|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 658.34M | 681.87M | 673.90M | 773.01M | 526.97M | 503.27M | 437.14M | 445.33M | 486.63M | 425.44M | 411.86M | 381.71M | 453.14M | 422.98M | 289.17M | 278.55M | 356.36M | 337.65M | 275.45M | 268.34M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.36M | 35.98M | 34.99M | 34.98M | 33.58M | 33.22M | 32.57M | 32.02M | 32.15M | 32.21M | 32.07M | 68.52M | 68.89M | 69.62M | 69.62M | 8.47M | 7.68M | 17.45M | 17.23M | 16.93M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 676.70M | 717.85M | 708.89M | 808.00M | 560.55M | 536.49M | 469.71M | 477.35M | 518.78M | 457.65M | 443.93M | 450.23M | 522.03M | 492.60M | 358.79M | 287.02M | 364.05M | 355.10M | 292.68M | 285.27M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 161.07M | 151.19M | 157.39M | 188.31M | 226.49M | 204.10M | 227.49M | 257.41M | 237.79M | 237.66M | 245.32M | 272.18M | 240.10M | 228.05M | 252.52M | 277.64M | 271.85M | 270.68M | 289.00M | 320.23M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.30M | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 161.07M | 169.49M | 157.39M | 188.31M | 226.49M | 204.10M | 227.49M | 257.41M | 237.79M | 237.66M | 245.32M | 272.18M | 240.10M | 228.05M | 252.52M | 277.64M | 271.85M | 270.68M | 289.00M | 320.23M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.44M | 13.92M | 23.84M | 57.79M | 31.37M | 91.21M | 99.83M | 82.29M | 66.17M | 50.61M | 25.68M | 58.05M | 44.42M | 60.09M | 78.68M | 67.06M | 63.53M | 33.60M | 100.85M | 90.00M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 920.05M | 933.58M | 948.57M | 1,090.66M | 873.47M | 870.35M | 829.21M | 858.65M | 844.31M | 770.13M | 765.77M | 823.02M | 858.27M | 835.85M | 750.70M | 707.64M | 760.48M | 729.76M | 708.57M | 724.18M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 135.85M | 131.38M | 122.41M | 114.79M | 85.62M | 80.84M | 79.30M | 81.79M | 81.91M | 86.11M | 83.17M | 80.97M | 80.84M | 82.51M | 81.52M | 79.74M | 79.63M | 85.20M | 84.96M | 84.43M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 749.90M | 754.21M | 783.02M | 786.17M | 978.86M | 965.85M | 974.85M | 977.36M | 982.16M | 1,004.74M | 1,005.27M | 1,003.88M | 1,004.75M | 1,011.13M | 1,092.20M | 1,245.32M | 1,277.86M | 1,284.71M | 1,279.59M | 1,287.22M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 130.52M | 134.99M | 139.31M | 135.04M | 1,912.74M | 1,895.91M | 1,882.98M | 1,869.77M | 1,859.24M | 1,859.20M | 1,848.05M | 1,860.61M | 1,851.39M | 1,844.14M | 1,870.33M | 1,935.49M | 1,931.21M | 1,916.10M | 1,899.84M | 1,884.91M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 880.42M | 889.19M | 922.34M | 921.21M | 2,891.60M | 2,861.76M | 2,857.83M | 2,847.13M | 2,841.40M | 2,863.94M | 2,853.32M | 2,864.49M | 2,856.14M | 2,855.27M | 2,962.53M | 3,180.80M | 3,209.07M | 3,200.81M | 3,179.43M | 3,172.13M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.25M | 2.12M | 2.17M | 3.26M | 3.15M | 3.65M | 5.66M | 12.04M | 27.23M | 23.84M | 24.34M | 36.74M | 61.34M | 40.32M | 53.55M | 