|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 291.46M | 2,198.96M | 2,177.89M | 2,243.26M | 2,085.08M | 2,150.47M | 1,508.10M | 1,516.69M | 417.05M | 380.69M | 123.69M | 101.79M | 78.33M | 87.01M | 30.41M | 46.08M | 34.56M | 43.09M | 41.19M | 53.80M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.80M | 15.08M | 19.61M | 24.34M | 14.24M | 3.88M | 3.66M | 3.54M | 18.94M | 17.54M | 26.41M | 19.30M | 28.20M | 19.54M | 20.44M | 17.87M | 18.81M | 19.64M | 26.23M | 21.67M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 319.26M | 2,214.04M | 2,197.50M | 2,267.60M | 2,099.32M | 2,154.35M | 1,511.76M | 1,520.23M | 435.99M | 398.23M | 150.10M | 121.08M | 106.53M | 106.56M | 50.85M | 63.95M | 53.37M | 62.72M | 67.42M | 75.47M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.80M | 60.62M | 57.91M | 65.60M | 55.54M | 58.56M | 59.76M | 60.23M | 54.45M | 56.05M | 55.06M | 62.80M | 66.64M | 63.00M | 63.48M | 63.78M | 61.25M | 63.14M | 63.45M | 72.44M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.56M | 15.36M | 17.76M | 10.26M | 8.69M | 8.34M | 2.74M | 1.79M | 5.90M | 8.22M | 8.72M | 7.70M | 13.11M | 12.67M | 12.20M | 14.45M | 6.74M | 5.63M | 5.81M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.80M | 77.18M | 73.27M | 83.36M | 65.79M | 67.25M | 68.10M | 62.97M | 56.23M | 61.95M | 63.28M | 71.52M | 74.34M | 76.11M | 76.15M | 75.98M | 75.70M | 69.88M | 69.08M | 78.25M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 645.99M | 633.59M | 734.29M | 817.33M | 859.08M | 819.30M | 801.84M | 766.30M | 737.66M | 718.96M | 754.13M | 802.21M | 917.33M | 978.55M | 1,019.59M | 1,007.84M | 956.95M | 874.91M | 818.55M | 802.44M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.97M | 44.51M | 121.35M | 272.88M | 52.01M | 28.09M | 26.25M | 27.89M | 27.09M | 28.63M | 42.09M | 38.67M | 156.97M | 149.18M | 30.62M | 34.39M | 26.68M | 32.11M | 184.47M | 33.74M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,137.82M | 3,013.84M | 3,091.44M | 3,399.06M | 3,251.32M | 3,266.46M | 2,512.66M | 2,475.84M | 1,356.53M | 1,286.88M | 1,101.90M | 1,116.03M | 1,219.28M | 1,277.75M | 1,291.33M | 1,279.93M | 1,201.67M | 1,124.40M | 1,107.66M | 1,123.88M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 201.38M | 209.15M | 204.01M | 115.98M | 29.36M | 37.89M | 45.51M | 61.07M | 76.95M | 93.54M | 118.90M | 154.30M | 160.69M | 169.80M | 138.70M | 168.11M | 166.26M | 113.42M | 156.25M | 163.90M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,131.50M | 1,196.34M | 1,227.92M | 1,357.06M | 1,554.88M | 1,577.90M | 1,635.98M | 1,640.60M | 1,655.33M | 1,665.48M | 1,685.86M | 1,693.19M | 1,753.73M | 1,797.31M | 1,883.18M | 1,905.10M | 2,018.16M | 2,175.43M | 2,158.72M | 2,219.58M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.41M | 97.98M | 100.81M | 100.55M | 98.14M | 97.00M | 101.47M | 133.00M | 130.21M | 128.11M | 128.67M | 128.91M | 130.79M | 129.56M | 126.91M | 122.95M | 121.60M | 121.40M | 119.75M | 119.31M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 141.13M | 141.14M | 141.10M | 141.09M | 141.10M | 141.02M | 141.05M | 141.03M | 141.05M | 141.00M | 141.03M | 141.01M | 141.00M | 140.99M | 140.94M | 141.00M | 143.77M | 143.75M | 144.24M | 144.24M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.58M | 72.91M | 17.00M | 73.49M | 73.81M | 74.27M | 57.63M | 75.14M | 75.47M | 75.75M | 58.93M | 23.31M | 76.24M | 25.61M | 22.74M | 79.05M | 27.07M | 79.71M | 79.78M | 79.97M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 213.72M | 214.05M | 158.10M | 214.58M | 214.91M | 215.29M | 198.68M | 216.17M | 216.53M | 216.74M | 199.96M | 164.32M | 217.24M | 166.60M | 163.68M | 220.05M | 170.84M | 223.46M | 224.02M | 224.21M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.05M | 49.87M | 56.84M | 63.26M | 63.26M | 63.10M | 167.04M | 150.54M | 123.41M | 126.09M | 143.99M | 143.98M | 143.97M | 138.57M | 147.72M | 147.90M | 147.95M | 147.94M | 128.38M | 128.36M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.82M | 11.46M | 10.38M | 12.24M | 10.59M | 3.44M | 9.65M | 12.04M | 10.05M | 11.10M | 13.55M | 281.70M | 5.39M | 4.26M | 271.39M | 1.26M | 13.44M | 274.54M | 14.34M | 14.47M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,329.34M | 2,406.19M | 2,449.03M | 2,488.88M | 2,580.13M | 2,617.26M | 2,446.03M | 2,843.99M | 2,856.30M | 2,953.74M | 2,672.97M | 3,070.51M | 3,157.11M | 3,186.47M | 2,879.95M | 3,370.32M | 3,495.36M | 3,669.34M | 3,319.76M | 3,823.80M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,467.15M | 5,420.02M | 5,540.47M | 5,887.94M | 5,831.45M | 5,883.72M | 5,309.29M | 5,319.83M | 4,212.83M | 4,240.62M | 4,143.90M | 4,186.54M | 4,376.40M | 4,464.22M | 4,554.69M | 4,650.26M | 4,697.02M | 4,793.74M | 4,835.71M | 4,947.68M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 238.61M | 205.59M | 442.38M | 428.95M | 376.13M | 180.48M | 166.08M | 156.53M | 357.48M | 179.54M | 366.58M | 208.61M | 293.81M | 411.83M | 245.26M | 214.90M | 380.53M | 178.67M | 386.74M | 411.55M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | 20.00M | 20.00M | 23.75M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 238.61M | 225.59M | 462.38M | 448.95M | 399.88M | 205.48M | 191.08M | 181.53M | 382.48M | 204.54M | 391.58M | 233.61M | 318.81M | 436.83M | 270.26M | 239.90M | 405.53M | 203.67M | 411.74M | 436.55M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.75M | 76.74M | 96.86M | 54.47M | 72.62M | 71.83M | 14.46M | 0.95M | 15.86M | 43.40M | 43.84M | 1.90M | 50.88M | 52.55M | 50.69M | 60.95M | 61.32M | 60.95M | 54.93M | 64.96M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.79M | 19.59M | 146.62M | 107.80M | 115.07M | 104.54M | 103.19M | 32.92M | 100.67M | 39.31M | 22.86M | 85.61M | 84.07M | 88.29M | 98.96M | 96.20M | 116.00M | 113.68M | 37.94M | 92.63M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.07M | 18.88M | 13.62M | 3.88M | 2.21M | 1.69M | 1.70M | 1.69M | | 41.81M | 20.00M | 41.86M | 41.89M | | 20.00M | 20.00M | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.07M | 74.71M | 15.51M | 74.31M | 75.29M | 77.86M | 17.01M | 81.26M | 83.49M | 89.49M | 85.52M | 15.21M | 15.76M | 88.22M | 100.94M | 93.17M | 22.34M | 107.01M | 110.28M | 21.94M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.16M | 11.59M | 31.36M | 26.73M | 21.48M | 21.75M | 21.95M | 24.87M | 4.52M | 4.23M | 0.25M | 28.21M | 28.92M | 28.56M | 1.98M | 31.25M | 31.58M | 35.22M | 2.90M | 2.55M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 397.16M | 385.07M | 387.93M | 436.76M | 390.71M | 361.11M | 325.75M | 344.94M | 331.03M | 302.98M | 282.81M | 315.65M | 302.53M | 307.92M | 291.81M | 346.39M | 351.50M | 348.93M | 338.50M | 382.42M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,229.00M | 1,096.31M | 1,063.76M | 1,361.53M | 958.90M | 935.18M | 885.97M | 851.50M | 872.67M | 934.97M | 872.87M | 