|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,797.58M | 1,999.02M | 2,057.44M | 2,256.76M | 2,435.38M | 2,690.62M | 2,951.42M | 2,821.05M | 3,131.12M | 3,227.23M | 3,213.38M | 3,346.20M | 987.29M | 1,304.11M | 1,687.83M | 1,941.72M | 1,954.97M | 2,455.01M | 3,097.82M | 3,461.11M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 283.38M | 285.05M | 290.75M | 287.40M | 287.04M | 286.50M | 287.54M | 291.66M | 292.24M | 289.22M | 442.67M | 504.48M | 462.21M | 467.24M | 470.26M | 466.94M | 466.77M | 474.81M | 482.79M | 554.71M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,080.97M | 2,284.07M | 2,348.19M | 2,544.16M | 2,722.43M | 2,977.12M | 3,238.97M | 3,112.71M | 3,423.37M | 3,516.45M | 3,656.04M | 3,850.69M | 1,449.50M | 1,771.34M | 2,158.09M | 2,408.66M | 2,421.74M | 2,929.82M | 3,580.60M | 4,015.82M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 438.17M | 516.69M | 616.30M | 562.34M | 682.97M | 618.19M | 644.88M | 623.79M | 637.99M | 657.26M | 743.56M | 745.53M | 739.05M | 758.45M | 853.15M | 823.13M | 842.89M | 895.89M | 1,024.41M | 1,051.50M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 438.17M | 516.69M | 616.30M | 562.34M | 682.97M | 618.19M | 644.88M | 623.79M | 637.99M | 657.26M | 743.56M | 745.53M | 739.05M | 758.45M | 853.15M | 823.13M | 842.89M | 895.89M | 1,024.41M | 1,051.50M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.68M | 21.30M | 27.90M | 35.46M | 54.50M | 45.90M | 41.99M | 40.90M | 35.94M | 57.20M | 62.97M | 63.64M | 100.70M | 70.40M | 58.87M | 64.00M | 83.40M | 83.40M | 101.06M | 115.60M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.25M | 101.73M | 126.28M | 146.13M | 165.95M | 179.93M | 167.01M | 194.26M | 167.14M | 171.75M | 182.83M | 189.24M | 207.96M | 205.13M | 168.91M | 211.65M | 295.65M | 368.73M | 317.83M | 301.31M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,620.06M | 2,923.80M | 3,118.67M | 3,288.09M | 3,625.84M | 3,821.11M | 4,092.85M | 3,971.63M | 4,264.43M | 4,402.66M | 4,645.40M | 4,849.09M | 2,567.09M | 2,808.71M | 3,239.03M | 3,507.42M | 3,643.70M | 4,277.89M | 5,023.90M | 5,484.26M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.60M | 140.70M | 197.40M | | | | 176.20M | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 661.36M | 686.72M | 723.92M | 729.22M | 721.33M | 715.73M | 739.31M | 741.70M | 749.35M | 733.05M | 751.51M | 720.00M | 762.01M | 773.10M | 763.41M | 765.36M | 798.54M | 798.63M | 730.88M | 720.17M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.68M | 192.10M | 221.27M | 174.68M | 149.78M | 149.12M | 133.68M | 128.31M | 170.32M | 153.66M | 187.72M | 287.66M | 29.67M | 27.57M | 18.81M | 17.46M | 13.31M | 21.87M | 47.99M | 54.58M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 155.59M | 155.59M | 155.59M | 155.59M | 155.59M | 155.59M | 155.59M | 155.59M | 155.59M | 155.59M | 155.59M | 155.59M | 155.59M | 155.59M | 155.59M | 155.59M | 155.59M | 155.59M | 133.00M | 133.00M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 161.52M | 156.14M | 150.75M | 145.37M | 139.99M | 134.60M | 129.22M | 140.66M | 134.95M | 129.25M | 123.55M | 117.84M | 113.54M | 119.99M | 113.80M | 107.61M | 126.42M | 119.42M | 117.13M | 110.16M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 317.12M | 311.73M | 306.35M | 300.96M | 295.58M | 290.20M | 284.81M | 296.25M | 290.55M | 284.84M | 279.14M | 273.43M | 269.13M | 275.59M | 269.40M | 263.20M | 282.01M | 275.01M | 250.13M | 243.16M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 467.54M | 465.37M | 434.87M | 426.84M | 457.94M | 494.75M | 532.51M | 564.38M | 631.89M | 666.57M | 729.56M | 762.31M | 762.07M | 768.90M | 652.28M | 528.14M | 515.29M | 452.52M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.45M | 24.79M | 37.30M | 31.42M | 23.01M | 23.67M | 25.43M | 1.72M | 31.71M | 1.72M | 1.84M | 1.63M | 1.63M | 40.38M | 10.85M | 30.15M | 1.84M | 1.84M | 1.85M | 1.84M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,284.56M | 1,275.03M | 1,814.68M | 1,766.13M | 1,693.19M | 1,689.10M | 1,748.13M | 1,825.99M | 1,943.83M | 1,985.57M | 2,136.70M | 2,286.51M | 2,094.72M | 2,203.73M | 2,205.29M | 2,241.94M | 2,177.65M | 2,052.47M | 1,934.07M | 1,854.85M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,904.62M | 