|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.66M | 67.72M | 58.78M | 115.61M | 69.13M | 71.14M | 57.21M | 48.56M | 60.01M | 137.62M | 205.15M | 100.79M | 199.42M | 415.58M | 549.94M | 204.76M | 331.71M | 860.52M | 981.90M | 1,050.16M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.66M | 67.72M | 58.78M | 115.61M | 69.13M | 71.14M | 57.21M | 48.56M | 60.01M | 137.62M | 205.15M | 100.79M | 199.42M | 415.58M | 549.94M | 204.76M | 331.71M | 860.52M | 981.90M | 1,050.16M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 630.45M | 700.63M | 773.72M | 804.83M | 942.21M | 1,026.52M | 1,024.08M | 1,176.38M | 1,177.55M | 1,254.80M | 1,318.93M | 1,570.64M | 1,708.51M | 1,730.96M | 1,861.21M | 1,736.98M | 2,162.34M | 2,306.30M | 2,577.86M | 2,805.27M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.62M | 59.47M | 3,723.72M | 73.68M | 79.77M | 89.94M | 27.21M | 41.91M | 28.55M | 32.55M | 28.08M | 76.97M | 69.39M | 89.33M | 91.68M | 227.68M | 87.38M | 145.62M | 116.16M | 137.07M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 684.07M | 760.10M | 4,497.43M | 878.51M | 1,021.98M | 1,116.46M | 1,051.29M | 1,218.29M | 1,206.10M | 1,287.35M | 1,347.01M | 1,647.62M | 1,777.90M | 1,820.29M | 1,952.89M | 1,964.65M | 2,249.72M | 2,451.91M | 2,694.01M | 2,942.34M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.84M | 19.91M | 21.85M | 24.92M | 31.25M | 38.15M | 35.31M | 37.01M | 41.62M | 53.90M | 65.54M | 71.06M | 63.78M | 55.68M | 59.22M | 63.05M | 70.73M | 78.83M | 84.07M | 93.95M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.35M | 11.52M | 23.70M | 31.37M | 28.84M | 27.37M | 48.46M | 47.19M | 50.48M | 42.69M | 54.31M | 62.50M | 45.49M | 36.09M | 46.21M | 50.86M | 37.99M | 63.16M | 138.56M | 177.59M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 819.40M | 904.71M | 1,027.32M | 1,139.63M | 1,238.22M | 1,358.09M | 1,307.67M | 1,459.02M | 1,500.32M | 1,812.23M | 1,911.10M | 2,048.19M | 2,323.37M | 2,536.90M | 2,790.24M | 2,597.50M | 3,043.28M | 3,703.53M | 4,110.55M | 4,500.93M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 113.59M | 115.54M | 128.55M | 127.71M | 132.65M | 138.23M | 143.95M | 155.02M | 170.09M | 186.86M | 208.57M | 226.20M | 240.32M | 250.15M | 277.18M | 295.10M | 311.25M | 337.45M | 387.95M | 515.80M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 472.05M | 526.96M | 592.11M | 593.95M | 611.00M | 611.04M | 611.79M | 637.43M | 637.49M | 637.49M | 666.83M | 862.93M | 874.95M | 875.19M | 875.27M | 905.84M | 927.78M | 928.17M | 1,025.52M | 1,025.52M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 221.58M | 268.10M | 477.67M | 291.99M | 296.54M | 285.09M | 465.48M | 296.07M | 285.06M | 274.13M | 512.18M | 489.88M | 480.88M | 456.46M | 434.42M | 441.50M | 451.45M | 431.92M | 485.17M | 464.77M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 693.63M | 795.06M | 1,069.78M | 885.94M | 907.54M | 896.13M | 1,077.27M | 933.50M | 922.54M | 911.62M | 1,179.02M | 1,352.82M | 1,355.83M | 1,331.65M | 1,309.69M | 1,347.35M | 1,379.23M | 1,360.09M | 1,510.68M | 1,490.29M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.95M | 22.81M | 22.91M | 20.58M | 16.59M | 11.33M | 115.67M | 143.20M | 170.97M | 5.96M | 17.72M | 31.93M | 50.11M | 50.23M | 85.44M | 83.41M | 84.34M | 77.90M | 84.14M | 83.18M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.85M | 8.87M | 8.68M | 9.62M | 11.94M | 12.25M | 13.84M | 13.96M | 15.66M | 14.81M | 15.24M | 16.54M | 17.63M | 18.53M | 19.43M | 19.25M | 19.20M | 24.18M | 24.92M | 26.50M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 935.55M | 1,046.62M | 1,181.79M | 1,168.78M | 1,201.40M | 1,191.38M | 1,289.81M | 1,380.45M | 1,414.79M | 1,328.39M | 1,394.48M | 1,854.64M | 1,890.61M | 1,875.87M | 1,920.85M | 1,971.72M | 2,020.45M | 2,074.32M | 2,330.62M | 2,437.41M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,754.95M | 1,951.33M | 2,209.11M | 2,308.41M | 2,439.62M | 2,549.47M | 2,597.48M | 2,839.47M | 2,915.12M | 3,140.62M | 3,305.58M | 3,902.83M | 4,213.98M | 4,412.77M | 4,711.09M | 4,569.22M | 5,063.73M | 5,777.85M | 6,441.17M | 6,938.35M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 207.45M | 236.39M | 254.79M | 267.25M | 293.96M | 330.29M | 337.38M | 351.51M | 396.18M | 441.13M | 419.96M | 557.86M | 590.53M | 603.55M | 654.94M | 560.66M | 573.27M | 665.13M | 696.35M | 719.59M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 207.45M | 236.39M | 254.79M | 267.25M | 293.96M | 330.29M | 337.38M | 351.51M | 396.18M | 441.13M | 419.96M | 557.86M | 590.53M | 603.55M | 654.94M | 560.66M | 573.27M | 665.13M | 696.35M | 719.59M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.36M | 137.91M | 8.97M | 22.41M | 20.97M | 149.93M | 127.77M | 115.61M | 25.76M | 174.43M | 11.65M | 29.71M | 31.88M | 258.17M | 16.15M | 35.41M | 264.50M | 41.99M | 42.97M | 37.93M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.21M | 97.50M | 105.67M | 128.67M | 126.63M | 124.02M | 120.72M | 186.92M | 208.20M | 198.89M | 189.93M | 253.42M | 335.57M | 326.92M | 501.59M | 351.78M | 268.72M | 229.76M | 236.38M | 249.78M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.24M | 5.96M | 2.79M | 0.41M | 2.45M | 2.51M | 9.00M | 11.47M | 13.33M | 13.33M | 4.87M | 12.88M | 17.69M | 6.05M | 6.04M | 4.07M | 11.69M | 4.68M | 6.16M | 0.03M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.05M | | | | 21.15M | | | | 24.43M | | | | 28.16M | | | | 35.54M | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 255.36M | 244.58M | 307.38M | 328.57M | 395.52M | 411.94M | 548.29M | 717.29M | 696.37M | 775.30M | 909.54M | 1,131.93M | 1,149.90M | 1,197.53M | 1,149.26M | 1,267.37M | 1,546.31M | 1,734.27M | 2,120.26M | 2,345.28M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 721.41M | 742.26M | 836.55M | 857.20M | 968.18M | 1,044.01M | 1,170.80M | 1,406.66M | 1,481.48M | 1,628.99M | 1,721.20M | 2,139.66M | 2,334.95M | 2,429.14M | 2,582.77M | 2,411.24M | 2,699.60M | 3,032.22M | 3,393.85M | 3,630.79M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 156.27M | 266.77M | 385.24M | 412.08M | 403.19M | 378.19M | 