|
Cash & Equivalents (Quarter)
|
| 459.68M | 454.66M | 849.71M | 803.06M | 763.54M | 516.73M | 248.69M | 257.21M | 265.43M | 265.35M | 298.22M | 301.11M | 298.49M | 304.40M | 372.25M | 366.43M | 353.08M | 407.25M | 425.22M | 376.73M |
|
Short-term Investments (Quarter)
|
| 113.33M | 9.76M | 5.36M | | | | 3.92M | | | | 0.74M | | | | 3.92M | | | | 46.43M | |
|
Cash & Current Investments (Quarter)
|
| 573.01M | 464.42M | 855.07M | 803.06M | 763.54M | 516.73M | 252.61M | 257.21M | 265.43M | 265.35M | 298.96M | 301.11M | 298.49M | 304.40M | 376.18M | 366.43M | 353.08M | 407.25M | 471.65M | 376.73M |
|
Receivables - Net (Quarter)
|
| 32.96M | 37.08M | 38.83M | 57.50M | 54.36M | 53.73M | 64.70M | 72.76M | 69.34M | 66.88M | 87.00M | 89.92M | 105.52M | 72.75M | 82.40M | 96.48M | 80.67M | 81.44M | 108.90M | 116.85M |
|
Receivables - Other (Quarter)
|
| 0.66M | 42.38M | 46.46M | 42.19M | 49.96M | 46.03M | 51.50M | 62.50M | 63.89M | 68.02M | 0.32M | 102.07M | 101.02M | 104.28M | 99.98M | 102.06M | 109.94M | 109.21M | 143.71M | 132.08M |
|
Receivables (Quarter)
|
| 33.62M | 79.46M | 85.29M | 99.68M | 104.32M | 99.76M | 116.20M | 135.27M | 133.22M | 134.90M | 87.32M | 191.99M | 206.54M | 177.02M | 182.38M | 198.54M | 190.61M | 190.65M | 252.61M | 248.93M |
|
Inventory (Quarter)
|
| | | | | | | 5.82M | | | | 6.44M | | | | 6.10M | | | | 6.38M | |
|
Prepaid Assets (Quarter)
|
| 17.91M | 22.89M | 35.65M | 35.15M | 34.33M | 33.62M | 43.78M | 42.58M | 37.98M | 34.32M | 24.06M | 35.28M | 35.03M | 29.86M | 49.80M | 34.72M | 38.55M | 37.94M | 84.15M | 101.16M |
|
Current Assets (Quarter)
|
| 536.30M | 1,009.86M | 972.42M | | | | 410.34M | | | | 483.17M | | | 618.55M | 612.57M | 619.05M | 592.58M | 658.06M | 780.46M | 746.36M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| 22.73M | 40.75M | 32.43M | 39.61M | 39.58M | 37.04M | 38.65M | 40.72M | 41.75M | 47.91M | 78.29M | 77.31M | 75.61M | 72.78M | 70.78M | 73.35M | 79.11M | 91.45M | 92.36M | 91.19M |
|
Long-Term Investments (Quarter)
|
| 15.34M | 9.90M | 9.66M | 9.36M | 0.05M | 37.06M | 34.57M | 33.85M | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| 891.19M | | 108.56M | | | | 310.14M | | | | 318.91M | | | | | | | | | |
|
Intangibles (Quarter)
|
| 412.61M | 918.74M | 1,324.92M | 922.64M | 946.65M | 891.93M | 860.71M | 910.73M | 917.76M | 901.66M | 1,826.23M | 1,786.37M | 1,712.58M | 1,777.71M | 1,717.29M | 1,936.50M | 1,980.24M | 2,033.12M | 2,367.26M | 2,277.56M |
|
Goodwill & Intangibles (Quarter)
|
| 1,303.81M | 918.74M | 1,433.48M | 922.64M | 946.65M | 891.93M | 1,170.86M | 910.73M | 917.76M | 901.66M | 2,145.14M | 1,786.37M | 1,712.58M | 1,777.71M | 1,717.29M | 1,936.50M | 1,980.24M | 2,033.12M | 2,367.26M | 2,277.56M |
