|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 237.61M | 195.35M | 162.16M | 174.22M | 155.06M | 133.20M | 139.86M | 137.77M | 163.02M | 136.78M | 160.42M | 135.67M | 156.04M | 150.67M | 184.25M | 146.64M | 189.05M | 134.14M | 162.03M | 219.42M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 237.61M | 195.35M | 162.16M | 174.22M | 155.06M | 133.20M | 139.86M | 137.77M | 163.02M | 136.78M | 160.42M | 135.67M | 156.04M | 150.67M | 184.25M | 146.64M | 189.05M | 134.14M | 162.03M | 219.42M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 322.09M | 198.31M | 290.46M | 273.36M | 329.95M | 364.52M | 354.25M | 338.24M | 431.92M | 387.95M | 367.48M | 507.40M | 275.40M | 475.74M | 350.92M | 528.62M | 507.46M | 566.36M | 526.58M | 648.40M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 168.82M | 155.41M | 156.13M | 156.02M | 171.95M | 165.39M | 175.20M | 199.11M | 201.30M | 203.90M | 189.93M | 213.02M | 209.91M | 210.79M | 200.70M | 234.46M | 252.81M | 246.60M | 221.42M | 300.79M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 490.91M | 353.71M | 446.59M | 429.37M | 501.90M | 529.90M | 529.45M | 537.35M | 633.22M | 591.84M | 557.41M | 720.42M | 485.31M | 686.53M | 551.63M | 763.09M | 760.27M | 812.96M | 748.00M | 949.20M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.67M | 43.51M | 39.68M | 34.63M | 31.85M | 29.10M | 35.73M | 45.32M | 27.96M | 31.72M | 37.36M | 36.78M | 37.45M | 40.10M | 60.66M | 85.73M | 66.69M | 41.88M | 41.66M | 61.40M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 556.88M | 550.97M | 462.00M | 482.21M | 473.26M | 484.71M | 483.82M | 521.33M | 575.01M | 556.45M | 565.26M | 641.47M | 631.13M | 617.41M | 595.84M | 724.91M | 709.84M | 705.16M | 698.81M | 900.77M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.57M | 27.91M | 24.60M | 22.90M | 20.45M | 17.58M | 14.98M | 13.66M | 11.80M | 10.97M | 10.41M | 27.22M | 34.13M | 38.47M | 43.02M | 50.55M | 60.35M | 67.71M | 73.71M | 79.62M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.05M | 31.88M | 1.32M | 1.29M | 25.35M | 1.14M | 26.33M | 1.23M | 32.05M | 33.01M | 36.95M | 41.41M | 1.25M | 45.29M | 45.92M | 45.40M | 50.73M | 54.62M | 55.87M | 53.05M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 793.18M | 788.18M | 787.26M | 783.74M | 772.67M | 761.07M | 771.46M | 774.33M | 776.62M | 773.33M | 777.20M | 776.38M | 776.71M | 782.75M | 775.55M | 779.28M | 785.45M | 783.34M | 783.52M | 781.39M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.68M | 4.10M | 3.56M | 3.01M | 2.46M | 2.02M | 1.74M | 1.47M | 1.19M | 0.92M | 0.64M | 0.37M | 0.09M | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 797.87M | 792.28M | 790.82M | 786.75M | 775.13M | 763.08M | 773.20M | 775.80M | 777.81M | 774.24M | 777.84M | 776.74M | 776.81M | 782.75M | 775.55M | 779.28M | 785.45M | 783.34M | 783.52M | 781.39M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.71M | 20.55M | 16.61M | 17.43M | 18.27M | 11.80M | 20.64M | 30.62M | 50.10M | 59.14M | 63.73M | 72.25M | 78.23M | 86.51M | 93.48M | 99.67M | 105.91M | 118.55M | 110.98M | 103.44M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.48M | 95.58M | 87.98M | 101.35M | 103.46M | 102.51M | 106.16M | 100.58M | 109.95M | 115.77M | 119.16M | 114.49M | 118.41M | 117.87M | 124.48M | 108.37M | 121.78M | 112.52M | 106.55M | 104.96M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,032.28M | 1,016.80M | 1,001.31M | 1,004.28M | 983.58M | 957.32M | 974.87M | 981.11M | 1,009.56M | 1,018.83M | 1,028.26M | 1,061.64M | 1,077.70M | 1,100.47M | 1,110.77M | 1,110.84M | 1,152.18M | 1,162.97M | 1,155.35M | 1,147.48M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,589.15M | 1,567.78M | 1,463.31M | 1,486.48M | 1,456.84M | 1,442.03M | 1,458.69M | 1,502.43M | 1,584.57M | 1,575.28M | 1,593.52M | 1,703.12M | 1,708.83M | 1,717.88M | 1,706.61M | 1,835.75M | 1,862.02M | 1,868.13M | 1,854.16M | 2,048.25M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.64M | 20.75M | 20.42M | 16.83M | 17.40M | 17.27M | 16.84M | 13.91M | 16.79M | 19.01M | 18.58M | 18.84M | 