|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.93M | 279.86M | 213.58M | 217.03M | 1.58M | 270.93M | 212.32M | 107.58M | 2.06M | 224.56M | 190.69M | 238.62M | 159.25M | 100.47M | 1.38M | 267.39M | 1.27M | 2.68M | 175.82M | 154.11M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.80M | 1,532.10M | 1,317.10M | 1,144.90M | 1,238.61M | 1,129.27M | 1,049.23M | 1,072.44M | 1,197.59M | 809.05M | 949.87M | 664.07M | 341.77M | 7.29M | 12.10M | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.73M | 1,811.95M | 1,530.68M | 1,361.92M | 1,240.19M | 1,400.19M | 1,261.55M | 1,180.03M | 1,199.65M | 1,033.61M | 1,140.56M | 902.69M | 501.02M | 107.77M | 13.48M | 267.39M | 1.27M | 2.68M | 175.82M | 154.11M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.79M | 49.67M | 44.72M | 52.94M | 64.71M | 133.84M | 120.85M | 118.93M | 127.42M | 81.96M | 123.80M | 122.93M | 91.51M | 68.65M | 61.60M | 61.23M | 70.04M | 55.47M | 67.33M | 67.59M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.02M | 12.31M | 40.35M | 50.60M | 0.81M | 13.22M | 67.90M | 65.06M | 41.87M | 39.00M | 52.23M | 55.05M | 38.17M | 27.85M | 31.96M | 45.38M | 148.29M | 51.00M | 43.44M | 31.71M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.81M | 61.99M | 85.07M | 103.53M | 65.52M | 147.06M | 188.75M | 183.99M | 169.28M | 120.96M | 176.03M | 177.98M | 129.67M | 96.51M | 93.56M | 106.61M | 218.33M | 106.47M | 110.77M | 99.30M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.08M | 2.85M | | | | 3.98M | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 448.99M | 463.50M | 470.52M | 480.28M | 355.88M | 460.70M | 491.87M | 309.08M | 265.53M | 241.86M | 246.40M | 221.46M | 201.69M | 157.43M | 241.75M | 219.97M | 219.40M | 128.65M | 117.85M | 110.86M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.71M | | | | 784.30M | 961.79M | 257.36M | | 871.10M | 34.92M | 482.88M | 526.90M | 479.73M | 26.07M | | 491.27M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.72M | 12.87M | 12.98M | 14.18M | 16.17M | 27.14M | 27.58M | 28.44M | 24.77M | 25.21M | 24.15M | 44.69M | 43.42M | 18.68M | 17.97M | 18.45M | 18.08M | 17.61M | 17.61M | 17.85M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 345.00M | 2,090.97M | | | | 701.65M | 772.09M | 170.50M | 458.06M | 452.58M | 386.24M | 114.98M | 151.70M | | | 27.73M | 315.47M | 90.43M | 573.48M | 723.72M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 237.96M | 250.57M | 362.47M | 394.33M | 429.19M | 506.91M | 524.00M | 526.83M | 497.39M | 437.04M | 471.64M | | 498.38M | 392.69M | 392.69M | 392.69M | 392.69M | 392.69M | 392.69M | 392.69M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.42M | 207.65M | 211.91M | 270.32M | 296.35M | 374.10M | 366.06M | 354.33M | 333.64M | 198.25M | 311.85M | 319.32M | 187.19M | 146.45M | 139.63M | 131.32M | 124.64M | 118.29M | 112.04M | 101.87M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 309.38M | 458.22M | 574.38M | 664.65M | 725.53M | 881.00M | 890.06M | 881.15M | 831.03M | 635.29M | 783.49M | 319.32M | 685.56M | 539.13M | 532.32M | 524.01M | 517.33M | 510.98M | 504.73M | 494.55M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.85M | 2.87M | 5.29M | 2.85M | 3.98M | 2.85M | 2.85M | 2.81M | 33.63M | 49.61M | 32.38M | 13.40M | 13.60M | 1.30M | 1.30M | 1.30M | 0.76M | 0.76M | 0.79M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.93M | 7.54M | 14.82M | 15.24M | 34.50M | 45.12M | 54.31M | 44.78M | 45.03M | 47.49M | 49.59M | 31.71M | 28.43M | 15.95M | 11.79M | 15.97M | 11.90M | 10.32M | 9.77M | 10.15M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 811.86M | | | | 5,358.56M | 228.34M | 4,740.29M | | 572.63M | 1,748.34M | 236.84M | 176.59M | 1,189.58M | 1,680.52M | | 1,476.27M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 198.45M | 881.57M | 5,251.76M | 5,875.22M | 881.57M | 6,111.20M | 986.42M | 193.34M | 6,142.86M | 6,080.60M | 4,997.64M | 3,236.28M | 2,157.28M | 1,783.26M | 1,511.00M | 1,545.22M | 1,669.31M | 1,706.59M | 1,854.21M | 1,967.54M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.03M | 6.33M | 8.63M | 22.43M | 22.17M | 81.38M | 59.97M | 60.26M | 54.03M | 43.99M | 44.79M | 58.93M | 54.52M | 51.24M | 44.21M | 35.08M | 41.43M | 41.46M | 37.72M | 35.48M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.03M | 6.33M | 8.63M | 