|
Cash & Equivalents (Quarter)
|
76.90M | 255.21M | 584.47M | | | | 972.03M | 366.41M | 325.40M | 632.79M | 912.29M | 455.45M | 641.58M | 488.02M | 612.64M | 603.55M | 572.54M | 440.64M | 335.19M | 396.99M | 181.24M | 104.85M | 40.72M | 140.49M | 167.44M | 115.90M | 79.32M | 90.99M | 216.58M | 145.08M |
|
Short-term Investments (Quarter)
|
64.28M | | 1,529.54M | | | | 16.07M | 765.13M | 10.76M | 589.53M | 8.95M | 11.66M | 913.83M | 9.69M | 9.64M | 9.55M | 304.17M | 140.80M | 78.06M | 6.80M | 5.96M | 31.91M | 5.42M | 5.62M | 5.49M | 5.09M | 4.47M | 12.58M | 4.11M | |
|
Cash & Current Investments (Quarter)
|
141.18M | 255.21M | 2,114.01M | | | | 988.10M | 1,131.53M | 336.16M | 1,222.32M | 921.24M | 467.11M | 1,555.41M | 497.70M | 622.28M | 613.10M | 876.71M | 581.44M | 413.25M | 403.79M | 187.20M | 136.76M | 46.15M | 146.12M | 172.93M | 120.99M | 83.78M | 103.57M | 220.69M | 145.08M |
|
Receivables - Net (Quarter)
|
2.11M | 16.95M | 46.49M | | | | 38.16M | 30.45M | 59.78M | 57.20M | 53.02M | 86.60M | 73.59M | 65.49M | 68.35M | 64.94M | 63.19M | 60.18M | 50.64M | 95.64M | 51.36M | 46.95M | 33.35M | 37.21M | 26.77M | 31.78M | 33.11M | 34.62M | 19.52M | 20.80M |
|
Receivables - Other (Quarter)
|
| 0.41M | 5.41M | | | | 4.25M | 7.78M | 4.66M | 5.00M | 4.06M | 4.92M | 4.01M | 4.26M | 5.10M | 3.27M | 3.58M | 6.57M | 2.93M | 11.86M | 1.08M | 4.27M | 0.65M | 1.12M | 1.74M | 0.72M | 0.15M | 0.23M | 0.54M | 1.00M |
|
Receivables (Quarter)
|
2.11M | 17.36M | 51.90M | | | | 42.42M | 38.23M | 64.44M | 62.20M | 57.08M | 91.53M | 77.60M | 69.75M | 73.45M | 68.22M | 66.78M | 66.75M | 53.57M | 107.50M | 52.44M | 51.22M | 34.00M | 38.33M | 28.51M | 32.50M | 33.27M | 34.85M | 20.06M | 21.80M |
|
Raw Materials (Quarter)
|
1.07M | 2.09M | 37.22M | | | | 56.32M | 35.76M | 46.84M | 53.24M | 43.89M | 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 |
|
Work In Process (Quarter)
|
| 56.87M | 82.47M | | | | 190.90M | 187.53M | 192.55M | 195.39M | 176.71M | 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 |
|
Finished Goods (Quarter)
|
| 20.97M | 22.60M | | | | 44.49M | 57.83M | 59.61M | 53.61M | 70.14M | 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 |
|
Inventory (Quarter)
|
34.73M | 80.39M | 142.92M | | | | 291.71M | 281.13M | 299.01M | 302.24M | 290.74M | 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 |
|
Prepaid Assets (Quarter)
|
3.24M | 15.70M | 7.03M | | | | 63.47M | 36.93M | 57.95M | 60.58M | 22.40M | 20.34M | 31.83M | 68.44M | 18.13M | 48.51M | 48.11M | 38.09M | 8.85M | 4.47M | 10.58M | 6.43M | 17.24M | 7.14M | 3.19M | 4.02M | 1.41M | 2.28M | 6.46M | 3.60M |
|
Current Assets (Quarter)
|
135.05M | 381.18M | 3,698.89M | | | 31.33M | 1,912.75M | 7.17M | 1,719.89M | 3.75M | 2,242.45M | 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 | 376.23M |
|
Property, Plant & Equipment (Net) (Quarter)
|
72.72M | 240.27M | 824.38M | | | | 1,137.34M | 1,088.06M | 1,121.99M | 880.84M | 848.99M | 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 |
|
Long-Term Investments (Quarter)
|
| 49.93M | 84.51M | | | | 49.11M | 42.30M | 19.26M | 13.03M | 0.08M | | | | | 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 |
|
Goodwill (Quarter)
|
182.33M | 219.52M | 1,120.28M | | | | 1,457.83M | 1,391.50M | 1,450.93M | 1,471.13M | 1,492.78M | 1,627.43M | 1,592.00M | 1,577.35M | 1,428.24M | 108.57M | 60.66M | 62.38M | 63.29M | 62.82M | 62.55M | 62.61M | 32.09M | 31.71M | 32.64M | 31.56M | 32.09M | 34.19M | 35.05M | 34.08M |
