|
Cash & Equivalents (Quarter)
|
8.35M | 13.94M | 8.91M | 97.01M | 49.87M | 48.04M | 106.25M | 88.56M | 61.26M | 123.72M | 123.72M | 97.64M | 124.82M | | 121.16M | 52.05M | 46.42M | 170.10M | 98.74M | 0.02M | 43.23M | 56.18M | 66.00M | 49.79M | 67.19M | 75.76M | 111.75M | 110.67M | 81.22M | 91.49M | 82.81M | 86.00M | 88.08M | 175.84M | 136.13M | 133.12M | 108.78M | 120.93M | 120.93M | 136.92M | 123.88M | 141.66M | 150.50M | 175.72M | 177.96M | 337.92M | 503.49M | 538.07M | 412.00M | 372.41M | 514.69M | 468.71M | 474.56M | 497.34M | 396.19M | 320.07M | 342.28M | 383.83M | 366.09M |
|
Short-term Investments (Quarter)
|
| | | | | | | 0.83M | | | 7.79M | | | | | 30.16M | | | | | | | | 48.61M | | | | | | | | | 122.59M | 154.58M | | 155.38M | | | | | 145.02M | | | | | | 85.10M | 85.78M | | | | 68.31M | | | | 108.62M | | | |
|
Cash & Current Investments (Quarter)
|
8.35M | 13.94M | 8.91M | 97.01M | 49.87M | 48.04M | 106.25M | 89.40M | 61.26M | 123.72M | 131.51M | 97.64M | 124.82M | | 121.16M | 82.22M | 46.42M | 170.10M | 98.74M | 0.02M | 43.23M | 56.18M | 66.00M | 98.40M | 67.19M | 75.76M | 111.75M | 110.67M | 81.22M | 91.49M | 82.81M | 86.00M | 210.67M | 330.41M | 136.13M | 288.50M | 108.78M | 120.93M | 120.93M | 136.92M | 268.90M | 141.66M | 150.50M | 175.72M | 177.96M | 337.92M | 588.59M | 623.84M | 412.00M | 372.41M | 514.69M | 537.02M | 474.56M | 497.34M | 396.19M | 428.69M | 342.28M | 383.83M | 366.09M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | 39.67M | 52.10M | 56.95M | 61.37M | 136.81M | 78.13M | 160.39M | 163.90M | 153.64M | 172.65M | 49.08M | 178.73M | 186.42M | 201.16M | 194.97M | 64.80M | 50.88M | 231.99M | 233.39M | 260.03M | 286.97M | 6.21M | 6.21M | 6.21M | 95.27M | 94.85M | 394.35M | 443.15M | 137.08M | 536.13M | 122.01M | 481.99M | 502.31M | 502.62M | 687.83M | 131.69M | 134.13M | 722.02M | 779.11M | 789.62M | 138.16M | 117.15M | 893.47M | 813.62M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | 264.78M | 276.12M | 300.06M | 53.57M | 352.93M | 69.92M | 81.62M | | 18.43M | 311.77M | 4.54M | 33.50M | 352.97M | 16.07M | 373.14M | 17.19M | 420.35M | 421.00M | 427.42M | 452.88M | 539.83M | 71.34M | 71.34M | 71.34M | 728.01M | 713.73M | 34.59M | 827.20M | 27.76M | 44.71M | 28.37M | 1,194.33M | 47.79M | 1,297.44M | 1,444.80M | 25.62M | | 45.26M | 43.09M | 14.85M | 28.33M | 22.46M | 11.56M | 0.10M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | 304.44M | 328.22M | 357.01M | 114.95M | 489.73M | 148.05M | 242.01M | 163.90M | 172.07M | 484.42M | 53.62M | 212.22M | 539.39M | 217.22M | 568.12M | 81.98M | 471.23M | 652.99M | 660.81M | 712.91M | 826.80M | 77.55M | 77.55M | 77.55M | 823.28M | 808.58M | 428.93M | 1,270.35M | 164.84M | 580.84M | 150.38M | 1,676.31M | 550.10M | 1,800.06M | 2,132.62M | 157.31M | 134.13M | 767.28M | 822.19M | 804.48M | 166.49M | 139.61M | 905.03M | 813.72M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.46M | | | | | | | | 10.72M | | | | | | | | | | | | 12.48M | | | 12.24M |
|
Buildings (Quarter)
|
| 102.00M | 120.49M | 116.22M | 116.22M | 116.22M | | 14.22M | | | 20.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.30M | | | | | | | | 14.88M | | | | | | | | | | | | | | | 26.72M |
