|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,104.57M | 1,219.65M | 1,225.38M | 1,056.69M | 900.39M | 858.90M | 620.13M | 626.16M | 688.44M | 765.08M | 745.36M | 656.82M | 709.53M | 741.64M | 482.05M | 520.82M | 626.55M | 698.57M | 701.89M | 643.85M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.58M | 48.28M | 38.84M | 80.62M | 141.69M | 156.81M | 189.21M | 132.88M | 126.39M | 124.21M | 139.15M | 140.82M | 115.86M | 127.32M | | | | 0.76M | 0.70M | 0.74M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,163.15M | 1,267.92M | 1,264.22M | 1,137.30M | 1,042.08M | 1,015.72M | 809.34M | 759.03M | 814.84M | 889.29M | 884.51M | 797.64M | 825.40M | 868.96M | 482.05M | 520.82M | 626.55M | 699.33M | 702.60M | 644.58M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 516.88M | 441.66M | 414.93M | 241.45M | 496.39M | 236.23M | 243.59M | 516.84M | 283.31M | 266.87M | 262.25M | 293.23M | 282.13M | 285.84M | 512.94M | 560.20M | 314.11M | 509.21M | 331.10M | 571.36M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 233.38M | 166.58M | 182.32M | 226.81M | 258.85M | 116.60M | 106.90M | 215.92M | 275.26M | 192.59M | 150.40M | 217.56M | 151.00M | 190.80M | 173.80M | 175.00M | 230.35M | 204.38M | 180.80M | 198.27M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 750.26M | 608.25M | 597.24M | 468.26M | 755.24M | 352.83M | 350.49M | 732.76M | 558.58M | 459.45M | 412.64M | 510.79M | 433.13M | 476.65M | 686.74M | 735.20M | 544.47M | 713.59M | 511.90M | 769.62M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.88M | 12.14M | 10.96M | 13.14M | 16.62M | 24.10M | 23.55M | 26.11M | 30.35M | 32.40M | 35.62M | 37.57M | 35.80M | 34.72M | 33.73M | 31.83M | 34.59M | 32.41M | 30.42M | 31.26M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.30M | 43.54M | 32.77M | 68.69M | 33.22M | 49.92M | 50.08M | 53.43M | 28.31M | 54.15M | 50.69M | 53.52M | 21.67M | 51.35M | 69.99M | 50.07M | 27.55M | 20.13M | 51.87M | 47.26M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,751.15M | 1,772.88M | 1,760.50M | 1,695.14M | 1,621.57M | 1,504.72M | 1,310.89M | 1,349.41M | 1,462.60M | 1,469.37M | 1,487.80M | 1,451.36M | 1,551.74M | 1,468.65M | 1,194.42M | 1,285.80M | 1,389.28M | 1,338.12M | 1,388.26M | 1,408.06M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 542.70M | 538.42M | 534.38M | 533.71M | 527.62M | 517.87M | 513.48M | 512.17M | 508.02M | 501.67M | 481.58M | 479.32M | 481.49M | 477.69M | 479.11M | 476.11M | 472.66M | 478.48M | 470.61M | 466.72M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.19M | 54.16M | 62.82M | 120.99M | 124.14M | 106.73M | 102.51M | 124.02M | 100.80M | 98.10M | 97.81M | 92.88M | 127.97M | 117.90M | 89.27M | 86.30M | 73.76M | 78.02M | 80.20M | 85.02M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 338.24M | 338.38M | 340.69M | 339.90M | 371.74M | 368.28M | 365.15M | 369.38M | 370.13M | 426.31M | 408.41M | 410.44M | 408.65M | 408.46M | 533.21M | 520.42M | 525.02M | 528.82M | 529.90M | 530.30M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 136.94M | 129.21M | 122.89M | 125.80M | 126.28M | 119.25M | 112.27M | 105.91M | 98.88M | 177.33M | 167.43M | 159.89M | 152.15M | 144.64M | 434.51M | 421.24M | 412.06M | 408.15M | 397.06M | 364.02M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 475.18M | 467.60M | 463.58M | 465.70M | 498.02M | 487.53M | 477.41M | 475.30M | 469.01M | 603.64M | 575.84M | 570.33M | 560.80M | 553.10M | 967.72M | 941.66M | 937.08M | 936.97M | 926.96M | 894.32M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 135.55M | 145.10M | 156.02M | 164.91M | 175.24M | 183.54M | 183.57M | 192.18M | 203.89M | 209.68M | 201.86M | 206.67M | 208.49M | 219.82M | 219.76M | 227.02M | 223.41M | 228.64M | 214.36M | 214.35M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.93M | 7.60M | 61.26M | 7.75M | 57.46M | 8.35M | 8.24M | 52.08M | 47.10M | 34.08M | 72.60M | 51.84M | 114.82M | 36.99M | 120.61M | 104.73M | 123.79M | 102.82M | 91.47M | 83.72M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,355.14M | 1,362.26M | 1,345.19M | 1,409.78M | 1,441.42M | 1,415.22M | 1,378.65M | 1,399.11M | 1,373.54M | 1,538.57M | 1,491.96M | 1,484.17M | 1,492.99M | 1,504.98M | 1,915.51M | 1,872.80M | 1,839.76M | 1,857.88M | 1,839.50M | 1,784.06M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,106.29M | 3,135.14M | 3,105.69M | 3,104.92M | 3,062.99M | 2,919.94M | 2,689.55M | 2,748.52M | 2,836.13M | 3,007.94M | 2,979.77M | 2,935.53M | 3,044.73M | 2,973.64M | 3,109.93M | 3,158.60M | 3,229.04M | 3,196.00M | 3,227.76M | 3,192.12M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.38M | 12.19M | 17.78M | 19.10M | 11.37M | 16.82M | 14.17M | 17.36M | 17.17M | 15.39M | 20.93M | 14.39M | 19.73M | 16.41M | 17.38M | 11.55M | 17.29M | 17.23M | 17.84M | 8.67M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.38M | 12.19M | 17.78M | 19.10M | 11.37M | 16.82M | 14.17M | 17.36M | 17.17M | 15.39M | 20.93M | 14.39M | 19.73M | 16.41M | 17.38M | 11.55M | 17.29M | 17.23M | 17.84M | 8.67M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 254.16M | 255.03M | 262.73M | 225.85M | 228.54M | 229.27M | 230.24M | 230.35M | 246.76M | 346.52M | 351.40M | 327.19M | 362.88M | 280.61M | 347.53M | 360.92M | 376.50M | 317.42M | 369.26M | 376.21M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.31M | 15.64M | 15.40M | 15.31M | 15.41M | 14.33M | 13.26M | 13.20M | 12.62M | 13.51M | 13.63M | 12.92M | 14.21M | 12.57M | 12.24M | 11.43M | 10.78M | 10.95M | 10.38M | 10.32M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.09M | 7.90M | 1.33M | 1.60M | 3.52M | 3.85M | 1.26M | 7.18M | 14.50M | 11.02M | 4.77M | 6.19M | 8.38M | 12.29M | 9.04M | 20.88M | 13.31M | 7.15M | 8.93M | 11.21M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.03M | 18.20M | 18.47M | 21.43M | 22.11M | 21.22M | 18.59M | 22.36M | 22.96M | 36.59M | 31.50M | 33.40M | 37.70M | 32.65M | 31.64M | 37.11M | 39.62M | 36.03M | 31.38M | 37.09M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 308.98M | 308.96M | 315.72M | 283.29M | 280.96M | 285.49M | 277.52M | 290.45M | 314.01M | 423.04M | 422.23M | 394.10M | 442.90M | 354.54M | 417.84M | 441.88M | 457.49M | 388.79M | 437.79M | 443.51M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.37M | 22.14M | 23.71M | 24.12M | 24.57M | 24.35M | 23.20M | 22.73M | 22.72M | 41.62M | 40.00M | 36.99M | 36.45M | 35.65M | 34.59M | 32.48M | 29.66M | 29.03M | 29.69M | 25.16M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.29M | 6.30M | 6.25M | 4.77M | 5.42M | 5.16M | 4.84M | 4.95M | 5.21M | 16.48M | 17.08M | 16.46M | 16.79M | 14.58M | 9.73M | 9.06M | 9.35M | 9.52M | 9.39M | 9.20M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.16M | 60.97M | 56.72M | 67.93M | 48.19M | 58.59M | 37.69M | 34.22M | 47.87M | 50.06M | 37.02M | 47.24M | 51.92M | 35.62M | 34.75M | 33.02M | 29.66M | 39.11M | 28.49M | 30.31M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 118.56M | 115.25M | 105.31M | 102.38M | 104.08M | 106.32M | 100.12M | 108.60M | 108.17M | 124.00M | 108.34M | 107.81M | 89.97M | 100.40M | 135.85M | 134.20M | 129.21M | 135.78M | 99.84M | 90.27M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 393.51M | 392.07M | 396.14M | 360.02M | 353.72M | 354.09M | 338.41M | 347.40M | 371.98M | 501.21M | 499.24M | 465.41M | 517.07M | 425.80M | 487.18M | 507.38M | 516.80M | 445.97M | 495.97M | 498.98M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 512.07M | 507.32M | 501.45M | 462.40M | 457.80M | 460.41M | 438.53M | 456.00M | 480.14M | 625.22M | 607.58M | 573.22M | 607.04M | 526.20M | 623.03M | 641.57M | 646.02M | 581.75M | 595.81M | 589.25M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,594.22M | 2,627.81M | 2,604.23M | 2,642.52M | 2,605.19M | 2,459.53M | 2,251.02M | 2,292.53M | 2,355.99M | 2,382.72M | 2,372.18M | 2,362.31M | 2,437.69M | 2,447.43M | 2,486.89M | 2,517.03M | 2,583.02M | 2,614.25M | 2,622.56M | 2,602.87M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,594.22M | 2,627.81M | 2,604.23M | 2,642.52M | 2,605.19M | 2,459.53M | 2,251.02M | 2,292.53M | 2,355.99M | 2,382.72M | 2,372.18M | 2,362.31M | 2,437.69M | 2,447.43M | 2,486.89M | 2,517.03M | 2,583.02M | 2,604.73M | 2,631.95M | 2,593.68M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,106.29M | 3,135.14M | 3,105.69M | 3,104.92M | 3,062.99M | 2,919.94M | 2,689.55M | 2,748.52M | 2,836.13M | 3,007.94M | 2,979.77M | 2,935.53M | 3,044.73M | 2,973.64M | 3,109.93M | 3,158.60M | 3,229.04M | 3,196.00M | 3,227.76M | 3,192.12M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.04M | -5.03M | -10.03M | -11.52M | -15.68M | -30.43M | -51.64M | -31.88M | -27.43M | -31.16M | -36.98M | -21.43M | -29.07M | -30.17M | -19.19M | -35.54M | -27.98M | 2,618.16M | 2,634.98M | -10.78M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 2.58M | 0.41M | 0.00M | 0.00M | 7.00M | 0.00M | 0.00M | 0.00M | 1.89M | 0.00M | 0.00M | 0.42M | 3.85M | 0.19M | 0.43M | 1.04M | 4.13M | 4.59M |