|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 639.67M | 655.21M | 656.90M | 850.34M | 324.83M | 124.94M | 113.06M | 367.34M | 297.29M | 514.43M | 698.81M | 1,262.01M | 1,254.79M | 1,265.26M | 826.78M | 1,212.98M | 1,047.18M | 985.82M | 884.66M | 1,019.80M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 639.67M | 655.21M | 656.90M | 850.34M | 324.83M | 124.94M | 113.06M | 367.34M | 297.29M | 514.43M | 698.81M | 1,262.01M | 1,254.79M | 1,265.26M | 826.78M | 1,212.98M | 1,047.18M | 985.82M | 884.66M | 1,019.80M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 142.46M | 141.81M | 139.51M | 131.68M | 122.95M | 133.50M | 125.84M | 115.69M | 109.20M | 117.05M | 124.24M | 122.91M | 115.22M | 112.49M | 105.62M | 117.68M | 122.77M | 115.51M | 118.39M | 126.82M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 142.46M | 141.81M | 139.51M | 131.68M | 122.95M | 133.50M | 125.84M | 115.69M | 109.20M | 117.05M | 124.24M | 122.91M | 115.22M | 112.49M | 105.62M | 117.68M | 122.77M | 115.51M | 118.39M | 126.82M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,087.53M | 1,170.56M | 1,272.03M | 1,246.37M | 1,396.13M | 1,542.43M | 1,687.89M | 1,456.12M | 1,401.62M | 1,300.84M | 1,396.86M | 1,246.37M | 1,211.09M | 1,217.69M | 1,396.25M | 1,332.43M | 1,335.36M | 1,433.61M | 1,530.90M | 1,462.85M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.50M | 20.54M | 22.85M | 26.25M | 61.00M | 25.54M | 104.21M | 64.96M | 62.72M | 73.52M | 100.05M | 29.04M | 22.79M | 19.71M | 84.81M | 66.91M | 22.57M | 100.62M | 92.48M | 23.66M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,949.00M | 2,073.71M | 2,176.72M | 2,323.89M | 1,928.85M | 1,928.72M | 2,060.73M | 2,036.08M | 1,898.83M | 2,032.13M | 2,347.34M | 2,719.80M | 2,666.63M | 2,714.56M | 2,432.90M | 2,754.61M | 2,597.32M | 2,655.52M | 2,647.00M | 2,713.19M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 875.38M | 875.29M | 892.23M | 920.77M | 942.46M | 973.68M | 1,009.09M | 1,065.38M | 1,050.03M | 1,036.41M | 1,026.82M | 1,013.19M | 990.17M | 975.14M | 1,019.87M | 1,033.93M | 1,031.99M | 1,029.53M | 1,061.35M | 1,095.16M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.44M | 85.42M | 85.39M | 85.35M | 85.30M | 85.27M | 85.25M | 77.31M | 77.33M | 77.32M | 77.28M | 77.30M | 77.29M | 77.31M | 77.30M | 77.30M | 77.35M | 77.37M | 77.37M | 77.40M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.44M | 85.42M | 85.39M | 85.35M | 85.30M | 85.27M | 85.25M | 77.31M | 77.33M | 77.32M | 77.28M | 77.30M | 77.29M | 77.31M | 77.30M | 77.30M | 77.35M | 77.37M | 77.37M | 77.40M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.50M | 58.85M | 61.77M | 56.59M | 48.74M | 52.90M | 54.25M | 81.39M | 70.76M | 73.61M | 76.27M | 110.66M | 102.20M | 106.08M | 109.44M | 120.66M | 112.37M | 95.80M | 88.61M | 99.16M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.18M | 99.15M | 101.90M | 106.25M | 103.31M | 104.26M | 107.63M | 116.41M | 115.50M | 119.42M | 120.64M | 122.95M | 128.56M | 158.67M | 127.27M | 137.34M | 139.85M | 148.36M | 150.75M | 156.74M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,161.24M | 2,171.33M | 2,300.60M | 2,301.73M | 2,281.86M | 2,390.45M | 2,533.28M | 2,626.94M | 2,572.21M | 2,539.68M | 2,536.43M | 2,553.75M | 2,486.00M | 2,467.38M | 2,481.56M | 2,547.00M | 2,559.99M | 2,572.85M | 2,664.39M | 2,698.72M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,110.24M | 4,245.04M | 4,477.32M | 4,625.62M | 4,210.71M | 4,319.17M | 4,594.01M | 4,663.02M | 4,471.04M | 4,571.81M | 4,883.77M | 5,273.55M | 5,152.63M | 5,181.94M | 4,914.46M | 5,301.61M | 5,157.31M | 5,228.37M | 5,311.38M | 5,411.91M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 574.88M | 601.88M | 638.37M | 612.51M | 642.62M | 680.10M | 720.86M | 508.32M | 629.56M | 597.10M | 675.50M | 607.88M | 502.14M | 595.60M | 665.80M | 645.67M | 553.65M | 601.66M | 667.49M | 637.99M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 574.88M | 601.88M | 638.37M | 612.51M | 642.62M | 680.10M | 720.86M | 508.32M | 629.56M | 597.10M | 675.50M | 607.88M | 502.14M | 595.60M | 665.80M | 645.67M | 553.65M | 