|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | 455.45M | 641.58M | 488.02M | 612.64M | 603.55M | 572.54M | 440.64M | 335.19M | 396.99M | 181.24M | 104.85M | 126.38M | 140.49M | 167.44M | 115.90M | 79.32M | 91.08M | 94.07M | 266.27M | 265.93M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | 11.66M | 9.71M | 640.92M | 470.25M | 351.09M | 304.17M | 140.80M | 78.06M | 6.80M | 5.96M | 31.91M | 5.42M | 5.62M | 5.49M | 11.76M | 12.30M | 4.21M | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | 467.11M | 651.29M | 1,128.94M | 1,082.89M | 954.63M | 876.71M | 581.44M | 413.25M | 403.79M | 187.20M | 136.76M | 131.81M | 146.12M | 172.93M | 127.67M | 91.62M | 95.29M | 94.07M | 266.27M | 265.93M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | 86.60M | 60.03M | 65.49M | 53.84M | 64.94M | 63.19M | 60.18M | 50.64M | 95.64M | 40.68M | 46.95M | 38.48M | 31.81M | 26.77M | 35.12M | 33.11M | 36.11M | 17.84M | 20.80M | 26.46M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | 4.92M | 4.01M | 5.09M | 5.10M | 3.88M | 3.58M | 1.90M | 8.62M | 18.99M | 1.08M | 4.27M | 2.61M | 2.04M | 1.74M | 0.72M | 0.15M | 0.23M | 0.54M | 1.00M | 0.21M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | 91.53M | 64.04M | 70.59M | 58.94M | 68.82M | 66.78M | 62.08M | 59.26M | 114.62M | 41.76M | 51.22M | 41.08M | 33.85M | 28.51M | 35.84M | 33.27M | 36.34M | 18.39M | 21.80M | 26.67M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | 53.70M | 47.85M | 44.22M | 21.17M | 24.80M | 23.98M | 25.74M | 14.00M | 22.95M | 15.02M | 15.59M | 14.01M | 13.31M | 12.54M | 11.44M | 11.34M | 12.84M | 14.72M | 15.82M | 14.96M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | 178.83M | 118.45M | 132.03M | 51.51M | 48.27M | 45.91M | 47.50M | 25.23M | 25.04M | 27.31M | 28.28M | 23.28M | 26.16M | 30.00M | 30.59M | 32.72M | 29.33M | 34.17M | 35.88M | 33.69M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | 102.38M | 114.37M | 113.91M | 88.79M | 88.13M | 92.05M | 84.36M | 22.34M | 57.77M | 22.92M | 19.98M | 20.08M | 22.32M | 23.50M | 22.94M | 23.11M | 25.54M | 25.50M | 24.00M | 31.93M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | 334.91M | 280.67M | 290.16M | 161.48M | 161.21M | 162.36M | 157.69M | 61.56M | 105.76M | 65.25M | 63.84M | 57.36M | 61.79M | 66.04M | 64.97M | 67.16M | 67.71M | 74.39M | 75.69M | 80.59M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | 20.34M | 17.88M | 68.44M | 18.13M | 48.51M | 48.11M | 38.09M | 17.97M | 4.47M | 17.50M | 8.62M | 17.24M | 7.14M | 3.19M | 11.33M | 5.26M | 7.25M | 6.46M | 7.33M | 9.43M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | 2,176.33M | 1,988.41M | 1,577.28M | 1,363.91M | 1,238.84M | 1,159.84M | 846.93M | 796.84M | 657.52M | 368.26M | 291.82M | 275.46M | 261.60M | 287.11M | 104.06M | 205.29M | 218.94M | 323.95M | 94.21M | 386.09M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | 929.55M | 892.38M | 856.94M | 744.30M | 726.59M | 662.87M | 643.90M | 348.60M | 294.21M | 258.26M | 250.09M | 237.55M | 230.33M | 222.24M | 214.47M | 204.56M | 210.22M | 209.86M | 204.40M | 230.79M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | 47.06M | 55.21M | 27.26M | 40.97M | 74.48M | 57.44M | 