|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,059.90M | 2,845.00M | 882.90M | 876.40M | 656.40M | 643.00M | 566.00M | 819.90M | 832.60M | 721.60M | 718.80M | 1,029.70M | 1,205.40M | 1,263.40M | 1,368.60M | 1,602.50M | 1,387.80M | 1,185.90M | 1,161.30M | 1,550.40M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 359.70M | 129.20M | 137.20M | 137.00M | 118.40M | 16.20M | 20.30M | 172.70M | 228.80M | 14.90M | 15.60M | 15.90M | 12.90M | 5.60M | 194.10M | 136.70M | 118.80M | 132.00M | 212.90M | 8.30M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,419.60M | 2,974.20M | 1,020.10M | 1,013.40M | 774.80M | 659.20M | 586.30M | 992.60M | 1,061.40M | 736.50M | 734.40M | 1,045.60M | 1,218.30M | 1,269.00M | 1,562.70M | 1,739.20M | 1,506.60M | 1,317.90M | 1,374.20M | 1,558.70M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 499.00M | 570.50M | 756.20M | 774.00M | 798.10M | 785.60M | 1,094.00M | 764.10M | 685.00M | 726.80M | 864.30M | 659.40M | 615.30M | 607.40M | 508.80M | 520.00M | 371.90M | 396.20M | 598.10M | 398.40M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 499.00M | 570.50M | 756.20M | 774.00M | 798.10M | 785.60M | 1,094.00M | 764.10M | 685.00M | 726.80M | 864.30M | 659.40M | 615.30M | 607.40M | 508.80M | 520.00M | 371.90M | 396.20M | 598.10M | 398.40M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 739.80M | 808.70M | 885.00M | 838.50M | 928.20M | 1,102.00M | 1,212.10M | 1,273.30M | 1,257.00M | 1,235.60M | 1,119.70M | 926.80M | 835.50M | 822.80M | 784.80M | 699.70M | 678.30M | 706.50M | 754.70M | 767.50M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 146.30M | 168.50M | 204.10M | 237.50M | 274.40M | 361.20M | 337.50M | 384.30M | 395.80M | 426.00M | 461.10M | 454.80M | 476.40M | 539.90M | 484.70M | 484.90M | 478.70M | 455.80M | 350.00M | 378.40M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,804.70M | 4,521.90M | 2,865.40M | 2,863.40M | 2,775.50M | 2,908.00M | 3,229.90M | 3,414.30M | 3,399.20M | 3,124.90M | 3,179.50M | 3,086.60M | 3,145.50M | 3,239.10M | 3,341.00M | 3,443.80M | 3,035.50M | 2,876.40M | 3,077.00M | 3,103.00M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,396.60M | 1,452.20M | 1,501.60M | 1,547.60M | 1,578.40M | 1,607.40M | 1,604.80M | 1,562.70M | 1,496.30M | 1,424.40M | 1,390.10M | 1,342.70M | 1,301.40M | 1,265.30M | 1,280.30M | 1,247.00M | 1,231.70M | 1,213.80M | 1,194.60M | 1,179.00M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 3.90M | 7.10M | 3.50M | 3.40M | 3.00M | 0.50M | | | 3.00M | 4.10M | 2.00M | 3.00M | 14.90M | 11.40M | 15.60M | 21.10M | 18.80M | 14.20M | 9.90M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,189.80M | 1,189.80M | 2,176.70M | 2,176.70M | 2,176.80M | 2,176.70M | 2,176.70M | 2,176.70M | 2,176.70M | 2,176.70M | 2,176.70M | 2,176.70M | 2,176.70M | 2,176.70M | 2,176.70M | 2,176.70M | 2,176.70M | 2,176.70M | 2,176.70M | 2,176.70M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.10M | 34.70M | 1,698.60M | 1,631.60M | 1,565.70M | 1,541.80M | 1,444.70M | 1,373.00M | 1,321.60M | 1,269.60M | 1,222.10M | 1,162.40M | 1,119.50M | 1,075.60M | 900.50M | 884.00M | 838.80M | 852.20M | 809.00M | 764.50M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,228.90M | 1,224.50M | 3,875.30M | 3,808.30M | 3,742.50M | 3,718.50M | 3,621.40M | 3,549.70M | 3,498.30M | 3,446.30M | 3,398.80M | 3,339.10M | 3,296.20M | 3,252.30M | 3,077.20M | 3,060.70M | 3,015.50M | 3,028.90M | 2,985.70M | 2,941.20M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.00M | 58.00M | 119.50M | 108.20M | 107.70M | 101.50M | 52.70M | 83.30M | 118.90M | 138.30M | 192.30M | 193.60M | 193.90M | 192.90M | 303.50M | 303.50M | 303.50M | 303.40M | 375.60M | 375.60M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.20M | 63.10M | 55.70M | 101.00M | 96.20M | 147.90M | 141.50M | 122.60M | 118.20M | 120.40M | 56.50M | 60.90M | 164.80M | 74.90M | 78.30M | 72.20M | 78.00M | 77.20M | 77.50M | 74.50M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,929.70M | 2,964.30M | 5,725.30M | 5,755.10M | 5,736.10M | 5,786.60M | 5,643.90M | 5,533.10M | 5,442.50M | 5,339.20M | 5,247.20M | 5,142.50M | 5,164.20M | 4,997.30M | 4,942.30M | 4,887.30M | 4,850.20M | 4,838.20M | 4,840.00M | 4,764.90M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,734.40M | 