|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 531.60M | 379.00M | 261.50M | 686.50M | 1,286.10M | 449.50M | 521.60M | 2,484.40M | 795.10M | 2,954.90M | 1,762.00M | 904.40M | 1,142.40M | 1,045.90M | 726.10M | 614.00M | 1,329.60M | 467.20M | 571.60M | 1,292.30M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 761.70M | 775.60M | 596.30M | 501.10M | 800.20M | 749.30M | 675.60M | 1,399.30M | 1,453.10M | 1,197.90M | 1,585.60M | 1,731.30M | 1,408.50M | 1,128.70M | 961.50M | 790.80M | 599.40M | 488.20M | 354.40M | 263.50M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,293.30M | 1,154.60M | 857.80M | 1,187.60M | 2,086.30M | 1,198.80M | 1,197.20M | 3,883.70M | 2,248.20M | 4,152.80M | 3,347.60M | 2,635.70M | 2,550.90M | 2,174.60M | 1,687.60M | 1,404.80M | 1,929.00M | 955.40M | 926.00M | 1,555.80M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.10M | 95.90M | 106.40M | 110.90M | 122.40M | 151.40M | 159.30M | 169.30M | 164.00M | 155.50M | 154.20M | 132.60M | 124.30M | 148.10M | 145.40M | 153.90M | 164.60M | 178.80M | 155.60M | 108.30M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 5.50M | 4.10M | 3.90M | 4.40M | 5.90M | 4.50M | 11.20M | 12.00M | 2.20M | 13.30M | 14.20M | 12.70M | 11.60M | | | | 5.40M | 4.10M | 3.30M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.10M | 101.40M | 110.50M | 114.80M | 126.80M | 157.30M | 163.80M | 180.50M | 176.00M | 157.70M | 167.50M | 146.80M | 137.00M | 159.70M | 145.40M | 153.90M | 164.60M | 184.20M | 159.70M | 111.60M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.90M | | 2.80M | 3.30M | 3.90M | 4.50M | 2.80M | 4.00M | 3.90M | 3.60M | 27.50M | 20.90M | 2.90M | | | | 15.80M | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 147.50M | 166.60M | 183.00M | 198.60M | 219.40M | 227.00M | 241.80M | 266.60M | 288.90M | 284.90M | 340.90M | 370.20M | 421.20M | 440.70M | 467.90M | 477.10M | 459.10M | 435.40M | 385.50M | 320.10M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.80M | 27.90M | 33.30M | 34.00M | 32.30M | 32.10M | 30.60M | 133.40M | 34.60M | 131.50M | 153.70M | 228.90M | 71.10M | 56.60M | 98.90M | 67.90M | 249.50M | 97.20M | 118.30M | 52.30M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,598.30M | 1,478.70M | 1,231.90M | 1,149.60M | 1,838.00M | 1,762.40M | 1,754.20M | 3,084.30M | 2,848.80M | 3,606.50M | 4,079.70M | 3,446.10M | 3,331.00M | 2,999.60M | 2,458.40M | 2,227.10M | 2,870.20M | 2,542.20M | 2,314.90M | 1,932.60M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,165.10M | 1,292.30M | 1,343.30M | 1,412.50M | 1,390.00M | 1,481.10M | 1,529.50M | 1,649.60M | 1,904.00M | 2,165.50M | 2,453.30M | 2,850.10M | 3,221.90M | 3,652.30M | 3,959.30M | 3,903.40M | 3,911.60M | 3,916.50M | 3,775.80M | 770.30M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.20M | | | | | | | | | | | 66.10M | 68.10M | 79.30M | 79.30M | 95.00M | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 359.20M | 359.20M | 359.20M | 359.20M | 359.20M | 359.20M | 359.20M | 359.20M | 359.20M | 359.20M | 359.20M | 359.20M | 359.20M | 359.20M | 359.20M | 359.20M | 359.20M | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.60M | 140.50M | 136.50M | 132.60M | 128.30M | 125.40M | 122.70M | 120.00M | 118.00M | 23.90M | 24.70M | 23.90M | 23.70M | 23.90M | 23.70M | 23.60M | 23.80M | 23.80M | 24.20M | 426.80M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 503.80M | 499.70M | 495.70M | 491.80M | 487.50M | 484.60M | 481.90M | 479.20M | 477.20M | 383.10M | 383.90M | 383.10M | 382.90M | 383.10M | 382.90M | 382.80M | 383.00M | 23.80M | 24.20M | 426.80M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | 1.00M | 1.00M | 1.00M | 0.90M | 1.00M | 1.00M | 1.00M | 1.00M | 1.20M | 1.20M | 1.20M | 1.20M | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 35.50M | | 35.20M | 33.80M | 83.70M | 89.00M | 125.90M | 221.00M | 303.30M | | 541.10M | | 225.10M | 251.10M | 264.90M | 271.80M | 266.90M | 254.90M | 205.90M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,909.40M | 1,968.10M | 2,016.90M | 2,067.30M | 1,914.70M | 2,155.10M | 2,104.30M | 2,258.60M | 2,605.90M | 2,980.20M | 3,233.10M | 3,844.10M | 4,365.20M | 4,985.00M | 5,399.40M | 5,514.30M | 4,704.00M | 4,312.20M | 4,236.20M | 1,512.50M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,507.70M | 3,446.80M | 3,248.80M | 3,216.90M | 3,752.70M | 3,917.50M | 3,858.50M | 5,342.90M | 5,454.70M | 6,586.70M | 7,312.80M | 7,290.20M | 7,696.20M | 7,984.60M | 7,857.80M | 7,741.40M | 7,574.20M | 6,854.40M | 6,551.10M | 3,445.10M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 319.50M | 381.10M | 247.70M | 265.50M | 248.30M | 307.70M | 307.10M | 389.10M | 522.20M | 534.50M | 548.90M | 524.00M | 556.00M | 523.60M | 600.40M | 456.10M | 392.60M | 280.20M | 196.50M | 160.40M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 319.50M | 381.10M | 247.70M | 265.50M | 248.30M | 307.70M | 307.10M | 389.10M | 522.20M | 534.50M | 548.90M | 524.00M | 556.00M | 523.60M | 600.40M | 456.10M | 392.60M | 280.20M | 196.50M | 160.40M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 172.40M | 17.40M | 19.50M | 20.50M | 21.00M | 37.20M | 34.90M | | | 97.30M | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.80M | 38.60M | 36.60M | 37.30M | 34.10M | 31.70M | 26.80M | 26.20M | 33.50M | 35.70M | 56.30M | 85.70M | 104.70M | 77.90M | 117.80M | 207.60M | 179.70M | 220.50M | 29.30M | 58.80M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,538.00M | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 5.20M | 8.70M | 0.40M | 0.50M | 0.50M | 0.40M | 0.50M | 0.50M | 0.50M | 0.40M | 0.40M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | | 0.50M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.40M | 8.00M | 8.30M | 11.60M | 9.10M | 9.40M | 9.50M | 9.60M | 9.80M | 10.00M | 10.00M | 1.00M | 1.30M | 1.00M | 1.10M | 0.80M | 0.90M | 0.80M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.50M | 45.20M | 47.80M | 52.00M | 31.40M | 37.00M | 48.20M | 45.60M | 72.30M | 69.80M | 75.60M | 51.10M | 81.60M | 62.30M | 88.60M | 42.10M | 44.60M | 50.00M | 88.50M | 76.60M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 382.80M | 448.80M | 319.00M | 341.00M | 322.60M | 388.50M | 380.80M | 460.00M | 607.20M | 627.90M | 749.30M | 671.20M | 727.00M | 665.30M | 782.90M | 707.30M | 618.50M | 7,090.00M | 299.60M | 297.10M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.10M | 10.00M | 9.90M | 9.80M | 9.70M | 9.60M | 9.50M | 9.40M | 9.30M | 9.20M | 9.10M | 9.00M | 9.10M | 8.90M | 8.80M | 8.70M | 8.50M | 8.40M | | 1.80M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,149.50M | 2,131.50M | 2,137.30M | 2,631.70M | 3,126.20M | 3,132.60M | 3,384.20M | 3,469.80M | | | 1,430.20M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 813.70M | 823.90M | 834.40M | 453.90M | 1,008.40M | 1,021.60M | 1,300.80M | 3,021.00M | 3,023.30M | 3,025.60M | 3,027.90M | 3,030.30M | 3,032.60M | 3,034.90M | 3,037.30M | 3,039.60M | 3,042.00M | | | 533.50M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.70M | 0.60M | | | | | | | | 5.30M | 89.10M | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.30M | 2.50M | 2.70M | 2.90M | 3.10M | 157.10M | 3.40M | 3.50M | 3.70M | 166.00M | 4.20M | 10.80M | 10.80M | 10.80M | 10.80M | 10.80M | 10.80M | 0.50M | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.10M | 27.20M | 31.60M | 23.10M | 22.40M | 58.30M | 57.40M | 72.50M | 88.40M | 134.80M | 130.00M | 127.00M | 125.80M | 130.30M | 139.40M | 152.40M | 160.20M | 158.30M | 175.40M | 109.10M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.10M | 44.50M | 43.40M | 30.40M | 18.50M | 55.30M | 54.40M | 68.80M | 104.40M | 143.40M | 145.10M | 281.40M | 262.40M | 256.40M | 256.50M | 218.20M | 211.90M | | 16.60M | 218.40M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 877.90M | 881.50M | 890.40M | 497.00M | 1,039.70M | 1,089.70M | 1,368.10M | 3,102.70M | 3,140.70M | 4,336.90M | 5,317.80M | 5,468.80M | 5,946.60M | 6,437.20M | 6,446.00M | 6,661.50M | 6,743.00M | 211.50M | 7,614.90M | 2,599.30M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,260.70M | 1,330.30M | 1,209.40M | 838.00M | 1,362.30M | 1,478.20M | 1,748.90M | 3,562.70M | 3,747.90M | 4,964.80M | 6,067.10M | 6,140.00M | 6,673.60M | 7,102.50M | 7,228.90M | 7,368.80M | 7,361.50M | 7,301.50M | 7,631.50M | 2,817.70M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,149.50M | 2,131.50M | 2,137.30M | 2,631.70M | 3,126.20M | 3,132.60M | 3,384.20M | 3,469.80M | 6,538.00M | | 1,430.20M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,247.00M | 2,116.50M | 2,039.40M | 2,378.90M | 2,390.40M | 2,439.30M | 2,109.60M | 1,780.20M | 1,706.80M | 1,621.90M | 1,245.70M | 1,150.20M | 1,022.60M | 882.10M | 628.90M | 372.60M | 212.70M | -447.10M | -1080.40M | 627.40M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,247.00M | 2,116.50M | 2,039.40M | 2,378.90M | 2,390.40M | 2,439.30M | 2,109.60M | 1,780.20M | 1,706.80M | 1,621.90M | 1,245.70M | 1,150.20M | 1,022.60M | 882.10M | 628.90M | 372.60M | 212.70M | -447.10M | -1080.40M | 627.40M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,507.70M | 3,446.80M | 3,248.80M | 3,216.90M | 3,752.70M | 3,917.50M | 3,858.50M | 5,342.90M | 5,454.70M | 6,586.70M | 7,312.80M | 7,290.20M | 7,696.20M | 7,984.60M | 7,857.80M | 7,741.40M | 7,574.20M | 6,854.40M | 6,551.10M | 3,445.10M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.50M | -1563.10M | -1633.20M | -1.70M | -1796.40M | -25.30M | -32.30M | -1851.40M | -1950.90M | -2064.20M | -23.20M | -2604.60M | -2753.50M | -11.60M | -4.30M | -5.70M | -3868.30M | -3.80M | -5181.20M | -150.60M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.30M | 2.17M | 2.04M | 1.99M | 1.96M | 1.89M | 2.40M | 2.33M | 2.41M | 2.34M | 3.15M | 3.02M | 3.12M | 3.04M | | | | 4.63M | | |