|
Cash & Equivalents (Quarter)
|
| | | | 585.42M | 585.42M | 916.49M | 916.49M | 567.30M | 916.49M | 245.40M | 515.59M | 515.59M | 514.08M | 67.30M | 293.80M | 333.20M | 397.50M | 578.00M | 578.00M | 629.00M | 578.00M | 825.70M | 940.50M |
|
Short-term Investments (Quarter)
|
| | | | | 152.99M | 165.10M | 56.10M | 2.77M | 2.15M | 6.12M | 4.41M | 7.23M | 1.89M | 1.54M | 8.18M | 12.14M | 31.17M | 29.40M | 32.40M | 33.60M | 64.20M | 48.10M | 42.00M |
|
Cash & Current Investments (Quarter)
|
| | | | 585.42M | 738.41M | 1,081.59M | 972.59M | 570.07M | 918.64M | 251.52M | 520.00M | 522.82M | 515.97M | 68.84M | 301.98M | 345.34M | 428.67M | 607.40M | 610.40M | 662.60M | 642.20M | 873.80M | 982.50M |
|
Receivables - Net (Quarter)
|
| | | | | | 471.75M | | | | 663.47M | | | | 212.32M | | | | 313.40M | | | | 181.40M | |
|
Receivables - Other (Quarter)
|
| | | | | | 0.55M | | | | 387.02M | | | | 322.83M | | | | 1,046.30M | | | | 51.60M | |
|
Receivables (Quarter)
|
| | | | | | 472.30M | | | | 1,050.49M | | | | 535.15M | | | | 1,359.70M | | | | 233.00M | |
|
Inventory (Quarter)
|
| | | | | 38.84M | 42.02M | 39.63M | 61.64M | 70.07M | 74.22M | 66.18M | 32.62M | 60.38M | 40.59M | 39.88M | 33.56M | 31.87M | 30.60M | 44.30M | 39.00M | 40.80M | 42.10M | 41.10M |
|
Prepaid Assets (Quarter)
|
| | | | | | 25.08M | | | | 26.82M | | | | 29.98M | | | | 14.50M | | | | 9.20M | |
|
Current Assets (Quarter)
|
| | | | | | 1,430.39M | | | 1,287.62M | 1,252.93M | 1,359.74M | 1,078.18M | 1,138.58M | 972.61M | 736.11M | 882.31M | 852.74M | 924.30M | 961.20M | 984.50M | 1,069.20M | 2,503.00M | 2,689.60M |
|
Construction in Progress (Quarter)
|
| | | | | | 1.13M | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | 0.95M | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | 1,482.06M | 3,328.49M | 1,821.32M | 2,019.03M | 2,006.76M | 2,075.44M | 2,116.82M | 1,868.46M | 1,754.37M | 1,709.70M | 1,516.24M | 1,423.02M | 1,436.94M | 1,322.20M | 1,450.10M | 1,426.20M | 1,468.00M | 816.10M | 806.50M |
|
Long-Term Investments (Quarter)
|
| | | | | | 165.10M | | | | 6.12M | | | | 1.54M | | | | 29.40M | | | | 48.10M | |
|
Goodwill (Quarter)
|
| | | | | 727.36M | 779.90M | 945.75M | 954.10M | 917.02M | 763.39M | 758.57M | 664.45M | 638.54M | 619.30M | 467.99M | 442.54M | 441.97M | 403.20M | 417.80M | 430.70M | 441.30M | 262.70M | 269.50M |
|
Intangibles (Quarter)
|
| | | | | | 780.15M | | | | 1,812.49M | | | | 898.10M | | | | 1,077.20M | | | | 288.90M | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | 727.36M | 1,560.04M | 945.75M | 954.10M | 917.02M | 2,575.88M | 758.57M | 664.45M | 638.54M | 1,517.40M | 467.99M | 442.54M | 441.97M | 1,480.40M | 417.80M | 430.70M | 441.30M | 551.60M | 269.50M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | 17.80M | 11.06M | 8.44M | 8.83M | 10.94M | 78.37M | 89.12M | 59.25M | 60.87M | 63.79M | 63.47M | 60.94M | 64.51M | 73.30M | 76.10M | 88.90M | 98.40M | 65.10M | 76.90M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | 21.14M | 26.04M | 6.88M | | | | | 99.90M | 105.00M | 1,453.00M | 1,504.90M |
|
Non-Current Assets (Quarter)
|
| | | | | | 1,274.38M | | | 4,950.02M | 652.49M | 5,134.02M | 4,606.16M | 4,401.70M | 4,361.60M | 3,870.03M | 3,657.84M | 3,718.49M | 3,322.20M | 3,454.90M | 3,505.30M | 3,614.10M | 1,986.60M | 1,976.10M |
|
Assets (Quarter)
|
| | | | 2,100.99M | 4,570.55M | 173.89M | 5,894.25M | 6,404.37M | 6,237.64M | 1,931.32M | 6,493.77M | 5,684.34M | 5,540.28M | 5,334.20M | 4,606.14M | 4,540.15M | 4,571.23M | 4,246.50M | 4,416.10M | 4,489.80M | 4,683.30M | 4,489.60M | 4,665.70M |
|
Accounts Payables (Quarter)
|
| | | | | | 342.84M | | | | 669.15M | | | | 498.30M | | | | 377.10M | | | | 148.40M | |
|
Notes Payables (Quarter)
|
| | | | | | 207.62M | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | 550.46M | | | | 669.15M | | | | 498.30M | | | | 377.10M | | | | 148.40M | |
|
Accumulated Expenses (Quarter)
|
