M | 41.64M | 46.32M | 94.71M | 86.61M | 40.99M | 27.66M | 40.60M | 35.69M | 52.61M | 61.88M | 99.51M | 113.34M | 73.11M | 89.81M | 112.99M | 30.03M | 111.35M | 96.95M | 297.72M | 377.54M | 386.20M | 478.37M | 382.11M | 382.21M | 614.39M | 711.87M | 481.00M | 477.60M | 596.84M | 670.54M | 612.98M |
|
Raw Materials
|
49.96M | | 49.63M | 52.89M | 50.86M | 42.97M | 43.00M | 56.79M | 67.83M | 59.10M | 70.56M | 77.94M | 79.09M | 78.11M | 77.87M | 94.05M | 80.81M | 98.42M | 118.88M | 156.16M | 165.45M | 195.68M | 223.53M | 238.72M | 270.41M | 298.08M | 298.71M | 339.02M | 315.74M | 321.87M | 318.13M | 353.19M | 351.76M |
|
Work In Process
|
20.00M | | 26.85M | 27.83M | 18.68M | 23.67M | 28.31M | 25.43M | 21.21M | 18.56M | 25.07M | 28.13M | 29.06M | 33.33M | 45.14M | 40.82M | 31.89M | 41.34M | 40.72M | 37.36M | 44.66M | 55.01M | 55.94M | 53.85M | 50.63M | 71.14M | 85.91M | 105.21M | 79.60M | 88.11M | 89.68M | 110.49M | 125.04M |
|
Finished Goods
|
20.30M | | 59.95M | 54.01M | 65.73M | 49.91M | 33.62M | 58.16M | 20.57M | 29.54M | 16.85M | 25.85M | 33.91M | 41.73M | 40.31M | 47.68M | 30.67M | 43.30M | 47.11M | 61.38M | 58.29M | 147.00M | 188.80M | 183.08M | 181.47M | 157.13M | 135.59M | 140.25M | 149.32M | 202.53M | 282.15M | 241.32M | 166.51M |
|
Inventory
|
90.26M | 94.03M | 129.28M | 137.78M | 135.26M | 119.87M | 106.89M | 132.61M | 109.61M | 107.20M | 112.48M | 131.91M | 142.06M | 153.17M | 163.32M | 182.56M | 143.37M | 183.07M | 206.71M | 254.90M | 268.39M | 397.69M | 468.27M | 475.65M | 502.51M | 526.35M | 520.22M | 584.48M | 544.66M | 612.50M | 689.96M | 705.00M | 643.31M |
|
Current Deferred Tax Assets
|
92.49M | 43.41M | 35.65M | 45.18M | 43.81M | 52.91M | 80.31M | 41.04M | 58.47M | 79.80M | 68.23M | 59.63M | 41.47M | 55.06M | 36.27M | 33.76M | 25.04M | 17.14M | 30.11M | 31.81M | 46.19M | 40.39M | 53.98M | 62.21M | 45.98M | 56.05M | 48.46M | 40.65M | 58.79M | 66.52M | 30.52M | 24.09M | 30.65M |
|
Prepaid Assets
|
26.68M | 28.94M | 24.82M | 36.50M | 36.75M | 30.07M | 26.48M | 28.64M | 28.07M | 24.99M | 20.75M | 30.24M | 30.72M | 26.81M | 23.06M | 31.95M | 30.66M | 37.00M | 35.16M | 46.49M | 43.64M | 56.38M | 49.82M | 66.24M | 51.15M | 47.64M | 40.10M | 47.66M | 46.20M | 51.30M | 40.07M | 44.74M | 49.80M |
|
Current Assets
|
419.98M | 365.05M | 368.76M | 688.16M | 663.93M | 633.05M | 591.25M | 475.55M | 472.71M | 462.89M | 440.79M | 650.05M | 618.60M | 584.47M | 565.90M | 530.94M | 806.42M | 723.61M | 669.25M | 964.37M | 1,055.96M | 1,244.93M | 1,776.40M | 1,682.47M | 1,693.17M | 1,579.60M | 1,830.01M | 1,902.89M | 2,044.13M | 2,008.88M | 1,933.29M | 2,047.90M | 3,730.57M |
|
Property, Plant & Equipment (Net)
|
