|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 216.12M | 596.62M | 279.59M | 449.49M | 343.93M | 702.24M | 364.07M | 761.29M | 359.60M | 697.01M | 356.49M | 800.67M | 428.10M | 741.88M | 419.40M | 870.25M | 419.19M | 720.06M | 418.67M | 846.62M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 216.12M | 596.62M | 279.59M | 449.49M | 343.93M | 702.24M | 364.07M | 761.29M | 359.60M | 697.01M | 356.49M | 800.67M | 428.10M | 741.88M | 419.40M | 870.25M | 419.19M | 720.06M | 418.67M | 846.62M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.87M | 102.73M | 91.77M | 149.24M | 86.70M | 102.81M | 100.25M | 168.91M | 102.75M | 101.86M | 96.10M | 152.83M | 97.99M | 83.54M | 78.10M | 146.00M | 82.56M | 80.52M | 75.69M | 134.89M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.30M | 5.44M | 5.54M | 8.24M | 7.11M | 5.78M | 7.09M | 5.08M | 5.70M | 5.62M | 6.43M | 5.79M | 7.34M | 7.35M | 8.70M | 7.45M | 8.82M | 8.76M | 9.88M | 8.52M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.17M | 108.17M | 97.31M | 157.48M | 93.81M | 108.58M | 107.34M | 173.99M | 108.46M | 107.48M | 102.53M | 158.62M | 105.33M | 90.89M | 86.80M | 153.45M | 91.39M | 89.28M | 85.57M | 143.41M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 172.02M | 172.77M | 190.11M | 188.71M | 179.01M | 175.96M | 176.73M | 165.85M | 166.06M | 99.40M | 94.70M | 92.40M | 87.70M | 148.79M | 88.30M | 91.60M | 146.75M | 145.50M | 176.50M | 178.42M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 457.98M | 850.97M | 507.11M | 726.99M | 547.54M | 918.64M | 579.32M | 1,044.57M | 579.41M | 929.90M | 577.20M | 1,079.30M | 655.80M | 976.59M | 627.60M | 1,155.10M | 638.84M | 930.09M | 642.22M | 1,118.89M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.35M | 111.43M | 112.67M | 111.86M | 109.47M | 107.43M | 105.31M | 104.67M | 100.58M | 98.69M | 96.07M | 98.07M | 95.05M | 91.93M | 85.03M | 83.05M | 85.33M | 85.08M | 85.05M | 85.50M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 635.91M | 1,058.64M | 1,056.79M | 1,051.23M | 1,047.18M | 1,050.27M | 1,051.65M | 1,053.34M | 1,051.16M | 1,053.74M | 1,053.13M | 1,053.25M | 1,056.88M | 1,052.51M | 1,054.29M | 1,057.93M | 1,056.66M | 1,056.82M | 1,055.78M | 1,055.92M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 249.49M | 698.05M | 683.35M | 664.40M | 643.99M | 635.14M | 622.24M | 609.52M | 594.17M | 581.94M | 565.01M | 549.52M | 536.01M | 148.32M | 150.11M | 153.60M | 154.07M | 155.84M | 156.63M | 159.00M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 885.41M | 1,756.69M | 1,740.14M | 1,715.63M | 1,691.17M | 1,685.41M | 1,673.89M | 1,662.87M | 1,645.33M | 1,635.67M | 1,618.14M | 1,602.77M | 1,592.89M | 1,200.83M | 1,204.40M | 1,211.53M | 1,210.73M | 1,212.66M | 1,212.40M | 1,214.92M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 214.71M | 593.30M | 276.13M | 448.21M | 342.45M | 700.61M | 362.26M | 760.11M | 358.28M | 695.49M | 355.31M | 799.43M | 426.75M | 740.37M | 418.26M | 869.06M | 417.82M | 718.52M | 417.52M | 845.41M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,196.96M | 2,120.65M | 2,121.59M | 2,098.53M | 2,079.05M | 2,074.06M | 2,060.03M | 2,048.45M | 2,023.87M | 1,982.50M | 1,972.10M | 1,963.60M | 1,945.40M | 1,519.41M | 1,474.80M | 1,475.40M | 1,465.61M | 1,460.59M | 1,467.08M | 1,475.60M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,654.94M | 2,971.62M | 2,628.70M | 2,825.52M | 2,626.58M | 2,992.70M | 2,639.35M | 3,093.01M | 2,603.28M | 2,912.40M | 2,549.30M | 3,042.90M | 2,601.20M | 2,496.00M | 2,102.40M | 2,630.50M | 2,104.44M | 2,390.68M | 2,109.30M | 2,594.50M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.39M | 22.07M | 39.49M | 36.64M | 36.37M | 42.56M | 46.53M | 40.73M | 39.36M | 25.18M | 48.86M | 44.04M | 43.98M | 50.81M | 46.44M | 42.66M | 48.76M | 27.34M | 46.88M | 35.43M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.39M | 22.07M | 39.49M | 36.64M | 36.37M | 42.56M | 46.53M | 40.73M | 39.36M | 25.18M | 48.86M | 44.04M | 43.98M | 50.81M | 46.44M | 