|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | 271.20M | 234.20M | 85.80M | 50.70M | 100.60M | 371.10M | 247.70M | 184.80M | 112.70M | 58.10M | 106.20M | 238.30M | 45.70M | 160.70M | 131.50M | 126.20M | 66.70M | 233.80M | 182.00M | 135.70M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 34.90M | 105.00M | 53.60M | 18.50M | 15.60M | 45.80M | 8.90M | 8.90M | 6.20M | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | 271.20M | 234.20M | 85.80M | 50.70M | 100.60M | 371.10M | 282.60M | 289.80M | 166.30M | 76.60M | 121.80M | 284.10M | 54.60M | 169.60M | 137.70M | 126.20M | 66.70M | 233.80M | 182.00M | 135.70M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | 6.30M | 10.60M | 17.70M | 7.40M | 7.30M | 5.90M | 7.10M | 4.80M | 5.40M | 4.30M | 7.60M | 5.20M | 5.60M | 6.50M | 8.10M | 5.30M | 5.40M | 5.90M | 7.60M | 6.30M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | 6.30M | 10.60M | 17.70M | 7.40M | 7.30M | 5.90M | 7.10M | 4.80M | 5.40M | 4.30M | 7.60M | 5.20M | 5.60M | 6.50M | 8.10M | 5.30M | 5.40M | 5.90M | 7.60M | 6.30M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | 40.90M | 91.80M | 35.80M | 25.60M | 28.00M | 27.40M | 26.10M | 23.40M | 23.80M | 45.20M | 29.50M | 26.20M | 20.80M | 19.70M | 23.50M | 19.50M | 17.90M | 18.50M | 25.70M | 24.90M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | 1,880.10M | 49.30M | 121.60M | 76.30M | 128.60M | 42.30M | 310.60M | 313.20M | 190.10M | 73.60M | 177.30M | 335.60M | 100.70M | 91.70M | 196.90M | 773.50M | 623.50M | 292.10M | 256.50M | 208.70M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | 102.50M | 99.70M | 100.60M | 99.10M | 91.60M | 88.90M | 87.50M | 84.80M | 78.60M | 63.30M | 58.70M | 57.20M | 64.30M | 63.10M | 61.80M | 53.60M | 53.00M | 52.10M | 49.00M | 44.50M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | 7.90M | 2,268.20M | 52.20M | 438.60M | 282.50M | 335.30M | 136.20M | 150.40M | 334.90M | 146.40M | 290.90M | 152.70M | 125.80M | 89.80M | 159.90M | 784.20M | 629.90M | 38.40M | 147.30M | 26.70M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | 53.40M | 53.40M | 53.40M | 53.40M | 53.40M | 53.40M | 53.40M | 53.40M | 53.40M | 53.40M | 53.40M | 53.40M | 53.40M | 53.40M | 53.40M | 53.40M | 53.40M | 53.40M | 53.40M | 53.40M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | 28.60M | 27.80M | 26.90M | 26.00M | 25.20M | 24.30M | 23.50M | 22.80M | 22.20M | 21.60M | 16.80M | 16.30M | 15.90M | 15.40M | 15.10M | 14.60M | 14.10M | 13.60M | 13.20M | 12.70M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | 82.00M | 81.20M | 80.30M | 79.40M | 78.60M | 77.70M | 76.90M | 76.20M | 75.60M | 75.00M | 70.20M | 69.70M | 69.30M | 68.80M | 68.50M | 68.00M | 67.50M | 67.00M | 66.60M | 66.10M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 85.80M | 76.00M | 22.70M | 31.10M | 47.60M | 84.50M | 82.00M | 29.00M | 63.20M | 69.40M | 73.90M | 55.00M | 55.00M | 50.40M | 0.60M | 1.00M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | 104.40M | 12.50M | | | | | | | | | | | | | 691.90M | 617.30M | 528.00M | | | |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | 2,559.50M | 137.50M | 3,768.00M | 3,416.40M | 3,059.50M | 1,173.50M | 2,814.90M | 2,819.60M | 2,805.50M | 186.70M | 2,509.40M | 2,274.20M | 2,123.30M | 501.90M | 2,032.00M | 1,322.90M | 1,162.30M | -278.80M | 1,052.40M | 1,030.90M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | 4,439.60M | 186.80M | 3,889.60M | 3,492.70M | 3,188.10M | 1,215.80M | 3,125.50M | 3,132.80M | 2,995.60M | 260.30M | 2,686.70M | 2,609.80M | 2,224.00M | 593.60M | 2,228.90M | 2,096.40M | 1,785.80M | 13.30M | 1,308.90M | 1,239.60M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | 161.00M | 92.80M | 105.60M | 82.40M | 76.90M | 76.70M | 79.00M | 77.20M | 86.90M | 88.00M | 74.20M | 70.10M | 70.40M | 55.80M | 54.80M | 53.50M | 89.40M | 96.80M | 91.90M | 86.50M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | 161.00M | 92.80M | 105.60M | 82.40M | 76.90M | 76.70M | 79.00M | 77.20M | 86.90M | 88.00M | 74.20M | 70.10M | 70.40M | 55.80M | 54.80M | 53.50M | 89.40M | 96.80M | 91.90M | 86.50M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | 26.80M | 7.40M | 2.30M | 