| | | | 5.40M | -5.44M | -6.86M | 1.15M | 1.62M | -1.69M | -2.09M | 0.14M | | | -0.32M | | | | -0.10M | | | | -0.40M | |
|
Short term Debt (Quarter)
|
| | | | | 1,956.84M | 2,401.47M | 2,389.80M | 2,655.67M | 2,577.36M | 2,906.29M | 3,104.40M | 3,028.77M | 3,084.21M | 3,056.70M | 3,285.12M | 3,421.86M | 3,354.76M | 3,219.20M | 0.00M | 0.00M | 0.00M | 2,842.00M | 2,813.20M |
|
Current Leases (Quarter)
|
| | | | | | 50.56M | | | | 87.24M | | | | 91.16M | | | | 82.10M | | | | 60.70M | |
|
Current Taxes (Quarter)
|
| | | | | 66.24M | 68.83M | 69.43M | 57.35M | 64.10M | 70.01M | 71.75M | 59.44M | 65.32M | 75.60M | 58.73M | 60.51M | 58.11M | 49.90M | 47.70M | 52.00M | 63.50M | 69.90M | 107.90M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | 20.43M | | | | 22.90M | | | | -34.30M | | | | 18.90M | | | | 15.50M | |
|
Total Current Liabilities (Quarter)
|
| | | | | | 830.56M | | | 1,446.42M | 1,266.39M | 1,200.65M | 1,156.06M | 1,232.12M | 1,187.70M | 783.17M | 707.86M | 740.43M | 648.20M | 755.50M | 641.20M | 667.10M | 1,203.30M | 1,341.10M |
|
Non-Current Debt (Quarter)
|
| | | | | | 2,401.47M | | | | 2,906.29M | | | | 3,056.70M | | | | 3,219.20M | | | | 2,842.00M | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | 34.30M | | | | 45.40M | | | | 111.20M | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 35.00M | 35.70M | 493.00M | 513.40M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | 199.53M | 169.12M | 236.08M | 268.13M | 194.08M | 183.52M | 173.02M | 154.59M | 141.84M | 125.20M | 123.34M | 120.98M | 127.92M | 88.60M | 98.00M | 94.30M | 97.60M | 40.40M | 42.70M |
|
Operating Leases (Quarter)
|
| | | | | 349.69M | 325.54M | 358.22M | 409.05M | 403.34M | 518.32M | 513.53M | 504.12M | 507.01M | 510.84M | 492.48M | 492.70M | 513.48M | 470.50M | 574.80 | 594.80 | 624.70 | 311.70M | 303.70M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | 461.89M | 499.43M | 558.61M | 617.57M | 595.78M | 669.15M | 687.29M | 520.61M | 569.76M | 38.90M | 411.18M | 386.36M | 400.93M | 377.10M | 398.30M | 349.00M | 335.30M | 278.00M | 315.60M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | 2,868.12M | 2,968.04M | 3,447.37M | 304.63M | 3,295.59M | 3,694.12M | 3,879.49M | 3,777.54M | 3,823.37M | 3,817.80M | 3,986.09M | 4,121.90M | 4,096.77M | 3,912.70M | 3,845.00M | 3,947.00M | 3,978.10M | 3,376.10M | 3,348.30M |
|
Total Liabilities (Quarter)
|
| | | | 767.95M | 3,330.01M | 100.95M | 4,005.98M | 922.20M | 4,742.02M | 109.09M | 5,080.14M | 4,933.60M | 5,055.49M | 5,005.50M | 4,769.26M | 4,829.77M | 4,837.20M | 4,560.90M | 4,600.50M | 4,588.20M | 4,645.20M | 4,579.40M | 4,689.40M |
|
Total Debt (Quarter)
|
| | | | | 1,956.84M | 4,802.94M | 2,389.80M | 2,655.67M | 2,577.36M | 5,812.58M | 3,104.40M | 3,028.77M | 3,084.21M | 6,113.39M | 3,285.12M | 3,421.86M | 3,354.76M | 6,438.40M | 0.00M | 0.00M | 0.00M | 5,684.00M | 2,813.20M |
|
Common Equity (Quarter)
|
| | | | | 1,226.69M | 1,743.56M | 1,636.90M | 1,364.85M | 1,274.80M | 1,341.60M | 1,184.04M | 514.30M | 255.61M | 328.70M | -390.03M | -492.31M | -472.44M | -473.20M | -352.30M | -270.80M | -135.80M | -251.30M | -193.30M |
|
Shareholder's Equity (Quarter)
|
| | | | | 1,240.54M | 1,743.56M | 1,888.27M | 1,590.34M | 1,495.62M | 1,341.60M | 1,413.63M | 750.75M | 484.79M | 328.70M | -163.12M | -289.61M | -265.96M | -314.40M | -184.40M | -98.40M | 38.10M | -89.80M | -23.70M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | 2,100.99M | 4,570.55M | 173.89M | 5,894.25M | 6,404.37M | 6,237.64M | 1,931.32M | 6,493.77M | 5,684.34M | 5,540.28M | 5,334.20M | 4,606.14M | 4,540.15M | 4,571.23M | 4,246.50M | 4,416.10M | 4,489.80M | 4,683.30M | 4,489.60M | 4,665.70M |
|
Retained Earnings (Quarter)
|
| | | | | -516.09M | -842.91M | -830.92M | -927.30M | -970.82M | -861.27M | -892.67M | -336.15M | -321.44M | -18.60M | 1,059.00M | 1,076.28M | 1,299.86M | 1,067.70M | 1,121.60M | 1,185.00M | 1,169.00M | 1,129.40M | 1,106.50M |