|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 215.09M | 202.36M | 230.93M | 277.98M | 360.59M | 279.04M | 317.16M | 400.70M | 505.59M | 536.54M | 484.03M | 294.00M | 371.30M | 346.50M | 325.80M | 402.00M | 520.80M | 532.20M | 375.00M | 370.00M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 215.09M | 202.36M | 230.93M | 277.98M | 360.59M | 279.04M | 317.16M | 400.70M | 505.59M | 536.54M | 484.03M | 294.00M | 371.30M | 346.50M | 325.80M | 402.00M | 520.80M | 532.20M | 375.00M | 370.00M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.79M | 19.91M | 13.00M | 9.49M | 17.95M | 20.08M | 14.90M | 22.84M | 17.80M | 16.19M | 15.55M | 16.40M | 20.00M | 20.03M | 20.58M | 39.20M | 31.30M | 39.90M | 50.40M | 44.90M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.79M | 19.91M | 13.00M | 9.49M | 17.95M | 20.08M | 14.90M | 22.84M | 17.80M | 16.19M | 15.55M | 16.40M | 20.00M | 20.03M | 20.58M | 39.20M | 31.30M | 39.90M | 50.40M | 44.90M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.09M | 0.88M | 0.87M | 1.13M | 0.73M | 1.65M | 1.47M | 1.61M | 0.89M | 0.87M | 0.84M | 1.40M | 1.81M | 1.42M | 1.33M | 1.40M | 1.40M | 1.60M | 1.80M | 1.70M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.44M | 67.72M | 71.56M | 76.72M | 82.07M | 86.05M | 90.83M | 96.38M | 102.37M | 107.06M | 111.88M | 118.20M | 124.40M | 128.73M | 134.27M | 140.40M | 146.00M | 150.10M | 154.60M | 159.50M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.11M | 32.28M | 26.64M | 23.73M | 28.59M | 37.78M | 39.72M | 34.06M | 40.26M | 43.09M | 40.56M | 37.60M | 50.81M | 46.53M | 45.98M | 44.40M | 48.70M | 55.70M | 63.00M | 47.50M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,624.21M | 2,356.52M | 3,313.18M | 2,252.04M | 4,434.30M | 3,847.99M | 2,228.36M | 2,764.17M | 3,054.69M | 2,708.19M | 2,562.97M | 2,813.40M | 3,296.33M | 2,846.32M | 1,977.90M | 4,304.80M | 2,989.40M | 2,402.70M | 2,542.00M | 5,838.80M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 301.58M | 321.00M | 329.30M | 348.95M | 362.50M | 374.94M | 383.86M | 402.45M | 421.02M | 444.99M | 468.28M | 33.80M | 520.18M | 531.88M | 509.40M | 14.70M | 511.70M | 20.60M | 659.80M | 687.30M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.89M | 51.89M | 51.89M | 51.89M | 51.89M | 51.89M | 51.89M | 51.89M | 51.89M | 51.89M | 51.89M | 51.90M | 51.89M | 51.89M | 51.89M | 51.90M | 51.90M | 51.90M | 51.90M | 51.90M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.09M | 59.06M | 58.03M | 57.00M | 55.97M | 54.99M | 54.02M | 53.04M | 52.06M | 51.09M | 50.10M | 49.14M | 48.16M | 47.18M | 46.20M | 45.20M | 44.30M | 40.90M | 37.40M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.89M | 111.98M | 110.95M | 109.92M | 108.89M | 107.86M | 106.88M | 105.91M | 104.93M | 103.95M | 102.98M | 102.00M | 101.03M | 100.05M | 99.07M | 98.10M | 97.10M | 96.20M | 92.80M | 89.30M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.23M | 32.89M | 33.85M | 42.38M | 45.35M | 48.96M | 58.52M | 62.01M | 58.78M | 70.45M | 76.27M | 29.80M | 102.80M | 106.53M | 30.71M | 31.40M | 31.10M | 31.10M | 32.60M | 36.50M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 782.57M | 876.57M | 904.86M | 963.11M | 1,010.28M | 1,043.71M | 1,086.21M | 1,138.34M | 1,186.93M | 1,243.15M | 1,293.13M | 1,384.10M | 1,436.94M | 1,466.42M | 1,514.62M | 1,555.10M | 1,583.20M | 1,628.50M | 1,703.20M | 1,759.90M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,406.77M | 3,233.09M | 4,218.04M | 3,215.14M | 5,444.57M | 4,891.70M | 3,314.57M | 3,902.51M | 4,241.62M | 3,951.34M | 3,856.10M | 4,197.50M | 4,733.26M | 4,312.74M | 3,492.53M | 5,859.90M | 4,572.60M | 4,031.20M | 4,245.20M | 7,598.70M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.13M | 9.22M | 9.44M | 5.77M | 12.19M | 13.47M | 10.21M | 16.05M | 10.04M | 8.48M | 6.89M | 13.90M | 20.97M | 15.00M | 35.04M | 23.90M | 9.10M | 19.70M | 20.40M | 6.60M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.13M | 9.22M | 9.44M | 5.77M | 12.19M | 13.47M | 10.21M | 16.05M | 10.04M | 8.48M | 6.89M | 13.90M | 20.97M | 15.00M | 35.04M | 23.90M | 