22.49M | 22.47M | 23.19M | 24.06M | 29.34M | 32.31M | 26.57M | 36.34M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.64M | 20.75M | 20.42M | 16.83M | 17.40M | 17.27M | 16.84M | 13.91M | 16.79M | 19.01M | 18.58M | 18.84M | 22.49M | 22.47M | 23.19M | 24.06M | 29.34M | 32.31M | 26.57M | 36.34M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.36M | 103.51M | 62.93M | 61.83M | 57.78M | 66.25M | 51.38M | 65.86M | 50.31M | 102.47M | 68.22M | 68.81M | 57.74M | 79.81M | 50.66M | 76.51M | 74.31M | 115.37M | 75.58M | 98.53M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 250.00M | 250.00M | 65.00M | 130.00M | 130.00M | 30.00M | 100.00M | 107.00M | 115.00M | 50.00M | 153.00M | 15.00M | 15.00M | 15.00M | 15.00M | 15.00M | 399.35M | 399.54M | 399.74M | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.76M | 105.42M | 98.38M | 102.48M | 98.49M | 120.05M | 126.90M | 118.35M | 127.30M | 136.73M | 146.82M | 143.54M | 149.26M | 156.90M | 165.36M | 171.78M | 171.71M | 187.37M | 173.37M | 183.16M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 544.77M | 559.21M | 321.80M | 382.76M | 383.86M | 331.46M | 354.99M | 373.28M | 392.95M | 367.69M | 433.11M | 315.12M | 337.22M | 380.29M | 331.32M | 343.24M | 770.61M | 849.22M | 752.06M | 405.29M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,009.02M | | | | 1,823.67M | | | | 1,811.66M | | | | 2,194.02M | | | 2,380.21M | 2,656.15M | 2,797.09M | 3,639.06M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.81M | 75.74M | 50.97M | 47.36M | 42.97M | 39.19M | 32.40M | 28.82M | 24.62M | 23.90M | 11.90M | 20.56M | 18.42M | 21.96M | 20.88M | 20.82M | 21.12M | 19.19M | 17.89M | 17.55M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.11M | 56.82M | 60.55M | 55.10M | 50.81M | 49.66M | 52.73M | 53.46M | 56.32M | 60.02M | 65.62M | 74.45M | 77.56M | 84.29M | 86.47M | 82.57M | 87.53M | 89.36M | 95.25M | 87.99M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,408.21M | 1,621.89M | 1,941.06M | 2,094.80M | 2,253.50M | 2,194.32M | 2,208.05M | 2,219.77M | 2,232.22M | 2,203.25M | 2,253.66M | 2,364.33M | 2,460.58M | 2,596.27M | 2,758.30M | 2,877.24M | 3,171.94M | 3,524.55M | 3,567.05M | 4,061.91M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,464.32M | 1,678.72M | 2,001.61M | 2,149.90M | 2,304.31M | 2,243.98M | 2,260.79M | 2,273.22M | 2,288.55M | 2,263.27M | 2,319.28M | 2,438.78M | 2,538.14M | 2,680.56M | 2,844.77M | 2,959.80M | 3,259.47M | 3,613.92M | 3,662.29M | 4,149.90M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 250.00M | 1,259.02M | 65.00M | 130.00M | 130.00M | 1,853.67M | 100.00M | 107.00M | 115.00M | 1,861.66M | 153.00M | 15.00M | 15.00M | 2,209.02M | 15.00M | 15.00M | 2,779.55M | 3,055.69M | 3,196.83M | 3,639.06M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.84M | -110.94M | -538.30M | -663.42M | -847.47M | -801.95M | -802.10M | -770.79M | -703.98M | -687.99M | -725.76M | -735.66M | -829.31M | -962.68M | -1138.16M | -1124.05M | -1397.45M | -1745.78M | -1808.13M | -2101.65M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.84M | -110.94M | -538.30M | -663.42M | -847.47M | -801.95M | -802.10M | -770.79M | -703.98M | -687.99M | -725.76M | -735.66M | -829.31M | -962.68M | -1138.16M | -1124.05M | -1397.45M | -1745.78M | -1808.13M | -2101.65M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,589.15M | 1,567.78M | 1,463.31M | 1,486.48M | 1,456.84M | 1,442.03M | 1,458.69M | 1,502.43M | 1,584.57M | 1,575.28M | 1,593.52M | 1,703.12M | 1,708.83M | 1,717.88M | 1,706.61M | 1,835.75M | 1,862.02M | 1,868.13M | 1,854.16M | 2,048.25M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.47M | 1.88M | 62.35M | 62.88M | 63.60M | 2.68M | 63.70M | 0.35M | 0.13M | 0.61M | 0.08M | 0.14M | 64.29M | 64.47M | 64.41M | 64.50M | 0.28M | 0.21M | 65.09M | 0.58M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -63.55M | -75.85M | -77.99M | 2,774.49M | 2,867.99M | -124.70M | -106.32M | -99.77M | 3,286.64M | -102.14M | 3,509.12M | -97.60M | -101.70M | 3,900.87M | 4,053.40M | -101.28M | 4,397.80M | 4,552.82M | 4,711.19M | -95.55M |