|
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 | 130.20M | 310.60M | 313.20M | 190.10M | 73.60M | 177.30M | 335.60M | 100.70M | 91.70M | 196.90M | 773.50M | 623.50M | 39.70M | 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)
|
| | | | | | | | | | | | | | | | | | | 8.10M | 119.50M | 52.20M | 438.60M | 2,309.60M | 1,996.50M | 384.90M | 1,958.50M | 334.90M | 1,878.70M | 290.90M | 146.00M | 141.30M | 89.80M | 18.90M | 784.20M | 186.00M | 38.40M | 27.10M | 1.10M |
|
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 | | | | |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | 2,559.50M | 137.50M | 3,768.00M | 3,416.40M | 3,059.50M | 56.90M | 2,814.90M | 2,819.60M | 2,805.50M | 415.30M | 2,509.40M | 2,274.20M | 2,123.30M | 181.60M | 2,032.00M | 1,322.90M | 1,162.30M | 800.00M | 1,052.40M | 1,030.90M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | 4,439.60M | 186.80M | 3,889.60M | 3,492.70M | 3,188.10M | 187.10M | 3,125.50M | 3,132.80M | 2,995.60M | 488.90M | 2,686.70M | 2,609.80M | 2,224.00M | 273.30M | 2,228.90M | 2,096.40M | 1,785.80M | 839.70M | 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)
|
| | | | | | | | | | | | | | | | | | | 76.10M | 7.80M | 179.50M | 229.70M | 186.60M | 208.60M | 122.70M | 123.80M | 127.90M | 139.90M | 107.50M | 101.20M | 99.30M | 2.60M | 146.50M | 184.60M | 224.50M | 413.20M | 129.70M | 122.40M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | 797.30M | 2,190.90M | 16.40M | 13.70M | 106.70M | 402.30M | 95.10M | 100.40M | 103.30M | 388.10M | 102.50M | 79.30M | 77.70M | 181.20M | 120.00M | 68.60M | 168.40M | 54.20M | 70.80M | 70.30M |
|
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 | -28.60M | 368.80M | 372.90M | 372.80M | 215.00M | 352.20M | 318.30M | 314.10M | 372.10M | 401.10M | 386.30M | 415.70M | -12.80M | 317.00M | 304.90M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | 898.40M | 8.00M | 548.50M | 450.00M | 482.00M | 13.70M | 410.60M | 414.20M | 413.60M | 255.00M | 377.50M | 344.70M | 340.50M | 397.30M | 413.60M | 399.70M | 429.10M | 0.20M | 329.80M | 317.20M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | 824.10M | 2,198.30M | 18.70M | 15.30M | 117.50M | 415.50M | 97.40M | 101.90M | 108.30M | 391.20M | 105.00M | 81.20M | 78.20M | 183.10M | 181.00M | 170.60M | 275.10M | 61.10M | 77.10M | 76.10M |
|
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 | 376.60M | 979.10M | 922.40M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | 4,439.60M | 186.80M | 3,889.60M | 3,492.70M | 3,188.10M | 187.10M | 3,125.50M | 3,132.80M | 2,995.60M | 488.90M | 2,686.70M | 2,609.80M | 2,224.00M | 273.30M | 2,228.90M | 2,096.40M | 1,785.80M | 839.70M | 1,308.90M | 1,239.60M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | 3.27M | 3.47M | 5.60M | 7.60M | 12.40M | 14.00M | 16.30M | 16.30M | 19.40M | 22.10M | 22.40M | 21.80M | 31.80M | 31.50M | 31.50M | 31.90M | 36.90M | 43.22M | 48.22M | 49.71M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | 1,873.10M | 1,752.10M | 1,888.30M | -8.40M | 1,131.90M | -20.80M | 1,936.20M | 1,210.60M | 1,957.00M | -16.40M | 1,977.00M | 1,984.70M | -17.60M | -17.20M | -19.20M | 2,021.00M | 2,035.40M | 2,037.80M | 6.50M | 2,043.50M |