|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.73M | 87.57M | 99.79M | 115.88M | 91.69M | 79.36M | 52.62M | 33.52M | 47.78M | 39.40M | 44.60M | 36.41M | 77.93M | 29.51M | 49.46M | 36.12M | 55.73M | 22.02M | 64.81M | 39.27M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.73M | 87.57M | 99.79M | 115.88M | 91.69M | 79.36M | 52.62M | 33.52M | 47.78M | 39.40M | 44.60M | 36.41M | 77.93M | 29.51M | 49.46M | 36.12M | 55.73M | 22.02M | 64.81M | 39.27M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 257.41M | 262.66M | 269.92M | 255.64M | 303.32M | 294.84M | 285.04M | 259.44M | 322.19M | 310.17M | 301.19M | 298.51M | 318.46M | 351.23M | 334.80M | 308.13M | 345.87M | 340.76M | 341.22M | 323.56M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | | | | 0.27M | | | | 0.16M | | | | 0.37M | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 257.41M | 262.66M | 269.92M | 255.64M | 303.32M | 294.84M | 285.20M | 259.44M | 322.19M | 310.17M | 301.46M | 298.51M | 318.46M | 351.23M | 334.96M | 308.13M | 345.87M | 340.76M | 341.59M | 323.56M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.05M | 20.20M | 18.90M | 36.13M | 45.08M | 30.83M | 26.89M | 45.48M | 35.31M | 28.60M | 27.39M | 41.16M | 44.33M | 31.58M | 41.01M | 61.06M | 55.94M | 44.81M | 53.69M | 63.56M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 348.19M | 370.43M | 388.61M | 407.65M | 440.09M | 405.02M | 364.55M | 338.44M | 405.28M | 378.17M | 373.19M | 376.08M | 440.72M | 412.32M | 425.27M | 405.31M | 457.54M | 407.59M | 459.72M | 426.39M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,265.49M | 1,291.24M | 1,337.27M | 1,341.47M | 1,377.45M | 1,399.23M | 1,499.70M | 1,509.92M | 1,531.65M | 1,545.30M | 1,566.47M | 1,558.03M | 1,547.78M | 1,543.92M | 1,600.81M | 1,595.34M | 1,606.64M | 1,652.36M | 1,678.90M | 1,680.36M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,912.40M | 1,926.92M | 2,189.96M | 1,936.46M | 2,004.14M | 2,002.75M | 2,288.80M | 2,035.27M | 2,035.27M | 2,035.21M | 2,288.81M | 2,035.22M | 2,035.20M | 2,035.22M | 2,035.08M | 2,035.09M | 2,035.20M | 2,111.20M | 2,111.26M | 2,111.22M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 879.14M | 909.51M | 1,045.18M | 1,061.39M | 1,109.69M | 1,128.36M | 1,206.62M | 1,181.41M | 1,163.67M | 1,195.37M | 1,171.43M | 1,150.08M | 1,120.62M | 1,086.38M | 1,062.60M | 1,046.63M | 1,064.98M | 1,111.46M | 1,113.83M | 1,127.54M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,791.54M | 17.48M | 2,970.98M | | 3,103.21M | 3,131.11M | 3,495.43M | 3,216.68M | 3,198.95M | 3,230.58M | 3,460.24M | 3,185.30M | 3,155.82M | 3,121.61M | 3,097.68M | 3,081.71M | 3,100.18M | 3,222.67M | 3,225.09M | 3,238.76M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.20M | 94.56M | 98.45M | 94.18M | 90.82M | 92.21M | 83.40M | 83.82M | 86.17M | 85.45M | 90.64M | 92.56M | 92.84M | 97.11M | 99.23M | 53.97M | 56.26M | 57.92M | 58.60M | 59.03M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,367.10M | 5,448.26M | 5,658.89M | 5,686.22M | 5,841.95M | 5,873.50M | 6,110.66M | 6,103.35M | 6,115.76M | 6,194.16M | 4,596.52M | 6,148.99M | 6,141.70M | 4,544.65M | 6,368.40M | 6,329.29M | -4831.68M | 6,642.64M | 288.19M | -5034.08M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,715.30M | 5,818.69M | 6,047.49M | 6,093.86M | 6,282.04M | 6,278.52M | 6,475.21M | 6,441.78M | 6,521.04M | 6,572.32M | 6,563.62M | 6,525.07M | 6,582.42M | 6,520.07M | 6,586.55M | 6,547.18M | 6,673.97M | 6,823.30M | 6,931.95M | 6,913.35M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.77M | 12.65M | 16.43M | 13.01M | 15.92M | 16.52M | 19.64M | 16.89M | 17.18M | 17.59M | 18.24M | 18.43M | 21.28M | 22.86M | 21.59M | 25.76M | 27.53M | 26.23M | 16.47M | 15.95M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.77M | 12.65M | 16.43M | 13.01M | 15.92M | 16.52M | 19.64M | 16.89M | 17.18M | 17.59M | 18.24M | 18.43M | 21.28M | 22.86M | 21.59M | 25.76M | 27.53M | 26.23M | 16.47M | 15.95M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.17M | 114.19M | 135.04M | 84.87M | 99.22M | 105.37M | 117.59M | 82.72M | 87.50M | 96.29M | 107.19M | 79.48M | 95.60M | 110.62M | 133.94M | 111.55M | 112.28M | 123.38M | 138.68M | 113.21M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 246.03M | 222.61M | 263.60M | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 122.19M | 174.72M | 174.78M | 174.84M | 239.70M | 199.72M | 249.78M | 234.62M | 234.79M | 247.05M | 250.02M | 585.76M | 599.82M | 250.00M | 249.81M | 223.37M | 249.93M | 179.98M | 250.04M | 242.21M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.33M | 1.33M | 1.33M | 166.28M | 1.33M | 180.11M | 205.84M | 177.83M | 1.33M | 1.33M | 210.57M | 174.96M | 1.33M | 1.33M | 218.11M | 1.33M | 1.33M | 1.33M | 232.46M | 1.33M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.88M | 128.99M | 137.10M | 131.35M | 155.55M | 140.77M | 131.85M | 146.58M | 171.85M | 143.35M | 126.55M | 132.64M | 161.98M | 170.66M | 153.70M | 162.25M | 189.13M | 161.97M | 155.07M | 165.04M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 544.78M | 606.55M | 662.97M | 571.67M | 691.41M | 643.83M | 726.04M | 659.98M | 698.30M | 690.24M | 713.90M | 992.61M | 1,064.53M | 738.73M | 778.47M | 717.29M | 782.66M | 695.10M | 794.04M | 734.97M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.94M | 17.61M | 17.28M | 16.94M | 16.61M | 16.28M | 15.95M | 15.61M | 15.28M | 14.95M | 14.61M | 14.28M | 13.95M | 13.62M | 13.28M | 12.95M | 12.62M | 12.29M | 11.95M | 11.62M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,661.49M | 2,662.66M | 2,838.82M | 2,955.14M | 3,001.47M | 3,016.56M | 3,063.02M | 3,134.51M | 3,154.00M | 3,154.65M | 3,091.11M | 2,815.57M | 2,749.36M | 2,995.70M | 2,961.06M | 2,964.42M | 3,113.79M | 3,168.71M | 3,168.86M | 3,252.86M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | 0.46M | 0.07M | 0.41M | 1.23M | 1.24M | 0.65M | 0.85M | 1.60M | 1.81M | 13.09M | 13.19M | 11.91M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.49M | 6.02M | 6.42M | 6.06M | 7.63M | 8.30M | 9.65M | 8.50M | 9.32M | 10.55M | 12.05M | 12.29M | 11.98M | 8.69M | 8.01M | 0.74M | 0.77M | 0.17M | 0.75M | 2.19M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 989.09M | 977.94M | 995.36M | 1,007.40M | 1,192.12M | 1,007.99M | 1,035.65M | 1,208.79M | 1,224.97M | 1,263.16M | 1,075.29M | 1,241.01M | 1,279.60M | 1,099.72M | 1,114.41M | 1,348.53M | 1,393.11M | 1,424.80M | 1,254.08M | 1,447.55M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 223.88M | 39.09M | 40.21M | 273.86M | 34.93M | 278.09M | 390.44M | 391.21M | 41.43M | 397.04M | 397.99M | 396.54M | 46.98M | 402.47M | 48.59M | 49.01M | 615.51M | 55.31M | 624.92M | 626.54M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,259.82M | 4,537.80M | 4,790.20M | 4,596.15M | 5,007.05M | 4,726.14M | 4,889.40M | 4,889.89M | 5,309.12M | 4,988.44M | 368.21M | 4,944.89M | 5,337.03M | 1,510.40M | -612.67M | 4,798.31M | 4,984.42M | 1,852.60M | -648.17M | 401.36M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,483.69M | 4,576.89M | 4,830.40M | 4,870.00M | 5,041.97M | 5,004.23M | 5,279.84M | 5,281.10M | 5,350.55M | 5,385.48M | 5,346.83M | 5,341.43M | 5,384.01M | 5,307.12M | 5,538.53M | 5,515.60M | 5,767.09M | 5,777.56M | 5,907.18M | 5,931.65M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,783.68M | 2,837.38M | 3,013.59M | 3,129.97M | 3,241.16M | 3,216.28M | 3,312.80M | 3,369.13M | 3,388.79M | 3,401.70M | 3,341.13M | 3,401.34M | 3,349.18M | 3,245.71M | 3,210.86M | 3,187.78M | 3,363.71M | 3,348.70M | 3,418.91M | 3,495.06M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,231.61M | 1,241.80M | 1,217.09M | 1,223.86M | 1,240.07M | 1,274.29M | 1,195.37M | 1,160.69M | 1,170.49M | 1,186.84M | 1,216.79M | 1,183.64M | 1,198.41M | 1,212.94M | 1,048.02M | 1,031.57M | 906.88M | 1,045.74M | 1,024.78M | 981.69M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,715.30M | 5,818.69M | 6,047.49M | 6,093.86M | 6,282.04M | 6,278.52M | 6,475.21M | 6,441.78M | 6,521.04M | 6,572.32M | 6,563.62M | 6,525.07M | 6,582.42M | 6,520.07M | 6,586.55M | 6,547.18M | 6,673.97M | 6,823.30M | 6,931.95M | 6,913.35M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68M | 0.69M | 0.69M | 0.78M | 0.78M | 0.78M | 0.78M | 0.84M | 0.84M | 0.84M | 0.84M | 0.89M | 0.89M | 0.89M | 0.89M | 0.89M | 2.34M | 2.34M | 2.34M | 2.38M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.44M | 0.85M | -734.41M | 1.17M | -741.65M | -717.65M | -804.38M | -0.66M | -0.26M | -0.90M | -0.43M | -0.82M | -1.25M | -1.21M | -2.95M | -1056.98M | -1059.79M | -2.88M | -2.80M | -1167.06M |