|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,349.07M | 3,160.17M | 3,371.96M | 2,481.27M | 2,495.61M | 2,255.95M | 1,747.75M | 690.63M | 474.86M | 579.42M | 110.81M | 135.03M | 172.87M | 62.36M | 93.94M | 205.69M | 295.84M | 140.74M | 165.90M | 368.54M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.40M | 120.30M | 147.65M | 148.00M | 140.12M | 715.91M | 156.69M | 134.84M | 175.98M | 437.65M | 388.77M | 216.55M | 219.62M | 222.85M | 216.77M | 198.01M | 196.06M | 195.40M | 189.30M | 186.75M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,411.46M | 3,280.47M | 3,519.61M | 2,629.26M | 2,635.73M | 2,971.86M | 1,904.44M | 825.47M | 650.84M | 1,017.07M | 499.58M | 351.58M | 392.49M | 285.21M | 310.71M | 403.70M | 491.90M | 336.14M | 355.20M | 555.29M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.63M | 91.36M | 132.37M | 92.67M | 57.32M | 61.50M | 95.47M | 129.45M | 127.72M | 216.65M | 163.19M | 243.81M | 148.82M | 0.60M | 1.40M | 157.24M | 144.95M | 0.80M | 124.03M | 134.76M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.75M | 11.55M | 9.28M | 38.76M | 38.71M | 39.14M | 50.39M | 62.46M | 99.01M | 124.58M | 141.45M | 155.99M | 160.37M | 132.90M | 145.50M | 94.05M | 91.52M | 97.71M | 68.96M | 105.27M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.38M | 102.91M | 141.65M | 131.43M | 96.03M | 100.64M | 145.87M | 191.91M | 226.73M | 341.23M | 304.64M | 399.80M | 309.20M | 133.50M | 146.90M | 251.30M | 236.47M | 98.51M | 192.98M | 240.03M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 414.44M | | | | 350.91M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.12M | 58.15M | 61.52M | 58.34M | 62.56M | 86.23M | 98.18M | 112.23M | 139.01M | 190.05M | 233.96M | 149.57M | 156.15M | 144.54M | 146.44M | 129.82M | 123.02M | 108.42M | 90.02M | 84.25M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.63M | 5.64M | 7.59M | 7.08M | 9.42M | 8.42M | 16.22M | 64.11M | 64.56M | 132.74M | 154.81M | 226.11M | 245.41M | 228.38M | 190.00M | 138.38M | 161.57M | 103.97M | 80.29M | 85.81M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 187.73M | 209.82M | 229.81M | 269.16M | 333.38M | 429.55M | 516.28M | 645.64M | 775.65M | 904.29M | 1,024.21M | 961.25M | 975.90M | 939.53M | 885.76M | 682.64M | 693.47M | 643.93M | 555.09M | 520.97M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.10M | 60.58M | 62.75M | 59.89M | 87.76M | 111.85M | 135.51M | 150.39M | 155.82M | 139.54M | 146.91M | 104.07M | 119.37M | 124.92M | 124.82M | 139.84M | 112.07M | 113.44M | 87.66M | 93.99M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,096.18M | 4,966.41M | 4,787.99M | 4,448.52M | 4,099.89M | 3,894.07M | 3,651.65M | 3,305.30M | 2,977.32M | 2,617.24M | 2,239.90M | 1,786.96M | 1,766.57M | 1,672.42M | 1,634.02M | 1,477.48M | 1,533.91M | 1,330.00M | 1,190.89M | 1,410.27M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.82M | 110.47M | 169.59M | 255.62M | 324.65M | 431.49M | 607.27M | 719.79M | 874.66M | 1,061.81M | 1,252.48M | 1,436.18M | 1,453.99M | 1,509.69M | 1,534.06M | 866.33M | 879.85M | 910.14M | 877.35M | 281.00M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 281.67M | 347.93M | 390.54M | 532.29M | 542.85M | 559.71M | 41.16M | 699.76M | 67.35M | 800.46M | 78.87M | 817.56M | 775.60M | 96.81M | 689.48M | 85.49M | 85.09M | 46.20M | 493.87M | 46.91M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.96M | 72.10M | 71.86M | 220.40M | 232.03M | 235.03M | 230.72M | 248.60M | 249.87M | 250.00M | 248.02M | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.39M | 38.05M | 37.64M | 158.21M | 212.41M | 204.21M | 195.65M | 207.72M | 203.74M | 199.08M | 193.18M | 188.89M | 183.32M | 178.34M | 175.01M | 84.66M | 82.78M | 81.04M | 77.95M | 29.23M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.36M | 110.15M | 109.50M | 378.61M | 444.44M | 439.24M | 426.37M | 456.32M | 453.61M | 449.08M | 441.20M | 188.89M | 183.32M | 178.34M | 175.01M | 84.66M | 82.78M | 81.04M | 77.95M | 29.23M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.22M | 12.22M | 13.82M | 4.05M | 3.45M | 3.92M | 11.25M | 6.69M | 6.78M | 8.37M | 16.60M | 11.12M | 10.31M | 11.18M | 13.01M | 13.93M | 24.75M | 22.87M | 22.70M | 14.34M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 690.06M | 822.41M | 952.11M | 573.56M | 671.79M | 800.27M | 1,057.24M | 1,223.12M | 1,401.14M | 1,618.62M | 1,820.61M | 2,004.69M | 2,014.43M | 2,057.87M | 2,090.25M | 1,280.30M | 1,298.32M | 2,023.78M | 1,913.87M | 1,184.30M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,786.24M | 5,788.83M | 5,740.10M | 5,950.08M | 5,803.81M | 5,734.40M | 5,858.80M | 5,764.28M | 5,654.09M | 5,583.28M | 5,452.12M | 4,902.74M | 4,847.31M | 4,779.85M | 4,724.87M | 3,602.85M | 3,633.41M | 3,353.78M | 3,104.75M | 2,594.57M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.17M | 70.03M | 68.38M | 92.31M | 78.71M | 146.17M | 199.87M | 191.90M | 188.15M | 220.47M | 292.93M | 257.83M | 285.55M | 253.72M | 207.22M | 180.97M | 191.61M | 152.06M | 162.22M | 168.74M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.16M | 58.27M | 58.38M | 145.32M | 143.98M | 2.58M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.17M | 70.03M | 68.38M | 92.31M | 78.71M | 146.17M | 199.87M | 191.90M | 188.15M | 220.47M | 292.93M | 257.83M | 285.55M | 253.72M | 265.39M | 239.24M | 250.00M | 297.38M | 306.21M | 171.33M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.59M | 35.41M | 52.65M | 0.43M | 64.97M | 98.34M | 157.48M | 156.43M | 2.27M | 0.41M | 27.32M | 32.58M | 24.19M | 112.61M | 107.40M | 14.64M | 6.61M | 105.17M | 122.36M | 3.12M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.00M | 31.75M | 28.33M | 39.80M | 34.28M | 31.64M | 29.27M | 34.06M | 11.00M | 133.23M | 148.19M | 142.41M | 128.37M | 103.22M | 0.67M | 1.80M | 98.44M | | | 12.17M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.39M | 30.40M | 23.49M | 15.25M | 4.16M | 0.98M | 0.94M | 5.14M | 5.23M | 0.51M | 2.65M | 2.72M | 2.79M | 3.03M | 3.23M | 93.89M | 0.94M | 64.94M | 121.72M | 0.63M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.79M | 19.91M | 2.76M | 4.72M | 33.54M | 37.21M | 7.22M | 48.86M | 52.86M | 57.95M | 62.11M | 63.69M | 9.60M | 10.16M | 66.97M | 12.80M | 14.09M | 72.48M | 70.17M | 70.41M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.63M | | | | 15.11M | 9.72M | 11.74M | 11.03M | 17.21M | 17.74M | 19.80M | 22.30M | 24.18M | 26.38M | | | 24.68M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.95M | 27.00M | 115.59M | 116.38M | 92.68M | 127.70M | 189.15M | 131.81M | 137.36M | 251.74M | 176.61M | 204.14M | 179.90M | 174.83M | 132.34M | 144.09M | 137.57M | 107.06M | 88.17M | 66.74M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 191.81M | 251.08M | 269.94M | 420.55M | 358.33M | 427.77M | 599.39M | 635.27M | 677.54M | 827.82M | 930.59M | 964.80M | 911.44M | 809.61M | 786.95M | 748.49M | 788.38M | 835.77M | 902.51M | 610.59M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.51M | 12.38M | 17.03M | 24.61M | 30.52M | 32.97M | 35.86M | 37.99M | 39.40M | 37.80M | 