24.24M | 324.77M | 110.16M | 99.97M | 35.67M | 125.43M | 116.85M | 137.38M | 111.26M | 78.76M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | 1,627.43M | 1,592.00M | 1,577.35M | 1,428.24M | 108.57M | 60.66M | 62.38M | 41.19M | 62.82M | 62.55M | 62.61M | 32.09M | 31.71M | 32.64M | 31.56M | 32.09M | 34.19M | 35.05M | 34.08M | 40.61M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | 282.35M | 184.56M | 177.69M | 217.94M | 214.09M | 210.17M | 207.47M | 118.91M | 136.19M | 110.97M | 147.41M | 77.22M | 51.38M | 148.22M | 64.28M | 60.77M | 38.21M | 58.96M | 54.62M | 173.11M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | 1,909.77M | 1,776.56M | 1,755.04M | 1,646.18M | 322.66M | 270.83M | 269.85M | 160.10M | 199.01M | 173.52M | 210.02M | 109.31M | 83.09M | 180.87M | 95.84M | 92.86M | 72.40M | 94.02M | 88.70M | 213.71M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | 7.74M | 7.12M | 12.05M | 12.11M | 11.34M | 11.12M | 4.76M | 14.79M | 14.52M | 26.51M | 18.63M | 5.97M | 16.49M | 13.99M | 358.98M | 11.42M | 11.86M | 12.17M | 287.36M | 12.15M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | 3,491.09M | 3,167.90M | 3,427.91M | 3,061.31M | 1,509.04M | 1,385.28M | 1,318.58M | 1,007.79M | 973.23M | 876.12M | 706.97M | 689.53M | 678.82M | 616.27M | 729.34M | 434.27M | 433.97M | 453.44M | 699.03M | 429.70M |
|
Assets (Quarter)
|
| | | | | | | | | | | | 5,667.42M | 5,156.32M | 5,005.18M | 4,425.21M | 2,747.88M | 2,545.12M | 2,165.51M | 1,804.63M | 1,630.75M | 1,244.38M | 998.79M | 964.99M | 940.41M | 903.38M | 833.41M | 639.56M | 652.91M | 777.38M | 793.24M | 815.79M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | 74.31M | 74.97M | 53.82M | 50.74M | 50.71M | 52.29M | 46.51M | 23.55M | 42.85M | 16.95M | 18.98M | 21.28M | 18.64M | 13.46M | 20.70M | 18.19M | 17.38M | 13.18M | 14.32M | 25.39M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 74.17M | | | | 6.03M | | | | 20.07M |
|
Payables (Quarter)
|
| | | | | | | | | | | | 74.31M | 74.97M | 53.82M | 50.74M | 50.71M | 52.29M | 46.51M | 23.55M | 42.85M | 16.95M | 18.98M | 95.45M | 18.64M | 13.46M | 20.70M | 24.22M | 17.38M | 13.18M | 14.32M | 45.46M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | 29.34M | 68.38M | 17.90M | 59.43M | 14.95M | 20.14M | 21.52M | 39.75M | 56.15M | 38.54M | 12.60M | 40.10M | 15.83M | 8.75M | 7.75M | 9.57M | 11.74M | 28.65M | 9.10M | 11.42M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | 56.25M | 29.96M | 63.23M | 50.80M | 68.20M | 61.25M | 62.29M | 69.35M | 48.59M | 10.12M | 39.96M | 35.67M | 63.87M | 11.95M | 8.53M | 17.73M | 7.22M | 6.95M | 24.79M | 6.50M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | 12.78M | 7.01M | 12.46M | 7.34M | 151.43M | 246.87M | 335.56M | 411.93M | 188.27M | 37.27M | 67.09M | 77.13M | 1.80M | 101.10M | 2.27M | 2.97M | 4.55M | 1.34M | | 11.84M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | 29.99M | 29.32M | 30.69M | 30.03M | 29.72M | 28.46M | 26.18M | 21.02M | 10.80M | 10.40M | 10.30M | 11.26M | 31.56M | 30.87M | 13.30M | 11.53M | 9.11M | 9.16M | 9.22M | 10.45M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | 11.59M | 5.29M | 6.10M | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | 208.37M | 206.47M | 189.80M | 168.31M | 317.33M | 428.33M | 500.33M | 594.60M | 335.86M | 161.80M | 169.58M | 248.35M | 169.92M | 239.44M | 93.41M | 71.82M | 79.86M | 70.07M | 78.40M | 115.54M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | 1,256.96M | 1,205.74M | 1,185.77M | 1,177.66M | 991.91M | 791.38M | 552.61M | 554.77M | 589.70M | 470.85M | 382.50M | 366.08M | 408.33M | 304.90M | 313.83M | 208.94M | 208.57M | 164.46M | 161.34M | 158.33M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | 110.07M | 55.13M | 3.32M | 3.43M | 22.08M | 9.72M | 0.74M | 1.17M | 1.17M | 0.10M | 0.10M | 0.10M | | | 38.20M | | | | 36.94M | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | 6.99M | 2.53M | | 13.89M | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | 21.62M | 20.23M | 21.71M | 12.62M | 11.50M | 7.48M | 6.62M | 0.26M | 0.89M | | | | | | | | | | | 5.98M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | 75.80M | 71.44M | 82.74M | 79.84M | 76.81M | 69.98M | 61.27M | 57.97M | 56.14M | 52.24M | 49.34M | 41.26M | 14.20M | 12.87M | 21.13M | 19.36M | 14.35M | 13.47M | 12.39M | 22.63M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | 88.71M | 84.06M | 155.19M | 21.25M | 20.86M | 0.53M | 29.39M | | 73.36M | 15.41M | 7.00M | 53.29M | 48.11M | 33.25M | 23.97M | 25.28M | 8.65M | 11.13M | 7.92M | 27.25M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | 2,096.53M | 1,644.36M | 1,508.74M | 1,545.73M | 1,418.23M | 1,344.71M | 1,135.20M | 1,242.45M | 926.46M | 685.33M | 598.71M | 614.43M | 550.77M | 529.76M | 410.00M | 280.76M | 300.01M | 242.57M | 249.56M | 279.84M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | 2,185.24M | 1,728.42M | 1,663.93M | 1,566.99M | 1,439.09M | 1,345.24M | 1,164.59M | 1,242.45M | 999.82M | 700.74M | 605.71M | 667.73M | 598.88M | 563.01M | 433.96M | 306.04M | 308.66M | 253.70M | 257.47M | 307.10M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | 1,269.74M | 1,212.75M | 1,198.23M | 1,185.00M | 1,143.35M | 1,038.26M | 888.17M | 966.70M | 777.98M | 508.12M | 449.59M | 443.21M | 410.13M | 406.00M | 316.10M | 211.91M | 213.12M | 165.80M | 161.34M | 170.17M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | 3,372.11M | 3,372.76M | 3,286.75M | 2,832.57M | 1,286.71M | 1,190.16M | 998.12M | 562.19M | 630.93M | 543.53M | 392.98M | 297.27M | 341.53M | 340.37M | 399.44M | 333.52M | 344.25M | 523.68M | 535.76M | 508.69M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | 5,667.42M | 5,156.32M | 5,005.18M | 4,425.21M | 2,747.88M | 2,545.12M | 2,165.51M | 1,804.63M | 1,630.75M | 1,244.38M | 998.79M | 964.99M | 940.41M | 903.38M | 833.41M | 639.56M | 652.91M | 777.38M | 793.24M | 815.79M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | -4617.37M | -4517.64M | -4597.95M | 0.58M | -6639.73M | -6726.83M | -6654.40M | -7154.91M | -7229.29M | -7468.47M | -7505.44M | -7693.07M | -7656.74M | -7756.64M | -7644.81M | 0.37M | -7881.23M | -7938.60M | -7876.12M | -8122.06M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | 0.91M | 0.86M | 0.73M | 0.27M | 4.13M | 3.89M | 3.18M | 0.19M | 1.29M | 11.47M | 1.03M | 0.94M | 1.35M | 1.08M | 1.03M | 0.95M | 3.15M | 2.67M | 2.26M | 2.13M |