497.79M | 702.23M | 697.34M | 698.12M | 716.75M | 711.63M | 641.26M | 627.38M | 607.06M | 606.85M | 601.57M | 601.93M | 600.63M | 599.44M | 611.37M | 615.51M | 604.11M | 608.91M | 628.76M | 646.77M | 600.41M | 602.96M | 606.01M | 490.54M | 493.35M | 496.23M | 494.38M | 484.50M | 403.48M | 405.88M | 402.88M | 400.36M | 398.51M |
|
Long-Term Investments
|
5.01M | | | | 6.05M | | 6.03M | 5.83M | | | | | | | | | | | | | | | | | | | | | | | | 5.94M | 10.04M |
|
Goodwill
|
| | | | | | | | | | | | | | | | 1.96M | 1.96M | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | 1.96M | 1.96M | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
160.68M | 43.18M | 45.24M | 44.40M | 59.76M | 45.45M | 72.84M | 116.89M | 174.56M | 173.61M | 180.06M | 179.13M | 169.76M | 184.94M | 196.57M | 198.04M | 219.08M | 207.89M | 178.54M | 177.20M | 169.87M | 163.01M | 155.49M | 80.31M | 80.58M | 66.77M | 56.12M | 53.47M | 148.12M | 43.88M | 45.31M | 44.41M | 57.20M |
|
Non-Current Assets
|
801.01M | 849.16M | 767.46M | 746.61M | 857.86M | 679.01M | 821.44M | 881.57M | 849.88M | 849.71M | 836.75M | 824.31M | 835.78M | 866.79M | 898.13M | 900.79M | 919.15M | 926.37M | 911.58M | 937.70M | 890.66M | 947.28M | 943.50M | 693.70M | 720.51M | 706.46M | 718.03M | 701.63M | 613.23M | 599.11M | 597.14M | 590.30M | 666.14M |
|
Assets
|
1,220.99M | 1,214.22M | 1,213.78M | 1,530.04M | 1,521.79M | 1,488.78M | 1,412.69M | 1,357.11M | 1,322.59M | 1,312.61M | 1,277.54M | 1,474.36M | 1,454.39M | 1,451.26M | 1,464.03M | 1,431.73M | 1,725.57M | 1,649.97M | 1,580.83M | 1,902.07M | 1,946.63M | 2,192.21M | 2,719.90M | 2,376.17M | 2,413.68M | 2,286.05M | 2,548.04M | 2,604.52M | 2,657.35M | 2,607.98M | 2,530.42M | 2,638.20M | 4,396.71M |
|
Accounts Payables
|
48.58M | 47.76M | 53.80M | 59.82M | 66.89M | 64.42M | 61.43M | 81.06M | 55.58M | 60.40M | 64.90M | 64.28M | 58.33M | 72.96M | 87.13M | 101.91M | 72.97M | 89.01M | 134.02M | 120.44M | 161.77M | 130.06M | 194.50M | 153.79M | 132.08M | 94.23M | 104.20M | 124.27M | 92.70M | 145.00M | 144.78M | 167.38M | 203.13M |
|
Payables
|
48.58M | 47.76M | 53.80M | 59.82M | 66.89M | 64.42M | 61.43M | 81.06M | 55.58M | 60.40M | 64.90M | 64.28M | 58.33M | 72.96M | 87.13M | 101.91M | 72.97M | 89.01M | 134.02M | 120.44M | 161.77M | 130.06M | 194.50M | 153.79M | 132.08M | 94.23M | 104.20M | 124.27M | 92.70M | 145.00M | 144.78M | 167.38M | 203.13M |
|
Accumulated Expenses
|
13.12M | | | | 16.74M | | 18.18M | 19.83M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
67.65M | 53.65M | 49.93M | 63.99M | 66.84M | 64.07M | 105.39M | 79.62M | 70.28M | 77.81M | 88.05M | 77.88M | 112.00M | 82.13M | 96.05M | 85.88M | 114.14M | 92.17M | 101.20M | 102.01M | 144.18M | 111.76M | 113.85M | 116.48M | 130.88M | 99.31M | 116.40M | 130.33M | 138.45M | 104.30M | 116.62M | 168.40M | 222.25M |
|
Short term Debt
|
