|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 928.33M | 846.60M | 716.78M | 515.70M | 416.10M | 414.60M | 1,074.04M | 968.91M | 612.88M | 487.11M | 482.37M | 595.70M | 1,246.80M | 461.45M | 555.03M | 403.20M | 1,284.30M | 334.80M | 510.44M | 582.20M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 119.42M | 138.79M | 98.66M | 74.24M | 29.77M | 304.89M | 298.84M | 298.07M | | | 1,006.46M | 878.80M | 796.20M | 572.44M | 1,345.20M | 919.60M | 641.33M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 928.33M | 846.60M | 716.78M | 635.12M | 554.89M | 513.26M | 1,148.28M | 998.68M | 917.77M | 785.95M | 780.45M | 595.70M | 1,246.80M | 1,467.91M | 1,433.83M | 1,199.40M | 1,856.74M | 1,680.00M | 1,430.05M | 1,223.53M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.42M | 19.32M | 24.35M | 25.72M | 29.48M | 27.40M | 29.71M | 30.52M | 30.95M | 35.58M | 41.19M | 37.16M | 40.30M | 42.32M | 52.01M | 47.75M | 55.03M | 65.26M | 140.86M | 178.56M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.42M | 19.32M | 24.35M | 25.72M | 29.48M | 27.40M | 29.71M | 30.52M | 30.95M | 35.58M | 41.19M | 37.16M | 40.30M | 42.32M | 52.01M | 47.75M | 55.03M | 65.26M | 140.86M | 178.56M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.38M | 67.45M | 67.01M | 64.14M | 67.02M | 66.28M | 69.92M | 71.32M | 77.35M | 77.92M | 83.25M | 82.96M | 90.06M | 98.47M | 98.58M | 100.71M | 107.61M | 120.97M | 132.07M | 132.91M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.07M | 25.66M | 28.90M | 31.15M | 23.36M | 25.19M | 25.47M | 28.54M | 26.36M | 27.12M | 24.18M | 42.87M | 41.02M | 41.15M | 37.24M | 54.78M | 62.18M | 65.60M | 91.24M | 78.19M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,038.19M | 958.98M | 837.04M | 756.14M | 674.73M | 632.16M | 1,273.38M | 1,129.06M | 1,052.42M | 926.58M | 929.06M | 758.72M | 1,418.18M | 1,649.85M | 1,621.66M | 1,402.69M | 2,081.58M | 1,931.81M | 1,794.21M | 1,613.17M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.78M | 53.20M | 52.95M | 52.68M | 53.95M | 53.68M | 56.49M | 59.56M | 62.11M | 64.63M | 65.38M | 68.66M | 72.78M | 75.27M | 80.05M | 88.36M | 90.00M | 89.67M | 102.94M | 102.85M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.04M | 29.55M | 9.76M | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 136.11M | 136.11M | 136.11M | 136.10M | 136.11M | 136.11M | 136.11M | 136.11M | 136.11M | 136.10M | 136.11M | 136.10M | 136.10M | 136.11M | 136.10M | 136.11M | 136.11M | 136.10M | 136.10M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.73M | 75.07M | 73.81M | 72.55M | 71.28M | 70.02M | 68.76M | 67.49M | | | 63.70M | 62.44M | | | 58.65M | | 56.13M | 84.59M | 97.65M | 95.57M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.73M | 211.18M | 209.92M | 208.66M | 207.38M | 206.13M | 204.87M | 203.60M | 136.11M | 136.11M | 199.80M | 198.55M | 136.10M | 136.10M | 194.76M | 136.10M | 192.24M | 220.70M | 233.75M | 231.67M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.24M | 47.60M | 50.99M | 57.20M | 66.30M | 63.71M | 76.10M | 81.32M | 83.44M | 92.49M | 96.57M | 95.70M | 85.83M | 96.86M | 93.23M | 89.76M | 88.81M | 91.61M | 97.38M | 99.28M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 191.59M | 352.79M | 406.47M | 397.18M | 378.63M | 362.65M | 383.05M | 388.65M | 386.71M | 398.30M | 400.77M | 400.37M | 391.93M | 403.13M | 403.57M | 400.04M | 398.28M | 428.93M | 470.35M | 462.69M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,229.78M | 1,311.77M | 1,243.51M | 1,153.32M | 1,053.35M | 994.82M | 1,656.43M | 1,517.72M | 1,439.14M | 1,324.87M | 1,329.84M | 1,159.10M | 1,810.12M | 2,052.97M | 2,025.23M | 1,802.73M | 2,479.86M | 2,360.74M | 2,264.56M | 2,075.86M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.08M | 23.53M | 125.03M | 48.57M | 31.14M | | 182.12M | | | | 214.99M | | | | 285.21M | 232.67M | 305.02M | 