|
Cash & Equivalents (Quarter)
|
| | 4.90M | | 7.40M | 8.20M | 111.30M | 124.40M | 9.50M | 1.10M | 371.30M | 450.50M | 1,175.40M | 1,422.50M | 252.10M | 88.80M | 92.20M | 101.40M | 108.40M | 154.10M | 140.80M | 143.10M | 146.80M | 102.20M | 1.80M | 53.60M | 3.70M | 119.60M | 90.20M | 21.40M | 23.20M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | 1.60M | 1.60M | 1.60M | 1.60M | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | 4.90M | | 7.40M | 8.20M | 111.30M | 124.40M | 9.50M | 1.10M | 372.90M | 452.10M | 1,177.00M | 1,424.10M | 252.10M | 88.80M | 92.20M | 101.40M | 108.40M | 154.10M | 140.80M | 143.10M | 146.80M | 102.20M | 1.80M | 53.60M | 3.70M | 119.60M | 90.20M | 21.40M | 23.20M |
|
Receivables - Other (Quarter)
|
| | 25.30M | | | | 15.20M | | | | 7.60M | | | | 14.10M | | | | 23.40M | | | | 21.20M | | | | 42.70M | | | | 60.50M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | 49.00M | | 58.30M | 63.50M | 65.80M | 66.60M | 70.90M | 71.80M | 62.80M | 62.60M | 53.20M | 51.60M | 50.20M | 48.90M | 47.80M | 47.90M | 47.70M | 48.40M | 47.40M | 45.60M | 44.20M | 42.00M | 39.50M | 37.50M | 35.70M | 33.90M | 32.80M | 31.40M | 31.00M |
|
Long-Term Investments (Quarter)
|
| | 323.30M | | 381.60M | 378.60M | 376.90M | 339.80M | 357.50M | 218.40M | 90.00M | 114.60M | 62.00M | 54.80M | 54.50M | 53.40M | 49.10M | 45.90M | 50.30M | 52.70M | 56.70M | 78.70M | 98.60M | 104.60M | 121.10M | 139.70M | 221.90M | 208.70M | 225.70M | 222.50M | 141.60M |
|
Goodwill (Quarter)
|
| | 274.60M | 308.50M | 274.60M | 274.60M | 112.80M | 308.50M | 258.20M | 182.10M | 20.30M | 34.00M | 20.30M | 20.30M | 20.30M | 20.30M | 20.30M | 20.30M | 20.30M | 20.30M | 20.30M | 20.30M | 20.30M | 20.30M | 20.30M | 20.30M | 20.30M | 20.30M | 20.30M | 20.30M | 20.30M |
|
Intangibles (Quarter)
|
| | 71.70M | | 68.40M | 66.80M | 65.10M | 63.50M | 61.60M | 60.00M | 0.20M | 0.20M | 0.20M | 0.10M | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | 346.30M | 308.50M | 343.00M | 341.40M | 177.90M | 372.00M | 319.80M | 242.10M | 20.50M | 34.20M | 20.50M | 20.40M | 20.30M | 20.30M | 20.30M | 20.30M | 20.30M | 20.30M | 20.30M | 20.30M | 20.30M | 20.30M | 20.30M | 20.30M | 20.30M | 20.30M | 20.30M | 20.30M | 20.30M |
|
Long-Term Deferred Tax (Quarter)
|
| | 270.10M | | 263.50M | 261.70M | 243.60M | 220.60M | 219.40M | 212.70M | 170.30M | 167.80M | 89.10M | 73.30M | 72.40M | 70.90M | 64.60M | 62.70M | 64.70M | 65.90M | 67.20M | 69.30M | 69.70M | 72.20M | 74.90M | 77.80M | 78.30M | 77.00M | 82.70M | 74.50M | 77.50M |
|
Other Non-Current Assets (Quarter)
|
| | 19.80M | | 9.50M | 10.20M | | 9.30M | 117.60M | 151.00M | 326.80M | 241.60M | 31.70M | | | 27.80M | 27.30M | 28.10M | 15.20M | 16.10M | 42.40M | 0.20M | 0.80M | 0.80M | 29.20M | 17.70M | 1.60M | 8.40M | 3.70M | 56.20M | 24.90M |
|
Assets (Quarter)
|
| | 1,553.70M | | 1,425.10M | 1,432.30M | 1,419.70M | 1,423.50M | 1,422.80M | 1,417.20M | 1,379.20M | 1,436.90M | 1,748.50M | 1,847.50M | 714.80M | 494.10M | 478.30M | 474.70M | 518.70M | 546.00M | 558.30M | 553.00M | 611.40M | 544.90M | 533.10M | 555.20M | 703.20M | 677.30M | 672.30M | 751.40M | 677.00M |
|
Accounts Payables (Quarter)
|
| | 54.30M | | 38.70M | 9.30M | 41.50M | 24.90M | 33.80M | | 31.30M | 23.00M | 25.70M | 24.50M | 35.20M | 21.00M | 24.40M | 22.90M | 0.30M | 20.40M | 27.00M | 0.10M | 39.10M | 21.60M | 0.30M | 1.70M | 0.50M | 26.30M | 31.80M | 34.00M | 37.60M |
|
Payables (Quarter)
|
| | 54.30M | | 38.70M | 9.30M | 41.50M | 24.90M | 33.80M | | 31.30M | 23.00M | 25.70M | 24.50M | 35.20M | 21.00M | 24.40M | 22.90M | 0.30M | 20.40M | 27.00M | 0.10M | 39.10M | 21.60M | 0.30M | 1.70M | 0.50M | 26.30M | 31.80M | 34.00M | 37.60M |
|
Accumulated Expenses (Quarter)
|
