|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | 75.09M | 108.99M | 18.70M | 17.65M | 5.32M | 11.73M | 6.39M | 1.98M | 2.24M | 0.07M | 4.51M | 9.76M | 12.55M | 20.44M | 3.61M | 8.85M | 10.73M | 7.74M | 3.95M | 0.72M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 9.70M | | | 6.96M | 13.83M | 27.60M | 21.64M | 7.81M | 10.26M | 11.26M | 6.28M | 2.31M | 2.29M | 12.80M | 7.46M | 13.91M | 7.53M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | 75.09M | 108.99M | 18.70M | 27.35M | 5.32M | 11.73M | 13.36M | 15.82M | 29.84M | 21.70M | 12.32M | 20.02M | 23.80M | 26.71M | 5.91M | 11.13M | 23.53M | 15.20M | 17.86M | 8.25M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 178.11M | 19.70M | 19.60M | 19.60M | 17.60M | 199.03M | 16.90M | 15.00M | 15.80M | 209.88M | 94.44M | 65.61M | | 122.53M | 62.91M | 77.36M | 85.28M | 92.71M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | 10.96M | 1.02M | | 24.70M | 20.20M | 269.63M | 17.60M | 24.20M | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 178.11M | 44.40M | 39.80M | 289.23M | 35.20M | 223.23M | 16.90M | 15.00M | 15.80M | 209.88M | 94.44M | 65.61M | | 122.53M | 62.91M | 77.36M | 85.28M | 92.71M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | 3.44M | 3.29M | 2.96M | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | 5.96M | 6.03M | 20.68M | 28.88M | 40.23M | 37.43M | 24.47M | 31.37M | 36.46M | 36.19M | 29.26M | 27.39M | 32.26M | 43.55M | 36.70M | 32.54M | 36.88M | 43.91M | 33.70M | 30.73M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | 98.21M | 130.30M | 217.52M | 309.47M | 341.76M | 318.79M | 241.87M | 246.21M | 247.84M | 288.47M | 257.30M | 257.29M | 299.30M | 285.88M | 294.76M | 315.00M | 312.63M | 315.07M | 302.04M | 318.80M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | 190.79M | 189.38M | 1,839.28M | 2,477.94M | 2,481.07M | 2,528.66M | 2,535.21M | 2,634.17M | 2,691.91M | 2,720.45M | 2,743.23M | 2,747.48M | 3,192.73M | 3,226.88M | 3,433.86M | 3,640.57M | 3,731.82M | 3,808.36M | 3,866.24M | 3,891.66M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | 1,554.38M | 1,537.91M | 626.48M | 9.29M | 2,342.31M | 2,372.60M | 2,380.00M | 2,412.91M | 2,490.00M | 2.44M | 2,540.99M | 2,530.00M | 0.50M | 2,140.00M | 2,120.00M | 0.08M | 2,110.00M | 2,090.00M | 2,010.00M | 1,991.60M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 3.90M | 4.08M | 4.56M | 5.08M | 5.10M | 5.10M | 5.08M | 5.08M | 5.08M | 15.49M | 5.10M | 5.08M | 5.08M | 5.08M | 5.08M | 5.08M | 5.08M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 786.05M | 772.98M | 747.72M | 722.39M | 695.39M | 676.52M | 3.10M | 620.79M | 591.67M | 562.84M | 936.22M | 878.14M | 652.49M | 633.77M | 607.75M | 584.62M | 553.23M | 523.18M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 786.05M | 776.88M | 751.80M | 726.95M | 700.47M | 681.62M | 8.20M | 625.87M | 596.75M | 567.91M | 951.70M | 883.24M | 657.57M | 638.85M | 612.83M | 589.70M | 558.31M | 528.26M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 235.63M | 238.26M | 211.22M | 203.67M | 204.00M | 207.73M | 