|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 330.62M | 261.95M | 263.70M | 310.76M | 185.57M | 120.28M | 65.28M | 224.19M | 71.40M | 83.38M | 15.66M | 101.09M | 26.14M | 19.56M | 15.27M | 92.67M | 16.12M | 28.46M | 110.11M | 709.16M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 330.62M | 261.95M | 263.70M | 310.76M | 185.57M | 120.28M | 65.28M | 224.19M | 71.40M | 83.38M | 15.66M | 101.09M | 26.14M | 19.56M | 15.27M | 92.67M | 16.12M | 28.46M | 110.11M | 709.16M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 871.78M | 930.65M | 961.28M | 896.62M | 995.71M | 1,119.38M | 1,247.28M | 1,070.26M | 1,188.55M | 1,218.25M | 1,464.73M | 1,246.03M | 1,374.34M | 1,509.14M | 1,662.57M | 1,374.83M | 1,528.67M | 1,590.56M | 1,589.42M | 1,699.59M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 529.15M | 584.96M | 576.37M | 4.44M | 607.96M | 682.12M | 751.33M | 670.07M | 749.93M | 721.05M | 838.47M | 734.44M | 861.30M | 904.87M | 961.60M | 801.42M | 907.52M | 976.58M | 998.95M | 8.57M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,400.93M | 1,515.61M | 1,537.64M | 901.07M | 1,603.67M | 1,801.50M | 1,998.61M | 1,740.33M | 1,938.48M | 1,939.30M | 2,303.21M | 1,980.47M | 2,235.64M | 2,414.01M | 2,624.17M | 2,176.26M | 2,436.19M | 2,567.14M | 2,588.37M | 1,708.16M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.06M | 69.69M | 69.88M | 81.29M | 94.07M | 98.88M | 107.14M | 114.97M | 115.75M | 117.22M | 114.02M | 108.56M | 103.95M | 101.25M | 115.97M | 127.25M | 132.97M | 122.56M | 120.06M | 128.35M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.01M | 43.56M | 37.50M | 30.88M | 47.18M | 44.30M | 42.80M | 38.65M | 54.45M | 52.28M | 45.08M | 42.25M | 55.47M | 52.32M | 43.32M | 34.63M | 45.81M | 44.45M | 41.48M | 40.21M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,498.05M | 1,477.71M | 1,449.00M | 1,356.09M | 1,369.95M | 1,433.80M | 1,513.02M | 1,492.68M | 1,483.85M | 1,555.25M | 1,708.73M | 1,550.04M | 1,626.82M | 1,760.66M | 1,896.82M | 1,694.63M | 1,824.73M | 1,938.92M | 2,025.97M | 2,756.89M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 273.50M | 276.66M | 284.25M | 294.80M | 299.00M | 312.81M | 337.18M | 367.85M | 374.42M | 393.23M | 430.74M | 444.91M | 458.20M | 483.00M | 514.86M | 541.92M | 567.40M | 564.68M | 567.92M | 575.38M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 272.49M | 272.49M | 272.49M | 272.49M | 272.49M | 272.49M | 272.49M | 272.55M | 272.55M | 272.55M | 39.20M | 312.00M | 16.00M | 16.00M | 24.50M | 330.33M | 16.00M | 24.50M | 332.64M | 1,443.43M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.65M | 109.97M | 105.86M | 101.83M | 97.90M | 94.02M | 90.14M | 86.57M | 83.06M | 79.59M | 115.75M | 108.95M | 108.47M | 109.16M | 227.67M | 219.75M | 207.77M | 195.84M | 184.00M | 925.95M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 387.13M | 382.45M | 378.35M | 374.32M | 370.39M | 366.50M | 362.62M | 359.11M | 355.60M | 352.13M | 154.96M | 420.95M | 124.47M | 125.16M | 252.17M | 550.08M | 223.77M | 220.34M | 516.64M | 2,369.38M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.29M | 38.08M | 31.10M | 31.92M | 30.64M | 28.47M | 26.40M | 26.37M | 25.18M | 22.20M | 24.62M | 24.65M | 22.34M | 26.21M | 35.05M | 46.59M | 62.61M | 75.71M | 95.52M | 107.88M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 764.97M | 764.14M | 755.69M | 762.13M | 762.16M | 772.57M | 792.28M | 820.57M | 827.87M | 840.35M | 955.44M | 966.85M | -1626.82M | -1760.66M | -1896.12M | 1,250.74M | -1824.73M | -1938.22M | 1,298.85M | 3,222.30M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,263.02M | 2,241.85M | 2,204.70M | 2,118.22M | 2,132.11M | 2,206.37M | 2,305.30M | 2,313.25M | 2,311.72M | 2,395.60M | 2,664.16M | 2,516.89M | | | 0.70M | 2,945.37M | | 0.70M | 3,324.82M | 5,979.20M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 171.01M | 173.24M | 173.60M | 155.90M | 176.45M | 187.57M | 200.98M | 207.74M | 196.18M | 204.78M | 215.28M | 222.12M | 212.89M | 233.53M | 241.01M | 223.49M | 259.23M | 264.91M | 297.13M | 497.26M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 171.01M | 173.24M | 173.60M | 155.90M | 176.45M | 187.57M | 200.98M | 207.74M | 196.18M | 204.78M | 215.28M | 