5.49M | | | | 29.85M | | 26.22M | 27.16M | | 70.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| 71.49M | 66.05M | 72.74M | 8.13M | 8.82M | 10.03M | 10.42M | 10.99M | 11.25M | 11.60M | 12.34M | 12.74M | 13.33M | 13.82M | 14.26M | 14.72M | 15.17M | 16.16M | 16.68M | 17.36M | 20.27M | 29.10M | 39.09M | 38.97M | 36.73M | 28.33M | 20.92M | 19.64M | 21.55M | 29.07M | 36.56M | 51.31M |
|
Current Taxes
|
5.52M | | | | 1.70M | | 1.52M | 5.71M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
118.11M | | 94.58M | 105.27M | 67.63M | 75.07M | 118.74M | 77.55M | 89.19M | 99.05M | 102.94M | 95.55M | 114.29M | 69.24M | 79.26M | 81.89M | 89.97M | 94.04M | 93.24M | 98.84M | 159.05M | 148.53M | 137.70M | 119.16M | 128.92M | 94.70M | 112.03M | 142.06M | 243.31M | 168.44M | 59.96M | 56.06M | 100.97M |
|
Total Current Liabilities
|
271.28M | 220.97M | 220.87M | 243.56M | 257.30M | 264.13M | 332.05M | 288.67M | 573.96M | 285.74M | 303.73M | 389.52M | 436.38M | 369.31M | 409.05M | 311.87M | 342.48M | 346.96M | 393.69M | 392.73M | 541.95M | 771.59M | 828.55M | 461.73M | 470.42M | 354.67M | 393.48M | 566.92M | 636.76M | 584.42M | 387.34M | 465.95M | 623.83M |
|
Capital Leases
|
| 321.68M | 356.73M | 375.25M | 385.65M | 394.04M | 400.08M | 397.27M | 446.20M | 443.41M | 440.44M | 451.80M | 460.00M | 461.50M | 459.90M | 456.31M | 461.90M | 452.23M | 447.60M | 443.70M | 442.06M | 436.31M | 424.81M | | 405.82M | 404.73M | 408.38M | 390.54M | 244.13M | 229.87M | 219.89M | 209.77M | 192.46M |
|
Non-Current Debt
|
| | | | 711.43M | | 641.98M | 636.81M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
309.84M | 89.50M | 88.63M | 89.20M | 87.31M | 103.75M | 110.75M | 122.28M | 125.53M | 120.93M | 114.68M | 103.52M | 87.46M | 84.47M | 79.06M | 67.89M | 90.31M | 80.46M | 76.89M | 68.73M | 56.39M | 29.06M | 26.23M | 14.50M | 19.14M | 39.91M | 28.59M | 34.80M | 43.10M | 47.17M | 47.65M | 32.25M | 42.84M |
|
Preferred Stock Liabilities
|
1,465.84M | | 1,465.84M | | | | | | | | | | | | | | 208.55M | 208.55M | 208.55M | 208.55M | | | | | | | | | | | | | |
|
Minority Interest
|
155.37M | 149.76M | 141.43M | 134.85M | 125.11M | 114.66M | 104.07M | 95.21M | 91.29M | 73.87M | 66.30M | 64.91M | 62.20M | 57.99M | 51.19M | 46.95M | 42.50M | 36.03M | 32.03M | 29.48M | 38.04M | 34.52M | 38.48M | 18.59M | 18.59M | 23.04M | 23.30M | 24.05M | 22.75M | 23.18M | 24.85M | 24.41M | 24.32M |
|
Operating Leases
|
| | | | | | | | | | | | 50.09M | 70.66M | 86.45M | 87.31M | 122.31M | 120.07M | 133.67M | 137.97M | 151.59M | 154.42M | 158.04M | 153.37M | 165.09M | 164.25M | 159.96M | 157.88M | 147.60M | 143.30M | 142.50M | 137.39M | 134.15M |
|
Other Non-Current Liabilities
|
156.55M | 168.07M | 192.42M | 18.44M | 26.20M | 28.97M | 29.98M | 28.85M | 28.01M | 28.54M | 27.28M | 26.62M | 17.27M | 19.87M | 20.90M | 26.75M | 16.77M | 18.36M | 18.65M | 8.92M | 9.49M | 8.19M | 9.40M | 8.80M | 9.05M | 8.63M | 8.48M | 8.81M | 9.21M | 9.40M | 9.47M | 9.67M | 10.03M |
|