4,198.83M | 4,933.35M | 5,054.22M | 5,319.03M | 5,510.21M | 5,840.98M | 5,797.62M | 6,208.26M | 6,388.24M | 6,782.11M | 7,135.60M | 4,661.80M | 5,012.43M | 5,444.32M | 5,749.36M | 5,821.35M | 6,330.36M | 6,957.97M | 7,339.11M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 122.10M | 114.51M | 172.11M | 152.55M | 194.77M | 163.18M | 277.55M | 55.63M | 155.54M | 139.41M | 109.60M | 164.24M | 148.17M | 178.71M | 197.47M | 195.54M | 241.09M | 171.93M | 209.94M | 228.62M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 122.10M | 114.51M | 172.11M | 152.55M | 194.77M | 163.18M | 277.55M | 55.63M | 155.54M | 139.41M | 109.60M | 164.24M | 148.17M | 178.71M | 197.47M | 195.54M | 241.09M | 171.93M | 209.94M | 228.62M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.76M | 105.70M | 533.60M | 37.13M | 34.61M | 106.31M | 701.05M | 84.72M | 111.71M | 124.78M | 935.57M | 1,102.27M | 1,034.32M | 1,127.95M | 188.68M | 102.82M | 857.09M | 948.44M | 228.07M | 1,092.31M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.94M | 74.65M | 45.75M | 74.29M | 57.40M | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.99M | 38.22M | 37.01M | 37.87M | 36.91M | 34.19M | 36.54M | 37.17M | 37.51M | 36.81M | 38.42M | 37.16M | 37.16M | 40.34M | 39.24M | 41.72M | 46.84M | 45.62M | 41.14M | 39.38M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.99M | 9.85M | 2.63M | 9.90M | 9.37M | 3.11M | 3.18M | 3.15M | 3.17M | 3.06M | 3.44M | 3.68M | 3.87M | 3.93M | 4.42M | 4.48M | 4.47M | 4.49M | 4.52M | 4.41M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 660.32M | 742.71M | 854.31M | 886.16M | 926.67M | 1,006.60M | 1,157.08M | 1,006.11M | 1,118.77M | 1,124.68M | 1,240.38M | 1,396.45M | 1,337.06M | 1,501.65M | 1,641.85M | 1,720.29M | 1,278.62M | 1,338.73M | 1,515.17M | 1,489.65M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.84M | 31.38M | 31.63M | 31.39M | 31.16M | 30.48M | 30.08M | 29.70M | 29.49M | 28.86M | 29.16M | 28.93M | 28.75M | 28.22M | 33.54M | 32.64M | 31.76M | 30.88M | 30.20M | 29.41M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 219.01M | 213.78M | 70.41M | 69.47M | 200.09M | 171.81M | 184.46M | 180.83M | 179.49M | 133.07M | 149.15M | 164.84M | 142.10M | 144.68M | 153.76M | 175.59M | 179.91M | 171.18M | 79.86M | 70.62M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 749.75M | 836.39M | 1,092.93M | 1,121.67M | 1,033.89M | 1,111.75M | 1,286.40M | 1,154.22M | 1,288.08M | 1,323.72M | 1,443.12M | 1,576.49M | 1,522.64M | 1,696.54M | 1,842.93M | 1,906.22M | 1,470.54M | 1,507.99M | 1,710.64M | 1,645.65M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 968.76M | 1,050.17M | 1,163.35M | 1,191.15M | 1,233.97M | 1,283.56M | 1,470.87M | 1,335.06M | 1,467.57M | 1,456.79M | 1,592.27M | 1,741.33M | 1,664.74M | 1,841.21M | 1,996.69M | 2,081.80M | 1,650.45M | 1,679.16M | 1,790.49M | 1,716.27M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.99M | 38.22M | 37.01M | 37.87M | 36.91M | 34.19M | 36.54M | 37.17M | 37.51M | 36.81M | 38.42M | 37.16M | 37.16M | 40.34M | 39.24M | 41.72M | 46.84M | 45.62M | 41.14M | 39.38M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,935.86M | 3,148.66M | 3,770.00M | 3,863.07M | 4,085.06M | 4,226.65M | 4,370.12M | 4,462.57M | 4,740.69M | 4,931.45M | 5,189.84M | 5,394.27M | 2,997.06M | 3,171.22M | 3,447.63M | 3,667.56M | 4,170.90M | 4,651.19M | 5,167.48M | 5,622.85M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,935.86M | 3,148.66M | 3,770.00M | 3,863.07M | 4,085.06M | 4,226.65M | 4,370.12M | 4,462.57M | 4,740.69M | 4,931.45M | 5,189.84M | 5,394.27M | 2,997.06M | 3,171.22M | 3,447.63M | 3,667.56M | 4,170.90M | 4,651.19M | 5,167.48M | 5,622.85M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,904.62M | 4,198.83M | 4,933.35M | 5,054.22M | 5,319.03M | 5,510.21M | 5,840.98M | 5,797.62M | 6,208.26M | 6,388.24M | 6,782.11M | 7,135.60M | 4,661.80M | 5,012.43M | 5,444.32M | 5,749.36M | 5,821.35M | 6,330.36M | 6,957.97M | 7,339.11M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.27M | -18.65M | -777.87M | -23.05M | -25.70M | -29.06M | 15.07M | 20.94M | 26.81M | -40.69M | 13.11M | 329.93M | -1380.45M | 15.65M | -1072.88M | -6.24M | -509.68M | -85.51M | 25.46M | 517.10M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.33M | | | | | | | |