|
Long-Term Investments (Quarter)
|
| 29.39M | 29.12M | 2.49M | 2.49M | 3,380.93M | | 7.60M | 3,751.09M | | 3,745.85M | 5.23M | 49.74M | 30.89M | | | 11.75M | 51.79M | | | | | | 211.19M | 207.39M | 175.78M | 183.86M | 162.67M | 160.52M | 151.99M | 148.02M | 152.84M | 84.67M | 45.04M | 39.34M | 32.47M | | | | 33.45M | 38.39M | 42.21M | 49.95M | 61.44M | 64.24M | 68.58M | 60.69M | 63.59M | 60.48M | 63.76M | 61.96M | 61.56M | 61.28M | 62.55M | 60.73M | 1,350.96M | 1,434.06M | 57.09M | |
|
Goodwill (Quarter)
|
| | | | | | | 3.09M | | 1.16M | | 4.29M | | 4.62M | | 91.76M | | | | 92.77M | | | | 92.77M | | | | 91.56M | | | 91.56M | | | | | | 60.35M | | 60.35M | 179.24M | | | | | | | | 186.61M | | | | 206.16M | | | | 206.71M | | | |
|
Intangibles (Quarter)
|
| 6.22M | 6.09M | 6.94M | 6.77M | | 6.47M | 6.32M | 6.17M | 0.83M | | 154.69M | | 153.25M | | 120.39M | | 103.61M | | 84.03M | | | | | | | | 64.02M | | | | 52.12M | | | 49.83M | 47.97M | | | 134.20M | 138.22M | | | | | | | | 117.02M | | | | | 114.54M | | | 88.10M | | | 79.91M |
|
Goodwill & Intangibles (Quarter)
|
| 6.22M | 6.09M | 6.94M | 6.77M | | 6.47M | 9.40M | 6.17M | 1.99M | | 158.99M | | 157.86M | | 9.55M | | 103.61M | | 186.11M | 184.02M | | | 178.25M | 177.59M | | | 155.58M | | | 91.56M | 52.12M | | | 49.83M | 47.97M | 60.35M | | 194.54M | 317.45M | | | | | | | | 303.62M | | | | 206.16M | 114.54M | | | 294.80M | | | 79.91M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | 3.31M | | 5.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| 2.76M | 4.03M | 4.41M | 5.94M | 5.75M | | 20.75M | | | | 26.39M | | | 46.20M | 28.05M | | | | 18.78M | 21.95M | | | 24.47M | 27.47M | | | 31.57M | | 51.60M | 50.66M | 68.23M | | | 85.33M | 7.60M | | | | 58.35M | | | | 146.84M | | | 162.12M | 12.78M | | | 22.67M | 23.85M | | | 108.18M | 4.63M | | | |
|
Assets (Quarter)
|
| | 178.63M | 194.22M | 192.20M | 189.07M | 5,533.80M | 5,533.80M | | 6,880.45M | | 6,872.27M | | 7,048.52M | 7,048.52M | 8,203.09M | 8,456.81M | | 3,498.79M | 2,494.97M | 2,599.91M | 2,704.25M | 2,866.74M | 2,890.05M | 2,466.96M | | | 1,989.74M | 1,688.81M | 1,729.53M | | 1,864.92M | 1,814.84M | | 2,056.49M | 2,198.29M | 327.11M | 327.11M | 327.11M | 2,995.76M | | 3,211.56M | 3,378.35M | 3,599.15M | | 3,732.71M | 3,994.08M | 4,039.56M | 4,307.96M | | 4,827.39M | 5,139.31M | | 5,304.71M | 5,505.73M | 5,694.79M | 5,819.49M | 6,147.89M | 6,416.27M |
|
Accounts Payables (Quarter)
|
| 1.56M | 1.74M | 2.17M | 1.52M | 1.27M | | | | | 47.12M | 11.48M | | | 20.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.29M | | | |
|
Notes Payables (Quarter)
|
| 81.24M | 96.50M | 96.08M | 95.66M | | | | | | | | | | 32.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| 82.80M | 98.24M | 98.25M | 97.18M | 1.27M | | | | | 47.12M | 11.48M | | | 53.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.29M | | | |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | 9.74M | | | 9.45M | 12.98M | 9.95M | 6.90M | | 14.87M | 15.36M | 15.57M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.07M | | | 3.40M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.71M | | 145.98M | 171.99M | 197.35M | 220.67M | 262.03M | 296.81M | 320.12M | 386.01M | 436.78M | 509.35M | 565.13M | 638.00M | 720.53M | 811.94M | 841.87M | 956.14M | 1,081.95M | 1,189.46M | 1,294.94M | 1,419.95M | 1,496.72M | 1,612.54M |
