|
Cash & Equivalents (Quarter)
|
120.72M | 139.80M | 176.09M | 128.03M | 246.00M | 252.02M | 291.57M | 369.18M | 308.79M | 334.64M | 262.70M | 402.56M | 388.95M | 381.02M | 439.18M | 355.64M | 262.70M | 286.66M | 252.06M | 204.32M | 202.24M | 261.74M | 307.88M | 175.76M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | 16.86M | 13.06M | 8.30M | 9.90M | 10.00M | 1.30M | 5.90M | 3.20M | | | |
|
Cash & Current Investments (Quarter)
|
120.72M | 139.80M | 176.09M | 128.03M | 246.00M | 252.02M | 291.57M | 369.18M | 308.79M | 334.64M | 262.70M | 402.56M | 388.95M | 397.88M | 452.25M | 363.94M | 272.60M | 296.66M | 253.36M | 210.22M | 205.44M | 261.74M | 307.88M | 175.76M |
|
Receivables - Net (Quarter)
|
| | | 41.59M | 62.17M | 66.75M | 44.95M | 47.54M | 46.69M | 54.73M | 56.52M | 66.93M | 92.82M | 98.52M | 102.01M | 102.68M | 100.69M | 101.80M | 102.55M | 99.69M | 98.06M | 97.39M | 92.50M | 83.06M |
|
Receivables - Other (Quarter)
|
| | | 7.02M | 5.28M | 4.52M | 4.08M | 3.02M | 4.29M | 3.68M | 5.46M | 7.27M | 7.52M | 4.84M | 4.83M | 12.51M | 3.36M | 6.77M | 5.05M | 3.49M | 6.79M | 10.00M | 11.32M | 15.46M |
|
Receivables (Quarter)
|
| | | 48.62M | 67.45M | 71.27M | 49.03M | 50.55M | 50.98M | 58.41M | 61.98M | 74.20M | 100.33M | 103.36M | 106.83M | 115.19M | 104.05M | 108.57M | 107.60M | 103.18M | 104.85M | 107.39M | 103.83M | 98.52M |
|
Prepaid Assets (Quarter)
|
| | | 81.39M | 86.34M | 85.28M | 83.54M | 52.75M | 58.28M | 28.32M | 30.38M | 31.88M | 39.25M | 47.41M | 42.95M | 34.73M | 30.71M | 31.12M | 28.73M | 38.24M | 37.55M | 38.93M | 36.96M | 46.45M |
|
Current Assets (Quarter)
|
| | | 251.01M | 394.51M | 404.05M | 420.07M | 469.46M | 413.76M | 417.69M | 452.01M | 501.37M | 521.02M | 526.95M | 584.14M | 493.05M | 394.09M | 419.58M | 383.33M | 342.24M | 337.85M | 398.07M | 437.35M | 305.27M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | 16.83M | 16.45M | 15.00M | 13.94M | 14.63M | 15.07M | 13.50M | 12.97M | 14.47M | 17.30M | 15.65M | 13.59M | 12.46M | 11.68M | 10.06M | 8.97M | 8.49M | 7.89M | 8.62M | 7.25M | 6.90M |
|
Goodwill (Quarter)
|
| | | 1,540.91M | 1,540.11M | 1,540.11M | 1,540.11M | 1,540.11M | 1,581.83M | 1,579.05M | 1,576.27M | 1,579.77M | 1,580.52M | 1,585.28M | 1,584.06M | 1,585.75M | 1,584.84M | 1,584.55M | 1,389.00M | 1,386.23M | 1,387.71M | 1,129.01M | 1,129.01M | 732.72M |
|
Intangibles (Quarter)
|
| | | 1,812.41M | 1,788.25M | 253.80M | 1,743.39M | 1,696.80M | 1,717.18M | 1,691.88M | 1,673.78M | 1,524.43M | 1,513.38M | 1,508.04M | 1,975.94M | 1,979.74M | 1,469.69M | 1,455.66M | 764.41M | 748.91M | 738.97M | 588.87M | 587.66M | 351.45M |
|
Goodwill & Intangibles (Quarter)
|
| | | 3,353.32M | 3,328.36M | 1,793.91M | 3,283.50M | 3,236.91M | 3,299.01M | 3,270.93M | 3,250.04M | 3,104.20M | 3,093.89M | 3,093.32M | 3,560.00M | 3,565.49M | 3,054.53M | 3,040.20M | 2,153.41M | 2,135.14M | 2,126.68M | 1,717.87M | 1,716.66M | 1,084.17M |
|
Long-Term Deferred Tax (Quarter)
|
