|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,158.80M | 1,444.30M | 1,052.60M | 716.00M | 735.40M | 698.10M | 642.30M | 623.20M | 1,194.90M | 643.70M | 566.30M | 851.20M | 939.20M | 621.20M | 134.20M | 904.90M | 609.90M | 1,373.20M | 392.80M | 1,118.20M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,158.80M | 1,444.30M | 1,052.60M | 716.00M | 735.40M | 698.10M | 642.30M | 623.20M | 1,194.90M | 643.70M | 566.30M | 851.20M | 939.20M | 621.20M | 134.20M | 904.90M | 609.90M | 1,373.20M | 392.80M | 1,118.20M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 483.50M | 529.10M | 519.70M | 544.50M | 560.80M | 564.10M | 713.30M | 636.80M | 750.60M | 785.70M | 973.90M | 978.60M | 945.20M | 1,002.00M | 1,005.70M | 1,155.20M | 1,348.80M | 1,109.60M | 1,216.10M | 1,088.60M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.10M | 9.20M | 9.60M | 10.30M | 9.30M | 8.70M | 9.00M | 8.90M | 9.20M | 8.80M | 8.00M | 10.10M | 14.00M | 16.10M | 15.20M | 14.70M | 17.00M | 16.60M | 16.90M | 16.90M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 494.60M | 538.30M | 529.30M | 554.80M | 570.10M | 572.80M | 722.30M | 645.70M | 759.80M | 794.50M | 981.90M | 988.70M | 959.20M | 1,018.10M | 1,020.90M | 1,169.90M | 1,365.80M | 1,126.20M | 1,233.00M | 1,105.50M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.60M | 129.10M | 145.20M | 159.70M | 151.10M | 165.20M | 159.00M | 196.90M | 240.40M | 277.50M | 319.50M | 301.20M | 248.50M | 288.90M | 327.10M | 366.00M | 346.10M | 266.00M | 257.60M | 247.90M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.60M | 18.40M | 16.20M | 15.80M | 21.30M | 31.60M | 17.20M | 27.10M | 36.40M | 27.50M | 30.00M | 49.80M | 64.80M | 49.80M | 28.10M | 64.30M | 94.00M | 78.60M | 105.00M | 136.00M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 201.10M | 203.80M | 195.90M | 166.70M | 167.10M | 114.20M | 130.50M | 142.00M | 144.30M | 193.60M | 210.10M | 238.10M | 257.00M | 247.60M | 187.40M | 107.90M | 130.60M | 259.50M | 266.50M | 309.70M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 319.30M | 351.30M | 357.30M | 342.20M | 339.50M | 311.00M | 306.70M | 366.00M | 421.10M | 498.60M | 559.60M | 589.10M | 570.30M | 586.30M | 542.60M | 538.20M | 570.70M | 604.10M | 629.10M | 693.60M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.50M | 77.90M | 81.60M | 171.70M | 34.70M | 28.00M | 192.60M | 197.60M | 57.90M | 40.60M | 168.30M | 40.40M | 212.20M | 47.60M | 29.10M | 43.30M | 181.40M | 34.50M | 29.20M | 134.30M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,474.20M | 3,656.20M | 3,684.40M | 3,746.60M | 3,808.70M | 3,398.50M | 3,668.80M | 3,767.40M | 5,002.90M | 4,698.40M | 4,425.90M | 4,620.70M | 4,848.40M | 4,262.80M | 4,301.40M | 4,553.80M | 5,030.20M | 5,219.50M | 4,033.30M | 4,331.70M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 676.00M | 742.20M | 801.80M | 856.50M | 942.90M | 1,002.50M | 1,055.60M | 1,075.50M | 1,077.60M | 1,078.90M | 1,113.10M | 1,108.60M | 1,183.10M | 1,318.80M | 1,339.90M | 1,364.70M | 1,457.30M | 1,471.30M | 1,559.90M | 1,559.70M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.10M | 23.90M | 26.50M | 26.60M | 25.60M | 24.70M | 25.70M | 25.70M | 25.80M | 25.30M | 25.20M | 23.20M | 23.30M | 23.80M | 22.80M | 23.10M | 24.10M | 24.10M | 24.20M | 24.20M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.60M | 31.50M | 31.40M | 28.00M | 24.40M | 152.40M | 163.60M | 154.20M | 144.50M | 134.50M | 123.30M | 114.50M | 106.20M | 103.40M | 95.20M | 87.20M | 79.00M | 70.80M | 62.60M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.10M | 46.50M | 58.00M | 58.00M | 53.60M | 49.10M | 178.10M | 189.30M | 180.00M | 169.80M | 159.70M | 146.50M | 137.80M | 130.00M | 126.20M | 118.30M | 111.30M | 103.10M | 95.00M | 86.80M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 216.40M | 216.30M | 290.50M | 290.80M | 309.50M | 342.30M | 341.20M | 349.10M | 417.00M | 501.30M | 419.40M | 460.70M | 475.80M | 486.50M | 481.20M | 487.30M | 496.30M | 375.60M | 295.60M | 296.10M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.30M | | 10.50M | 22.80M | 24.80M | 33.70M | 47.10M | 56.60M | 66.90M | 74.40M | 75.00M | 77.70M | 82.90M | 88.20M | 173.00M | 168.50M | 175.50M | 276.50M | 278.70M | 285.90M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,029.60M | 1,119.70M | 1,248.90M | 1,310.40M | 1,408.70M | 1,500.70M | 1,722.90M | 1,748.50M | 1,817.80M | 1,897.80M | 1,838.60M | 1,861.50M | 1,950.80M | 2,091.00M | 2,183.10M | 2,197.90M | 2,296.80M | 2,280.50M | 2,306.60M | 2,301.60M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,503.80M | 4,775.90M | 4,933.30M | 5,057.00M | 5,217.40M | 4,899.20M | 5,391.70M | 5,515.90M | 6,820.70M | 6,596.20M | 6,264.50M | 6,482.20M | 6,799.20M | 6,353.80M | 6,484.50M | 6,751.70M | 7,327.00M | 7,500.00M | 6,339.90M | 6,633.30M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 482.00M | 598.00M | 573.00M | 603.10M | 688.30M | 764.20M | 901.80M | 965.20M | 1,156.50M | 1,373.10M | 1,345.50M | 1,446.60M | 1,569.80M | 1,592.50M | 1,585.10M | 1,690.60M | 1,943.80M | 1,932.40M | 1,944.00M | 2,073.90M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 772.60M | 773.20M | 773.80M | 124.20M | | | | | 1,204.40M | 1,205.30M | 1,206.10M | 1,206.90M | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 482.00M | 598.00M | 573.00M | 603.10M | 688.30M | 764.20M | 1,674.40M | 1,738.40M | 1,930.30M | 1,497.30M | 1,345.50M | 1,446.60M | 1,569.80M | 1,592.50M | 2,789.50M | 2,895.90M | 3,149.90M | 3,139.30M | 1,944.00M | 2,073.90M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.10M | 115.30M | 125.20M | 84.70M | 94.80M | 112.70M | 134.30M | 94.80M | 108.60M | 151.30M | 171.00M | 110.50M | 116.10M | 105.80M | 112.00M | 110.80M | 129.30M | 170.20M | 169.20M | 121.80M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.60M | 48.10M | 54.60M | 62.90M | 51.90M | 52.00M | 39.70M | 47.90M | 37.80M | 47.50M | 40.50M | 46.40M | 37.10M | 36.70M | 37.10M | 50.30M | 42.60M | 42.00M | 7.70M | 7.60M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.80M | 19.30M | 20.50M | 20.90M | 21.20M | 20.90M | 20.50M | 22.20M | 21.80M | 21.00M | 21.10M | 20.70M | 21.60M | 22.30M | 22.50M | 22.60M | 23.40M | 23.60M | 21.60M | 20.50M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.80M | 2.30M | 2.10M | 2.70M | 2.70M | 2.70M | 10.10M | 9.60M | 9.00M | 9.00M | 18.40M | 16.40M | 14.70M | 13.90M | 8.00M | 7.80M | 6.10M | 2.90M | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 600.70M | 734.90M | 720.80M | 711.40M | 807.00M | 900.50M | 1,839.30M | 1,865.00M | 2,069.70M | 1,678.60M | 1,556.00M | 1,594.20M | 1,722.20M | 1,734.50M | 2,932.00M | 3,037.10M | 3,308.70M | 3,336.00M | 2,142.50M | 2,223.80M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,710.70M | 1,703.50M | 1,981.80M | 1,965.90M | 1,967.30M | 1,968.80M | 1,197.70M | 1,198.50M | 2,430.60M | 2,432.40M | 2,434.20M | 2,436.00M | 2,437.80M | 2,439.60M | 1,237.00M | 1,238.00M | 1,238.90M | 1,239.90M | 1,240.90M | 1,241.80M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.10M | 102.90M | 98.60M | 93.30M | 87.70M | 82.10M | 94.60M | 89.70M | 86.90M | 83.40M | 80.10M | 75.80M | 76.80M | 71.10M | 65.00M | 59.70M | 54.70M | 50.60M | 73.40M | 69.00M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.70M | 98.50M | 90.00M | 97.10M | 99.50M | 123.30M | 128.30M | 129.70M | 133.10M | 133.90M | 125.60M | 129.40M | 128.10M | 129.60M | 147.90M | 150.30M | 151.60M | 147.40M | 137.10M | 141.80M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,418.50M | 2,541.30M | 2,801.20M | 2,770.60M | 2,862.00M | 2,951.40M | 3,131.60M | 3,153.20M | 4,587.20M | 4,194.40M | 4,070.30M | 4,106.00M | 4,236.80M | 4,245.20M | 4,234.00M | 4,334.80M | 4,602.30M | 4,626.50M | 3,456.80M | 3,534.60M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,506.20M | 2,639.80M | 2,891.20M | 2,867.70M | 2,961.50M | 3,074.70M | 3,259.90M | 3,282.90M | 4,720.30M | 4,328.30M | 4,195.90M | 4,235.40M | 4,364.90M | 4,374.80M | 4,381.90M | 4,485.10M | 4,753.90M | 4,773.90M | 3,593.90M | 3,676.40M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,754.70M | 1,912.00M | 2,042.10M | 2,189.30M | 2,255.90M | 1,824.50M | 2,131.80M | 2,233.00M | 2,100.40M | 2,267.90M | 2,068.60M | 2,246.80M | 2,434.30M | 1,979.00M | 2,102.60M | 2,266.60M | 2,573.10M | 2,726.10M | 2,746.00M | 2,956.90M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,754.70M | 1,912.00M | 2,042.10M | 2,189.30M | 2,255.90M | 1,824.50M | 2,131.80M | 2,233.00M | 2,100.40M | 2,267.90M | 2,068.60M | 2,246.80M | 2,434.30M | 1,979.00M | 2,102.60M | 2,266.60M | 2,573.10M | 2,726.10M | 2,746.00M | 2,956.90M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,503.80M | 4,775.90M | 4,933.30M | 5,057.00M | 5,217.40M | 4,899.20M | 5,391.70M | 5,515.90M | 6,820.70M | 6,596.20M | 6,264.50M | 6,482.20M | 6,799.20M | 6,353.80M | 6,484.50M | 6,751.70M | 7,327.00M | 7,500.00M | 6,339.90M | 6,633.30M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 0.90M | 3.00M | 0.10M | 0.30M | 6.90M | 2.90M | 6.90M | 1.60M | 1.60M | 4.70M | 12.40M | 7.80M | 18.20M | 10.40M | 18.20M | 18.20M | 20.60M | 7.70M | 26.40M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -98.90M | -28.00M | 0.50M | 236.00M | 286.90M | 388.10M | 479.90M | -6.50M | -29.30M | -35.60M | 1,021.40M | -37.30M | -38.00M | 63.40M | 1,597.60M | 2.20M | 1,882.80M | 2,166.60M | 2,433.90M | 106.20M |