|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.11M | 156.57M | 202.61M | 111.97M | 110.62M | 136.79M | 159.83M | 118.72M | 91.69M | 122.09M | 153.50M | 77.37M | 102.79M | 183.12M | 72.65M | 108.06M | 59.78M | 222.35M | 137.59M | 157.45M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.11M | 156.57M | 202.61M | 111.97M | 110.62M | 136.79M | 159.83M | 118.72M | 91.69M | 122.09M | 153.50M | 77.37M | 102.79M | 183.12M | 72.65M | 108.06M | 59.78M | 222.35M | 137.59M | 157.45M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 794.65M | 834.82M | 849.41M | 885.68M | 868.01M | 807.11M | 1,014.05M | 742.39M | 798.51M | 826.87M | 860.41M | 916.00M | 850.46M | 879.51M | 962.65M | 1,097.40M | 1,422.35M | 898.10M | 1,147.74M | 1,114.96M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 334.67M | 10.40M | 12.50M | 12.60M | 12.20M | 55.40M | 19.00M | 11.70M | 13.70M | 20.70M | 21.60M | 24.10M | 26.30M | 31.90M | 23.40M | 24.30M | 26.50M | 24.10M | 22.70M | 21.60M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,129.32M | 845.22M | 861.91M | 898.28M | 880.21M | 862.51M | 1,033.05M | 754.09M | 812.21M | 847.57M | 882.01M | 940.10M | 876.76M | 911.41M | 986.05M | 1,121.70M | 1,448.85M | 922.20M | 1,170.44M | 1,136.56M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.48M | 104.20M | 114.30M | 97.42M | 94.22M | 182.39M | 174.50M | 141.02M | 128.09M | 146.63M | 129.17M | 110.91M | 115.57M | 132.62M | 128.69M | 119.31M | 117.24M | 128.57M | 132.57M | 171.64M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,307.36M | 1,079.49M | 1,148.33M | 1,090.50M | 1,071.58M | 1,032.31M | 1,256.09M | 951.90M | 996.04M | 1,055.47M | 1,109.62M | 1,118.45M | 1,078.29M | 1,200.54M | 1,165.38M | 1,328.27M | 1,605.03M | 1,252.92M | 1,423.21M | 1,508.85M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.79M | 62.63M | 53.63M | 57.95M | 55.91M | 52.26M | 50.18M | 46.91M | 44.81M | 38.83M | 34.98M | 35.37M | 35.02M | 38.98M | 37.91M | 34.88M | 34.54M | 30.97M | 28.11M | 27.18M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.04M | 46.74M | 49.38M | 44.77M | 38.73M | 37.05M | 39.61M | 42.05M | 44.41M | 42.92M | 47.27M | 51.79M | 52.90M | 55.91M | 55.58M | 52.52M | 58.71M | 63.27M | 65.11M | 58.47M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,757.80M | 1,774.41M | 1,776.24M | 1,780.37M | 1,783.87M | 1,779.41M | 1,783.24M | 1,780.20M | 1,780.88M | 1,779.21M | 1,781.09M | 1,780.16M | 1,780.30M | 1,782.87M | 1,779.68M | 1,780.73M | 1,782.84M | 1,782.10M | 1,781.16M | 1,780.51M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 892.49M | 42.87M | 871.76M | 851.56M | 48.48M | 58.74M | 782.82M | 71.39M | 88.01M | 107.81M | 125.38M | 676.91M | 169.45M | 187.68M | 607.03M | 584.23M | 561.57M | 214.26M | 517.92M | 202.58M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,650.28M | 1,817.27M | 2,648.00M | 2,631.93M | 1,832.35M | 1,838.15M | 2,566.06M | 1,851.59M | 1,868.89M | 1,887.03M | 1,906.47M | 2,457.07M | 1,949.75M | 1,970.55M | 2,386.72M | 2,364.95M | 2,344.40M | 1,996.36M | 2,299.07M | 1,983.09M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51M | 0.99M | 1.75M | 2.63M | 4.78M | 4.97M | 5.04M | 5.87M | 5.77M | 2.46M | 2.20M | 2.13M | 5.91M | 