|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.83M | 2.47M | 5.53M | 5.46M | 3.82M | 0.82M | 4.54M | 4.53M | 5.43M | 7.79M | 2.68M | 0.74M | 38.91M | 5.27M | 4.50M | 5.68M | 5.65M | 5.44M | 8.66M | 6.48M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.83M | 2.47M | 5.53M | 5.46M | 3.82M | 0.82M | 4.54M | 4.53M | 5.43M | 7.79M | 2.68M | 0.74M | 38.91M | 5.27M | 4.50M | 5.68M | 5.65M | 5.44M | 8.66M | 6.48M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 725.94M | 844.07M | 863.23M | 1,042.64M | 1,123.16M | 1,304.83M | 1,130.76M | 1,129.29M | 0.67M | 0.97M | 1.30M | 1.46M | 1.50M | 1.50M | 0.01M | 0.18M | 0.59M | 0.15M | 0.24M | 0.42M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.44M | 8.78M | 8.98M | 8.82M | 8.59M | 9.24M | 9.58M | 10.26M | 12.36M | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 735.38M | 852.85M | 872.21M | 1,051.46M | 1,131.75M | 1,314.07M | 1,140.34M | 1,139.55M | 13.04M | 0.97M | 1.30M | 1.46M | 1.50M | 1.50M | 0.01M | 0.18M | 0.59M | 0.15M | 0.24M | 0.42M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.67M | | 10.05M | | | 6.86M | | 3.83M | | 4.38M | 0.51M | 8.15M | 2.49M | 4.32M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 158.47M | 246.18M | 319.89M | 333.92M | 251.28M | 301.30M | 344.72M | 238.07M | 142.61M | 185.64M | 250.57M | 201.57M | 106.60M | 158.71M | 193.89M | 134.07M | 69.92M | 81.48M | 118.00M | 78.81M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.16M | 106.42M | 140.43M | 131.70M | 159.49M | 133.13M | 153.26M | 135.98M | 98.09M | 84.34M | 137.59M | 123.29M | 71.31M | 72.39M | 75.99M | 85.56M | 63.65M | 27.92M | 32.48M | 37.96M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,007.84M | 1,207.92M | 1,338.07M | 1,522.54M | 1,546.34M | 1,749.32M | 1,642.86M | 1,518.14M | 1,292.44M | 1,182.87M | 1,563.58M | 1,340.57M | 1,180.65M | 990.26M | 1,003.46M | 1,015.87M | 962.05M | 585.58M | 717.90M | 721.39M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,706.85M | 2,548.55M | 2,524.29M | 2,483.88M | 2,462.39M | 2,455.58M | 2,446.68M | 2,400.51M | 2,223.38M | 2,196.84M | 2,166.10M | 2,137.39M | 2,095.44M | 2,125.42M | 2,165.78M | 2,136.70M | 2,066.85M | 2,036.19M | 2,034.10M | 2,102.80M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.72M | 21.43M | 21.03M | 21.26M | 21.90M | 22.57M | 21.56M | 22.77M | 21.09M | 20.05M | 20.90M | 19.54M | 20.30M | 19.22M | 20.14M | 19.31M | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 744.44M | 744.44M | 744.44M | 744.44M | 744.44M | 744.44M | 744.44M | 744.44M | 712.36M | 712.36M | 707.58M | 707.58M | 617.23M | 634.28M | 634.28M | 634.28M | 599.35M | 599.35M | 599.35M | 599.35M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,262.61M | 1,187.07M | 1,170.47M | 1,152.20M | 1,135.35M | 1,116.12M | 1,096.14M | 1,078.63M | 1,058.67M | 1,038.78M | 1,016.82M | 999.64M | 932.71M | 928.69M | 915.87M | 905.03M | 851.35M | 838.50M | 824.51M | 820.00M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,007.05M | 1,931.51M | 1,914.91M | 1,896.64M | 1,879.79M | 1,860.56M | 1,840.58M | 1,823.07M | 1,771.03M | 1,751.14M | 1,724.40M | 1,707.22M | 1,549.94M | 1,562.97M | 1,550.15M | 1,539.32M | 1,450.69M | 1,437.85M | 1,423.86M | 1,419.34M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.73M | 52.38M | 49.63M | 47.48M | 42.99M | 42.35M | 36.78M | 32.99M | 57.98M | 27.04M | 24.39M | 21.73M | 26.19M | | 52.90M | 24.42M | 19.98M | 41.01M | 15.49M | 19.59M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,939.50M | 4,699.57M | 4,643.73M | 4,572.23M | 4,524.01M | 4,488.24M | 4,471.30M | 4,395.95M | 4,163.70M | 4,122.79M | 4,064.33M | 4,021.92M | 3,839.44M | 3,849.32M | 3,886.72M | 3,832.60M | 3,647.39M | 3,602.68M | 3,583.69M | 3,661.19M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,947.34M | 5,907.49M | 5,981.79M | 6,094.77M | 6,070.35M | 6,237.56M | 6,114.17M | 5,914.09M | 5,456.14M | 5,305.65M | 5,627.91M | 5,362.49M | 5,020.09M | 4,839.58M | 4,890.18M | 4,848.47M | 4,609.44M | 4,188.26M | 4,301.59M | 4,382.59M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 679.87M | 763.22M | 819.09M | 973.47M | 1,084.84M | 1,150.27M | 993.75M | 952.51M | 0.00M | 0.00M | 0.04M | 0.03M | 0.04M | 0.00M | 0.02M | 0.00M | 0.02M | | | 0.14M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 679.87M | 763.22M | 819.09M | 973.47M | 1,084.84M | 1,150.27M | 993.75M | 952.51M | 0.00M | 0.00M | 0.04M | 0.03M | 0.04M | 0.00M | 0.02M | 0.00M | 0.02M | | | 0.14M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 140.72M | | 150.53M | 174.40M | 133.62M | 159.41M | 164.12M | 195.43M | 172.60M | 175.51M | 173.68M | 138.24M | 135.23M | 105.74M | 126.61M | 139.17M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 170.40M | 182.23M | 165.11M | 165.03M | 140.72M | 179.10M | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.18M | 0.10M | 2.28M | 2.33M | 2.38M | 2.43M | 0.07M | 0.07M | | | | | 7.00M | 7.85M | 7.87M | 8.77M | 8.80M | 8.84M | 8.88M | 8.92M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.10M | 45.86M | 45.46M | 43.82M | 41.30M | 38.67M | 35.26M | 32.88M | 34.20M | 34.70M | 33.38M | 32.84M | 29.39M | 28.03M | 27.66M | 29.19M | 27.91M | 29.19M | 29.25M | 33.34M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.16M | 16.41M | 18.65M | 16.24M | 7.93M | 21.82M | 25.57M | 20.96M | 14.70M | 19.03M | 29.24M | 27.73M | 17.31M | 25.44M | 25.16M | 24.90M | 10.35M | 11.52M | 14.18M | 13.69M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 910.80M | 1,010.05M | 1,050.69M | 1,201.15M | 1,277.20M | 1,392.38M | 1,207.65M | 1,484.60M | 1,110.14M | 986.87M | 1,307.45M | 1,088.01M | 977.35M | 864.55M | 828.99M | 846.45M | 739.23M | 468.75M | 570.25M | 646.78M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,319.03M | 3,370.91M | 3,419.35M | 3,411.76M | 3,350.46M | 3,384.57M | 3,448.43M | 2,921.17M | 2,857.80M | 2,803.61M | 2,782.26M | 2,683.92M | 2,843.82M | 3,018.43M | 3,121.79M | 3,078.99M | 2,961.70M | 2,870.61M | 2,903.75M | 2,924.45M |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 551.10M | 