|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 942.20M | 908.50M | 894.80M | 813.30M | 795.20M | 966.80M | 961.20M | 1,163.50M | 1,067.30M | 1,107.70M | 1,207.70M | 1,251.50M | 1,355.70M | 1,553.90M | 1,697.20M | 1,899.90M | 1,593.10M | 1,340.10M | 1,557.10M | 1,279.70M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,025.30M | 1,091.90M | 1,035.90M | 1,454.40M | 1,460.00M | 1,648.80M | 1,877.50M | 1,699.90M | 1,611.70M | 1,767.80M | 1,786.40M | 1,456.30M | 1,615.80M | 1,772.60M | 1,569.80M | 1,421.40M | 1,455.60M | 1,427.50M | 1,363.20M | 874.00M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,967.50M | 2,000.40M | 1,930.70M | 2,267.70M | 2,255.20M | 2,615.60M | 2,838.70M | 2,863.40M | 2,679.00M | 2,875.50M | 2,994.10M | 2,707.80M | 2,971.50M | 3,326.50M | 3,267.00M | 3,321.30M | 3,048.70M | 2,767.60M | 2,920.30M | 2,153.70M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 173.40M | 212.80M | 198.70M | 170.50M | 173.40M | 231.70M | 220.40M | 134.50M | 272.70M | 258.60M | 278.90M | 307.30M | 290.70M | 341.80M | 279.30M | 322.00M | 379.30M | 297.70M | 350.20M | 312.00M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 173.40M | 212.80M | 198.70M | 170.50M | 173.40M | 231.70M | 220.40M | 134.50M | 272.70M | 258.60M | 278.90M | 307.30M | 290.70M | 341.80M | 279.30M | 322.00M | 379.30M | 297.70M | 350.20M | 312.00M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.90M | 96.70M | 93.80M | 88.20M | 89.90M | 91.00M | 102.00M | 102.50M | 103.30M | 104.30M | 111.80M | 120.20M | 136.50M | 146.70M | 157.90M | 165.40M | 169.20M | 176.50M | 183.10M | 178.30M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.10M | 76.00M | 100.40M | 60.20M | 165.80M | 118.10M | 219.20M | 92.60M | 158.40M | 220.50M | 166.20M | 113.40M | 220.80M | 185.40M | 169.70M | 131.10M | 229.70M | 252.20M | 248.90M | 228.00M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,317.90M | 2,385.90M | 2,323.60M | 2,586.60M | 2,684.30M | 3,056.40M | 3,380.30M | 3,193.00M | 3,213.40M | 3,458.90M | 3,551.00M | 3,248.70M | 3,619.50M | 4,000.40M | 3,873.90M | 3,939.80M | 3,826.90M | 3,494.00M | 3,702.50M | 2,872.00M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 715.70M | 726.70M | 780.90M | 784.40M | 791.40M | 840.80M | 861.50M | 896.50M | 938.90M | 992.20M | 1,045.40M | 1,074.00M | 1,094.60M | 1,156.70M | 1,222.40M | 1,302.70M | 1,362.40M | 1,555.60M | 1,729.70M | 1,840.70M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,325.40M | 1,508.70M | 1,649.90M | 1,559.10M | 1,641.90M | 1,443.80M | 1,316.20M | 1,765.60M | 2,023.60M | 2,060.80M | 1,909.80M | 1,491.90M | 1,330.40M | 1,279.40M | 1,475.30M | 1,710.70M | 1,917.70M | 1,567.30M | 1,776.70M | 1,317.40M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.00M | 28.00M | 28.00M | 28.00M | 28.00M | 28.00M | 28.00M | | | | 33.70M | | | 4.30M | 32.30M | | | | 32.30M | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.70M | 44.70M | 44.60M | 44.60M | 44.60M | 44.50M | 44.50M | 44.50M | 44.50M | 44.40M | 114.20M | 115.40M | 115.20M | 112.10M | 111.90M | 111.70M | 111.50M | 116.70M | 116.50M | 115.50M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 264.20M | 273.90M | 261.90M | 271.80M | 275.30M | 281.30M | 327.70M | 321.90M | 325.60M | 325.60M | 394.80M | 396.10M | 395.60M | 390.90M | 458.40M | 456.60M | 456.20M | 354.90M | 357.70M | 335.40M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 177.00M | 109.00M | 108.20M | 113.30M | 105.80M | 114.80M | 114.30M | 124.50M | 135.30M | 141.70M | 151.80M | 169.10M | 167.90M | 183.60M | 222.10M | 222.40M | 233.30M | 262.60M | 196.90M | 233.20M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,527.00M | 2,663.00M | 780.90M | 2,773.20M | 2,859.00M | 2,725.20M | 883.70M | 3,153.00M | 3,467.90M | 3,564.70M | 1,069.80M | 3,246.50M | 3,103.70M | 3,122.70M | 3,490.10M | 3,804.10M | 4,081.10M | 3,857.10M | 4,177.50M | 3,842.20M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,844.90M | 5,048.90M | 5,169.10M | 5,359.80M | 5,543.30M | 5,781.60M | 6,044.50M | 6,346.00M | 6,681.30M | 7,023.60M | 7,167.00M | 6,495.20M | 6,723.20M | 7,123.10M | 7,364.00M | 7,743.90M | 7,908.00M | 7,351.10M | 7,880.00M | 6,714.20M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 189.80M | 210.50M | 174.60M | 166.40M | 196.60M | 220.10M | 229.90M | 239.70M | 292.00M | 333.40M | 298.00M | 305.10M | 325.30M | 363.90M | 344.50M | 367.00M | 432.00M | 468.00M | 488.00M | 498.30M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 189.80M | 210.50M | 174.60M | 166.40M | 196.60M | 220.10M | 229.90M | 239.70M | 292.00M | 333.40M | 298.00M | 305.10M | 325.30M | 363.90M | 344.50M | 367.00M | 432.00M | 468.00M | 488.00M | 498.30M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 170.80M | | | | 225.80M | | | | 292.40M | | | | 338.50M | | | | 480.90M | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.80M | 26.00M | 28.40M | 60.80M | 39.60M | 35.70M | 32.50M | 38.60M | 37.80M | 70.10M | 71.00M | 126.30M | 77.80M | 80.10M | 93.60M | 154.50M | 95.10M | 78.30M | 72.60M | 100.80M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 300.00M | 400.00M | 400.00M | 400.00M | 400.00M | 300.00M | 200.00M | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 311.40M | 320.00M | 305.40M | 292.60M | 331.50M | 315.90M | 343.20M | 324.60M | 370.30M | 744.10M | 804.40M | 860.60M | 832.30M | 873.40M | 738.10M | 721.50M | 527.10M | 546.30M | 560.60M | 599.10M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 800.00M | 800.00M | 800.00M | 800.00M | 800.00M | 800.00M | 800.00M | 800.00M | 800.00M | 500.00M | 300.00M | 200.00M | 100.00M | | | | | | | |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.00M | 99.20M | 104.80M | 90.90M | 93.40M | 103.50M | 104.60M | 98.20M | 100.00M | 67.40M | 77.80M | 96.50M | 93.70M | 148.80M | 181.90M | 215.20M | 207.30M | 214.60M | 223.20M | 214.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,111.40M | 1,120.00M | 1,105.40M | 1,092.60M | 1,131.50M | 1,115.90M | 1,143.20M | 1,124.60M | 1,170.30M | 1,244.10M | 1,104.40M | 1,060.60M | 932.30M | 873.40M | 738.10M | 721.50M | 527.10M | 546.30M | 560.60M | 599.10M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,205.40M | 1,219.20M | 1,210.20M | 1,183.50M | 1,224.90M | 1,219.40M | 1,247.80M | 1,222.80M | 1,270.30M | 1,311.50M | 1,182.20M | 1,157.10M | 1,026.00M | 1,022.20M | 920.00M | 936.70M | 734.40M | 760.90M | 783.80M | 813.10M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 800.00M | 800.00M | 800.00M | 800.00M | 800.00M | 800.00M | 800.00M | 800.00M | 800.00M | 800.00M | 700.00M | 600.00M | 500.00M | 400.00M | 300.00M | 200.00M | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,639.50M | 3,829.70M | 3,958.90M | 4,176.30M | 4,318.40M | 4,562.20M | 4,796.70M | 5,123.20M | 5,411.00M | 5,712.10M | 5,984.80M | 5,338.10M | 5,697.20M | 6,100.90M | 6,444.00M | 6,807.20M | 7,173.60M | 6,590.20M | 7,096.20M | 5,901.10M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,639.50M | 3,829.70M | 3,958.90M | 4,176.30M | 4,318.40M | 4,562.20M | 4,796.70M | 5,123.20M | 5,411.00M | 5,712.10M | 5,984.80M | 5,338.10M | 5,697.20M | 6,100.90M | 6,444.00M | 6,807.20M | 7,173.60M | 6,590.20M | 7,096.20M | 5,901.10M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,844.90M | 5,048.90M | 5,169.10M | 5,359.80M | 5,543.30M | 5,781.60M | 6,044.50M | 6,346.00M | 6,681.30M | 7,023.60M | 7,167.00M | 6,495.20M | 6,723.20M | 7,123.10M | 7,364.00M | 7,743.90M | 7,908.00M | 7,351.10M | 7,880.00M | 6,714.20M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39M | 0.40M | 26.62M | 0.37M | 0.49M | 26.62M | 26.62M | 26.62M | 26.62M | 0.94M | 0.96M | 1.21M | 0.18M | 30.17M | 30.17M | 30.17M | 1.43M | 1.42M | 1.42M | 1.42M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,040.10M | 4,202.80M | 4,315.00M | 4,554.90M | 4,670.90M | 4,910.20M | -55.50M | 5,283.20M | -50.60M | 5,810.00M | -12.80M | -15.60M | 6,611.80M | 7.40M | 7,222.20M | 7,544.40M | 7,853.90M | 8,192.60M | 0.90M | -10.20M |