222.12M | 212.89M | 233.53M | 241.01M | 223.49M | 259.23M | 264.91M | 297.13M | 497.26M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.32M | 124.06M | 127.93M | 128.21M | 122.21M | 143.68M | 160.50M | 141.33M | 116.97M | 141.73M | 156.06M | 147.22M | 129.86M | 158.34M | 195.66M | 166.97M | 135.18M | 172.34M | 193.37M | 256.48M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.52M | 66.64M | 13.12M | 17.50M | 17.50M | 17.50M | 17.50M | 17.50M | 17.50M | 17.50M | 17.50M | 17.50M | 17.50M | | 5.00M | 10.00M | 15.00M | 20.00M | 20.00M | 4.00M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.97M | 26.12M | 24.61M | 24.64M | 24.54M | 25.35M | 26.52M | 27.53M | 28.62M | 29.35M | 30.14M | 32.02M | 32.85M | 33.31M | 34.75M | 35.82M | 38.18M | 39.22M | 38.13M | 42.29M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.98M | 0.20M | 0.01M | 0.23M | | | 9.59M | 14.90M | 6.09M | | 2.81M | 3.86M | 11.38M | | 23.56M | 30.64M | 45.09M | | | 0.77M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.83M | 13.49M | 13.94M | 18.51M | 16.02M | 16.17M | 14.42M | 19.51M | 23.52M | 20.86M | 21.32M | 39.12M | 57.47M | 34.75M | 58.88M | 73.55M | 92.11M | 69.90M | 54.77M | 158.50M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 436.08M | 447.52M | 393.15M | 381.80M | 395.68M | 432.14M | 471.10M | 469.55M | 433.07M | 459.45M | 488.82M | 506.30M | 513.55M | 511.10M | 608.48M | 587.15M | 631.85M | 612.70M | 656.46M | 1,006.90M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 835.18M | 831.20M | 827.23M | 823.25M | 819.31M | 815.33M | 811.35M | 807.37M | 803.38M | 799.39M | 949.41M | 791.41M | 842.42M | 942.37M | 1,092.79M | 933.21M | 1,017.63M | 1,009.06M | 919.48M | 2,810.50M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.45M | 54.06M | 56.36M | 113.53M | 57.79M | 62.37M | 59.42M | 131.26M | 62.18M | 61.18M | 57.98M | 145.27M | 51.72M | 43.94M | 31.68M | 32.17M | 32.02M | 67.68M | 85.08M | 85.16M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.00M | 67.00M | 61.83M | 61.20M | 62.02M | 64.63M | 66.03M | 67.20M | 72.20M | 72.60M | 74.00M | 76.10M | 80.00M | 79.50M | 107.70M | 112.80M | 113.10M | 117.80M | 125.20M | 177.50M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.96M | 27.08M | 28.63M | 14.20M | 14.94M | 14.99M | 16.58M | 18.40M | 18.73M | 19.03M | 19.88M | 21.39M | 21.78M | 22.14M | 23.90M | 26.97M | 27.17M | 27.58M | 27.38M | 24.29M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,426.10M | 1,434.35M | 1,365.29M | 1,345.48M | 1,358.83M | 1,394.37M | 1,430.10M | 1,426.10M | 1,395.55M | 1,412.52M | 1,590.33M | 1,440.84M | 1,509.20M | 1,598.81M | 1,857.12M | 1,679.30M | 1,811.65M | 1,822.62M | 1,814.15M | 4,095.75M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,453.06M | 1,461.43M | 1,393.92M | 1,359.68M | 1,373.77M | 1,409.35M | 1,446.68M | 1,444.50M | 1,414.28M | 1,431.56M | 1,610.22M | 1,462.23M | 1,530.98M | 1,620.95M | 1,881.02M | 1,706.27M | 1,838.81M | 1,850.19M | 1,841.53M | 4,120.05M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 896.70M | 897.84M | 840.35M | 840.75M | 836.81M | 832.83M | 828.85M | 824.87M | 820.88M | 816.89M | 966.91M | 808.91M | 859.92M | 942.37M | 1,097.79M | 943.21M | 1,032.63M | 1,029.06M | 939.48M | 2,814.50M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 809.95M | 780.42M | 810.77M | 758.54M | 758.34M | 797.02M | 858.62M | 868.75M | 897.43M | 964.05M | 1,053.95M | 1,054.66M | 1,080.63M | 1,158.45M | 5.90M | 1,239.10M | 2.40M | 5.90M | 1,483.30M | 1,859.14M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,263.02M | 2,241.85M | 2,204.70M | 2,118.22M | 2,132.11M | 2,206.37M | 2,305.30M | 2,313.25M | 2,311.72M | 2,395.60M | 2,664.16M | 2,516.89M | | | 0.70M | 2,945.37M | | 0.70M | 3,324.82M | 5,979.20M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | 0.54M | 0.53M | 0.52M | 0.45M | 0.45M | 0.45M | 0.44M | 0.44M | 0.44M | 0.44M | 0.43M | 0.38M | 0.38M | 0.37M | 0.37M | 0.36M | 0.35M | 0.34M | 0.34M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 797.65M | 769.82M | 798.54M | 748.41M | 747.13M | 784.34M | 838.35M | 855.09M | 882.59M | 942.83M | 1,026.57M | 1,040.29M | 1,063.11M | 1,131.51M | 1,201.30M | 1,220.45M | 1,247.42M | 1,344.90M | 1,451.27M | 1,467.49M |