1.60M | 10.80M | 13.20M | 2.30M | 1.50M | 5.00M | 3.10M | 2.50M | 1.90M | 0.50M | 1.90M | 61.00M | 102.00M | 106.70M | 6.90M | 6.30M | 5.80M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | 23.50M | 23.80M | 23.80M | 23.80M | 23.50M | 23.40M | 22.80M | 21.80M | 20.50M | 15.80M | 13.90M | 13.90M | 14.10M | 14.30M | 14.50M | 14.80M | 15.00M | 15.20M | 15.40M | 15.60M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | 48.90M | 38.00M | 24.70M | 103.50M | 59.30M | 39.40M | | 8.30M | 1.30M | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | 15.60M | 14.60M | 23.10M | 18.40M | 16.10M | 13.60M | 18.60M | 15.00M | 14.20M | 11.50M | 16.90M | 15.30M | 14.30M | 12.20M | 16.20M | 14.30M | 13.40M | 11.70M | 16.10M | 14.50M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | 1,665.70M | 7.80M | 179.50M | 229.70M | 186.60M | 208.60M | 122.70M | 123.80M | 127.90M | 139.90M | 107.50M | 101.20M | 99.30M | 392.20M | 146.50M | 184.60M | 224.50M | 6.10M | 129.70M | 122.40M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | 24.70M | 220.40M | 14.10M | 13.70M | 95.90M | 95.50M | 95.10M | 100.40M | 98.30M | 99.50M | 102.50M | 77.40M | 77.70M | 179.30M | 120.00M | 68.60M | 61.70M | 61.70M | 64.50M | 64.50M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | 6.20M | 137.80M | 5.80M | 4.00M | 2.70M | 107.00M | -3.90M | -6.80M | -10.00M | 37.70M | -15.30M | -17.20M | -17.20M | -21.20M | -21.20M | -23.20M | -24.70M | -27.20M | -32.90M | -36.50M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | 43.10M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | 243.30M | 190.10M | 144.60M | 2.30M | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | 171.20M | 169.30M | 166.10M | 160.50M | 156.50M | 151.50M | 151.00M | 148.70M | 146.60M | 144.90M | 142.20M | 139.70M | 137.10M | 134.70M | 134.60M | 133.10M | 129.50M | 126.30M | 122.80M | 118.00M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | 48.00M | 49.30M | 45.00M | 43.80M | 43.00M | 42.30M | 41.80M | 41.30M | 40.80M | 40.00M | 25.30M | 26.40M | 26.40M | 25.20M | 12.50M | 13.40M | 13.40M | 13.00M | 12.80M | 12.30M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | 850.40M | -41.30M | 503.50M | 406.20M | 439.00M | 656.00M | 368.80M | 372.90M | 372.80M | 215.00M | 352.20M | 318.30M | 314.10M | 372.10M | 401.10M | 386.30M | 415.70M | 47.20M | 317.00M | 304.90M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | 898.40M | 8.00M | 548.50M | 450.00M | 482.00M | 698.30M | 410.60M | 414.20M | 413.60M | 255.00M | 377.50M | 344.70M | 340.50M | 397.30M | 413.60M | 399.70M | 429.10M | 60.20M | 329.80M | 317.20M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | 51.50M | 227.80M | 16.40M | 15.30M | 106.70M | 108.70M | 97.40M | 101.90M | 103.30M | 102.60M | 105.00M | 79.30M | 78.20M | 181.20M | 181.00M | 170.60M | 168.40M | 68.60M | 70.80M | 70.30M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | 3,633.50M | 178.80M | 3,341.10M | 3,042.70M | 2,706.10M | 173.40M | 2,714.90M | 2,718.60M | 2,582.00M | 259.90M | 2,309.20M | 2,265.10M | 1,883.50M | 273.20M | 1,815.30M | 1,696.70M | 1,356.70M | 146.00M | 979.10M | 922.40M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | 3,633.50M | 178.80M | 3,341.10M | 3,042.70M | 2,706.10M | 173.40M | 2,714.90M | 2,718.60M | 2,582.00M | 259.90M | 2,309.20M | 2,265.10M | 1,883.50M | 196.30M | 1,815.30M | 1,696.70M | 1,356.70M | 329.40M | 1,012.00M | 958.90M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | 4,439.60M | 186.80M | 3,889.60M | 3,492.70M | 3,188.10M | 1,215.80M | 3,125.50M | 3,132.80M | 2,995.60M | 260.30M | 2,686.70M | 2,609.80M | 2,224.00M | 593.60M | 2,228.90M | 2,096.40M | 1,785.80M | 13.30M | 1,308.90M | 1,239.60M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | 3.20M | 3.40M | 5.60M | 7.57M | 12.40M | 14.00M | 16.30M | 16.30M | 3.10M | 2.70M | 22.40M | 21.80M | 10.00M | 31.50M | 31.50M | 31.90M | 36.90M | 43.22M | 48.22M | 1.20M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | 1,873.10M | -18.80M | -7.20M | 1,395.20M | -14.80M | -20.80M | 1,214.70M | -16.90M | -13.90M | -16.40M | -19.90M | -16.50M | 642.00M | -17.20M | -19.20M | -21.30M | -15.50M | 123.50M | 6.50M | -27.50M |