|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 535.48M | 587.16M | 584.33M | 515.82M | 589.92M | 546.12M | 762.21M | 609.96M | 738.74M | 681.59M | 800.84M | 826.31M | 906.41M | 938.52M | 1,078.34M | 1,152.90M | 1,259.28M | 1,426.96M | 1,344.27M | 1,199.73M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.11M | 184.11M | 329.63M | 346.55M | 300.59M | 196.46M | 126.55M | 54.02M | 20.71M | 13.11M | 6.16M | 3.29M | 0.80M | 0.81M | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 646.59M | 771.27M | 913.96M | 862.37M | 890.51M | 742.58M | 888.76M | 663.97M | 759.45M | 694.70M | 807.00M | 829.60M | 907.21M | 939.34M | 1,078.34M | 1,152.90M | 1,259.28M | 1,426.96M | 1,344.27M | 1,199.73M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 374.40M | 382.90M | 340.54M | 419.28M | 414.22M | 455.76M | 469.98M | 485.28M | 485.62M | 439.52M | 454.83M | 513.18M | 388.32M | 419.99M | 389.02M | 484.99M | 379.62M | 359.86M | 414.43M | 493.63M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 245.90M | 286.08M | 215.40M | 34.69M | 251.15M | 34.43M | 319.71M | 33.83M | 339.03M | 31.99M | 31.21M | 30.91M | 379.90M | 372.39M | 32.68M | 433.93M | 33.89M | 460.17M | 498.29M | 38.09M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 620.30M | 668.98M | 555.93M | 453.97M | 665.37M | 490.19M | 789.69M | 519.11M | 824.65M | 471.51M | 486.04M | 544.09M | 768.23M | 792.38M | 421.70M | 918.92M | 413.51M | 820.03M | 912.72M | 531.71M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.87M | 8.92M | 8.97M | 5.06M | 16.60M | 33.26M | 58.20M | 49.25M | 41.05M | 35.99M | 24.18M | 22.39M | 52.16M | 50.88M | 48.46M | 44.10M | 40.50M | 38.69M | 50.30M | 44.59M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.70M | 13.73M | 13.08M | 15.73M | 11.28M | 10.53M | 10.16M | 9.95M | 9.70M | 10.12M | 11.70M | 13.45M | 17.61M | 27.66M | 27.92M | 29.14M | 27.38M | 28.23M | 26.93M | 35.30M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.57M | 22.65M | 22.05M | 20.80M | 27.88M | 43.79M | 68.36M | 59.20M | 50.74M | 46.10M | 35.87M | 35.84M | 69.76M | 78.54M | 76.38M | 73.24M | 67.88M | 66.92M | 77.23M | 79.89M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 293.40M | 293.25M | 337.90M | 388.94M | 405.60M | 451.04M | 489.31M | 510.28M | 533.55M | 537.56M | 554.74M | 586.88M | 589.95M | 552.02M | 569.47M | 632.89M | 629.39M | 631.30M | 682.77M | 742.16M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,335.65M | 1,466.71M | 1,611.10M | 1,687.97M | 1,734.83M | 1,688.92M | 1,912.22M | 1,714.51M | 1,825.17M | 1,713.78M | 1,848.77M | 1,961.75M | 1,951.52M | 1,986.17M | 2,109.47M | 2,342.03M | 2,336.17M | 2,485.04M | 2,518.70M | 2,515.42M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 207.60M | 196.78M | 191.16M | 185.35M | 178.74M | 172.06M | 168.18M | 167.71M | 169.77M | 171.15M | 170.42M | 167.11M | 161.53M | 154.24M | 150.94M | 149.98M | 148.81M | 152.45M | 156.95M | 157.10M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.08M | 95.22M | 132.78M | 76.99M | 34.91M | 19.11M | 9.54M | 7.81M | 4.74M | 5.89M | 5.07M | 6.17M | 6.34M | 7.30M | 8.58M | 11.18M | 12.53M | 15.03M | 15.69M | 17.96M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,209.64M | 2,209.64M | 2,216.55M | 2,260.41M | 2,259.95M | 2,259.95M | 2,259.28M | 2,259.28M | 2,288.64M | 2,288.68M | 2,288.68M | 2,288.68M | 2,312.36M | 2,312.36M | 2,312.36M | 2,312.36M | 2,319.84M | 2,324.33M | 2,443.88M | 2,443.88M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,209.64M | 2,209.64M | 2,216.55M | 2,260.41M | 2,259.95M | 2,259.95M | 2,259.28M | 2,259.28M | 2,288.64M | 2,288.68M | 2,288.68M | 2,288.68M | 2,312.36M | 2,312.36M | 2,312.36M | 2,312.36M | 2,319.84M | 2,324.33M | 2,443.88M | 2,443.88M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.62M | 128.81M | 128.19M | 148.33M | 158.36M | 171.53M | 183.37M | 208.56M | 235.11M | 271.17M | 295.31M | 307.12M | 324.88M | 343.61M | 365.95M | 378.33M | 406.69M | 430.63M | 446.39M | 456.18M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 418.21M | 434.80M | 472.56M | 490.51M | 482.81M | 492.39M | 516.12M | 503.75M | 483.53M | 464.29M | 444.61M | 425.85M | 439.07M | 425.52M | 487.52M | 508.56M | 492.88M | 523.80M | 552.28M | 509.78M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,183.54M | 3,318.41M | 3,386.18M | 3,398.93M | 3,342.34M | 3,332.36M | 3,363.97M | 3,371.06M | 3,398.08M | 3,405.37M | 3,399.56M | 3,387.10M | 3,433.15M | 3,428.28M | 3,503.53M | 3,558.61M | 3,570.40M | 3,628.46M | 3,800.79M | 3,776.26M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,519.19M | 4,785.12M | 4,997.28M | 5,086.91M | 5,077.17M | 5,021.29M | 5,276.19M | 5,085.57M | 5,223.25M | 5,119.16M | 5,248.33M | 5,348.85M | 5,384.67M | 5,414.45M | 5,613.00M | 5,900.64M | 5,906.58M | 6,113.50M | 6,319.49M | 6,291.68M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.57M | 49.37M | 62.10M | 58.25M | 69.13M | 73.42M | 113.18M | 71.76M | 69.95M | 65.50M | 63.31M | 60.08M | 57.70M | 53.62M | 67.89M | 53.61M | 43.61M | 68.71M | 83.97M | 60.66M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.57M | 49.37M | 62.10M | 58.25M | 69.13M | 73.42M | 113.18M | 71.76M | 69.95M | 65.50M | 63.31M | 60.08M | 57.70M | 53.62M | 67.89M | 53.61M | 43.61M | 68.71M | 83.97M | 60.66M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 324.87M | 334.29M | 341.49M | 314.85M | 301.21M | 291.61M | 309.82M | 330.52M | 295.53M | 274.25M | 282.89M | 278.92M | 266.56M | 259.87M | 300.08M | 316.37M | 279.91M | 281.41M | 315.38M | 305.19M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.27M | 19.27M | 19.27M | 19.27M | 359.41M | 354.59M | 349.77M | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 929.40M | 952.03M | 1,489.84M | 1,576.50M | 1,599.74M | 1,637.31M | 1,067.18M | 1,760.12M | 1,796.31M | 1,149.79M | 1,775.12M | 1,830.11M | 1,811.98M | 1,772.58M | 1,797.96M | 1,946.26M | 1,200.58M | 1,201.05M | 1,213.23M | 1,253.07M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,327.10M | 1,354.96M | 1,391.53M | 1,431.89M | 1,773.23M | 1,768.70M | 1,839.95M | 1,533.48M | 1,525.60M | 1,489.54M | 1,472.78M | 1,524.46M | 