66.87M | 61.23M | 59.53M | 61.49M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.06M | 29.48M | 31.02M | 39.09M | 37.73M | 38.75M | 53.43M | 57.66M | 61.46M | 73.68M | 86.87M | 64.12M | 70.47M | 89.58M | 96.00M | 101.58M | 103.53M | 105.50M | 62.68M | 57.14M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,298.39M | 1,291.36M | 1,305.80M | 1,283.50M | 3,195.09M | 3,143.96M | 3,148.33M | 3,142.42M | 3,153.60M | 3,192.79M | 3,185.45M | 3,167.84M | 3,181.43M | 3,219.19M | 3,297.89M | 3,533.80M | 3,578.28M | 3,574.51M | 3,512.21M | 3,495.65M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,218.45M | 2,224.94M | 2,254.36M | 2,374.16M | 4,068.56M | 4,014.30M | 3,977.54M | 4,001.07M | 3,997.91M | 3,962.92M | 3,951.23M | 3,990.87M | 4,039.70M | 4,055.04M | 4,048.59M | 4,241.44M | 4,338.76M | 4,304.27M | 4,220.78M | 4,219.83M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.67M | 85.78M | 105.48M | 90.26M | 100.32M | 108.39M | 122.71M | 120.22M | 110.28M | 121.82M | 150.19M | 128.16M | 138.38M | 178.25M | 151.30M | 131.10M | 144.49M | 135.26M | 149.28M | 149.24M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.97M | 30.84M | 30.97M | 31.07M | 33.80M | 33.86M | 34.01M | 34.10M | 37.44M | 37.27M | 37.30M | 37.36M | 39.59M | 39.47M | 39.57M | 39.51M | 41.64M | 41.41M | 40.97M | 40.30M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.64M | 116.62M | 136.45M | 121.33M | 134.11M | 142.25M | 156.72M | 154.32M | 147.72M | 159.08M | 187.49M | 165.51M | 177.97M | 217.72M | 190.87M | 170.61M | 186.13M | 176.67M | 190.25M | 189.55M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.75M | 104.40M | 50.09M | 68.75M | 78.48M | 114.81M | 48.07M | 63.72M | 75.80M | 112.89M | 52.41M | 72.32M | 79.38M | 93.28M | 51.76M | 70.85M | 98.13M | 130.60M | 59.63M | 88.48M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 187.14M | 124.84M | 62.46M | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.42M | 31.58M | 31.24M | 31.01M | 30.76M | 29.18M | 28.97M | 28.57M | 29.60M | 28.84M | 28.83M | 28.96M | 30.13M | 31.07M | 31.43M | 32.56M | 33.22M | 33.15M | 32.61M | 33.58M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.01M | 37.00M | 17.83M | 28.82M | 40.39M | 44.55M | 30.48M | 30.55M | 13.04M | 13.70M | 5.61M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.12M | 63.10M | 54.78M | 72.15M | 169.36M | 152.04M | 150.26M | 164.19M | 147.81M | 152.43M | 150.15M | 175.12M | 168.05M | 159.76M | 157.06M | 177.32M | 170.90M | 167.85M | 162.59M | 188.72M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 280.94M | 315.70M | 272.56M | 293.24M | 412.71M | 438.29M | 384.02M | 410.81M | 400.94M | 484.25M | 455.89M | 459.75M | 671.50M | 667.07M | 538.14M | 481.83M | 518.92M | 521.31M | 458.77M | 505.93M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 574.53M | | | | 1,982.42M | 1,859.10M | 1,735.61M | 1,674.19M | 1,612.70M | 1,551.13M | 1,489.49M | 1,240.63M | 1,241.13M | 1,296.64M | 1,472.16M | 1,430.20M | 1,368.26M | 1,368.74M | 1,369.22M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.68M | 8.39M | 7.72M | 7.23M | 8.17M | 7.21M | 8.70M | 6.14M | 7.58M | 3.73M | 3.47M | 3.18M | 1.93M | 1.34M | 0.91M | 0.45M | 0.31M | 0.62M | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.02M | 106.10M | 15.78M | 15.02M | 14.97M | 106.03M | 10.99M | 6.60M | 6.07M | 148.14M | 9.33M | 8.23M | 7.94M | 175.98M | 15.05M | 14.77M | 16.57M | 14.90M | 15.12M | 14.73M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 304.54M | 259.98M | 281.00M | 233.28M | 227.05M | 208.62M | 230.93M | 225.24M | 230.34M | 198.38M | 192.65M | 214.72M | 213.80M | 177.52M | 192.81M | 158.42M | 157.09M | 157.10M | 191.30M | 184.40M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.65M | 30.28M | 3.77M | 31.00M | 3.70M | 34.21M | 3.31M | 3.28M | 36.45M | 7.90M | 31.26M | 6.97M | 36.75M | 6.61M | 3.02M | 10.59M | 12.41M | 45.09M | 44.51M | 8.59M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,181.49M | 1,178.31M | 1,151.70M | 1,127.17M | 2,797.14M | 2,648.69M | 2,500.10M | 2,390.64M | 2,292.63M | 2,335.09M | 2,219.23M | 2,182.14M | 2,112.55M | 2,135.97M | 2,054.01M | 2,173.94M | 2,171.16M | 2,072.76M | 2,008.39M | 2,082.13M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,187.15M | 1,208.59M | 1,155.47M | 1,158.18M | 2,800.84M | 2,682.90M | 2,503.41M | 2,393.92M | 2,329.08M | 2,342.99M | 2,250.49M | 2,189.11M | 2,149.30M | 2,142.58M | 2,057.02M | 2,184.53M | 2,183.58M | 2,117.86M | 2,052.90M | 2,090.72M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 574.53M | | | | 1,982.42M | 1,859.10M | 1,735.61M | 1,674.19M | 1,612.70M | 1,551.13M | 1,489.49M | 1,427.77M | 1,365.97M | 1,359.10M | 1,472.16M | 1,430.20M | 1,368.26M | 1,368.74M | 1,369.22M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,031.30M | 1,016.35M | 1,098.89M | 1,215.98M | 1,267.72M | 1,331.41M | 1,474.13M | 1,607.15M | 1,668.83M | 1,619.93M | 1,700.74M | 1,801.75M | 1,890.40M | 1,912.46M | 1,991.56M | 2,056.92M | 2,155.18M | 2,186.41M | 2,167.88M | 2,129.11M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,031.30M | 1,016.35M | 1,098.89M | 1,215.98M | 1,267.72M | 1,331.41M | 1,474.13M | 1,607.15M | 1,668.83M | 1,619.93M | 1,700.74M | 1,801.75M | 1,890.40M | 1,912.46M | 1,991.56M | 2,056.92M | 2,155.18M | 2,186.41M | 2,167.88M | 2,129.11M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,218.45M | 2,224.94M | 2,254.36M | 2,374.16M | 4,068.56M | 4,014.30M | 3,977.54M | 4,001.07M | 3,997.91M | 3,962.92M | 3,951.23M | 3,990.87M | 4,039.70M | 4,055.04M | 4,048.59M | 4,241.44M | 4,338.76M | 4,304.27M | 4,220.78M | 4,219.83M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.28M | 3.55M | 3.60M | 3.60M | | 3.61M | 3.63M | 3.64M | 0.17M | 4.07M | 4.24M | 4.35M | 4.49M | 4.65M | 4.78M | 0.24M | 0.43M | 5.37M | 5.87M | 0.65M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.26M | 912.51M | 989.19M | 1,068.06M | 1,109.18M | 1,179.74M | 1,282.53M | -92.24M | -89.34M | -87.14M | 1,616.35M | 1,719.93M | 1,838.48M | -79.61M | 1,998.95M | 2,104.30M | 2,211.20M | -63.75M | 2,435.02M | 2,527.77M |