|
Short term Debt (Quarter)
|
| 0.23M | 0.28M | 1.79M | 0.09M | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | 299.83M | | 65.59M | 0.59M | 63.08M | 58.65M | | | 414.96M | 418.11M | | | 56.74M | 521.09M | 63.80M | 558.36M | 75.75M | 75.28M | 80.10M | 86.69M | 94.60M | 304.62M | 712.59M | 182.57M | 860.69M | | | 511.27M | 1,123.95M | 1,188.76M | | 1,349.36M | 1,357.44M | 1,403.21M | 1,521.32M | 1,607.02M | 1,695.06M | 1,659.65M | | 692.39M | 695.77M | 678.62M | 1,859.64M | 654.50M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | 33.25M | 360.61M | | | | 363.20M | | 464.37M | 625.49M | 666.95M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | 108.87M | | | | 112.36M | | 102.88M | | 63.44M | 66.07M | 69.64M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | 324.60M | | | 354.67M | 361.35M | | 362.05M | | 117.16M | | | | 84.85M | 91.34M | 92.92M | 94.57M | 96.71M | 99.13M | | | 77.49M | 82.08M | 7.16M | | | 11.02M | 10.95M | 12.64M | 13.35M | 10.48M | 11.37M | 13.95M | 17.39M | 18.96M | | 16.93M | 17.23M | 16.52M | 134.94M | 132.29M | 136.21M | 140.91M | 144.18M | 147.48M | 159.70M | 173.90M | 181.62M | 194.25M | 199.07M | 209.74M | 223.53M | 236.24M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | 5,006.90M | 5,203.78M | 0.77M | | 0.74M | | | | | | | | 362.82M | 49.47M | 46.26M | 45.42M | 62.98M | 64.20M | 72.13M | | 102.43M | | | 132.21M | 175.11M | 152.46M | | | 242.99M | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | 45.92M | 43.40M | 32.47M | | 22.70M | 19.07M | 23.41M | 27.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 170.80M | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.03M | | | | 40.40M | | | | 36.59M | | | 35.22M |
|
Other Non-Current Liabilities (Quarter)
|
| 0.13M | -0.50M | | 0.64M | 0.61M | | 3.17M | | | | 13.64M | | 0.46M | | | | | 174.74M | 95.16M | | | | 133.74M | 122.18M | | | 121.32M | | | 131.95M | 124.19M | | 166.07M | 184.17M | 172.14M | 10.86M | 10.86M | 10.86M | | | | | | | | | | | | | 403.74M | | | 407.19M | 407.93M | | 450.54M | |
|
Total Non-Current Liabilities (Quarter)
|
| 83.49M | 95.35M | 100.64M | 97.27M | 97.24M | | 4,995.04M | | | | 6,461.74M | | 6,816.89M | | | | | 2,917.28M | 2,002.12M | | | | 2,366.17M | 1,950.94M | | | 1,471.65M | | 1,328.71M | -527.92M | 1,341.47M | | 1,347.26M | 1,464.91M | 1,614.73M | -28.08M | -30.94M | -31.49M | | | | | | | | | | | | | 4,159.00M | | | 4,442.35M | 4,630.09M | | 4,973.99M | |
|
Total Liabilities (Quarter)
|
| 83.62M | 94.85M | 100.64M | 97.91M | 97.85M | | 4,998.21M | | | -114.23M | 6,475.38M | 6,390.05M | 6,817.35M | 6,500.76M | 7,793.60M | 8,059.56M | | 3,092.02M | 2,097.28M | 2,281.54M | 2,416.71M | | 2,499.91M | 2,073.13M | 2,150.80M | 2,057.62M | 1,592.97M | 1,281.15M | 1,328.71M | -395.97M | 1,465.66M | 1,420.18M | 1,513.33M | 1,649.08M | 1,786.87M | -17.22M | -20.08M | -20.63M | 2,622.22M | -397.40M | 2,806.51M | 2,976.21M | 3,198.97M | 3,217.05M | 3,207.37M | 3,474.51M | 3,505.99M | 3,766.40M | -546.07M | 4,283.82M | 4,562.75M | -598.64M | 4,686.64M | 4,849.53M | 5,038.02M | 5,136.03M | 5,424.52M | 5,674.85M |
