|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 146.21M | 141.48M | 122.06M | 114.75M | 118.95M | 134.80M | 124.98M | 142.41M | 132.39M | 139.52M | 164.24M | 183.39M | 156.98M | 177.86M | 216.39M | 230.06M | 189.70M | 199.27M | 196.46M | 161.76M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 146.21M | 141.48M | 122.06M | 114.75M | 118.95M | 134.80M | 124.98M | 142.41M | 132.39M | 139.52M | 164.24M | 183.39M | 156.98M | 177.86M | 216.39M | 230.06M | 189.70M | 199.27M | 196.46M | 161.76M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 479.75M | 299.34M | 162.48M | 587.51M | 594.93M | 550.59M | 701.60M | 613.10M | 619.14M | 370.77M | 246.13M | 345.12M | 659.52M | 763.50M | 774.48M | 739.85M | 743.77M | 823.59M | 837.59M | 456.83M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 489.30M | 512.98M | 451.57M | 531.15M | 548.52M | 727.24M | 539.09M | 412.80M | 452.86M | 649.49M | 723.04M | 700.73M | 792.17M | 428.08M | 318.87M | 542.09M | 498.97M | 445.93M | 397.35M | 460.89M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 969.05M | 812.32M | 614.05M | 1,118.66M | 1,143.45M | 1,277.82M | 1,240.69M | 1,025.90M | 1,072.01M | 1,020.26M | 969.17M | 1,045.86M | 1,451.68M | 1,191.58M | 1,093.35M | 1,281.94M | 1,242.74M | 1,269.52M | 1,234.93M | 917.72M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.43M | 29.82M | 24.70M | 33.47M | 16.95M | 16.34M | 17.37M | 21.50M | 57.18M | 34.75M | 31.48M | 34.94M | 31.83M | 22.86M | 11.94M | 35.88M | 37.21M | 23.91M | 19.56M | 17.82M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 985.23M | 1,011.53M | 937.43M | 1,009.73M | 1,045.80M | 1,210.96M | 1,114.81M | 954.04M | 1,028.50M | 1,226.71M | 1,406.64M | 1,298.60M | 1,381.21M | 1,085.60M | 990.82M | 1,208.70M | 1,144.75M | 1,163.54M | 1,089.11M | 1,133.01M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.53M | 61.69M | 63.05M | 60.77M | 56.23M | 54.33M | 52.50M | 48.33M | 45.00M | 41.10M | 37.86M | 36.92M | 34.94M | 31.44M | 35.07M | 33.71M | 33.20M | 33.32M | 37.36M | 37.53M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,280.23M | 1,300.00M | 1,280.23M | 1,280.23M | 1,300.00M | 1,226.03M | 1,226.03M | 1,226.03M | 1,200.00M | 1,226.03M | 1,226.03M | 1,226.03M | 1,226.03M | 1,200.00M | 1,226.03M | 1,200.00M | 1,226.03M | 1,226.03M | 1,231.13M | 1,200.00M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 303.15M | 292.66M | 157.78M | 146.95M | 147.13M | 235.05M | 129.11M | 119.80M | 212.26M | 203.14M | 108.42M | 186.78M | 178.60M | 172.31M | 92.89M | 83.74M | 156.54M | 79.72M | 77.52M | 72.06M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,583.38M | 1,592.66M | 1,438.01M | 1,427.18M | 1,447.13M | 1,461.08M | 1,355.13M | 1,345.83M | 1,412.26M | 1,429.16M | 1,334.44M | 1,412.81M | 1,404.63M | 1,372.31M | 1,318.92M | 1,283.74M | 1,382.56M | 1,305.74M | 1,308.65M | 1,272.06M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.86M | 64.78M | 50.78M | 51.24M | 53.88M | 55.45M | 53.74M | 63.34M | 74.40M | 75.45M | 58.50M | 56.02M | 61.23M | 64.67M | 72.71M | 76.68M | 80.83M | 84.32M | 73.12M | 66.23M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.41M | 60.56M | 62.48M | 64.11M | 64.70M | 60.17M | 67.17M | 66.02M | 64.66M | 64.17M | 63.33M | 60.14M | 60.99M | 54.46M | 53.45M | 33.46M | 33.58M | 30.78M | 29.14M | 27.72M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,189.95M | 2,172.95M | 2,221.31M | 2,200.72M | 2,172.87M | 2,052.18M | 2,095.09M | 2,052.76M | 2,040.39M | 2,028.12M | 2,038.09M | 2,001.60M | 1,983.46M | 2,007.38M | 2,034.47M | 1,994.56M | 1,993.53M | 1,997.36M | 2,015.79M | 1,971.62M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,175.18M | 3,184.49M | 3,158.74M | 3,210.45M | 3,218.67M | 3,263.14M | 3,209.89M | 3,006.80M | 3,068.89M | 3,254.83M | 3,444.74M | 3,300.20M | 3,364.67M | 3,092.99M | 3,025.29M | 3,203.26M | 3,138.28M | 3,160.90M | 3,104.91M | 3,104.62M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.90M | 35.32M | 41.31M | 38.93M | 41.08M | 38.23M | 48.00M | 47.17M | 48.14M | 40.95M | 45.96M | 44.29M | 48.80M | 47.91M | 45.42M | 52.52M | 58.08M | 55.28M | 64.93M | 61.84M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.90M | 35.32M | 41.31M | 38.93M | 41.08M | 38.23M | 48.00M | 47.17M | 48.14M | 40.95M | 45.96M | 44.29M | 48.80M | 47.91M | 45.42M | 52.52M | 58.08M | 