|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 256.88M | 342.53M | 494.49M | 271.14M | 255.73M | 327.05M | 491.69M | 238.54M | 203.54M | 201.15M | 303.22M | 243.96M | 226.43M | 386.34M | 660.49M | 151.12M | 152.83M | 145.97M | 265.09M | 198.28M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 256.88M | 342.53M | 494.49M | 271.14M | 255.73M | 327.05M | 491.69M | 238.54M | 203.54M | 201.15M | 303.22M | 243.96M | 226.43M | 386.34M | 660.49M | 151.12M | 152.83M | 145.97M | 265.09M | 198.28M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 846.12M | 809.88M | 754.12M | 823.93M | 905.55M | 636.29M | 896.15M | 988.14M | 1,138.06M | 1,207.02M | 1,102.14M | 1,157.46M | 818.24M | 1,184.47M | 1,020.17M | 763.63M | 1,126.92M | 1,140.66M | 764.22M | 1,148.08M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 287.04M | 290.35M | 248.68M | 298.50M | 328.84M | 352.71M | 308.87M | 307.35M | 483.71M | 495.27M | 421.49M | 422.37M | 443.72M | 435.25M | 368.22M | 420.58M | 406.82M | 442.21M | 378.12M | 430.57M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,133.16M | 1,100.23M | 1,002.80M | 1,122.44M | 1,234.38M | 989.00M | 1,205.03M | 1,295.50M | 1,621.77M | 1,702.29M | 1,523.63M | 1,579.84M | 1,261.96M | 1,619.72M | 1,388.39M | 1,184.22M | 1,533.74M | 1,582.88M | 1,142.33M | 1,578.66M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.37M | 83.27M | 91.17M | 97.02M | 100.67M | 91.19M | 95.47M | 97.73M | 108.05M | 126.97M | 119.09M | 98.06M | 107.12M | 100.32M | 93.95M | 105.42M | 136.66M | 123.29M | 127.00M | 119.16M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,213.46M | 1,268.49M | 1,370.03M | 1,221.39M | 1,291.72M | 1,393.42M | 1,510.60M | 1,352.40M | 1,480.28M | 1,567.23M | 1,555.45M | 1,544.70M | 1,569.21M | 1,715.97M | 1,819.51M | 1,428.91M | 1,503.02M | 1,498.58M | 1,517.63M | 1,556.89M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.48M | 132.86M | 142.16M | 141.24M | 144.05M | 144.71M | 153.47M | 163.05M | 164.89M | 164.92M | 159.66M | 152.95M | 152.31M | 150.38M | 150.29M | 162.10M | 168.73M | 170.55M | 169.33M | 166.21M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,240.06M | 1,234.02M | 1,232.79M | 1,243.97M | 1,227.84M | 1,212.54M | 1,227.59M | 1,230.07M | 1,231.77M | 1,226.36M | 1,234.57M | 1,230.64M | 1,230.93M | 1,240.28M | 1,226.56M | 1,231.66M | 1,242.90M | 1,241.42M | 1,242.78M | 1,239.84M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.65M | 34.50M | 31.99M | 29.65M | 28.61M | 25.67M | 25.51M | 22.16M | 20.74M | 19.23M | 18.29M | 19.45M | 18.38M | 17.52M | 16.77M | 15.83M | 14.94M | 14.16M | 13.55M | 12.91M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,277.71M | 1,268.53M | 1,264.78M | 1,273.62M | 1,256.45M | 1,238.21M | 1,253.11M | 1,252.22M | 1,252.51M | 1,245.59M | 1,252.85M | 1,250.10M | 1,249.31M | 1,257.80M | 1,243.33M | 1,247.49M | 1,257.84M | 1,255.58M | 1,256.32M | 1,252.74M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.48M | 52.96M | 54.40M | 53.30M | 56.82M | 56.26M | 64.49M | 62.14M | 66.54M | 64.91M | 73.57M | 80.38M | 78.11M | 77.63M | 76.26M | 86.37M | 94.08M | 94.60M | 95.08M | 91.17M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,724.96M | 1,738.43M | 1,730.88M | 1,727.90M | 1,711.45M | 1,688.67M | 1,730.81M | 1,748.58M | 1,766.03M | 1,751.60M | 1,770.42M | 1,779.83M | 1,788.43M | 1,801.21M | 1,777.32M | 1,918.80M | 1,991.14M | 1,991.21M | 1,972.90M | 1,949.64M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,938.43M | 3,006.92M | 3,100.91M | 2,949.29M | 3,003.17M | 3,082.09M | 3,241.41M | 3,100.98M | 3,246.31M | 3,318.83M | 3,325.88M | 3,324.53M | 3,357.64M | 3,517.18M | 3,596.83M | 3,347.70M | 3,494.16M | 3,489.78M | 3,490.53M | 3,506.53M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 156.74M | 157.79M | 165.03M | 173.36M | 165.46M | 175.49M | 173.95M | 177.22M | 172.29M | 170.52M | 223.76M | 226.79M | 182.67M | 201.81M | 224.39M | 236.02M | 184.87M | 186.66M | 206.25M | 