|
Cash & Equivalents (Quarter)
|
151.61M | 178.53M | | 382.95M | 958.92M | | | 1,247.95M | | 1,969.07M | 6.97M | 1,510.12M | 22.47M | 1,369.30M | 3.83M | 897.29M | | 1,003.92M |
|
Cash & Current Investments (Quarter)
|
151.61M | 178.53M | | 382.95M | 958.92M | | | 1,247.95M | | 1,969.07M | 6.97M | 1,510.12M | 22.47M | 1,369.30M | 3.83M | 897.29M | | 1,003.92M |
|
Short-term Investments (Quarter)
|
| | 66.15M | 281.81M | | 195.13M | | 215.41M | | | | | | | | | | |
|
Receivables - Net (Quarter)
|
455.61M | 1.12M | | 9.54M | | | | 12.27M | | 13.07M | 6.71M | 12.39M | 14.09M | 476.79M | 8.78M | 319.91M | | 398.05M |
|
Receivables - Other (Quarter)
|
2.59M | 24.49M | | 3.48M | | | | 2.28M | | 76.31M | | 50.90M | | 29.41M | | 36.17M | | 394.13M |
|
Receivables (Quarter)
|
458.20M | 25.61M | | 13.02M | | | | 14.55M | | 89.38M | 6.71M | 63.30M | 14.09M | 506.20M | 8.78M | 356.09M | | 792.18M |
|
Raw Materials (Quarter)
|
60.33M | 4.97M | | 8.70M | | | | 8.74M | | | | | | | | | | |
|
Work In Process (Quarter)
|
139.17M | 10.04M | | 260.79M | | | | 260.47M | | | | | | | | | | |
|
Finished Goods (Quarter)
|
46.86M | 54.48M | | 201.64M | | | | 537.03M | | | | | | | | | | |
|
Inventory (Quarter)
|
259.25M | 370.84M | | 1,056.57M | | | | 1,538.47M | | 1,630.28M | 38.78M | 1,527.95M | 22.69M | 1,412.32M | 81.00M | 1,428.43M | | 1,839.76M |
|
Prepaid Assets (Quarter)
|
18.01M | 20.79M | | 30.18M | | | | 22.74M | | | | | | | | | | |
|
Current Assets (Quarter)
|
882.49M | 1,064.26M | | 1,783.08M | | | | 3,221.17M | | 4,214.22M | | 3,518.98M | | 3,311.94M | | 2,706.52M | | 3,550.54M |
|
Property, Plant & Equipment (Net) (Quarter)
|
-3257.31M | -110.94M | | 1,581.83M | | | | -308.16M | | -3881.85M | 81.11M | -391.08M | 247.83M | 4,345.72M | 29.21M | 3,740.67M | 5.75M | 5,200.42M |
|
Long-Term Investments (Quarter)
|
14.59M | | | 27.06M | | | | 61.72M | | 351.86M | | 385.12M | | 382.93M | 14.50M | 409.42M | | 383.38M |
|
Goodwill (Quarter)
|
470.19M | 482.57M | | 4.09M | | | | 441.78M | | 502.28M | | 477.25M | | 26.73M | 7.98M | 49.09M | 478.03M | 49.27M |
|
Intangibles (Quarter)
|
| | | | | | | 441.78M | | 502.28M | 5.36M | 481.95M | | 26.89M | 75.29M | 120.43M | | 115.31M |
|
Goodwill & Intangibles (Quarter)
|
470.19M | 482.57M | | 4.09M | | | | 883.55M | | 1,004.56M | 5.36M | 959.20M | | 53.63M | 83.26M | 169.52M | 478.03M | 164.57M |
|
Long-Term Deferred Tax (Quarter)
|
15.16M | 5.39M | | 19.70M | | | | 97.17M | | 307.98M | | 141.42M | | 504.33M | | 676.22M | | 680.15M |
|
Other Non-Current Assets (Quarter)
|
| 10.93M | | 40.82M | | | | 52.22M | | 218.87M | | 193.43M | | 170.31M | | 196.07M | | 249.61M |
|
Non-Current Assets (Quarter)
|
4,709.82M | 4,883.65M | | 5,105.26M | | | | 5,047.27M | | 5,730.87M | | 6,130.99M | | 4,345.72M | | 5,013.89M | | 5,200.42M |
|
Assets (Quarter)
|
5,592.32M | 5,947.91M | | 6,888.35M | | | | 8,268.44M | | 9,945.08M | | 9,649.96M | | 7,657.66M | | 7,720.41M | | 8,750.96M |
|
Accounts Payables (Quarter)
|
491.84M | 550.25M | | 781.44M | | | | 814.31M | | 985.58M | -26.39M | 906.50M | -32.58M | 882.01M | -5.60M | 872.41M | | 979.26M |
|
Notes Payables (Quarter)
|
| | -46.59M | -51.89M | | -33.17M | | -138.48M | -84.01M | -309.74M | -184.29M | -225.34M | -24.25M | -107.95M | -142.06M | -96.72M | -124.52M | -133.19M |