| | | 0.10M | 14.81M | 15.18M | 14.65M | 237.80M | 21.56M | 22.36M | 23.11M | 24.05M | 26.73M | 31.51M | 32.38M | 27.03M | 26.01M | 24.25M | 22.56M | 16.30M | 15.43M | 15.49M | 14.19M | 11.43M |
|
Other Non-Current Assets (Quarter)
|
| | | 4.24M | 4.27M | 3.91M | 4.24M | 9.58M | 20.14M | 22.86M | 34.92M | 31.12M | 7.42M | 8.13M | 6.57M | 7.12M | 5.69M | 16.88M | 7.84M | 11.48M | 9.56M | 10.65M | 7.51M | 7.12M |
|
Non-Current Assets (Quarter)
|
| | | 3,386.26M | 3,375.60M | 3,351.39M | 3,329.14M | 3,307.53M | -413.12M | 3,351.81M | 3,340.82M | 3,191.25M | 3,181.57M | 3,165.35M | 3,149.05M | 3,132.08M | 3,122.86M | 3,104.66M | 2,206.08M | 2,182.64M | 2,170.44M | 1,763.43M | 1,755.51M | 1,119.81M |
|
Assets (Quarter)
|
| | | 3,637.27M | 3,770.11M | 3,755.44M | 3,749.21M | 3,777.00M | 0.64M | 3,769.50M | 3,792.84M | 3,692.62M | 3,702.59M | 3,692.30M | 3,733.19M | 3,625.13M | 3,516.95M | 3,524.24M | 2,589.41M | 2,524.89M | 2,508.29M | 2,161.49M | 2,192.85M | 1,425.08M |
|
Accounts Payables (Quarter)
|
| | | 23.74M | 15.05M | 15.69M | 11.54M | 16.65M | 8.84M | 10.12M | 13.87M | 3.37M | 12.53M | 10.47M | 12.81M | 4.61M | 8.11M | 5.84M | 13.53M | 6.61M | 4.10M | 8.87M | 3.71M | 9.23M |
|
Payables (Quarter)
|
| | | 23.74M | 15.05M | 15.69M | 11.54M | 16.65M | 8.84M | 10.12M | 13.87M | 3.37M | 12.53M | 10.47M | 12.81M | 4.61M | 8.11M | 5.84M | 13.53M | 6.61M | 4.10M | 8.87M | 3.71M | 9.23M |
|
Accumulated Expenses (Quarter)
|
| | | 180.99M | 145.19M | 35.57M | 104.76M | 11.97M | 114.13M | 154.68M | 78.48M | 19.87M | 146.35M | 124.31M | 16.55M | 29.36M | 33.10M | 117.90M | 125.08M | 82.80M | 21.69M | 65.04M | 74.81M | 86.23M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | 8.83M | 8.95M | 0.00M | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | 3.16M | -2.12M | 2.59M | 3.16M | | 3.16M | 3.16M | 5.75M | 52.33M | 51.68M | 39.39M | 28.09M | 22.76M | 5.75M | 3.42M | 5.75M | 5.75M | 0.27M | 5.75M | 5.75M | 5.75M |
|
Current Leases (Quarter)
|
| | | 4.93M | 4.20M | 4.26M | 4.19M | 3.90M | 4.53M | 4.60M | 5.04M | 3.13M | 2.65M | 2.06M | 1.39M | 1.17M | 1.11M | 1.72M | 2.55M | 3.10M | 3.24M | | | |
|
Current Taxes (Quarter)
|
| | | 71.32M | 73.56M | 44.00M | 41.92M | 42.32M | 44.65M | 10.06M | 4.34M | 3.09M | 8.03M | 4.82M | 9.04M | 0.96M | 4.62M | 5.32M | 9.05M | 2.79M | 2.89M | | | |
|
Current Deferred Revenue (Quarter)
|
| | | 31.27M | -0.35M | 36.97M | -0.35M | 39.60M | -0.35M | -0.35M | 44.90M | 46.11M | 47.10M | 48.11M | 49.30M | 48.75M | 46.78M | 46.70M | 45.30M | 43.40M | 41.70M | 40.80M | 38.90M | 36.79M |
|
Total Current Liabilities (Quarter)
|
| | | 241.33M | 201.06M | 2.81M | 157.93M | 175.97M | 166.23M | 211.86M | 139.63M | 211.67M | 208.56M | 186.54M | 196.88M | 244.91M | 201.17M | 176.19M | 182.99M | 138.57M | 119.46M | 120.50M | 123.18M | 138.00M |
|
Non-Current Debt (Quarter)
|
| | | 821.62M | 6.66M | 621.64M | 3.22M | 623.23M | 619.70M | 2.18M | 634.25M | 632.81M | 618.21M | 617.19M | 616.18M | 615.18M | 614.18M | 613.19M | 612.23M | 611.35M | 610.38M | 609.42M | 583.60M | 582.72M |
|
Minority Interest (Quarter)
|
