|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 261.74M | 327.91M | 139.78M | 126.55M | 123.87M | 159.38M | 240.07M | 333.78M | 526.33M | 615.61M | 848.57M | 968.81M | 463.22M | 257.34M | 400.32M | 308.81M | 842.49M | 1,142.40M | 184.74M | 268.85M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 261.74M | 327.91M | 139.78M | 126.55M | 123.87M | 159.38M | 240.07M | 333.78M | 526.33M | 615.61M | 848.57M | 968.81M | 463.22M | 257.34M | 400.32M | 308.81M | 842.49M | 1,142.40M | 184.74M | 268.85M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 491.62M | 516.94M | 668.42M | 735.45M | 773.74M | 815.63M | 836.07M | 833.96M | 857.66M | 870.89M | 799.01M | 829.22M | 859.73M | 827.78M | 751.61M | 748.73M | 752.56M | 874.31M | 894.41M | 930.52M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.46M | 71.56M | 71.40M | 73.00M | 81.09M | 83.23M | 75.48M | 78.03M | 87.31M | 78.38M | 64.88M | 70.59M | 76.20M | 76.61M | 61.37M | 73.03M | 64.46M | 97.09M | 73.97M | 91.12M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 557.09M | 588.50M | 739.82M | 808.45M | 854.84M | 898.87M | 911.55M | 911.99M | 944.97M | 949.27M | 863.89M | 899.81M | 935.92M | 904.39M | 812.98M | 821.76M | 817.02M | 971.40M | 968.38M | 1,021.65M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 178.58M | 202.02M | 352.80M | 390.06M | 431.10M | 447.10M | 438.64M | 422.23M | 385.05M | 357.18M | 364.73M | 375.06M | 393.81M | 392.21M | 406.66M | 406.06M | 385.47M | 385.64M | 505.17M | 515.14M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.52M | 21.24M | 26.69M | 29.10M | 25.84M | 27.42M | 34.26M | 22.86M | 25.56M | 38.10M | 36.94M | 29.38M | 43.55M | 43.81M | 40.38M | 30.72M | 37.57M | 44.56M | 50.48M | 42.15M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 952.46M | 1,068.11M | 1,187.69M | 1,281.17M | 1,354.55M | 1,449.53M | 1,549.04M | 1,612.83M | 1,794.60M | 1,881.79M | 2,049.24M | 2,202.46M | 1,760.31M | 1,521.14M | 1,598.97M | 1,494.32M | 2,018.08M | 2,446.92M | 1,634.80M | 1,756.66M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 199.98M | 203.53M | 244.57M | 248.44M | 250.05M | 248.62M | 253.48M | 260.15M | 258.75M | 264.58M | 264.49M | 266.42M | 267.52M | 270.02M | 266.99M | 259.69M | 254.13M | 271.76M | 291.56M | 286.52M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,494.20M | 1,496.74M | 2,711.78M | 1,964.30M | 2,730.62M | 1,966.23M | 2,729.01M | 1,992.39M | 2,753.97M | 51.42M | 2,804.59M | 2,814.34M | 2,852.81M | 2,092.32M | 2,112.26M | 2,875.44M | 2,125.83M | 2,573.47M | 3,807.25M | 3,070.94M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 237.57M | 234.87M | 783.84M | 785.29M | 653.46M | 631.00M | 782.32M | 791.94M | 797.50M | 30.47M | 827.79M | 7.10M | 583.14M | 565.44M | 864.69M | 539.58M | 531.41M | 1,275.72M | 1,351.61M | 8.30M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,731.77M | 1,731.61M | 3,495.63M | 2,749.59M | 3,384.08M | 2,597.24M | 3,511.33M | 2,784.33M | 3,551.47M | 81.89M | 3,632.38M | 2,821.44M | 3,435.95M | 2,657.76M | 2,976.95M | 3,415.02M | 2,657.24M | 3,849.20M | 5,158.86M | 3,079.24M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.73M | 2.75M | 