|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 230.63M | 295.28M | 276.15M | 194.48M | 201.77M | 273.71M | 207.16M | 253.20M | 227.89M | 227.89M | 209.10M | 210.25M | 237.91M | 238.36M | 426.36M | 521.94M | 932.71M | 1,209.45M | 1,383.85M | 1,417.07M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 230.63M | 295.28M | 276.15M | 194.48M | 201.77M | 273.71M | 207.16M | 253.20M | 227.89M | 227.89M | 209.10M | 210.25M | 237.91M | 238.36M | 426.36M | 521.94M | 932.71M | 1,209.45M | 1,383.85M | 1,417.07M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 525.01M | 614.29M | 575.55M | 526.04M | 508.58M | 575.95M | 620.48M | 672.27M | 686.26M | 704.91M | 692.39M | 729.74M | 779.26M | 837.27M | 811.20M | 859.94M | 907.83M | 939.49M | 907.27M | 985.63M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.54M | 10.89M | 25.80M | 24.68M | 25.65M | 25.69M | 23.61M | 23.11M | 25.90M | 31.52M | 33.20M | 34.58M | 37.92M | 38.18M | 43.83M | 47.02M | 51.63M | 51.17M | 51.15M | 61.41M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 537.55M | 625.18M | 601.35M | 550.72M | 534.23M | 601.64M | 644.10M | 695.38M | 712.17M | 736.43M | 725.59M | 764.32M | 817.19M | 875.46M | 855.03M | 906.96M | 959.46M | 990.67M | 958.42M | 1,047.04M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 145.44M | 155.42M | 220.78M | 322.60M | 340.33M | 355.23M | 398.52M | 463.44M | 468.82M | 459.13M | 427.86M | 467.22M | 406.64M | 355.57M | 373.29M | 364.81M | 342.99M | 367.28M | 363.37M | 374.73M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.75M | 4.65M | 3.49M | 4.00M | 4.48M | 3.08M | 4.49M | 3.02M | 3.53M | 3.96M | 5.19M | 2.94M | 1.84M | 2.71M | 2.46M | 2.57M | 3.28M | 2.55M | 1.97M | 0.97M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 334.87M | 296.97M | 282.37M | 265.55M | 320.13M | 385.61M | 461.84M | 522.50M | 538.92M | 534.93M | 525.18M | 463.05M | 420.97M | 463.97M | 542.22M | 514.73M | 516.38M | 557.88M | 580.47M | 546.35M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 484.06M | 457.03M | 506.64M | 592.15M | 664.94M | 743.91M | 864.85M | 988.96M | 1,011.27M | 998.01M | 958.23M | 933.21M | 829.46M | 822.25M | 917.98M | 882.10M | 862.64M | 927.71M | 945.81M | 922.04M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 226.44M | 208.15M | 77.83M | 145.35M | 108.90M | 131.26M | 126.13M | 147.44M | 155.51M | 179.93M | 444.86M | 504.88M | 180.77M | 459.83M | 212.99M | 572.19M | 216.16M | 164.50M | 160.67M | 179.94M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,466.15M | 1,574.76M | 1,586.26M | 1,547.24M | 1,704.30M | 1,931.48M | 2,033.70M | 2,325.16M | 2,337.82M | 2,367.83M | 2,304.59M | 2,378.08M | 2,351.30M | 2,357.72M | 2,641.12M | 2,836.18M | 3,208.42M | 3,505.61M | 3,625.74M | 3,818.80M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 455.11M | 463.49M | 467.34M | 477.78M | 513.25M | 498.18M | 487.38M | 522.75M | 528.78M | 537.86M | 533.99M | 551.73M | 539.74M | 548.02M | 560.21M | 520.16M | 535.34M | 550.79M | 563.63M | 564.25M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,925.99M | 1,927.90M | 1,922.04M | 1,951.46M | 1,946.32M | 1,936.44M | 1,938.84M | 2,767.18M | 2,783.62M | 2,770.30M | 2,812.14M | 2,861.85M | 2,835.99M | 2,842.05M | 2,886.02M | 2,805.35M | 2,848.92M | 3,046.68M | 3,044.12M | 3,044.37M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 409.56M | 392.58M | 375.40M | 372.01M | 355.98M | 345.94M | 338.15M | 586.86M | 569.68M | 552.34M | 563.28M | 528.18M | 501.02M | 485.90M | 478.61M | 438.00M | 430.11M | 464.86M | 447.07M | 430.24M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,335.55M | 2,320.48M | 2,297.44M | 2,323.47M | 2,302.30M | 2,282.39M | 2,276.99M | 3,354.04M | 3,353.30M | 3,322.64M | 3,375.42M | 3,390.03M | 3,337.02M | 3,327.96M | 3,364.63M | 3,243.36M | 3,279.03M | 3,511.54M | 3,491.19M | 3,474.61M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.94M | 79.90M | 80.77M | 74.67M | 74.84M | 79.75M | 80.75M | 85.78M | 95.60M | 132.97M | 138.27M | 155.96M | 162.11M | 203.57M | 220.53M | 209.44M | 216.80M | 253.12M | 275.95M | 285.91M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.95M | 160.92M | 162.99M | 165.54M | 169.40M | 171.75M | 173.43M | 260.16M | 270.87M | 262.45M | 265.11M | 275.82M | 277.32M | 284.00M | 278.85M | 181.18M | 174.63M | 185.84M | 189.84M | 193.88M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,119.57M | 3,153.37M | 3,142.91M | 3,187.50M | 3,200.96M | 3,164.38M | 3,143.86M | 4,350.95M | 4,376.06M | 4,383.88M | 4,436.20M | 4,527.01M | 4,463.27M | 4,514.68M | 4,581.29M | 4,305.16M | 4,358.40M | 4,668.79M | 4,682.62M | 4,684.57M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,585.72M | 4,728.12M | 4,729.17M | 4,734.74M | 4,905.26M | 5,095.85M | 5,177.56M | 6,676.10M | 6,713.88M | 6,751.71M | 6,740.79M | 6,905.09M | 6,814.56M | 6,872.39M | 7,222.42M | 7,141.33M | 7,566.82M | 8,174.39M | 8,308.35M | 8,503.37M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.22M | 138.01M | 173.70M | 163.37M | 149.80M | 159.25M | 181.49M | 196.00M | 161.90M | 150.76M | 177.05M | 202.40M | 177.44M | 237.73M | 249.28M | 220.31M | 222.56M | 278.16M | 266.77M | 250.41M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.99M | 12.00M | 12.00M | 12.00M | 11.97M | 9.92M | 9.91M | 9.90M | 9.90M | 9.90M | 9.90M | 9.90M | 9.90M | 9.90M | 9.90M | 9.91M | 9.91M | 9.90M | 259.90M | 259.91M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.21M | 150.01M | 185.70M | 175.37M | 161.76M | 169.16M | 191.39M | 205.90M | 171.80M | 160.66M | 186.95M | 212.29M | 187.35M | 247.63M | 259.17M | 230.22M | 232.47M | 288.06M | 526.67M | 510.31M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 304.69M | 320.60M | 274.11M | 286.80M | 326.28M | 344.72M | 324.06M | 312.17M | 347.35M | 365.66M | 348.26M | 332.14M | 356.08M | 377.68M | 365.75M | 352.54M | 386.32M | 402.25M | 395.83M | 391.50M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.26M | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.99M | 12.00M | 12.00M | 12.00M | 11.97M | 9.92M | 9.91M | 9.90M | 9.90M | 9.90M | 9.90M | 9.90M | 9.90M | 9.90M | 9.90M | 9.91M | 9.91M | 9.90M | 259.90M | 259.91M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.50M | 23.59M | 22.92M | 23.91M | 24.13M | 21.86M | 21.08M | 22.43M | 23.13M | 21.92M | 21.80M | 24.06M | 24.18M | 25.28M | 28.28M | 27.81M | 28.75M | 30.51M | 29.98M | 29.76M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 314.80M | 307.96M | 28.91M | 23.33M | 42.65M | 44.89M | 47.94M | 58.30M | 78.37M | 72.22M | 67.07M | 46.69M | 54.67M | 107.52M | 93.69M | 84.88M | 132.53M | 132.27M | 135.24M | 140.49M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.34M | 109.61M | 112.53M | 111.65M | 112.45M | 108.67M | 108.19M | 133.91M | 141.04M | 138.07M | 146.72M | 148.90M | 150.75M | 152.55M | 157.19M | 