|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 229.53M | 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 |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.69M | 27.80M | 15.08M | 19.61M | 24.34M | 14.24M | 3.88M | 3.66M | 3.54M | 3.54M | 17.54M | 26.41M | 19.30M | 28.20M | 19.54M | 20.44M | 17.87M | 18.81M | 19.64M | 26.23M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 242.22M | 319.26M | 2,214.04M | 2,197.50M | 2,267.60M | 2,099.32M | 2,154.35M | 1,511.76M | 1,520.23M | 420.58M | 398.23M | 150.10M | 121.08M | 106.53M | 106.56M | 50.85M | 63.95M | 53.37M | 62.72M | 67.42M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.21M | 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 |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.56M | 15.36M | 17.76M | 10.26M | 8.69M | 8.34M | 4.76M | 6.04M | 5.90M | 8.22M | 8.72M | 7.70M | 13.11M | 12.67M | 12.20M | 14.45M | 6.74M | 5.63M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.21M | 59.80M | 77.18M | 73.27M | 83.36M | 65.79M | 67.25M | 68.10M | 65.00M | 60.49M | 61.95M | 63.28M | 71.52M | 74.34M | 76.11M | 76.15M | 75.98M | 75.70M | 69.88M | 69.08M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 593.95M | 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 |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.72M | 53.97M | 120.67M | 31.50M | 52.71M | 251.62M | 234.25M | 139.30M | 27.89M | 27.09M | 129.21M | 29.18M | 25.20M | 33.06M | 30.60M | 29.59M | 28.50M | 24.85M | 21.37M | 184.47M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 989.41M | 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 |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 169.31M | 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 |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,103.67M | 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 |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.13M | 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 |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 141.15M | 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 |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.24M | 72.58M | 72.91M | 17.00M | 73.49M | 73.81M | 74.27M | 17.00M | 75.14M | 75.47M | 75.75M | 58.93M | 23.31M | 24.69M | 25.61M | 76.12M | 25.02M | 79.66M | 29.30M | 79.78M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 213.39M | 213.72M | 214.05M | 158.10M | 214.58M | 214.91M | 215.29M | 158.05M | 216.17M | 216.53M | 216.74M | 199.96M | 164.32M | 165.69M | 166.60M | 217.06M | 166.02M | 223.43M | 173.06M | 224.02M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.87M | 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 |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 240.01M | 282.83M | 4.35M | 298.15M | 5.19M | 3.67M | 127.51M | 3.53M | 175.67M | 10.05M | 9.43M | 2.52M | 13.48M | 13.75M | 303.73M | 17.10M | 319.34M | 346.13M | 14.46M | 3.34M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,247.91M | 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 |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,237.32M | 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 |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 389.41M | 238.61M | 205.59M | 442.38M | 254.54M | 186.32M | 389.96M | 374.95M | 156.53M | 357.48M | 179.54M | 192.34M | 407.49M | 495.96M | 222.04M | 245.26M | 398.33M | 380.53M | 178.67M | 386.74M |
|
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 |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 389.41M | 238.61M | 225.59M | 462.38M | 274.54M | 210.07M | 414.96M | 399.95M | 181.53M | 382.48M | 204.54M | 217.34M | 432.49M | 520.96M | 247.04M | 270.26M | 423.33M | 405.53M | 203.67M | 411.74M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.50M | 71.75M | 76.74M | 96.86M | 54.47M | 72.62M | 11.81M | 14.46M | 0.95M | 51.26M | 15.64M | 43.84M | 56.04M | 50.88M | 52.55M | 50.69M | 60.95M | 61.32M | 60.95M | 54.93M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.59M | 18.79M | 131.78M | 12.10M | 14.58M | 115.07M | 34.36M | 103.19M | 32.92M | 32.59M | 100.97M | 22.86M | 30.48M | 84.07M | 36.58M | 98.96M | 96.20M | 116.00M | 32.70M | 95.09M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.07M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.44M | 74.07M | 15.02M | 15.51M | 74.31M | 75.29M | 16.56M | 17.01M | 81.26M | 17.80M | 18.15M | 85.52M | 85.88M | 86.11M | 88.22M | 100.94M | 17.19M | 105.87M | 107.01M | 110.28M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.47M | 27.16M | 11.59M | 31.36M | 26.73M | 21.48M | 21.75M | 21.95M | 4.42M | 4.52M | 4.23M | 26.82M | 28.21M | 28.92M | 28.56M | 1.98M | 3.24M | 12.26M | 35.22M | 2.90M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 363.40M | 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 |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,016.17M | 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 |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 501.12M | 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 |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.74M | 2.12M | 1,957.37M | 1,953.20M | 1,949.04M | 469.55M | 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 |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 288.14M | 93.87M | 181.81M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.70M | 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 |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 532.14M | 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 |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.83M | 15.46M | 11.35M | 8.71M | 7.73M | 7.77M | 7.15M | 8.87M | 8.16M | 3.21M | 9.30M | 2.79M | 11.18M | 11.66M | 11.14M | 11.95M | 3.39M | 13.93M | 2.57M | 2.91M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,627.03M | 2,614.84M | 4,387.30M | 4,361.49M | 4,538.42M | 4,603.43M | 4,582.62M | 4,515.75M | 4,472.28M | 4,494.21M | 4,564.53M | 4,438.50M | 4,465.28M | 4,599.45M | 4,636.09M | 4,706.33M | 4,757.63M | 4,723.99M | 4,787.82M | 4,772.20M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,642.86M | 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 |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.81M | 26.19M | 1,976.24M | 1,966.83M | 1,952.91M | 471.76M | 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 |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 594.46M | 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 |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 594.46M | 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 |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,237.32M | 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 |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.02M | 0.02M | 0.96M | 0.02M | 0.02M | 1.13M | 0.03M | 0.02M | 0.02M | 3.89M | 0.02M | | | | 0.01M | | | | 0.02M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.91M | 3.27M | 1.17M | -1.41M | 771.71M | -7.79M | -12.69M | 539.99M | 581.88M | 3.27M | -9.00M | -583.26M | -586.89M | -557.94M | 1.14M | -15.09M | 16.52M | 22.62M | 18.38M | -386.06M |