|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 297.45M | 270.99M | 213.36M | 258.56M | 286.12M | 225.70M | 255.56M | 179.73M | 245.22M | 249.80M | 284.38M | 483.77M | 443.27M | 541.80M | 562.60M | 625.50M | 611.10M | 568.90M | 1,003.80M | 890.90M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.39M | 7.87M | 13.21M | 51.09M | 17.35M | 1.06M | 9.62M | 22.41M | 16.65M | | 6.85M | 8.01M | 10.06M | 40.00M | 34.10M | 39.30M | 55.30M | 130.90M | 216.00M | 153.90M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 316.84M | 278.86M | 226.57M | 309.64M | 303.47M | 226.76M | 265.18M | 202.14M | 261.87M | 249.80M | 291.23M | 491.78M | 453.34M | 581.80M | 596.70M | 664.80M | 666.40M | 699.80M | 1,219.80M | 1,044.80M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.61M | 220.16M | 185.23M | 101.49M | 60.23M | 126.51M | 102.76M | 89.54M | 120.08M | 215.60M | 197.73M | 183.00M | 246.98M | 235.50M | 269.70M | 237.20M | 160.70M | 377.80M | 331.30M | 204.00M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 172.89M | | | | 87.64M | | | | 0.30M | | | | 185.50M | | | | 347.60M | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.61M | 393.06M | 185.23M | 101.49M | 60.23M | 214.15M | 102.76M | 89.54M | 120.08M | 215.90M | 197.73M | 183.00M | 246.98M | 421.00M | 269.70M | 237.20M | 160.70M | 725.40M | 331.30M | 204.00M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 133.26M | 158.45M | 199.24M | 192.67M | 134.06M | 155.01M | 187.44M | 220.48M | 237.91M | 207.30M | 201.97M | 185.87M | 196.64M | 197.40M | 181.60M | 164.20M | 211.70M | 199.20M | 175.80M | 189.80M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.91M | 15.34M | 15.76M | 14.28M | 11.80M | 20.11M | 19.27M | 15.47M | 9.86M | 6.30M | 14.14M | 12.72M | 10.43M | 17.40M | 15.20M | 10.70M | 9.50M | 15.20M | 17.20M | 14.70M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 656.73M | | | | 524.18M | | | | 673.20M | | | | 1,048.50M | | | | 1,163.10M | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 858.23M | | | | 5,752.70M | | | | -1093.90M | | | | 4,181.40M | | | | 4,693.90M | | |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.96M | 11.16M | 13.21M | 9.38M | 10.64M | 9.80M | 9.62M | | | | | | | 12.10M | 34.10M | 39.30M | 55.30M | 130.90M | 216.00M | 153.90M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.57M | 65.19M | 75.30M | 73.48M | 72.75M | 73.76M | 69.20M | 69.30M | 73.00M | 71.50M | 72.60M | 71.40M | 70.10M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.66M | 20.14M | 19.80M | 19.42M | 51.87M | 49.84M | 48.00M | 47.04M | 45.62M | 52.50M | 50.78M | 50.38M | 47.22M | 44.30M | 43.10M | 50.70M | 48.30M | 58.60M | 55.50M | 40.20M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.66M | 20.14M | 19.80M | 19.42M | 51.87M | 49.84M | 48.00M | 113.61M | 110.81M | 127.80M | 124.26M | 123.12M | 120.98M | 113.50M | 112.40M | 123.70M | 119.80M | 131.20M | 126.90M | 110.30M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.20M | 133.58M | 131.00M | 110.24M | 107.90M | 125.64M | 137.11M | 138.54M | 142.79M | 151.90M | 139.83M | 138.18M | 134.96M | 102.60M | 85.50M | 77.80M | 78.60M | 66.50M | 36.60M | 21.20M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.24M | | | | 9.80M | | | | 7.10M | | | | 12.10M | 0.60M | | | 51.50M | | |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,959.50M | | | | 3,801.76M | | | | 4,639.40M | | | | 4,439.10M | | | | 5,060.20M | | |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,616.23M | | | | 4,325.94M | | | | 5,312.60M | | | | 5,487.60M | -1.60M | -2.40M | -2.60M | 6,223.30M | -0.40M | -0.90M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 177.26M | 207.78M | 185.08M | 214.25M | 211.48M | 211.47M | 201.04M | 227.98M | 233.57M | 239.30M | 238.98M | 226.03M | 260.36M | 270.20M | 248.60M | 259.90M | 263.30M | 342.80M | 348.00M | 318.30M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.42M | 12.45M | 15.87M | 5.55M | 6.04M | 18.00M | 7.98M | | | | | | | 0.30M | 11.40M | 11.10M | 15.40M | 31.90M | 6.30M | 8.20M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 183.68M | 220.23M | 200.96M | 219.81M | 217.52M | 229.46M | 209.02M | 227.98M | 233.57M | 239.30M | 