551.10M | 551.10M | 551.10M | 551.10M | 551.10M | 551.10M | 551.10M | 551.10M | 551.10M | 551.10M | 551.10M | | 0.17M | 0.18M | 0.37M | 0.42M | 0.44M | 0.49M | 0.51M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.06M | | | | 42.10M | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.64M | 142.77M | 87.39M | 122.45M | 72.80M | 107.63M | 97.35M | 53.52M | 58.45M | 65.00M | 97.35M | 103.67M | 70.60M | 67.27M | 101.78M | 116.22M | 85.24M | 117.64M | 114.19M | 88.60M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.61M | 115.44M | 110.91M | 108.42M | 104.35M | 103.52M | 104.13M | 103.38M | 111.23M | 111.98M | 107.94M | 107.81M | 129.19M | 124.07M | 128.67M | 121.94M | 125.90M | 130.72M | 131.49M | 132.90M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,884.57M | 5,028.97M | 5,108.52M | 5,242.63M | 5,251.55M | 5,397.01M | 5,269.27M | 5,010.39M | 4,577.49M | 4,406.57M | 4,704.78M | 4,393.86M | 4,442.84M | 4,501.52M | 4,576.17M | 4,563.94M | 4,337.69M | 3,915.09M | 4,046.27M | 4,130.19M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,999.18M | 5,144.41M | 5,219.43M | 5,351.06M | 5,355.89M | 5,500.53M | 5,373.41M | 5,113.77M | 4,688.72M | 4,518.55M | 4,812.73M | 4,501.66M | 4,572.02M | 4,625.59M | 4,704.84M | 4,685.88M | 4,463.59M | 4,045.80M | 4,177.76M | 4,263.09M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,321.21M | 3,371.01M | 3,421.63M | 3,414.09M | 3,352.84M | 3,387.00M | 3,448.50M | 2,921.24M | 2,857.80M | 2,803.61M | 2,782.26M | 2,683.92M | 2,850.82M | 3,026.27M | 3,129.66M | 3,087.76M | 2,970.51M | 2,879.45M | 2,912.63M | 2,933.37M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 948.16M | 763.08M | 762.36M | 743.72M | 714.45M | 737.03M | 740.76M | 800.33M | 767.43M | 787.11M | 815.19M | 860.82M | 448.07M | 213.99M | 185.34M | 162.59M | 145.85M | 142.45M | 123.83M | 119.50M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 948.16M | 763.08M | 762.36M | 743.72M | 714.45M | 737.03M | 740.76M | 800.33M | 767.43M | 787.11M | 815.19M | 860.82M | 448.07M | 213.99M | 185.34M | 162.59M | 145.85M | 142.45M | 123.83M | 119.50M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,947.34M | 5,907.49M | 5,981.79M | 6,094.77M | 6,070.35M | 6,237.56M | 6,114.17M | 5,914.09M | 5,456.14M | 5,305.65M | 5,627.91M | 5,362.49M | 5,020.09M | 4,839.58M | 4,890.18M | 4,848.47M | 4,609.44M | 4,188.26M | 4,301.59M | 4,382.59M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -52.19M | -0.26M | -52.38M | -0.31M | -0.31M | -52.48M | -0.44M | -0.44M | -0.45M | -52.56M | -52.57M | -52.56M | -52.83M | -52.85M | -52.88M | -52.90M | -52.91M | -52.91M | -52.91M | -52.89M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.89M | 305.47M | 305.47M | 305.47M | 305.47M | 305.47M | 305.47M | 305.47M | 305.47M | 305.47M | 305.47M | 42.89M | 42.89M | 305.47M | 305.47M | 305.47M | 42.89M | 42.89M | 42.89M | 305.47M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | 3.70M | 3.48M | 3.01M | 2.19M | 2.14M | 2.09M | 1.31M | 0.63M | 0.62M | 0.61M | | | | | | | | | |