|
Long-Term Deferred Tax (Quarter)
|
| 19.75M | 29.53M | 30.78M | 30.21M | 34.16M | 32.95M | 27.56M | 27.02M | 26.93M | 26.46M | | 20.37M | 22.14M | 19.29M | 38.87M | 33.91M | 28.55M | 32.28M | 33.46M | 34.27M |
|
Other Non-Current Assets (Quarter)
|
| | | 40.39M | | | | 36.02M | | 7.82M | 1.54M | 0.98M | | | | 1.26M | | | | 2.53M | |
|
Non-Current Assets (Quarter)
|
| 604.74M | 1,008.68M | 1,053.69M | | | | 1,006.85M | | | | 1,934.84M | | | 1,882.41M | 1,795.29M | 2,055.55M | 2,099.65M | 2,168.77M | 2,563.53M | 2,475.67M |
|
Assets (Quarter)
|
| 1,141.04M | 2,018.54M | 2,026.11M | 1,987.51M | 1,971.26M | 1,694.45M | 1,417.19M | 1,500.47M | 1,506.14M | 1,516.58M | 2,418.01M | 2,428.23M | 2,419.55M | 2,500.95M | 2,452.04M | 2,674.61M | 2,692.22M | 2,826.83M | 3,343.99M | 3,222.03M |
|
Accounts Payables (Quarter)
|
| 156.75M | 363.99M | 366.56M | 366.27M | 340.46M | 292.73M | 270.02M | 292.77M | 298.94M | 281.81M | 279.39M | 979.93M | 973.09M | 980.67M | 27.91M | 1,079.24M | 1,054.07M | 1,069.59M | 1,408.35M | 1,342.42M |
|
Payables (Quarter)
|
| 156.75M | 363.99M | 366.56M | 366.27M | 340.46M | 292.73M | 270.02M | 292.77M | 298.94M | 281.81M | 279.39M | 979.93M | 973.09M | 980.67M | 27.91M | 1,079.24M | 1,054.07M | 1,069.59M | 1,408.35M | 1,342.42M |
|
Short term Debt (Quarter)
|
| 9.59M | 506.92M | 491.07M | 481.01M | 458.01M | 232.54M | 15.80M | 15.57M | 15.66M | 21.59M | 10.31M | 42.97M | 43.09M | 40.83M | 10.71M | 43.04M | 48.32M | 60.67M | 60.35M | 59.35M |
|
Current Leases (Quarter)
|
| | | 6.88M | | | | 7.45M | | | | 10.26M | | | | 10.65M | | | | 12.82M | |
|
Current Taxes (Quarter)
|
| 8.98M | 11.15M | 16.23M | 19.94M | 20.42M | 19.59M | 8.87M | 8.89M | 9.79M | 13.34M | 4.89M | 7.64M | 8.83M | 9.86M | 5.98M | 4.20M | 6.07M | 10.60M | 8.02M | 9.94M |
|
Current Deferred Revenue (Quarter)
|
| 17.86M | 30.75M | 26.26M | 24.25M | 22.05M | 34.07M | 23.64M | 34.39M | 30.69M | 38.65M | 28.62M | 47.77M | 46.55M | 46.78M | 32.27M | 41.86M | 38.21M | 40.13M | 44.26M | 50.07M |
|
Total Current Liabilities (Quarter)
|
| 238.16M | 325.83M | 289.69M | | | | 315.75M | | | | 383.16M | | | 405.48M | 399.48M | 458.99M | 453.74M | 482.54M | 668.89M | 706.10M |
|
Non-Current Debt (Quarter)
|
| 513.45M | | 491.07M | | | | 15.80M | | | | 43.64M | | | | 39.21M | | | | 60.35M | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | 4.41M | | | | 5.36M | | | | 42.53M | | | | 40.30M | | | | 44.26M | |
|
Pension (Quarter)
|
| | | 2.39M | | | | 0.20M | | | | 1.12M | | | | 1.51M | | | | 3.45M | |
