|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 234.27M | 166.57M | 205.54M | 194.38M | 217.38M | 185.09M | 164.40M | 231.39M | 176.06M | 168.83M | 198.69M | 210.29M | 212.32M | 232.69M | 248.10M | 179.43M | 242.83M | 167.46M | 269.45M | 223.61M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 234.27M | 166.57M | 205.54M | 194.38M | 217.38M | 185.09M | 164.40M | 231.39M | 176.06M | 168.83M | 198.69M | 210.29M | 212.32M | 232.69M | 248.10M | 179.43M | 242.83M | 167.46M | 269.45M | 223.61M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 664.39M | 669.00M | 701.57M | 671.77M | 727.07M | 758.86M | 795.87M | 996.62M | 1,009.30M | 974.53M | 1,040.51M | 1,037.88M | 1,058.10M | 1,051.46M | 1,122.13M | 1,223.21M | 1,134.81M | 1,158.93M | 1,082.42M | 1,047.33M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 236.17M | 103.78M | 259.92M | 251.68M | 276.00M | 92.41M | 313.78M | 339.69M | 331.38M | 113.94M | 344.63M | 368.58M | 372.91M | 348.91M | 414.78M | 355.73M | 338.86M | 138.23M | 308.59M | 331.27M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 900.57M | 772.78M | 961.49M | 923.45M | 1,003.07M | 851.27M | 1,109.65M | 1,336.31M | 1,340.68M | 1,088.47M | 1,385.14M | 1,406.46M | 1,431.01M | 1,400.37M | 1,536.91M | 1,578.94M | 1,473.67M | 1,297.16M | 1,391.01M | 1,378.60M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.58M | 112.34M | 103.27M | 100.65M | 94.50M | 115.40M | 193.63M | 126.30M | 114.44M | 89.10M | 125.77M | 128.75M | 121.85M | 91.58M | 143.77M | 129.43M | 106.59M | 98.77M | 112.14M | 124.62M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,106.42M | 1,065.95M | 1,113.40M | 1,081.63M | 1,145.36M | 1,158.22M | 1,234.81M | 1,468.77M | 1,417.94M | 1,356.02M | 1,454.04M | 1,479.92M | 1,506.48M | 1,527.38M | 1,631.85M | 1,666.18M | 1,619.80M | 1,620.89M | 1,604.44M | 1,542.02M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.00M | 37.73M | 35.43M | 36.72M | 35.01M | 32.32M | 34.89M | 76.59M | 81.32M | 74.83M | 74.97M | 72.90M | 70.69M | 73.06M | 67.10M | 66.05M | 70.30M | 66.15M | 65.39M | 65.37M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.18M | 3.28M | 3.89M | 4.61M | 3.97M | 4.57M | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,051.80M | 1,108.58M | 1,123.06M | 1,158.62M | 1,151.46M | 1,110.41M | 1,133.30M | 1,856.42M | 1,886.85M | 1,880.24M | 1,923.15M | 85.00M | 1,992.11M | 2,046.57M | 1,968.68M | 1,913.13M | 124.00M | 2,049.87M | 2,065.91M | 2,209.59M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.16M | 37.99M | 36.53M | 39.48M | 33.94M | 29.16M | 27.54M | 232.55M | 225.03M | 173.94M | 168.13M | 175.61M | 164.46M | 160.59M | 142.10M | 136.78M | 157.75M | 121.16M | 113.57M | 129.28M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,060.96M | 1,146.57M | 1,159.60M | 1,198.10M | 1,185.40M | 1,139.58M | 1,160.84M | 2,088.97M | 2,111.89M | 2,054.18M | 2,091.28M | 260.61M | 2,156.57M | 2,207.15M | 2,110.78M | 2,049.92M | 281.75M | 2,171.03M | 2,179.48M | 2,338.87M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.63M | 54.41M | 58.88M | 59.27M | 56.63M | 47.80M | 52.01M | 74.34M | 81.73M | 89.00M | 76.21M | 87.56M | 89.51M | 105.53M | 96.92M | 106.14M | 109.48M | 106.24M | 92.64M | 78.76M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.50M | 53.20M | 57.25M | 60.22M | 60.31M | 62.55M | 66.44M | 74.52M | 73.48M | 70.51M | 74.81M | 94.95M | 94.33M | | 100.46M | 110.52M | 125.10M | 57.50M | | 130.68M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,404.50M | 1,510.61M | 1,527.06M | 1,564.00M | 1,532.35M | 1,464.56M | 1,496.67M | 2,516.27M | 2,555.64M | 2,464.45M | 2,496.78M | 2,590.65M | 2,578.42M | 2,665.29M | 2,547.34M | 2,518.13M | 2,733.65M | 2,661.28M | 2,660.29M | 2,820.21M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,510.92M | 2,576.56M | 2,640.46M | 2,645.62M | 2,677.71M | 2,622.78M | 2,731.48M | 3,985.04M | 3,973.58M | 3,820.48M | 3,950.82M | 4,070.57M | 4,084.91M | 4,192.68M | 4,179.18M | 4,184.30M | 4,353.45M | 4,282.17M | 4,264.73M | 4,362.23M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.60M | 128.77M | 142.85M | 128.68M | 138.19M | 147.44M | 151.26M | 235.66M | 188.81M | 173.27M | 207.06M | 215.64M | 198.34M | 197.44M | 238.16M | 262.30M | 234.59M | 204.72M | 196.73M | 204.79M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.60M | 128.77M | 142.85M | 128.68M | 138.19M | 147.44M | 151.26M | 235.66M | 188.81M | 173.27M | 207.06M | 215.64M | 198.34M | 197.44M | 238.16M | 262.30M | 234.59M | 204.72M | 196.73M | 