1,502.42M | 1,455.58M | 1,489.65M | 1,587.64M | 1,524.10M | 1,551.18M | 1,612.58M | 1,618.92M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 359.41M | 354.59M | 349.77M | 344.95M | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 437.51M | 488.58M | 521.17M | 536.98M | 556.25M | 588.22M | 624.40M | 628.92M | 636.19M | 641.65M | 648.54M | 644.65M | 633.82M | 630.49M | 676.28M | 728.60M | 722.02M | 755.91M | 786.01M | 808.59M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.89M | 1.92M | 2.41M | 2.72M | 2.73M | 2.79M | 146.72M | 2.97M | 3.40M | 3.88M | 146.29M | 5.21M | 5.69M | 6.15M | 7.18M | 7.70M | 8.25M | 8.71M | 1.92M | 1.91M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 320.13M | 308.16M | 346.23M | 287.60M | 276.42M | 265.04M | 272.38M | 267.70M | 259.92M | 292.23M | 280.99M | 276.31M | 228.37M | 260.61M | 249.56M | 274.32M | 266.82M | 229.41M | 230.75M | 234.86M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.33M | 84.74M | 75.24M | 77.40M | 71.42M | 73.55M | 67.71M | 70.14M | 72.58M | 76.50M | 82.57M | 78.55M | 81.11M | 89.00M | 94.73M | 98.08M | 101.54M | 96.61M | 96.23M | 89.14M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,184.27M | 1,237.99M | 1,245.54M | 1,249.66M | 906.82M | 929.60M | 967.26M | 969.74M | 972.09M | 972.11M | 975.32M | 963.42M | 948.98M | 948.12M | 993.97M | 1,077.25M | 1,068.43M | 1,090.64M | 1,114.91M | 1,134.50M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,511.37M | 2,592.95M | 2,637.07M | 2,681.55M | 2,680.05M | 2,698.30M | 2,807.22M | 2,503.22M | 2,497.69M | 2,461.65M | 2,448.10M | 2,487.88M | 2,451.40M | 2,403.70M | 2,483.63M | 2,664.89M | 2,592.53M | 2,641.82M | 2,727.49M | 2,753.42M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 378.69M | 373.87M | 369.05M | 364.23M | 359.41M | 354.59M | 349.77M | | | | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,007.82M | 2,192.17M | 2,360.21M | 2,405.36M | 2,397.13M | 2,322.99M | 2,468.98M | 2,582.35M | 2,725.56M | 2,657.50M | 2,800.23M | 2,860.98M | 2,933.27M | 3,010.74M | 3,129.38M | 3,235.75M | 3,314.05M | 3,471.68M | 3,592.00M | 3,538.26M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,007.82M | 2,192.17M | 2,360.21M | 2,405.36M | 2,397.13M | 2,322.99M | 2,468.98M | 2,582.35M | 2,725.56M | 2,657.50M | 2,800.23M | 2,860.98M | 2,933.27M | 3,010.74M | 3,129.38M | 3,235.75M | 3,314.05M | 3,471.68M | 3,592.00M | 3,538.26M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,519.19M | 4,785.12M | 4,997.28M | 5,086.91M | 5,077.17M | 5,021.29M | 5,276.19M | 5,085.57M | 5,223.25M | 5,119.16M | 5,248.33M | 5,348.85M | 5,384.67M | 5,414.45M | 5,613.00M | 5,900.64M | 5,906.58M | 6,113.50M | 6,319.49M | 6,291.68M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.19M | -18.93M | -20.07M | -21.21M | -22.63M | -24.63M | -26.18M | 2,476.51M | 2,557.94M | -21.94M | 2,799.05M | -20.67M | 2,935.27M | 3,015.10M | 3,144.40M | -24.20M | 3,296.10M | -18.56M | -18.32M | -18.20M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | | | | 1.14M | | | | 1.23M | | | | 0.21M | | | | 0.18M | |