156.51M | 160.44M | 166.03M | 167.78M | 176.05M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 876.54M | 911.77M | 624.16M | 621.06M | 667.26M | 689.30M | 692.66M | 732.71M | 761.69M | 758.53M | 770.80M | 764.07M | 773.03M | 910.65M | 904.08M | 851.96M | 940.52M | 1,019.12M | 1,255.50M | 1,248.11M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.90M | 91.50M | 93.25M | 94.43M | 94.09M | 95.45M | 97.62M | 102.80M | 108.88M | 119.19M | 121.49M | 127.41M | 131.98M | 137.34M | 144.45M | 146.51M | 151.09M | 156.80M | 159.36M | 159.79M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.47M | 11.32M | 11.29M | 12.87M | 10.71M | 9.71M | 11.83M | 107.54M | 113.02M | 90.65M | 87.67M | 89.28M | 86.56M | 79.34M | 83.52M | 77.00M | 78.98M | 77.68M | 77.57M | 77.99M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.27M | 114.78M | 121.52M | 132.97M | 127.25M | 120.45M | 114.21M | 116.44M | 115.09M | 116.85M | 112.45M | 140.65M | 136.31M | 141.44M | 144.49M | 139.16M | 137.99M | 153.01M | 147.82M | 154.13M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.07M | 62.93M | 53.24M | 6.35M | 53.30M | 5.97M | 37.08M | 37.18M | 69.55M | 37.18M | 12.16M | 12.16M | 12.16M | | 83.27M | 10.83M | 48.98M | 141.52M | 138.18M | 138.54M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 999.95M | 930.68M | 1,078.96M | 967.84M | 959.20M | 1,045.80M | 1,052.01M | 2,205.26M | 2,019.68M | 1,863.27M | 1,719.61M | 1,659.16M | 1,411.61M | 1,097.70M | 1,123.31M | 1,036.37M | 1,080.17M | 1,187.41M | 931.59M | 934.38M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,876.49M | 1,842.45M | 1,703.12M | 1,588.91M | 1,626.46M | 1,735.10M | 1,744.67M | 2,937.98M | 2,781.37M | 2,621.80M | 2,490.41M | 2,423.23M | 2,184.64M | 2,008.35M | 2,027.39M | 1,888.33M | 2,020.69M | 2,206.53M | 2,187.09M | 2,182.49M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.99M | 12.00M | 12.00M | 12.00M | 11.97M | 9.92M | 9.91M | 9.90M | 9.90M | 9.90M | 9.90M | 9.90M | 9.90M | 9.90M | 9.90M | 9.91M | 9.91M | 9.90M | 259.90M | 259.91M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,709.23M | 2,885.68M | 3,026.05M | 3,145.84M | 3,278.80M | 3,360.75M | 3,432.89M | 3,738.13M | 3,932.51M | 4,129.90M | 4,250.38M | 4,481.85M | 4,629.92M | 4,864.04M | 5,195.03M | 5,253.01M | 5,546.13M | 5,967.86M | 6,121.26M | 6,320.88M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,709.23M | 2,885.68M | 3,026.05M | 3,145.84M | 3,278.80M | 3,360.75M | 3,432.89M | 3,738.13M | 3,932.51M | 4,129.90M | 4,250.38M | 4,481.85M | 4,629.92M | 4,864.04M | 5,195.03M | 5,253.01M | 5,546.13M | 5,967.86M | 6,121.26M | 6,320.88M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,585.72M | 4,728.12M | 4,729.17M | 4,734.74M | 4,905.26M | 5,095.85M | 5,177.56M | 6,676.10M | 6,713.88M | 6,751.71M | 6,740.79M | 6,905.09M | 6,814.56M | 6,872.39M | 7,222.42M | 7,141.33M | 7,566.82M | 8,174.39M | 8,308.35M | 8,503.37M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.84M | 41.84M | 41.84M | 41.84M | 41.84M | 41.84M | 41.84M | 41.84M | 41.84M | 41.84M | 41.84M | 42.17M | 0.26M | 42.66M | 42.89M | 43.19M | 43.51M | 43.93M | 44.45M | 45.15M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -195.97M | 3,079.64M | -217.00M | 3,362.57M | -224.14M | -312.75M | -406.13M | -270.17M | -261.88M | 4,253.02M | 4,401.84M | 4,539.96M | 4,769.96M | -251.53M | -132.16M | -298.89M | 5,779.38M | -74.70M | 6,342.28M | -29.86M |