1.91M | | | | 100.74M | | | | 103.66M | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.21M | 10.65M | 15.12M | 13.10M | 19.96M | 18.99M | 16.45M | 16.48M | 12.90M | 11.30M | 10.87M | 9.52M | 10.19M | 12.46M | 10.37M | 10.34M | 9.74M | 9.88M | 10.73M | 10.46M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,046.26M | 2,052.58M | 3,070.84M | 3,080.39M | 3,066.44M | 3,056.58M | 3,057.79M | 3,088.09M | 3,063.35M | 3,132.30M | 3,113.61M | 3,107.99M | 3,142.69M | 3,129.38M | 3,136.45M | 3,101.98M | 3,101.73M | 3,963.38M | 4,970.52M | 4,954.50M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,998.72M | 3,120.69M | 4,258.53M | 4,361.56M | 4,420.98M | 4,506.12M | 4,606.83M | 4,700.91M | 4,857.95M | 5,014.09M | 5,162.85M | 5,310.45M | 4,902.99M | 4,650.52M | 4,735.43M | 4,596.30M | 5,119.82M | 6,410.30M | 6,605.31M | 6,711.16M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 356.57M | 382.93M | 461.92M | 473.92M | 508.23M | 510.16M | 487.11M | 450.96M | 468.60M | 455.84M | 469.58M | 467.86M | 461.14M | 461.48M | 456.45M | 422.79M | 417.50M | 463.80M | 440.21M | 471.22M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 356.57M | 382.93M | 461.92M | 473.92M | 508.23M | 510.16M | 487.11M | 450.96M | 468.60M | 455.84M | 469.58M | 467.86M | 461.14M | 461.48M | 456.45M | 422.79M | 417.50M | 463.80M | 440.21M | 471.22M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 126.52M | 141.26M | 175.89M | 207.38M | 19.58M | 181.46M | 75.24M | 3.19M | 68.35M | 183.08M | 12.14M | 201.40M | 176.75M | 3.36M | 12.31M | 193.60M | 178.71M | 242.93M | 249.36M | 251.99M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.26M | 22.20M | 24.43M | 19.16M | 24.53M | 29.43M | 23.86M | 28.20M | 27.01M | 30.70M | 24.99M | 23.27M | 20.84M | 20.10M | 23.88M | 22.89M | 36.85M | 39.84M | 36.19M | 21.31M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.48M | 23.56M | 38.64M | 38.72M | 38.16M | 37.37M | 40.07M | 42.37M | 45.14M | 48.06M | 47.04M | 46.23M | 45.66M | 45.14M | 48.75M | 52.50M | 50.00M | 62.50M | 62.50M | 62.50M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.67M | 37.05M | 54.59M | 55.29M | 55.28M | 2.33M | 60.88M | 2.45M | 2.18M | 2.06M | 65.78M | 67.04M | 66.95M | 1.63M | 68.71M | 68.26M | 1.19M | 4.71M | 6.57M | 87.30M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.16M | 39.00M | | | 2.13M | 40.74M | | | 0.39M | 46.55M | | | 3.24M | 33.98M | | | 6.40M | 35.89M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.08M | 12.77M | 14.31M | 15.93M | 18.85M | 21.99M | 21.94M | 20.74M | 16.33M | 16.42M | 18.36M | 15.72M | 15.98M | 17.95M | 18.65M | 17.00M | 13.43M | 48.99M | 38.31M | 37.28M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 543.24M | 584.80M | 733.43M | 777.92M | 801.69M | 788.58M | 789.64M | 751.24M | 758.34M | 753.67M | 771.54M | 784.37M | 752.25M | 756.14M | 767.18M | 738.51M | 714.28M | 842.70M | 844.82M | 879.62M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.77M | 7.63M | 7.05M | 6.17M | 6.67M | 4.98M | 4.52M | 4.60M | 4.15M | 3.72M | 3.32M | 2.96M | 2.62M | 2.31M | 1.95M | 6.51M | 11.02M | 11.01M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 681.00M | 