409.83M | 456.06M | 352.56M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.08M | 23.53M | 125.03M | 48.57M | 31.14M | | 182.12M | | | | 214.99M | | | | 285.21M | 232.67M | 305.02M | 409.83M | 456.06M | 352.56M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.55M | 19.55M | 125.03M | 13.64M | 58.77M | 131.86M | 182.12M | 179.00M | 197.65M | 187.78M | 214.99M | 189.36M | 290.84M | 248.68M | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.66M | | | 5.32M | 4.71M | 1.83M | 2.38M | 5.98M | 5.67M | 6.51M | 8.65M | 6.64M | 6.32M | 10.94M | 8.16M | 9.37M | 17.10M | 23.29M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 224.19M | 224.45M | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.16M | 1.20M | 9.53M | 9.62M | 5.04M | 0.34M | 1.22M | 6.82M | 4.16M | 2.53M | 8.03M | 4.61M | 2.78M | 2.87M | 9.36M | 3.05M | 3.15M | 3.25M | 3.35M | 3.45M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.66M | 112.50M | 135.17M | 125.25M | 113.82M | 137.65M | 190.24M | 187.98M | 204.26M | 196.73M | 225.63M | 420.86M | 524.15M | 259.19M | 297.53M | 239.23M | 311.68M | 417.21M | 468.87M | 361.01M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.11M | 13.80M | 14.10M | 23.51M | 23.14M | 22.68M | 29.64M | 29.02M | 28.37M | 27.71M | 27.03M | 26.32M | 25.59M | 24.84M | 24.06M | 23.27M | 22.44M | 21.59M | 20.72M | 19.82M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 548.75M | 557.60M | 566.59M | 800.00M | 800.00M | 784.80M | 1,125.25M | 1,132.19M | 1,165.37M | 1,171.37M | 1,155.31M | 939.08M | 946.83M | 971.76M | 1,103.38M | 1,105.07M | 538.51M | 539.72M | 540.96M | 546.77M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.41M | 22.65M | 21.44M | 19.88M | 18.20M | 16.50M | 14.85M | 14.53M | 12.87M | 13.02M | 11.01M | 13.81M | 11.67M | 9.69M | 9.11M | 8.48M | 7.90M | 7.59M | 12.17M | 9.84M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.81M | 23.88M | 75.67M | 66.12M | 55.60M | 8.00M | 58.10M | 6.20M | 7.80M | 69.90M | 84.60M | 73.40M | 169.70M | | 168.90M | 187.20M | 180.50M | 5.59M | 5.65M | 5.68M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 685.92M | 783.05M | 757.37M | 967.32M | 953.51M | 1,016.78M | 1,510.38M | 1,556.17M | 1,587.08M | 1,544.33M | 1,577.16M | 1,550.50M | 1,601.60M | 1,569.56M | 1,570.95M | 1,516.38M | 1,049.62M | 1,409.57M | 1,519.94M | 1,365.33M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 698.73M | 806.93M | 833.04M | 1,033.43M | 1,009.11M | 1,024.78M | 1,568.48M | 1,562.37M | 1,594.88M | 1,614.23M | 1,661.76M | 1,623.90M | 1,771.30M | 1,569.56M | 1,739.85M | 1,703.58M | 1,230.12M | 1,415.16M | 1,525.58M | 1,371.01M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 548.75M | 557.60M | 566.59M | 800.00M | 800.00M | 784.80M | 1,125.25M | 1,132.19M | 1,165.37M | 1,171.37M | 1,155.31M | 1,163.28M | 1,171.27M | 971.76M | 1,103.38M | 1,105.07M | 538.51M | 539.72M | 540.96M | 546.77M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 531.05M | 504.84M | 410.47M | 119.88M | 44.24M | -29.96M | 87.95M | -44.65M | -155.75M | -289.36M | -331.92M | -464.81M | 38.82M | 483.42M | 285.38M | 99.16M | 1,249.73M | 945.57M | 738.98M | 704.85M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,229.78M | 1,311.77M | 1,243.51M | 1,153.32M | 1,053.35M | 994.82M | 1,656.43M | 1,517.72M | 1,439.14M | 1,324.87M | 1,329.84M | 1,159.10M | 1,810.12M | 2,052.97M | 2,025.23M | 1,802.73M | 2,479.86M | 2,360.74M | 2,264.56M | 2,075.86M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2039.55M | 0.10M | 2,673.56M | 2,428.58M | 2,449.28M | -2536.45M | 0.76M | 1.08M | -3101.15M | 2,971.38M | 3,113.49M | 3,138.58M | 3,943.83M | 4,605.45M | 4,645.79M | -4616.50M | 6,184.08M | 2.00M | -5636.69M | 0.00M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.02M | | | | 1.52M | | 0.27M | 0.27M | 2.75M | 0.27M | 0.27M | 0.27M | 3.32M | | | | 3.89M | 0.09M |