247.25M | 197.76M | 133.94M | 33.93M | 39.34M | 77.00M | 73.38M | 62.31M | 62.29M | 63.78M | 61.33M | 131.32M | 139.06M | 39.05M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | | | | 3.70M | | | | 3.50M | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.34M | 1.34M | 1.75M | 1.75M | 1.75M | 1.75M | | | | 6.65M | 1.12M | 1.12M | 1.12M | 1.12M | 2.23M | 2.23M | 2.23M | 2.23M | 3.89M | 3.89M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.06M | 88.92M | 107.70M | 107.03M | 113.65M | 114.44M | 111.74M | 115.02M | 115.30M | 191.45M | 188.14M | 209.72M | 208.71M | 208.27M | 212.11M | 210.36M | 210.63M | 258.06M | 302.59M | 300.00M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.86M | 80.25M | 72.21M | 51.95M | 56.01M | 59.96M | 67.76M | 66.54M | 72.93M | 72.44M | 77.94M | 102.79M | 113.53M | 124.20M | 147.02M | 104.60M | 118.73M | 120.64M | 153.00M | 149.55M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 960.08M | 1,099.30M | 1,331.24M | 1,378.06M | 1,486.77M | 1,538.38M | 1,529.79M | 1,719.44M | 1,730.72M | 1,861.02M | 1,949.81M | 2,427.50M | 2,618.16M | 2,700.85M | 2,859.39M | 2,687.61M | 2,973.78M | 3,423.83M | 3,839.39M | 3,973.74M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,002.94M | 1,179.55M | 1,403.45M | 1,430.01M | 1,542.78M | 1,598.34M | 1,597.56M | 1,785.98M | 1,803.65M | 1,933.46M | 2,027.75M | 2,530.29M | 2,731.69M | 2,825.04M | 3,006.41M | 2,792.20M | 3,092.52M | 3,544.47M | 3,992.39M | 4,123.30M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 160.51M | 272.73M | 388.03M | 412.49M | 405.64M | 380.71M | 256.25M | 209.23M | 147.28M | 47.27M | 44.21M | 89.89M | 91.06M | 68.36M | 68.33M | 67.84M | 73.02M | 136.00M | 145.23M | 39.08M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 752.01M | 771.79M | 805.67M | 878.41M | 896.85M | 951.13M | 999.92M | 1,053.49M | 1,111.46M | 1,207.16M | 1,277.83M | 1,372.54M | 1,482.29M | 1,587.72M | 1,704.68M | 1,777.01M | 1,971.21M | 2,233.39M | 2,448.77M | 2,815.05M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 752.01M | 771.79M | 805.67M | 878.41M | 896.85M | 951.13M | 999.92M | 1,053.49M | 1,111.46M | 1,207.16M | 1,277.83M | 1,372.54M | 1,482.29M | 1,587.72M | 1,704.68M | 1,777.01M | 1,971.21M | 2,233.39M | 2,448.77M | 2,815.05M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,754.95M | 1,951.33M | 2,209.11M | 2,308.41M | 2,439.62M | 2,549.47M | 2,597.48M | 2,839.47M | 2,915.12M | 3,140.62M | 3,305.58M | 3,902.83M | 4,213.98M | 4,412.77M | 4,711.09M | 4,569.22M | 5,063.73M | 5,777.85M | 6,441.17M | 6,938.35M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.77M | -5.08M | -5.03M | 0.16M | -5.34M | -5.35M | -5.36M | -5.37M | 0.02M | 0.01M | -5.44M | -5.43M | -5.43M | -5.53M | 5.56M | -5.82M | 0.06M | 5.85M | 0.06M | 5.94M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 553.92M | 595.87M | 628.77M | 710.86M | 748.08M | 804.59M | 854.64M | 905.61M | 967.93M | 1,065.01M | 1,147.66M | 1,235.06M | 1,358.36M | 1,493.90M | 1,627.33M | 1,782.46M | 1,997.43M | 2,271.41M | 2,581.05M | 2,926.81M |