|
Cash & Equivalents (Quarter)
|
| | | 74.55M | | 174.01M | 115.72M | 170.19M | 134.76M | 128.96M | 165.44M | 80.43M | 214.09M | 275.32M | 271.09M | 114.56M | 82.43M | 60.47M | 51.85M | 54.56M | 58.02M | 66.45M | 60.70M | 78.83M | 84.18M | 84.25M | 56.09M | 73.14M |
|
Short-term Investments (Quarter)
|
| | | 45.80M | | 25.56M | 4.77M | 86.95M | 102.14M | 70.20M | 71.86M | 60.53M | 52.72M | 10.49M | 1.40M | | | 23.84M | 30.25M | 29.01M | 30.96M | 28.00M | 28.49M | 31.57M | 32.32M | 32.23M | 58.98M | 63.60M |
|
Cash & Current Investments (Quarter)
|
| | | 120.35M | | 199.58M | 120.50M | 257.13M | 236.90M | 199.16M | 237.30M | 140.96M | 266.81M | 285.81M | 272.49M | 114.56M | 82.43M | 84.31M | 82.10M | 83.57M | 88.99M | 94.45M | 89.18M | 110.39M | 116.50M | 116.48M | 115.07M | 136.73M |
|
Receivables - Net (Quarter)
|
| | | 24.18M | | 124.75M | 111.92M | 115.97M | 122.47M | 124.00M | 130.29M | 64.19M | 100.20M | 128.98M | 107.02M | 58.48M | 36.93M | 30.17M | 44.19M | 39.65M | 26.84M | 25.73M | 43.95M | 34.15M | 28.46M | 28.63M | 30.13M | 28.63M |
|
Receivables - Other (Quarter)
|
| | | 121.83M | | 205.69M | 164.14M | 132.43M | 140.74M | 126.55M | 103.28M | 26.71M | 168.26M | 168.05M | 176.96M | 116.11M | 143.71M | 74.94M | 83.34M | 74.92M | 82.27M | 154.74M | 101.59M | 168.44M | 160.48M | 156.51M | 165.01M | 129.83M |
|
Receivables (Quarter)
|
| | | 146.00M | | 330.43M | 276.05M | 248.41M | 263.20M | 250.55M | 233.57M | 90.90M | 268.47M | 297.03M | 283.97M | 174.59M | 180.64M | 105.11M | 127.53M | 114.57M | 109.11M | 180.48M | 145.54M | 202.59M | 188.94M | 185.14M | 195.14M | 158.46M |
|
Inventory (Quarter)
|
| | | 0.10M | | 3.10M | 6.15M | 9.82M | 8.60M | 9.35M | 9.44M | 5.10M | 6.79M | 7.60M | 9.08M | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | 8.80M | | 4.16M | 21.71M | 20.39M | 22.38M | 70.50M | 47.84M | 4.94M | 42.74M | 6.46M | 6.33M | 7.25M | 1.38M | 10.95M | 10.15M | 2.19M | 0.89M | 2.50M | 1.35M | 2.93M | 4.57M | 15.17M | 16.41M | 3.02M |
|
Current Assets (Quarter)
|
| | | 281.21M | | 544.79M | 515.12M | 546.30M | 545.65M | 520.21M | 518.71M | 519.47M | 531.53M | 577.75M | 553.96M | 258.71M | 208.80M | 200.37M | 219.78M | 205.84M | 206.12M | 219.38M | 244.71M | 258.38M | 263.25M | 267.29M | 280.56M | 303.96M |
|
Property, Plant & Equipment (Net) (Quarter)
|
31.04M | | | 32.88M | | 71.03M | 65.43M | 63.21M | 59.21M | 65.96M | 61.27M | 4.94M | 59.25M | 58.10M | 56.73M | 4.55M | 4.56M | 5.01M | 5.44M | 6.97M | 6.78M | 6.70M | 6.47M | 6.28M | 5.98M | 5.69M | 6.09M | 6.11M |
|
Goodwill (Quarter)
|
