|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.60M | 7.88M | 8.25M | 7.39M | 6.06M | 8.48M | 11.26M | 5.36M | 6.97M | 5.08M | 6.36M | 3.68M | 4.06M | 6.91M | 4.96M | 5.72M | 6.98M | 3.99M | 5.30M | 3.88M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.31M | 34.42M | 12.18M | 1.68M | 2.40M | 1.99M | 1.71M | 3.57M | 4.50M | 2.77M | 3.09M | 0.92M | 0.71M | 0.72M | 13.86M | 18.37M | 19.91M | 46.97M | 47.98M | 49.36M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.91M | 42.30M | 20.43M | 9.07M | 8.46M | 10.48M | 12.97M | 8.94M | 11.47M | 7.85M | 9.45M | 4.60M | 4.77M | 7.63M | 18.82M | 24.09M | 26.89M | 50.95M | 53.28M | 53.24M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 242.56M | 223.79M | 237.68M | 205.83M | 218.81M | 282.27M | 232.34M | 227.59M | 226.36M | 214.82M | 210.92M | 202.25M | 216.04M | 212.41M | 263.62M | 236.16M | 212.83M | 236.80M | 238.00M | 240.00M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 150.39M | 154.80M | 137.87M | 189.15M | 190.51M | 196.81M | 169.09M | 188.09M | 200.20M | 209.27M | 201.83M | 230.41M | 222.77M | 237.74M | 188.94M | 228.31M | 236.23M | 225.95M | 186.68M | 192.23M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 392.95M | 378.60M | 375.55M | 394.97M | 409.31M | 479.08M | 401.43M | 415.68M | 426.56M | 424.08M | 412.75M | 432.66M | 438.80M | 450.15M | 452.56M | 464.48M | 449.06M | 462.75M | 424.68M | 432.23M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.78M | 31.11M | 42.35M | 41.18M | 23.20M | 30.61M | 40.71M | 28.34M | 32.58M | 34.29M | 28.05M | 28.40M | 23.12M | 24.79M | 21.13M | 21.19M | 22.15M | 22.11M | 18.39M | 19.92M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 463.36M | 448.54M | 449.16M | 453.51M | 452.95M | 532.15M | 466.72M | 454.86M | 478.24M | 477.41M | 447.16M | 465.66M | 464.59M | 493.12M | 492.07M | 510.83M | 506.23M | 568.98M | 514.44M | 524.45M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.08M | 51.60M | 52.05M | 62.89M | 70.69M | 85.30M | 85.40M | 85.44M | 84.03M | 78.71M | 75.95M | 74.30M | 72.36M | 71.30M | 66.50M | 63.57M | 62.09M | 58.81M | 58.36M | 55.39M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 910.64M | 909.23M | 1,046.76M | 1,045.50M | 1,043.91M | 1,190.45M | 1,212.90M | 1,213.91M | 1,236.38M | 1,219.33M | 1,219.48M | 1,219.03M | 1,219.08M | 1,221.44M | 1,248.86M | 1,251.20M | 1,253.03M | 1,252.14M | 1,252.21M | 1,251.43M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.90M | 50.82M | 128.10M | 74.27M | 69.18M | 135.93M | 0.09M | 116.43M | 117.14M | 103.21M | 0.09M | 86.61M | 78.32M | 70.03M | 111.70M | 20.00M | 30.60M | 88.82M | 81.56M | 73.64M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 964.54M | 960.04M | 1,174.86M | 1,119.78M | 1,113.09M | 1,326.38M | 1,212.99M | 1,330.34M | 1,353.53M | 1,322.54M | 1,219.57M | 1,305.64M | 1,297.40M | 1,291.47M | 1,360.56M | 1,271.20M | 1,283.62M | 1,340.96M | 1,333.76M | 1,325.07M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | 4.11M | 13.23M | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.05M | 41.51M | 44.50M | 49.42M | 49.47M | 50.50M | 51.64M | 51.28M | 53.09M | 42.30M | 41.48M | 43.74M | 46.79M | 49.75M | 30.09M | 29.82M | 32.09M | 36.22M | 37.34M | 45.22M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,169.43M | 1,157.08M | 1,400.37M | 1,404.21M | 1,397.85M | 1,625.61M | 1,625.54M | 1,617.57M | 1,637.18M | 1,577.71M | 75.95M | 1,552.04M | 1,541.19M | 1,535.06M | 66.50M | 1,564.27M | 1,567.76M | 1,544.59M | 58.36M | 1,528.53M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,632.79M | 1,605.61M | 1,849.53M | 1,857.72M | 1,850.80M | 2,157.76M | 2,092.26M | 2,072.43M | 2,115.42M | 2,055.12M | 2,011.77M | 2,017.69M | 2,005.78M | 2,028.18M | 2,066.35M | 2,075.10M | 2,073.99M | 2,113.57M | 2,050.17M | 2,052.98M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.94M | 96.64M | 105.65M | 95.71M | 99.36M | 128.53M | 135.78M | 109.85M | 113.27M | 123.41M | 134.50M | 119.28M | 110.70M | 121.09M | 159.52M | 122.09M | 123.83M | 139.24M | 123.52M | 93.25M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.94M | 96.64M | 105.65M | 95.71M | 99.36M | 128.53M | 135.78M | 109.85M | 113.27M | 123.41M | 134.50M | 119.28M | 110.70M | 121.09M | 159.52M | 122.09M | 123.83M | 139.24M | 123.52M | 93.25M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.25M | 70.44M | 13.57M | 94.93M | 