|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.26M | 1.50M | 43.40M | 12.14M | | 10.59M | 7.04M | 0.00M | 8.24M | 6.59M | 54.44M | 45.82M | 104.11M | 23.94M | 274.06M | 218.16M | 90.00M | 711.30M | 3,266.39M | 2,629.99M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 189.93M | 196.30M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.26M | 1.50M | 43.40M | 12.14M | | 10.59M | 7.04M | 0.00M | 8.24M | 6.59M | 54.44M | 45.82M | 104.11M | 23.94M | 274.06M | 218.16M | 90.00M | 711.30M | 3,456.32M | 2,826.30M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.65M | 1.88M | | | | | | | | 2.72M | 1.00M | 1.67M | 2.55M | 4.38M | 3.80M | 5.10M | 4.52M | 3.51M | 1.21M | 5.60M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65M | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.65M | 1.88M | | | | | | | | 2.72M | 1.00M | 1.67M | 2.55M | 4.38M | 3.80M | 5.10M | 4.52M | 3.51M | 1.21M | 5.60M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.29M | 1.49M | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.36M | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.14M | 1.10M | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.61M | 1.65M | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.18M | 1.49M | 5.94M | | 1.17M | 5.09M | 4.38M | 3.47M | 2.36M | 4.54M | 3.97M | 2.85M | 3.09M | 2.49M | 0.58M | 0.49M | 2.43M | 6.27M | 13.74M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.71M | 5.21M | 68.05M | 25.96M | | 16.11M | 14.14M | 22.22M | 14.36M | 12.98M | 62.59M | 54.36M | 110.96M | 32.41M | 281.43M | 230.05M | 99.11M | 729.10M | 3,478.27M | 2,867.43M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.56M | 9.56M | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.08M | 6.93M | 191.52M | 121.87M | | 202.13M | 191.52M | 159.41M | 161.78M | 181.29M | 205.28M | 237.89M | 272.05M | 283.10M | 411.87M | 509.89M | 604.76M | 861.78M | 1,507.70M | 2,582.17M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.28M | 123.05M | | 76.73M | 98.74M | 122.03M | 111.45M | 105.56M | 98.61M | 91.87M | 85.57M | 79.49M | | | | | 446.01M | 434.79M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.46M | 53.40M | 55.46M | 55.46M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.23M | | 0.21M | 0.65M | 0.06M | 0.18M | 0.12M | 0.71M | 0.61M | 1.80M | 2.02M | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.23M | | 0.21M | 0.65M | 0.06M | 0.18M | 0.12M | 0.71M | 0.61M | 1.80M | 2.02M | | | | | 55.46M | 53.40M | 55.46M | 55.46M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 15.78M | | 2.71M | 7.04M | 1.42M | 0.80M | 0.77M | 0.68M | 0.59M | 0.55M | 0.71M | | 8.73M | 8.80M | 572.94M | 266.45M | 266.50M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.33M | 7.17M | 214.80M | 260.73M | | 92.44M | 154.55M | 250.07M | 193.87M | 182.98M | 171.25M | 158.95M | 146.57M | 134.22M | 506.08M | 611.12M | 770.29M | 1,725.34M | 1,226.38M | 4,141.36M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.04M | 12.38M | 264.91M | 272.84M | | 309.87M | 317.69M | 316.78M | 299.82M | 311.79M | 378.11M | 395.39M | 479.57M | 405.90M | 787.51M | 841.16M | 869.41M | 2,454.45M | 6,558.18M | 7,008.79M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.52M | 1.62M | 11.79M | 9.70M | | 18.28M | 21.86M | 18.97M | 17.30M | 19.42M | 15.17M | 14.31M | 8.40M | 19.77M | 24.38M | 54.90M | 38.83M | 62.28M | 65.14M | 227.60M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.15M | | | | | | | | | | | | | | | | 98.57M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.52M | 1.62M | 11.79M | 12.85M | | 18.28M | 21.86M | 18.97M | 17.30M | 19.42M | 15.17M | 14.31M | 8.40M | 19.77M | 24.38M | 54.90M | 38.83M | 62.28M | 65.14M | 326.17M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | 0.42M | 3.89M | 4.53M | | 4.70M | 2.90M | 0.73M | 0.10M | 0.72M | 4.41M | 