|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 161.77M | 131.03M | 189.63M | 183.56M | 194.89M | 133.16M | 114.78M | 116.16M | 91.56M | 63.99M | 56.29M | 60.22M | 40.65M | 52.22M | 84.18M | 135.41M | 148.76M | 189.98M | 215.73M | 235.09M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 161.77M | 131.03M | 189.63M | 183.56M | 194.89M | 133.16M | 114.78M | 116.16M | 91.56M | 63.99M | 56.29M | 60.22M | 40.65M | 52.22M | 84.18M | 135.41M | 148.76M | 189.98M | 215.73M | 235.09M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.93M | 66.66M | 100.50M | 66.45M | 71.34M | 67.66M | 105.51M | 68.46M | 71.37M | 70.24M | 103.09M | 75.56M | 72.42M | 74.34M | 112.50M | 82.89M | 90.52M | 93.17M | 109.72M | 77.31M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.19M | | | | 10.53M | | | | 23.67M | | | | 23.08M | | | | 20.55M | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.93M | 66.66M | 109.70M | 66.45M | 71.34M | 67.66M | 116.04M | 68.46M | 71.37M | 70.24M | 126.76M | 75.56M | 72.42M | 74.34M | 135.58M | 82.89M | 90.52M | 93.17M | 130.26M | 77.31M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.41M | 6.97M | 7.01M | 8.15M | 8.38M | 7.88M | 7.53M | 9.87M | 9.25M | 9.22M | 9.14M | 10.39M | 9.60M | 9.85M | 9.18M | 9.99M | 9.84M | 9.65M | 10.34M | 9.79M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.30M | 10.48M | 7.95M | 11.90M | 15.77M | 25.14M | 17.25M | 18.70M | 21.13M | 18.88M | 16.23M | 23.05M | 28.64M | 28.65M | 20.21M | 23.41M | 22.40M | 19.46M | 14.90M | 13.87M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.87M | 43.27M | 42.84M | 46.68M | 52.29M | 62.27M | 55.56M | 58.99M | 60.87M | 58.67M | 57.65M | 65.47M | 70.99M | 69.81M | 64.53M | 66.90M | 66.41M | 63.41M | 53.97M | 50.56M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.04M | 29.71M | 17.98M | 33.74M | 33.37M | 30.95M | 48.40M | 48.39M | 52.64M | 55.56M | 63.09M | 62.49M | 69.02M | 61.19M | 21.05M | 55.13M | 58.19M | 59.29M | 54.71M | 77.78M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 328.26M | 310.19M | 405.59M | 367.32M | 391.68M | 317.74M | 345.77M | 313.64M | 299.17M | 272.38M | 300.80M | 283.57M | 277.94M | 286.54M | 333.31M | 361.05M | 379.39M | 423.94M | 454.83M | 464.85M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 761.59M | 755.64M | 741.75M | 744.75M | 745.25M | 755.52M | 746.05M | 754.89M | 770.32M | 777.67M | 791.09M | 793.81M | 810.44M | 829.39M | 840.77M | 848.73M | 864.54M | 872.06M | 869.70M | 890.04M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.59M | | | | 78.54M | | | | 94.14M | | | | 108.09M | | | | 126.14M | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.45M | | | | 1.45M | | | | 1.45M | | | | 1.45M | | | | 1.45M | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 253.14M | 253.15M | 251.70M | 251.66M | 251.62M | 251.64M | 251.52M | 251.53M | 251.56M | 251.53M | 251.73M | 251.77M | 252.04M | 252.01M | 251.79M | 252.17M | 252.13M | 252.11M | 251.81M | 251.96M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 253.14M | 253.15M | 253.15M | 251.66M | 251.62M | 251.64M | 252.97M | 251.53M | 251.56M | 251.53M | 253.18M | 251.77M | 252.04M | 252.01M | 253.24M | 252.17M | 252.13M | 252.11M | 253.26M | 251.96M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.63M | | | | 76.25M | | | | 91.94M | | | | 97.85M | | | | 104.60M | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 138.10M | 139.89M | 157.85M | 149.46M | 142.19M | 141.93M | 162.89M | 163.41M | 167.91M | 167.97M | 8.54M | 198.17M | 201.02M | 206.02M | 215.53M | 209.65M | 221.64M | 226.00M | 240.59M | 233.61M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,632.44M | 1,651.89M | 1,650.79M | 1,641.67M | 1,635.50M | 1,660.81M | 1,683.40M | 1,673.96M | 1,700.22M | 1,726.85M | 1,748.49M | 1,760.26M | 1,791.21M | 1,819.86M | 1,867.67M | 1,901.09M | 1,907.97M | 1,945.35M | 1,937.15M | 1,942.46M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,722.29M | 2,717.72M | 2,798.12M | 2,753.74M | 2,772.43M | 2,734.07M | 2,775.22M | 2,742.49M | 2,769.71M | 2,776.89M | 2,840.38M | 2,837.64M | 2,879.59M | 2,935.79M | 3,041.76M | 3,110.86M | 3,151.90M | 3,241.35M | 3,261.67M | 3,297.34M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.38M | 52.89M | 54.09M | 61.74M | 58.93M | 59.03M | 66.64M | 57.00M | 72.68M | 53.39M | 63.15M | 61.38M | 68.64M | 62.66M | 62.09M | 63.61M | 59.15M | 55.55M | 62.71M | 