|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 342.20M | 315.70M | 291.30M | 294.50M | 1,589.30M | 1,582.60M | 129.80M | 63.50M | 374.00M | 129.90M | 77.30M | 72.60M | 140.30M | 78.70M | 77.20M | 174.20M | 103.20M | 180.50M | 200.60M | 200.00M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 342.20M | 315.70M | 291.30M | 294.50M | 1,589.30M | 1,582.60M | 129.80M | 63.50M | 374.00M | 129.90M | 77.30M | 72.60M | 140.30M | 78.70M | 77.20M | 174.20M | 103.20M | 180.50M | 200.60M | 200.00M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.40M | 50.60M | 42.30M | 46.00M | 65.40M | 69.40M | 81.50M | 78.90M | 79.50M | 108.20M | 111.90M | 120.30M | 142.00M | 93.20M | 98.70M | 113.70M | 118.40M | 96.40M | 98.70M | 99.00M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.40M | 50.60M | 42.30M | 46.00M | 65.40M | 69.40M | 81.50M | 78.90M | 79.50M | 108.20M | 111.90M | 120.30M | 142.00M | 93.20M | 98.70M | 113.70M | 118.40M | 96.40M | 98.70M | 99.00M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.70M | 36.50M | 37.60M | 54.50M | 40.00M | 43.70M | 44.30M | 66.10M | 62.60M | 69.30M | 59.50M | 79.00M | 69.00M | 62.80M | 46.40M | 72.60M | 60.00M | 56.70M | 44.20M | 56.00M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 532.60M | 528.10M | 501.50M | 520.30M | 2,004.90M | 1,806.30M | 344.50M | 377.50M | 583.20M | 370.60M | 400.80M | 416.00M | 436.00M | 387.40M | 412.30M | 452.40M | 464.00M | 414.90M | 443.20M | 452.00M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,057.60M | 1,053.40M | 968.40M | 1,035.80M | 1,130.10M | 1,240.90M | 1,946.40M | 2,095.40M | 2,229.90M | 2,383.60M | 2,538.40M | 2,668.50M | 2,752.40M | 2,805.50M | 2,851.90M | 2,907.30M | 2,917.40M | 2,925.50M | 2,881.30M | 2,910.00M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 644.60M | 655.10M | 663.60M | 655.50M | 658.70M | 661.00M | 659.40M | 651.90M | 644.80M | 660.10M | 655.90M | 647.80M | 648.80M | 650.20M | 661.20M | 663.10M | 668.80M | 674.90M | 684.60M | 685.00M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 366.80M | 366.80M | 366.80M | 366.80M | 366.80M | 375.70M | 723.80M | 724.10M | 722.90M | 899.90M | 899.90M | 900.20M | 900.20M | 900.20M | 900.20M | 900.20M | 900.20M | 900.20M | 900.20M | 900.00M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 348.20M | 349.30M | 348.10M | 351.90M | 352.80M | 485.00M | 2,391.80M | 2,390.60M | 2,364.90M | 2,417.30M | 2,418.40M | 2,415.00M | 2,414.40M | 2,411.70M | 2,409.00M | 2,406.30M | 2,406.00M | 2,517.80M | 2,515.30M | 2,516.00M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 715.00M | 716.10M | 714.90M | 718.70M | 719.60M | 860.70M | 3,115.60M | 3,114.70M | 3,087.80M | 3,317.20M | 3,318.30M | 3,315.20M | 3,314.60M | 3,311.90M | 3,309.20M | 3,306.50M | 3,306.20M | 3,418.00M | 3,415.50M | 3,416.00M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.80M | 20.80M | 18.90M | 18.80M | 23.40M | 23.20M | 27.00M | | 32.90M | 19.00M | 19.30M | 19.30M | 18.30M | 17.50M | 18.30M | 17.80M | 19.30M | 21.50M | 22.60M | 22.00M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,438.00M | 2,445.40M | 2,480.10M | 2,516.60M | 2,614.70M | 2,867.80M | 5,862.30M | 5,896.00M | 5,995.40M | 6,379.90M | 6,554.70M | 6,650.80M | 6,734.10M | 6,785.10M | 6,863.60M | 6,894.70M | 6,911.70M | 7,039.90M | 7,041.30M | 7,033.00M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,970.60M | 2,973.50M | 2,981.60M | 3,036.90M | 4,619.60M | 4,674.10M | 6,206.80M | 6,273.50M | 6,578.60M | 6,750.50M | 6,955.50M | 7,066.80M | 7,170.10M | 7,172.50M | 7,275.90M | 7,347.10M | 7,375.70M | 7,454.80M | 7,484.50M | 7,485.00M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.50M | 92.40M | 81.60M | 96.90M | 139.10M | 109.10M | 145.50M | 145.30M | 164.20M | 169.00M | 158.50M | 187.80M | 215.00M | 182.40M | 180.30M | 207.10M | 231.00M | 194.00M | 184.30M | 218.00M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.10M | | | | 27.00M | 0.50M | 1.00M | 1.00M | 29.30M | 0.70M | 0.60M | 0.60M | 31.00M | 0.70M | 0.70M | 0.70M | 30.70M | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.50M | 92.40M | 107.70M | 96.90M | 139.10M | 109.10M | 172.50M | 145.80M | 165.20M | 170.00M | 187.80M | 188.50M | 215.60M | 183.00M | 211.30M | 207.80M | 231.70M | 194.70M | 215.00M | 218.00M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 