14.80M | 12.26M | 10.04M | 11.06M | 11.49M | 11.76M | 7.59M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.91M | 16.84M | 19.26M | 34.04M | 38.13M | 42.45M | 41.66M | 39.20M | 48.82M | 46.15M | 34.64M | 36.88M | 31.82M | 27.13M | 23.24M | 19.03M | 15.29M | 12.51M | 10.19M | 9.82M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,063.23M | 3,039.47M | 3,033.54M | 3,017.20M | 2,986.34M | 2,960.40M | 2,978.83M | 2,946.95M | 2,947.15M | 2,930.33M | 2,907.24M | 2,922.69M | 2,921.50M | 2,930.96M | 2,893.38M | 2,871.51M | 2,857.26M | 2,816.72M | 2,785.09M | 2,730.33M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,370.59M | 4,118.97M | 4,181.87M | 4,107.70M | 4,057.92M | 3,992.71M | 4,234.91M | 3,898.86M | 3,943.18M | 3,985.80M | 4,016.86M | 4,041.14M | 3,999.79M | 4,131.51M | 4,058.76M | 4,199.77M | 4,462.29M | 4,069.64M | 4,208.30M | 4,239.17M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 420.51M | 305.56M | 273.29M | 302.91M | 259.02M | 264.55M | 272.20M | 259.46M | 283.69M | 282.08M | 267.62M | 276.20M | 280.84M | 303.32M | 286.36M | 306.44M | 281.99M | 296.89M | 263.28M | 281.98M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 420.51M | 305.56M | 273.29M | 302.91M | 259.02M | 264.55M | 272.20M | 259.46M | 283.69M | 282.08M | 267.62M | 276.20M | 280.84M | 303.32M | 286.36M | 306.44M | 281.99M | 296.89M | 263.28M | 281.98M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 181.56M | 186.81M | 118.89M | 142.51M | 182.43M | 178.20M | 118.50M | 156.99M | 140.01M | 194.25M | 115.86M | 172.60M | 162.32M | 237.12M | 119.87M | 165.35M | 164.19M | 236.95M | 125.46M | 152.36M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.77M | 35.06M | 43.09M | 51.25M | 50.51M | 116.37M | 109.87M | 53.03M | 54.43M | 49.06M | 49.20M | 50.56M | 55.73M | 69.52M | 85.07M | 66.47M | 70.31M | 68.94M | 59.19M | 109.14M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.59M | 80.56M | 78.70M | 59.91M | 59.70M | 63.46M | 77.48M | 84.49M | 86.90M | 86.84M | 90.44M | 88.52M | 39.95M | 40.14M | 34.95M | 47.05M | 48.26M | 52.68M | 58.30M | 63.93M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.57M | 76.08M | 70.34M | 70.73M | 67.68M | 64.00M | 59.55M | 55.93M | 53.38M | 49.85M | 48.49M | 48.47M | 47.99M | 47.66M | 38.01M | 38.79M | 39.88M | 38.60M | 37.48M | 35.40M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.76M | 6.78M | 14.90M | 3.88M | 4.07M | 0.72M | 12.42M | 4.48M | 0.07M | 0.45M | 23.72M | 15.79M | 11.15M | 26.54M | 36.50M | 17.68M | 31.31M | 17.32M | 17.75M | 0.96M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.85M | 98.59M | 111.58M | 122.07M | 106.80M | 87.15M | 96.20M | 66.80M | 64.82M | 60.48M | 63.03M | 76.57M | 82.06M | 83.24M | 78.17M | 79.45M | 70.20M | 53.78M | 46.57M | 37.91M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 860.60M | 789.43M | 710.79M | 753.27M | 730.21M | 774.45M | 746.22M | 681.17M | 683.30M | 723.01M | 658.37M | 728.72M | 680.04M | 807.53M | 678.92M | 721.24M | 706.15M | 765.16M | 608.05M | 681.69M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,633.13M | 1,429.14M | 1,515.09M | 1,387.39M | 1,423.28M | 1,292.48M | 1,486.97M | 1,205.03M | 1,223.13M | 1,163.15M | 1,222.24M | 1,121.34M | 