7,486.20M | 8,590.70M | 8,618.50M | 8,511.60M | 8,694.60M | 8,873.80M | 8,947.40M | 8,841.70M | 8,464.10M | 8,426.70M | 8,229.10M | 8,309.70M | 8,236.40M | 8,283.30M | 8,331.10M | 7,885.70M | 7,714.60M | 7,917.00M | 7,867.90M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 276.20M | 319.50M | 236.00M | 279.40M | 296.30M | 319.90M | 274.20M | 180.30M | 165.80M | 160.10M | 159.20M | 135.70M | 149.80M | 160.90M | 171.80M | 147.20M | 193.10M | 205.50M | 236.00M | 209.30M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 276.20M | 319.50M | 236.00M | 279.40M | 296.30M | 319.90M | 274.20M | 180.30M | 165.80M | 160.10M | 159.20M | 135.70M | 149.80M | 160.90M | 171.80M | 147.20M | 193.10M | 205.50M | 236.00M | 209.30M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.90M | 108.50M | 135.30M | 89.90M | 121.90M | 109.00M | 114.30M | 91.50M | 103.50M | 88.10M | 94.30M | 95.20M | 106.70M | 115.90M | 127.90M | 97.80M | 110.30M | 146.60M | 180.70M | 128.50M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 159.30M | 150.30M | 287.20M | 312.60M | 278.40M | 298.40M | 339.20M | 454.20M | 399.60M | 418.70M | 402.80M | 384.20M | 349.90M | 286.10M | 303.00M | 334.60M | 309.80M | 353.70M | 407.10M | 457.60M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 498.80M | 499.20M | 499.50M | 499.80M | 150.00M | 299.40M | | | | | | | 499.20M | 499.40M | 499.60M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 538.40M | 578.30M | 658.50M | 681.90M | 696.60M | 1,226.10M | 1,226.90M | 1,225.50M | 1,168.70M | 816.90M | 955.70M | 615.10M | 606.40M | 562.90M | 602.70M | 579.60M | 613.20M | 1,205.00M | 1,323.20M | 1,295.00M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 162.80M | | | | 127.90M | | | | 85.70M | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 148.30M | 142.70M | 144.50M | 167.10M | 198.90M | 189.50M | 206.90M | 202.50M | 199.50M | 192.90M | 217.00M | 191.40M | 196.20M | 187.10M | 185.90M | 179.00M | 190.20M | 176.40M | 170.50M | 158.30M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.20M | 31.50M | 32.20M | 29.70M | 209.30M | 67.20M | 213.50M | 216.10M | 196.30M | 48.30M | 43.90M | 161.50M | 36.60M | 119.90M | 35.80M | 128.80M | 47.10M | 98.30M | 84.10M | 90.30M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 990.90M | 2,451.90M | 3,261.40M | 3,254.60M | 3,113.70M | 3,332.80M | 3,191.30M | 3,181.40M | 2,912.50M | 2,537.90M | 2,300.10M | 1,840.40M | 1,913.90M | 1,780.10M | 1,910.80M | 1,801.60M | 1,898.30M | 1,963.80M | 2,075.80M | 2,018.70M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,022.10M | 2,483.40M | 3,293.60M | 3,284.30M | 3,323.00M | 3,400.00M | 3,404.80M | 3,397.50M | 3,108.80M | 2,586.20M | 2,344.00M | 2,001.90M | 1,950.50M | 1,900.00M | 1,946.60M | 1,930.40M | 1,945.40M | 2,062.10M | 2,159.90M | 2,109.00M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 498.80M | 499.20M | 499.50M | 499.80M | 150.00M | 299.40M | | | | | | | 499.20M | 499.40M | 499.60M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,712.30M | 5,002.80M | 5,297.10M | 5,334.20M | 5,188.60M | 5,294.60M | 5,469.00M | 5,549.90M | 5,732.90M | 5,877.90M | 6,082.70M | 6,227.20M | 6,359.20M | 6,336.40M | 6,336.70M | 6,400.70M | 5,940.30M | 5,652.50M | 5,757.10M | 5,758.90M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,712.30M | 5,002.80M | 5,297.10M | 5,334.20M | 5,188.60M | 5,294.60M | 5,469.00M | 5,549.90M | 5,732.90M | 5,877.90M | 6,082.70M | 6,227.20M | 6,359.20M | 6,336.40M | 6,336.70M | 6,400.70M | 5,940.30M | 5,652.50M | 5,757.10M | 5,758.90M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,734.40M | 7,486.20M | 8,590.70M | 8,618.50M | 8,511.60M | 8,694.60M | 8,873.80M | 8,947.40M | 8,841.70M | 8,464.10M | 8,426.70M | 8,229.10M | 8,309.70M | 8,236.40M | 8,283.30M | 8,331.10M | 7,885.70M | 7,714.60M | 7,917.00M | 7,867.90M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.50M | 1.40M | 1.40M | 2.20M | 5.20M | 5.70M | 6.50M | | 0.10M | 1.90M | 1.90M | | | 0.80M | 4.30M | | 7.40M | 5.20M | 12.70M | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.80M | 4,952.10M | 5,185.80M | 5,493.20M | 5,707.80M | -4.80M | 5,421.90M | 5,511.90M | 5,642.60M | -5.60M | -5.60M | 5,998.40M | 6,072.60M | -5.70M | -5.60M | 6,082.40M | 5,907.60M | 5,621.10M | 5,656.90M | 5,629.70M |