|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 628.20M | 646.80M | 410.80M | 586.80M | 449.70M | 543.00M | 263.30M | 379.90M | 321.40M | 281.70M | 307.30M | 252.00M | 271.60M | 351.80M | 300.00M | 263.50M | 296.80M | 306.10M | 361.80M | 521.80M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 628.20M | 646.80M | 410.80M | 586.80M | 449.70M | 543.00M | 263.30M | 379.90M | 321.40M | 281.70M | 307.30M | 252.00M | 271.60M | 351.80M | 300.00M | 263.50M | 296.80M | 306.10M | 361.80M | 521.80M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 274.79M | 306.40M | 393.30M | 399.00M | 464.80M | 501.20M | 495.60M | 571.50M | 533.60M | 529.90M | 458.70M | 519.10M | 488.50M | 523.80M | 583.00M | 535.40M | 507.70M | 526.40M | 509.20M | 463.50M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.00M | 5.90M | 11.70M | 7.10M | 13.40M | 6.00M | 7.50M | 8.20M | 7.90M | 0.10M | 1.10M | 0.70M | 4.30M | 6.70M | 9.80M | 4.10M | 6.80M | 5.90M | 4.50M | 4.50M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 293.79M | 312.30M | 405.00M | 406.10M | 478.20M | 507.20M | 503.10M | 579.70M | 541.50M | 530.00M | 459.80M | 519.80M | 492.80M | 530.50M | 592.80M | 539.50M | 514.50M | 532.30M | 513.70M | 468.00M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 315.59M | 352.80M | 471.30M | 530.20M | 561.30M | 570.20M | 669.00M | 686.70M | 710.60M | 638.20M | 631.40M | 600.10M | 604.50M | 532.60M | 491.50M | 462.50M | 482.10M | 439.40M | 404.30M | 400.10M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 140.28M | 167.30M | 117.10M | 146.50M | 149.90M | 183.30M | 142.80M | 140.30M | 108.40M | 138.20M | 129.60M | 133.10M | 143.90M | 152.00M | 129.40M | 145.90M | 134.20M | 158.90M | 147.30M | 127.10M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.01M | 73.40M | 58.20M | 66.80M | 84.20M | 75.90M | 77.90M | 99.20M | 85.00M | 64.40M | 138.40M | 99.70M | 70.00M | 92.60M | 139.10M | 92.00M | 99.70M | 97.70M | 136.60M | 102.40M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 553.14M | 19.90M | 631.40M | 728.50M | 781.70M | 815.30M | 874.90M | 910.60M | 888.00M | 823.60M | 883.60M | 827.00M | 812.40M | 770.90M | 753.80M | 692.50M | 707.60M | 688.30M | 680.30M | 621.10M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.35M | 26.70M | 24.30M | 30.00M | 33.40M | 32.40M | 34.90M | 76.40M | 47.50M | 56.40M | 49.20M | 50.50M | 56.90M | 52.00M | 41.80M | 47.60M | 48.30M | 44.30M | 38.10M | 40.90M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 446.89M | 670.20M | 654.40M | 646.50M | 642.70M | 645.20M | 617.60M | 618.40M | 600.40M | 619.20M | 618.10M | 636.10M | 648.30M | 711.70M | 695.50M | 702.60M | 711.70M | 726.70M | 719.10M | 719.30M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.42M | 79.90M | 83.10M | 90.20M | 96.20M | 92.50M | 94.20M | 83.40M | 86.40M | 88.70M | 89.40M | 90.00M | 90.30M | 87.30M | 83.90M | 88.20M | 95.00M | 99.30M | 98.90M | 90.80M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 133.05M | 132.10M | 130.30M | 130.00M | 128.70M | 127.30M | 127.70M | 128.30M | 128.30M | 128.90M | 128.60M | 128.00M | 128.00M | 128.50M | 127.40M | 127.00M | 129.20M | 130.00M | 129.80M | 130.30M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.27M | 183.60M | 2.40M | 2.40M | 2.40M | 189.10M | 45.90M | 2.40M | 253.30M | 255.80M | 2.30M | 34.90M | 2.30M | 2.30M | 242.10M | 27.90M | 26.50M | 24.90M | 254.70M | 21.80M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 187.32M | 315.70M | 132.70M | 132.40M | 131.10M | 316.40M | 173.60M | 130.70M | 381.60M | 384.70M | 130.90M | 162.90M | 130.30M | 130.80M | 369.50M | 154.90M | 155.70M | 154.90M | 384.50M | 152.10M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.70M | 33.10M | 33.50M | 34.10M | 34.90M | 34.20M | 36.90M | 35.00M | 47.00M | 41.90M | 37.00M | 30.00M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.70M | 24.60M | 27.10M | 15.70M | 16.10M | 16.10M | 17.20M | 19.70M | 20.10M | 21.00M | 14.00M | 20.00M | 20.20M | 16.80M | 12.90M | 38.40M | 45.20M | 20.30M | 13.60M | 41.20M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,210.17M | 3,390.70M | 3,470.00M | 3,612.70M | 3,706.10M | 3,851.50M | 3,817.10M | 3,952.50M | 3,921.70M | 3,978.40M | 4,014.70M | 4,043.60M | 4,115.80M | 4,254.50M | 4,287.50M | 4,267.00M | 4,353.20M | 4,360.60M | 4,295.60M | 4,339.70M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 190.80M | 265.10M | 540.40M | 581.20M | 639.00M | 401.50M | 676.50M | 408.00M | 400.60M | 396.80M | 640.90M | 303.40M | 314.10M | 370.70M | 301.60M | 669.00M | 287.10M | 651.70M | 577.50M | 580.50M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 835.03M | 826.50M | 895.70M | 1,209.20M | 1,202.60M | 1,269.10M | 1,301.50M | 1,327.00M | 1,320.30M | 1,311.70M | 1,479.40M | 1,421.80M | 1,413.90M | 1,404.20M | 1,394.50M | 1,384.90M | 1,383.90M | 1.40M | 1.80M | 2.70M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,025.83M | 1,091.60M | 1,436.10M | 1,790.40M | 1,841.60M | 1,670.60M | 1,978.00M | 1,735.00M | 1,720.90M | 1,708.50M | 2,120.30M | 1,725.20M | 1,728.00M | 1,774.90M | 1,696.10M | 2,053.90M | 1,671.00M | 653.10M | 579.30M | 583.20M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.84M | 109.10M | 93.00M | 106.20M | 125.20M | 102.80M | 116.50M | 109.40M | 96.70M | 158.60M | 85.70M | 147.90M | 91.20M | 170.50M | 113.10M | 151.80M | 158.60M | 169.00M | 102.30M | 94.40M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 5.30M | 6.00M | 4.30M | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.68M | 42.80M | 36.60M | 43.00M | 33.30M | 35.30M | 53.20M | 73.00M | 56.60M | 46.20M | 42.20M | 81.50M | 74.00M | 58.90M | 45.50M | 35.00M | 32.50M | 44.30M | 29.70M | 68.60M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 325.15M | 372.20M | 516.30M | 292.20M | 303.30M | 296.60M | 290.50M | 310.30M | 280.00M | 297.10M | 279.40M | 300.80M | 348.40M | 351.60M | 444.90M | 372.00M | 378.80M | | | |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 163.96M | 29.70M | 29.70M | 28.50M | 27.80M | 27.70M | 27.70M | 27.50M | 54.10M | 55.60M | 56.50M | 56.00M | 158.30M | 41.70M | 43.10M | 41.20M | 165.80M | 35.80M | 34.50M | 33.00M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.90M | 73.30M | 51.30M | 51.90M | 72.90M | 68.60M | 49.80M | 70.20M | 88.30M | 114.10M | 85.20M | 79.70M | 82.90M | 130.10M | 131.40M | 144.40M | 151.90M | 180.20M | 186.70M | 174.80M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,351.17M | 2,083.00M | 3,529.90M | 3,666.00M | 2,278.90M | 3,838.50M | 3,665.00M | 3,549.50M | 3,039.50M | 3,614.00M | 3,653.40M | 3,889.00M | 3,957.50M | 4,301.50M | 4,268.60M | 4,247.80M | 2,683.40M | 2,662.90M | 4,298.50M | 2,775.10M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 325.15M | 372.20M | 516.30M | 292.20M | 303.30M | 296.60M | 290.50M | 310.30M | 280.00M | 297.10M | 279.40M | 300.80M | 348.40M | 351.60M | 444.90M | 372.00M | 378.80M | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 859.00M | 1,307.70M | -59.90M | -53.30M | 1,427.20M | 13.00M | 152.10M | 403.00M | 882.20M | 364.40M | 361.30M | 154.60M | 158.30M | -47.00M | 18.90M | 19.20M | 1,669.80M | 1,697.70M | -2.90M | 1,564.60M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -40.00M | -54.00M | 1,237.30M | 892.50M | 1,427.20M | 152.20M | 871.90M | 403.00M | 148.10M | -32.10M | 157.10M | 1,299.90M | 1,487.40M | 15.20M | 373.80M | -1.80M | 1,504.00M | 1,532.50M | 1,542.20M | 1,720.10M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,210.17M | 3,390.70M | 3,470.00M | 3,612.70M | 3,706.10M | 3,851.50M | 3,817.10M | 3,952.50M | 3,921.70M | 3,978.40M | 4,014.70M | 4,043.60M | 4,115.80M | 4,254.50M | 4,287.50M | 4,267.00M | 4,353.20M | 4,360.60M | 4,295.60M | 4,339.70M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 858.95M | -43.70M | 888.70M | -53.30M | -36.60M | 897.70M | 871.90M | -21.70M | 882.20M | -7.30M | 919.10M | -8.90M | 966.90M | -34.00M | 1,080.50M | 1,122.70M | 1,172.50M | 1,199.00M | 1,225.20M | 1,230.00M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.50M | | | | 1.04M | | 0.57M | 1.70M | 1.90M | 0.04M | 0.04M | | 0.04M | | | 0.51M | 0.85M | 0.30M | 0.30M |