|
Total Debt (Quarter)
|
| 0.23M | 0.28M | 1.79M | 0.09M | 0.09M | | | | | 33.25M | 360.61M | | | | 363.20M | | 464.37M | 625.49M | 666.95M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity (Quarter)
|
| 79.86M | 83.78M | 93.58M | 94.29M | 91.22M | | 0.01M | | | 114.23M | 396.90M | | 122.83M | | 401.62M | 397.24M | | | 397.69M | 318.37M | 287.54M | | 390.14M | 393.84M | 390.67M | 391.14M | 396.77M | 407.66M | 400.82M | 395.97M | 399.26M | 394.65M | 407.04M | 407.41M | 411.42M | 344.34M | 347.19M | 347.74M | 373.54M | 397.40M | 405.05M | 402.14M | 400.18M | 383.15M | 525.34M | 519.57M | 533.57M | 541.56M | 546.07M | 543.57M | 576.57M | 598.64M | 618.07M | 656.20M | 656.77M | 683.46M | 723.37M | 741.42M |
|
Shareholder's Equity (Quarter)
|
| -3.88M | 0.01M | 93.58M | 94.29M | 91.22M | | 342.32M | | | 555.78M | 396.90M | | 122.83M | | 284.46M | | | | 397.69M | 318.37M | 380.46M | 381.34M | 390.14M | 393.84M | 390.67M | 391.14M | 396.77M | 407.66M | 400.82M | 395.97M | 399.26M | 394.65M | 407.04M | 407.41M | 411.42M | 344.34M | 347.19M | 347.74M | 373.54M | 397.40M | 405.05M | 402.14M | 400.18M | 383.15M | 525.34M | 519.57M | 533.57M | 541.56M | 546.07M | 543.57M | 576.57M | 598.64M | 618.07M | 656.20M | 457.70M | 683.46M | 723.37M | 505.17M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | 178.63M | 194.22M | 192.20M | 189.07M | 5,533.80M | 5,533.80M | | 6,880.45M | | 6,872.27M | | 7,048.52M | 7,048.52M | 8,203.09M | 8,456.81M | | 3,498.79M | 2,494.97M | 2,599.91M | 2,704.25M | 2,866.74M | 2,890.05M | 2,466.96M | | | 1,989.74M | 1,688.81M | 1,729.53M | | 1,864.92M | 1,814.84M | | 2,056.49M | 2,198.29M | 327.11M | 327.11M | 327.11M | 2,995.76M | | 3,211.56M | 3,378.35M | 3,599.15M | | 3,732.71M | 3,994.08M | 4,039.56M | 4,307.96M | | 4,827.39M | 5,139.31M | | 5,304.71M | 5,505.73M | 5,694.79M | 5,819.49M | 6,147.89M | 6,416.27M |
|
Treasury Shares (Quarter)
|
| | | 0.10M | 0.10M | 0.07M | -0.01M | 0.01M | 0.08M | 0.08M | 302.00 | 0.02M | | | | 0.01M | 0.07M | 0.34M | 0.14M | 0.13M | 0.15M | 8.05M | 6.60M | 0.30M | 8.05M | 8.05M | | 0.60M | 0.03M | -0.03M | 2.11M | 0.68M | 1.47M | 0.96M | 0.96M | 0.96M | 1.06M | 0.95M | 0.95M | 0.95M | 0.60M | 0.60M | 0.60M | 0.60M | 0.47M | 0.70M | 0.47M | 0.50M | 0.52M | 0.78M | 0.78M | 0.25M | 0.78M | 5.04M | 0.78M | 0.29M | | | |
|
Retained Earnings (Quarter)
|
| -3.88M | -4.72M | 0.37M | 10.25M | 7.22M | 0.38M | 0.31M | | 0.03M | 0.29M | 0.03M | | 21.03M | | -0.05M | 11.60M | -0.27M | | | 1.28M | 1.67M | 30.96M | -0.38M | -0.23M | 0.25M | 1.83M | 0.97M | 0.34M | -2.40M | 0.01M | | 0.25M | -0.01M | 1.93M | 1.71M | | 11.14M | 22.52M | 35.42M | 2.59M | | 69.96M | 68.15M | 65.79M | 41.96M | 54.72M | -39.43M | 51.20M | 55.34M | 55.64M | -26.07M | 67.49M | 78.11M | -15.17M | -27.75M | -19.56M | -11.62M | 119.94M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.00M |