|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 174.74M | 148.85M | 158.21M | 156.83M | 163.20M | 172.27M | 153.44M | 151.38M | 114.78M | 151.58M | 172.75M | 91.51M | 79.78M | 96.93M | 84.99M | 85.14M | 82.56M | 73.51M | 82.90M | 88.75M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 174.74M | 148.85M | 158.21M | 156.83M | 163.20M | 172.27M | 153.44M | 151.38M | 114.78M | 151.58M | 172.75M | 91.51M | 79.78M | 96.93M | 84.99M | 85.14M | 82.56M | 73.51M | 82.90M | 88.75M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 354.66M | 349.38M | 36.47M | 399.16M | 95.10M | 85.60M | 38.54M | 405.08M | 402.66M | 379.75M | 35.51M | 85.11M | 61.96M | 430.09M | 452.57M | 440.19M | 420.27M | 424.45M | 455.83M | 429.45M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.45M | | | | 42.63M | | | | 32.67M | | | | 31.24M | | | | 26.62M | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 354.66M | 349.38M | 99.92M | 399.16M | 95.10M | 85.60M | 81.17M | 405.08M | 402.66M | 379.75M | 68.19M | 85.11M | 61.96M | 430.09M | 483.81M | 440.19M | 420.27M | 424.45M | 482.45M | 429.45M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 131.57M | 180.57M | 134.33M | 153.46M | 142.95M | 136.28M | 133.37M | 116.00M | 152.47M | 118.96M | 95.06M | 104.98M | 117.08M | 105.36M | 92.95M | 109.61M | 101.63M | 110.39M | 124.01M | 95.07M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 707.06M | 733.97M | 697.99M | 752.69M | 740.83M | 741.09M | 749.97M | 721.04M | 721.14M | 662.13M | 681.20M | 617.48M | 603.42M | 653.07M | 652.30M | 655.24M | 627.71M | 635.62M | 673.35M | 622.03M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 168.69M | 171.51M | 168.40M | 168.72M | 167.29M | 181.34M | 183.36M | 186.46M | 189.05M | 192.55M | 191.00M | 185.24M | 149.11M | 146.36M | 132.05M | 123.27M | 112.69M | 116.80M | 111.78M | 104.48M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.57M | | | | 25.05M | | | | 31.08M | | 35.27M | | 33.27M | | 34.93M | | 34.96M | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 733.94M | 736.40M | 739.48M | 739.53M | 810.93M | 805.59M | 807.85M | 807.99M | 808.61M | 806.40M | 808.99M | 807.13M | 573.62M | 575.10M | 571.20M | 571.92M | 574.38M | 573.79M | 368.68M | 368.19M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 227.55M | 218.56M | 212.35M | 202.61M | 252.94M | 242.89M | 233.91M | 225.02M | 216.17M | 206.80M | 198.43M | 189.81M | 181.34M | 173.23M | 164.81M | 157.10M | 149.55M | 141.45M | 133.69M | 125.67M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 961.49M | 954.95M | 951.83M | 942.14M | 1,063.87M | 1,048.48M | 1,041.75M | 1,033.00M | 1,024.78M | 1,013.20M | 1,007.42M | 996.95M | 754.96M | 748.32M | 736.00M | 729.02M | 723.93M | 715.24M | 502.37M | 493.85M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.50M | 9.50M | 11.13M | 10.20M | 16.70M | 15.20M | 18.71M | 21.40M | 39.73M | 41.20M | 38.15M | 48.90M | 37.50M | 12.40M | 8.50M | 8.76M | 9.51M | 9.46M | 6.58M | 6.53M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.05M | 70.77M | 77.27M | 75.98M | 72.06M | 70.94M | 67.73M | 78.83M | 84.84M | 96.70M | 101.57M | 108.77M | 99.86M | 101.77M | 101.49M | 100.73M | 100.80M | 100.87M | 110.35M | 101.43M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,330.57M | 1,310.16M | 1,298.82M | 1,298.99M | 1,424.36M | 1,413.95M | 1,403.99M | 1,414.88M | 1,450.17M | 1,506.06M | 1,504.39M | 1,497.58M | 1,189.20M | 1,173.22M | 1,101.08M | 1,071.00M | 1,067.32M | 1,046.03M | 825.73M | 790.58M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,037.63M | 2,044.13M | 1,996.80M | 2,051.68M | 2,165.19M | 2,155.04M | 2,153.96M | 2,135.92M | 2,171.31M | 2,168.19M | 2,185.60M | 2,115.05M | 1,792.62M | 1,826.29M | 1,753.38M | 1,726.24M | 1,695.03M | 1,681.65M | 1,499.08M | 1,412.62M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.86M | 84.46M | 70.42M | 78.00M | 98.24M | 98.50M | 93.94M | 89.31M | 84.33M | 105.52M | 96.58M | 90.47M | 87.11M | 82.26M | 84.18M | 77.41M | 71.62M | 78.07M | 72.64M | 65.75M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.86M | 84.46M | 70.42M | 78.00M | 98.24M | 98.50M | 93.94M | 89.31M | 84.33M | 105.52M | 96.58M | 90.47M | 87.11M | 82.26M | 84.18M | 77.41M | 71.62M | 78.07M | 72.64M | 65.75M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 156.59M | 174.27M | 63.37M | 166.09M | 148.43M | 141.22M | 34.45M | 76.43M | 149.92M | 53.98M | 32.22M | 120.34M | 48.27M | 26.12M | 22.58M | 116.78M | 138.99M | 24.02M | 155.40M | 