385.78M | | | 385.78M | | 461.13M | 846.91M | 314.58M | 847.03M | 461.25M | 851.09M | 314.58M | 850.10M | 850.10M | 564.22M | 313.66M | 313.70M | 313.70M | 313.70M | 313.66M | 313.70M | 313.70M | 313.70M | 313.70M | 313.66M | 313.66M | 313.70M | 313.70M |
|
Intangibles (Quarter)
|
| | | 232.28M | | 358.20M | 1,005.52M | 1,621.08M | 952.00M | 5.00M | 8.80M | 546.98M | 1,638.01M | 739.35M | 736.49M | 432.48M | 408.79M | 385.23M | 5.30M | 347.17M | 330.99M | 310.96M | 297.36M | 301.18M | 291.69M | 277.52M | 264.10M | 303.46M |
|
Goodwill & Intangibles (Quarter)
|
385.78M | | | 618.06M | | 819.33M | 1,852.43M | 1,935.66M | 1,799.03M | 466.25M | 859.89M | 861.56M | 2,488.11M | 1,589.45M | 1,300.70M | 746.14M | 722.49M | 698.93M | 319.00M | 660.83M | 644.69M | 624.66M | 611.06M | 614.88M | 605.36M | 591.18M | 577.80M | 617.16M |
|
Long-Term Deferred Tax (Quarter)
|
| | | 3.66M | | | 5.74M | 7.04M | 7.42M | 8.53M | 8.56M | 1.91M | 3.91M | 3.78M | 3.98M | 35.28M | 32.91M | 33.78M | 35.28M | 23.89M | 26.93M | 27.48M | 25.70M | 31.03M | 35.07M | 35.94M | 28.77M | 52.13M |
|
Other Non-Current Assets (Quarter)
|
| | | 71.34M | | 123.90M | 20.91M | 153.27M | 147.58M | 24.26M | 153.49M | 7.74M | 27.71M | 150.83M | 35.42M | 40.75M | 37.85M | 4.79M | 40.03M | 28.25M | 3.97M | 3.60M | 28.87M | 33.94M | 2.63M | 1.90M | 1.78M | 2.31M |
|
Non-Current Assets (Quarter)
|
| | | 766.73M | | 2,207.82M | 2,153.57M | 2,154.87M | 2,089.26M | 2,056.58M | 2,005.84M | 1,950.55M | 1,947.30M | 1,903.55M | 1,606.76M | 951.81M | 945.01M | 922.23M | 904.29M | 899.71M | 873.22M | 849.29M | 838.46M | 839.59M | 823.80M | 815.61M | 788.11M | 735.35M |
|
Assets (Quarter)
|
| | | 1,047.94M | | 2,752.61M | 2,668.70M | 2,701.18M | 2,634.91M | 2,576.79M | 2,524.54M | 2,470.02M | 2,478.83M | 2,481.30M | 2,160.73M | 1,210.53M | 1,153.82M | 1,122.61M | 1,124.07M | 1,105.56M | 1,079.34M | 1,068.67M | 1,083.16M | 1,097.96M | 1,087.06M | 1,082.89M | 1,068.67M | 1,039.30M |
|
Accounts Payables (Quarter)
|
| | | 4.65M | | 21.24M | 18.83M | 13.04M | 24.47M | 14.35M | 16.08M | 0.45M | 11.84M | 14.68M | 25.29M | 8.55M | 4.08M | 15.53M | 10.14M | 9.62M | 4.86M | 4.79M | 7.72M | 8.04M | 5.06M | 3.08M | 3.09M | 4.83M |
|
Payables (Quarter)
|
| | | 4.65M | | 21.24M | 18.83M | 13.04M | 24.47M | 14.35M | 16.08M | 0.45M | 11.84M | 14.68M | 25.29M | 8.55M | 4.08M | 15.53M | 10.14M | 9.62M | 4.86M | 4.79M | 7.72M | 8.04M | 5.06M | 3.08M | 3.09M | 4.83M |
|
Accumulated Expenses (Quarter)
|
| | | 6.17M | | 8.78M | 98.76M | 24.81M | 24.06M | 90.85M | 4.83M | 7.27M | 99.54M | 116.01M | 6.65M | 26.34M | 29.43M | 4.29M | 18.51M | 3.60M | 3.76M | 13.43M | 16.24M | 11.46M | 1.26M | 6.38M | 21.49M | 21.69M |
