|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 347.86M | 546.47M | 694.84M | 629.03M | 648.29M | 621.92M | 652.79M | 721.50M | 679.09M | 660.62M | 737.61M | 734.78M | 687.23M | 386.12M | 505.88M | 431.01M | 457.26M | 503.37M | 573.78M | 519.72M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 229.20M | 238.15M | 72.53M | 54.90M | 58.40M | 39.01M | 35.82M | 29.80M | 27.11M | 16.40M | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 347.86M | 546.47M | 924.04M | 867.18M | 720.83M | 676.81M | 711.19M | 760.51M | 714.91M | 690.42M | 764.72M | 751.18M | 687.23M | 386.12M | 505.88M | 431.01M | 457.26M | 503.37M | 573.78M | 519.72M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 249.00M | 268.35M | 316.34M | 263.66M | 243.30M | 232.30M | 304.74M | 277.76M | 285.91M | 291.49M | 337.70M | 446.88M | 450.39M | 470.55M | 660.22M | 517.86M | 523.01M | 473.16M | 623.44M | 397.46M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.20M | 5.28M | 8.35M | 9.43M | | | | | | | | | 14.55M | | 15.72M | 6.45M | 6.65M | 5.96M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 249.00M | 268.35M | 323.54M | 268.94M | 251.65M | 241.72M | 304.74M | 277.76M | 285.91M | 291.49M | 337.70M | 446.88M | 450.39M | 470.55M | 674.77M | 517.86M | 538.72M | 479.61M | 630.09M | 403.42M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.18M | 73.46M | 60.29M | 62.09M | 60.96M | 66.19M | 68.32M | 68.31M | 74.04M | 81.76M | 88.57M | 95.04M | 93.53M | 94.34M | 105.97M | 123.45M | 122.20M | 148.02M | 81.96M | 83.10M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 661.98M | 888.27M | 1,300.67M | 1,192.93M | 1,025.08M | 975.30M | 1,084.27M | 1,106.58M | 1,074.86M | 1,063.66M | 1,190.99M | 1,293.10M | 1,231.15M | 951.02M | 1,272.07M | 1,072.32M | 1,102.47M | 1,124.55M | 1,370.40M | 1,435.50M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 171.65M | 183.18M | 161.21M | 160.40M | 166.15M | 171.18M | 178.18M | 187.03M | 192.38M | 186.16M | 188.17M | 190.90M | 192.28M | 197.48M | 197.22M | 198.34M | 204.24M | 207.85M | 162.13M | 166.92M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.40M | 110.72M | 5.78M | 121.55M | 128.46M | 124.23M | 15.59M | 0.56M | 15.07M | 140.17M | 15.70M | 139.96M | 152.42M | 16.53M | 158.19M | 167.16M | 139.81M | 119.56M | 93.23M | 100.08M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.44M | 84.02M | 1,531.45M | 24.20M | 81.72M | 86.90M | 1,591.47M | 1,597.68M | 1,599.90M | 6.30M | 1,546.07M | 81.25M | 36.48M | 1,572.85M | 1,580.26M | 1,598.61M | 1,619.48M | 1,606.18M | 1,346.96M | 1,343.82M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 170.53M | 160.94M | 275.45M | 139.99M | 140.60M | 129.28M | 63.74M | 433.31M | 401.64M | 367.94M | 32.37M | 400.56M | 385.82M | 470.77M | 215.33M | 416.07M | 397.63M | 375.32M | 338.18M | 314.13M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 225.97M | 244.96M | 1,806.91M | 164.19M | 222.32M | 216.18M | 1,655.21M | 2,030.99M | 2,001.54M | 374.24M | 1,578.44M | 481.81M | 422.30M | 2,043.63M | 1,795.59M | 2,014.67M | 2,017.11M | 1,981.51M | 1,685.14M | 1,657.95M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.76M | 37.76M | 5.92M | 6.14M | 7.32M | 7.64M | 8.52M | 8.46M | 8.56M | 8.57M | 8.73M | 8.73M | 8.75M | 8.62M | 7.49M | 7.50M | 7.51M | 7.51M | 5.11M | 5.42M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.94M | 19.90M | 75.71M | 26.84M | 27.44M | 32.05M | 80.13M | 77.95M | 77.60M | 77.05M | 70.75M | 69.14M | 67.12M | 65.88M | 63.37M | 55.89M | 48.27M | 35.95M | 91.22M | 28.42M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,041.39M | 2,942.38M | 2,469.61M | 2,470.24M | 2,518.01M | 2,457.76M | 2,449.00M | 2,420.48M | 2,394.43M | 2,319.56M | 2,280.03M | 2,433.93M | 2,432.67M | 2,468.43M | 2,432.26M | 2,443.56M | 2,416.94M | 2,352.39M | 2,292.91M | 1,958.79M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,703.37M | 3,830.66M | 3,770.28M | 3,663.17M | 3,543.09M | 3,433.07M | 3,533.27M | 3,527.07M | 3,469.29M | 3,383.23M | 3,471.02M | 3,727.03M | 3,663.81M | 3,419.45M | 3,704.33M | 3,515.88M | 3,519.41M | 3,476.93M | 3,663.31M | 3,394.28M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 198.22M | 228.98M | 130.98M | 213.00M | 191.92M | 212.93M | 120.83M | 143.97M | 127.14M | 127.82M | 216.94M | 360.15M | 367.89M | 371.50M | 670.77M | 463.52M | 474.19M | 472.07M | 696.92M | 450.27M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 198.22M | 228.98M | 130.98M | 213.00M | 191.92M | 212.93M | 120.83M | 143.97M | 127.14M | 127.82M | 216.94M | 360.15M | 367.89M | 371.50M | 670.77M | 463.52M | 474.19M | 472.07M | 696.92M | 450.27M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.62M | | | | 42.18M | 64.44M | 33.66M | 37.01M | 50.07M | 26.26M | 29.97M | 33.83M | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.04M | 27.29M | 0.29M | 0.20M | 0.22M | 39.54M | | 22.76M | 19.72M | 15.89M | 44.01M | 12.42M | 11.01M | 9.50M | 9.17M | 9.81M | 17.29M | 16.09M | 15.52M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 402.13M | 568.05M | 54.61M | | 68.51M | | | | | | | | | | | | | | 148.69M | 148.81M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.82M | 31.64M | 27.16M | 26.46M | 24.87M | 23.17M | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.47M | 1.79M | 3.15M | 2.02M | 4.03M | | 19.71M | | 11.05M | 4.99M | 14.46M | 18.02M | 6.70M | 10.47M | 19.71M | 14.38M | | 5.51M | 7.34M | 2.71M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 193.53M | 197.90M | 185.57M | 190.42M | 194.52M | 180.14M | 187.90M | 200.94M | 188.72M | 182.74M | 184.55M | 199.88M | 198.38M | 204.03M | 199.66M | 217.71M | 208.84M | 203.14M | 129.70M | 132.05M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 845.02M | 1,028.40M | 497.24M | 432.19M | 484.05M | 416.45M | 432.45M | 441.18M | 436.04M | 419.50M | 431.83M | 663.33M | 643.80M | 667.39M | 899.65M | 704.77M | 692.84M | 698.01M | 1,074.95M | 863.72M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,591.86M | 1,110.70M | 1,036.02M | 1,122.94M | 1,102.20M | 998.50M | 999.05M | 999.62M | 1,000.18M | 1,000.74M | 1,001.31M | 1,001.88M | 1,002.46M | 863.74M | 864.28M | 864.83M | 865.38M | 865.94M | 717.82M | 867.07M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.64M | 15.19M | 14.84M | 13.65M | 9.25M | 8.74M | 9.10M | 8.86M | 8.30M | 8.00M | 8.17M | 7.17M | 6.82M | 7.51M | 5.50M | 5.64M | 5.52M | 5.62M | 6.52M | 6.11M |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.79M | | | | | | | | | | | | | | | | | | 76.22M | 114.36M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 158.17M | 112.48M | 108.98M | 91.21M | 88.22M | 83.04M | 79.01M | 68.14M | 58.20M | 51.10M | 45.50M | 65.26M | 66.35M | 53.58M | 128.21M | 44.47M | 39.83M | 45.40M | 41.12M | 30.16M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.75M | 84.52M | 53.71M | 49.72M | 43.63M | 38.33M | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.52M | 54.18M | 91.25M | 42.95M | 34.79M | 45.44M | 68.99M | 114.65M | 8.49M | 8.49M | 46.67M | 78.88M | | | 47.70M | 30.79M | 31.30M | 38.90M | 33.05M | 34.39M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,355.35M | 2,407.22M | 1,711.30M | 1,754.73M | 1,714.11M | 1,593.98M | 1,571.66M | 1,517.80M | 1,598.12M | 1,570.60M | 1,531.36M | 1,746.14M | 1,793.93M | 1,667.13M | 1,845.75M | 1,663.72M | 1,645.45M | 1,639.13M | 1,876.68M | 1,638.38M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,408.87M | 2,461.40M | 1,802.55M | 1,797.68M | 1,748.90M | 1,639.42M | 1,640.66M | 1,632.45M | 1,606.61M | 1,579.09M | 1,578.02M | 1,825.02M | 1,793.93M | 1,667.13M | 1,893.45M | 1,694.51M | 1,676.75M | 1,678.03M | 1,909.73M | 1,672.78M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,993.99M | 1,678.75M | 1,090.63M | 1,122.94M | 1,170.71M | 998.50M | 999.05M | 999.62M | 1,000.18M | 1,000.74M | 1,001.31M | 1,001.88M | 1,002.46M | 863.74M | 864.28M | 864.83M | 865.38M | 865.94M | 866.50M | 1,015.88M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,294.50M | 1,369.26M | 1,967.73M | 1,865.49M | 1,794.20M | 1,793.64M | 1,892.61M | 1,894.62M | 1,862.68M | 1,804.14M | 1,893.00M | 1,902.01M | 1,869.89M | 1,752.31M | 1,810.88M | 1,821.37M | 1,842.66M | 1,798.91M | 1,753.58M | 1,721.51M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,703.37M | 3,830.66M | 3,770.28M | 3,663.17M | 3,543.09M | 3,433.07M | 3,533.27M | 3,527.07M | 3,469.29M | 3,383.23M | 3,471.02M | 3,727.03M | 3,663.81M | 3,419.45M | 3,704.33M | 3,515.88M | 3,519.41M | 3,476.93M | 3,663.31M | 3,394.28M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48M | 0.25M | 0.22M | 0.50M | | | 0.16M | 0.27M | | 0.26M | 0.16M | 0.06M | 0.16M | 0.05M | 0.05M | 0.03M | 0.16M | 0.03M | 0.16M | 0.16M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 892.61M | -71.19M | -57.22M | 1,508.80M | 1,451.32M | 1,469.52M | -85.37M | -81.34M | 1,492.88M | -86.11M | -71.62M | 475.93M | 476.23M | 1,335.08M | 1,401.03M | -70.78M | 484.50M | 1,374.62M | 1,337.54M | 1,332.19M |