238.98M | 226.03M | 260.36M | 270.50M | 260.00M | 271.00M | 278.70M | 374.70M | 354.30M | 326.50M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.57M | 29.31M | 107.71M | 53.22M | 52.19M | 33.30M | 40.00M | 144.98M | 10.00M | 42.20M | 58.84M | 73.86M | 93.15M | | 122.60M | 523.80M | 511.00M | 472.10M | 472.50M | 274.20M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.53M | | | | 16.16M | | | | 28.90M | | | | 30.50M | | | | 26.70M | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.39M | 15.24M | 8.37M | 9.56M | 1.45M | 4.05M | 8.87M | 11.76M | 32.17M | 53.40M | 39.94M | 50.77M | 57.27M | 100.70M | 36.50M | 37.70M | 33.00M | 117.40M | 100.00M | 63.90M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 442.27M | 88.96M | 418.94M | 414.02M | 405.24M | 64.66M | 379.54M | 360.14M | 358.13M | 87.70M | 329.14M | 314.56M | 320.30M | 63.10M | 290.00M | 279.10M | 277.00M | 265.00M | 268.60M | 263.90M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 509.22M | | | | 447.65M | | | | 537.40M | | | | 537.20M | | | | 1,228.70M | | |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,182.61M | 52.36M | 1,181.12M | 1,182.14M | 1,183.24M | 52.45M | 1,185.02M | 1,225.70M | 1,367.44M | 51.70M | 1,278.59M | 1,155.58M | 1,108.90M | 1,107.50M | 1,108.70M | 535.80M | 536.00M | 536.50M | 536.90M | 860.20M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,226.56M | 1,239.02M | 1,204.74M | 1,186.95M | 1,187.54M | 1,188.13M | 1,188.73M | | | | | | | 1,111.60M | 1,111.80M | 1,073.90M | 1,058.30M | 1,022.70M | 1,014.80M | 545.70M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 426.36M | | | | 404.88M | | | | 330.80M | | | | 309.10M | | | | 265.00M | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.25M | 128.59M | 108.67M | 90.57M | 88.88M | 86.34M | 90.81M | 95.24M | 86.06M | 6.00M | 97.86M | 95.67M | 102.08M | 80.30M | 79.20M | 82.20M | 80.30M | 82.40M | 81.20M | 82.40M |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.98M | 105.05M | 110.00M | 103.50M | 99.66M | 101.05M | 94.20M | 93.10M | | | | 462.70M | 463.40M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 247.42M | 261.76M | 275.10M | 227.84M | 234.09M | 251.29M | 258.00M | 400.61M | 400.47M | 407.20M | 388.83M | 376.12M | 382.13M | 340.40M | 342.00M | 339.60M | 401.80M | 375.30M | 355.20M | 359.00M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.67M | 78.00M | 47.51M | 46.01M | 45.12M | 61.00M | 39.05M | 69.33M | 73.74M | 90.30M | 60.24M | 56.49M | 41.69M | 44.30M | 41.80M | 41.50M | 31.30M | 29.30M | 28.70M | 27.00M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.11M | 461.50M | 54.46M | 42.80M | 33.68M | 279.24M | 66.40M | 27.71M | 27.96M | 321.90M | 34.69M | 36.14M | 36.51M | 300.80M | 37.20M | 44.50M | 58.20M | 94.70M | 64.60M | 67.10M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -52.11M | 2,677.90M | -54.46M | -42.80M | -33.68M | 2,474.89M | -66.40M | -27.71M | -27.96M | 2,783.90M | -34.69M | -36.14M | -36.51M | 2,539.40M | -38.80M | -46.90M | -60.80M | 2,897.60M | -65.00M | -68.00M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,139.40M | | | | 2,754.13M | | | | 3,105.80M | | | | 2,840.20M | -1.60M | -2.40M | -2.60M | 2,992.30M | -0.40M | -0.90M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,315.18M | 81.67M | 1,288.83M | 1,235.36M | 1,235.42M | 85.75M | 1,225.02M | 1,370.68M | 1,377.44M | 93.90M | 1,337.42M | 1,229.44M | 1,202.05M | 1,107.50M | 1,231.30M | 1,059.60M | 1,047.00M | 1,008.60M | 1,009.40M | 1,134.40M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,778.49M | 1,778.85M | 1,780.18M | 1,780.19M | 1,780.25M | 1,571.81M | 1,780.89M | 2,217.44M | 2,229.97M | 2,096.80M | 2,241.84M | 2,629.91M | 2,630.11M | 2,553.20M | 2,653.20M | 2,863.30M | 3,080.50M | 3,231.00M | 3,533.50M | 4,797.20M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,616.23M | | | | 4,325.94M | | | | 5,312.60M | | | | 5,487.60M | -1.60M | -2.40M | -2.60M | 6,223.30M | -0.40M | -0.90M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.07M | -0.18M | 21.89M | 28.89M | 8.70M | 26.54M | 25.58M | 31.42M | 19.04M | -173.60M | 19.52M | 23.05M | 31.29M | 14.30M | 16.10M | 98.10M | 90.20M | 102.30M | 214.20M | 206.20M |