675.57M | 1,454.48M | 1,445.47M | 1,437.10M | 1,428.93M | 1,417.26M | 1,405.93M | 1,394.79M | 1,383.72M | 1,373.03M | 1,362.50M | 1,351.97M | 1,341.44M | 1,327.16M | 1,312.88M | 1,833.21M | 2,798.68M | 2,784.20M | 2,769.89M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 168.09M | 166.24M | 248.20M | 245.67M | 245.69M | 244.61M | 251.48M | 252.04M | 254.78M | 252.42M | 243.93M | 243.62M | 243.79M | 243.18M | 240.34M | 238.25M | 237.50M | 331.43M | 387.59M | 395.76M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.46M | 71.29M | 125.34M | 133.30M | 124.19M | 138.92M | 149.94M | 154.84M | 148.71M | 151.97M | 146.21M | 142.55M | 132.53M | 130.30M | 129.36M | 129.24M | 129.17M | 147.27M | 200.73M | 190.09M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.66M | 13.31M | 0.96M | 1.22M | 1.79M | 3.22M | 2.35M | 5.26M | 1.54M | 1.55M | 1.55M | 1.49M | 1.42M | 1.43M | 1.45M | 1.35M | 1.37M | 2.34M | 2.12M | 1.78M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,510.24M | 1,545.67M | 2,621.14M | 2,663.11M | 2,676.53M | 2,668.46M | 2,674.78M | 2,630.51M | 2,618.36M | 2,604.72M | 2,597.64M | 2,596.93M | 2,544.26M | 2,534.81M | 2,524.36M | 2,478.92M | 2,974.45M | 4,184.71M | 4,287.04M | 4,305.02M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,523.90M | 1,558.98M | 2,622.10M | 2,664.32M | 2,678.32M | 2,671.68M | 2,677.12M | 2,635.77M | 2,619.90M | 2,606.26M | 2,599.20M | 2,598.42M | 2,545.68M | 2,536.25M | 2,525.81M | 2,480.27M | 2,975.82M | 4,187.05M | 4,289.15M | 4,306.80M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 704.48M | 699.12M | 1,493.12M | 1,484.20M | 1,475.26M | 1,466.30M | 1,457.33M | 1,448.30M | 1,439.94M | 1,431.77M | 1,420.07M | 1,408.73M | 1,397.63M | 1,386.58M | 1,375.91M | 1,365.38M | 1,883.21M | 2,861.18M | 2,846.70M | 2,832.39M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,474.82M | 1,561.71M | 1,636.43M | 1,697.24M | 1,742.66M | 1,834.44M | 1,929.71M | 2,065.14M | 2,238.05M | 2,407.83M | 2,563.66M | 2,712.03M | 2,357.31M | 2,114.27M | 2,209.62M | 2,116.02M | 2,144.00M | 2,223.25M | 2,316.16M | 2,404.36M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,474.82M | 1,561.71M | 1,636.43M | 1,697.24M | 1,742.66M | 1,834.44M | 1,929.71M | 2,065.14M | 2,238.05M | 2,407.83M | 2,563.66M | 2,712.03M | 2,357.31M | 2,114.27M | 2,209.62M | 2,116.02M | 2,144.00M | 2,223.25M | 2,316.16M | 2,404.36M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,998.72M | 3,120.69M | 4,258.53M | 4,361.56M | 4,420.98M | 4,506.12M | 4,606.83M | 4,700.91M | 4,857.95M | 5,014.09M | 5,162.85M | 5,310.45M | 4,902.99M | 4,650.52M | 4,735.43M | 4,596.30M | 5,119.82M | 6,410.30M | 6,605.31M | 6,711.16M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.13M | 0.23M | 0.24M | 6.53M | 0.65M | 0.55M | 1.39M | 0.17M | 0.17M | 0.17M | 0.20M | 7.73M | 0.19M | 2.32M | 0.18M | 10.90M | 0.16M | 11.53M | 0.15M | 11.61M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,026.88M | 1,122.32M | 1,200.68M | 1,315.39M | -5.61M | -20.77M | 1,756.66M | -20.17M | 2,056.93M | -18.89M | 2,370.92M | 2,523.30M | 2,674.02M | -18.13M | 2,993.52M | -28.98M | -19.11M | 3,410.73M | 3,515.25M | 3,620.06M |