|
Other Accumulated Expenses (Quarter)
|
| | | 3.09M | | 19.82M | 12.53M | 19.65M | 8.51M | 8.38M | 6.84M | 1.82M | 23.93M | 4.11M | 3.94M | 1.72M | 1.75M | 2.41M | 3.04M | 2.13M | 2.17M | 1.98M | 1.92M | 3.67M | 2.29M | 2.42M | 2.42M | 2.93M |
|
Short term Debt (Quarter)
|
| | | | | 43.61M | 43.70M | 43.69M | 43.83M | 36.03M | 36.04M | 36.09M | 36.15M | 36.21M | 36.27M | 109.81M | 36.34M | 36.40M | 36.99M | 66.14M | 36.93M | 24.75M | 24.73M | 21.02M | 21.02M | 21.01M | 20.99M | 20.98M |
|
Current Leases (Quarter)
|
| | | 5.84M | | 18.02M | 17.58M | 17.89M | 16.92M | 16.84M | 16.44M | 16.47M | 16.28M | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | 4.68M | | | 19.52M | 0.74M | | 24.66M | 10.19M | 0.36M | 0.17M | | | 0.33M | 0.21M | 0.03M | 0.05M | 0.33M | | | | 0.22M |
|
Current Deferred Revenue (Quarter)
|
| | | 0.72M | | 38.64M | 37.05M | 33.12M | 32.53M | 35.91M | 43.99M | 6.97M | 48.91M | 44.00M | 37.92M | 17.08M | 28.71M | 20.09M | 16.28M | 7.13M | 36.98M | 26.93M | 20.58M | 19.52M | 48.66M | 37.96M | 29.78M | 19.73M |
|
Total Current Liabilities (Quarter)
|
| | | 48.12M | | 214.46M | 207.95M | 224.67M | 187.89M | 179.89M | 208.62M | 189.75M | 196.44M | 210.90M | 225.40M | 166.71M | 98.56M | 86.11M | 81.91M | 102.04M | 92.60M | 73.22M | 71.50M | 73.11M | 89.68M | 86.53M | 75.34M | 79.78M |
|
Non-Current Debt (Quarter)
|
| | | 334.68M | | 967.47M | 956.53M | 795.66M | 784.67M | 747.47M | 738.44M | 729.39M | 720.33M | 711.26M | 752.17M | 619.58M | 610.59M | 591.48M | 576.78M | 519.55M | 509.41M | 510.86M | 499.69M | 454.44M | 438.17M | 427.92M | 417.69M | 397.48M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | 22.62M | 23.40M | 39.77M | 37.88M | 29.29M | 28.60M | 13.44M | 34.13M | 32.15M | 30.90M | 10.68M | 9.88M | 9.11M | 11.16M | 17.67M | 16.54M | 15.11M | 24.47M | 64.56M | 60.28M | 55.94M | 52.52M | 49.98M |
|
Minority Interest (Quarter)
|
| | | -2.81M | | -3.84M | -4.61M | -5.76M | -6.52M | -7.27M | -8.57M | -9.21M | -10.17M | -11.02M | -13.33M | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | 89.06M | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | 29.73M | | 28.88M | 29.75M | 24.75M | 25.79M | 24.44M | 19.18M | 7.08M | 19.09M | 18.23M | 26.24M | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | 13.41M | | 73.47M | 69.46M | 66.24M | 61.47M | 61.28M | 57.12M | 5.64M | 51.93M | 48.45M | 47.09M | 4.79M | 4.23M | 3.65M | 3.07M | 9.73M | 9.69M | 9.41M | 9.18M | 9.48M | 9.21M | 8.92M | 8.92M | 8.73M |
|
Other Non-Current Liabilities (Quarter)
|