|
Intangibles (Quarter)
|
122.57M | 80.33M | 419.63M | | | | 351.06M | 255.93M | 341.91M | 216.30M | 183.96M | 192.88M | 281.02M | 281.58M | 132.54M | 214.09M | 210.17M | 157.31M | 118.91M | 99.72M | 110.97M | 87.46M | 148.12M | 146.21M | 48.32M | 64.28M | 39.55M | 38.21M | 58.96M | 149.95M |
|
Goodwill & Intangibles (Quarter)
|
304.89M | 299.84M | 1,539.92M | | | | 1,808.89M | 1,647.43M | 1,792.83M | 1,687.43M | 1,676.73M | 1,820.31M | 1,873.02M | 1,858.93M | 1,560.78M | 322.66M | 270.83M | 219.69M | 182.20M | 162.54M | 173.52M | 150.07M | 180.21M | 177.92M | 80.96M | 95.84M | 71.63M | 72.40M | 94.02M | 184.03M |
|
Long-Term Deferred Tax (Quarter)
|
23.03M | 4.23M | 32.23M | | | | 2.94M | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
18.15M | 129.33M | 19.48M | | | | 16.88M | 12.49M | 6.26M | 4.11M | 4.00M | 7.74M | 7.12M | 12.05M | 12.11M | 11.34M | 11.12M | 5.89M | 86.02M | 14.52M | 26.51M | 18.63M | 17.90M | 16.49M | 13.99M | 358.98M | 11.42M | 11.86M | 12.17M | 12.65M |
|
Non-Current Assets (Quarter)
|
395.77M | 87.68M | 2,741.56M | | | 200.82M | 1,137.34M | 15.05M | 3,213.19M | 19.22M | 848.99M | 929.55M | 892.38M | 856.94M | 744.30M | 726.59M | 1,385.28M | 1,318.58M | 348.60M | 973.23M | 876.12M | 706.97M | 237.55M | 678.82M | 616.27M | 358.98M | 204.56M | 433.97M | 453.44M | 417.00M |
|
Assets (Quarter)
|
530.82M | 1,136.82M | 6,440.45M | | | 232.15M | 5,115.16M | 4,937.24M | 4,933.08M | 4,839.49M | 5,391.23M | 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 | 463.04M | 639.56M | 652.91M | 777.38M | 793.24M |
|
Accounts Payables (Quarter)
|
11.62M | 70.87M | 142.06M | | | | 92.04M | 64.45M | 60.83M | 66.32M | 53.14M | 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 |
|
Payables (Quarter)
|
11.62M | 70.87M | 142.06M | | | | 92.04M | 64.45M | 60.83M | 66.32M | 53.14M | 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 |
|
Accumulated Expenses (Quarter)
|
| | 15.47M | | | | 0.87M | 1.86M | 4.96M | 3.88M | 37.32M | 29.34M | 23.90M | 17.90M | 19.64M | 46.99M | 67.92M | 55.98M | 39.75M | 56.15M | 38.54M | 12.60M | 15.93M | 37.50M | 31.33M | 26.62M | 9.57M | 11.74M | 8.34M | 9.10M |
|
Other Accumulated Expenses (Quarter)
|
| | 61.22M | | | | 160.97M | 17.05M | 110.36M | 122.96M | 84.09M | 18.16M | 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 | 19.86M | 6.35M | 7.22M | 15.76M | 24.79M |
|
Short term Debt (Quarter)
|
1.28M | 1.23M | 77.99M | | | | 12.23M | 16.28M | 9.96M | 10.00M | 7.76M | 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 | |
|
Current Leases (Quarter)
|
| | | | | | 30.10M | 27.63M | 29.33M | 29.53M | 33.23M | 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 |
|
Current Taxes (Quarter)
|
| | | | | | | | | | 10.71M | 11.59M | 5.29M | 6.10M | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
0.44M | 0.71M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
13.34M | 72.81M | 309.55M | | | 73.06M | 313.72M | 1.44M | 243.48M | 22.88M | 224.65M | 208.37M | 206.47M | 189.80M | 168.31M | 317.33M | 428.33M | 500.33M | 594.60M | 335.86M | 146.39M | 162.59M | 174.19M | 121.81M | 206.20M | 415.58M | 65.79M | 71.21M | 58.93M | 70.49M |
|
Non-Current Debt (Quarter)
|
