|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,697.28M | 1,599.11M | 2,115.87M | 1,233.88M | 868.57M | 1,038.62M | 966.78M | 871.67M | 851.93M | 541.93M | 428.43M | 427.29M | 383.62M | 197.85M | 1,103.01M | 240.87M | 510.60M | 404.56M | 714.65M | 496.29M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.00M | | | 779.50M | 1,059.45M | 1,033.86M | 1,022.60M | 1,010.43M | 1,008.80M | 1,191.61M | 1,247.82M | 963.50M | 1,076.85M | 1,000.53M | 251.78M | 281.89M | 289.54M | 237.92M | 138.37M | 188.74M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,727.28M | 1,599.11M | 2,115.87M | 2,013.38M | 1,928.02M | 2,072.48M | 1,989.37M | 1,882.10M | 1,860.73M | 1,733.54M | 1,676.25M | 1,390.79M | 1,460.47M | 1,198.39M | 1,354.79M | 522.76M | 800.14M | 642.47M | 853.01M | 685.03M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 127.52M | 149.32M | 153.00M | 178.20M | 203.85M | 201.50M | 214.63M | 223.84M | 236.80M | 318.86M | 400.33M | 378.80M | 360.00M | 434.52M | 601.99M | 659.40M | 527.30M | 395.70M | 398.20M | 394.80M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.70M | 29.10M | 0.01M | 17.70M | 26.40M | 21.90M | 3.31M | 62.00M | 28.60M | 35.40M | 29.80M | 30.10M | 19.90M | 66.40M | 34.60M | 55.20M | 73.30M | 128.70M | 104.10M | 136.40M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 145.22M | 178.42M | 153.01M | 195.90M | 230.25M | 223.40M | 217.94M | 285.84M | 265.40M | 354.25M | 430.13M | 408.90M | 379.90M | 500.92M | 636.59M | 714.60M | 600.60M | 524.40M | 502.30M | 531.20M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 191.51M | 40.16M | 58.82M | 41.27M | 42.40M | 250.39M | 59.18M | 84.47M | 243.06M | 114.62M | 133.96M | 150.01M | 167.20M | 208.32M | 280.05M | 298.98M | 314.85M | 325.54M | 141.28M | 136.96M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 269.19M | | | | 318.46M | | 470.38M | 482.17M | 610.69M | 762.23M | 802.87M | 885.42M | 892.69M | 981.04M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.47M | 26.83M | 26.72M | 33.88M | 35.50M | 49.26M | 38.15M | 42.69M | 47.61M | 47.24M | 61.81M | 39.50M | 52.90M | 77.98M | 47.21M | 61.37M | 70.98M | 64.80M | 65.32M | 57.98M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 268.76M | 288.47M | 186.21M | 199.00M | 208.09M | 221.19M | 203.97M | 202.68M | 226.88M | 244.01M | 322.86M | 373.53M | 485.80M | 565.92M | 749.96M | 941.43M | 994.04M | 1,077.17M | 914.74M | 1,001.11M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 141.67M | 147.94M | 149.03M | 140.33M | 3.28M | 1.23M | 149.89M | 179.77M | 3.14M | 1.54M | 3.35M | 1.95M | 3.93M | 2.20M | 90.46M | 105.48M | 4.11M | 2.41M | 4.00M | 2.22M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,265.22M | 2,185.31M | 2,604.10M | 2,530.95M | 2,469.30M | 2,625.93M | 2,557.86M | 2,488.38M | 2,472.61M | 2,450.85M | 2,579.33M | 2,464.86M | 2,683.64M | 2,685.37M | 3,073.46M | 2,432.53M | 2,656.99M | 2,722.31M | 2,537.94M | 2,309.88M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 203.33M | 199.25M | 191.16M | 187.25M | 183.29M | 181.00M | 180.04M | 182.86M | 188.87M | 212.37M | 227.15M | 249.30M | 276.20M | 305.79M | 340.34M | 360.59M | 371.86M | 358.94M | 345.12M | 336.24M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.97M | 9.30M | 9.90M | 9.70M | 33.23M | 19.00M | 31.32M | 19.00M | 19.00M | 19.10M | | 7.46M | 7.61M | 181.77M | 133.16M | 154.37M | 34.60M | 1.04M | 9.52M | 81.94M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.11M | 14.20M | 21.25M | 13.33M | 13.06M | 13.06M | 7.58M | 7.20M | 18.02M | 19.50M | 23.00M | 28.93M | 28.25M | 27.57M | 26.89M | 26.20M | 30.52M | 29.68M | 28.95M | 31.38M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.11M | 14.20M | 21.25M | 13.33M | 13.06M | 13.06M | 7.58M | 7.20M | 18.02M | 19.50M | 23.00M | 28.93M | 28.25M | 27.57M | 26.89M | 26.20M | 30.52M | 29.68M | 28.95M | 31.38M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.08M | 3.47M | 3.86M | 3.73M | 2.10M | 293.12M | 162.97M | 8.57M | 163.04M | 2.22M | 136.77M | 15.58M | 3.14M | 15.58M | 79.92M | 15.58M | 7.38M | 4.17M | 5.19M | 151.96M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 493.86M | 476.91M | 543.88M | 525.21M | 527.55M | 530.22M | 570.50M | 571.41M | 653.28M | 658.86M | 685.25M | 759.52M | 740.62M | 914.57M | 889.71M | 1,032.85M | 1,022.83M | 771.13M | 811.76M | 869.06M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,759.07M | 2,662.22M | 3,147.97M | 3,056.15M | 2,996.85M | 3,156.15M | 3,128.37M | 3,059.79M | 3,125.89M | 3,109.71M | 3,264.58M | 3,224.39M | 3,424.26M | 3,599.93M | 3,963.17M | 3,465.39M | 3,679.81M | 3,493.44M | 3,349.70M | 3,178.93M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.68M | 44.16M | 76.74M | 54.01M | 56.21M | 118.46M | 95.88M | 106.71M | 109.80M | 87.95M | 164.92M | 91.54M | 107.42M | 118.77M | 214.44M | 156.10M | 136.70M | 94.02M | 280.84M | 70.38M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.68M | 44.16M | 76.74M | 54.01M | 56.21M | 118.46M | 95.88M | 106.71M | 109.80M | 87.95M | 164.92M | 91.54M | 107.42M | 118.77M | 214.44M | 156.10M | 136.70M | 94.02M | 280.84M | 70.38M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 240.14M | 29.73M | 48.30M | 12.98M | 1.09M | 369.00M | 65.95M | 8.38M | 2.63M | 3.52M | 78.73M | 283.32M | 50.02M | 344.83M | 91.12M | 391.65M | 55.23M | 295.79M | 359.66M | 32.88M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.96M | 19.03M | 15.05M | 17.80M | 16.42M | 26.21M | 5.31M | 4.36M | 9.79M | 7.72M | 6.47M | 5.88M | 4.99M | 17.29M | 13.47M | 10.02M | 5.93M | 10.17M | 6.96M | 10.38M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.48M | 105.59M | 91.50M | 91.59M | | | | 36.00M | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.49M | | | | 17.84M | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | | | 4.09M | 12.52M | 16.09M | 20.82M | 24.68M | 13.77M | 18.29M | | | 17.39M | 79.86M | 18.73M | 9.09M | 4.75M | 13.79M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.24M | 89.24M | 89.24M | 89.24M | 89.24M | 89.24M | 89.24M | 67.24M | 44.99M | 22.49M | 50.42M | 112.00M | 122.04M | 127.00M | 130.26M | 44.86M | 395.43M | 485.45M | 443.40M | 116.04M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 425.02M | 373.44M | 452.73M | 454.96M | 545.57M | 602.92M | 619.60M | 536.88M | 498.65M | 450.74M | 