|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 674.00M | 775.00M | 682.00M | 723.00M | 781.00M | 1,045.00M | 1,070.00M | 1,021.00M | 1,100.00M | 1,141.00M | 1,100.00M | 1,100.00M | 1,171.00M | 1,200.00M | 1,100.00M | 1,064.00M | 1,200.00M | 1,200.00M | 1,200.00M | 1,000.00M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 674.00M | 775.00M | 682.00M | 723.00M | 781.00M | 1,045.00M | 1,070.00M | 1,021.00M | 1,100.00M | 1,141.00M | 1,100.00M | 1,100.00M | 1,171.00M | 1,200.00M | 1,100.00M | 1,064.00M | 1,200.00M | 1,200.00M | 1,200.00M | 1,000.00M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.00M | 159.00M | 198.00M | 142.00M | 180.00M | 186.00M | 150.00M | 205.00M | 175.00M | 240.00M | 234.00M | 192.00M | 248.00M | 253.00M | 243.00M | 207.00M | 263.00M | 284.00M | 258.00M | 209.00M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.00M | 45.00M | 47.00M | 37.00M | 48.00M | 60.00M | 55.00M | 32.00M | 35.00M | 29.00M | 20.00M | 15.00M | 25.00M | 26.00M | 23.00M | 20.00M | 34.00M | 37.00M | 32.00M | 29.00M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.00M | 204.00M | 245.00M | 179.00M | 228.00M | 246.00M | 205.00M | 237.00M | 210.00M | 269.00M | 254.00M | 207.00M | 273.00M | 279.00M | 266.00M | 227.00M | 297.00M | 321.00M | 290.00M | 238.00M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.00M | 25.00M | 28.00M | 26.00M | 33.00M | 34.00M | 38.00M | 44.00M | 49.00M | 46.00M | 43.00M | 38.00M | 48.00M | 65.00M | 62.00M | 49.00M | 67.00M | 51.00M | 48.00M | 47.00M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 845.00M | 1,006.00M | 960.00M | 940.00M | 1,043.00M | 1,337.00M | 1,309.00M | 1,270.00M | 1,439.00M | 1,478.00M | 1,401.00M | 1,297.00M | 1,511.00M | 1,539.00M | 1,463.00M | 1,320.00M | 1,484.00M | 1,547.00M | 1,524.00M | 1,291.00M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 229.00M | 225.00M | 220.00M | 215.00M | 209.00M | 201.00M | 195.00M | 194.00M | 194.00M | 194.00M | 193.00M | 191.00M | 189.00M | 189.00M | 197.00M | 200.00M | 204.00M | 214.00M | 213.00M | 210.00M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 852.00M | 855.00M | 846.00M | 843.00M | 839.00M | 820.00M | 803.00M | 822.00M | 825.00M | 824.00M | 817.00M | 829.00M | 822.00M | 822.00M | 834.00M | 814.00M | 825.00M | 843.00M | 843.00M | 844.00M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.00M | 74.00M | 69.00M | 30.00M | 62.00M | 58.00M | 55.00M | 21.00M | 49.00M | 47.00M | 45.00M | 43.00M | 40.00M | 39.00M | 37.00M | 6.00M | 35.00M | 35.00M | 34.00M | 3.00M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 932.00M | 929.00M | 915.00M | 873.00M | 901.00M | 878.00M | 858.00M | 843.00M | 874.00M | 871.00M | 862.00M | 872.00M | 862.00M | 861.00M | 871.00M | 820.00M | 860.00M | 878.00M | 877.00M | 847.00M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | 39.00M | 37.00M | 54.00M | 54.00M | 40.00M | 51.00M | 78.00M | 70.00M | 87.00M | 86.00M | 86.00M | 78.00M | 95.00M | 110.00M | 101.00M | 100.00M | 116.00M | 123.00M | 137.00M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.00M | 104.00M | 99.00M | 94.00M | 90.00M | 88.00M | 90.00M | 93.00M | 50.00M | 49.00M | 44.00M | 44.00M | 45.00M | 45.00M | 43.00M | 43.00M | 44.00M | 45.00M | 44.00M | 47.00M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,387.00M | 1,381.00M | 1,352.00M | 1,349.00M | 1,329.00M | 1,275.00M | 1,256.00M | 1,299.00M | 1,245.00M | 1,256.00M | 1,235.00M | 1,240.00M | 1,227.00M | 1,240.00M | 1,270.00M | 1,241.00M | 1,272.00M | 1,320.00M | 1,321.00M | 1,334.00M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,232.00M | 2,387.00M | 2,312.00M | 2,289.00M | 2,372.00M | 2,612.00M | 2,565.00M | 2,569.00M | 2,684.00M | 2,734.00M | 2,636.00M | 2,537.00M | 2,738.00M | 2,779.00M | 2,733.00M | 2,561.00M | 2,756.00M | 2,867.00M | 2,845.00M | 2,625.00M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.00M | 15.00M | 22.00M | 27.00M | 12.00M | 50.00M | 67.00M | 39.00M | 34.00M | 47.00M | 70.00M | 28.00M | 60.00M | 39.00M | 75.00M | 49.00M | 61.00M | 80.00M | 65.00M | 23.00M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 5.00M | 9.00M | 353.00M | 353.00M | 353.00M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.00M | 15.00M | 22.00M | 27.00M | 12.00M | 50.00M | 67.00M | 39.00M | 34.00M | 47.00M | 70.00M | 28.00M | 60.00M | 39.00M | 80.00M | 54.00M | 70.00M | 433.00M | 418.00M | 376.00M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 155.00M | 207.00M | 179.00M | 231.00M | 8.00M | 47.00M | 56.00M | | 8.00M | 52.00M | 62.00M | | 8.00M | 17.00M | 67.00M | 74.00M | 51.00M | 55.00M | 1.00M | 70.00M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.00M | | 51.00M | 58.00M | 59.00M | 64.00M | 54.00M | 68.00M | 66.00M | 66.00M | 16.00M | 56.00M | 17.00M | 24.00M | 62.00M | 16.00M | 62.00M | 60.00M | 48.00M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 5.00M | 9.00M | 353.00M | 353.00M | 353.00M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | | 6.00M | 19.00M | 6.00M | 15.00M | 6.00M | 13.00M | 13.00M | 6.00M | 10.00M | 8.00M | 6.00M | 6.00M | 7.00M | 7.00M | 7.00M | 7.00M | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | | 3.00M | 2.00M | 2.00M | 11.00M | 16.00M | 126.00M | 26.00M | 26.00M | 6.00M | 161.00M | 43.00M | 52.00M | 23.00M | 25.00M | 21.00M | 27.00M | 12.00M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.00M | 49.00M | 39.00M | 36.00M | 59.00M | 70.00M | 51.00M | 44.00M | 81.00M | 87.00M | 64.00M | 49.00M | 82.00M | 86.00M | 61.00M | 47.00M | 82.00M | 85.00M | 65.00M | 53.00M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 277.00M | 444.00M | 363.00M | 357.00M | 467.00M | 656.00M | 573.00M | 533.00M | 763.00M | 854.00M | 719.00M | 572.00M | 892.00M | 916.00M | 792.00M | 628.00M | 783.00M | 1,249.00M | 1,150.00M | 998.00M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.00M | 68.00M | 66.00M | 65.00M | 63.00M | 61.00M | 60.00M | 58.00M | 56.00M | 55.00M | 53.00M | 51.00M | 49.00M | 47.00M | 46.00M | 43.00M | 42.00M | 40.00M | 38.00M | 36.00M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 831.00M | 832.00M | 832.00M | 833.00M | 834.00M | 835.00M | 836.00M | 836.00M | 837.00M | 838.00M | 839.00M | 493.00M | 840.00M | 841.00M | 832.00M | 831.00M | 1,167.00M | 822.00M | 821.00M | 819.00M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 2.00M | 2.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.00M | 37.00M | 33.00M | 29.00M | 25.00M | 20.00M | 16.00M | 15.00M | 13.00M | 10.00M | 7.00M | 6.00M | 14.00M | 13.00M | 13.00M | 11.00M | 29.00M | 33.00M | 31.00M | 29.00M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 226.00M | 225.00M | 222.00M | 5.00M | 215.00M | 243.00M | 5.00M | 6.00M | 3.00M | 195.00M | 194.00M | 4.00M | 117.00M | 4.00M | 4.00M | 3.00M | 91.00M | 95.00M | 97.00M | 4.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,221.00M | 1,383.00M | 1,296.00M | 1,495.00M | 1,390.00M | 1,573.00M | 1,747.00M | 1,702.00M | 1,873.00M | 1,758.00M | 1,619.00M | 1,662.00M | 1,796.00M | 1,918.00M | 1,785.00M | 1,615.00M | 2,022.00M | 2,145.00M | 2,041.00M | 1,976.00M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,447.00M | 1,608.00M | 1,518.00M | 1,500.00M | 1,605.00M | 1,816.00M | 1,752.00M | 1,708.00M | 1,876.00M | 1,953.00M | 1,813.00M | 1,666.00M | 1,913.00M | 1,922.00M | 1,789.00M | 1,618.00M | 2,113.00M | 2,240.00M | 2,138.00M | 1,980.00M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 831.00M | 832.00M | 832.00M | 833.00M | 834.00M | 835.00M | 836.00M | 836.00M | 837.00M | 838.00M | 839.00M | 493.00M | 840.00M | 841.00M | 837.00M | 836.00M | 1,176.00M | 1,175.00M | 1,174.00M | 1,172.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 785.00M | 779.00M | 794.00M | 789.00M | 767.00M | 796.00M | 813.00M | 861.00M | 808.00M | 781.00M | 823.00M | 871.00M | 825.00M | 857.00M | 944.00M | 943.00M | 643.00M | 627.00M | 707.00M | 645.00M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 785.00M | 779.00M | 794.00M | 789.00M | 767.00M | 796.00M | 813.00M | 861.00M | 808.00M | 781.00M | 823.00M | 871.00M | 825.00M | 857.00M | 944.00M | 943.00M | 643.00M | 627.00M | 707.00M | 645.00M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,232.00M | 2,387.00M | 2,312.00M | 2,289.00M | 2,372.00M | 2,612.00M | 2,565.00M | 2,569.00M | 2,684.00M | 2,734.00M | 2,636.00M | 2,537.00M | 2,738.00M | 2,779.00M | 2,733.00M | 2,561.00M | 2,756.00M | 2,867.00M | 2,845.00M | 2,625.00M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.76M | 18.84M | 5.79M | 18.84M | 0.09M | 11.35M | -18.84M | 12.76M | 23.57M | | 4.72M | -24.89M | 0.94M | 12.48M | 0.98M | -26.26M | -2.81M | 2.80M | 1.46M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -46.00M | 269.00M | 270.00M | -56.00M | 207.00M | 238.00M | 263.00M | 261.00M | -78.00M | 212.00M | 239.00M | -71.00M | 212.00M | 236.00M | 275.00M | -91.00M | -75.00M | 301.00M | -47.00M | 316.00M |