|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.80M | 82.98M | 100.90M | 109.44M | 100.40M | 104.50M | 118.42M | 126.45M | 106.71M | 75.14M | 83.22M | 93.10M | 83.25M | 82.55M | 75.54M | 104.51M | 85.88M | 81.85M | 67.40M | 95.11M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.60M | | 0.70M | 1.70M | 5.80M | 5.00M | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.39M | 82.98M | 101.60M | 111.14M | 106.20M | 109.50M | 118.42M | 126.45M | 106.71M | 75.14M | 83.22M | 93.10M | 83.25M | 82.55M | 75.54M | 104.51M | 85.88M | 81.85M | 67.40M | 95.11M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 311.57M | 284.58M | 291.89M | 267.99M | 331.96M | 281.44M | 260.03M | 283.65M | 310.12M | 153.39M | 147.25M | 161.01M | 224.20M | 192.15M | 183.01M | 184.67M | 228.41M | 220.32M | 209.68M | 200.22M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 311.57M | 284.58M | 291.89M | 267.99M | 331.96M | 281.44M | 260.03M | 283.65M | 310.12M | 153.39M | 147.25M | 161.01M | 224.20M | 192.15M | 183.01M | 184.67M | 228.41M | 220.32M | 209.68M | 200.22M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.54M | 40.39M | 39.73M | 39.73M | 36.59M | 33.42M | 34.45M | 33.17M | 30.73M | 30.29M | 30.13M | 28.38M | 26.22M | 25.85M | 27.10M | 25.30M | 22.88M | 21.95M | 21.39M | 19.30M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.39M | 70.74M | 67.95M | 74.41M | 81.92M | 81.41M | 70.10M | 87.90M | 93.71M | 79.70M | 58.58M | 68.87M | 85.95M | 87.00M | 84.66M | 80.28M | 102.72M | 96.18M | 82.75M | 96.62M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 526.30M | 478.69M | 500.47M | 491.57M | 550.87M | 500.77M | 482.99M | 531.17M | 541.28M | 477.78M | 425.57M | 384.00M | 454.04M | 392.83M | 370.31M | 394.76M | 439.88M | 420.30M | 381.22M | 411.25M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 282.27M | 273.31M | 271.77M | 271.98M | 271.57M | 258.45M | 249.92M | 248.30M | 247.15M | 223.53M | 222.50M | 208.34M | 192.44M | 185.10M | 172.37M | 164.50M | 162.12M | 152.43M | 146.80M | 141.71M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,304.34M | 1,301.60M | 1,302.23M | 1,325.96M | 1,302.14M | 1,289.24M | 1,268.31M | 1,203.25M | 1,204.05M | 1,102.50M | 1,081.52M | 1,096.67M | 1,091.37M | 1,099.82M | 1,102.37M | 1,079.17M | 1,121.51M | 1,117.83M | 1,116.17M | 1,138.75M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 885.26M | 867.16M | 970.04M | 970.89M | 931.43M | 895.81M | 860.58M | 868.27M | 854.79M | 657.09M | 630.56M | 628.89M | 615.69M | 609.22M | 598.26M | 572.12M | 595.04M | 580.33M | 582.00M | 595.10M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,189.60M | 2,168.76M | 2,272.27M | 2,296.86M | 2,233.57M | 2,185.05M | 2,128.89M | 2,071.52M | 2,058.84M | 1,759.59M | 1,712.08M | 1,725.56M | 1,707.06M | 1,709.04M | 1,700.63M | 1,651.30M | 1,716.55M | 1,698.16M | 1,698.17M | 1,733.85M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 196.80M | 114.57M | 118.28M | 118.55M | 193.97M | 181.84M | 173.23M | 204.60M | | 139.25M | 106.38M | 19.50M | 34.42M | 292.63M | 295.01M | | 306.78M | 189.82M | 178.40M | 214.08M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 434.00M | 2,884.11M | 2,845.57M | 2,886.41M | 2,810.83M | 2,728.54M | 2,645.38M | 2,619.09M | 231.00M | 2,448.18M | 2,353.47M | 2,323.29M | 50.20M | 2,259.23M | 2,238.55M | 2,205.09M | 2,251.58M | 2,104.04M | 2,085.52M | 2,150.08M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,446.44M | 3,362.80M | 3,346.03M | 3,377.98M | 3,361.70M | 3,229.31M | 3,128.37M | 3,150.26M | 3,108.81M | 2,925.96M | 2,779.04M | 2,707.29M | 2,725.49M | 2,652.06M | 2,608.86M | 2,599.85M | 2,691.47M | 2,524.33M | 2,466.74M | 2,561.33M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.79M | 62.23M | 51.27M | 76.74M | 77.44M | 56.68M | 46.25M | 32.38M | 84.33M | 43.71M | 48.51M | 44.99M | 55.66M | 38.64M | 40.36M | 53.22M | 60.95M | 36.38M | 47.65M | 50.10M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.79M | 62.23M | 51.27M | 76.74M | 77.44M | 56.68M | 46.25M | 32.38M | 84.33M | 43.71M | 48.51M | 44.99M | 55.66M | 38.64M | 40.36M | 53.22M | 60.95M | 36.38M | 47.65M | 50.10M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.74M | 90.06M | 102.14M | 105.29M | 101.60M | 80.20M | 101.60M | 154.23M | 113.42M | 52.31M | 82.94M | 78.20M | 97.17M | 49.04M | 60.94M | 156.27M | 93.12M | 44.71M | 52.80M | 177.20M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.49M | 81.90M | 89.61M | 88.28M | 95.81M | 101.55M | 94.53M | 98.95M | 87.98M | 68.54M | 72.33M | 78.77M | 76.27M | 78.24M | 71.57M | 92.21M | 66.05M | 66.03M | 68.35M | 74.95M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.50M | 12.50M | 12.50M | 15.62M | 18.75M | 21.88M | 25.00M | 5.00M | 5.00M | 5.00M | 5.00M | 6.25M | 7.50M | 8.75M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 11.25M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.44M | 21.55M | 22.35M | 21.60M | 20.58M | 19.79M | 19.04M | 20.05M | 19.67M | 17.87M | 17.80M | 18.18M | 18.29M | 17.65M | 18.08M | 17.97M | 18.28M | 17.51M | 16.64M | 16.24M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.59M | 9.63M | 12.86M | 16.80M | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 545.42M | 418.46M | 267.89M | 355.85M | 538.13M | 407.10M | 263.82M | 369.25M | 504.69M | 369.56M | 235.84M | 300.68M | 483.78M | 367.31M | 241.49M | 313.28M | 462.69M | 361.68M | 218.79M | 292.84M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 988.97M | 763.10M | 644.51M | 821.48M | 969.42M | 780.74M | 634.58M | 760.97M | 895.55M | 705.94M | 610.25M | 712.14M | 873.28M | 688.79M | 561.47M | 717.26M | 820.86M | 648.84M | 540.35M | 692.41M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 809.09M | 952.02M | 1,032.51M | 902.04M | 768.28M | 917.24M | 978.68M | 940.58M | 743.29M | 890.92M | 937.62M | 900.52M | 767.10M | 909.85M | 951.01M | 877.21M | 789.43M | 818.27M | 861.71M | 796.29M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 146.25M | 136.39M | 126.20M | 115.86M | 78.62M | 77.51M | 75.67M | 78.28M | 86.30M | 81.37M | 76.00M | 72.37M | 70.83M | 67.85M | 71.08M | 69.65M | 71.90M | 71.95M | 72.05M | 72.96M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.13M | 42.28M | 33.91M | 37.63M | 5.96M | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 172.90M | 188.88M | 187.93M | 182.90M | 180.06M | 159.72M | 157.05M | 144.60M | 144.04M | 109.92M | 94.28M | 94.86M | 96.73M | 97.36M | 98.68M | 94.57M | 105.14M | 104.11M | 102.99M | 106.59M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 145.83M | 145.34M | 143.64M | 139.59M | 132.54M | 127.06M | 120.56M | 139.86M | 115.54M | 124.52M | 119.62M | 98.22M | 94.39M | 109.23M | 88.40M | 101.57M | 81.48M | 78.20M | 92.91M | 89.86M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.11M | 99.16M | 104.58M | 96.59M | 90.50M | 84.72M | 84.03M | 79.12M | 79.05M | 78.84M | 78.17M | 71.16M | 71.76M | 76.98M | 82.96M | 72.33M | 70.44M | 69.90M | 73.17M | 69.49M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,263.04M | 2,185.73M | 2,134.78M | 2,161.87M | 2,128.92M | 2,062.26M | 1,966.54M | 2,044.23M | 1,984.73M | 1,909.92M | 1,833.60M | 1,887.82M | 1,914.02M | 1,861.40M | 1,770.64M | 1,842.28M | 1,868.82M | 1,721.37M | 1,653.38M | 1,741.87M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,355.15M | 2,284.89M | 2,239.37M | 2,258.47M | 2,219.43M | 2,146.98M | 2,050.56M | 2,123.36M | 2,063.78M | 1,988.76M | 1,911.77M | 1,958.98M | 1,985.78M | 1,938.38M | 1,853.60M | 1,914.61M | 1,939.26M | 1,791.27M | 1,726.55M | 1,811.35M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 821.59M | 964.52M | 1,045.01M | 917.67M | 787.03M | 939.11M | 1,003.68M | 945.58M | 748.29M | 895.92M | 942.62M | 906.77M | 774.60M | 918.60M | 961.01M | 887.21M | 799.43M | 828.27M | 871.71M | 807.54M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,091.29M | 1,077.90M | 1,106.66M | 1,119.52M | 1,142.27M | 1,082.33M | 1,077.81M | 1,026.90M | 1,045.03M | 937.21M | 867.28M | 748.31M | 739.72M | 713.67M | 755.25M | 685.24M | 752.21M | 733.06M | 740.19M | 749.98M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,091.29M | 1,077.90M | 1,106.66M | 1,119.52M | 1,142.27M | 1,082.33M | 1,077.81M | 1,026.90M | 1,045.03M | 937.21M | 867.28M | 748.31M | 739.72M | 713.67M | 755.25M | 685.24M | 752.21M | 733.06M | 740.19M | 749.98M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,446.44M | 3,362.80M | 3,346.03M | 3,377.98M | 3,361.70M | 3,229.31M | 3,128.37M | 3,150.26M | 3,108.81M | 2,925.96M | 2,779.04M | 2,707.29M | 2,725.49M | 2,652.06M | 2,608.86M | 2,599.85M | 2,691.47M | 2,524.33M | 2,466.74M | 2,561.33M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.42M | 3.92M | 0.00M | 3.92M | 23.52M | 3.92M | 0.17M | 0.16M | 3.92M | 24.05M | 0.67M | 24.52M | 24.83M | 0.29M | 0.00M | 3.93M | 25.69M | 25.85M | 0.00M | 1.09M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -490.79M | -494.60M | 1,881.23M | -507.44M | -508.15M | -523.29M | 1,902.66M | 1,811.82M | 1,860.87M | -517.04M | -541.97M | 1,577.24M | -528.44M | -523.59M | 1,583.97M | 1,541.99M | 1,591.17M | 1,583.82M | -481.32M | -452.92M |