|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 415.20M | 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 |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | 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 | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 416.40M | 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 |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 325.27M | 255.22M | 105.30M | 413.10M | 376.00M | 17.10M | 40.10M | 454.80M | 28.60M | 304.60M | 100.80M | 423.90M | 47.70M | 286.40M | 137.20M | 372.20M | 338.00M | 35.50M | 123.20M | 393.80M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 325.27M | 255.22M | 105.30M | 413.10M | 376.00M | 17.10M | 40.10M | 454.80M | 28.60M | 304.60M | 100.80M | 423.90M | 47.70M | 286.40M | 137.20M | 372.20M | 338.00M | 35.50M | 123.20M | 393.80M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 335.35M | 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 |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.03M | 48.16M | 54.20M | 57.30M | 125.60M | 115.30M | 57.10M | 59.50M | 67.70M | 171.10M | 183.10M | 56.80M | 64.70M | 65.60M | 40.70M | 149.50M | 177.20M | 70.90M | 44.10M | 45.50M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,254.05M | 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 |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.20M | 7.20M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,264.89M | 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 |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.74M | 9.25M | 39.25M | | | | | | | | | | | | | | | | | 221.20M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,021.91M | 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 |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,556.64M | 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 |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,578.55M | 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 |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.50M | 5.70M | 5.50M | 5.20M | 4.60M | 4.30M | 23.20M | 4.70M | 4.70M | 5.00M | 431.70M | 5.40M | 5.30M | 5.60M | 288.10M | 5.70M | 451.40M | 0.30M | 175.20M | 171.60M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,017.78M | 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 |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7,271.83M | 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 |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.64M | 54.26M | 491.20M | 536.80M | 85.80M | 71.10M | 580.00M | 585.80M | 72.00M | 386.10M | 59.30M | 410.50M | 15.60M | 453.40M | 267.20M | 18.10M | 22.90M | 40.20M | 296.20M | 282.90M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.64M | 54.26M | 491.20M | 536.80M | 85.80M | 71.10M | 580.00M | 585.80M | 72.00M | 386.10M | 59.30M | 410.50M | 15.60M | 453.40M | 267.20M | 18.10M | 22.90M | 40.20M | 296.20M | 282.90M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.43M | 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 |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.48M | 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 |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.44M | 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 | 48.60M | 257.40M | 765.30M | 44.10M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.49M | 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 |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.60M | 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 |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 787.63M | 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 |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.67M | 12.12M | 132.50M | 162.40M | 163.90M | 174.00M | 225.90M | 245.30M | 765.80M | 246.70M | 980.00M | 1,013.70M | 284.20M | 1,147.30M | 301.90M | 303.70M | 1,238.70M | 306.20M | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,064.43M | 1,049.02M | 1,025.30M | 1,070.50M | 1,067.40M | 1,065.90M | 1,176.30M | 1,529.50M | 1,525.40M | 1,521.50M | 1,518.20M | 1,519.20M | 1,464.50M | 1,461.20M | 1,414.30M | 1,455.40M | 1,195.10M | 1,191.50M | 650.70M | 152.90M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 250.10M | | 251.00M | 255.10M | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 419.40M | 149.80M | | | 3,113.50M | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 196.23M | 241.21M | 163.60M | 144.00M | 119.30M | 107.00M | 117.50M | 119.90M | 77.70M | 68.30M | 981.60M | 41.90M | 31.30M | 32.30M | 24.90M | 2.20M | 2.40M | 2.00M | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,230.27M | 1,236.95M | 1,385.40M | 1,356.20M | 1,450.00M | 1,501.60M | 1,437.50M | 1,430.90M | 1,531.90M | 1,443.20M | 1,433.40M | 1,517.40M | 1,414.40M | 1,490.90M | 164.50M | 2,915.80M | 2,938.10M | 2,942.40M | 189.70M | 203.70M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.08M | 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 |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,486.26M | 3,623.78M | 3,900.90M | 4,190.70M | 4,177.60M | 4,217.80M | 4,565.50M | 4,862.40M | 4,753.00M | 4,751.40M | 4,915.90M | 4,880.50M | 4,843.10M | 4,885.30M | 5,223.00M | 4,919.70M | 4,773.90M | 5,051.60M | 5,207.90M | 1,047.60M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,532.33M | 3,675.38M | 4,064.90M | 4,378.90M | 4,366.00M | 4,415.20M | 4,816.10M | 5,130.30M | 5,031.70M | 5,030.10M | 5,242.40M | 5,205.00M | 5,166.90M | 5,222.50M | 5,228.40M | 5,267.30M | 5,119.20M | 5,094.40M | 5,217.10M | 1,056.60M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,085.87M | 1,079.13M | 1,034.40M | 1,289.80M | 1,166.30M | 1,165.50M | 1,395.60M | 1,639.80M | 1,621.90M | 1,599.60M | 1,572.90M | 1,571.40M | 1,509.60M | 1,502.20M | 1,439.70M | 1,502.10M | 1,243.70M | 1,448.90M | 1,416.00M | 197.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,739.50M | 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 |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,739.50M | 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 |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7,271.83M | 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 |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.50M | 1.40M | -1.30M | 1.30M | 0.60M | 1.50M | 2.40M | 3.30M | 2.90M | 1.60M | 3.20M | 3.10M | 0.50M | 2.30M | 2.30M | 2.30M | 4.40M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.69M | -25.42M | 12.40M | 781.30M | 886.70M | 925.20M | -61.50M | -56.50M | 994.90M | 1,024.60M | 947.50M | 954.00M | -49.60M | -51.70M | -76.00M | -62.90M | -28.70M | -492.50M | -909.50M | -33.70M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |