|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 271.83M | 258.42M | 246.00M | 96.07M | 38.85M | 102.98M | 74.52M | 114.43M | 125.33M | 148.28M | 179.98M | 141.76M | 177.61M | 227.36M | 178.97M | 48.33M | 44.53M | 122.67M | 65.84M | 81.41M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 640.67M | 601.99M | 610.45M | 878.61M | 965.35M | 944.23M | 861.34M | 747.92M | 694.17M | 686.95M | 641.20M | 692.51M | 658.43M | 574.27M | 571.91M | 678.70M | 708.83M | 584.24M | 561.41M | 519.60M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 912.50M | 860.41M | 856.45M | 974.68M | 1,004.20M | 1,047.21M | 935.86M | 862.35M | 819.50M | 835.22M | 821.18M | 834.27M | 836.04M | 801.63M | 750.88M | 727.03M | 753.36M | 706.91M | 627.25M | 601.01M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.00M | 65.30M | 89.40M | 97.00M | 94.20M | 100.52M | 120.00M | 123.10M | 136.30M | 82.90M | 89.50M | 106.90M | 112.90M | 125.90M | 139.50M | 159.90M | 149.50M | 163.30M | 176.60M | 192.50M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.40M | 12.00M | 17.70M | 22.80M | 19.90M | 16.60M | 13.90M | 11.20M | 7.30M | 7.00M | 6.70M | 6.40M | 15.16M | 16.40M | 22.60M | 27.70M | 27.79M | 26.96M | 30.89M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.00M | 73.70M | 101.40M | 114.70M | 117.00M | 120.42M | 136.60M | 137.00M | 147.50M | 90.20M | 96.50M | 113.60M | 119.30M | 141.06M | 155.90M | 182.50M | 177.20M | 191.09M | 203.56M | 223.40M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.76M | 104.09M | 110.04M | 115.14M | 118.73M | 123.21M | 122.43M | 123.57M | 127.13M | 127.11M | 129.87M | 134.38M | 136.48M | 139.00M | 140.17M | 145.74M | 154.96M | 168.55M | 173.63M | 193.68M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.08M | 38.74M | 37.44M | 51.10M | 66.43M | 100.33M | 92.65M | 92.51M | 96.52M | 86.70M | 32.45M | 43.73M | 50.50M | 53.66M | 42.91M | 37.09M | 45.08M | 55.94M | 38.96M | 40.57M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,096.67M | 1,068.59M | 1,071.97M | 1,216.88M | 1,262.19M | 1,371.28M | 1,251.97M | 1,183.13M | 1,162.00M | 1,131.90M | 1,069.36M | 1,115.16M | 1,134.22M | 1,117.07M | 1,071.12M | 1,061.52M | 1,099.92M | 1,091.19M | 1,012.64M | 1,024.25M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 256.35M | 256.60M | 264.00M | 270.80M | 262.47M | 265.02M | 277.91M | 273.43M | 285.92M | 282.40M | 292.63M | 319.51M | 343.87M | 292.68M | 299.98M | 305.14M | 315.36M | 328.40M | 334.07M | 341.12M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,300.00M | 5,498.60M | 5,528.82M | 5,600.00M | 5,638.77M | 5,548.48M | 5,600.00M | 5,500.00M | 5,500.00M | 5,482.97M | 5,500.00M | 5,434.75M | 5,417.27M | 5,587.41M | 5,622.81M | 5,700.00M | 5,700.00M | 5,842.97M | 5,900.00M | 5,945.35M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 558.38M | 558.75M | 548.17M | 559.79M | 553.24M | 494.79M | 420.33M | 441.50M | | 411.43M | | | | 435.39M | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 309.80M | 320.24M | 324.31M | 351.94M | 360.54M | 342.86M | 323.96M | 348.69M | 398.70M | 324.70M | 422.56M | 412.53M | 405.12M | 435.39M | 420.33M | 431.21M | 451.89M | 452.09M | 443.51M | 442.63M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1083.50M | 6,057.35M | 6,076.99M | 6,119.76M | 6,192.02M | 6,043.27M | 5,981.79M | 5,932.64M | 5,897.12M | 5,894.40M | 5,913.38M | 5,847.28M | 5,822.38M | 6,022.80M | 6,043.14M | 6,112.56M | 6,114.28M | 6,295.06M | 6,333.69M | 6,387.98M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.17M | 7,125.95M | 7,148.96M | 7,336.65M | 7,454.20M | 7,414.55M | 7,233.76M | 7,115.77M | 7,059.12M | 7,026.29M | 6,982.74M | 6,962.44M | 6,956.60M | 7,139.87M | 7,114.27M | 7,174.08M | 7,214.20M | 7,386.25M | 7,346.34M | 7,412.23M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 427.90M | 496.33M | 412.76M | 437.84M | 381.40M | 422.00M | 452.21M | 457.31M | 486.73M | 470.25M | 480.65M | 479.63M | 460.28M | 527.35M | 576.06M | 556.80M | 580.08M | 633.63M | 652.48M | 753.22M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 427.90M | 496.33M | 412.76M | 437.84M | 381.40M | 422.00M | 452.21M | 457.31M | 486.73M | 470.25M | 480.65M | 479.63M | 460.28M | 527.35M | 576.06M | 556.80M | 580.08M | 633.63M | 652.48M | 