|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 723.97M | 576.00M | 816.84M | 510.87M | 818.26M | 1,014.00M | 697.00M | 48.00M | 679.00M | 1,035.00M | 978.00M | 948.00M | 748.00M | 1,344.00M | 846.00M | 76.00M | 79.00M | 82.00M | 537.00M | 619.00M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.70M | 31.79M | 32.61M | 30.78M | 34.49M | 33.07M | 35.53M | 36.00M | 13.84M | 16.00M | 16.00M | 16.00M | 16.00M | 16.00M | 17.00M | 15.00M | 18.00M | 18.00M | 18.00M | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 756.67M | 607.79M | 849.45M | 541.65M | 852.76M | 1,047.07M | 732.53M | 84.00M | 692.84M | 1,051.00M | 994.00M | 964.00M | 764.00M | 1,360.00M | 863.00M | 91.00M | 97.00M | 100.00M | 555.00M | 619.00M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.00M | | | 25.28M | 35.00M | 42.00M | 34.00M | 30.00M | 87.00M | 46.00M | 38.00M | 36.00M | 58.00M | 50.00M | 843.00M | 894.00M | 826.00M | 880.00M | 878.00M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.58M | 12.25M | | 5.68M | | 123.85M | | | | 9.00M | | | | 171.00M | | | | 10.00M | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.58M | 44.25M | | 5.68M | 25.28M | 158.85M | 42.00M | 34.00M | 30.00M | 96.00M | 46.00M | 38.00M | 36.00M | 229.00M | 50.00M | 843.00M | 894.00M | 836.00M | 880.00M | 878.00M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.29M | 11.29M | 80.28M | 52.94M | 30.37M | 11.71M | 79.86M | 60.14M | 21.26M | 128.00M | 37.00M | 34.00M | 31.00M | 107.00M | 56.00M | 41.00M | 89.00M | 119.00M | 118.00M | 106.00M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,206.47M | 1,244.85M | 1,431.91M | 1,410.64M | 1,289.01M | 1,511.87M | 1,518.07M | 1,363.64M | 1,477.68M | 1,595.00M | 1,619.00M | 1,621.00M | 1,433.00M | 2,085.00M | 1,654.00M | 1,517.00M | 1,554.00M | 1,722.00M | 1,730.00M | 1,767.00M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 212.32M | 210.72M | 205.06M | 199.32M | 196.60M | 199.99M | 196.38M | 192.83M | 190.67M | 197.00M | 191.00M | 186.00M | 190.00M | 192.00M | 186.00M | 182.00M | 180.00M | 177.00M | 172.00M | 170.00M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.70M | | | | | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.71M | 12.71M | 12.71M | 12.71M | 12.71M | 12.71M | 12.71M | 12.71M | 12.71M | 13.00M | 13.00M | 13.00M | 13.00M | 13.00M | 13.00M | 13.00M | 13.00M | 13.00M | 13.00M | 13.00M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.65M | 4.89M | | | 0.75M | 15.53M | | 10.84M | 10.07M | 20.00M | 6.00M | 15.00M | 19.00M | 34.00M | 10.00M | 22.00M | 3.00M | 22.00M | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.09M | 46.93M | 49.43M | 53.33M | 51.83M | 29.35M | 31.38M | 35.21M | 37.03M | 23.00M | 20.00M | 18.00M | 20.00M | 13.00M | 25.00M | 27.00M | 33.00M | 41.00M | 48.00M | 50.00M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 527.58M | 508.24M | 508.16M | 482.26M | 492.50M | 527.39M | 521.90M | 501.63M | 518.79M | 525.00M | 507.00M | 474.00M | 500.00M | 512.00M | 489.00M | 501.00M | 458.00M | 481.00M | 466.00M | 467.00M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,734.05M | 1,753.09M | 1,940.08M | 1,892.91M | 1,781.51M | 2,039.26M | 2,039.97M | 1,865.27M | 1,996.47M | 2,120.00M | 2,126.00M | 2,095.00M | 1,933.00M | 2,597.00M | 2,143.00M | 2,018.00M | 2,012.00M | 2,203.00M | 2,196.00M | 2,234.00M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.25M | 6.41M | 7.83M | 6.03M | 5.47M | 7.73M | 9.49M | 6.81M | 7.21M | 11.00M | 6.00M | 7.00M | 6.00M | 10.00M | 8.00M | 6.00M | 8.00M | 6.00M | 6.00M | 10.00M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.25M | 6.41M | 7.83M | 6.03M | 5.47M | 7.73M | 9.49M | 6.81M | 7.21M | 11.00M | 6.00M | 7.00M | 6.00M | 10.00M | 8.00M | 6.00M | 8.00M | 6.00M | 6.00M | 10.00M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.82M | 467.89M | 53.29M | 303.64M | 57.02M | 80.12M | 495.58M | 49.44M | 518.06M | 130.00M | 64.00M | 59.00M | 70.00M | 117.00M | 90.00M | 81.00M | 80.00M | 114.00M | 91.00M | 534.00M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.78M | | 0.46M | 6.95M | 13.81M | | 0.43M | 3.00M | 15.00M | 5.00M | 8.00M | 18.00M | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,004.18M | 1,128.57M | 1,286.60M | 1,246.60M | 1,121.25M | 1,353.37M | 1,302.96M | 1,135.68M | 1,321.36M | 1,436.00M | 1,406.00M | 1,383.00M | 1,233.00M | 1,930.00M | 1,466.00M | 1,357.00M | 1,382.00M | 1,620.00M | 1,588.00M | 1,587.00M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 369.40M | 369.40M | 369.40M | 369.40M | 369.40M | 369.40M | 369.40M | 369.40M | 369.40M | 369.00M | 369.00M | 369.00M | 369.00M | 369.00M | 369.00M | 369.00M | 369.00M | 369.00M | 369.00M | 419.00M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.11M | 9.17M | | | 1.20M | | | | | | | | | | | | 7.00M | 5.00M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.98M | 64.19M | 62.12M | 58.92M | 55.69M | 55.59M | 51.62M | 50.09M | 51.98M | 58.00M | 56.00M | 55.00M | 66.00M | 66.00M | 67.00M | 67.00M | 67.00M | 66.00M | 61.00M | 59.00M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.29M | 192.69M | 182.89M | 173.69M | 174.66M | 179.63M | 181.36M | 179.58M | 170.61M | 163.00M | 155.00M | 146.00M | 140.00M | 135.00M | 122.00M | 113.00M | 107.00M | 102.00M | 104.00M | 103.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 632.87M | 626.29M | 619.52M | 611.17M | 599.75M | 604.62M | 603.58M | 599.06M | 591.99M | 590.00M | 580.00M | 570.00M | 575.00M | 570.00M | 558.00M | 549.00M | 543.00M | 537.00M | 541.00M | 586.00M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,734.05M | 1,753.09M | 1,940.08M | 1,892.91M | 1,781.51M | 2,039.26M | 2,039.97M | 1,865.27M | 1,996.47M | 2,120.00M | 2,126.00M | 2,095.00M | 1,933.00M | 2,597.00M | 2,143.00M | 2,018.00M | 2,012.00M | 2,203.00M | 2,196.00M | 2,234.00M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 369.40M | 369.40M | 369.40M | 369.40M | 369.40M | 369.40M | 369.40M | 369.40M | 369.40M | 369.00M | 369.00M | 369.00M | 369.00M | 369.00M | 369.00M | 369.00M | 369.00M | 369.00M | 369.00M | 419.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.01M | -1.77M | 33.96M | 35.13M | 60.50M | 81.28M | 133.00M | 131.00M | 83.12M | 94.00M | 140.00M | 142.00M | 125.00M | 97.00M | 119.00M | 112.00M | 87.00M | 46.00M | 67.00M | 61.00M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,734.05M | 1,753.09M | 1,940.08M | 1,892.91M | 1,781.51M | 2,039.26M | 2,039.97M | 1,865.27M | 1,996.47M | 2,120.00M | 2,126.00M | 2,095.00M | 1,933.00M | 2,597.00M | 2,143.00M | 2,018.00M | 2,012.00M | 2,203.00M | 2,196.00M | 2,234.00M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.16M | | | | 17.61M | | | 2.00M | 0.23M | | | | 18.30M | | | | 0.22M | | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 637.86M | -0.01M | 604.98M | 618.76M | 636.62M | -0.08M | 726.09M | 717.23M | 740.25M | 739.00M | 793.00M | 788.00M | 769.00M | 738.00M | 764.00M | 736.00M | 694.00M | 638.00M | 648.00M | 629.00M |