|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.40M | 1,937.00M | 1,515.12M | 11.49M | 10.27M | 10.79M | 10.30M | 10.33M | 505.91M | 651.10M | 10.42M | 480.59M | 10.49M | 573.63M | 10.63M | 263.34M | 10.75M | 268.02M | 10.88M | |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 369.43M | 335.90M | 392.89M | 468.14M | 358.60M | 494.90M | 494.45M | 562.00M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.40M | 1,937.00M | 1,515.12M | 11.49M | 10.27M | 10.79M | 10.30M | 10.33M | 505.91M | 651.10M | 10.42M | 480.59M | 379.92M | 909.53M | 403.51M | 731.48M | 369.35M | 762.92M | 505.33M | 562.00M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.99M | 75.28M | 454.99M | 478.16M | 194.53M | 111.64M | 96.21M | 112.85M | 402.56M | 123.66M | 304.92M | 21.38M | 225.00M | 94.96M | 108.28M | 52.19M | 226.40M | 34.17M | 106.45M | 19.10M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.37M | 34.68M | 35.30M | 52.30M | 29.00M | 68.00M | 28.60M | 42.70M | 60.50M | 52.60M | 10.80M | 0.20M | 2.30M | 6.20M | 5.40M | 6.10M | 5.30M | 5.20M | 10.80M | 4.20M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.36M | 109.96M | 490.29M | 530.46M | 223.53M | 179.65M | 124.81M | 155.55M | 463.06M | 176.26M | 315.72M | 21.58M | 227.30M | 101.16M | 113.69M | 58.28M | 231.70M | 39.37M | 117.25M | 23.30M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.87M | 106.65M | 256.30M | 82.43M | 36.68M | 34.19M | 23.49M | 69.59M | 41.70M | 15.78M | 9.17M | 8.64M | 8.75M | 10.26M | 10.24M | 13.51M | 11.54M | 11.46M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 162.35M | 119.05M | 164.65M | 180.16M | 299.31M | 274.52M | 237.15M | 188.71M | 192.90M | 152.02M | 155.73M | 198.92M | 102.01M | 80.00M | 78.16M | 71.09M | 59.82M | 45.53M | 26.82M | 25.71M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,354.99M | 2,174.18M | 2,155.12M | 2,347.41M | 2,136.00M | 1,759.96M | 1,703.39M | 971.03M | 1,127.55M | 1,006.76M | 1,143.89M | 727.12M | 1,203.37M | 1,103.68M | 1,128.94M | 868.03M | 919.51M | 974.59M | 978.28M | 850.82M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 213.19M | 214.75M | 225.74M | 247.21M | 254.53M | 255.53M | 294.25M | 307.41M | 299.95M | 300.98M | 305.77M | 291.09M | 288.56M | 285.72M | 138.41M | 133.54M | 129.64M | 49.12M | 44.80M | 42.15M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 134.29M | 131.99M | 131.48M | 130.76M | 123.47M | 117.53M | 126.33M | 129.83M | 128.37M | 123.78M | 127.45M | 123.18M | 123.38M | 126.77M | 107.48M | 112.03M | 112.96M | 113.08M | 113.46M | 112.89M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.28M | 5.03M | 4.77M | 4.54M | 4.03M | 8.46M | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 139.57M | 137.02M | 136.25M | 135.29M | 127.50M | 125.99M | 126.33M | 129.83M | 128.37M | 123.78M | 127.45M | 123.18M | 123.38M | 126.77M | 107.48M | 112.03M | 112.96M | 113.08M | 113.46M | 112.89M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.37M | 38.34M | 24.29M | 18.61M | 19.20M | 17.41M | 28.47M | 30.51M | 33.43M | 34.89M | 35.16M | 30.97M | 33.83M | 30.55M | 24.00M | 21.90M | 21.39M | 19.23M | 17.08M | 15.95M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 394.60M | 391.76M | 421.63M | 487.47M | 486.99M | 507.47M | 555.29M | 571.67M | 557.49M | 650.39M | 653.60M | 626.41M | 615.28M | 608.80M | 431.48M | 424.96M | 417.04M | 205.30M | 198.24M | 192.35M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,749.59M | 2,565.94M | 2,576.75M | 2,834.88M | 2,622.99M | 2,267.44M | 2,258.68M | 1,542.70M | 1,685.05M | 1,657.16M | 1,797.49M | 1,353.53M | 1,818.65M | 1,712.48M | 1,560.42M | 1,292.99M | 1,336.55M | 1,179.89M | 1,176.51M | 1,043.16M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.00M | 59.56M | 127.05M | 135.13M | 386.49M | 145.00M | 216.52M | 124.80M | 87.25M | 101.91M | 132.61M | 57.72M | 79.96M | 57.52M | 41.58M | 34.16M | 50.59M | 15.23M | 24.58M | 16.10M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 323.81M | 324.17M | 324.52M | 324.88M | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.00M | 59.56M | 127.05M | 458.94M | 710.66M | 469.52M | 541.40M | 124.80M | 87.25M | 101.91M | 132.61M | 57.72M | 79.96M | 57.52M | 41.58M | 34.16M | 50.59M | 15.23M | 24.58M | 16.10M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 249.18M | 323.87M | 673.73M | 559.88M | 585.65M | 551.07M | 591.16M | 518.71M | 458.40M | 311.20M | 394.67M | 257.37M | 159.22M | 218.67M | 211.16M | 132.16M | 86.70M | 115.59M | 107.17M | 103.03M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.89M | 3.64M | 36.06M | 31.27M | 34.16M | 160.50M | 930.05M | 858.38M | 749.19M | 861.96M | 861.41M | 242.10M | 242.81M | 281.71M | 219.60M | 142.03M | 132.53M | 138.33M | 137.78M | 132.45M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.38M | 103.99M | 161.52M | 116.68M | 124.26M | 82.09M | 44.06M | 1.21M | 0.95M | 1.33M | 5.14M | 6.29M | 9.43M | 9.68M | 17.10M | 5.48M | 5.55M | 5.04M | 2.51M | 2.11M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,200.00M | 1,300.00M | 1,595.47M | 1,535.98M | 1,516.15M | 1,440.19M | 549.55M | 689.83M | 907.41M | 801.03M | 863.52M | 1,082.37M | 1,199.82M | 1,128.79M | 1,121.89M | 517.89M | 500.00M | 500.00M | 140.05M | 400.00M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,651.52M | 1,753.41M | 2,390.32M | 2,261.01M | 2,156.24M | 1,667.96M | 2,459.94M | 1,918.86M | 1,596.26M | 1,468.59M | 1,635.14M | 804.38M | 1,157.81M | 1,181.00M | 1,154.42M | 422.17M | 389.14M | 429.87M | 459.95M | 342.46M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.19M | | | | | 31.47M | 31.24M | 30.99M | 30.74M | 53.16M | 55.92M | 54.61M | 54.97M | 54.37M | 53.73M | 53.05M | 52.37M | 2.27M | 2.09M | 1.91M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 322.75M | 323.10M | 323.46M | 323.81M | | | 166.47M | 166.86M | 167.25M | 167.62M | 168.02M | 168.43M | 168.85M | 169.26M | 169.68M | 170.13M | 170.57M | 243.84M | 244.21M | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 172.50M | 441.70M | 814.63M | 1,035.42M | 179.40M | 274.06M | 606.94M | 608.84M | 622.21M | 841.47M | 533.43M | 515.37M | 446.82M | 409.56M | 399.26M | 397.11M | 358.94M | 359.27M |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.44M | 47.87M | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.12M | | | | 81.32M | | | | 84.50M | | | | 76.68M | | | | 21.45M | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.57M | 28.09M | 42.12M | 66.80M | 69.08M | 98.57M | 55.70M | 47.51M | 38.38M | 37.30M | 33.13M | 351.72M | 335.29M | 318.92M | 359.61M | 313.73M | 287.58M | 263.48M | 239.07M | 193.24M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,983.45M | 2,076.52M | 2,886.30M | 2,702.75M | 2,970.87M | 2,734.85M | 2,837.06M | 2,390.77M | 2,401.18M | 2,298.21M | 2,481.29M | 1,868.90M | 1,915.06M | 1,920.00M | 1,824.64M | 1,054.91M | 1,011.34M | 1,073.08M | 1,065.20M | 994.68M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,004.03M | 2,104.61M | 2,928.43M | 2,769.55M | 3,039.94M | 2,833.42M | 2,892.76M | 2,438.28M | 2,439.57M | 2,335.51M | 2,514.42M | 2,220.62M | 2,250.35M | 2,238.92M | 2,184.26M | 1,368.63M | 1,298.92M | 1,336.56M | 1,304.27M | 1,187.92M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 745.56M | 461.34M | -351.67M | 65.32M | -416.95M | -565.99M | -634.08M | -895.58M | -754.52M | -678.35M | -716.93M | -867.08M | -431.71M | -526.44M | -623.84M | -75.64M | 37.62M | -156.67M | -127.75M | -144.76M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 745.56M | 461.34M | -351.67M | 65.32M | -416.95M | -565.99M | -634.08M | -895.58M | -754.52M | -678.35M | -716.93M | -867.08M | -431.71M | -526.44M | -623.84M | -75.64M | 37.62M | -156.67M | -127.75M | -144.76M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,749.59M | 2,565.94M | 2,576.75M | 2,834.88M | 2,622.99M | 2,267.44M | 2,258.68M | 1,542.70M | 1,685.05M | 1,657.16M | 1,797.49M | 1,353.53M | 1,818.65M | 1,712.48M | 1,560.42M | 1,292.99M | 1,336.55M | 1,179.89M | 1,176.51M | 1,043.16M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42M | 0.56M | 0.59M | 0.60M | 1.58M | 1.44M | 0.77M | 0.85M | 0.88M | 3.74M | 0.36M | 6.94M | 6.63M | 1.41M | 1.52M | 7.07M | 2.32M | 2.35M | 2.39M | 3.34M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2449.24M | 0.86M | -1.35M | -1.31M | -10.87M | -23.79M | -4275.89M | -4569.79M | -8.18M | -11.86M | -4820.95M | -4968.50M | -4806.12M | 3.60M | -5008.45M | -4489.80M | -4383.30M | -4585.68M | -4568.15M | -4577.64M |