204.79M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 193.19M | 206.32M | 166.00M | 183.34M | 224.61M | 237.67M | 184.47M | 222.79M | 270.92M | 302.75M | 222.69M | 251.03M | 317.46M | 332.10M | 222.55M | 242.02M | 313.33M | 346.91M | 221.82M | 245.65M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 208.95M | 223.51M | 217.06M | 213.38M | 216.08M | 190.41M | 158.76M | 268.13M | 284.42M | 280.96M | 242.74M | 235.82M | 244.84M | 247.90M | 361.35M | 302.24M | 338.87M | 288.11M | 279.10M | 249.24M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.32M | 19.52M | 16.73M | 12.50M | 27.08M | 12.50M | 33.70M | 46.30M | 35.90M | 51.11M | 37.56M | 46.96M | 47.41M | 26.93M | 24.15M | 20.50M | 35.36M | 24.83M | 18.09M | 44.45M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.91M | 67.45M | 65.19M | 64.79M | 60.10M | 57.87M | 55.81M | 66.08M | 68.56M | 65.00M | 68.09M | 70.79M | 65.93M | 63.42M | 61.18M | 65.87M | 64.11M | 69.10M | 69.68M | 73.74M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 179.13M | 190.40M | 219.52M | 224.98M | 247.01M | 241.34M | 274.12M | 321.52M | 351.05M | 335.04M | 382.86M | 373.68M | 372.28M | 351.74M | 359.96M | 373.59M | 389.86M | 284.65M | 297.96M | 267.32M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 811.35M | 848.48M | 849.27M | 855.19M | 945.47M | 916.02M | 870.62M | 1,172.98M | 1,212.16M | 1,208.14M | 1,160.99M | 1,193.93M | 1,246.26M | 1,219.53M | 1,267.35M | 1,516.52M | 1,376.12M | 1,379.04M | 1,220.79M | 1,228.73M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 234.02M | 212.50M | 246.88M | 237.50M | 234.38M | 246.25M | 234.12M | 1,065.00M | 906.88M | 879.53M | 945.32M | 951.03M | 861.83M | 812.63M | 888.45M | 1,014.19M | 862.48M | 766.38M | 837.09M | 882.82M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.05M | 0.06M | 0.04M | 0.05M | 0.05M | 0.06M | 0.07M | 0.07M | 0.07M | 0.08M | 0.06M | 0.07M | 0.09M | 0.12M | 0.12M | 0.16M | 0.38M | 0.55M | 0.37M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.11M | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.71M | 117.25M | 13.92M | 17.10M | 18.28M | 15.16M | 32.78M | 62.83M | 71.42M | 12.90M | 11.62M | 17.65M | 17.25M | 30.16M | 24.90M | 27.19M | 30.67M | 21.33M | 20.17M | 20.02M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 237.99M | 241.74M | 172.79M | 165.63M | 154.50M | 204.15M | 203.84M | 227.08M | 163.92M | 209.69M | 207.63M | 139.36M | 194.82M | 140.09M | 134.76M | 209.11M | 145.04M | 223.79M | 154.44M | 155.82M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.20M | 39.78M | 65.80M | 74.01M | 69.13M | 31.30M | 35.33M | 12.20M | 125.71M | 12.20M | 18.05M | 27.62M | 141.59M | 138.03M | 22.01M | 148.61M | 162.66M | 151.44M | 155.12M | 149.86M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,479.72M | 2,536.78M | 2,574.66M | 2,571.61M | 2,608.58M | 2,591.48M | 2,696.15M | 3,972.84M | 3,847.86M | 3,808.28M | 3,932.78M | 4,042.95M | 3,943.32M | 4,054.64M | 4,157.18M | 4,035.69M | 4,190.79M | 4,130.73M | 4,109.60M | 4,212.37M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,510.92M | 2,576.56M | 2,640.46M | 2,645.62M | 2,677.71M | 2,622.78M | 2,731.48M | 3,985.04M | 3,973.58M | 3,820.48M | 3,950.82M | 4,070.57M | 4,084.91M | 4,192.68M | 4,179.18M | 4,184.30M | 4,353.45M | 4,282.17M | 4,264.73M | 4,362.23M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 250.34M | 232.02M | 263.60M | 250.00M | 261.46M | 258.75M | 267.82M | 1,111.30M | 942.78M | 930.64M | 982.88M | 997.99M | 909.24M | 839.57M | 912.60M | 1,034.69M | 897.85M | 791.20M | 855.18M | 927.27M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,192.49M | 1,234.29M | 1,237.94M | 1,244.64M | 1,205.06M | 1,183.14M | 1,323.97M | 1,355.67M | 1,452.79M | 1,403.51M | 1,537.69M | 1,584.85M | 1,666.20M | 1,830.41M | 1,692.02M | 1,573.78M | 1,742.10M | 1,780.16M | 1,846.64M | 1,863.38M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,510.92M | 2,576.56M | 2,640.46M | 2,645.62M | 2,677.71M | 2,622.78M | 2,731.48M | 3,985.04M | 3,973.58M | 3,820.48M | 3,950.82M | 4,070.57M | 4,084.91M | 4,192.68M | 4,179.18M | 4,184.30M | 4,353.45M | 4,282.17M | 4,264.73M | 4,362.23M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.90M | | | | 1.50M | | | | 1.35M | | | | 1.49M | | | | 1.44M | | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -102.40M | -125.03M | 1,360.39M | 1,359.37M | -157.81M | -208.14M | 1,495.22M | 1,525.81M | 1,572.20M | -195.29M | 1,659.30M | -156.55M | 1,792.12M | -78.88M | 1,855.82M | -153.18M | -65.12M | -95.78M | -76.36M | 1,955.47M |