35.12M | 36.13M | 33.67M | 30.57M | 27.13M | 22.78M | 19.09M | 22.47M | 20.19M | 17.63M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 276.70M | | | | | | | | 228.04M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.20M | 192.01M | 192.32M | 192.63M | 192.95M | 193.27M | 193.59M | 193.92M | 194.25M | 194.58M | 194.92M | 195.26M | 209.80M | 208.58M | 149.21M | 321.06M | 255.28M | | | 431.01M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.61M | 45.27M | 63.40M | 66.71M | 62.50M | 67.39M | 81.12M | 98.08M | 82.79M | 86.62M | 76.98M | 84.16M | 75.90M | 71.02M | 59.53M | 58.53M | 43.36M | 40.62M | 34.09M | 34.20M |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.62M | 75.39M | 82.89M | 81.99M | 25.25M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | | | | 11.50M | | | | 3.20M | | | | 0.02M | | | | 0.01M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.53M | 122.20M | 139.40M | 175.63M | 186.15M | 193.33M | 245.72M | 271.50M | 274.94M | 290.28M | 295.23M | 292.00M | 278.22M | 264.25M | 249.19M | 242.15M | 231.02M | 227.32M | 209.29M | 265.12M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.43M | 16.00M | 55.11M | 29.10M | 176.24M | 169.79M | 163.86M | 41.70M | 180.27M | 101.92M | 121.55M | 146.68M | 143.52M | 159.83M | 142.94M | 0.13M | 114.26M | 99.71M | 107.49M | 0.98M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 826.75M | 941.96M | 978.10M | 1,315.28M | 1,151.33M | 1,226.03M | 1,471.36M | 1,662.36M | 1,552.17M | 1,742.27M | 1,821.29M | 1,857.93M | 1,774.66M | 1,631.44M | 1,552.60M | 1,794.96M | 1,586.56M | 1,490.11M | 1,498.64M | 1,590.28M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 867.18M | 957.96M | 1,033.21M | 1,344.38M | 1,327.57M | 1,395.82M | 1,635.23M | 1,704.06M | 1,732.44M | 1,844.19M | 1,942.84M | 2,004.61M | 1,918.18M | 1,791.27M | 1,695.54M | 1,795.09M | 1,700.82M | 1,589.82M | 1,606.13M | 1,591.25M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.39M | 30.40M | 23.49M | 15.25M | 4.16M | 0.98M | 0.94M | 5.14M | 5.23M | 0.51M | 2.65M | 279.42M | 2.79M | 3.03M | 3.23M | 93.89M | 0.94M | 64.94M | 121.72M | 228.67M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,919.06M | 4,830.87M | 4,706.89M | 4,605.70M | 4,476.23M | 4,338.58M | 4,223.58M | 4,060.21M | 3,921.65M | 3,739.09M | 3,509.29M | 2,898.12M | 2,929.17M | 2,988.58M | 3,029.33M | 1,807.76M | 1,932.59M | 1,763.96M | 1,416.63M | 978.07M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,919.06M | 4,830.87M | 4,706.89M | 4,605.70M | 4,476.23M | 4,338.58M | 4,223.58M | 4,060.21M | 3,921.65M | 3,739.09M | 3,509.29M | 2,898.12M | 2,929.17M | 2,988.58M | 3,029.33M | 1,734.14M | 1,932.59M | 1,763.96M | 1,416.63M | 978.07M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,786.24M | 5,788.83M | 5,740.10M | 5,950.08M | 5,803.81M | 5,734.40M | 5,858.80M | 5,764.28M | 5,654.09M | 5,583.28M | 5,452.12M | 4,902.74M | 4,847.31M | 4,779.85M | 4,724.87M | 3,602.85M | 3,633.41M | 3,353.78M | 3,104.75M | 2,594.57M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.42M | 6.37M | 4.96M | 17.07M | -0.07M | 17.21M | 18.02M | 18.08M | -0.17M | 18.29M | 0.38M | 1.09M | 0.07M | 19.36M | 4.82M | 20.23M | 20.26M | 18.49M | 5.55M | 0.97M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1997.68M | -2097.32M | -2.34M | -2396.90M | -2553.39M | -2726.69M | -35.02M | -3120.91M | -3327.47M | -13.76M | -1.62M | -4489.74M | -4785.52M | -5047.85M | -5259.02M | -2.50M | -5.23M | 3.48M | -7380.07M | -8226.04M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |