|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.06M | 49.91M | 120.05M | 113.32M | 110.41M | 100.62M | 117.33M | 100.80M | 104.60M | 86.55M | 127.02M | 135.07M | 113.69M | 106.32M | 175.09M | 146.03M | 101.47M | 130.24M | 125.20M | 130.74M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 312.17M | 348.99M | 347.97M | 344.10M | 385.71M | 404.23M | 390.62M | 377.70M | 426.17M | 483.79M | 471.85M | 456.08M | 491.73M | 517.88M | 517.87M | 499.71M | 550.72M | 788.13M | 831.50M | 851.12M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 362.23M | 398.90M | 468.02M | 457.42M | 496.12M | 504.85M | 507.95M | 478.49M | 530.76M | 570.33M | 598.86M | 591.15M | 605.42M | 624.20M | 692.96M | 645.74M | 652.18M | 918.37M | 956.69M | 981.86M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.36M | | | | 57.79M | | | | 71.92M | | | | 73.33M | | | | 115.85M | |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.18M | 43.49M | 55.36M | 52.02M | 55.92M | 58.44M | 57.79M | 56.36M | 63.34M | 72.34M | 71.92M | 69.70M | 72.16M | 74.38M | 73.33M | 71.17M | 76.06M | 115.85M | 115.85M | 117.34M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.71M | | | | 115.58M | | | | 143.84M | | | | 146.65M | | | | 231.71M | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 216.96M | 254.26M | 263.31M | 247.28M | 260.53M | 295.43M | 288.34M | 257.60M | 267.14M | 314.38M | 312.09M | 302.38M | 315.42M | 334.39M | 334.58M | 334.70M | 355.73M | 456.27M | 487.23M | 538.79M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.02M | 14.79M | 17.71M | 22.59M | 21.12M | 38.32M | 19.79M | 29.52M | 30.10M | 21.11M | 38.63M | 30.46M | 31.92M | 34.86M | 26.94M | 26.03M | 35.67M | 49.01M | 32.13M | 30.69M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 638.39M | 711.45M | 1,129.36M | 1,038.93M | 1,078.24M | 1,141.07M | 1,130.66M | 1,072.92M | 1,145.04M | 1,234.64M | 1,306.60M | 1,257.13M | 1,273.27M | 1,329.35M | 1,403.75M | 1,326.33M | 1,374.85M | 1,792.36M | 1,856.47M | 1,905.23M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 404.28M | 411.04M | 462.53M | 471.19M | 519.84M | 535.58M | 538.68M | 563.42M | 587.93M | 604.67M | 632.72M | 658.35M | 661.00M | 689.08M | 717.92M | 724.21M | 750.86M | 786.39M | 808.05M | 841.57M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,017.27M | 1,014.05M | 1,536.18M | 1,541.42M | 1,522.19M | 1,523.70M | 1,581.38M | 1,591.46M | 1,600.07M | 1,713.35M | 1,727.65M | 1,730.35M | 1,794.96M | 1,788.80M | 1,787.17M | 1,815.14M | 1,826.18M | 1,970.36M | 2,023.43M | 2,020.53M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.37M | 83.02M | 388.18M | 373.93M | 359.72M | 345.51M | 330.34M | 315.87M | 303.64M | 291.69M | 277.72M | 265.18M | 253.91M | 241.39M | 228.86M | 216.74M | 204.64M | 246.72M | 231.14M | 214.99M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,100.64M | 1,097.07M | 1,924.36M | 1,915.35M | 1,881.91M | 1,869.21M | 1,911.72M | 1,907.33M | 1,903.71M | 2,005.04M | 2,005.38M | 1,995.54M | 2,048.87M | 2,030.18M | 2,016.03M | 2,031.88M | 2,030.83M | 2,217.08M | 2,254.57M | 2,235.51M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.49M | 5.47M | 5.61M | 5.93M | 6.23M | 6.91M | 7.38M | 7.53M | 7.77M | 8.05M | 6.51M | 5.84M | 5.01M | 4.67M | 4.71M | 4.72M | 5.04M | 5.40M | 6.26M | 7.12M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.41M | 8.41M | 8.53M | 8.32M | 8.35M | 9.13M | 9.41M | 9.20M | 9.59M | 10.06M | 10.24M | 10.08M | 9.61M | 10.34M | 9.93M | 9.95M | 9.80M | 9.78M | 9.80M | 9.76M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,818.05M | 1,822.04M | 2,707.09M | 2,704.24M | 2,718.30M | 2,719.89M | 2,774.20M | 2,796.38M | 2,814.51M | 2,939.92M | 2,983.31M | 2,990.32M | 3,049.14M | 3,063.50M | 3,073.24M | 3,099.94M | 3,139.39M | 3,389.96M | 3,444.30M | 3,456.09M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,456.43M | 2,533.48M | 3,836.45M | 3,743.17M | 3,796.54M | 3,860.96M | 3,904.87M | 3,869.30M | 3,959.56M | 4,174.56M | 4,289.91M | 4,247.45M | 4,322.41M | 4,392.85M | 4,476.99M | 4,426.28M | 4,514.25M | 5,182.32M | 5,300.76M | 5,361.32M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.70M | 88.15M | 244.33M | 237.16M | 198.97M | 175.96M | 139.46M | 142.28M | 146.16M | 146.87M | 163.05M | 138.81M | 141.31M | 133.79M | 171.54M | 129.14M | 145.03M | 163.41M | 212.62M | 206.83M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.70M | 88.15M | 244.33M | 237.16M | 198.97M | 175.96M | 139.46M | 142.28M | 146.16M | 146.87M | 163.05M | 138.81M | 141.31M | 133.79M | 171.54M | 129.14M | 145.03M | 163.41M | 212.62M | 206.83M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.03M | 89.50M | 90.57M | 92.09M | 90.80M | 91.11M | 92.94M | 95.34M | 96.22M | 98.75M | 101.96M | 100.87M | 97.81M | 96.60M | 95.16M | 96.54M | 100.84M | 111.33M | 111.29M | 104.80M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | 0.52M | 3.39M | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.49M | 46.70M | 57.31M | 57.87M | 59.75M | 63.07M | 63.12M | 69.08M | 70.06M | 71.75M | 70.58M | 75.42M | 76.45M | 78.08M | 72.70M | 76.21M | 80.85M | 84.52M | 83.91M | 88.03M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 237.21M | 224.35M | 392.21M | 387.13M | 349.52M | 330.14M | 295.53M | 306.69M | 312.43M | 317.37M | 335.59M | 315.11M | 315.57M | 308.47M | 339.40M | 301.89M | 326.73M | 359.26M | 407.81M | 399.67M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 163.00M | 493.50M | 259.00M | 218.00M | 274.00M | 338.00M | 1,035.70M | 1,036.18M | 1,036.66M | 560.23M | 1,037.65M | 15.00M | 1,529.87M | 200.00M | 198.00M | 175.00M | 152.00M | 1,638.11M | 559.00M | 573.00M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.91M | 78.19M | 126.10M | 126.74M | 121.05M | 155.26M | 151.76M | 145.69M | 140.61M | 139.71M | 136.77M | 133.61M | 129.06M | 127.42M | 128.57M | 129.94M | 125.29M | 155.29M | 158.82M | 157.48M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 196.19M | 197.62M | 203.17M | 198.76M | 199.21M | 197.17M | 203.12M | 201.87M | 197.13M | 202.52M | 215.49M | 209.21M | 219.45M | 227.15M | 225.50M | 229.00M | 338.04M | 255.01M | 248.93M | 356.78M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | 14.00M | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,165.62M | 1,239.66M | 2,014.33M | 1,964.93M | 1,978.54M | 2,055.80M | 2,025.10M | 1,998.42M | | | | | | | | | | | | |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,165.62M | 1,239.66M | 2,028.33M | 1,978.93M | 1,978.54M | 2,055.80M | 2,025.10M | 1,998.42M | 2,062.84M | 2,256.98M | 2,293.50M | 2,202.07M | 2,343.96M | 2,393.65M | 2,422.82M | 2,367.92M | 2,374.08M | 2,982.67M | 3,024.00M | 3,063.24M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 163.00M | 493.50M | 259.00M | 218.00M | 274.00M | 338.00M | 1,035.70M | 1,036.18M | 1,036.66M | 560.23M | 1,037.65M | 15.00M | 1,529.87M | 200.00M | 198.00M | 175.00M | 152.00M | 1,638.11M | 559.00M | 573.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,290.82M | 1,293.82M | 1,808.13M | 1,764.23M | 1,818.00M | 1,805.15M | 1,879.77M | 1,870.87M | 1,896.72M | 1,917.58M | 1,996.42M | 2,045.38M | 1,978.45M | 1,999.19M | 2,054.16M | 2,058.36M | 2,140.17M | 2,199.65M | 2,276.76M | 2,298.08M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,290.82M | 1,293.82M | 1,808.13M | 1,764.23M | 1,818.00M | 1,805.15M | 1,879.77M | 1,870.87M | 1,896.72M | 1,917.58M | 1,996.42M | 2,045.38M | 1,978.45M | 1,999.19M | 2,054.16M | 2,058.36M | 2,140.17M | 2,199.65M | 2,276.76M | 2,298.08M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,456.43M | 2,533.48M | 3,836.45M | 3,743.17M | 3,796.54M | 3,860.96M | 3,904.87M | 3,869.30M | 3,959.56M | 4,174.56M | 4,289.91M | 4,247.45M | 4,322.41M | 4,392.85M | 4,476.99M | 4,426.28M | 4,514.25M | 5,182.32M | 5,300.76M | 5,361.32M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | | | 12.07M | 12.79M | 12.79M | | 0.53M | 13.18M | | | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 828.04M | 849.44M | 866.68M | 880.14M | -119.99M | 995.67M | 1,060.60M | 1,092.70M | 1,122.58M | 1,164.23M | -43.04M | -36.70M | 1,296.72M | -114.81M | 1,411.08M | -130.54M | 1,520.68M | -76.77M | -64.83M | -76.40M |