55.28M | 64.93M | 61.84M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.89M | 46.69M | 51.38M | 32.32M | 40.08M | 43.64M | 45.29M | 29.83M | 40.84M | 42.02M | 53.89M | 26.94M | 33.45M | 42.81M | 55.57M | 30.78M | 40.79M | 47.35M | 56.14M | 31.72M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.79M | 61.81M | 79.59M | 67.92M | 78.56M | 75.11M | 102.64M | 70.66M | 96.38M | 77.91M | 82.24M | 65.76M | 62.16M | 75.04M | 73.81M | 71.73M | 64.63M | 82.54M | 73.96M | 65.65M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.07M | 40.97M | 45.87M | 50.78M | 55.69M | 60.60M | 65.52M | 70.44M | 74.29M | 74.35M | 74.41M | 34.88M | 34.89M | 34.91M | 34.93M | 34.95M | 40.91M | 40.92M | 40.94M | 40.96M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 130.03M | 138.64M | 110.35M | 92.52M | 112.30M | 53.16M | 81.54M | 91.64M | 69.35M | 61.44M | 84.36M | 97.26M | 72.66M | 68.55M | 75.42M | 72.45M | 89.62M | 65.08M | 73.64M | 92.00M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 766.46M | 803.49M | 754.15M | 813.61M | 845.00M | 997.97M | 858.84M | 700.91M | 781.87M | 945.63M | 1,037.25M | 948.82M | 1,044.12M | 697.29M | 602.63M | 804.51M | 774.62M | 737.10M | 705.64M | 739.38M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,071.82M | 1,074.32M | 1,019.87M | 1,036.38M | 1,086.82M | 947.75M | 1,089.87M | 1,081.38M | 991.83M | 1,061.57M | 1,038.00M | 981.85M | 973.12M | 994.30M | 889.65M | 810.91M | 898.02M | 867.82M | 817.61M | 807.39M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.52M | 32.91M | 25.93M | 27.79M | 31.23M | 22.44M | 23.23M | 21.64M | 24.50M | 23.11M | 24.78M | 20.12M | 19.29M | 19.32M | 19.30M | 18.44M | 17.93M | 14.58M | 13.62M | 12.65M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.21M | 31.95M | 36.12M | 32.52M | 30.98M | 30.46M | 79.58M | 38.68M | 37.29M | 33.69M | 77.20M | 39.47M | 41.05M | 38.44M | 75.73M | 40.94M | 42.05M | 50.11M | 38.51M | 38.01M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.01M | 45.35M | 43.35M | 41.72M | 35.12M | 32.23M | 45.13M | 32.03M | 29.39M | 28.66M | 29.07M | 27.38M | 25.24M | 23.60M | 31.86M | 20.93M | 23.55M | 23.21M | 22.61M | 20.50M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.60M | 41.88M | 34.54M | 33.76M | 36.84M | 34.06M | 36.00M | 34.98M | 31.48M | 25.49M | 25.00M | 25.52M | 25.09M | 25.32M | 26.87M | 24.93M | 29.52M | 29.82M | 28.78M | 27.01M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,954.02M | 1,947.06M | 1,879.42M | 1,952.02M | 1,973.47M | 2,030.86M | 1,980.71M | 1,804.19M | 1,864.89M | 2,018.30M | 2,095.44M | 2,017.63M | 2,102.82M | 1,738.04M | 1,574.09M | 1,695.73M | 1,715.26M | 1,651.90M | 1,557.05M | 1,576.97M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,996.62M | 1,988.94M | 1,913.96M | 1,985.78M | 2,010.30M | 2,064.92M | 2,016.71M | 1,839.17M | 1,896.36M | 2,043.79M | 2,120.44M | 2,043.15M | 2,127.92M | 1,763.36M | 1,600.97M | 1,720.66M | 1,744.79M | 1,681.72M | 1,585.83M | 1,603.99M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,107.89M | 1,115.29M | 1,065.74M | 1,087.16M | 1,142.51M | 1,008.35M | 1,155.39M | 1,151.82M | 1,066.12M | 1,135.92M | 1,112.41M | 1,016.73M | 1,008.01M | 1,029.21M | 924.58M | 845.85M | 938.93M | 908.74M | 858.55M | 848.35M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,178.56M | 1,195.55M | 1,244.78M | 1,224.67M | 1,208.36M | 1,198.22M | 1,193.19M | 1,167.63M | 1,172.53M | 1,211.04M | 1,324.30M | 1,257.05M | 1,236.76M | 1,329.63M | 1,424.33M | 1,482.60M | 1,393.50M | 1,479.18M | 1,519.08M | 1,500.64M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,175.18M | 3,184.49M | 3,158.74M | 3,210.45M | 3,218.67M | 3,263.14M | 3,209.89M | 3,006.80M | 3,068.89M | 3,254.83M | 3,444.74M | 3,300.20M | 3,364.67M | 3,092.99M | 3,025.29M | 3,203.26M | 3,138.28M | 3,160.90M | 3,104.91M | 3,104.62M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.04M | 22.99M | 1.15M | 25.44M | 26.23M | 27.32M | 1.18M | 32.20M | 31.93M | 31.80M | 0.67M | 34.27M | 35.66M | 35.65M | 35.27M | 35.25M | 37.11M | 37.27M | 37.81M | 39.16M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -94.09M | 1,021.81M | 1,131.28M | -101.65M | -114.27M | -127.73M | -117.66M | 1,241.15M | 1,234.44M | 1,272.35M | 1,394.97M | -111.87M | 1,418.10M | 1,499.53M | 1,598.09M | -113.59M | 1,669.16M | 1,760.41M | 1,824.74M | -108.15M |