|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 304.47M | 397.14M | | | 390.40M | 186.65M | | 307.83M | 354.34M | 317.81M | | 380.92M | 368.05M | 303.66M | 351.38M | 310.44M | 330.38M | 331.02M | 506.70M | 443.77M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 304.47M | 397.14M | | | 390.40M | 186.65M | | 307.83M | 354.34M | 317.81M | | 380.92M | 368.05M | 303.66M | 351.38M | 310.44M | 330.38M | 331.02M | 506.70M | 443.77M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 431.16M | 524.86M | 524.93M | 541.68M | 623.36M | 737.32M | 528.90M | 506.85M | 533.71M | 566.95M | 559.85M | 517.63M | 509.16M | 503.37M | 489.93M | 473.10M | 471.17M | 553.93M | 447.04M | 484.12M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 431.16M | 524.86M | 524.93M | 541.68M | 623.36M | 737.32M | 528.90M | 506.85M | 533.71M | 566.95M | 559.85M | 517.63M | 509.16M | 503.37M | 489.93M | 473.10M | 471.17M | 553.93M | 447.04M | 484.12M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 237.89M | 241.02M | 285.99M | 362.10M | 411.36M | 444.66M | 454.51M | 445.78M | 416.05M | 468.04M | 493.85M | 493.64M | 564.16M | 573.32M | 524.70M | 526.26M | 521.17M | 513.75M | 484.85M | 469.33M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 44.90M | 67.90M | 34.25M | 45.91M | 64.92M | 65.08M | 80.65M | 63.34M | 95.38M | 130.52M | 96.67M | 105.95M | 133.93M | 139.91M | 158.38M | 173.75M | 192.97M | 174.94M | 162.22M | 174.64M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 1,018.42M | 1,230.92M | 1,421.45M | 1,448.65M | 1,490.04M | 1,433.71M | 1,452.82M | 1,323.80M | 1,399.48M | 1,483.31M | 1,538.49M | 1,498.14M | 1,575.29M | 1,520.25M | 1,524.39M | 1,483.55M | 1,515.69M | 1,573.64M | 1,600.80M | 1,571.87M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 256.22M | 257.59M | 275.62M | 276.86M | 285.94M | 343.34M | 390.22M | 418.55M | 443.29M | 481.71M | 559.04M | 586.98M | 598.95M | 615.41M | 652.09M | 655.28M | 622.91M | 627.60M | 594.27M | 568.12M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 199.51M | 201.54M | 199.05M | 211.93M | 212.17M | 281.95M | 289.33M | 323.21M | 310.69M | 312.74M | 311.11M | 312.96M | 312.19M | 312.00M | 314.00M | 310.97M | 311.39M | 314.19M | 294.49M | 294.88M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 258.99M | 251.31M | 241.20M | 251.38M | 242.23M | 351.48M | 382.71M | 426.90M | 424.91M | 410.53M | 394.37M | 381.20M | 366.36M | 352.99M | 340.43M | 326.94M | 217.26M | 208.57M | 160.76M | 154.68M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 458.50M | 452.86M | 440.25M | 463.30M | 454.40M | 633.43M | 672.04M | 750.11M | 735.60M | 723.27M | 705.48M | 694.16M | 678.55M | 664.98M | 654.43M | 637.91M | 528.66M | 522.76M | 455.24M | 449.56M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.29M | 29.69M | 35.05M | 33.97M | 29.43M | 9.41M | 5.68M | 2.02M | 9.86M | 0.55M | 0.57M | 0.55M | 0.55M | 0.55M | 0.50M | 19.67M | 24.93M | 35.86M | 39.04M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1.97M | | | | 3.48M | 3.48M | 3.34M | 3.34M | 10.71M | 10.70M | 10.65M | 10.65M | 9.28M | 9.24M | 9.20M | 9.23M | 9.07M | 9.07M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 751.63M | 746.44M | 788.65M | 818.64M | 814.08M | 1,050.35M | 1,146.18M | 1,247.56M | 1,280.21M | 1,313.33M | 1,396.52M | 1,437.25M | 1,439.43M | 1,443.79M | 1,497.02M | 1,478.19M | 250.97M | 250.97M | 1,251.12M | 1,216.71M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 1,770.05M | 1,977.36M | 2,210.10M | 2,267.29M | 2,304.12M | 2,484.05M | 2,599.00M | 2,571.36M | 2,679.69M | 2,796.64M | 2,935.01M | 2,935.39M | 3,014.73M | 2,964.04M | 3,021.40M | 2,961.74M | 2,859.63M | 2,917.15M | 2,851.92M | 2,788.58M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 187.70M | 214.62M | 243.16M | 233.92M | 269.83M | 275.37M | 244.10M | 210.85M | 258.05M | 279.52M | 292.73M | 248.26M | 265.49M | 237.18M | 262.20M | 241.09M | 244.72M | 225.91M | 241.25M | 225.11M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 187.70M | 214.62M | 243.16M | 233.92M | 269.83M | 275.37M | 244.10M | 210.85M | 258.05M | 279.52M | 292.73M | 248.26M | 265.49M | 237.18M | 262.20M | 241.09M | 244.72M | 225.91M | 241.25M | 225.11M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 33.98M | 45.83M | 57.44M | 29.80M | 37.06M | 48.93M | 61.27M | 29.90M | 34.04M | 38.56M | 45.58M | 30.52M | 39.14M | 38.41M | 44.72M | 30.54M | 38.53M | 39.46M | 49.19M | 35.25M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 59.27M | 51.57M | 63.18M | 76.91M | 77.78M | 68.33M | 87.40M | 88.40M | 82.17M | 72.95M | 71.99M | 65.33M | 71.12M | 59.85M | 68.16M | 67.42M | 74.10M | 67.78M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | | | | | | | | | | | | | | | | | 3.73M | 3.73M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 11.65M | 11.34M | 0.91M | 11.65M | 11.33M | 11.34M | 1.01M | 13.85M | 14.57M | 14.59M | 1.20M | 17.88M | 20.78M | 20.70M | 22.04M | 23.34M | 23.40M | 25.49M | 27.00M | 27.08M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 1.92M | 72.95M | 74.51M | 10.74M | 10.18M | 5.52M | 12.94M | 4.76M | 3.86M | 6.32M | 4.62M | 3.27M | 4.91M | 2.00M | 1.23M | 3.69M | 2.55M | 0.72M | 1.76M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 43.62M | 65.56M | 80.32M | 98.56M | 66.14M | 95.44M | 99.45M | 111.15M | 69.09M | 96.43M | 121.58M | 131.12M | 109.72M | 99.30M | 108.78M | 133.26M | 123.02M | 148.50M | 128.54M | 98.95M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 325.88M | 397.94M | 524.94M | 500.02M | 458.28M | 518.15M | 501.91M | 447.02M | 467.90M | 521.37M | 564.60M | 505.36M | 510.40M | 465.84M | 510.87M | 489.32M | 501.51M | 509.31M | 524.52M | 459.67M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1.80M | | | | 1.37M | | | | 1.47M | | | | 7.54M | | | | 7.16M | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 765.05M | 780.49M | 758.39M | 758.92M | 759.46M | 760.00M | 760.54M | 761.07M | 761.61M | 762.15M | 762.69M | 763.23M | 763.76M | 764.30M | 764.84M | 765.38M | 765.91M | 764.39M | 756.80M | 757.32M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 37.39M | 36.05M | 3.82M | 3.17M | 2.52M | 1.85M | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 33.32M | 48.49M | 16.75M | 18.14M | 18.57M | 16.88M | 106.61M | 16.15M | 16.28M | 16.34M | 22.35M | 21.28M | 20.07M | 21.55M | 26.57M | 25.60M | 14.24M | 14.88M | 13.45M | 13.50M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 24.28M | 23.00M | 42.02M | 30.08M | 27.39M | 31.71M | 57.98M | 56.84M | 81.77M | 81.03M | 105.52M | 129.05M | 133.89M | 136.03M | 164.33M | 158.47M | 151.57M | 146.22M | 144.29M | 137.88M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.62M | 12.86M | 15.06M | 14.34M | 14.64M | 15.44M | 13.15M | 15.24M | 13.33M | 13.65M | 11.74M | 14.13M | 14.70M | 14.79M | 14.90M | 15.63M | 15.98M | 16.63M | 14.52M | 14.94M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 1,198.27M | 1,287.46M | 1,330.30M | 1,310.33M | 1,266.21M | 1,328.60M | 1,336.06M | 1,281.09M | 1,327.57M | 1,380.88M | 1,455.15M | 1,418.92M | 1,428.13M | 1,387.72M | 1,466.61M | 1,438.77M | 1,433.23M | 1,434.80M | 1,439.07M | 1,368.37M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 1,199.89M | 1,300.32M | 1,345.36M | 1,324.67M | 1,280.85M | 1,344.04M | 1,349.21M | 1,296.32M | 1,340.89M | 1,394.54M | 1,466.89M | 1,433.05M | 1,442.83M | 1,402.52M | 1,481.50M | 1,454.40M | 1,449.21M | 1,451.43M | 1,453.58M | 1,383.31M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 765.05M | 784.49M | 758.39M | 758.92M | 759.46M | 760.00M | 760.54M | 761.07M | 761.61M | 762.15M | 762.69M | 763.23M | 763.76M | 764.30M | 764.84M | 765.38M | 765.91M | 764.39M | 760.53M | 761.05M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 570.16M | 677.04M | 864.74M | 942.62M | 1,023.27M | 1,140.01M | 1,249.79M | 1,275.04M | 1,338.80M | 1,402.11M | 1,468.12M | 1,502.35M | 1,571.90M | 1,561.53M | 1,539.90M | 1,507.35M | 1,410.42M | 1,465.72M | 1,398.34M | 1,405.27M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 570.16M | 677.04M | 864.74M | 942.62M | 1,023.27M | 1,140.01M | 1,249.79M | 1,275.04M | 1,338.80M | 1,402.11M | 1,468.12M | 1,502.35M | 1,571.90M | 1,561.53M | 1,539.90M | 1,507.35M | 1,410.42M | 1,465.72M | 1,398.34M | 1,405.27M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 1,770.05M | 1,977.36M | 2,210.10M | 2,267.29M | 2,304.12M | 2,484.05M | 2,599.00M | 2,571.36M | 2,679.69M | 2,796.64M | 2,935.01M | 2,935.39M | 3,014.73M | 2,964.04M | 3,021.40M | 2,961.74M | 2,859.63M | 2,917.15M | 2,851.92M | 2,788.58M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 0.29M | 0.45M | 0.96M | 1.54M | 1.37M | 0.31M | 1.68M | 0.26M | 0.26M | 4.32M | 0.72M | 0.39M | 0.79M | 2.94M | 0.56M | 0.76M | | 1.32M | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -35.80M | 211.10M | 388.66M | -30.06M | 565.83M | 684.40M | 801.98M | -38.82M | 879.33M | -31.62M | -33.94M | 1,035.90M | 1,102.91M | 1,088.54M | -19.09M | 1,034.10M | -29.88M | 954.59M | -17.99M | 892.98M |