6.53M | 5.43M | 633.33M | | | | 334.92M | 344.62M | 390.54M | 474.93M | 1,242.93M | 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 |
|
Minority Interest (Quarter)
|
| 48.38M | 4.81M | 6.35M | 7.05M | 28.48M | 52.03M | 58.85M | 62.96M | 85.22M | 106.90M | 4.05M | 55.13M | 3.32M | 3.43M | 22.08M | 9.72M | 0.74M | 1.17M | 1.17M | 0.10M | 0.10M | 0.10M | | | 38.20M | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | 6.99M | 2.53M | | 1.46M | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
27.14M | 26.53M | 79.01M | | | | 35.14M | 33.04M | 29.69M | 17.83M | 16.89M | 21.62M | 20.23M | 21.71M | 12.62M | 11.50M | 7.48M | 6.62M | 0.26M | 0.89M | | | | | | | | | | |
|
Operating Leases (Quarter)
|
0.01M | 0.11M | | | | | 89.54M | 69.96M | 77.79M | 75.89M | 74.40M | 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 |
|
Other Non-Current Liabilities (Quarter)
|
0.58M | 48.38M | 100.76M | | | | 142.21M | 121.33M | 125.52M | 120.49M | 486.37M | 88.71M | 84.06M | 155.19M | 150.04M | 20.86M | 0.53M | 0.49M | 29.51M | 73.36M | 66.63M | 53.62M | 53.29M | 20.63M | 18.67M | 153.01M | 25.28M | 20.23M | 19.17M | 17.74M |
|
Total Non-Current Liabilities (Quarter)
|
47.01M | 8.62M | 1,021.89M | | | 74.43M | 8.55M | 9.56M | 940.58M | 1.23M | 2,043.26M | 2,096.53M | 1,644.36M | 1,508.74M | 1,416.95M | 1,418.23M | 1,344.71M | 1,164.10M | 1,212.94M | 926.46M | 618.71M | 545.09M | 540.27M | 530.14M | 511.10M | 415.58M | 274.73M | 279.78M | 223.39M | 231.82M |
|
Total Liabilities (Quarter)
|
47.58M | 153.16M | 1,122.65M | -4342.15M | -4693.72M | -4447.40M | 1,253.01M | 1,142.16M | 1,066.10M | 1,544.59M | 2,529.63M | 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 | 685.33M | 598.71M | 593.56M | 550.77M | 529.76M | 568.59M | 300.01M | 300.01M | 242.57M | 249.56M |
|
Total Debt (Quarter)
|
7.80M | 6.66M | 711.32M | | | | 347.15M | 360.89M | 400.50M | 484.93M | 1,250.70M | 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 |
|
Common Equity (Quarter)
|
450.33M | 894.34M | 5,312.98M | 4,342.15M | 4,693.72M | 4,679.55M | 3,810.12M | 3,736.23M | 3,804.02M | 3,209.68M | 2,754.70M | 3,368.07M | 3,368.60M | 3,283.43M | 2,832.57M | 1,283.16M | 1,190.16M | 1,000.18M | 562.19M | 630.93M | 559.05M | 400.07M | 371.43M | 389.64M | 373.61M | 423.41M | 339.55M | 352.90M | 534.81M | 543.68M |
|
Shareholder's Equity (Quarter)
|
450.33M | 894.34M | 5,312.98M | 4,342.15M | 4,693.72M | 4,679.55M | 3,810.12M | 3,736.23M | 3,804.02M | 3,209.68M | 2,754.70M | 3,372.11M | 3,372.76M | 3,283.43M | 2,832.57M | 1,283.16M | 1,190.16M | 998.12M | 562.19M | 630.93M | 559.05M | 399.97M | 371.43M | 389.64M | 373.61M | 423.41M | 339.55M | 352.90M | 534.81M | 543.68M |
|
Liabilities and Shareholders Equity (Quarter)
|
530.82M | 1,136.82M | 6,440.45M | | | 232.15M | 5,115.16M | 4,937.24M | 4,933.08M | 4,839.49M | 5,391.23M | 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 | 463.04M | 639.56M | 652.91M | 777.38M | 793.24M |
|
Retained Earnings (Quarter)
|
12.16M | 36.53M | -4.44M | | | | 164.77M | 109.92M | 77.52M | 21.02M | -27.05M | -50.05M | -21.80M | -4597.95M | 0.58M | -6639.73M | -6726.83M | -6654.40M | -10.25M | -6.33M | -7474.89M | -11.79M | -7666.05M | -7645.66M | -11.75M | -6.44M | -7616.00M | 5.23M | 10.19M | -7912.29M |
|
Treasury Shares (Quarter)
|
| | 0.10M | | | | 0.66M | 26.30M | 0.61M | 27.97M | 0.06M | 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 |