|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.78M | 4.68M | 2.75M | 2.00M | 0.56M | 3.88M | 2.04M | 4.70M | 2.27M | 3.69M | 1.42M | 8.09M | 1.40M | 1.13M | 1.08M | 13.83M | 8.85M | 39.82M | 16.97M | 18.29M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.62M | 39.27M | 37.32M | 30.38M | 33.39M | 42.19M | 39.55M | 28.49M | 25.11M | 52.31M | 38.23M | 30.36M | 27.74M | 44.95M | 43.10M | 38.66M | 40.78M | 49.15M | 44.45M | 38.23M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.40M | 43.95M | 40.07M | 32.38M | 33.95M | 46.07M | 41.59M | 33.18M | 27.37M | 56.01M | 39.64M | 38.45M | 29.14M | 46.08M | 44.18M | 52.49M | 49.63M | 88.96M | 61.42M | 56.52M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 270.61M | 292.50M | 200.58M | 258.33M | 365.76M | 427.54M | 252.25M | 267.41M | 442.78M | 336.57M | 465.85M | 380.15M | 333.94M | 477.84M | 508.45M | 534.86M | 735.43M | 676.05M | 719.55M | 469.21M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.66M | 93.95M | 107.66M | 67.62M | 155.18M | 130.09M | 167.08M | 87.89M | 178.81M | 143.23M | 189.29M | 96.11M | 198.14M | 147.04M | 183.87M | 150.36M | 290.45M | 223.86M | 300.94M | 136.70M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 377.27M | 386.45M | 308.25M | 325.94M | 520.93M | 557.62M | 419.33M | 355.30M | 621.59M | 479.80M | 655.13M | 476.26M | 532.08M | 624.88M | 692.33M | 685.22M | 1,025.87M | 899.91M | 1,020.49M | 605.91M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.70M | 33.31M | 25.69M | 19.22M | 12.78M | 12.22M | 17.07M | 29.43M | 31.46M | 42.41M | 37.88M | 34.90M | 41.57M | 38.89M | 42.90M | 72.53M | 76.85M | 82.14M | 96.66M | 79.69M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 471.48M | 509.17M | 535.10M | 451.67M | 611.56M | 654.04M | 583.08M | 568.43M | 649.86M | 686.19M | 665.90M | 612.68M | 722.16M | 693.94M | 675.79M | 835.73M | 1,002.83M | 966.03M | 1,005.41M | 899.25M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.91M | 40.07M | 42.53M | 43.42M | 43.18M | 45.69M | 45.47M | 45.18M | 46.93M | 50.90M | 55.29M | 57.01M | 57.99M | 56.67M | 55.68M | 88.16M | 92.09M | 88.53M | 83.73M | 81.24M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 133.48M | 142.33M | 136.06M | 136.32M | 132.28M | 118.78M | 111.06M | 118.86M | 128.89M | 136.46M | 130.28M | 143.50M | 157.71M | 162.13M | 165.47M | 167.20M | 162.07M | 177.15M | 181.13M | 186.87M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.45M | 1.79M | 1.80M | 740.74M | 68.51M | 67.51M | | 819.92M | 37.13M | 41.03M | 3.93M | 865.18M | | | | 2,331.46M | | | | 2,329.80M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 756.68M | 807.94M | 843.25M | 840.78M | 951.90M | 946.47M | 957.19M | 951.70M | 1,005.87M | 1,014.67M | 1,014.61M | 1,008.60M | 1,038.41M | 1,035.15M | 1,030.10M | 2,945.47M | 2,906.53M | 2,899.96M | 2,885.73M | 2,869.79M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.62M | 39.27M | 37.32M | 30.38M | 33.39M | 42.19M | 39.55M | 28.49M | 25.11M | 52.31M | 38.23M | 30.36M | 27.74M | 44.95M | 43.10M | 40.84M | 39.93M | 49.15M | 40.04M | 38.23M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,080.37M | 1,147.46M | 1,177.66M | 1,176.26M | 1,330.88M | 1,318.56M | 1,316.54M | 1,310.70M | 1,388.34M | 1,402.57M | 1,408.59M | 1,430.91M | 1,474.83M | 1,466.87M | 1,457.58M | 3,635.16M | 3,582.67M | 3,571.94M | 3,539.73M | 3,510.28M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,551.84M | 1,656.63M | 1,712.77M | 1,627.93M | 1,942.44M | 1,972.60M | 1,899.62M | 1,879.12M | 2,038.20M | 2,088.76M | 2,074.49M | 2,043.59M | 2,197.00M | 2,160.80M | 2,133.37M | 4,470.88M | 4,585.50M | 4,537.97M | 4,545.14M | 4,409.50M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.22M | 99.02M | 75.61M | 65.76M | 70.43M | 125.85M | 74.25M | 80.72M | 82.70M | 126.37M | 80.61M | 82.83M | 93.53M | 109.25M | 87.15M | 90.65M | 102.65M | 119.34M | 99.65M | 90.93M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.22M | 99.02M | 75.61M | 65.76M | 70.43M | 125.85M | 74.25M | 80.72M | 82.70M | 126.37M | 80.61M | 82.83M | 93.53M | 109.25M | 87.15M | 90.65M | 102.65M | 119.34M | 99.65M | 90.93M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.22M | 72.92M | 96.92M | 114.03M | 66.70M | 94.76M | 125.31M | 130.46M | 68.93M | 89.99M | 118.29M | 133.59M | 71.38M | 95.27M | 116.88M | 172.76M | 87.87M | 106.61M | 149.37M | 197.53M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.31M | 56.98M | 21.77M | 18.75M | 18.07M | 19.21M | 19.05M | 26.53M | 31.93M | 30.99M | 28.84M | 30.94M | 28.55M | 31.39M | 30.73M | 78.58M | 111.66M | 67.99M | 62.42M | 68.30M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.77M | 22.41M | 32.75M | 34.37M | 49.98M | 55.50M | 61.35M | 63.26M | 65.15M | 70.95M | 70.13M | 66.29M | 64.56M | 54.78M | 54.64M | 66.18M | 66.23M | 37.33M | 66.32M | 66.37M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.64M | 30.88M | 31.45M | 30.59M | 34.91M | 36.14M | 36.52M | 36.36M | 37.32M | 36.26M | 36.49M | 36.28M | 37.18M | 38.08M | 38.94M | 60.55M | 61.67M | 62.19M | 64.18M | 64.67M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.03M | 2.40M | 7.97M | 1.67M | 17.68M | 12.76M | 14.04M | 1.61M | 24.89M | 13.35M | 16.18M | 2.10M | 26.82M | 7.37M | 12.25M | | 42.39M | 23.89M | 41.71M | 11.01M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 333.67M | 423.76M | 441.83M | 423.29M | 458.38M | 531.35M | 458.60M | 512.41M | 461.16M | 500.98M | 474.45M | 511.92M | 470.06M | 467.76M | 452.92M | 705.80M | 660.06M | 602.32M | 641.76M | 735.59M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 161.28M | 163.30M | 189.66M | 154.85M | 298.90M | 263.72M | 271.10M | 265.70M | 401.77M | 410.60M | 393.01M | 312.40M | 436.34M | 379.66M | 335.83M | 1,333.76M | 1,462.50M | 1,488.21M | 1,502.64M | 1,389.55M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 133.48M | 142.33M | 136.06M | 136.32M | 132.28M | 118.78M | 111.06M | 118.90M | 128.89M | 136.46M | 130.28M | 143.50M | 157.71M | 162.13M | 165.47M | 167.17M | 162.07M | 177.15M | 181.13M | 186.87M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.37M | 14.40M | 16.23M | 15.44M | 18.96M | 20.87M | 22.57M | 24.76M | 27.01M | 29.45M | 31.75M | 80.38M | 31.69M | 32.73M | 33.62M | 194.45M | 1.02M | 13.15M | 5.19M | 7.14M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 140.15M | 146.09M | 145.23M | 145.81M | 185.12M | 189.75M | 181.84M | 174.45M | 183.38M | 174.61M | 181.83M | 203.91M | 201.12M | 194.70M | 190.06M | 372.59M | 360.14M | 345.63M | 322.24M | 307.90M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.62M | 20.12M | 38.15M | 44.77M | 64.65M | 64.65M | 74.20M | 68.75M | 1.12M | 59.52M | 0.67M | 1.98M | 15.20M | 1.18M | 2.22M | 35.80M | 2.54M | 11.41M | 10.75M | 10.21M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 490.39M | 520.53M | 550.29M | 500.10M | 724.22M | 676.73M | 666.89M | 653.26M | 805.11M | 811.74M | 789.45M | 740.05M | 859.85M | 801.61M | 752.53M | 1,985.10M | 2,010.73M | 2,043.81M | 2,031.59M | 1,911.87M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 824.06M | 944.30M | 992.12M | 923.39M | 1,182.60M | 1,208.07M | 1,125.49M | 1,165.67M | 1,266.27M | 1,312.71M | 1,263.90M | 1,251.97M | 1,329.91M | 1,269.37M | 1,205.45M | 2,690.90M | 2,670.80M | 2,646.13M | 2,673.34M | 2,647.46M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 184.05M | 185.71M | 222.41M | 189.22M | 348.88M | 319.21M | 332.45M | 328.96M | 466.92M | 481.55M | 463.14M | 378.69M | 500.90M | 434.44M | 390.48M | 1,399.93M | 1,528.73M | 1,525.54M | 1,568.96M | 1,455.92M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 727.78M | 712.33M | 720.65M | 704.55M | 759.85M | 764.52M | 774.12M | 713.45M | 771.93M | 776.04M | 810.59M | 791.62M | 867.09M | 891.43M | 927.92M | 1,779.98M | 1,914.70M | 1,891.84M | 1,871.80M | 1,762.10M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 727.78M | 712.33M | 720.65M | 704.55M | 759.85M | 764.52M | 774.12M | 713.45M | 771.93M | 776.04M | 810.59M | 791.62M | 867.09M | 891.43M | 927.92M | 1,779.98M | 1,914.70M | 1,891.84M | 1,871.80M | 1,762.07M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,551.84M | 1,656.63M | 1,712.77M | 1,627.93M | 1,942.44M | 1,972.60M | 1,899.62M | 1,879.12M | 2,038.20M | 2,088.76M | 2,074.49M | 2,043.59M | 2,197.00M | 2,160.80M | 2,133.37M | 4,470.88M | 4,585.50M | 4,537.97M | 4,545.14M | 4,409.50M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.21M | 82.17M | 82.82M | 83.15M | 83.46M | 84.22M | 84.97M | 86.11M | 86.71M | 87.26M | 0.18M | 87.57M | 87.74M | 87.74M | 87.75M | 87.75M | 87.83M | 88.83M | 0.92M | 90.27M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.42M | -1.36M | -1.20M | -0.97M | 686.89M | 718.14M | 745.61M | 3.60M | 2.39M | 3.93M | 867.82M | 855.08M | 2.80M | 951.76M | 986.85M | 896.12M | -0.02M | -2.13M | 1,090.98M | 1,011.57M |