|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 508.20M | 352.20M | 245.00M | 178.30M | 200.30M | 180.20M | 180.60M | 191.80M | 330.30M | 393.50M | 233.90M | 311.80M | 441.90M | 445.00M | 317.00M | 683.50M | 865.60M | 903.20M | 499.50M | 278.10M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.80M | 1.20M | 1.00M | 0.60M | 0.50M | 19.10M | 0.50M | 0.50M | 0.70M | 0.80M | 0.70M | 0.70M | 0.70M | 0.70M | | | | | | 0.20M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 510.00M | 353.40M | 246.00M | 178.90M | 200.80M | 199.30M | 181.10M | 192.30M | 331.00M | 394.30M | 234.60M | 312.50M | 442.60M | 445.70M | 317.00M | 683.50M | 865.60M | 903.20M | 499.50M | 278.30M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 255.22M | 105.30M | 413.10M | 376.00M | 275.00M | 167.30M | 454.80M | 397.20M | 304.60M | 100.80M | 423.90M | 390.40M | 286.40M | 137.20M | 372.20M | 338.00M | 218.50M | 123.20M | 393.80M | 315.70M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 255.22M | 105.30M | 413.10M | 376.00M | 275.00M | 167.30M | 454.80M | 397.20M | 304.60M | 100.80M | 423.90M | 390.40M | 286.40M | 137.20M | 372.20M | 338.00M | 218.50M | 123.20M | 393.80M | 315.70M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 385.31M | 533.50M | 552.40M | 604.00M | 722.30M | 959.20M | 929.80M | 839.80M | 736.50M | 794.40M | 702.90M | 647.10M | 666.40M | 628.20M | 653.90M | 608.90M | 568.70M | 625.30M | 596.40M | 518.20M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 140.78M | 54.20M | 134.70M | 125.60M | 115.30M | 136.00M | 59.50M | 67.70M | 59.50M | 183.10M | 175.00M | 64.70M | 65.60M | 61.50M | 149.50M | 73.70M | 70.90M | 69.80M | 45.50M | 96.10M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,339.41M | 1,165.70M | 1,403.50M | 1,341.70M | 1,360.80M | 1,518.90M | 1,754.80M | 1,657.90M | 1,602.70M | 1,628.10M | 1,593.20M | 1,613.10M | 1,623.90M | 1,600.70M | 1,964.80M | 1,881.30M | 1,868.40M | 5,935.60M | 1,625.30M | 1,247.40M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.20M | 7.20M | 7.30M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,330.33M | 1,451.40M | 1,534.50M | 1,600.10M | 1,676.50M | 1,809.60M | 1,914.20M | 2,003.10M | 2,083.10M | 2,156.50M | 2,167.60M | 2,185.00M | 2,215.50M | 175.90M | 2,206.70M | 2,224.40M | 2,222.60M | 159.50M | 156.20M | 155.70M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.25M | 39.25M | | | | | | | | | | | | | | | | | 221.20M | 213.90M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,025.17M | 1,960.10M | 1,918.40M | 1,982.70M | 1,981.40M | 1,983.70M | 1,983.90M | 1,984.20M | 1,983.60M | 619.30M | 1,992.70M | 1,992.60M | 1,999.10M | 618.70M | 619.00M | 619.90M | 619.80M | 619.80M | 619.60M | 619.50M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,537.05M | 103.40M | 1,518.10M | 1,507.20M | 1,486.70M | 1,619.20M | 1,415.30M | 83.80M | 82.80M | 83.70M | 80.60M | 78.70M | 79.90M | 222.50M | 53.70M | 52.90M | 50.90M | 222.40M | 222.10M | 3.10M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,562.22M | 2,063.50M | 3,436.50M | 3,489.90M | 3,468.10M | 3,602.90M | 3,399.20M | 2,068.00M | 2,066.40M | 703.00M | 