42.66M | 48.76M | 27.34M | 46.88M | 35.43M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.58M | 100.10M | 72.19M | 77.41M | 78.47M | 86.00M | 72.80M | 102.75M | 101.38M | 64.90M | 76.10M | 52.50M | 49.60M | 76.48M | 46.10M | 42.10M | 53.05M | 43.27M | 37.52M | 37.60M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.95M | 18.70M | 18.12M | 18.15M | 18.19M | 18.80M | 19.14M | 19.18M | 19.22M | 19.26M | 19.30M | 23.79M | 23.83M | 23.88M | 23.35M | 22.57M | 22.61M | 22.66M | 23.16M | 22.59M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 333.95M | 378.75M | 355.68M | 416.26M | 396.60M | 385.24M | 367.96M | 438.15M | 418.83M | 390.90M | 359.20M | 425.80M | 410.40M | 360.56M | 325.60M | 398.80M | 384.91M | 371.76M | 340.05M | 406.40M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 660.13M | 1,109.63M | 758.93M | 994.32M | 871.02M | 1,230.64M | 863.86M | 1,361.13M | 937.60M | 1,196.10M | 862.20M | 1,348.50M | 962.00M | 1,252.06M | 864.30M | 1,380.90M | 929.38M | 1,182.10M | 866.68M | 1,351.05M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 514.42M | 937.48M | 963.11M | 921.62M | 835.88M | 840.24M | 858.91M | 827.40M | 723.38M | 760.40M | 1,020.52M | 1,026.05M | 1,004.34M | 1,051.11M | 1,182.34M | 1,136.11M | 1,042.01M | 1,087.04M | 1,163.18M | 1,127.41M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.53M | 4.25M | 4.72M | 3.55M | 2.92M | 2.82M | 6.96M | 3.52M | 3.02M | 2.40M | 6.83M | 2.31M | 1.71M | 2.02M | 6.03M | 2.18M | 1.77M | 2.78M | 6.05M | 2.77M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.14M | 252.34M | 144.59M | 135.39M | 131.77M | 208.69M | 131.46M | 91.31M | 94.32M | 198.08M | 83.00M | 75.80M | 68.20M | 84.51M | 25.10M | 25.30M | 9.25M | 21.98M | 27.33M | 33.41M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.47M | 62.56M | 50.78M | 48.54M | 46.40M | 52.64M | 45.19M | 43.53M | 41.81M | 46.79M | 38.49M | 41.18M | 39.92M | 38.67M | 3.47M | 6.97M | 6.62M | 6.16M | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.42M | 9.31M | 8.10M | 6.29M | 8.03M | 9.54M | 13.23M | 7.74M | 11.65M | 10.26M | 11.02M | 12.82M | 12.30M | 10.04M | 6.58M | 7.96M | 11.32M | 15.33M | 11.50M | 15.74M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,248.69M | 2,245.25M | 1,915.55M | 2,098.76M | 1,885.75M | 2,239.13M | 1,906.38M | 2,323.91M | 1,791.46M | 2,092.24M | 1,153.00M | 1,116.90M | 1,094.40M | 1,117.10M | 1,220.60M | 1,176.90M | 1,984.93M | 2,290.30M | 2,063.25M | 2,511.72M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,258.11M | 2,254.56M | 1,923.65M | 2,105.05M | 1,893.77M | 2,248.67M | 1,919.62M | 2,331.64M | 1,803.11M | 2,102.50M | 2,015.20M | 2,465.40M | 2,056.40M | 2,369.16M | 2,084.90M | 2,557.80M | 1,996.25M | 2,305.63M | 2,074.74M | 2,527.47M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 527.37M | 956.18M | 981.23M | 939.77M | 854.07M | 859.04M | 878.05M | 846.58M | 742.59M | 779.66M | 1,039.82M | 1,049.83M | 1,028.16M | 1,074.98M | 1,205.69M | 1,158.68M | 1,064.62M | 1,109.70M | 1,186.34M | 1,150.01M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 396.84M | 717.06M | 705.05M | 720.47M | 732.81M | 744.00M | 719.73M | 761.37M | 800.17M | 809.90M | 534.03M | 577.50M | 544.80M | 126.84M | 17.48M | 72.74M | 108.19M | 85.05M | 34.55M | 67.03M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,654.94M | 2,971.62M | 2,628.70M | 2,825.52M | 2,626.58M | 2,992.70M | 2,639.35M | 3,093.01M | 2,603.28M | 2,912.40M | 2,549.30M | 3,042.90M | 2,601.20M | 2,496.00M | 2,102.40M | 2,630.50M | 2,104.44M | 2,390.68M | 2,109.30M | 2,594.50M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.04M | 14.18M | 14.72M | 14.73M | 14.74M | 14.75M | 15.28M | 15.31M | 15.34M | 15.56M | 19.24M | 19.26M | 20.09M | 21.70M | 23.74M | 23.76M | 24.24M | 25.61M | 27.72M | 28.52M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.32M | 6.52M | 15.29M | 7.46M | 2.72M | 8.94M | 0.40M | 8.84M | 8.14M | 200.10M | 207.40M | 228.60M | 246.90M | -12.67M | -9.41M | -6.29M | -21.18M | 15.51M | -5.28M | 82.01M |