|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 295.07M | 295.07M | 295.07M | 295.07M | 253.97M | 274.73M | 213.28M | 213.28M | 284.02M | 284.02M | 309.75M | 327.06M | 348.85M | 401.87M | 327.06M | 508.90M | 508.36M | 521.71M | 433.89M | 424.83M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 242.72M | 309.87M | 282.66M | 264.18M | 208.57M | 185.94M | 216.51M | 197.06M | 182.42M | 220.48M | 296.83M | 279.72M | 325.77M | 314.06M | 312.58M | 252.29M | 313.70M | 308.11M | 380.22M | 340.30M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 537.79M | 604.94M | 577.73M | 559.25M | 462.55M | 460.67M | 429.79M | 410.34M | 466.44M | 504.49M | 606.58M | 606.79M | 674.62M | 715.93M | 639.64M | 761.18M | 822.07M | 829.82M | 814.11M | 765.12M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.91M | | | | 75.03M | | | | 99.65M | | | | 141.14M | | | | |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.01M | 1.39M | 0.69M | 0.05M | 3.34M | 4.78M | 6.58M | 0.25M | 3.40M | 6.44M | 9.72M | 0.51M | 6.13M | 9.05M | 9.92M | 0.08M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.96M | | | | 75.08M | | | | 99.90M | | | | 141.65M | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.01M | 0.01M | 0.03M | 0.07M | 0.04M | 0.02M | -0.01M | 0.03M | 0.01M | 0.02M | 0.22M | 1.35M | 0.82M | 0.31M | 0.36M | 0.36M | 0.64M | 0.69M | 0.61M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.16M | 57.42M | 70.18M | 77.98M | 93.09M | 112.08M | 132.63M | 121.96M | 127.49M | 168.20M | 137.60M | 153.12M | 149.53M | 139.88M | 191.95M | 152.93M | 3,172.10M | 145.13M | 161.33M | 117.65M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 460.65M | 546.13M | 563.31M | 591.37M | 606.92M | 636.72M | 650.85M | 671.91M | 728.17M | 777.69M | 836.91M | 857.28M | 940.14M | 996.39M | 1,048.92M | 1,065.27M | 4,125.48M | 1,134.60M | 1,146.07M | 1,046.48M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.20M | 20.77M | 19.78M | 19.31M | 18.88M | 20.74M | 23.68M | 25.38M | 24.80M | 24.80M | 26.54M | 25.89M | 24.91M | 25.89M | 25.90M | 26.46M | 25.10M | 23.93M | 22.73M | 21.65M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.13M | 5.17M | 3.56M | 3.56M | 3.45M | 2.14M | 2.11M | 2.07M | 2.12M | 2.05M | 14.03M | 2.02M | 2.01M | 1.92M | 1.87M | 1.91M | 1.73M | 1.65M | 1.61M | 1.59M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 707.16M | 703.92M | 698.32M | 685.66M | 658.03M | 639.49M | 626.85M | 628.97M | 627.22M | 615.90M | 612.34M | 613.39M | 610.22M | 604.60M | 587.83M | 597.79M | 594.22M | 570.89M | 561.46M | 552.25M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 707.16M | 703.92M | 698.32M | 685.66M | 658.03M | 639.49M | 626.85M | 628.97M | 627.22M | 615.90M | 612.34M | 613.39M | 610.22M | 604.60M | 587.83M | 597.79M | 594.22M | 570.89M | 561.46M | 552.25M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | | | | 129.32M | 120.72M | 112.62M | 107.80M | 106.43M | 97.06M | 87.11M | 76.42M | 70.50M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.14M | 0.80M | -28.82M | 0.12M | 0.16M | 0.10M | -51.03M | 0.04M | 0.04M | 0.04M | 0.09M | 0.12M | 0.10M | 0.18M | 0.40M | 0.18M | 0.14M | 0.07M | 0.07M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 813.38M | 774.64M | 772.15M | 731.38M | 707.54M | 692.43M | 685.18M | 687.91M | 687.71M | 688.10M | 688.58M | 802.80M | 793.24M | 782.90M | 763.27M | 763.02M | 753.44M | 721.92M | 713.41M | 708.40M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,274.03M | 1,320.77M | 1,335.46M | 1,322.74M | 1,314.46M | 1,329.15M | 1,336.03M | 1,359.83M | 1,415.88M | 1,465.79M | 1,525.49M | 1,660.08M | 1,733.38M | 1,779.29M | 1,812.19M | 1,828.29M | 4,878.92M | 1,856.51M | 1,859.48M | 1,754.88M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.62M | 56.78M | 63.07M | 62.83M | 73.85M | 74.44M | 94.89M | -0.09M | 101.71M | 116.20M | 133.95M | 118.55M | 156.98M | 148.64M | 165.72M | 147.00M | 159.48M | 142.50M | 177.48M | 135.78M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.78M | 0.19M | 0.07M | 0.14M | 219.51M | 0.04M | | | 4.81M | 0.27M | | 0.57M | 0.54M | 0.69M | 0.46M | 0.73M | 0.82M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.62M | 56.78M | 63.07M | 65.60M | 74.03M | 74.51M | 95.03M | 219.42M | 101.75M | 116.20M | 133.95M | 123.35M | 157.26M | 148.64M | 166.29M | 147.53M | 160.16M | 142.97M | 178.21M | 136.60M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.31M | | | | 44.03M | | | | 51.49M | | | | 55.76M | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.84M | 62.01M | 60.27M | 72.40M | 71.83M | 73.97M | 72.17M | 69.16M | 79.32M | 84.41M | 89.37M | 81.26M | 91.69M | 79.69M | 82.70M | 86.84M | 3,125.55M | 84.98M | 95.22M | 87.73M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 205.51M | 207.89M | 210.72M | 213.81M | 217.16M | 222.28M | 227.80M | 219.51M | 223.53M | 227.75M | 232.46M | 216.82M | 219.63M | 223.73M | 226.55M | 222.14M | 1,133.22M | 1,156.65M | 1,176.28M | 1,399.72M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.34M | | | | 2.63M | | | | 3.69M | | | | 4.58M | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.11M | 42.39M | 42.05M | 53.21M | 55.94M | 82.38M | 64.29M | 75.21M | 77.65M | 98.76M | 91.33M | 92.96M | 84.40M | 120.17M | 109.85M | 120.10M | 88.88M | 134.42M | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 157.94M | 194.63M | 207.24M | 191.22M | 204.55M | 233.94M | 234.51M | 453.66M | 482.25M | 527.12M | 547.12M | 297.57M | 338.34M | 353.74M | 364.37M | 576.61M | 3,600.74M | 592.55M | 617.92M | 343.20M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 213.81M | | | | 15.65M | | | | 216.82M | | | | 13.89M | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | 0.16M | | | | 0.41M | | | | 0.17M | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.75M | 7.89M | 8.08M | 1.43M | 8.94M | 7.67M | 7.80M | 0.88M | 9.22M | 9.67M | 10.12M | 11.66M | 12.04M | 13.49M | 13.66M | 14.71M | 15.05M | 15.06M | 15.23M | 16.48M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.31M | 2.74M | 2.16M | 2.60M | 2.35M | 1.72M | 1.11M | 0.82M | 0.50M | 0.46M | 0.43M | 4.75M | 4.20M | 3.49M | 2.87M | 2.53M | 55.65M | 50.82M | 45.85M | 47.14M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.61M | | | | 13.75M | | | | 12.97M | | | | 10.78M | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.18M | 5.18M | 5.27M | -26.34M | 7.20M | 4.64M | 4.65M | -2.77M | 4.61M | 4.75M | | 12.44M | 12.44M | 12.85M | 12.57M | 12.40M | 12.37M | 11.54M | 11.40M | 6.65M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 226.97M | 223.76M | 226.27M | 235.05M | 235.70M | 236.40M | 241.50M | 30.11M | 29.62M | 30.09M | 37.16M | 246.09M | 248.57M | 253.79M | 255.90M | 43.70M | 1,216.44M | 1,234.19M | 1,248.91M | 1,470.14M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 384.91M | 418.38M | 433.51M | 426.27M | 440.25M | 470.34M | 476.00M | 483.77M | 511.87M | 557.21M | 584.28M | 543.66M | 586.91M | 607.53M | 620.27M | 620.31M | 4,817.18M | 1,826.74M | 1,866.84M | 1,813.34M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 205.51M | 207.89M | 210.72M | 427.62M | 217.16M | 222.28M | 227.80M | 235.16M | 223.53M | 227.75M | 232.46M | 433.64M | 219.63M | 223.73M | 226.55M | 236.04M | 1,133.22M | 1,156.65M | 1,176.28M | 1,399.72M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 889.11M | 902.39M | 901.95M | 896.48M | 874.21M | 858.81M | 860.03M | 876.06M | 904.02M | 908.58M | 941.21M | 1,116.42M | 1,146.47M | 1,171.76M | 1,191.92M | 1,207.98M | 61.74M | 29.77M | -7.35M | -58.46M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 896.48M | | | | 876.06M | | | | 1,110.86M | | | | 1,207.98M | | | | |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,274.03M | 1,320.77M | 1,335.46M | 1,322.74M | 1,314.46M | 1,329.15M | 1,336.03M | 1,359.83M | 1,415.88M | 1,465.79M | 1,525.49M | 1,660.08M | 1,733.38M | 1,779.29M | 1,812.19M | 1,828.29M | 4,878.92M | 1,856.51M | 1,859.48M | 1,754.88M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1227.56M | -1201.76M | -1209.57M | -1214.16M | -1224.14M | -1234.47M | -1233.00M | 282.98M | -1209.60M | -1208.50M | -1184.41M | -1020.52M | -999.47M | -982.55M | -955.51M | -929.87M | -903.93M | -2825.52M | -2817.97M | -2792.73M |