| | | 0.13M | | 96.24M | 3.96M | 4.56M | 95.95M | 95.95M | 5.13M | 3.79M | 7.03M | 104.09M | 6.42M | 1.98M | 1.96M | 1.95M | 89.25M | 18.11M | 1.95M | 2.05M | 17.68M | 84.58M | 2.00M | 85.34M | 85.92M | |
|
Total Non-Current Liabilities (Quarter)
|
| | | 502.71M | | 1,306.90M | 1,378.77M | 1,245.50M | 1,102.08M | 1,046.57M | 1,148.26M | 1,125.80M | 1,117.15M | 1,020.99M | 1,175.25M | 907.13M | 829.25M | 797.63M | 691.00M | 730.82M | 727.44M | 707.49M | 687.27M | 616.80M | 695.59M | 594.63M | 569.02M | 558.76M |
|
Total Liabilities (Quarter)
|
-618.15M | -578.49M | -562.96M | 502.85M | -561.65M | 1,403.14M | 1,382.73M | 1,250.06M | 1,198.04M | 1,142.52M | 1,153.39M | 1,129.59M | 1,124.18M | 1,125.08M | 1,181.67M | 909.11M | 831.20M | 799.59M | 780.25M | 748.93M | 729.39M | 709.54M | 704.95M | 701.39M | 697.59M | 679.98M | 654.95M | 558.76M |
|
Total Debt (Quarter)
|
| | | 334.68M | | 1,011.08M | 1,000.23M | 839.35M | 828.49M | 783.50M | 774.48M | 765.49M | 756.49M | 747.47M | 788.44M | 729.39M | 646.94M | 627.88M | 613.77M | 585.70M | 546.33M | 535.61M | 524.42M | 475.46M | 459.19M | 448.93M | 438.69M | 418.45M |
|
Common Equity (Quarter)
|
618.15M | 578.49M | 562.96M | 545.10M | 561.65M | 1,349.47M | 1,285.97M | 1,451.12M | 1,436.88M | 1,434.27M | 1,371.15M | 1,340.43M | 1,354.65M | 1,356.22M | 979.05M | 301.41M | 322.61M | 323.02M | 343.82M | 356.62M | 349.95M | 359.14M | 378.21M | 396.57M | 389.47M | 402.92M | 413.72M | 480.54M |
|
Shareholder's Equity (Quarter)
|
618.15M | 578.49M | 562.96M | 545.10M | 561.65M | 1,349.47M | 1,285.97M | 1,451.12M | 1,436.88M | 1,434.27M | 1,371.15M | 1,340.43M | 1,354.65M | 1,356.22M | 979.05M | 301.41M | 322.61M | 323.02M | 343.82M | 356.62M | 349.95M | 359.14M | 378.21M | 396.57M | 389.47M | 402.92M | 413.72M | 480.54M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | 1,047.94M | | 2,752.61M | 2,668.70M | 2,701.18M | 2,634.91M | 2,576.79M | 2,524.54M | 2,470.02M | 2,478.83M | 2,481.30M | 2,160.73M | 1,210.53M | 1,153.82M | 1,122.61M | 1,124.07M | 1,105.56M | 1,079.34M | 1,068.67M | 1,083.16M | 1,097.96M | 1,087.06M | 1,082.89M | 1,068.67M | 1,039.30M |
|
Treasury Shares (Quarter)
|
2.15M | | | 0.55M | | 1.08M | 1.06M | 5.66M | -1.07M | 1.52M | 2.75M | 6.82M | 1.03M | 1.82M | 10.29M | 1.52M | 12.89M | 2.26M | 9.44M | 9.37M | 1.30M | 14.14M | 8.81M | 2.25M | 9.01M | 8.19M | 18.11M | 7.66M |
|
Retained Earnings (Quarter)
|
-2.86M | | | 148.32M | | 0.17M | 0.82M | 1.26M | 264.27M | 0.30M | -0.30M | -0.75M | 207.54M | -3.65M | -197.43M | -123.70M | -0.05M | -93.26M | -69.03M | -0.01M | -55.43M | -47.04M | -27.73M | 2.83M | 9.23M | 20.51M | 23.87M | 0.06M |