0.94M | 3.03M | 5.04M | 2.56M | 1.51M | 20.93M | 6.22M | 102.58M | 114.83M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.16M | 3.77M | 8.64M | | 10.29M | 14.96M | 9.12M | 7.88M | 6.74M | 4.77M | 5.49M | 0.63M | 7.08M | 1.39M | 0.57M | 6.13M | 4.22M | 74.17M | 87.94M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | 10.59M | | 2.48M | 51.94M | 7.00M | 36.53M | 76.46M | 123.47M | 99.36M | 72.30M | | | | 30.00M | | | 43.56M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.09M | | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | | 0.05M | 0.05M | 0.05M | 0.03M | 0.00M | 0.00M | 1.99M | 2.02M | 0.00M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.96M | 0.69M | 50.70M | 58.18M | 56.70M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.09M | 2.20M | 45.86M | 52.94M | | 105.56M | 126.02M | 56.12M | 81.68M | 108.48M | 154.66M | 122.11M | 92.42M | 32.41M | 51.84M | 120.93M | 151.30M | 705.85M | 1,735.85M | 2,384.87M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.63M | 97.66M | | 81.51M | 72.97M | 113.41M | 82.40M | 48.47M | 0.06M | 0.05M | 0.04M | | | | | | 3,052.24M | 3,060.19M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 487.50M | 488.11M | 488.72M | 1,060.17M | 1,582.79M | 1,597.27M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.00M | 42.30M | 35.50M | 23.29M | 14.04M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.15M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.75M | 2.44M | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 0.26M | | | | | | | | | | | | | | | 0.08M | 0.10M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.99M | 0.97M | | 0.96M | 0.95M | 0.94M | 0.92M | 0.91M | 0.90M | 0.94M | 0.92M | 0.91M | 3.43M | 3.42M | 11.87M | 22.81M | 22.31M | 23.82M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | | | | 10.90M | | | | | | | | | | 1.23M | 371.60M | 0.90M | 7.89M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.73M | | | | 189.03M | 28.28M | 27.66M | | | | | | 543.07M | | 693.85M | 1,835.50M | 1,682.13M | 7,078.52M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.09M | -5.26M | 141.73M | 151.83M | -135.26M | 188.02M | 199.93M | 170.47M | 165.00M | 157.86M | 155.62M | 123.05M | 93.33M | 33.27M | 543.07M | 670.79M | 695.08M | 2,207.10M | 6,417.74M | 7,086.41M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.63M | 108.26M | | 83.98M | 124.91M | 120.41M | 118.93M | 124.93M | 123.52M | 99.41M | 72.34M | | | | 30.00M | | 3,052.24M | 3,103.76M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.95M | 17.64M | 123.18M | 121.01M | 135.26M | 121.84M | 117.75M | 146.31M | 134.82M | 153.93M | 222.49M | 272.34M | 386.24M | 372.63M | 244.44M | 170.38M | 174.33M | 247.34M | 140.44M | -78.77M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.95M | 17.64M | 123.18M | 121.01M | 135.26M | 121.84M | 117.75M | 146.31M | 134.82M | 153.93M | 222.49M | 272.34M | 386.24M | 372.63M | 244.44M | 170.38M | 174.33M | 247.34M | 140.44M | -78.77M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.04M | 12.38M | 264.91M | 272.84M | | 309.87M | 317.69M | 316.78M | 299.82M | 311.79M | 378.11M | 395.39M | 479.57M | 405.90M | 787.51M | 841.16M | 869.41M | 2,454.45M | 6,558.18M | 7,008.79M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.09M | | | | 1.93M | 1.93M | 10.81M | 9.37M | 6.42M | 3.95M | 11.59M | 5.14M | 4.24M | 18.57M | 24.47M | 24.47M | 24.47M | 24.47M | 24.47M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.85M | 7.00M | -95.68M | -113.91M | | -162.10M | -186.47M | -212.70M | -230.27M | -249.40M | -259.89M | -269.47M | -280.30M | -303.08M | -332.28M | -393.69M | -412.06M | -867.11M | -993.69M | -1421.33M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.27M | | 9.80M | 9.27M | 9.27M | 9.27M | 9.27M | 9.27M | 9.27M | 9.27M | 9.27M | 9.27M | 9.27M | 9.27M | 9.27M | | |