753.22M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 146.95M | 150.58M | 157.21M | 186.06M | 195.08M | 186.28M | 184.22M | 189.26M | 189.51M | 194.88M | 181.15M | 197.97M | 211.15M | 226.77M | 201.79M | 220.81M | 229.76M | 240.95M | 215.23M | 229.97M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.50M | 48.15M | 56.60M | 45.30M | 43.63M | 33.55M | 33.47M | 35.92M | 42.28M | 99.88M | 103.29M | 105.12M | 100.80M | 96.83M | 113.69M | 146.90M | 180.59M | 203.89M | 122.57M | 117.64M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 363.38M | -395.37M | 413.70M | 428.80M | 433.28M | -442.36M | 447.18M | 445.95M | 446.92M | -447.53M | 510.20M | 501.26M | 500.28M | -539.06M | 489.47M | 493.87M | 522.80M | 550.03M | 601.59M | 656.71M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.20M | 78.89M | 78.93M | 75.61M | 74.14M | 71.73M | 18.74M | 18.71M | 19.23M | 19.34M | 19.70M | 18.80M | 18.50M | 20.47M | 20.40M | 20.10M | 19.92M | 19.63M | 20.83M | 21.90M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,137.76M | 1,194.62M | 1,142.29M | 1,198.41M | 1,159.89M | 1,172.54M | 1,152.10M | 1,165.99M | 1,205.67M | 1,254.29M | 1,312.30M | 1,323.93M | 1,314.17M | 1,429.59M | 1,416.92M | 1,457.67M | 1,553.26M | 1,667.61M | 1,633.59M | 1,800.43M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,633.19M | 2,717.42M | 2,818.73M | 2,891.39M | 3,008.45M | 2,941.77M | 2,879.59M | 2,766.68M | 2,655.39M | 2,562.18M | 2,408.77M | 2,302.79M | 2,214.14M | 2,136.79M | 2,089.12M | 2,020.77M | 1,878.96M | 1,858.34M | 1,807.88M | 1,654.24M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 657.07M | 663.24M | 669.03M | 679.79M | 683.83M | 687.06M | 681.55M | 682.69M | 681.58M | 687.60M | 703.60M | 725.43M | 751.98M | 787.97M | 806.04M | 838.04M | 863.76M | 910.73M | 915.03M | 952.72M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 171.44M | 158.27M | 148.00M | 134.60M | 117.82M | 88.62M | 76.42M | 73.90M | 66.52M | 67.39M | 66.24M | 63.60M | 66.81M | 67.26M | 63.35M | 59.80M | 64.83M | 62.31M | 62.13M | 65.80M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.37M | 124.88M | 108.66M | 114.33M | 114.68M | 176.93M | 236.11M | 292.15M | 334.95M | 341.32M | 346.48M | 333.97M | 315.59M | 309.48M | 280.20M | 230.11M | 188.80M | 153.89M | 207.64M | 189.06M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -94.20M | 7,001.06M | 7,040.30M | 7,222.32M | 7,339.53M | 7,237.63M | 6,997.65M | 6,823.62M | 6,724.17M | 6,684.97M | 6,636.27M | 6,628.47M | 6,641.01M | 6,830.39M | 6,834.07M | 6,943.97M | 7,025.40M | 7,232.36M | 7,138.70M | 7,223.17M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.17M | 7,125.95M | 7,148.96M | 7,336.65M | 7,454.20M | 7,414.55M | 7,233.76M | 7,115.77M | 7,059.12M | 7,026.29M | 6,982.74M | 6,962.44M | 6,956.60M | 7,139.87M | 7,114.27M | 7,174.08M | 7,214.20M | 7,386.25M | 7,346.34M | 7,412.23M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,996.57M | 2,322.05M | 3,232.43M | 3,320.19M | 3,441.73M | 2,499.41M | 3,326.76M | 3,212.62M | 3,102.32M | 2,114.65M | 2,918.97M | 2,804.06M | 2,714.42M | 1,597.72M | 2,578.59M | 2,514.64M | 2,401.75M | 2,408.37M | 2,409.47M | 2,310.96M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,261.81M | 2,267.51M | 2,289.72M | 2,345.03M | 2,395.95M | 2,347.63M | 2,232.06M | 2,157.24M | 2,136.70M | 2,113.50M | 2,164.90M | 2,231.18M | 2,311.50M | 2,408.78M | 2,474.29M | 2,582.42M | 2,678.27M | 2,746.43M | 2,732.26M | 2,761.49M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.17M | 7,125.95M | 7,148.96M | 7,336.65M | 7,454.20M | 7,414.55M | 7,233.76M | 7,115.77M | 7,059.12M | 7,026.29M | 6,982.74M | 6,962.44M | 6,956.60M | 7,139.87M | 7,114.27M | 7,174.08M | 7,214.20M | 7,386.25M | 7,346.34M | 7,412.23M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.96M | -31.96M | 31.99M | 31.99M | 31.99M | 0.43M | 37.09M | 40.43M | 41.62M | 0.76M | 42.87M | 43.05M | 43.26M | -43.31M | -43.69M | -43.89M | 44.13M | 44.40M | -45.61M | 46.45M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,159.58M | 2,163.92M | 2,181.65M | 2,235.60M | 2,283.97M | 2,236.87M | 2,214.80M | 2,230.22M | 2,253.70M | 2,271.21M | 2,331.51M | 2,407.09M | 2,496.80M | 2,594.17M | 2,694.72M | 2,814.99M | 2,931.35M | 3,022.51M | 3,124.20M | 3,224.90M |