| | | 0.81M | -3.61M | 1,007.46M | 0.23M | 861.57M | 3.01M | 863.71M | 866.82M | 825.76M | 712.49M | 781.03M | 790.44M | 702.26M | 658.85M | 645.07M | 514.30M | 524.52M | 539.73M | 426.88M | 361.58M | 111.12M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | 428.09M | | | | 441.50M | 11.18M | 10.13M | 9.40M | 8.08M | 7.69M | 10.72M | 8.77M | 5.67M | 5.04M | 4.52M | 0.97M | 0.78M | 0.78M | 0.25M | 0.17M | 2.00M |
|
Operating Leases (Quarter)
|
| | | 5.83M | 5.57M | 4.56M | 6.64M | 21.71M | 20.23M | 19.81M | 18.52M | 13.75M | 13.83M | 13.89M | 13.25M | 13.27M | 12.41M | 11.61M | 11.37M | 9.32M | 8.77M | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | 356.75M | 356.80M | 118.36M | 119.25M | 78.99M | 0.84M | 388.98M | 385.49M | 416.75M | 14.76M | 416.75M | 407.39M | 1.62M | 419.32M | 412.96M | 24.21M | 399.70M | 27.10M | 419.09M | |
|
Total Non-Current Liabilities (Quarter)
|
| | | 1,552.49M | 939.15M | -345.60M | -107.50M | 1,187.98M | 1,207.27M | 1,255.45M | 841.55M | 853.56M | 849.14M | 1,231.20M | 836.28M | 880.47M | 1,252.13M | 806.92M | 809.59M | 1,151.62M | 754.35M | 1,129.91M | 736.72M | 743.97M |
|
Total Liabilities (Quarter)
|
-2191.77M | -2195.98M | -2284.92M | 1,552.49M | 1,295.91M | 11.20M | 10.86M | 1,307.23M | 1,286.26M | 1,256.30M | 1,230.53M | 1,239.04M | 1,265.90M | 1,245.96M | 1,253.03M | 1,287.85M | 1,253.75M | 1,226.24M | 1,222.55M | 1,175.83M | 1,154.05M | 1,157.00M | 1,155.81M | 743.97M |
|
Total Debt (Quarter)
|
| | | 824.78M | 4.54M | 624.23M | 6.38M | 623.23M | 622.87M | 5.34M | 640.00M | 685.14M | 669.89M | 656.58M | 644.26M | 637.93M | 619.93M | 616.61M | 617.98M | 617.10M | 610.64M | 615.17M | 589.35M | 588.47M |
|
Common Equity (Quarter)
|
2,191.77M | 2,195.98M | 2,284.92M | 2,080.87M | 1,392.24M | 2,477.12M | 2,453.68M | 2,469.77M | 2,504.44M | 2,513.20M | 2,562.30M | 2,453.58M | 2,436.70M | 2,446.33M | 2,480.16M | 2,337.27M | 2,263.20M | 2,298.00M | 1,366.86M | 1,349.05M | 1,354.24M | 1,004.49M | 675.46M | 569.99M |
|
Shareholder's Equity (Quarter)
|
2,191.77M | 2,195.98M | 2,284.92M | 2,080.87M | 1,392.24M | 2,477.12M | 2,453.68M | 2,469.77M | 2,504.44M | 2,513.20M | 2,562.30M | 2,453.58M | 2,436.70M | 2,446.33M | 2,480.16M | 2,337.27M | 2,263.20M | 2,298.00M | 1,366.86M | 824.53M | 1,354.24M | 1,004.49M | 675.46M | 569.99M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | 3,637.27M | 3,770.11M | 3,755.44M | 3,749.21M | 3,777.00M | 0.64M | 3,769.50M | 3,792.84M | 3,692.62M | 3,702.59M | 3,692.30M | 3,733.19M | 3,625.13M | 3,516.95M | 3,524.24M | 2,589.41M | 2,524.89M | 2,508.29M | 2,161.49M | 2,192.85M | 1,425.08M |
|
Treasury Shares (Quarter)
|
| | | 61.27M | 4.44M | 4.38M | | 1.22M | 1.01M | 4.32M | 4.46M | | 6.81M | 0.44M | 2.54M | 7.83M | 13.12M | 0.18M | 27.29M | | | -4.75M | 4.70M | |
|
Retained Earnings (Quarter)
|
| | | 176.24M | 81.00M | 175.20M | -98.02M | -60.12M | 77.91M | -40.85M | 62.08M | 74.48M | -141.48M | -134.73M | -118.06M | 79.03M | -119.47M | -77.11M | 73.17M | 71.07M | -687.65M | 133.33M | -904.05M | -1394.23M |