653.66M | 608.71M | 688.49M | 699.49M | 731.68M | 605.59M | 919.95M | 921.42M | 1,095.29M | 499.16M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,092.98M | 1,094.91M | 1,096.88M | 1,098.85M | 1,100.87M | 1,542.77M | 1,544.29M | 1,234.28M | 1,235.52M | 1,236.76M | 1,132.52M | 1,133.66M | 1,134.81M | 1,135.96M | 1,137.12M | 1,138.29M | 1,139.46M | 1,035.15M | 828.97M | 838.16M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 619.23M | 596.74M | 574.24M | 552.24M | 529.99M | 507.49M | 485.00M | 485.00M | 485.00M | 485.00M | 437.00M | 325.00M | 325.00M | 325.00M | 325.00M | 325.00M | | | 83.91M | 136.35M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.28M | 63.43M | 41.51M | 38.62M | 39.37M | 35.23M | 57.58M | 53.93M | 129.17M | 134.75M | 140.97M | 140.10M | 143.60M | 170.01M | 192.47M | 205.46M | 214.42M | 215.04M | 199.38M | 198.50M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.80M | 43.60M | 43.60M | 43.60M | 43.60M | 36.90M | 36.90M | 36.90M | 36.10M | 38.10M | 38.10M | 7.52M | 48.20M | 47.40M | 47.40M | 47.40M | 47.40M | 1.40M | 1.53M | 1.65M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,223.16M | 2,149.09M | 2,176.36M | 2,155.67M | 2,226.80M | 2,688.41M | 2,706.52M | 2,310.14M | 2,348.38M | 2,307.25M | 2,367.14M | 2,255.67M | 2,298.99M | 2,331.46M | 2,388.03M | 2,275.26M | 2,275.03M | 2,171.91M | 2,207.55M | 1,672.18M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,273.97M | 2,192.69M | 2,219.97M | 2,199.27M | 2,270.40M | 2,725.31M | 2,743.42M | 2,347.04M | 2,384.48M | 2,345.35M | 2,405.24M | 2,263.19M | 2,347.19M | 2,378.86M | 2,435.43M | 2,322.66M | 2,322.43M | 2,173.32M | 2,209.08M | 1,673.83M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,092.98M | 1,094.91M | 1,096.88M | 1,098.85M | 1,100.87M | 1,542.77M | 1,544.29M | 1,234.28M | 1,235.52M | 1,236.76M | 1,238.00M | 1,239.25M | 1,226.32M | 1,227.56M | 1,137.12M | 1,138.29M | 1,139.46M | 1,071.15M | 828.97M | 838.16M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 485.11M | 469.53M | 928.01M | 856.89M | 726.46M | 430.84M | 384.95M | 712.75M | 741.41M | 764.36M | 859.34M | 961.19M | 1,077.07M | 1,221.07M | 1,527.74M | 1,142.72M | 1,357.38M | 1,320.12M | 1,140.62M | 1,505.10M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 485.11M | 469.53M | 928.01M | 856.89M | 726.46M | 430.84M | 384.95M | 712.75M | 741.41M | 764.36M | 859.34M | 961.19M | 1,077.07M | 1,221.07M | 1,527.74M | 1,142.72M | 1,357.38M | 1,320.12M | 1,140.62M | 1,505.10M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,759.07M | 2,662.22M | 3,147.97M | 3,056.15M | 2,996.85M | 3,156.15M | 3,128.37M | 3,059.79M | 3,125.89M | 3,109.71M | 3,264.58M | 3,224.39M | 3,424.26M | 3,599.93M | 3,963.17M | 3,465.39M | 3,679.81M | 3,493.44M | 3,349.70M | 3,178.93M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.32M | | | | 1.83M | | | | 2.24M | | | | 2.15M | | -0.65M | 0.65M | 0.65M | 0.66M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | -3084.77M | -0.02M | -0.31M | -3543.25M | -3.21M | -3910.24M | -0.42M | -4450.93M | -0.64M | 0.92M | -4410.09M | -1.03M | -4370.02M | -0.22M | 0.03M | -4461.59M | 0.22M | 0.27M | -0.12M |