222.76M | 233.58M | 197.70M | 225.94M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | 1,564.66M | 1,546.25M | 22.32M | 21.56M | 26.38M | 25.50M | 10.60M | 85.55M | 83.51M | 81.47M | 16.40M | 83.21M | 81.42M | 79.17M | 76.99M | 80.75M | 84.28M | 85.66M | 89.99M | 95.62M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | 1,755.45M | 1,735.63M | 3,335.69M | 5,704.19M | 5,654.59M | 5,688.39M | 5,677.84M | 5,878.44M | 5,979.09M | 5,997.55M | 6,239.57M | 6,190.30M | 6,560.97M | 6,574.58M | 6,520.18M | 6,715.69M | 6,838.37M | 6,887.00M | 6,793.57M | 6,791.95M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | 1,853.65M | 1,865.93M | 3,553.21M | 6,013.66M | 5,996.35M | 6,007.18M | 5,919.71M | 6,124.65M | 6,226.92M | 6,286.02M | 6,496.87M | 6,447.58M | 6,860.27M | 6,860.46M | 6,814.94M | 7,030.68M | 7,151.00M | 7,202.07M | 7,095.61M | 7,110.74M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 12.22M | 10.90M | 10.91M | 16.00M | 17.90M | 18.32M | 36.25M | 17.62M | 34.00M | 16.47M | 44.46M | 17.16M | 27.24M | 38.67M | 36.57M | 31.61M | 42.07M | 28.67M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 148.80M | | | | | | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 12.22M | 10.90M | 10.91M | 16.00M | 17.90M | 18.32M | 36.25M | 17.62M | 34.00M | 16.47M | 193.26M | 17.16M | 27.24M | 38.67M | 36.57M | 31.61M | 42.07M | 28.67M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 135.64M | 210.35M | 245.95M | 235.16M | 173.91M | 176.31M | 112.09M | 188.06M | 177.42M | 170.07M | 157.32M | 191.79M | 186.71M | 233.72M | 218.62M | 228.38M | 172.05M | 227.57M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | 13.58M | 15.91M | 4.34M | 5.91M | 6.83M | 8.04M | 7.49M | 7.24M | 8.61M | 7.11M | 7.79M | 7.61M | 7.83M | 7.50M | 35.69M | 10.84M | 11.63M | 17.18M | 12.06M | 11.72M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 54.28M | 0.01M | | | 5.72M | 6.66M | 4.58M | 4.86M | | 14.81M | 148.80M | 6.74M | 140.20M | 148.80M | 189.30M | 178.60M | 165.20M | 187.10M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 31.78M | 33.03M | 35.33M | 25.47M | 22.81M | 39.77M | 37.83M | 33.43M | 29.20M | 24.99M | 32.98M | 25.48M | 18.70M | 15.81M | 42.48M | 44.47M | 43.61M | 39.96M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 14.76M | 27.34M | 29.05M | 29.86M | 29.30M | 27.91M | 31.84M | 31.31M | 32.24M | 31.14M | 29.48M | 28.05M | 26.66M | 25.40M | 26.77M | 38.87M | 36.63M | 35.78M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | 25.14M | 27.47M | 240.93M | 388.64M | 305.96M | 284.67M | 227.83M | 248.30M | 199.35M | 251.09M | 250.14M | 233.95M | 398.87M | 398.68M | 418.55M | 475.32M | 501.82M | 504.32M | 440.50M | 537.07M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 2,253.42M | 2,894.03M | 2,971.27M | 3,447.51M | 3,368.51M | 3,511.65M | 3,625.80M | 3,606.96M | 3,562.81M | 3,517.11M | 3,258.40M | 3,279.69M | 3,364.00M | 3,568.46M | 3,736.97M | 3,956.33M | 3,627.72M | 3,644.13M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 11.67M | 22.34M | 22.90M | 22.71M | 22.69M | 21.99M | 24.54M | 25.50M | 25.76M | 24.84M | 22.96M | 21.86M | 20.98M | 20.35M | 20.93M | 33.03M | 30.96M | 30.49M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | 863.06M | 837.20M | 1,006.84M | 460.77M | 563.34M | 3,061.86M | 3,110.00M | 2,910.00M | 3,242.62M | 3,208.50M | 3,160.00M | 3,620.00M | 4,290.00M | 4,780.00M | 5,955.66M | 5,450.56M | 4,376.10M | 4,400.88M | 3,495.76M | 4,510.00M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 7.19M | 11.88M | 11.81M | 13.08M | 11.02M | 11.38M | 11.62M | 12.69M | 13.24M | 13.79M | 15.40M | 16.01M | 16.76M | 17.85M | 18.19M | 18.20M | 22.30M | 22.22M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 29.89M | 24.04M | 17.45M | 9.03M | 6.02M | 25.24M | 21.71M | 15.63M | 9.35M | 3.01M | 15.10M | 13.15M | 11.49M | 20.17M | 38.05M | 39.90M | 29.03M | 18.15M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | 124.53M | 193.65M | 0.84M | 91.94M | 2.46M | 2.87M | 8.33M | 4.31M | | 3.27M | 3.22M | 4.50M | 0.72M | 67.52M | 2.15M | 25.70M | 24.59M | 0.33M | 14.72M | 14.82M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | 755.07M | 684.47M | 2,305.43M | 3,116.68M | 3,057.09M | 3,495.20M | 3,419.25M | 3,601.69M | 3,690.71M | 3,664.44M | 3,619.74M | 3,562.40M | 3,378.70M | 3,399.31M | 3,417.32M | 3,654.47M | 3,838.73M | 4,072.55M | 3,724.73M | 3,731.52M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | 879.60M | 878.12M | 2,546.36M | 3,505.31M | 3,363.05M | 3,779.87M | 3,647.08M | 3,849.99M | 3,890.06M | 3,915.53M | 3,869.89M | 3,796.35M | 3,777.57M | 3,797.99M | 3,835.87M | 4,129.78M | 4,340.55M | 4,576.88M | 4,165.23M | 4,268.59M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 2,307.70M | 2,894.03M | 2,971.27M | 3,447.51M | 3,374.23M | 3,518.31M | 3,630.38M | 3,611.82M | 3,562.81M | 3,531.93M | 3,407.20M | 3,286.43M | 3,504.20M | 3,717.26M | 3,926.27M | 4,134.93M | 3,792.92M | 3,831.23M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | -1137.86M | -1181.33M | -834.55M | -839.77M | -636.20M | -905.76M | -838.02M | -530.82M | -973.44M | -1206.89M | -1720.70M | -2976.60M | -2549.65M | -1565.66M | -1775.69M | -565.38M | -1669.23M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | -1137.86M | -1181.33M | -834.55M | -839.77M | -636.20M | -905.76M | -838.02M | -530.82M | -973.44M | -1206.89M | -1720.70M | -2976.60M | -2549.65M | -1565.66M | -1775.69M | -565.38M | -1669.23M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | 1,853.65M | 1,865.93M | 3,553.21M | 6,013.66M | 5,996.35M | 6,007.18M | 5,919.71M | 6,124.65M | 6,226.92M | 6,286.02M | 6,496.87M | 6,447.58M | 6,860.27M | 6,860.46M | 6,814.94M | 7,030.68M | 7,151.00M | 7,202.07M | 7,095.61M | 7,110.74M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 5.47M | 0.08M | 0.11M | 0.19M | 5.44M | 5.43M | 0.72M | 5.40M | 5.40M | | 3.04M | 3.04M | 3.04M | 0.52M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -1137.87M | -1181.34M | -941.75M | -958.63M | -863.45M | -902.45M | -929.78M | -723.52M | -973.45M | -1206.91M | -1720.72M | -2976.61M | -2616.64M | -1781.41M | -1997.68M | -806.12M | -1669.25M |