254.30M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 156.74M | 157.79M | 165.03M | 173.36M | 165.46M | 175.49M | 173.95M | 177.22M | 172.29M | 170.52M | 223.76M | 226.79M | 182.67M | 201.81M | 224.39M | 236.02M | 184.87M | 186.66M | 206.25M | 254.30M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 368.88M | 451.55M | 507.56M | 296.46M | 357.22M | 422.99M | 65.23M | 308.76M | 420.88M | 481.01M | 601.07M | 332.68M | 463.67M | 556.61M | 639.75M | 333.17M | 467.07M | 561.90M | 712.34M | 369.35M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.94M | | 45.53M | 40.11M | 48.22M | 1.00M | 53.65M | 52.47M | 51.53M | 57.01M | 67.94M | 68.24M | 67.56M | 64.76M | 67.62M | 68.09M | 61.55M | 60.48M | 56.61M | 53.18M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 562.56M | 645.62M | 718.12M | 509.93M | 570.89M | 649.00M | 769.49M | 538.45M | 644.70M | 708.53M | 892.77M | 627.70M | 713.89M | 823.18M | 931.76M | 637.29M | 713.50M | 809.03M | 975.19M | 676.83M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 391.58M | 319.36M | 297.16M | 328.94M | 314.34M | 314.76M | 315.17M | 360.58M | 340.55M | 285.00M | | 205.00M | 60.00M | | | 160.00M | 470.00M | 510.00M | 365.00M | 754.26M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 169.01M | 168.23M | 283.95M | 165.91M | 167.80M | 161.49M | 275.99M | 158.31M | 155.75M | 157.72M | 140.98M | 136.06M | 136.37M | 138.56M | 273.18M | 110.86M | 106.97M | 106.78M | 99.61M | 103.25M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 265.35M | 232.39M | 266.85M | 258.08M | 218.00M | 246.79M | 221.60M | 258.65M | 223.40M | 217.75M | 223.77M | 248.31M | 214.52M | 216.99M | 242.15M | 201.19M | 252.76M | 259.34M | 261.72M | 252.73M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.93M | 97.02M | 95.68M | 97.11M | 101.52M | 98.82M | 91.05M | 95.68M | 86.75M | 85.32M | 86.94M | 87.83M | 83.48M | 86.25M | 86.92M | 88.72M | 87.06M | 88.33M | 92.49M | 95.54M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,353.29M | 1,365.60M | 1,421.91M | 1,230.16M | 1,271.03M | 1,338.69M | 1,468.64M | 1,284.42M | 1,364.41M | 1,369.01M | 1,257.52M | 1,182.34M | 1,124.79M | 1,178.73M | 1,251.62M | 1,109.34M | 1,507.21M | 1,651.80M | 1,664.31M | 1,749.29M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,449.22M | 1,462.62M | 1,517.59M | 1,327.27M | 1,372.55M | 1,437.51M | 1,559.69M | 1,380.10M | 1,451.16M | 1,454.33M | 1,344.46M | 1,270.17M | 1,208.26M | 1,264.98M | 1,338.54M | 1,198.06M | 1,594.28M | 1,740.13M | 1,756.80M | 1,844.83M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 391.58M | 319.36M | 297.16M | 328.94M | 314.34M | 314.76M | 315.17M | 360.58M | 340.55M | 285.00M | | 205.00M | 60.00M | | | 160.00M | 470.00M | 510.00M | 365.00M | 754.26M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,489.21M | 1,544.30M | 1,583.32M | 1,622.02M | 1,630.62M | 1,644.58M | 1,681.72M | 1,720.89M | 1,795.15M | 1,864.49M | 1,981.42M | 2,054.36M | 2,149.38M | 2,252.20M | 2,258.29M | 2,149.64M | 1,899.88M | 1,749.65M | 1,733.73M | 1,661.70M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,489.21M | 1,544.30M | 1,583.32M | 1,622.02M | 1,630.62M | 1,644.58M | 1,681.72M | 1,720.89M | 1,795.15M | 1,864.49M | 1,981.42M | 2,054.36M | 2,149.38M | 2,252.20M | 2,258.29M | 2,149.64M | 1,899.88M | 1,749.65M | 1,733.73M | 1,661.70M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,938.43M | 3,006.92M | 3,100.91M | 2,949.29M | 3,003.17M | 3,082.09M | 3,241.41M | 3,100.98M | 3,246.31M | 3,318.83M | 3,325.88M | 3,324.53M | 3,357.64M | 3,517.18M | 3,596.83M | 3,347.70M | 3,494.16M | 3,489.78M | 3,490.53M | 3,506.53M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,590.47M | -124.48M | 1,698.16M | -135.03M | -175.71M | -224.19M | -176.72M | 1,887.42M | -160.48M | 2,033.13M | -150.46M | 2,194.73M | 2,278.68M | -134.86M | 2,394.85M | 2,311.29M | 2,027.78M | 1,882.48M | -129.60M | -139.66M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78M | | | | 0.68M | | | | 0.21M | | | | 0.61M | | | | 0.57M | |