|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 222.96M | 307.98M | 415.12M | 511.61M | 527.21M | 607.18M | 52.54M | 41.57M | 31.68M | 36.17M | 36.43M | 26.75M | 42.11M | 60.41M | 58.56M | 40.18M | 40.05M | 58.61M | 52.58M | 45.00M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.45M | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 222.96M | 307.98M | 415.12M | 511.61M | 527.21M | 607.18M | 52.54M | 41.57M | 31.68M | 36.17M | 36.43M | 26.75M | 42.11M | 150.85M | 58.56M | 40.18M | 40.05M | 58.61M | 52.58M | 45.00M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 156.75M | 201.04M | 198.00M | 2.70M | 3.00M | 203.89M | 297.63M | 216.61M | 4.10M | 220.10M | 223.78M | 4.90M | 225.17M | 7.50M | 8.60M | 176.67M | 194.27M | 218.47M | 236.50M | 207.49M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | 0.10M | | | | 0.10M | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 156.75M | 201.04M | 198.00M | 2.80M | 3.00M | 203.89M | 297.63M | 216.71M | 4.10M | 220.10M | 223.78M | 5.00M | 225.17M | 7.50M | 8.60M | 176.67M | 194.27M | 218.47M | 236.50M | 207.49M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.35M | 27.29M | 26.52M | 29.95M | 26.80M | 115.65M | 56.09M | 32.52M | 37.48M | 33.82M | 34.13M | 38.83M | 40.65M | 30.54M | 42.83M | 41.32M | 44.12M | 40.80M | 45.37M | 45.37M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 445.14M | 607.54M | 710.97M | 761.66M | 788.02M | 983.61M | 459.15M | 347.92M | 341.09M | 348.13M | 352.81M | 296.53M | 338.50M | 448.16M | 338.60M | 339.09M | 358.20M | 400.68M | 450.35M | 406.00M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 336.51M | 342.12M | 351.77M | 377.37M | 394.95M | 319.16M | 417.43M | 427.31M | 434.28M | 449.31M | 469.77M | 493.48M | 517.90M | 541.19M | 580.02M | 604.35M | 631.61M | 660.76M | 628.26M | 649.29M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 116.37M | 109.86M | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 159.20M | 159.20M | 159.20M | 159.20M | 159.20M | 159.20M | 227.70M | 226.23M | 220.19M | 220.19M | 220.19M | 227.76M | 220.19M | 220.19M | 220.19M | 220.19M | 220.19M | 220.19M | 304.51M | 305.76M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 306.87M | 307.56M | 306.01M | 312.39M | 311.08M | 319.92M | 723.62M | 742.19M | 750.18M | 764.38M | 781.10M | 811.08M | 821.03M | 833.02M | 863.81M | 884.01M | 880.79M | 882.49M | 1,045.51M | 1,082.49M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 466.06M | 466.75M | 465.20M | 471.58M | 470.27M | 479.12M | 951.32M | 968.42M | 970.37M | 984.56M | 1,001.29M | 1,038.84M | 1,041.22M | 1,053.20M | 1,084.00M | 1,104.20M | 1,100.98M | 1,102.68M | 1,350.02M | 1,388.24M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.09M | 71.16M | 101.92M | 68.64M | 71.80M | 74.05M | 90.85M | 88.18M | 80.59M | 86.01M | 92.41M | 89.53M | 90.17M | 92.16M | 110.64M | 108.31M | 107.71M | 107.66M | 87.97M | 75.37M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.80M | 85.86M | 83.42M | 90.02M | 85.17M | 84.98M | 86.51M | 91.07M | 89.14M | 87.16M | 84.75M | 93.29M | 92.70M | 97.14M | 91.55M | 93.84M | 98.11M | 105.34M | 112.19M | 123.94M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,138.99M | 1,121.25M | 1,154.96M | 242.57M | 1,184.01M | 1,093.23M | 1,729.83M | 237.35M | 1,765.13M | 1,802.19M | 1,879.42M | 269.69M | 2,136.58M | 2,070.75M | 2,205.44M | 412.27M | 2,219.39M | 2,264.08M | 2,457.19M | 502.56M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,584.14M | 1,728.79M | 1,865.93M | 1,931.82M | 1,972.03M | 2,076.84M | 2,188.98M | 2,102.18M | 2,106.22M | 2,150.32M | 2,232.24M | 2,394.80M | 2,475.08M | 2,518.91M | 2,544.05M | 2,530.53M | 2,577.59M | 2,664.76M | 2,907.53M | 2,918.20M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.98M | 90.41M | 88.06M | 81.17M | 89.83M | 106.43M | 129.86M | 118.86M | 93.14M | 120.98M | 124.11M | 131.28M | 135.30M | 151.09M | 152.78M | 134.87M | 121.63M | 142.87M | 154.22M | 156.28M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.98M | 90.41M | 88.06M | 81.17M | 89.83M | 106.43M | 129.86M | 118.86M | 93.14M | 120.98M | 124.11M | 131.28M | 135.30M | 151.09M | 152.78M | 134.87M | 121.63M | 142.87M | 154.22M | 156.28M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.69M | 103.16M | 129.17M | 104.47M | 81.27M | 100.63M | 125.23M | 131.41M | 78.84M | 98.79M | 96.52M | 109.25M | 70.16M | 96.58M | 122.17M | 136.73M | 100.77M | 116.57M | 114.90M | 125.28M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 216.22M | 216.35M | 216.49M | 216.57M | 2.98M | 2.98M | 4.42M | 4.42M | 4.42M | 499.27M | 499.47M | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.70M | 59.01M | 76.54M | 86.77M | 86.21M | 78.95M | 82.46M | 89.95M | 89.58M | 86.84M | 107.80M | 241.82M | 116.00M | 105.93M | 100.64M | 102.11M | 89.24M | 105.76M | 109.45M | 100.70M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 243.80M | 315.98M | 590.59M | 570.29M | 563.51M | 582.35M | 426.38M | 435.90M | 369.57M | 406.69M | 418.99M | 942.69M | 919.51M | 452.09M | 478.79M | 462.72M | 427.42M | 451.93M | 468.54M | 467.29M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,059.17M | 1,059.60M | 843.82M | 844.12M | 844.43M | 844.73M | 1,155.14M | 1,200.55M | 1,374.81M | 1,384.29M | 1,391.27M | 1,068.75M | 1,195.73M | 1,868.42M | 1,810.73M | 1,768.53M | 1,874.82M | 1,900.12M | 1,918.50M | 1,906.12M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.43M | 60.59M | 40.24M | 41.78M | 42.35M | 37.68M | 49.11M | 47.38M | 48.42M | 131.87M | 44.32M | 133.50M | 45.29M | 132.17M | 132.33M | 132.26M | 40.79M | 128.62M | 134.62M | 130.50M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.11M | 36.01M | 35.96M | 38.69M | 38.89M | 34.47M | 43.05M | 36.67M | 40.42M | 41.28M | 41.20M | 45.66M | 49.02M | 50.68M | 53.36M | 53.32M | 49.87M | 54.04M | 55.01M | 56.53M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.91M | | | 22.91M | 25.30M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.21M | 7.82M | 5.67M | 47.49M | 32.55M | 30.36M | 70.56M | 70.99M | 69.71M | 68.78M | 109.75M | 109.48M | 110.53M | 110.27M | 109.93M | 113.25M | 112.25M | 111.24M | 109.78M | 107.96M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.39M | 20.64M | 20.64M | 9.13M | 6.84M | 7.36M | 10.56M | 6.39M | 8.28M | 7.79M | 10.68M | 7.25M | 8.60M | | 8.26M | 5.11M | 5.34M | 5.48M | 5.70M | 3.49M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,541.51M | 1,603.22M | 1,633.15M | 81.09M | 1,650.54M | 1,652.76M | 1,893.91M | 181.89M | 2,050.94M | 2,087.84M | 2,149.14M | 177.45M | 2,459.75M | 2,665.69M | 2,631.94M | 257.13M | 2,636.18M | 2,685.52M | 2,752.06M | 352.59M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,564.90M | 1,623.86M | 1,653.79M | 1,665.94M | 1,657.38M | 1,660.12M | 1,904.47M | 1,947.52M | 2,059.22M | 2,095.63M | 2,159.82M | 2,359.20M | 2,468.35M | 2,665.69M | 2,640.20M | 2,575.80M | 2,641.52M | 2,691.00M | 2,757.76M | 2,736.97M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,059.17M | 1,059.60M | 1,060.04M | 1,060.47M | 1,060.91M | 1,061.30M | 1,158.12M | 1,203.52M | 1,379.23M | 1,388.71M | 1,395.69M | 1,568.02M | 1,695.20M | 1,868.42M | 1,810.73M | 1,768.53M | 1,874.82M | 1,900.12M | 1,918.50M | 1,906.12M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.23M | 104.93M | 212.15M | 265.88M | 314.64M | 416.73M | 284.51M | 154.66M | 47.01M | 54.69M | 72.41M | 35.60M | 6.73M | -146.78M | -96.15M | -45.27M | -63.93M | -26.24M | 149.77M | 181.23M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.23M | 104.93M | 212.15M | 265.88M | 314.64M | 416.73M | 284.51M | 154.66M | 47.01M | 54.69M | 72.41M | 35.60M | 6.73M | -146.78M | -96.15M | -45.27M | -63.93M | -26.24M | 149.77M | 181.23M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,584.14M | 1,728.79M | 1,865.93M | 1,931.82M | 1,972.03M | 2,076.84M | 2,188.98M | 2,102.18M | 2,106.22M | 2,150.32M | 2,232.24M | 2,394.80M | 2,475.08M | 2,518.91M | 2,544.05M | 2,530.53M | 2,577.59M | 2,664.76M | 2,907.53M | 2,918.20M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.00M | 39.43M | 0.41M | 39.30M | 0.00M | 41.29M | 3.70M | 1.34M | 0.62M | 45.04M | 3.04M | 45.78M | 1.95M | 0.46M | 3.11M | 48.48M | 0.36M | 0.49M | 49.07M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,046.83M | 1,120.20M | -4.58M | -4.57M | 1,329.37M | -4.81M | -5.71M | -5.21M | -4.82M | 1,664.01M | 1,741.65M | -5.67M | 1,773.22M | 1,846.74M | 1,938.96M | -6.19M | -6.13M | 2,100.87M | 2,267.57M | -5.31M |