936.49M | 1,010.55M | 896.27M | 905.13M | 934.09M | 953.90M | 946.25M | 930.61M | 996.86M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 523.80M | 549.10M | 560.55M | 594.73M | 661.00M | 656.64M | 653.05M | 648.79M | 646.90M | 642.73M | 566.83M | 562.80M | 584.68M | 588.77M | 630.65M | 625.46M | 657.78M | 721.61M | 718.84M | 734.16M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.12M | 1,957.37M | | 1,949.04M | 1,944.87M | 17.91M | 17.91M | 17.91M | 17.90M | 17.84M | 17.77M | 17.68M | 25.00M | 17.52M | 15.52M | 15.44M | 15.36M | 15.28M | 15.20M | 15.11M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.87M | 62.21M | 214.80M | 30.00M | 41.67M | 41.70M | 41.72M | 41.75M | 41.78M | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.30M | 22.30M | 326.67M | | | | 6.32M | 6.40M | 6.40M | 6.14M | 8.44M | 8.42M | 8.54M | 8.50M | 10.39M | 11.26M | 11.43M | 11.36M | 17.73M | 17.56M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 542.51M | 538.89M | 540.51M | 533.07M | 527.45M | 521.09M | 505.81M | 504.48M | 506.54M | 570.07M | 576.17M | 555.65M | 573.20M | 559.52M | 573.47M | 610.05M | 588.08M | 658.33M | 705.08M | 733.34M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.46M | 11.35M | 8.71M | 7.73M | 7.77M | 7.15M | 8.07M | 8.16M | 3.21M | 4.58M | 2.79M | 2.43M | 2.24M | 2.31M | 3.03M | 12.92M | 13.93M | 14.52M | 13.98M | 14.44M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,614.84M | 4,387.30M | 4,361.49M | 4,538.42M | 4,603.43M | 4,582.62M | 4,516.55M | 4,472.28M | 4,494.21M | 4,569.25M | 4,438.50M | 4,474.03M | 4,608.88M | 4,644.92M | 4,715.25M | 4,748.10M | 4,723.99M | 4,775.88M | 4,761.13M | 4,876.31M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,630.29M | 4,398.65M | 4,370.19M | 4,546.15M | 4,611.20M | 4,589.77M | 4,524.63M | 4,480.44M | 4,497.41M | 4,573.83M | 4,441.29M | 4,476.46M | 4,611.11M | 4,647.23M | 4,718.28M | 4,761.02M | 4,737.92M | 4,790.40M | 4,775.11M | 4,890.75M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.19M | 1,976.24M | 13.62M | 1,952.91M | 1,947.09M | 19.60M | 19.61M | 19.60M | 17.90M | 59.65M | 37.77M | 59.54M | 66.89M | 17.52M | 35.52M | 35.44M | 15.36M | 15.28M | 15.20M | 15.11M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 806.34M | 1,007.80M | 1,170.28M | 1,341.79M | 1,220.24M | 1,293.95M | 784.66M | 839.39M | -284.58M | -333.21M | -297.39M | -289.92M | -234.72M | -183.01M | -163.59M | -110.77M | -40.90M | 3.35M | 60.60M | 56.93M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 806.34M | 1,007.80M | 1,170.28M | 1,341.79M | 1,220.24M | 1,293.95M | 784.66M | 839.39M | -284.58M | -333.21M | -297.39M | -289.92M | -234.72M | -183.01M | -163.59M | -110.77M | -40.90M | 3.35M | 60.60M | 56.93M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,467.15M | 5,420.02M | 5,540.47M | 5,887.94M | 5,831.45M | 5,883.72M | 5,309.29M | 5,319.83M | 4,212.83M | 4,240.62M | 4,143.90M | 4,186.54M | 4,376.40M | 4,464.22M | 4,554.69M | 4,650.26M | 4,697.02M | 4,793.74M | 4,835.71M | 4,947.68M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.96M | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 3.70M | 3.89M | 0.02M | | | | 0.01M | | | | 0.02M | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.27M | 404.06M | -1.41M | -5.55M | -7.79M | -12.69M | -2.40M | 581.88M | -549.66M | -595.15M | -1.94M | -3.22M | 2.00M | -524.77M | -510.85M | -502.81M | -451.11M | 18.38M | -386.06M | -399.76M |