Total Non-Current Liabilities
|
1,565.07M | 1,585.80M | 1,620.28M | 1,440.56M | 1,455.84M | 1,481.21M | 1,503.04M | 1,465.31M | 1,462.44M | 1,543.23M | 1,500.80M | 1,405.06M | 1,295.72M | 1,366.99M | 1,413.18M | 1,404.60M | 1,501.78M | 1,477.82M | 1,498.56M | 1,482.23M | 1,558.32M | 1,750.19M | 2,364.27M | 1,862.17M | 1,883.96M | 1,788.27M | 2,093.01M | 2,140.71M | 2,062.93M | 1,997.13M | 1,901.52M | 1,951.05M | 3,593.72M |
|
Total Liabilities
|
1,721.62M | 1,753.87M | 1,812.70M | 1,459.00M | 1,482.03M | 1,510.18M | 1,533.01M | 1,494.16M | 1,490.45M | 1,571.77M | 1,528.07M | 1,431.68M | 1,312.99M | 1,386.86M | 1,434.08M | 1,431.35M | 1,518.55M | 1,496.18M | 1,517.20M | 1,491.14M | 1,567.81M | 1,758.38M | 2,373.67M | 1,870.97M | 1,893.01M | 1,796.90M | 2,101.49M | 2,149.53M | 2,072.14M | 2,006.53M | 1,910.99M | 1,960.72M | 3,603.75M |
|
Total Debt
|
5.49M | | | | 741.28M | | 668.21M | 663.97M | | 70.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
-2180.00M | -2213.43M | -2261.13M | -120.26M | -142.61M | -194.86M | -224.90M | -232.81M | -259.59M | -333.10M | -316.95M | -22.42M | 78.82M | 6.06M | -21.57M | -46.91M | -44.33M | -90.79M | -176.96M | 202.37M | 378.82M | 433.83M | 346.24M | 505.20M | 520.67M | 489.15M | 446.55M | 454.99M | 585.22M | 601.46M | 619.43M | 677.48M | 792.96M |
|
Shareholder's Equity
|
-2180.00M | -2213.43M | -2261.13M | -120.26M | -142.61M | -194.86M | -224.90M | -232.81M | -259.59M | -333.10M | -316.95M | -22.42M | 78.82M | 6.06M | -21.57M | -46.91M | -44.33M | -90.79M | -176.96M | 202.37M | 378.82M | 433.83M | 346.24M | 505.20M | 520.67M | 489.15M | 446.55M | 454.99M | 585.22M | 601.46M | 619.43M | 677.48M | 792.96M |
|
Liabilities and Shareholders Equity
|
1,220.99M | 1,214.22M | 1,213.78M | 1,530.04M | 1,521.79M | 1,488.78M | 1,412.69M | 1,357.11M | 1,322.59M | 1,312.61M | 1,277.54M | 1,474.36M | 1,454.39M | 1,451.26M | 1,464.03M | 1,431.73M | 1,725.57M | 1,649.97M | 1,580.83M | 1,902.07M | 1,946.63M | 2,192.21M | 2,719.90M | 2,376.17M | 2,413.68M | 2,286.05M | 2,548.04M | 2,604.52M | 2,657.35M | 2,607.98M | 2,530.42M | 2,638.20M | 4,396.71M |
|
Retained Earnings
|
-2330.65M | -2372.16M | -2428.15M | -2508.66M | -2624.10M | -2746.89M | -2828.80M | -2880.55M | -2946.38M | | -3064.84M | -3076.80M | -3103.94M | -3123.52M | -3177.38M | -3229.75M | -3263.07M | -3341.43M | -3460.23M | -3517.31M | -3564.48M | -3636.05M | -3702.11M | -3871.11M | -3866.60M | -3925.91M | -3987.70M | -4002.41M | -3897.62M | -3922.36M | -3964.98M | -3988.07M | -3986.98M |
|
Treasury Shares
|
3.14M | | 3.11M | 16.79M | 16.78M | 16.25M | 15.93M | 12.66M | 10.11M | 7.01M | 7.71M | 7.59M | 6.42M | 7.87M | 8.87M | 8.27M | 8.37M | 11.16M | 10.59M | 10.08M | 9.55M | 11.43M | 10.56M | 9.44M | 9.89M | 11.65M | 11.15M | 10.83M | 12.90M | 12.85M | 11.93M | 11.40M | 12.29M |