| | 36.80M | | 98.40M | 130.10M | 137.80M | 63.90M | 94.50M | 120.70M | 78.30M | 34.60M | 47.90M | 71.10M | 23.40M | 28.90M | 47.10M | 64.60M | 92.50M | 24.00M | 45.00M | 71.80M | 24.90M | 30.20M | 54.80M | 84.00M | 119.60M | 34.60M | 66.00M | 96.20M | 129.90M |
|
Current Taxes (Quarter)
|
| | 53.60M | | 55.60M | 12.60M | 12.80M | 12.90M | 13.00M | 13.00M | 4.10M | 4.20M | 79.60M | 70.60M | 1.10M | 8.80M | 2.80M | 2.70M | 4.60M | 8.30M | 1.20M | 1.30M | 2.60M | 7.20M | 1.90M | 2.10M | 3.30M | 6.20M | 2.50M | 2.40M | 4.10M |
|
Non-Current Debt (Quarter)
|
| | | | 25.00M | 568.60M | 35.00M | 613.90M | 21.70M | | 394.30M | 475.50M | 394.60M | 33.00M | | 88.00M | 50.00M | 29.00M | 273.50M | 87.00M | 38.00M | 273.80M | 273.90M | 73.00M | 36.00M | 274.20M | 274.30M | 274.40M | 274.50M | 274.60M | |
|
Minority Interest (Quarter)
|
| | 29.30M | | 81.80M | 81.90M | 48.80M | 1.30M | 79.90M | 73.00M | 1.70M | 93.70M | | | | | | | | 0.40M | 2.30M | 8.30M | 9.30M | 11.50M | 12.00M | 14.10M | 67.10M | 70.80M | 77.70M | 90.90M | 23.40M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | 0.10M | 313.30M | 224.30M | 92.40M | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | 42.50M | 119.30M | 124.90M | 110.00M | 94.80M | 96.90M | 79.70M | 77.90M | 77.60M | 76.10M | 76.10M | 75.30M | 75.80M | 77.00M | 75.80M | 73.90M | 72.40M | 70.60M | 69.10M | 67.60M | 67.30M | 65.50M | 63.80M | 62.30M | 61.40M |
|
Other Non-Current Liabilities (Quarter)
|
| | 649.20M | | 432.50M | 48.70M | 404.90M | 9.90M | 367.50M | | 73.80M | 1.30M | 81.90M | 0.20M | 103.70M | 1.30M | 1.20M | 1.20M | 59.30M | 3.10M | 62.20M | 60.00M | 67.50M | | 81.20M | 0.50M | 92.50M | 21.60M | 27.10M | 55.10M | 128.90M |
|
Total Non-Current Liabilities (Quarter)
|
| | 728.40M | | 889.00M | 1,230.90M | 816.40M | 1,219.80M | 822.80M | 1,145.80M | 921.00M | 1,005.60M | 802.70M | 763.30M | 628.70M | 590.70M | 548.10M | 528.60M | 481.00M | 551.20M | 490.10M | 461.80M | 494.40M | 555.10M | 470.70M | 558.50M | 523.60M | 563.20M | 558.30M | 585.00M | 464.10M |
|
Total Liabilities (Quarter)
|
| | 1,377.60M | | 1,321.50M | 1,279.60M | 1,221.30M | 1,229.70M | 1,190.30M | 1,145.80M | 994.80M | 1,006.90M | 884.60M | 763.50M | 732.40M | 592.00M | 549.30M | 529.80M | 540.30M | 554.30M | 552.30M | 521.80M | 561.90M | 555.10M | 551.90M | 559.00M | 616.10M | 584.80M | 585.40M | 640.10M | 593.00M |
|
Total Debt (Quarter)
|
| | | | 25.00M | 568.60M | 35.00M | 613.90M | 21.70M | | 394.30M | 475.50M | 394.60M | 33.00M | | 88.00M | 50.00M | 29.00M | 273.50M | 87.00M | 38.00M | 273.80M | 273.90M | 73.00M | 36.00M | 274.20M | 274.30M | 274.40M | 274.50M | 274.60M | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 40.20M | -6.20M | -8.50M | -3.90M | 20.00M | 21.70M | 3.60M | | |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | 1.70M | | | | | | -25.40M | -3.90M | 20.00M | -6.40M | -2.10M | -1.50M | 1.00M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | 1,553.70M | | 1,425.10M | 1,432.30M | 1,419.70M | 1,423.50M | 1,422.80M | 1,417.20M | 1,379.20M | 1,436.90M | 1,748.50M | 1,847.50M | 714.80M | 494.10M | 478.30M | 474.70M | 518.70M | 546.00M | 558.30M | 553.00M | 611.40M | 544.90M | 533.10M | 555.20M | 703.20M | 677.30M | 672.30M | 751.40M | 677.00M |
|
Retained Earnings (Quarter)
|
| | -20.90M | | -19.80M | -511.70M | -17.50M | -19.10M | -18.20M | -16.20M | -13.60M | -11.90M | -11.20M | 610.40M | -10.80M | -9.90M | -59.80M | -13.60M | -10.60M | -0.80M | 10.10M | -8.10M | -6.70M | -15.50M | -5.40M | -14.00M | -4.40M | -3.20M | -2.10M | 21.90M | 56.20M |
|
Treasury Shares (Quarter)
|
1.80M | 2.60M | 5.55M | 13.50M | 0.30M | 2.80M | 19.48M | 3.23M | 5.70M | 5.70M | 6.41M | | | | | 4.15M | 4.15M | 4.15M | 4.15M | | | | 0.27M | 3.53M | 4.45M | 4.45M | 4.45M | 0.77M | 1.70M | 1.80M | 1.80M |