|
Minority Interest (Quarter)
|
| -3.75M | -3.91M | -3.65M | -0.05M | 6.56M | 6.45M | 5.96M | 6.68M | 6.77M | 6.51M | 5.43M | 5.38M | 5.25M | 5.18M | 5.01M | 4.84M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | 0.31M | 0.03M | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| 6.74M | 32.29M | 29.15M | 28.13M | 30.78M | 30.00M | 26.58M | 27.08M | 26.83M | 25.17M | 22.93M | 23.13M | 22.08M | 20.96M | 20.35M | 19.38M | 18.71M | 19.52M | 18.79M | 15.02M |
|
Operating Leases (Quarter)
|
| 32.88M | | 27.34M | | | | 22.46M | | | | 53.74M | | | | 39.21M | | | | 73.16M | |
|
Other Non-Current Liabilities (Quarter)
|
| 174.26M | 10.55M | 8.10M | 5.15M | 21.43M | 20.37M | 10.91M | 6.58M | 7.79M | 7.71M | 9.15M | 1.72M | 1.52M | 1.56M | 1.96M | 2.02M | 2.05M | 2.57M | 4.52M | 4.62M |
|
Total Non-Current Liabilities (Quarter)
|
| 707.19M | 913.75M | 894.87M | 1,173.42M | 1,132.73M | 871.51M | 328.67M | 669.53M | 652.21M | 641.68M | 1,095.74M | 1,478.55M | 1,472.22M | 1,089.25M | 1,058.94M | 1,185.54M | 1,161.37M | 1,192.47M | 1,536.27M | 1,464.40M |
|
Total Liabilities (Quarter)
|
| 945.35M | 1,239.59M | 9.65M | 1,178.57M | 1,154.16M | 891.88M | 23.67M | 676.11M | 659.99M | 649.39M | 16.54M | 1,480.27M | 1,473.74M | 1,494.73M | 1,458.41M | 1,644.53M | 1,615.10M | 1,675.01M | 2,205.16M | 2,170.50M |
|
Total Debt (Quarter)
|
| 523.03M | 506.92M | 982.13M | 481.01M | 458.01M | 232.54M | 31.60M | 15.57M | 15.66M | 21.59M | 53.95M | 42.97M | 43.09M | 40.83M | 49.92M | 43.04M | 48.32M | 60.67M | 120.69M | 59.35M |
|
Common Equity (Quarter)
|
| 195.69M | 778.95M | 841.54M | 808.94M | 817.10M | 802.56M | 772.76M | 824.36M | 846.14M | 867.19M | 939.12M | 947.96M | 945.81M | 1,006.22M | 993.63M | 1,030.08M | 1,077.12M | 1,151.82M | 1,138.83M | 1,051.53M |
|
Shareholder's Equity (Quarter)
|
| 195.69M | | 841.54M | | | | 772.76M | | | | 939.12M | | | | 993.63M | | | | 1,138.83M | |
|
Liabilities and Shareholders Equity (Quarter)
|
| 1,141.04M | 2,018.54M | 2,026.11M | 1,987.51M | 1,971.26M | 1,694.45M | 1,417.19M | 1,500.47M | 1,506.14M | 1,516.58M | 2,418.01M | 2,428.23M | 2,419.55M | 2,500.95M | 2,452.04M | 2,674.61M | 2,692.22M | 2,826.83M | 3,343.99M | 3,222.03M |
|
Treasury Shares (Quarter)
|
| 2.35M | -0.67M | | -0.44M | -0.69M | -0.67M | 2.76M | -4.89M | -7.82M | -6.15M | 2.50M | -8.55M | -12.72M | -19.93M | 20.10M | -16.91M | -75.15M | -70.50M | -92.41M | -144.15M |
|
Retained Earnings (Quarter)
|
| 1.02M | 0.37M | 18.05M | 19.62M | 26.48M | 32.54M | 20.02M | 17.67M | 20.90M | 24.58M | 186.81M | 20.85M | 23.37M | 19.26M | 28.02M | 22.41M | 10.84M | 7.97M | 6.54M | 9.13M |