|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 532.74M | 341.43M | 509.64M | 871.29M | 808.48M | 651.61M | 482.97M | 705.57M | 781.92M | 636.48M | 684.56M | 780.61M | 834.21M | 819.93M | 1,223.71M | 573.94M | 1,236.34M | 700.38M | 588.93M | 750.08M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | 0.33M | 0.33M | 447.33M | 15.04M | 15.27M | 14.10M | 42.21M | 44.12M | 42.16M | 42.29M | 176.47M | 208.34M | 208.32M | 582.10M | | 363.46M | 494.09M | 17.40M | 17.58M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 538.80M | 353.80M | 509.98M | 1,318.62M | 849.57M | 705.08M | 497.07M | 747.78M | 826.03M | 716.37M | 726.85M | 957.09M | 1,042.55M | 1,028.25M | 1,805.81M | 573.94M | 1,597.04M | 1,182.98M | 620.40M | 767.67M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.16M | -3.52M | -3.78M | 32.10M | 0.42M | -1.48M | 3.23M | 26.53M | -0.08M | -2.85M | 1.47M | 27.99M | 1.52M | 2.18M | 1.70M | 26.77M | -2.64M | -5.16M | -3.32M | 34.71M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.79M | | | | 32.40M | | | | 48.43M | | | | 29.84M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.17M | -3.52M | -3.78M | 32.10M | 0.42M | -1.51M | 3.23M | 75.32M | -0.08M | -2.95M | 1.47M | 60.39M | 1.52M | 2.18M | 1.70M | 75.20M | -2.63M | -5.11M | -3.30M | 64.55M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.48M | 113.65M | 127.29M | 121.23M | 126.79M | 123.05M | 123.34M | 115.25M | 184.81M | 407.36M | 13.59M | 100.47M | 114.02M | 106.89M | -13.85M | 153.72M | 151.58M | -18.57M | 115.77M | 111.57M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,879.14M | 1,629.86M | 1,603.98M | 1,471.95M | 1,400.27M | 1,807.23M | 1,477.14M | 1,648.52M | 1,808.77M | 1,563.52M | 1,111.51M | 1,087.96M | 1,339.25M | 1,208.74M | 1,627.49M | 1,672.24M | 1,392.42M | 1,547.53M | 1,395.55M | 1,372.82M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.02M | | | | 105.86M | | | | 13.03M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.88M | 34.84M | 32.36M | 28.26M | 30.64M | 28.72M | 26.28M | 24.32M | 22.05M | 19.48M | 49.12M | 91.53M | 95.38M | 122.37M | 125.40M | 124.88M | 126.29M | 129.61M | 142.45M | 200.21M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.64M | 113.63M | 114.43M | 128.26M | 128.29M | 132.27M | 121.38M | 125.70M | 128.12M | 120.56M | 117.92M | 109.29M | 98.41M | 100.04M | 111.65M | 114.93M | 118.97M | 166.86M | 217.98M | 213.47M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 626.56M | 626.61M | 626.62M | | | | | | | | | | | | | 18.97M | 34.37M | 34.99M | 86.43M | 84.07M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.60M | 94.08M | 88.88M | 4.27M | 4.11M | 3.70M | 3.30M | 3.12M | 3.05M | 2.71M | 2.52M | 2.37M | 2.19M | 2.00M | 1.89M | 12.06M | 26.45M | 26.00M | 37.30M | 33.94M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 733.97M | 720.11M | 715.50M | 4.27M | 4.10M | 3.76M | 3.30M | 3.12M | 3.05M | 2.80M | 2.52M | 2.37M | 2.19M | 2.00M | 1.89M | 31.03M | 60.71M | 60.41M | 123.06M | 118.01M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.05M | 5.22M | 5.36M | 5.45M | 5.75M | 5.44M | 5.04M | 4.83M | 4.94M | 4.67M | 4.59M | 4.41M | 4.74M | 4.93M | 5.12M | 5.02M | 4.92M | 4.91M | 4.75M | 4.88M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.13M | 15.50M | 12.66M | 13.13M | 13.57M | 14.80M | 16.82M | 11.64M | 26.51M | 24.38M | 24.38M | 368.37M | 27.79M | 29.14M | 23.04M | 15.45M | 18.39M | 11.40M | 15.97M | 0.51M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,760.72M | 1,836.86M | 1,842.55M | 1,360.82M | 1,436.63M | 655.05M | 699.79M | 577.19M | 549.65M | 632.61M | 1,104.97M | 1,165.91M | 1,141.11M | 1,195.83M | 959.24M | 886.96M | 911.16M | 750.61M | 531.77M | 569.96M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,621.14M | 3,468.19M | 3,446.53M | 2,832.77M | 2,838.59M | 2,452.13M | 2,176.93M | 2,225.70M | 2,358.42M | 2,174.56M | 2,216.47M | 2,253.87M | 2,480.36M | 2,404.57M | 2,586.73M | 2,559.20M | 2,305.15M | 2,305.42M | 1,930.18M | 1,942.78M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.68M | 116.55M | 111.76M | 113.59M | 101.25M | 93.53M | 87.58M | 86.76M | 91.46M | 88.12M | 88.11M | 85.65M | 83.71M | 83.53M | 86.72M | 85.65M | -1.87M | 86.47M | 77.59M | 82.42M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 372.06M | | | | | 184.85M | 183.24M | 337.09M | 329.32M | 93.02M | 94.23M | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.03M | | | | 127.26M | | | | 136.55M | 2.88M | 2.88M | | 98.90M | | | | 47.87M | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 241.28M | 7.57M | 111.76M | 113.59M | 113.10M | -16.07M | 87.58M | 458.82M | 228.01M | 7.53M | 90.99M | 85.65M | 367.46M | 266.77M | 423.81M | 414.97M | 225.91M | 92.01M | 77.17M | 82.42M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.93M | 116.61M | 124.71M | 142.50M | 125.81M | 115.13M | 93.47M | 112.13M | 101.67M | 90.61M | 88.84M | 87.58M | 78.14M | 83.53M | 85.56M | 98.06M | 89.88M | -19.79M | 97.23M | 119.66M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.29M | | | | 0.60M | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.88M | 2.00M | 2.29M | 0.78M | 0.77M | 0.24M | 1.33M | 1.29M | 1.80M | 1.67M | 0.50M | | 30.07M | 29.67M | 2.76M | 329.32M | 2.77M | 270.71M | 0.37M | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.55M | 19.99M | 25.51M | 25.49M | 21.86M | 18.15M | 14.42M | 12.42M | 8.69M | 6.36M | 7.77M | 8.33M | 9.16M | 21.19M | 22.08M | 19.76M | 17.61M | 14.47M | 13.05M | 11.79M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.59M | 21.70M | 25.62M | 19.67M | 19.12M | 13.51M | 10.52M | 9.67M | 9.08M | 8.97M | 12.23M | 13.16M | 13.96M | 8.01M | 13.31M | 21.86M | -13.91M | 50.72M | 2.75M | 6.31M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.11M | 80.22M | 82.33M | 84.46M | 78.44M | 72.60M | 65.76M | 68.16M | 69.30M | 63.80M | 65.06M | 61.50M | 63.68M | 61.19M | -0.12M | 59.54M | 1.25M | 61.35M | 2.95M | 66.02M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 496.80M | 364.09M | 379.25M | 393.49M | 480.66M | 319.32M | 660.23M | 666.22M | 806.36M | 600.78M | 298.79M | 290.56M | 566.31M | 474.20M | 890.72M | 890.78M | 675.70M | 676.31M | 268.14M | 293.24M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 265.68M | 29.95M | 268.43M | 266.70M | | | 0.45M | 0.42M | 0.49M | 0.30M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 714.59M | 715.15M | 715.77M | 714.06M | 698.01M | 538.42M | | | | | 2.75M | 2.72M | 2.76M | 2.76M | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 134.19M | -105.03M | -105.25M | -106.07M | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.73M | | | | 21.56M | | | | 25.26M | | | | 26.07M | | | | 29.09M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.90M | 23.52M | 22.18M | 33.38M | 18.46M | 8.13M | 5.29M | 3.09M | 8.18M | 14.34M | 20.77M | 3.47M | 54.22M | 56.20M | 41.94M | 33.68M | 1.75M | 27.07M | 72.13M | 75.01M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.08M | 15.47M | 22.03M | 16.13M | 13.12M | 9.49M | 5.99M | 4.68M | 5.60M | 4.29M | 9.09M | 7.25M | 7.27M | 21.85M | 20.35M | 16.02M | 12.72M | 8.05M | 8.55M | 5.64M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.37M | 20.92M | 21.89M | 20.04M | 21.82M | 16.93M | 16.11M | 14.82M | 15.48M | 14.32M | 13.15M | | 19.35M | 18.96M | 15.49M | 9.15M | 19.78M | -6.57M | 6.68M | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,404.49M | 1,142.70M | 1,139.23M | 1,157.05M | 1,231.67M | 911.15M | 671.51M | 673.99M | 820.14M | 658.32M | 597.08M | 589.05M | 898.99M | 821.72M | 960.24M | 958.44M | 731.68M | 769.90M | 347.44M | 379.91M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,395.92M | 1,139.14M | 1,161.12M | 1,177.08M | 1,232.08M | 892.30M | 687.62M | 688.81M | 835.62M | 633.73M | 610.23M | 589.05M | 918.34M | 840.69M | 975.73M | 967.59M | 752.72M | 770.81M | 355.99M | 379.91M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.90M | -1.01M | 2.29M | 0.78M | -0.02M | -0.52M | 1.33M | 1.29M | 1.80M | 0.41M | 266.18M | 29.95M | 298.50M | 296.37M | 2.76M | 329.32M | 3.21M | 268.53M | 0.85M | 0.30M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,655.69M | | | | 1,536.89M | | | | 1,664.81M | | | | 1,591.61M | | | | 1,562.87M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,225.21M | 2,329.05M | 2,285.41M | 1,655.69M | 1,606.52M | 1,559.83M | 1,489.31M | 1,536.89M | 1,522.80M | 1,540.83M | 1,606.25M | 1,664.81M | 1,562.02M | 1,563.88M | 1,611.00M | 1,591.61M | | | | 1,562.87M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,660.07M | 3,465.40M | 3,446.53M | 2,832.77M | 2,835.25M | 2,490.74M | 2,176.93M | 2,225.70M | 2,358.42M | 2,251.33M | 2,216.47M | 2,253.87M | 2,480.36M | 2,404.57M | 2,586.73M | 2,559.20M | 2,301.18M | 2,283.26M | 1,919.86M | 1,942.78M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.43M | | | | -7.35M | | | | -1.16M | | | | -7.15M | | | | -4.26M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | | | | 748.14M | | | | -17.51M | | | | 0.15M | | | | 1,001.27M |