|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 0.90M | 1.10M | 1.20M | 1.40M | 1.20M | 1.10M | 0.60M | 0.80M | 503.05M | 523.63M | 789.75M | 1.50M | 0.90M | 1.30M | 1,339.55M | 576.70M | 485.99M | 655.10M | 1,111.97M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 0.90M | 1.10M | 1.20M | 1.40M | 1.20M | 1.10M | 0.60M | 0.80M | 503.05M | 523.63M | 789.75M | 1.50M | 0.90M | 1.30M | 1,339.55M | 576.70M | 485.99M | 655.10M | 1,111.97M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,037.53M | 2,102.74M | 2,181.73M | 2,204.50M | 2,303.45M | 2,439.59M | 2,510.58M | 2,567.40M | 2,669.36M | 2,852.10M | 3,063.92M | 3,203.49M | 3,206.13M | 3,459.27M | 3,509.20M | 3,580.00M | 3,808.22M | 4,114.86M | 4,104.81M | 4,241.18M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 192.37M | 203.35M | 245.49M | 230.14M | 262.12M | 264.76M | 299.34M | 273.18M | 302.75M | 289.37M | 308.87M | 269.88M | 267.61M | 293.68M | 296.52M | 284.79M | 329.34M | 348.05M | 313.91M | 337.72M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,229.89M | 2,306.09M | 2,427.22M | 2,434.64M | 2,565.57M | 2,704.36M | 2,809.91M | 2,840.58M | 2,972.11M | 3,141.47M | 3,372.78M | 3,473.38M | 3,473.74M | 3,752.95M | 3,805.72M | 3,864.79M | 4,137.56M | 4,462.90M | 4,418.72M | 4,578.89M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.21M | 64.71M | 64.49M | 54.10M | 71.46M | 93.46M | 101.87M | 85.64M | 100.41M | 106.08M | 115.47M | 110.77M | 113.75M | 103.90M | 94.47M | 95.67M | 94.13M | 108.16M | 105.41M | 126.25M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.69M | 73.64M | 70.95M | 80.89M | 64.86M | 65.35M | 63.66M | 79.35M | 69.83M | 59.02M | 57.01M | 73.07M | 79.65M | 76.63M | 70.68M | 91.64M | 102.59M | 119.60M | 117.43M | 120.23M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,105.63M | 3,113.35M | 3,226.57M | 3,390.99M | 3,216.41M | 3,125.54M | 3,379.26M | 3,461.97M | 3,562.42M | 3,809.62M | 4,068.89M | 4,446.97M | 4,508.13M | 4,740.79M | 5,006.41M | 5,389.19M | 4,910.98M | 5,176.65M | 5,457.82M | 5,937.35M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 157.20M | 155.56M | 153.58M | 152.07M | 151.35M | 155.41M | 156.09M | 157.82M | 160.42M | 162.59M | 170.69M | 179.38M | 186.41M | 201.17M | 204.55M | 207.49M | 228.98M | 241.95M | 235.47M | 253.28M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 862.32M | 868.82M | 888.30M | 890.27M | 891.54M | 901.21M | 916.81M | 919.15M | 923.27M | 927.49M | 953.36M | 956.55M | 956.55M | 998.57M | 1,002.22M | 1,020.00M | 1,336.56M | 1,351.82M | 1,359.32M | 1,412.41M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 580.55M | 587.25M | 602.23M | 589.37M | 574.61M | 577.28M | 605.95M | 593.98M | 584.60M | 574.48M | 600.79M | 586.03M | 569.78M | 661.92M | 648.12M | 648.18M | 1,096.82M | 1,082.03M | 1,056.91M | 1,108.83M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,442.88M | 1,456.07M | 1,490.54M | 1,479.63M | 1,466.15M | 1,478.49M | 1,522.76M | 1,513.13M | 1,507.87M | 1,501.96M | 1,554.15M | 1,542.58M | 1,526.33M | 1,660.49M | 1,650.34M | 1,668.18M | 2,433.37M | 2,433.85M | 2,416.24M | 2,521.24M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 116.02M | 157.78M | 157.33M | 157.97M | 130.87M | 115.92M | 117.64M | 123.63M | 135.28M | 133.82M | 124.34M | 130.29M | 144.95M | 138.79M | 137.74M | 137.07M | 146.83M | 155.05M | 133.27M | 140.51M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,955.56M | 2,019.82M | 2,070.11M | 2,050.45M | 2,014.75M | 2,020.90M | 2,059.47M | 2,062.63M | 2,078.49M | 2,098.05M | 2,155.30M | 2,162.75M | 2,179.20M | 2,331.76M | 2,315.54M | 2,327.28M | 3,167.89M | 3,223.83M | 3,182.45M | 3,354.05M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,061.19M | 5,133.17M | 5,296.68M | 5,441.45M | 5,231.15M | 5,146.44M | 5,438.73M | 5,524.61M | 5,640.91M | 5,907.67M | 6,224.19M | 6,609.72M | 6,687.33M | 7,072.55M | 7,321.95M | 7,716.47M | 8,078.87M | 8,400.48M | 8,640.27M | 9,291.40M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 624.88M | 635.80M | 637.87M | 734.27M | 719.79M | 722.92M | 751.07M | 849.28M | 724.10M | 790.16M | 824.15M | 935.97M | 865.06M | 922.00M | 897.06M | 937.09M | 1,041.24M | 1,117.73M | 1,039.83M | 1,227.43M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 624.88M | 635.80M | 637.87M | 734.27M | 719.79M | 722.92M | 751.07M | 849.28M | 724.10M | 790.16M | 824.15M | 935.97M | 865.06M | 922.00M | 897.06M | 937.09M | 1,041.24M | 1,117.73M | 1,039.83M | 1,227.43M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 384.94M | 421.77M | 494.13M | 490.87M | 411.67M | 439.32M | 514.17M | 465.00M | 385.62M | 444.14M | 553.84M | 596.94M | 477.53M | 584.11M | 753.68M | 751.43M | 600.56M | 724.30M | 885.12M | 870.15M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 272.94M | 243.27M | 263.18M | 274.41M | 261.12M | 236.91M | 248.38M | 258.19M | 310.79M | 270.84M | 284.27M | 315.11M | 363.68M | 304.48M | 312.80M | 336.56M | 430.32M | 326.65M | 277.68M | 340.79M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.33M | 16.23M | 16.02M | 15.63M | 15.63M | 15.57M | 15.52M | 15.40M | 6.48M | 2.46M | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.35M | 55.72M | 57.95M | 57.81M | 60.27M | 62.42M | 63.23M | 67.22M | 68.82M | 71.19M | 74.73M | 75.24M | 76.01M | 78.73M | 80.25M | 81.25M | 87.71M | 91.99M | 95.84M | 99.21M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 739.57M | 769.96M | 780.67M | 788.13M | 827.71M | 925.73M | 1,046.31M | 1,098.26M | 1,156.53M | 1,357.74M | 1,489.32M | 1,595.11M | 1,649.21M | 1,783.91M | 1,881.44M | 2,047.54M | 2,062.43M | 2,133.87M | 2,144.21M | 2,327.36M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,093.41M | 2,143.11M | 2,250.12M | 2,361.73M | 2,296.57M | 2,402.93M | 2,638.80M | 2,753.52M | 2,661.39M | 2,949.46M | 3,232.80M | 3,518.36M | 3,431.49M | 3,673.23M | 3,925.23M | 4,153.86M | 4,222.26M | 4,394.54M | 4,579.45M | 4,864.94M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 259.34M | 245.45M | 245.42M | 245.00M | 415.10M | 231.62M | 331.32M | 231.45M | 97.48M | 2.84M | | | | | 250.00M | 250.00M | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 1.04M | 1.04M | 1.04M | 1.04M | 1.04M | 1.04M | 1.97M | 1.97M | 1.11M | 1.04M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 136.76M | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 201.89M | 211.48M | 228.56M | 220.84M | 224.23M | 227.72M | 218.97M | 220.76M | 226.29M | 250.93M | 256.31M | 259.43M | 269.80M | 279.46M | 269.52M | 261.57M | 297.86M | 328.15M | 328.78M | 369.00M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 385.50M | 427.75M | 416.61M | 360.34M | 329.14M | 318.00M | 323.44M | 344.40M | 355.59M | 357.74M | 357.64M | 361.12M | 370.66M | 374.25M | 368.09M | 362.34M | 356.83M | 374.22M | 395.53M | 382.48M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,555.01M | 2,614.25M | 2,738.02M | 2,828.02M | 2,766.22M | 2,875.66M | 3,272.86M | 3,205.91M | 3,219.00M | 3,431.84M | 3,586.59M | 3,777.78M | 3,701.28M | 3,952.70M | 4,194.74M | 4,415.44M | 4,770.12M | 4,972.69M | 4,908.23M | 5,233.94M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,940.52M | 3,041.99M | 3,154.63M | 3,188.36M | 3,095.36M | 3,193.65M | 3,596.31M | 3,550.32M | 3,574.59M | 3,789.58M | 3,944.22M | 4,138.91M | 4,071.95M | 4,326.95M | 4,562.83M | 4,777.78M | 5,126.94M | 5,346.91M | 5,303.76M | 5,616.42M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 275.67M | 261.69M | 261.43M | 260.64M | 430.74M | 247.19M | 346.84M | 246.85M | 103.96M | 5.30M | | | | | 250.00M | 250.00M | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,120.67M | 2,091.18M | 2,142.05M | 2,253.09M | 2,135.80M | 1,952.79M | 1,841.72M | 1,974.29M | 2,066.32M | 2,118.09M | 2,279.97M | 2,470.82M | 2,615.38M | 2,745.60M | 2,759.12M | 2,937.66M | 2,951.93M | 3,053.57M | 3,335.40M | 3,674.98M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,120.67M | 2,091.18M | 2,142.05M | 2,253.09M | 2,135.80M | 1,952.79M | 1,841.72M | 1,974.29M | 2,066.32M | 2,118.09M | 2,279.97M | 2,470.82M | 2,615.38M | 2,745.60M | 2,758.08M | 2,937.66M | 2,951.93M | 3,053.57M | 3,335.40M | 3,674.98M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,061.19M | 5,133.17M | 5,296.68M | 5,441.45M | 5,231.15M | 5,146.44M | 5,438.73M | 5,524.61M | 5,640.91M | 5,907.67M | 6,224.19M | 6,609.72M | 6,687.33M | 7,072.55M | 7,321.95M | 7,716.47M | 8,078.87M | 8,400.48M | 8,640.27M | 9,291.40M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.70M | 1.10M | 7.33M | 0.40M | 1.60M | 11.54M | 13.28M | 0.32M | 25.10M | 25.70M | 13.93M | 0.29M | 25.90M | 0.40M | 15.18M | 0.25M | 0.50M | 28.20M | 28.20M | 28.50M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -107.84M | 2,648.11M | -107.81M | 2,835.50M | -85.95M | -93.22M | -101.53M | 3,214.28M | -90.67M | 3,450.55M | -91.36M | -85.70M | -86.44M | -85.71M | -76.28M | -85.53M | 5,007.26M | -68.01M | 5,582.37M | -1.92M |