214.90M | 227.40M | 231.70M | 224.30M | 282.60M | 300.20M | 363.10M | 348.20M | 359.10M | 401.40M | 426.80M | 423.30M | 419.10M | 430.10M | 402.00M | 423.60M | 392.20M | 411.60M | 400.50M | 397.00M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 7.00M | 7.00M | 7.00M | 7.00M | 7.00M | 47.00M | 72.00M | 68.00M | 68.00M | 68.00M | 68.00M | 68.00M | 63.10M | 63.10M | 63.10M | 63.10M | 63.10M | 63.10M | 63.00M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | | 87.60M | 60.90M | 2.10M | 7.60M | 29.90M | | | 4.10M | 41.30M | 7.10M | | 4.80M | 67.60M | 28.00M | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.10M | 25.70M | 64.90M | 104.00M | 12.10M | 14.50M | 39.00M | 120.80M | 25.80M | 30.50M | 92.30M | 153.30M | 19.20M | 26.80M | 81.50M | 146.80M | 17.50M | 27.80M | 54.70M | 158.00M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 369.50M | 352.50M | 395.00M | 432.20M | 528.40M | 491.70M | 621.60M | 694.40M | 648.00M | 669.90M | 755.80M | 837.20M | 763.20M | 710.10M | 729.30M | 846.10M | 772.10M | 725.20M | 733.30M | 836.00M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 671.40M | 1,292.00M | 668.60M | 1,292.70M | 665.80M | 684.40M | 2,081.60M | 1,872.80M | 3,068.80M | 1,585.00M | 3,071.20M | 3,072.40M | 1,717.60M | 1,695.70M | 1,767.90M | 3,077.40M | 1,863.50M | 1,963.20M | 3,081.20M | 1,783.00M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.40M | 13.30M | 13.30M | 13.30M | 10.90M | 11.90M | 11.80M | 11.80M | 9.50M | 9.50M | 11.80M | 11.80M | 20.10M | 20.10M | 20.00M | 20.00M | 18.40M | 18.50M | 15.40M | 15.00M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.10M | 17.90M | 19.70M | 21.40M | 22.50M | 44.20M | 46.10M | 48.00M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 250.50M | 255.90M | 252.90M | 263.10M | 273.30M | 279.60M | 395.00M | 374.00M | 373.20M | 386.10M | 388.20M | 393.10M | 407.90M | 417.80M | 432.70M | 432.80M | 436.20M | 490.80M | 653.60M | 539.00M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.90M | 51.00M | 52.60M | 100.00M | 113.70M | 81.40M | 122.40M | 109.00M | 142.70M | 118.60M | 91.20M | 130.20M | 140.60M | 139.00M | 146.50M | 85.10M | 91.80M | 98.10M | 93.00M | 86.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,573.30M | 2,583.70M | 2,622.20M | 2,619.10M | 3,903.00M | 3,980.00M | 5,532.90M | 5,460.30M | 5,582.10M | 5,743.20M | 5,970.70M | 6,109.70M | 5,982.50M | 5,918.60M | 6,026.10M | 6,168.90M | 6,219.80M | 6,277.60M | 6,335.70M | 6,255.00M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,653.20M | 2,634.70M | 2,674.80M | 2,719.10M | 4,016.70M | 4,061.40M | 5,655.30M | 5,569.30M | 5,724.80M | 5,861.80M | 6,061.90M | 6,239.90M | 6,123.10M | 6,057.60M | 6,172.60M | 6,254.00M | 6,311.60M | 6,375.70M | 6,428.70M | 6,341.00M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 678.40M | 1,299.00M | 675.60M | 1,299.70M | 672.80M | 691.40M | 2,128.60M | 1,944.80M | 3,136.80M | 1,653.00M | 3,139.20M | 3,140.40M | 1,785.60M | 1,758.80M | 1,831.00M | 3,140.50M | 1,926.60M | 2,026.30M | 3,144.30M | 1,846.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 317.40M | 338.80M | 306.80M | 317.80M | 602.90M | 612.70M | 551.50M | 704.20M | 853.80M | 888.70M | 893.60M | 826.90M | 1,030.90M | 1,097.00M | 1,083.60M | 1,071.70M | 1,041.60M | 1,034.90M | 1,009.70M | 1,096.00M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 317.40M | 338.80M | 306.80M | 317.80M | 602.90M | 612.70M | 551.50M | 704.20M | 853.80M | 888.70M | 893.60M | 826.90M | 1,030.90M | 1,097.00M | 1,083.60M | 1,071.70M | 1,041.60M | 1,034.90M | 1,009.70M | 1,096.00M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,970.60M | 2,973.50M | 2,981.60M | 3,036.90M | 4,619.60M | 4,674.10M | 6,206.80M | 6,273.50M | 6,578.60M | 6,750.50M | 6,955.50M | 7,066.80M | 7,170.10M | 7,172.50M | 7,275.90M | 7,347.10M | 7,375.70M | 7,454.80M | 7,484.50M | 7,485.00M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 309.50M | 339.70M | 307.70M | 318.70M | 603.80M | 613.60M | 552.40M | 700.40M | 846.70M | 889.60M | 894.50M | 827.80M | 1,031.90M | 1,096.30M | 1,084.60M | 1,072.70M | 1,042.60M | 1,035.90M | 1,010.70M | 1,094.00M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.96M | 0.20M | 0.60M | 0.60M | 0.74M | | | 0.31M | 0.46M | 0.18M | 0.28M | 0.35M | 0.51M | 0.80M | 2.57M | 0.52M | 4.19M | |