1,100.70M | 1,091.95M | 1,353.22M | 1,445.75M | 1,608.98M | 1,281.59M | 1,509.20M | 1,471.82M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.05M | 47.41M | 53.01M | 30.43M | 39.01M | 40.21M | 29.62M | 25.78M | 47.36M | 38.85M | 51.51M | 33.37M | 35.27M | 57.60M | 58.78M | 36.43M | 58.74M | 43.76M | 67.45M | 37.66M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 204.17M | 194.64M | 196.14M | 198.85M | 196.69M | 206.10M | 203.54M | 201.08M | 207.15M | 203.90M | 198.32M | 192.89M | 200.81M | 169.12M | 172.55M | 166.63M | 161.43M | 149.02M | 176.52M | 212.70M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 118.34M | 121.77M | 119.65M | 106.67M | 93.03M | 86.17M | 119.08M | 121.96M | 120.77M | 129.37M | 118.59M | 112.78M | 101.91M | 97.22M | 89.74M | 88.49M | 83.39M | 71.29M | 65.27M | 56.64M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.77M | 20.32M | 29.68M | 31.96M | 30.63M | 22.52M | 23.77M | 18.41M | 13.76M | 13.25M | 12.81M | 9.37M | 6.47M | 20.20M | 18.33M | 21.44M | 21.58M | 22.64M | 22.04M | 23.53M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,896.38M | 2,618.32M | 2,623.76M | 2,521.52M | 2,505.73M | 2,420.83M | 2,630.14M | 2,278.72M | 2,296.57M | 2,304.71M | 2,286.25M | 2,242.64M | 2,174.61M | 2,268.50M | 2,393.58M | 2,510.85M | 2,667.68M | 2,372.97M | 2,466.45M | 2,518.68M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,917.15M | 2,638.64M | 2,653.44M | 2,553.48M | 2,536.36M | 2,443.34M | 2,653.91M | 2,297.13M | 2,310.33M | 2,317.96M | 2,299.05M | 2,252.00M | 2,181.07M | 2,288.69M | 2,411.91M | 2,532.30M | 2,689.26M | 2,395.60M | 2,488.49M | 2,542.21M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,693.72M | 1,509.69M | 1,593.79M | 1,447.30M | 1,482.97M | 1,355.94M | 1,564.45M | 1,289.52M | 1,310.03M | 1,249.99M | 1,312.69M | 1,209.85M | 1,140.65M | 1,132.09M | 1,388.16M | 1,492.80M | 1,657.24M | 1,334.27M | 1,567.51M | 1,535.75M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,453.45M | 1,480.33M | 1,528.43M | 1,554.22M | 1,521.56M | 1,549.37M | 1,581.01M | 1,601.72M | 1,632.85M | 1,667.84M | 1,717.81M | 1,789.14M | 1,818.71M | 1,842.82M | 1,646.85M | 1,667.47M | 1,773.04M | 1,674.04M | 1,719.81M | 1,696.96M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,453.45M | 1,480.33M | 1,528.43M | 1,554.22M | 1,521.56M | 1,549.37M | 1,581.01M | 1,601.72M | 1,632.85M | 1,667.84M | 1,717.81M | 1,789.14M | 1,818.71M | 1,842.82M | 1,646.85M | 1,667.47M | 1,773.04M | 1,674.04M | 1,719.81M | 1,696.96M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,370.59M | 4,118.97M | 4,181.87M | 4,107.70M | 4,057.92M | 3,992.71M | 4,234.91M | 3,898.86M | 3,943.18M | 3,985.80M | 4,016.86M | 4,041.14M | 3,999.79M | 4,131.51M | 4,058.76M | 4,199.77M | 4,462.29M | 4,069.64M | 4,208.30M | 4,239.17M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.10M | 0.02M | 0.33M | 0.71M | 1.40M | | | | 0.65M | | | 0.60M | 0.90M | 3.10M | 4.10M | 4.10M | 5.80M | 0.40M | 1.80M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -36.03M | -39.91M | -36.76M | -26.10M | 995.90M | 1,025.35M | -29.71M | 1,062.39M | 1,075.83M | -27.61M | 1,163.12M | -30.15M | 1,245.36M | -32.46M | 1,063.15M | -18.38M | -12.63M | -17.87M | -19.03M | -21.05M |