|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 184.36M | 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 |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 184.36M | 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 |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.31M | 138.69M | 147.25M | 320.40M | 310.78M | 594.93M | 137.50M | 188.95M | 613.10M | 161.66M | 172.61M | 723.04M | 635.31M | 208.93M | 428.48M | 774.48M | 169.63M | 225.18M | 823.59M | 243.63M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.31M | 138.69M | 147.25M | 320.40M | 310.78M | 594.93M | 137.50M | 188.95M | 613.10M | 161.66M | 172.61M | 723.04M | 635.31M | 208.93M | 428.48M | 774.48M | 169.63M | 225.18M | 823.59M | 243.63M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.25M | 31.26M | 30.42M | 17.88M | 18.93M | 34.03M | 29.77M | 17.37M | 21.50M | 57.18M | 34.75M | 31.48M | 34.42M | 30.48M | 22.86M | 29.22M | 35.88M | 20.71M | 23.91M | 19.56M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 956.25M | 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 |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.74M | 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 |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,300.00M | 1,280.23M | 1,280.23M | 1,280.23M | 1,280.23M | 1,300.00M | 1,226.03M | 1,226.03M | 1,226.03M | 1,200.00M | 1,200.00M | 1,226.03M | 1,200.00M | 1,200.00M | 1,226.03M | 1,226.03M | 1,200.00M | 1,226.03M | 1,226.03M | 1,231.13M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 311.98M | 180.87M | 166.94M | 157.78M | 146.95M | 261.78M | 235.05M | 228.70M | 119.80M | 114.45M | 203.14M | 195.65M | 112.37M | 178.60M | 90.31M | 165.38M | 83.74M | 156.54M | 151.19M | 147.06M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,611.97M | 1,461.10M | 1,447.16M | 1,438.01M | 1,427.18M | 1,561.78M | 1,461.08M | 1,454.72M | 1,345.83M | 1,314.45M | 1,403.14M | 1,421.67M | 1,312.37M | 1,378.60M | 1,316.34M | 1,391.40M | 1,283.74M | 1,382.56M | 1,377.22M | 1,378.19M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.77M | 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 |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.16M | 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 |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,203.95M | 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 |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,160.20M | 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 |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.28M | 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 |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.28M | 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 |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.49M | 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 |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.72M | 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 |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.29M | 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 |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.82M | 130.03M | 105.72M | 110.35M | 92.52M | 112.30M | 53.16M | 81.54M | 70.00M | 93.86M | 84.55M | 84.36M | 97.26M | 91.95M | 68.55M | 94.72M | 90.89M | 71.69M | 65.08M | 73.64M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 716.12M | 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 |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,097.16M | 1,071.82M | 1,033.35M | 1,019.87M | 1,036.38M | 1,031.13M | 947.75M | 1,024.35M | 1,010.94M | 991.83M | 987.22M | 963.60M | 981.85M | 973.12M | 959.39M | 889.65M | 810.91M | 857.11M | 826.89M | 776.67M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.38M | 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 |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.96M | 35.21M | 31.95M | 36.12M | 32.52M | 30.98M | 30.46M | 40.37M | 38.68M | 37.29M | 33.69M | 77.20M | 39.47M | 41.05M | 38.44M | 75.73M | 40.94M | 42.05M | 50.11M | 38.51M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.67M | 48.01M | 45.35M | 54.86M | 41.72M | 35.12M | 32.23M | 45.13M | 32.03M | 29.39M | 28.66M | 29.07M | 27.38M | 25.24M | 23.60M | 22.59M | 20.93M | 23.55M | 23.21M | 31.46M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.20M | 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 |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,920.28M | 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 |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,962.48M | 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 |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,131.45M | 1,107.89M | 1,074.32M | 1,065.74M | 1,087.16M | 1,086.82M | 1,008.35M | 1,089.87M | 1,081.38M | 1,066.12M | 1,061.57M | 1,038.00M | 1,016.73M | 1,008.01M | 994.30M | 924.58M | 845.85M | 898.02M | 867.82M | 817.61M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,197.72M | 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 |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,197.72M | 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 |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,160.20M | 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 |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.39M | 1.00M | 1.00M | 3.00M | 25.44M | 0.92M | 3.21M | 8.62M | 32.20M | 31.93M | 1.65M | 0.94M | 2.06M | 35.66M | 3.95M | 3.95M | 35.25M | 2.45M | 3.07M | 4.18M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,001.54M | -94.09M | -98.32M | -99.55M | -101.65M | -114.27M | -127.73M | -117.66M | -114.04M | 1,234.44M | 1,272.35M | -109.47M | 1,387.22M | 1,418.10M | -104.97M | -121.47M | 1,656.95M | 1,669.16M | -103.26M | 1,824.74M |