17.39M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.02M | 5.49M | 4.75M | 4.60M | 8.92M | 12.93M | 7.60M | 4.84M | 5.29M | 5.69M | 3.70M | 3.40M | 4.86M | 2.68M | 8.43M | 3.16M | 2.52M | 3.48M | 3.27M | 4.60M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.89M | 42.64M | 44.46M | 43.34M | 43.72M | 38.92M | 35.27M | 33.92M | 35.62M | 37.30M | 38.27M | 36.46M | 35.65M | 35.22M | 33.36M | 32.12M | 34.01M | 34.18M | 34.19M | 32.04M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.78M | 7.14M | 9.47M | 12.21M | 11.67M | 7.15M | 7.17M | 15.03M | 10.95M | 9.05M | 4.91M | 5.44M | 1.16M | 0.29M | 3.01M | 8.52M | 14.52M | 22.08M | 11.96M | 15.96M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.75M | 88.87M | 95.61M | 92.85M | 97.74M | 90.92M | 87.85M | 87.38M | 91.76M | 82.53M | 81.17M | 87.79M | 77.78M | 70.83M | 64.75M | 70.67M | 69.50M | 69.40M | 58.83M | 60.21M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 410.21M | 484.14M | 444.40M | 471.88M | 461.36M | 462.20M | 411.36M | 435.36M | 451.24M | 422.80M | 403.03M | 384.21M | 387.66M | 338.65M | 353.94M | 334.30M | 355.29M | 363.14M | 355.95M | 309.00M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 834.00M | 805.00M | 791.00M | 803.00M | 930.00M | 955.00M | 960.00M | 930.00M | 915.00M | 964.00M | 995.00M | 953.00M | 930.00M | 1,025.00M | 975.00M | 964.00M | 882.50M | 882.50M | 905.00M | 889.00M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.83M | 28.22M | 17.08M | | | | 25.89M | | | | 31.00M | | | | 34.91M | | | | 34.52M | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.80M | 55.19M | 56.32M | 56.67M | 55.75M | 55.70M | 55.65M | 3.94M | 4.00M | 4.31M | 16.91M | | | 17.83M | 17.86M | 17.53M | 17.29M | 17.41M | 17.84M | 18.24M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.06M | 5.60M | 5.33M | 5.00M | 4.68M | 4.32M | 3.83M | 3.69M | 3.50M | 3.28M | 3.14M | 3.10M | 13.28M | 15.01M | 17.46M | 19.63M | 19.87M | 22.62M | 1.23M | 1.17M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.15M | 73.17M | 64.42M | 70.14M | 72.29M | 69.27M | 69.58M | 74.98M | 89.39M | 97.90M | 96.81M | 90.22M | 83.86M | 79.91M | 71.01M | 65.24M | 78.06M | 66.83M | 61.17M | 52.32M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.47M | 19.14M | 32.74M | 9.60M | 76.75M | 73.00M | 9.14M | 67.98M | 65.73M | 69.84M | | 72.09M | | 72.59M | 67.86M | 61.56M | 64.14M | 65.75M | 62.83M | 59.36M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,040.32M | 999.84M | 958.07M | 971.31M | 1,097.04M | 1,112.82M | 1,108.85M | 1,085.79M | 1,078.53M | 1,137.91M | 1,167.03M | 1,118.43M | 1,100.79M | 1,192.51M | 1,131.33M | 1,110.43M | 1,044.57M | 1,037.70M | 1,030.23M | 1,001.86M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,450.53M | 1,483.98M | 1,402.46M | 1,443.19M | 1,558.40M | 1,575.02M | 1,520.21M | 1,521.15M | 1,529.77M | 1,560.70M | 1,570.06M | 1,502.64M | 1,488.44M | 1,531.16M | 1,485.26M | 1,444.73M | 1,399.85M | 1,400.84M | 1,386.18M | 1,310.86M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 834.00M | 805.00M | 791.00M | 803.00M | 930.00M | 955.00M | 960.00M | 930.00M | 915.00M | 964.00M | 995.00M | 953.00M | 930.00M | 1,025.00M | 975.00M | 964.00M | 882.50M | 882.50M | 905.00M | 889.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 532.30M | 504.96M | 538.02M | 551.83M | 551.04M | 524.32M | 578.11M | 610.84M | 637.54M | 603.17M | 615.54M | 612.41M | 304.18M | 295.13M | 268.12M | 281.51M | 295.18M | 280.81M | 112.90M | 101.76M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 532.30M | 504.96M | 538.02M | 551.83M | 551.04M | 524.32M | 578.11M | 610.84M | 637.54M | 603.17M | 615.54M | 612.41M | 304.18M | 295.13M | 268.12M | 281.51M | 295.18M | 280.81M | 112.90M | 101.76M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,037.63M | 2,044.13M | 1,996.80M | 2,051.68M | 2,165.19M | 2,155.04M | 2,153.96M | 2,135.92M | 2,171.31M | 2,168.19M | 2,185.60M | 2,115.05M | 1,792.62M | 1,826.29M | 1,753.38M | 1,726.24M | 1,695.03M | 1,681.65M | 1,499.08M | 1,412.62M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.16M | 35.06M | 0.89M | 35.02M | 34.96M | 34.84M | 1.36M | 34.80M | 34.78M | 34.63M | 1.60M | 34.60M | 34.44M | 34.33M | 34.33M | 34.33M | 34.33M | 34.33M | 34.33M | 34.33M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -78.33M | 827.32M | -98.43M | 865.95M | 891.18M | -151.90M | -126.30M | 905.31M | 906.52M | 880.33M | 870.43M | -93.73M | 565.74M | 544.62M | -132.12M | 548.00M | -104.15M | 526.64M | -106.94M | 346.54M |