22.43M | 22.17M | 81.38M | 59.97M | 60.26M | 54.03M | 43.99M | 44.79M | 58.93M | 54.52M | 51.24M | 44.21M | 35.08M | 41.43M | 41.46M | 37.72M | 35.48M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.25M | 32.97M | 30.39M | 23.72M | 68.18M | 79.52M | 66.36M | 70.31M | 55.82M | 58.52M | 51.48M | 40.80M | 51.70M | | 50.50M | 46.89M | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 277.59M | 343.75M | 298.90M | 245.77M | 278.89M | 2.21M | 263.33M | 251.26M | 303.43M | 2.48M | 1.76M | 2.07M | 4.11M | 185.75M | 1.78M | 1.20M | 183.40M | 154.78M | 153.41M | 156.33M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.00M | | 80.00M | 0.47M | 2,239.25M | 127.68M | 0.43M | 2,929.26M | 2,772.79M | 43.80M | 22.20M | 733.55M | 13.68M | 27.94M | 13.80M | 12.07M | 89.17M | 6.64M | 10.71M | 189.19M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.07M | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.31M | 69.51M | 75.51M | 79.23M | 89.16M | 84.46M | 84.02M | 77.09M | 73.83M | 70.58M | 68.64M | 65.42M | 61.35M | 58.15M | 57.25M | 53.50M | 51.98M | 49.91M | 48.73M | 46.98M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 319.53M | | | | 393.54M | 720.51M | 214.01M | | 569.28M | 34.73M | 77.59M | 529.29M | 400.99M | 37.73M | | 494.52M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 252.93M | 1,606.56M | 1,627.65M | 1,644.78M | 558.03M | 572.08M | 1,722.98M | 1,666.01M | 1,667.09M | 1,668.02M | 596.26M | 1,528.57M | 1,529.56M | 199.43M | 1,370.77M | 18.10M | 121.92M | 1,301.80M | 116.67M | 1,129.97M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | 0.36M | 22.89M | 23.19M | 25.07M | 25.26M | 19.88M | 21.30M | 21.30M | 19.39M | 14.32M | 30.04M | 29.91M | 28.02M | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 345.00M | 345.00M | 345.00M | 352.89M | 178.76M | 178.62M | 59.18M | 59.42M | 53.95M | 68.45M | 71.21M | 75.23M | 71.36M | 32.16M | 42.85M | 42.40M | 47.37M | 51.27M | 59.01M | 59.07M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.21M | 21.32M | 0.42M | 0.83M | | 0.83M | 0.83M | 0.83M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.02M | 129.84M | 51.17M | | 10.93M | 83.62M | 34.27M | 46.62M | 6.68M | 42.29M | | | | 5.46M | 2.12M | 2.26M | 2.33M | 4.11M | 4.09M | 4.64M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.16M | 20.14M | 72.34M | 70.97M | 96.05M | 49.05M | 100.08M | 96.47M | 93.03M | 98.09M | 95.64M | 94.92M | 90.57M | 58.50M | 54.14M | 48.71M | 44.90M | 40.90M | 41.75M | 46.31M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 350.76M | 873.19M | 22.46M | 4.16M | | 31.05M | 4.65M | 27.72M | 27.99M | 25.19M | 24.98M | 25.22M | 20.54M | 4.54M | 4.59M | 4.16M | 42.22M | 35.46M | 11.08M | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -342.53M | 25.51M | 4,184.12M | 4,974.79M | | 5,395.64M | 973.97M | 3,318.71M | 5,647.14M | 5,695.84M | 4,673.01M | 3,354.17M | 2,562.96M | 2,234.74M | 1,960.38M | 1,850.37M | 1,840.18M | 1,791.40M | 1,706.80M | |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.23M | 898.70M | 4,206.58M | 4,978.95M | 898.70M | 5,426.69M | 978.63M | 3,346.43M | 5,675.12M | 5,721.04M | 4,697.99M | 3,379.39M | 2,583.50M | 2,239.28M | 1,964.97M | 1,854.53M | 1,882.40M | 1,826.85M | 1,717.88M | 1,766.30M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 332.93M | 1,606.56M | 1,707.65M | 1,645.25M | 2,797.28M | 699.76M | 1,723.41M | 4,595.27M | 4,439.88M | 1,711.82M | 618.46M | 2,262.12M | 1,543.24M | 227.37M | 1,384.57M | 30.17M | 211.09M | 1,308.44M | 127.38M | 1,319.16M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 190.22M | 705.20M | 700.18M | 543.38M | 146.41M | 505.89M | 440.36M | 461.94M | 477.22M | 359.57M | 299.66M | -143.10M | 596.17M | -456.02M | -453.97M | -309.30M | -232.21M | -171.53M | 77.32M | 201.24M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 198.45M | 881.57M | 5,251.76M | 5,875.22M | 881.57M | 6,111.20M | 986.42M | 193.34M | 6,142.86M | 6,080.60M | 4,997.64M | 3,236.28M | 2,157.28M | 1,783.26M | 1,511.00M | 1,545.22M | 1,669.31M | 1,706.59M | 1,854.21M | 1,967.54M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 309.55M | -1.08M | -1.57M | 32.57M | 473.42M | 494.20M | -1.60M | -0.60M | 576.95M | 0.23M | -3.64M | -798.95M | 588.05M | 589.39M | -7.06M | -941.24M | -850.13M | -763.29M | -7.15M | 680.10M |