|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 32.85M | 268.56M | 118.54M | 89.16M | 64.14M | 103.70M | | 127.96M | 357.31M | 357.31M | 324.27M | 256.03M | 164.26M | 391.77M | 196.22M | 109.47M | 826.40M | 547.13M | 513.70M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.58M | 203.26M | 223.92M | 40.79M | 40.01M | 22.53M | 2.35M | | 7.51M | 7.10M | | 40.85M | 26.18M | 26.50M | 18.78M | 21.07M | 21.05M | 21.94M | 19.54M | 1.26M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.62M | 236.11M | 492.47M | 159.33M | 129.17M | 86.67M | 106.06M | | 135.47M | 364.42M | 357.31M | 365.12M | 282.21M | 190.75M | 410.55M | 217.29M | 130.52M | 848.34M | 566.67M | 514.96M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.00M | 30.00M | 30.00M | | | | | | | 8.37M | 18.74M | 2.79M | | | | | | |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.71M | 26.93M | 29.87M | -0.74M | 1.00M | 10.84M | 23.12M | 0.76M | 1.19M | -21.67M | 1.26M | 15.24M | | 6.34M | 8.63M | 31.03M | 33.12M | 18.54M | 25.64M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.93M | 59.87M | 29.26M | | | | | | -21.67M | 9.63M | 33.99M | 2.79M | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.57M | 35.75M | 35.15M | 52.77M | -1.00M | 26.02M | 40.83M | | 51.80M | 36.34M | 25.59M | 32.57M | 28.16M | 16.73M | 35.61M | 28.07M | 41.22M | 40.38M | 44.33M | 41.00M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 491.65M | -1.45M | 684.24M | 593.93M | -14.50M | -6.43M | 277.55M | | 422.44M | 432.65M | 1,029.80M | 1,640.76M | 371.95M | 239.37M | 470.37M | 291.83M | 236.46M | 961.92M | 664.27M | 611.11M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.15M | 93.93M | 276.24M | 333.32M | 314.26M | 403.52M | 273.03M | | 783.87M | 741.66M | 671.77M | 802.33M | 929.53M | 1,092.14M | 1,549.49M | 1,566.07M | 1,634.05M | 1,554.67M | 1,490.63M | 1,406.13M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 594.24M | 17.00M | 687.78M | 488.30M | | 7.35M | 103.04M | 106.29M | 112.20M | 20.28M | 240.32M | 7.41M | 134.04M | 6.30M | 107.44M | 133.81M | 0.29M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.85M | 45.36M | 45.36M | 82.75M | 82.75M | 82.78M | 82.78M | | 90.49M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.97M | 0.95M | 0.93M | | | | 190.72M | | | | | 21.66M | 2.19M | 1.98M | 2.71M | 2.43M | 2.15M | 0.77M | 0.99M | 43.12M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.97M | 0.95M | 0.93M | | | | 190.72M | | | | | 52.52M | 47.56M | 47.34M | 85.47M | 85.18M | 84.93M | 83.55M | 0.99M | 133.61M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.65M | | 23.61M | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.10M | 14.90M | 13.67M | 0.60M | 1.00M | 8.80M | 40.90M | | 55.07M | 57.82M | 59.79M | 21.05M | 56.64M | 56.19M | 14.22M | 12.00M | 12.75M | 12.00M | 3.03M | 3.03M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.21M | 109.78M | 760.10M | 945.51M | 1,144.25M | -8.29M | 917.70M | | 950.80M | 951.13M | 961.17M | 1,316.23M | 2,745.21M | 3,340.78M | 6,330.94M | 6,152.62M | 7,484.99M | 8,191.45M | 6,622.63M | 4,338.16M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | 0.77M | 1,444.33M | 1,541.47M | 1,491.94M | -14.72M | 1,195.24M | | 1,373.24M | 1,383.78M | 1,990.97M | 2,956.99M | 3,117.16M | 3,580.15M | 6,801.32M | 6,444.45M | 7,721.44M | 9,153.38M | 7,286.90M | 4,949.27M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | 2.81M | 7.77M | 7.71M | 48.58M | 19.05M | 1.31M | | 7.15M | 15.22M | 11.34M | 33.27M | 28.84M | 12.56M | 12.56M | 6.49M | 9.84M | 11.43M | 12.55M | 7.84M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.00M | | | | | | | 4.26M | | 6.28M | | | | | 47.84M | 47.91M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | 2.81M | 7.77M | 7.71M | 83.58M | 19.05M | 1.31M | | 7.15M | 15.22M | 11.34M | 37.54M | 28.84M | 