601.66M | 667.49M | 637.99M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 174.14M | 224.09M | 273.72M | 319.92M | 183.73M | 244.56M | 275.38M | 247.59M | 205.18M | 185.00M | 203.96M | 264.31M | 153.46M | 196.63M | 215.61M | 286.03M | 146.69M | 202.91M | 246.62M | 314.59M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.60M | 74.33M | 91.42M | 94.52M | 88.59M | 93.94M | 103.82M | 108.14M | 97.14M | 96.64M | 96.75M | 103.16M | 90.01M | 92.37M | 101.27M | 93.61M | 90.60M | 86.64M | 90.44M | 98.32M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 208.74M | 213.78M | 218.35M | 217.41M | 211.61M | 206.93M | 220.01M | 231.97M | 229.75M | 222.16M | 231.24M | 234.52M | 229.56M | 233.36M | 231.67M | 234.18M | 229.07M | 222.57M | 220.24M | 221.36M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.28M | 61.34M | 38.32M | 79.55M | 126.27M | 87.16M | 45.88M | 61.20M | 87.68M | 127.58M | 53.14M | 96.55M | 147.36M | 48.78M | 19.89M | 67.70M | 112.39M | 74.33M | 37.77M | 78.94M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 389.64M | 403.41M | 431.45M | 447.77M | 490.82M | 498.35M | 488.77M | 479.23M | 452.50M | 435.37M | 528.40M | 573.90M | 596.34M | 576.46M | 583.02M | 584.79M | 589.43M | 578.19M | 592.49M | 602.94M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,519.27M | 1,578.83M | 1,691.62M | 1,771.69M | 1,743.64M | 1,811.05M | 1,854.72M | 1,636.45M | 1,701.82M | 1,663.85M | 1,788.99M | 1,880.32M | 1,718.86M | 1,743.20M | 1,817.26M | 1,911.97M | 1,721.84M | 1,766.31M | 1,855.04M | 1,954.13M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.50M | 18.36M | 17.27M | 16.36M | 15.58M | 14.72M | 13.92M | 10.03M | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 999.29M | 994.16M | 1,095.29M | 1,066.84M | 1,038.25M | 1,115.50M | 1,208.07M | 1,211.69M | 1,186.23M | 1,168.22M | 1,163.63M | 1,156.10M | 1,112.33M | 1,081.11M | 1,083.81M | 1,113.13M | 1,139.74M | 1,171.67M | 1,245.53M | 1,456.90M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.88M | 126.97M | 129.77M | 106.53M | 119.08M | 114.35M | 118.28M | 113.82M | 116.17M | 118.78M | 117.92M | 109.27M | 117.14M | 121.54M | 132.61M | 134.08M | 134.45M | 140.69M | 142.85M | 139.67M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,538.07M | 2,591.35M | 2,804.18M | 2,854.89M | 2,781.89M | 2,926.55M | 3,062.79M | 2,848.14M | 2,888.05M | 2,832.07M | 2,952.62M | 3,036.42M | 2,831.19M | 2,824.31M | 2,901.07M | 3,025.11M | 2,861.59M | 2,937.98M | 3,100.57M | 3,189.68M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,662.94M | 2,718.32M | 2,933.95M | 2,961.41M | 2,900.97M | 3,040.89M | 3,181.07M | 2,961.97M | 3,004.21M | 2,950.86M | 3,070.53M | 3,145.69M | 2,948.32M | 2,945.85M | 3,033.68M | 3,159.19M | 2,996.04M | 3,078.67M | 3,243.42M | 3,329.35M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,447.30M | 1,526.72M | 1,543.37M | 1,664.21M | 1,309.74M | 1,278.28M | 1,412.93M | 1,701.05M | 1,466.83M | 1,620.95M | 1,813.23M | 2,127.86M | 2,204.31M | 2,236.09M | 1,880.78M | 2,142.42M | 2,161.28M | 2,149.70M | 2,067.96M | 2,082.56M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,447.30M | 1,526.72M | 1,543.37M | 1,664.21M | 1,309.74M | 1,278.28M | 1,412.93M | 1,701.05M | 1,466.83M | 1,620.95M | 1,813.23M | 2,127.86M | 2,204.31M | 2,236.09M | 1,880.78M | 2,142.42M | 2,161.28M | 2,149.70M | 2,067.96M | 2,082.56M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,110.24M | 4,245.04M | 4,477.32M | 4,625.62M | 4,210.71M | 4,319.17M | 4,594.01M | 4,663.02M | 4,471.04M | 4,571.81M | 4,883.77M | 5,273.55M | 5,152.63M | 5,181.94M | 4,914.46M | 5,301.61M | 5,157.31M | 5,228.37M | 5,311.38M | 5,411.91M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.79M | 0.83M | 1.12M | 5.10M | 3.38M | 0.00M | 0.00M | 12.85M | 5.00M | 0.01M | 0.04M | 5.23M | 0.31M | 0.00M | 3.93M | 5.94M | 0.60M | 0.01M | 1.40M | 0.01M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 894.88M | -7.05M | 963.84M | 1,074.08M | 789.85M | -13.63M | -17.85M | 1,141.82M | 951.93M | -14.54M | -18.60M | -15.55M | -16.89M | -16.85M | 1,351.63M | -21.59M | 1,654.08M | 1,622.19M | 1,517.37M | -13.18M |