|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 193.80M | 256.76M | 290.23M | 211.08M | 249.01M | 134.12M | 198.74M | 122.42M | 242.31M | 281.86M | 236.88M | 206.38M | 170.53M | 200.63M | 275.25M | 613.31M | 164.82M | 236.17M | 248.82M | 382.55M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 898.45M | 925.68M | 901.64M | 806.34M | 771.07M | 801.13M | 752.81M | 812.32M | 773.49M | 833.58M | 754.80M | 773.49M | 630.64M | 748.24M | 758.56M | 585.92M | 751.52M | 764.14M | 742.69M | 955.60M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,092.25M | 1,182.44M | 1,191.88M | 1,017.42M | 1,020.09M | 935.26M | 951.56M | 934.75M | 1,015.81M | 1,115.44M | 991.68M | 979.87M | 801.16M | 948.87M | 1,033.81M | 1,199.23M | 916.35M | 1,000.31M | 991.51M | 1,338.16M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.44M | 103.96M | 110.03M | 92.45M | 125.99M | 155.32M | 155.57M | 137.58M | 165.11M | 162.33M | 169.39M | 159.25M | 192.49M | 186.90M | 201.33M | 168.99M | 172.53M | 183.40M | 225.59M | 197.64M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.04M | 1.38M | 1.56M | 11.07M | 1.60M | 1.77M | 2.16M | 13.81M | 1.83M | 2.39M | 2.42M | 2.53M | 2.43M | 2.64M | 2.78M | 2.98M | 5.53M | 2.97M | 3.11M | 3.22M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.48M | 105.34M | 111.60M | 103.53M | 127.59M | 157.09M | 157.73M | 151.40M | 166.94M | 164.72M | 171.80M | 161.77M | 194.92M | 189.54M | 204.11M | 171.97M | 178.05M | 186.37M | 228.70M | 200.86M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.99M | 70.87M | 71.42M | 74.78M | 80.69M | 88.98M | 91.99M | 93.33M | 101.68M | 104.33M | 108.55M | 116.60M | 116.92M | 116.58M | 123.57M | 132.34M | 145.04M | 141.19M | 145.91M | 148.13M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.56M | 25.44M | 25.65M | 31.15M | 34.27M | 42.03M | 45.42M | 52.32M | 49.92M | 46.02M | 44.19M | 44.63M | 55.49M | 44.13M | 40.42M | 42.93M | 51.57M | 64.30M | 69.21M | 55.21M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,400.68M | 1,440.34M | 1,430.63M | 1,238.79M | 1,285.22M | 1,247.31M | 1,275.80M | 1,235.83M | 1,358.38M | 1,452.71M | 1,342.02M | 1,267.96M | 1,201.13M | 1,320.60M | 1,431.42M | 1,576.88M | 1,321.62M | 1,423.98M | 1,474.44M | 1,778.08M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,215.26M | 2,255.79M | 2,306.63M | 3,576.45M | 2,625.39M | 2,755.74M | 2,855.42M | 55.07M | 2,967.61M | 3,025.62M | 3,069.65M | 3,238.63M | 3,286.85M | 3,326.24M | 3,363.35M | 3,458.26M | 3,564.03M | 3,755.64M | 4,024.39M | 4,120.06M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.00M | 99.23M | 96.96M | 199.67M | 204.81M | 140.37M | 168.11M | 202.06M | 166.48M | 222.28M | 177.84M | 166.48M | 301.19M | 258.38M | 219.73M | 248.94M | 425.82M | 368.33M | 337.60M | 248.58M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.32M | 88.03M | 84.53M | | 78.38M | 77.30M | 77.06M | | 80.77M | 82.92M | 85.71M | 87.99M | 88.31M | 92.72M | 94.10M | 96.75M | 97.48M | 98.89M | 101.54M | 104.07M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.32M | 88.03M | 84.53M | | 78.38M | 77.30M | 77.06M | | 80.77M | 82.92M | 85.71M | 87.99M | 88.31M | 92.72M | 94.10M | 96.75M | 97.48M | 98.89M | 101.54M | 104.07M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.41M | 37.85M | 36.43M | 28.20M | 30.91M | 29.87M | 30.94M | 30.74M | 31.64M | 29.50M | 27.47M | 30.15M | 21.00M | 21.50M | 22.73M | 20.75M | 15.70M | 16.77M | 18.50M | 19.87M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.92M | 15.14M | 14.79M | 6.73M | 15.50M | 15.04M | 16.32M | 7.77M | 16.28M | 16.80M | 17.43M | 9.63M | 16.72M | 16.82M | 24.05M | 22.11M | 20.66M | 20.45M | 6.67M | 6.95M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,667.20M | 2,681.75M | 2,745.39M | 3,009.47M | 3,110.42M | 3,165.46M | 3,346.73M | 3,454.54M | 3,508.58M | 3,645.95M | 3,681.33M | 3,928.87M | 3,988.20M | 4,070.63M | 4,076.94M | 4,165.41M | 4,426.18M | 4,577.01M | 4,803.99M | 4,804.95M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,067.88M | 4,122.09M | 4,176.02M | 4,248.26M | 4,395.64M | 4,412.77M | 4,622.53M | 4,690.36M | 4,866.96M | 5,098.66M | 5,023.35M | 5,196.84M | 5,189.33M | 5,391.23M | 5,508.35M | 5,742.29M | 5,747.81M | 6,000.98M | 6,278.43M | 6,583.02M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.92M | 97.36M | 101.20M | 121.33M | 126.90M | 142.71M | 148.47M | 168.84M | 163.24M | 161.88M | 179.05M | 184.93M | 204.24M | 193.43M | 175.44M | 232.00M | 188.89M | 187.38M | 164.69M | 167.01M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.92M | 97.36M | 101.20M | 121.33M | 126.90M | 142.71M | 148.47M | 168.84M | 163.24M | 161.88M | 179.05M | 184.93M | 204.24M | 193.43M | 175.44M | 232.00M | 188.89M | 187.38M | 164.69M | 167.01M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.77M | | | | 44.91M | | | | 64.94M | 34.21M | 41.42M | 50.09M | 62.67M | 33.07M | 42.01M | 50.85M | 66.02M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 3.80M | 2.61M | 0.79M | 1.21M | 0.59M | 0.82M | 1.18M | 1.37M | 0.76M | 1.24M | 1.40M | 1.47M | 0.74M | 1.32M | 1.27M | 1.83M | 1.68M | 1.50M | 1.36M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 157.39M | 153.51M | 154.14M | 196.60M | 151.23M | 148.16M | 199.44M | 142.48M | 144.20M | 445.08M | 260.16M | 222.43M | 233.11M | 226.51M | 205.14M | 254.85M | 232.45M | 219.89M | 204.45M | 172.88M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.31M | 79.57M | 74.53M | 73.92M | 74.57M | 75.49M | 77.42M | 80.08M | 77.41M | 71.94M | 69.00M | 68.30M | 64.47M | 59.74M | 59.78M | 59.10M | 60.16M | 62.06M | 64.89M | 66.13M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.42M | 1.91M | 2.47M | 3.83M | 4.29M | 4.99M | 14.57M | 6.28M | 12.41M | 14.81M | 19.05M | 26.74M | 16.36M | 6.63M | 7.33M | 9.80M | 12.86M | 9.25M | 9.69M | 11.93M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 475.08M | 538.77M | 553.25M | 34.72M | 625.31M | 711.13M | 736.58M | 55.29M | 611.44M | 649.05M | 658.25M | 55.06M | 579.48M | 640.64M | 639.21M | 59.45M | 607.46M | 642.59M | 694.74M | 74.22M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 936.03M | 1,015.88M | 1,043.94M | 1,053.10M | 1,168.71M | 1,284.30M | 1,374.88M | 1,193.57M | 1,225.64M | 1,975.71M | 1,398.80M | 1,278.48M | 1,320.69M | 1,353.69M | 1,317.68M | 1,355.28M | 1,341.10M | 1,374.80M | 1,396.79M | 1,358.74M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,308.99M | 1,283.45M | 1,253.54M | 1,229.03M | 1,329.12M | 1,350.24M | 1,323.18M | 1,301.82M | 1,327.44M | 1,107.04M | 1,110.28M | 1,240.26M | 1,198.02M | 1,241.68M | 1,298.11M | 1,415.95M | 1,390.77M | 1,497.59M | 1,631.82M | 1,807.56M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.99M | 93.04M | 94.75M | 60.40M | 97.04M | 100.23M | 105.91M | 56.23M | 114.98M | 114.57M | 121.73M | 69.75M | 132.13M | 127.02M | 136.52M | 72.62M | 142.77M | 146.65M | 151.16M | 81.37M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.52M | 12.02M | 16.71M | 7.67M | 28.49M | 29.93M | 34.88M | | 31.53M | 39.54M | 48.81M | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.86M | 19.53M | 18.10M | 18.78M | 18.89M | 18.92M | 23.85M | 16.57M | 25.78M | 34.71M | 44.34M | 36.37M | 45.74M | 47.46M | 57.30M | 37.48M | 48.80M | 60.61M | 75.82M | 59.22M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 126.44M | 112.00M | 122.69M | 178.65M | 86.79M | 72.75M | 117.21M | 158.29M | 162.03M | 186.56M | 224.14M | 215.35M | 198.39M | 296.40M | 295.78M | 270.59M | 255.83M | 271.77M | 272.48M | 258.38M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 225.64M | 247.67M | 251.74M | 206.81M | 216.98M | 221.48M | 220.94M | 220.62M | 232.94M | 239.76M | 238.62M | 234.47M | 235.01M | 216.51M | 223.54M | 217.63M | 229.92M | 236.10M | 233.23M | 242.34M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,957.67M | 1,901.99M | 1,917.83M | 1,895.76M | 1,934.41M | 1,831.81M | 1,852.08M | 2,004.68M | 2,037.28M | 1,568.07M | 1,617.39M | 1,796.21M | 1,677.16M | 1,802.05M | 1,874.72M | 2,014.27M | 1,925.33M | 2,066.07M | 2,213.35M | 2,448.86M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,893.70M | 2,917.87M | 2,961.78M | 2,948.86M | 3,103.12M | 3,116.11M | 3,226.96M | 3,198.25M | 3,262.92M | 3,543.78M | 3,016.19M | 3,074.69M | 2,997.85M | 3,155.74M | 3,192.40M | 3,369.54M | 3,266.43M | 3,440.87M | 3,610.14M | 3,807.60M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,466.38M | 1,436.96M | 1,407.68M | 1,425.63M | 1,480.36M | 1,498.40M | 1,522.62M | 1,444.30M | 1,471.64M | 1,552.12M | 1,370.45M | 1,462.69M | 1,431.13M | 1,468.20M | 1,503.25M | 1,670.81M | 1,623.22M | 1,717.48M | 1,836.28M | 1,980.44M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,174.17M | 1,204.21M | 1,214.24M | 1,299.40M | 1,292.52M | 1,296.67M | 1,395.57M | 1,492.11M | 1,604.04M | 1,554.88M | 2,007.16M | 2,122.15M | 2,191.48M | 2,235.49M | 2,315.95M | 2,372.74M | 2,481.38M | 2,560.12M | 2,668.29M | 2,775.42M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,067.88M | 4,122.09M | 4,176.02M | 4,248.26M | 4,395.64M | 4,412.77M | 4,622.53M | 4,690.36M | 4,866.96M | 5,098.66M | 5,023.35M | 5,196.84M | 5,189.33M | 5,391.23M | 5,508.35M | 5,742.29M | 5,747.81M | 6,000.98M | 6,278.43M | 6,583.02M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -136.39M | -136.39M | -136.48M | 176.90M | -205.07M | -326.24M | -344.54M | 344.54M | -357.09M | -360.00M | -199.38M | 204.13M | -244.31M | -254.53M | -254.53M | 291.44M | -294.99M | -300.14M | -300.14M | 300.14M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,324.03M | 1,324.03M | 1,324.03M | 18.67M | 1,367.87M | 1,367.87M | 1,367.87M | -11.45M | 1,717.62M | 1,652.92M | 1,652.91M | 2,095.84M | 2,028.19M | 1,961.06M | 1,893.88M | 2,434.68M | 2,368.18M | 2,301.79M | 2,235.38M | -15.94M |