2,073.30M | 2,071.30M | 2,079.00M | 841.20M | 672.70M | 672.80M | 670.70M | 842.20M | 841.70M | 622.60M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.20M | | 72.90M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.70M | 5.50M | 5.20M | 4.60M | 4.30M | 23.20M | 4.70M | 4.70M | 5.00M | 5.30M | 5.40M | 5.30M | 5.60M | 4,745.60M | 409.30M | 451.40M | 455.20M | 4,170.00M | 171.60M | 90.60M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,057.97M | 6,582.10M | 6,675.90M | 6,814.50M | 6,860.90M | 7,071.50M | 7,186.60M | 7,306.50M | 7,379.30M | 7,492.50M | 7,498.80M | 7,487.30M | 7,534.20M | 6,035.40M | 5,729.10M | 5,726.00M | 5,701.70M | 1,350.40M | 1,555.20M | 1,535.50M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7,397.38M | 7,747.80M | 8,079.40M | 8,156.20M | 8,221.70M | 8,590.40M | 8,941.40M | 8,964.40M | 8,982.00M | 9,120.60M | 9,092.00M | 9,100.40M | 9,158.10M | 7,636.10M | 7,693.90M | 7,607.30M | 7,570.10M | 7,286.00M | 3,180.50M | 2,782.90M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 453.64M | 491.20M | 536.80M | 531.80M | 526.00M | 580.00M | 585.80M | 444.60M | 386.10M | 480.50M | 410.50M | 437.80M | 453.40M | 267.20M | 398.80M | 379.20M | 332.90M | 296.20M | 282.90M | 236.20M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 453.64M | 491.20M | 536.80M | 531.80M | 526.00M | 580.00M | 585.80M | 444.60M | 386.10M | 480.50M | 410.50M | 437.80M | 453.40M | 267.20M | 398.80M | 379.20M | 332.90M | 296.20M | 282.90M | 236.20M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.95M | 128.90M | 107.90M | 112.40M | 129.90M | 135.20M | 103.90M | 104.80M | 109.80M | 113.10M | 118.10M | 114.70M | 120.30M | 48.30M | 108.60M | 106.90M | 133.60M | 84.90M | 54.20M | 66.20M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.33M | 47.70M | 43.10M | 45.40M | 45.30M | 35.00M | 40.60M | 35.80M | 35.60M | 42.70M | 39.00M | 39.30M | 34.80M | 17.00M | 35.90M | 35.10M | 29.00M | 18.50M | 19.90M | 21.80M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.11M | 9.10M | 219.30M | 98.90M | 99.60M | 219.30M | 110.30M | 96.50M | 78.10M | 54.70M | 52.20M | 45.10M | 41.00M | 25.40M | 46.70M | 257.00M | 257.40M | 765.30M | 274.40M | 43.10M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.51M | 72.30M | 77.80M | 70.20M | 72.70M | 76.40M | 80.00M | 80.40M | 82.80M | 86.40M | 86.70M | 87.30M | 88.90M | 18.10M | 76.20M | 79.70M | 80.80M | 22.90M | 22.60M | 23.10M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.40M | 93.90M | 99.30M | 91.80M | 94.40M | 10.50M | 102.80M | 98.50M | 96.90M | 12.70M | 106.70M | 97.40M | 96.10M | 15.90M | 16.20M | 86.30M | 77.50M | 21.50M | 15.50M | 15.90M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 840.15M | 866.00M | 1,156.50M | 1,036.30M | 1,039.00M | 1,176.20M | 1,074.60M | 932.60M | 909.20M | 947.60M | 875.00M | 837.20M | 842.50M | 825.90M | 928.60M | 1,015.70M | 998.70M | 4,367.50M | 713.60M | 409.90M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.12M | 132.50M | 162.40M | 163.90M | 174.00M | 658.00M | 245.30M | 247.20M | 809.20M | 980.00M | 288.90M | 284.20M | 1,147.30M | 301.90M | 1,210.90M | 1,238.70M | 306.20M | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,066.61M | 1,044.40M | 1,070.50M | 1,067.40M | 1,079.50M | 1,190.10M | 1,547.80M | 1,543.50M | 1,521.50M | 1,535.30M | 1,519.20M | 1,464.50M | 1,461.20M | 1,414.30M | 1,455.40M | 1,195.10M | 1,191.50M | 1,416.00M | 152.90M | 7.70M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 250.10M | | 258.30M | 258.30M | | | |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,818.30M | 149.80M | | | 3,113.50M | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 241.21M | 820.30M | 144.00M | 119.30M | 107.00M | 117.50M | 119.90M | 77.70M | 68.30M | 36.70M | 41.90M | 31.30M | 32.30M | 24.90M | 2.20M | 2.40M | 2.00M | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,181.44M | 1,385.40M | 1,356.20M | 1,520.20M | 1,501.60M | 1,437.50M | 1,430.90M | 1,531.90M | 1,526.00M | 1,433.40M | 2,821.70M | 1,414.40M | 2,930.60M | 164.50M | 1,322.60M | 1,401.70M | 1,379.80M | 189.70M | 181.10M | 222.60M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.60M | 164.00M | 188.20M | 188.40M | 197.40M | 250.60M | 267.90M | 278.70M | 278.70M | 326.50M | 324.50M | 323.80M | 337.20M | 5.40M | 347.60M | 345.30M | 42.80M | 9.20M | 9.00M | 30.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7,345.77M | 7,583.80M | 7,891.20M | 7,967.80M | 8,024.30M | 8,339.80M | 8,673.50M | 8,685.70M | 8,703.30M | 8,794.10M | 8,767.50M | 8,776.60M | 8,820.90M | 7,630.70M | 7,346.30M | 7,262.00M | 7,527.30M | 7,276.80M | 3,171.50M | 2,752.90M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7,397.38M | 7,747.80M | 8,079.40M | 8,156.20M | 8,221.70M | 8,590.40M | 8,941.40M | 8,964.40M | 8,982.00M | 9,120.60M | 9,092.00M | 9,100.40M | 9,158.10M | 7,636.10M | 7,693.90M | 7,607.30M | 7,570.10M | 7,286.00M | 3,180.50M | 2,782.90M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,096.71M | 1,053.50M | 1,289.80M | 1,166.30M | 1,179.10M | 1,409.40M | 1,658.10M | 1,640.00M | 1,599.60M | 1,590.00M | 1,571.40M | 1,509.60M | 1,502.20M | 1,439.70M | 1,502.10M | 1,452.10M | 1,448.90M | 2,181.30M | 427.30M | 50.80M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,722.00M | 3,682.90M | 3,700.50M | 3,790.20M | 3,806.50M | 3,774.30M | 3,811.10M | 3,932.70M | 3,951.90M | 3,878.20M | 3,887.00M | 3,933.50M | 3,935.60M | 2,407.70M | 2,426.60M | 2,488.10M | 2,475.70M | 2,068.90M | 2,123.90M | 2,162.40M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7,397.38M | 7,747.80M | 8,079.40M | 8,156.20M | 8,221.70M | 8,590.40M | 8,941.40M | 8,964.40M | 8,982.00M | 9,120.60M | 9,092.00M | 9,100.40M | 9,158.10M | 7,636.10M | 7,693.90M | 7,607.30M | 7,570.10M | 7,286.00M | 3,180.50M | 2,782.90M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | 1.40M | -1.30M | 1.30M | 0.60M | 1.50M | 2.40M | 3.30M | 2.90M | 3.20M | 3.20M | 3.10M | 2.50M | 2.30M | 2.30M | 2.30M | 4.40M | 7.10M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,037.61M | 12.40M | 2,984.30M | -60.00M | 925.20M | 852.50M | -56.50M | 3,012.20M | 3,025.00M | 3,032.70M | 954.00M | -49.60M | -51.70M | -500.20M | -62.90M | 3,027.30M | -30.30M | -27.60M | -33.70M | 3,036.80M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |