|
Cash & Equivalents
|
95.99M | 865.13M | 4,325.29M | 4,105.05M | 3,633.01M | 490.81M | 1,692.64M | 1,708.48M | 205.53M | 212.73M | 1,349.73M | 986.82M | 796.86M | 116.23M | 1,298.62M | 796.49M | 503.07M | 111.98M | 669.78M | 953.53M | 690.19M |
|
Short-term Investments
|
1.42M | 6.36M | 0.65M | 0.65M | | | 1,272.57M | 1,314.38M | 154.14M | 150.85M | 1,144.71M | 21.75M | 21.89M | 169.23M | 21.29M | | | 73.86M | | 47.05M | 119.04M |
|
Cash & Current Investments
|
97.41M | 871.49M | 4,325.94M | 4,105.69M | 3,633.01M | 490.81M | 2,965.22M | 3,022.86M | 359.68M | 363.58M | 2,494.45M | 1,008.57M | 818.75M | 285.46M | 1,319.90M | 796.49M | 503.07M | 185.84M | 669.78M | 1,000.58M | 809.23M |
|
Receivables - Net
|
37.64M | 63.27M | 451.11M | 384.50M | 446.39M | 55.66M | 226.64M | 224.82M | 30.12M | 28.24M | 186.14M | 190.34M | 182.70M | 28.52M | 178.46M | 170.99M | 208.28M | 29.39M | 199.89M | 224.90M | 276.48M |
|
Receivables - Other
|
0.09M | 2.17M | 0.06M | 0.06M | 0.06M | 0.01M | 0.06M | 0.06M | 0.01M | 0.82M | 12.58M | 14.71M | 32.22M | 20.20M | 4.13M | 2.50M | 7.18M | 9.11M | 2.55M | 2.55M | 0.06M |
|
Receivables
|
37.74M | 65.44M | 451.17M | 384.56M | 446.45M | 55.67M | 226.70M | 224.88M | 30.13M | 29.06M | 198.72M | 205.04M | 214.92M | 48.72M | 182.59M | 173.49M | 215.47M | 38.51M | 202.44M | 227.46M | 276.54M |
|
Raw Materials
|
| | | | | | | | | | | | | 5.48M | | | | 4.49M | | | |
|
Finished Goods
|
| | | | | | | | | | | | | 52.61M | | | | 55.24M | | | |
|
Inventory
|
71.66M | 96.23M | 757.73M | 631.04M | 672.46M | 108.82M | 584.11M | 505.98M | 68.64M | 59.52M | 382.78M | 394.53M | 393.11M | 48.90M | 349.55M | 422.25M | 438.42M | 52.89M | 383.35M | 392.32M | 479.66M |
|
Prepaid Assets
|
16.35M | 45.97M | 418.14M | 425.50M | 412.97M | 57.28M | 350.36M | 356.94M | 43.46M | 41.17M | 299.93M | 335.75M | 338.22M | 42.20M | 349.59M | 371.01M | 431.58M | 52.25M | 374.85M | 403.31M | 452.24M |
|
Current Assets
|
223.01M | 1,069.61M | 5,952.98M | 5,546.79M | 5,164.90M | 712.58M | 4,126.38M | 4,110.67M | 501.90M | 493.30M | 3,396.48M | 3,484.71M | 3,163.95M | 409.94M | 2,769.43M | 2,547.18M | 2,394.39M | 321.63M | 2,240.57M | 2,374.44M | 2,365.84M |
|
Property, Plant & Equipment (Net)
|
15.52M | 43.05M | 277.68M | 290.97M | 278.60M | 38.37M | 184.71M | 133.86M | 12.84M | 10.63M | 63.29M | 64.95M | 67.08M | 9.01M | 58.40M | 74.95M | 72.31M | 10.19M | 69.69M | 67.18M | 74.47M |
|
Long-Term Investments
|
| 5.26M | 55.10M | 91.59M | 219.57M | 54.80M | 368.08M | 393.62M | 71.46M | 70.66M | 569.14M | 546.52M | 610.94M | 85.94M | 623.67M | 637.18M | 628.36M | 91.05M | 668.08M | 662.96M | 666.89M |
|
Goodwill
|
2.92M | 3.11M | 797.14M | 792.95M | 776.49M | 135.99M | 852.49M | 835.86M | 115.31M | 120.52M | 866.95M | 919.04M | 887.93M | 126.47M | 554.80M | 556.65M | 571.13M | 21.24M | 155.03M | 155.03M | 155.03M |
|
Intangibles
|
1.42M | 28.53M | 721.56M | 698.89M | 675.16M | 116.66M | 714.68M | 694.28M | 94.19M | 96.97M | 683.64M | 710.62M | 668.90M | 93.25M | 649.76M | 636.09M | 638.08M | 76.68M | 562.24M | 579.73M | 555.57M |
|
Goodwill & Intangibles
|
4.34M | 31.64M | 1,518.70M | 1,491.84M | 1,451.65M | 252.64M | 1,567.17M | 1,530.14M | 209.51M | 217.49M | 1,550.58M | 1,629.66M | 1,556.83M | 219.72M | 1,204.56M | 1,192.74M | 1,209.21M | 97.92M | 717.27M | 734.76M | 710.60M |
|
Long-Term Deferred Tax
|
0.60M | 0.09M | 3.32M | 2.61M | 1.98M | 0.31M | 1.94M | 1.89M | 0.26M | 0.27M | 1.29M | 1.39M | 1.33M | 0.19M | 1.37M | 1.38M | 1.43M | 0.19M | 1.42M | 1.50M | 1.45M |
|
Other Non-Current Assets
|
4.38M | 22.94M | 62.67M | 58.86M | 64.06M | 12.55M | 73.24M | 54.78M | 8.32M | 7.44M | 52.51M | 44.05M | 39.45M | 3.76M | 27.39M | 31.35M | 25.73M | 2.83M | 20.95M | 24.74M | 25.00M |
|
Non-Current Assets
|
62.21M | 183.97M | 2,547.27M | 2,465.93M | 2,497.52M | 424.83M | 2,551.01M | 2,430.12M | 329.27M | 331.02M | 2,368.27M | 2,411.10M | 2,402.91M | 285.33M | 2,011.12M | 2,073.30M | 2,066.34M | 222.38M | 1,636.84M | 1,668.82M | 1,654.94M |
|
Assets
|
285.23M | 1,253.58M | 8,500.26M | 8,012.72M | 7,662.42M | 1,137.41M | 6,677.40M | 6,540.79M | 831.17M | 824.31M | 5,764.75M | 5,895.81M | 5,566.85M | 695.27M | 4,780.55M | 4,620.48M | 4,460.73M | 544.01M | 3,877.41M | 4,043.26M | 4,020.78M |
|
Accounts Payables
|
56.83M | 70.42M | | | | 37.67M | | | | 16.85M | | | | 14.68M | | | | 9.88M | | | |
|
Payables
|
56.83M | 70.42M | | | | 37.67M | | | | 16.85M | | | | 14.68M | | | | 9.88M | | | |
|
Accumulated Expenses
|
27.11M | 62.16M | | | | 57.95M | | | | 45.45M | | | | 54.34M | | | | 63.04M | | | |
|
Other Accumulated Expenses
|
| | | | | | | | | 3.83M | | | | 1.31M | | | | 3.96M | | | |
|
Short term Debt
|
| 1.78M | 4.30M | 9.20M | 1.96M | 2.18M | 9.92M | 28.26M | 4.45M | 3.95M | 27.19M | 43.65M | 6.75M | 9.43M | 21.52M | 26.31M | 14.83M | 28.88M | 30.04M | 41.17M | 39.23M |
|
Current Leases
|
13.32M | 32.49M | 260.37M | 242.23M | 229.01M | 33.60M | 195.53M | 159.80M | 13.75M | 11.19M | 74.78M | 61.66M | 54.62M | 6.31M | 33.56M | 45.15M | 47.48M | 5.40M | 39.35M | 48.69M | 52.27M |
|
Current Taxes
|
10.59M | 2.82M | | | | 2.62M | | | | 3.07M | | | | 2.49M | | | | 2.75M | | | |
|
Current Deferred Revenue
|
0.45M | 0.94M | | | | 3.23M | | | | 2.34M | | | | 5.77M | | | | 2.68M | | | |
|
Total Current Liabilities
|
108.30M | 170.61M | 1,133.73M | 1,014.28M | 959.13M | 137.26M | 550.42M | 752.24M | 91.87M | 82.73M | 526.41M | 573.19M | 546.62M | 84.91M | 549.01M | 572.73M | 576.26M | 87.70M | 526.31M | 658.45M | 772.02M |