9.10M | 19.70M | 20.40M | 6.60M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.40M | 55.34M | 50.34M | 63.40M | 57.26M | 54.90M | 58.80M | 59.99M | 70.09M | 78.89M | 77.06M | 64.00M | 85.44M | 84.22M | 63.11M | 74.80M | 73.10M | 75.10M | 106.00M | 79.80M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.77M | 1.77M | 1.77M | 1.77M | 1.77M | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.20M | | | 20.12M | 20.40M | 21.00M | 21.90M | 23.40M | 28.40M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.98M | | | | 23.18M | | | | 19.35M | | | | 17.28M | 10.28M | | | 43.00M | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.19M | 14.95M | 16.18M | 16.28M | 17.14M | 17.92M | 19.55M | 19.82M | 20.50M | 21.34M | 22.73M | 22.80M | 27.60M | 31.43M | 28.89M | 30.00M | 30.20M | 30.30M | 29.90M | 28.30M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,425.57M | 2,145.21M | 3,086.27M | 1,990.41M | 4,112.53M | 3,568.47M | 1,897.76M | 2,377.04M | 2,565.10M | 2,186.73M | 2,069.91M | 2,534.60M | 2,942.31M | 2,526.88M | 1,659.68M | 3,906.80M | 2,482.20M | 1,849.20M | 2,078.50M | 5,368.40M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.68M | 28.25M | 27.82M | 27.38M | 26.95M | 29.00M | 29.00M | 29.00M | 29.00M | 29.00M | 29.00M | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.80M | 77.51M | 81.70M | 85.15M | 87.68M | 90.96M | 94.47M | 97.59M | 100.30M | 102.89M | 105.59M | 107.70M | 109.44M | 110.93M | 113.37M | 114.60M | 118.50M | 119.40M | 121.20M | 121.90M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.34M | 119.08M | 125.23M | 145.50M | 134.77M | 135.28M | 139.37M | 141.03M | 139.66M | 142.96M | 145.47M | 143.80M | 133.45M | 136.21M | 140.23M | 149.70M | 143.70M | 150.20M | 259.30M | 304.40M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.70M | | | 60.66M | 63.00M | 60.50M | 59.30M | 61.10M | 61.90M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.90M | 70.78M | 71.68M | 72.99M | 73.63M | 73.85M | 77.60M | 75.25M | 73.09M | 83.08M | 84.83M | 51.70M | 110.00M | 112.19M | 53.94M | 49.90M | 50.50M | 51.20M | 15.70M | 10.60M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 235.72M | 295.62M | 306.42M | 331.02M | 323.02M | 329.09M | 340.44M | 342.87M | 342.05M | 357.93M | 364.88M | 359.90M | 352.89M | 359.33M | 368.19M | 377.20M | 373.20M | 380.10M | 457.30M | 498.80M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,661.30M | 2,440.83M | 3,392.70M | 2,321.43M | 4,435.55M | 3,897.56M | 2,238.19M | 2,719.91M | 2,907.15M | 2,544.66M | 2,434.79M | 2,894.50M | 3,295.20M | 2,886.21M | 2,027.88M | 4,284.00M | 2,855.40M | 2,229.30M | 2,535.80M | 5,867.20M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.46M | 30.02M | 29.59M | 29.16M | 28.72M | 29.00M | 29.00M | 29.00M | 29.00M | 29.00M | 29.00M | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 745.48M | 792.26M | 825.34M | 893.70M | 1,009.02M | 994.14M | 1,076.38M | 0.60M | 1,334.47M | 1,406.68M | 1,421.31M | 1,303.00M | 1,438.10M | -984.60M | 1,464.70M | 1,575.90M | 1,717.20M | 0.20M | 1,709.40M | 1,731.50M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 745.48M | 792.26M | 825.34M | 893.70M | 1,009.02M | 994.14M | 1,076.38M | -3.70M | 1,334.47M | 1,406.68M | 1,421.31M | 1,303.00M | 1,438.10M | 0.60M | 1,464.70M | 1,575.90M | 1,717.20M | 801.90M | 1,709.40M | 1,731.50M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,406.77M | 3,233.09M | 4,218.04M | 3,215.14M | 5,444.57M | 4,891.70M | 3,314.57M | 3,902.51M | 4,241.62M | 3,951.34M | 3,856.10M | 4,197.50M | 4,733.26M | 4,312.74M | 3,492.53M | 5,859.90M | 4,572.60M | 4,031.20M | 4,245.20M | 7,598.70M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.79M | 0.09M | 0.06M | 0.16M | 0.50M | 4.65M | 0.47M | 4.70M | 0.00M | 0.11M | 0.26M | 6.10M | 6.20M | 6.70M | 1.18M | 7.10M | 7.10M | 7.20M | 8.20M | 8.80M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 784.24M | 836.51M | 866.89M | 915.58M | -1.12M | 1,064.86M | -3.81M | 1,196.97M | 1,316.26M | -2.99M | -2.18M | -1.00M | -0.49M | 1,743.61M | -0.18M | -0.60M | -0.10M | 0.20M | 2,162.50M | 0.30M |