18.84M | 12.56M | 6.49M | 9.84M | 11.43M | 60.39M | 55.75M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.70M | 2.61M | 4.64M | 5.78M | 2.84M | 1.17M | | 0.62M | 1.10M | 22.29M | 32.24M | 67.18M | 36.86M | 76.89M | 45.75M | 56.80M | 74.33M | 86.98M | 105.03M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.74M | | | | 6.77M | | | | | | 2.69M | 3.54M | 5.35M | 15.09M | 23.16M | 22.12M | 22.60M | 17.89M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.00M | | | | | | | | | | | 300.00M | 350.00M | 350.00M | 350.00M | 150.00M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 0.16M | 0.31M | 0.33M | | 0.17M | 0.15M | | 1.35M | 0.18M | 0.18M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 2.62M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.51M | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.35M | 3.92M | 11.25M | 15.33M | 89.93M | 0.04M | 26.11M | | 28.34M | 38.17M | 33.76M | 71.13M | 99.21M | 59.79M | 95.20M | 368.37M | 441.02M | 459.37M | 521.88M | 331.47M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.83M | 4.83M | 3.71M | 3.71M | 3.82M | 3.82M | 3.82M | 3.82M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 728.41M | 729.38M | 730.35M | 49.86M | 49.88M | | 734.23M | 325.27M | 325.65M | 326.08M | 326.51M | 618.68M | 200.00M | 50.00M | 2,250.55M | 3,247.56M | 3,202.08M | 2,218.26M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 728.41M | | 730.35M | 731.32M | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.75M | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.91M | 3.95M | 4.56M | 16.68M | | 16.25M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.97M | 18.31M | -1.13M | -1.22M | | | | | 154.23M | 52.84M | 20.84M | | 265.73M | | 178.08M | 215.76M | 29.86M | 8.62M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.07M | 1.07M | 1.13M | 1.30M | | 0.42M | 0.39M | 0.35M | 9.43M | 10.60M | 10.72M | 27.09M | 33.30M | 40.77M | 39.60M | 45.43M | 41.18M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.72M | | | | | | | | | | | 16.98M | 7.99M | 24.25M | 8.41M | 11.84M | 12.04M | 12.25M | 12.46M | 12.68M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.63M | | 750.98M | 749.74M | -1.13M | -1.22M | 783.19M | | 734.65M | 325.65M | 341.29M | 408.96M | 375.29M | 664.77M | 2,570.18M | 2,347.40M | 2,484.21M | 3,518.99M | 3,287.93M | 2,284.56M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.34M | 0.77M | 765.22M | 1,541.47M | 1,491.94M | -14.72M | 1,195.24M | | 1,373.24M | 1,383.78M | 1,990.97M | 2,956.99M | 3,117.16M | 3,580.15M | 6,801.32M | 6,444.45M | 7,721.44M | 9,153.38M | 7,286.90M | 4,949.27M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 728.41M | 729.38M | 765.35M | 49.86M | 49.88M | | 734.23M | 325.27M | 325.65M | 326.08M | 326.51M | 618.68M | 200.00M | 350.00M | 2,600.55M | 3,597.56M | 3,552.08M | 2,368.26M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.15M | 0.77M | 689.38M | 776.39M | 640.45M | 609.07M | 385.94M | 545.87M | 594.50M | 1,019.95M | 1,615.92M | 2,476.89M | 2,642.66M | 2,855.59M | 4,135.94M | 3,728.68M | 4,796.21M | 5,175.01M | 3,477.09M | 2,231.97M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | 0.77M | 1,444.33M | 1,541.47M | 1,491.94M | -14.72M | 1,195.24M | | 1,373.24M | 1,383.78M | 1,990.97M | 2,956.99M | 3,117.16M | 3,580.15M | 6,801.32M | 6,444.45M | 7,721.44M | 9,153.38M | 7,286.90M | 4,949.27M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.15M | -1.60M | -146.32M | 3.04M | -1.36M | -1.13M | 1,226.27M | | -866.71M | 1,822.50M | 2,183.54M | -230.47M | 3,072.75M | -554.91M | 4,155.39M | 4,284.28M | 4,542.97M | 371.78M | -1337.87M | 4,833.97M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.10M | 0.64M | 1.19M | 1.06M | 1.26M | 1.26M | 1.50M | 3.85M | 3.75M | | 9.30M | 2.99M | 2.81M | 2.26M | 5.86M | 9.31M | 8.55M | 3.80M | 9.42M |