|
Accumulated Depreciation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 449.26M | | | | 472.86M | | | | 469.25M | | | | 425.70M | | | | 415.80M |
|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 212.77M | 177.98M | 199.03M | 200.51M | 173.50M | 91.25M | 111.94M | 248.70M | 94.76M | 122.69M | 160.74M | 217.80M | 177.60M | 207.36M | 352.66M | 455.80M | 351.58M | 390.25M | 431.42M | 535.50M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 478.97M | 479.01M | 554.50M | 471.66M | 450.40M | 597.20M | 687.88M | 663.12M | 746.49M | 199.80M | 145.70M | 112.20M | 230.50M | 888.27M | 232.10M | 834.40M | 756.50M | 1,020.46M | 1,041.08M | 723.40M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 366.34M | 257.93M | 273.85M | 283.77M | 134.19M | 484.72M | 645.73M | 616.22M | 467.75M | 529.84M | 743.84M | 202.30M | 871.91M | 609.25M | 805.92M | 492.30M | 638.69M | 244.25M | 959.05M | 936.90M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 845.32M | 736.94M | 828.35M | 755.42M | 584.59M | 1,081.92M | 1,333.61M | 1,279.34M | 1,214.24M | 729.64M | 889.54M | 314.50M | 1,102.41M | 1,497.51M | 1,038.02M | 1,326.70M | 1,395.19M | 1,264.71M | 2,000.13M | 1,660.30M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.92M | 18.80M | 20.16M | 14.90M | 17.85M | 20.27M | 18.84M | 21.56M | 45.46M | 32.36M | 30.30M | 39.70M | 42.30M | 45.79M | 44.97M | 49.00M | 54.52M | 55.23M | 52.43M | 56.00M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.16M | 50.72M | 52.44M | 86.26M | 120.33M | 144.77M | 216.56M | 176.35M | 118.58M | 142.95M | 134.97M | 135.84M | 138.03M | 122.58M | 122.96M | 95.60M | 126.80M | 127.64M | 134.21M | 137.80M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,104.24M | 1,094.41M | 1,217.23M | 1,182.09M | 1,214.16M | 1,317.95M | 1,662.11M | 1,704.38M | 1,681.74M | 1,870.83M | 1,891.15M | 1,885.23M | 1,999.48M | 2,091.22M | 2,222.55M | 2,159.50M | 2,173.89M | 2,459.03M | 2,565.76M | 2,333.60M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 414.99M | 432.20M | 434.31M | 433.28M | 458.62M | 462.80M | 508.69M | 493.86M | 483.61M | 480.60M | 489.39M | 475.93M | 462.99M | 446.31M | 484.43M | 488.20M | 506.60M | 526.39M | 530.21M | 531.20M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.91M | 4.24M | 0.30M | | | | 1.10M | | | | 2.10M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 588.85M | 582.11M | 584.68M | 581.66M | 583.53M | 591.65M | 820.32M | 871.81M | 4.80M | 857.65M | 857.65M | 857.70M | 857.65M | 857.65M | 857.65M | 856.90M | 856.87M | 856.87M | 856.87M | 856.90M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 181.23M | 176.81M | 172.16M | 171.32M | 237.57M | 249.40M | 270.35M | 249.38M | 334.75M | 237.94M | 334.75M | 315.20M | 315.20M | 315.20M | 212.56M | 315.20M | 315.20M | 198.66M | 194.38M | 315.20M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 770.07M | 758.92M | 756.85M | 752.98M | 821.10M | 841.04M | 1,090.67M | 1,121.19M | 339.55M | 1,095.60M | 1,192.40M | 1,172.90M | 1,172.85M | 1,172.85M | 1,070.20M | 1,172.10M | 1,172.07M | 1,055.53M | 1,051.25M | 1,172.10M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.93M | 1.97M | 1.92M | 1.31M | 1.34M | 1.29M | 7.21M | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.47M | 16.90M | 14.49M | 15.06M | 27.06M | 25.04M | 23.08M | 21.79M | 23.20M | 25.39M | 24.11M | 20.55M | 18.07M | 16.40M | 15.52M | 22.40M | 21.98M | 20.41M | 18.38M | 7.00M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,411.19M | 1,399.39M | 1,380.76M | 1,361.24M | 1,383.28M | 1,395.88M | 1,792.23M | 1,839.63M | 1,840.98M | 1,851.19M | 1,912.02M | 1,942.19M | 1,954.96M | 1,958.67M | 2,017.74M | 2,036.40M | 2,043.59M | 2,077.01M | 2,084.19M | 2,074.20M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,515.43M | 2,493.81M | 2,597.99M | 2,543.33M | 2,597.44M | 2,713.83M | 3,454.34M | 3,544.02M | 3,522.72M | 3,722.02M | 3,803.17M | 3,827.43M | 3,954.45M | 4,049.89M | 4,240.29M | 4,195.90M | 4,217.49M | 4,536.04M | 4,649.95M | 4,407.80M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 258.75M | 265.63M | 315.28M | 273.46M | 289.56M | 345.48M | 477.33M | 534.96M | 561.28M | 513.41M | 500.09M | 628.96M | 632.45M | 583.66M | 489.05M | 624.30M | 795.29M | 826.30M | 945.63M | 744.30M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.22M | 3.22M | 3.23M | 3.19M | 3.20M | 3.19M | 3.19M | 3.19M | 3.20M | 3.20M | 3.20M | 3.20M | 3.22M | 3.22M | 3.22M | 4.30M | 4.32M | 4.32M | 4.32M | 4.30M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 261.97M | 268.86M | 318.50M | 276.65M | 292.76M | 348.67M | 480.52M | 538.14M | 564.47M | 516.61M | 503.30M | 632.16M | 635.67M | 586.88M | 492.27M | 628.60M | 799.61M | 830.62M | 949.95M | 748.60M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 216.82M | 105.87M | 234.00M | 174.82M | 96.69M | 227.32M | 123.41M | 245.84M | 224.08M | 278.43M | 140.77M | 108.62M | 283.01M | 324.73M | 162.41M | 134.80M | 117.22M | 436.82M | 202.18M | 405.40M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.83M | 5.25M | 5.07M | 20.27M | 22.23M | 22.68M | 20.00M | 23.07M | 21.33M | 30.05M | 18.89M | 26.25M | 17.22M | 13.50M | 15.66M | 16.90M | 20.28M | 33.64M | 20.78M | 27.00M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.48M | 62.40M | 68.03M | 67.23M | 65.97M | 63.12M | 80.09M | 78.14M | 77.54M | 76.15M | 85.23M | 72.90M | 89.53M | 89.27M | 76.75M | 74.60M | 68.06M | 78.08M | 63.84M | 60.90M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.33M | 67.58M | 64.63M | 61.59M | 59.34M | 59.36M | 65.43M | 72.56M | 75.56M | 81.04M | 89.25M | 96.41M | 100.68M | 107.48M | 115.74M | 122.00M | 126.82M | 137.59M | | 155.40M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.18M | 17.92M | 28.18M | 7.97M | 6.73M | 20.36M | 34.66M | 16.21M | 10.16M | 25.12M | 39.85M | 14.20M | 20.60M | 33.67M | 67.05M | 53.50M | 77.66M | 88.38M | 101.57M | 49.10M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 245.35M | 213.48M | 202.12M | 240.41M | 281.83M | 243.13M | 249.67M | 275.95M | 261.21M | 418.00M | 387.77M | 363.20M | 440.18M | 482.01M | 655.22M | 614.30M | 555.25M | 674.25M | 623.37M | 633.60M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 796.75M | 758.67M | 822.65M | 759.12M | 844.22M | 889.33M | 1,085.63M | 1,138.06M | 1,134.16M | 1,289.19M | 1,297.93M | 1,335.04M | 1,448.39M | 1,484.76M | 1,612.39M | 1,670.70M | 1,783.25M | 2,019.76M | 2,140.68M | 1,848.50M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 592.09M | 592.40M | 610.56M | 594.23M | 599.29M | 637.91M | 1,122.06M | 1,065.32M | 1,034.86M | 1,036.97M | 1,013.52M | 885.37M | 862.22M | 843.76M | 827.00M | 660.20M | 543.92M | 524.98M | 422.20M | 409.00M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.04M | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 136.68M | 123.64M | 110.82M | 98.06M | 86.47M | 79.63M | 97.31M | 130.79M | 142.88M | 171.48M | 222.52M | 263.45M | 287.02M | 308.11M | 327.30M | 333.40M | 320.40M | 330.83M | 329.19M | 325.60M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.55M | 13.55M | 8.87M | 38.51M | 38.52M | 38.50M | 42.31M | 57.10M | 54.77M | 30.22M | 29.23M | 59.56M | 59.48M | 59.44M | 59.49M | 64.00M | 64.03M | 64.76M | 64.65M | 71.40M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.00M | 69.06M | 67.71M | 63.35M | 41.17M | 35.66M | 39.00M | 43.91M | 46.95M | 44.63M | 43.15M | 47.91M | 47.93M | 54.58M | 56.12M | 58.10M | 60.13M | 61.14M | 65.41M | 72.30M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,539.07M | 1,488.26M | 1,552.90M | 1,489.92M | 1,568.50M | 1,645.37M | 2,347.33M | 2,391.27M | 2,366.66M | 2,527.86M | 2,563.21M | 2,543.42M | 2,657.11M | 2,696.08M | 2,826.18M | 2,728.30M | 2,711.61M | 2,940.34M | 2,956.71M | 2,654.50M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,614.07M | 1,557.32M | 1,620.61M | 1,553.27M | 1,609.67M | 1,681.03M | 2,386.33M | 2,435.18M | 2,413.61M | 2,572.49M | 2,606.36M | 2,591.34M | 2,705.04M | 2,750.66M | 2,882.30M | 2,786.40M | 2,771.75M | 3,001.48M | 3,022.12M | 2,726.80M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 653.57M | 654.80M | 678.58M | 661.46M | 665.26M | 701.03M | 1,202.16M | 1,143.45M | 1,112.39M | 1,113.12M | 1,098.75M | 958.27M | 951.75M | 933.03M | 903.75M | 734.80M | 611.99M | 603.06M | 486.04M | 469.90M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 901.36M | 936.49M | 977.39M | 990.05M | 987.76M | 1,032.80M | 1,068.01M | 1,108.90M | 1,109.11M | 1,149.54M | 1,196.81M | 1,236.10M | 1,249.40M | 1,299.23M | 1,357.99M | 1,409.50M | 1,445.74M | 1,534.56M | 1,627.83M | 1,681.00M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 901.36M | 936.49M | 977.39M | 990.05M | 987.76M | 1,032.80M | 1,068.01M | 1,108.90M | 1,109.11M | 1,149.54M | 1,196.81M | 1,236.10M | 1,249.40M | 1,299.23M | 1,357.99M | 1,409.50M | 1,445.74M | 1,534.56M | 1,627.83M | 1,681.00M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,515.43M | 2,493.81M | 2,597.99M | 2,543.33M | 2,597.44M | 2,713.83M | 3,454.34M | 3,544.02M | 3,522.72M | 3,722.02M | 3,803.17M | 3,827.43M | 3,954.45M | 4,049.89M | 4,240.29M | 4,195.90M | 4,217.49M | 4,536.04M | 4,649.95M | 4,407.80M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 627.32M | 2.05M | 0.97M | 0.70M | 722.56M | 0.88M | 809.37M | 847.68M | -2.50M | -1.13M | -2.57M | -0.79M | -2.06M | 1,023.08M | 1,078.29M | 1,127.90M | 1,167.87M | -0.74M | 1,338.16M | 1,385.60M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64M | | 0.15M | 0.13M | 0.28M | | | | 0.33M | | | | 0.55M | | | | 0.51M |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.72M | 53.73M | 53.80M | 53.19M | 53.31M | 53.21M | 53.11M | 53.12M | 53.28M | 53.33M | 53.35M | 53.37M | 53.63M | 53.67M | 53.71M | 53.74M | 54.00M | 54.01M | 54.03M | 54.05M |