66.92M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.38M | 52.89M | 54.09M | 61.74M | 58.93M | 59.03M | 66.64M | 57.00M | 72.68M | 53.39M | 63.15M | 61.38M | 68.64M | 62.66M | 62.09M | 63.61M | 59.15M | 55.55M | 62.71M | 66.92M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 241.49M | 210.16M | 67.49M | 202.22M | 237.45M | 225.00M | 231.13M | 237.29M | 220.92M | 240.44M | 28.95M | 249.50M | 231.72M | 265.00M | 54.44M | 272.44M | 263.61M | 291.88M | 265.27M | 287.58M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.36M | | | | 40.20M | | | | 71.55M | | | | 73.56M | | | | 77.29M | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.61M | 68.72M | 68.81M | 68.92M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 131.19M | 132.55M | 131.82M | 144.97M | 144.83M | 147.41M | 139.10M | 140.49M | 142.37M | 144.49M | 134.91M | 147.38M | 149.90M | 139.97M | 157.14M | 148.04M | 149.39M | 165.91M | 167.35M | 170.21M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 169.10M | 161.51M | 211.18M | 185.51M | 182.29M | 174.72M | 219.81M | 191.91M | 222.91M | 180.20M | 222.91M | 196.24M | 192.34M | 184.26M | 226.81M | 199.85M | 196.29M | 189.35M | 212.86M | 187.72M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 597.15M | 557.11M | 636.27M | 594.44M | 623.50M | 606.17M | 656.68M | 626.70M | 623.45M | 618.52M | 660.67M | 654.50M | 642.61M | 651.89M | 711.42M | 683.94M | 737.05M | 771.40M | 777.01M | 781.34M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 465.01M | 465.51M | 466.02M | 466.52M | 467.02M | 467.53M | 468.03M | 468.54M | 469.04M | 469.54M | 470.05M | 470.55M | 471.05M | 471.56M | 452.06M | 627.31M | 559.62M | 560.44M | 561.26M | 562.08M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.01M | | | | 78.29M | | | | 93.98M | | | | 108.17M | | | | 125.21M | |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,211.88M | 1,227.70M | 1,218.27M | 1,201.55M | 1,195.91M | 1,215.01M | 1,233.50M | 1,218.02M | 1,228.66M | 1,246.82M | 1,254.95M | 1,243.28M | 1,258.93M | 1,276.95M | 1,299.02M | 1,326.65M | 1,322.54M | 1,344.04M | 1,332.41M | 1,340.54M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 163.64M | 145.44M | 21.10M | 135.91M | 124.31M | 121.87M | 18.16M | 129.39M | 122.65M | 120.36M | 17.17M | 136.87M | 133.02M | 139.01M | 135.80M | 133.56M | 131.74M | 140.13M | 154.56M | 154.16M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,274.04M | 2,250.33M | 2,446.86M | 2,262.51M | 2,286.44M | 2,288.70M | 2,465.06M | 2,313.26M | 2,321.16M | 2,334.88M | 2,505.15M | 2,368.33M | 2,372.59M | 2,400.40M | 2,462.50M | 2,637.89M | 2,619.22M | 2,675.88M | 2,670.68M | 2,683.95M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,437.68M | 2,395.77M | 2,467.96M | 2,398.41M | 2,410.75M | 2,410.58M | 2,483.22M | 2,442.65M | 2,443.80M | 2,455.25M | 2,522.32M | 2,505.20M | 2,505.61M | 2,539.41M | 2,598.30M | 2,771.46M | 2,750.96M | 2,816.01M | 2,825.24M | 2,838.11M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 465.01M | 465.51M | 466.02M | 466.52M | 467.02M | 467.53M | 468.03M | 468.54M | 469.04M | 469.54M | 470.05M | 470.55M | 471.05M | 471.56M | 452.06M | 627.31M | 628.24M | 629.16M | 630.07M | 630.99M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 284.61M | 321.95M | 330.17M | 355.33M | 361.68M | 323.50M | 292.00M | 299.84M | 325.90M | 321.64M | 318.06M | 332.44M | 373.98M | 396.38M | 443.45M | 339.40M | 400.95M | 425.35M | 436.43M | 459.23M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 284.61M | 321.95M | 330.17M | 355.33M | 361.68M | 323.50M | 292.00M | 299.84M | 325.90M | 321.64M | 318.06M | 332.44M | 373.98M | 396.38M | 443.45M | 339.40M | 400.95M | 425.35M | 436.43M | 459.23M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,722.29M | 2,717.72M | 2,798.12M | 2,753.74M | 2,772.43M | 2,734.07M | 2,775.22M | 2,742.49M | 2,769.71M | 2,776.89M | 2,840.38M | 2,837.64M | 2,879.59M | 2,935.79M | 3,041.76M | 3,110.86M | 3,151.90M | 3,241.35M | 3,261.67M | 3,297.34M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.11M | 53.13M | 0.10M | 53.24M | 53.60M | 54.49M | 2.00M | 55.49M | 55.77M | 2.83M | 1.40M | 56.90M | 3.13M | 57.00M | 57.06M | 59.70M | 59.70M | 59.68M | 3.18M | 3.15M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 1,167.00M | -0.29M | -0.03M | -0.33M | 1,187.28M | 1,170.08M | 1,184.20M | 1,213.12M | 1,217.27M | -0.69M | -0.95M | -1.07M | -0.89M | -1.61M | 1,337.69M | 1,379.16M | 1,397.65M | -1.04M | -1.25M |