|
Non-Current Deffered Revenue
|
| | 68.82M | 64.19M | 60.43M | 8.79M | 52.32M | 51.51M | 7.13M | 6.37M | 41.22M | 39.44M | 35.58M | 4.24M | 26.62M | 22.73M | 18.40M | 2.03M | 10.77M | 6.71M | 2.67M |
|
Preferred Stock Liabilities
|
160.32M | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| 2.28M | 179.15M | 179.81M | 179.81M | 52.96M | 339.92M | 341.56M | 47.79M | 47.79M | 339.92M | -2.98M | 370.83M | 7.15M | 51.47M | 49.50M | 49.74M | 6.99M | 50.75M | 47.79M | 1.34M |
|
Non-Current Deferred Tax Liability
|
0.25M | 0.23M | 103.46M | 100.81M | 96.43M | 19.47M | 118.93M | 114.36M | 15.47M | 15.95M | 112.78M | 118.03M | 111.09M | 15.50M | 108.52M | 109.97M | 111.97M | 14.15M | 105.07M | 108.66M | 105.25M |
|
Operating Leases
|
24.27M | 47.07M | 369.88M | 291.26M | 254.04M | 32.27M | 161.94M | 116.37M | 7.32M | 7.45M | 37.24M | 40.02M | 49.67M | 9.41M | 62.22M | 90.83M | 83.04M | 15.01M | 120.51M | 130.52M | 127.70M |
|
Total Non-Current Liabilities
|
24.52M | 47.30M | 542.16M | 456.26M | 410.90M | 60.52M | 333.19M | 282.24M | 29.92M | 29.77M | 191.24M | 197.50M | 196.35M | 29.15M | 197.36M | 223.53M | 213.41M | 31.19M | 236.35M | 245.89M | 235.61M |
|
Total Liabilities
|
132.82M | 217.91M | 1,675.89M | 1,470.54M | 1,370.03M | 197.78M | 883.61M | 1,034.48M | 121.79M | 112.50M | 717.65M | 770.69M | 742.97M | 114.06M | 746.37M | 796.26M | 789.68M | 118.89M | 762.66M | 904.35M | 1,007.64M |
|
Total Debt
|
| 1.78M | 4.30M | 9.20M | 1.96M | 2.18M | 9.92M | 28.26M | 4.45M | 3.95M | 27.19M | 43.65M | 6.75M | 9.43M | 21.52M | 26.31M | 14.83M | 28.88M | 30.04M | 41.17M | 39.23M |
|
Common Equity
|
-7.92M | 1,035.67M | | | | 886.67M | | | | 664.02M | 4,707.18M | 4,782.22M | 4,453.05M | 574.30M | 3,982.71M | 3,774.73M | 3,621.32M | 418.58M | 3,064.00M | 3,091.13M | 3,011.81M |
|
Shareholder's Equity
|
-7.92M | 1,035.67M | 6,645.22M | 6,362.38M | 6,112.58M | 886.67M | 5,453.86M | 5,164.75M | 661.60M | 664.02M | | | | 574.30M | | | | 418.58M | | | |
|
Liabilities and Shareholders Equity
|
285.23M | 1,253.58M | 8,500.26M | 8,012.72M | 7,662.42M | 1,137.41M | 6,677.40M | 6,540.79M | 831.17M | 824.31M | 5,764.75M | 5,895.81M | 5,566.85M | 695.27M | 4,780.55M | 4,620.48M | 4,460.73M | 544.01M | 3,877.41M | 4,043.26M | 4,020.78M |
|
Treasury Shares
|
2.44M | 9.41M | | | | -26.66M | | | | -64.81M | | | | -75.42M | | | | -120.00M | | | |
|
Retained Earnings
|
-12.71M | -639.81M | -4557.47M | -4947.39M | -5307.67M | -904.39M | -6073.08M | -6339.01M | -920.12M | -928.04M | -6550.31M | -6658.10M | -6854.64M | -1020.15M | -7469.75M | -7548.03M | -7669.09M | -1103.85M | -8062.60M | -8080.27M | -8146.23M |