45.10M | 52.25M | 26.93M | 67.09M | 86.78M | 64.68M | 88.02M | 70.18M | 78.62M | 85.27M | 105.77M | 82.19M | 90.19M | 84.26M | 71.34M | 86.10M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.53M | | | | 4.58M | | | | 4.97M | | | | 5.47M | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 10.00M | 10.00M | 10.00M | 15.00M | 20.50M | 23.25M | 26.00M | 20.50M | 23.25M | 26.00M | 26.00M | 12.38M | 13.75M | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.13M | 35.42M | 34.90M | 30.53M | 26.27M | 1.78M | 19.30M | 16.12M | 2.42M | 2.44M | 2.52M | 2.54M | 21.18M | 2.59M | 20.72M | 19.79M | 2.66M | 18.54M | 18.79M | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.70M | 38.11M | 39.66M | 31.49M | 24.61M | 24.60M | 25.77M | 25.77M | 19.65M | 16.99M | 22.00M | 22.10M | 20.10M | 17.18M | 24.58M | 27.41M | 23.91M | 34.68M | 43.44M | 44.63M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 366.93M | 382.18M | 376.63M | 344.21M | 341.88M | 371.99M | 415.99M | 351.77M | 369.16M | 369.18M | 418.23M | 392.67M | 392.04M | 407.79M | 449.18M | 381.53M | 393.50M | 403.38M | 404.28M | 355.01M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.27M | 16.12M | 15.51M | 14.89M | 14.28M | 13.87M | 13.23M | 12.58M | 11.92M | 11.26M | 10.59M | 9.92M | 9.24M | 8.56M | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 321.68M | 269.73M | 411.61M | 449.78M | 435.07M | 681.20M | 533.08M | 571.98M | 581.30M | 510.69M | 404.41M | 448.75M | 421.56M | 405.40M | 411.74M | 502.04M | 462.32M | 449.40M | 401.36M | 439.18M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.30M | | | | 26.20M | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.79M | 39.20M | 41.91M | 47.68M | 47.64M | 46.45M | 68.04M | 69.34M | 62.82M | 40.15M | 26.18M | 21.98M | 16.42M | 5.98M | | | | 22.80M | 6.84M | 15.38M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.75M | 87.53M | 191.81M | 189.86M | 185.97M | 187.48M | 182.25M | 189.33M | 185.92M | 174.72M | 175.46M | 170.57M | 166.18M | 160.93M | 155.94M | 152.13M | 148.63M | 144.08M | 139.94M | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.40M | 36.42M | 24.11M | 22.89M | 20.82M | 19.63M | 23.57M | 27.80M | 28.49M | 52.78M | 56.05M | 54.35M | 53.67M | 59.84M | 55.77M | 59.94M | 59.23M | 60.56M | 60.73M | 68.04M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 854.88M | 778.64M | 1,021.95M | 1,031.53M | 1,010.56M | 1,300.39M | 1,215.48M | 1,197.94M | 1,214.09M | 1,109.01M | 1,038.14M | 1,047.19M | 1,008.78M | 992.02M | 1,028.12M | 1,046.29M | 1,014.37M | 1,028.89M | 960.96M | 953.03M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 861.28M | 815.06M | 1,046.06M | 1,054.42M | 1,031.38M | 1,320.02M | 1,239.05M | 1,225.74M | 1,242.58M | 1,161.79M | 1,094.19M | 1,101.55M | 1,062.45M | 1,051.86M | 1,083.89M | 1,106.23M | 1,073.60M | 1,089.45M | 1,021.69M | 1,021.07M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 331.68M | 279.73M | 421.61M | 459.78M | 450.07M | 701.70M | 556.33M | 597.98M | 601.80M | 533.94M | 430.41M | 474.75M | 433.94M | 419.15M | 411.74M | 502.04M | 462.32M | 449.40M | 401.36M | 439.18M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 771.51M | 790.55M | 803.47M | 803.30M | 819.42M | 837.74M | 853.21M | 846.69M | 872.85M | 893.33M | 917.59M | 916.15M | 943.33M | 976.32M | 982.46M | 968.87M | 1,000.39M | 1,024.12M | 1,028.48M | 1,031.91M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 771.51M | 790.55M | 803.47M | 803.30M | 819.42M | 837.74M | 853.21M | 846.69M | 872.85M | 893.33M | 917.59M | 916.15M | 943.33M | 976.32M | 982.46M | 968.87M | 1,000.39M | 1,024.12M | 1,028.48M | 1,031.91M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,632.79M | 1,605.61M | 1,849.53M | 1,857.72M | 1,850.80M | 2,157.76M | 2,092.26M | 2,072.43M | 2,115.42M | 2,055.12M | 2,011.77M | 2,017.69M | 2,005.78M | 2,028.18M | 2,066.35M | 2,075.10M | 2,073.99M | 2,113.57M | 2,050.17M | 2,052.98M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.62M | 4.63M | 0.01M | 0.18M | 0.18M | 4.89M | 4.91M | 5.13M | 0.23M | 0.23M | 0.26M | 5.35M | 5.37M | 5.38M | 0.01M | 0.36M | 5.91M | 5.91M | 6.13M | 6.40M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.89M | -12.87M | 649.30M | -8.38M | 680.32M | 696.79M | 703.03M | 716.79M | -6.32M | 755.57M | -11.88M | -11.20M | -11.54M | -12.49M | 874.77M | -18.46M | 920.13M | 941.32M | 956.08M | -14.10M |