|
Payables (Quarter)
|
491.84M | 550.25M | -46.59M | 729.55M | | -33.17M | | 675.83M | -84.01M | 675.84M | -210.68M | 681.16M | -56.82M | 774.06M | -147.66M | 775.69M | -124.52M | 846.07M |
|
Other Accumulated Expenses (Quarter)
|
| | 198.23M | 235.05M | | 162.63M | -3.24M | 317.97M | 280.11M | 608.69M | 315.22M | 370.12M | -7.85M | 290.47M | -9.81M | 198.20M | 219.19M | -2.22M |
|
Short term Debt (Quarter)
|
121.85M | 433.41M | | 2.59M | | | | 54.63M | | 6.96M | | 7.07M | | | | | | |
|
Current Leases (Quarter)
|
| | -0.98M | 7.50M | | -0.95M | -0.99M | 6.35M | -1.06M | 6.76M | -5.68M | 6.43M | -1.13M | 10.61M | -1.02M | 9.78M | -0.88M | 9.70M |
|
Current Deferred Revenue (Quarter)
|
| 459.11M | | 556.60M | | | | 396.46M | | 413.42M | | 371.80M | | 16.34M | | 92.81M | -4.22M | 897.79M |
|
Total Current Liabilities (Quarter)
|
620.29M | 1,024.85M | | 976.43M | | | | 1,078.20M | | 1,335.23M | | 1,170.93M | | 1,950.40M | | 1,171.36M | | 1,996.27M |
|
Mortgages (Quarter)
|
| | 11.95M | 14.46M | | 15.92M | | 22.63M | 25.81M | 24.25M | 34.26M | 33.70M | 47.04M | 46.18M | 45.92M | 54.18M | 55.58M | 37.40M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | -1.58M |
|
Convertible Debt (Quarter)
|
| | | | | | | -187.00M | | | -24.84M | -21.95M | | -36.00M | | -191.00M | | |
|
Non-Current Deffered Revenue (Quarter)
|
| 457.02M | -10.40M | 469.98M | | -10.05M | -10.54M | 392.33M | -11.17M | 403.28M | | 370.58M | -9.30M | 338.95M | -8.78M | 390.42M | -29.62M | 827.42M |
|
Pension (Quarter)
|
0.83M | 0.39M | | -0.42M | | -0.06M | | -0.08M | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | 25.22M | | 28.05M |
|
Non-Current Deferred Tax Liability (Quarter)
|
626.72M | 711.12M | | 453.69M | | | | 470.51M | -95.11M | 757.29M | -62.46M | 811.23M | -1.29M | 223.72M | 0.22M | 265.96M | -0.33M | 935.95M |
|
Operating Leases (Quarter)
|
| | | 26.10M | | | | 20.10M | | 18.27M | | 18.47M | | 20.57M | -0.16M | 11.35M | | 37.81M |
|
Other Non-Current Liabilities (Quarter)
|
343.95M | 440.82M | 151.64M | 593.95M | | 129.46M | -20.36M | 532.35M | 196.10M | 537.12M | 130.93M | 144.78M | -20.00M | 182.52M | -27.65M | 101.48M | 94.68M | 81.94M |
|
Total Non-Current Liabilities (Quarter)
|
3,207.83M | 3,191.39M | -151.64M | 3,789.78M | | -129.46M | 20.36M | 2,830.07M | -196.10M | 3,322.18M | -130.93M | 3,208.80M | 20.00M | 2,942.56M | 27.65M | 3,849.25M | -94.68M | 4,173.48M |
|
Total Liabilities (Quarter)
|
977.39M | 261.67M | | 322.02M | | | | | | | | 7.41M | | 160.23M | | | | 256.85M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | -1.58M |
|
Common Equity (Quarter)
|
1,764.20M | 1,731.67M | | 2,022.10M | | | | 4,188.76M | | 5,160.79M | 95.37M | 5,102.12M | 99.08M | 2,610.57M | 156.50M | 2,458.84M | | 2,309.99M |
|
Liabilities and Shareholders Equity (Quarter)
|
5,592.32M | 5,947.91M | | 6,888.35M | | | | 8,268.44M | | 9,945.08M | | 9,649.96M | | 7,657.66M | | 7,720.41M | | 8,750.96M |
|
Retained Earnings (Quarter)
|
-974.61M | 2,751.42M | | -1051.87M | | | | 1,576.58M | | 1,971.67M | | 1,956.33M | | -453.76M | | 2,021.07M | -17.74M | 2,160.08M |
|
Preferred Shares (Quarter)
|
| | | 12.74M | | | | 7.03M | | | | | | | | | | |