|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 148.83M | 431.37M | 399.73M | 427.80M | 340.76M | 323.58M | 294.04M | 292.46M | 254.03M | 240.86M | 196.90M | 307.22M | 225.62M | 157.63M | 199.03M | 142.09M | 114.00M | 167.43M | 154.91M | 243.74M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.12M | 26.23M | 23.17M | 32.58M | 26.04M | 24.50M | 30.27M | 48.41M | 34.63M | 31.22M | 31.60M | 16.07M | 35.21M | 37.01M | 37.01M | 13.99M | 43.96M | 41.24M | 43.27M | 6.23M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 167.95M | 457.61M | 422.89M | 460.38M | 366.79M | 348.08M | 324.31M | 340.87M | 288.66M | 272.08M | 228.50M | 323.29M | 260.83M | 194.64M | 236.04M | 156.09M | 157.96M | 208.67M | 198.18M | 249.97M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 262.70M | 281.42M | 294.36M | 300.11M | 348.38M | 368.41M | 410.12M | 424.81M | 451.63M | 488.05M | 509.12M | 499.28M | 561.36M | 578.82M | 631.63M | 605.00M | 633.21M | 636.39M | 648.36M | 577.67M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.48M | 58.48M | 53.06M | 49.19M | 63.18M | 64.93M | 63.20M | 70.21M | 74.49M | 60.62M | 65.40M | 54.79M | 64.19M | 64.75M | 60.42M | 53.94M | 73.03M | 97.59M | 88.66M | 84.41M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 303.18M | 339.91M | 347.42M | 349.30M | 411.56M | 433.33M | 473.32M | 495.02M | 526.12M | 548.67M | 574.52M | 554.07M | 625.56M | 643.56M | 692.05M | 658.94M | 706.24M | 733.97M | 737.02M | 662.08M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 729.28M | | | | | | | | | | | | | | | | | | | |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 501.90M | 814.32M | 839.96M | 819.60M | 792.98M | 807.39M | 860.78M | 857.61M | 837.46M | 844.90M | 816.66M | 924.53M | 897.74M | 853.58M | 933.33M | 838.55M | 875.55M | 950.20M | 951.39M | 953.76M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.35M | | | | 74.46M | | | | 154.75M | | | | 137.33M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.80M | 33.67M | 82.88M | | 29.31M | 38.10M | 75.13M | 1.34M | 30.82M | 29.91M | 22.41M | 1.43M | 11.88M | 22.74M | 14.43M | 1.65M | 6.15M | 6.81M | 12.05M | 1.73M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 430.96M | 450.95M | 495.63M | 567.45M | 571.04M | 580.04M | 584.63M | 734.95M | 745.27M | 799.60M | 968.61M | 1,105.07M | 1,105.28M | 1,076.76M | 1,259.62M | 1,483.44M | 1,579.87M | 1,650.68M | 1,605.43M | 1,601.52M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.90M | 89.08M | 96.94M | | 106.56M | 104.13M | 105.08M | | 187.87M | 200.45M | 196.75M | 1.91M | 266.00M | 284.52M | 286.16M | 378.02M | 346.49M | 358.80M | 365.47M | 345.95M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 519.86M | 540.03M | 592.58M | 567.45M | 677.61M | 684.17M | 689.71M | 734.95M | 933.13M | 1,000.05M | 1,165.36M | 1,106.98M | 1,371.28M | 1,361.28M | 1,545.78M | 1,861.47M | 1,926.35M | 2,009.48M | 1,970.90M | 1,947.47M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.11M | 42.91M | 53.91M | 58.40M | 49.68M | 37.97M | 39.11M | 41.98M | 53.09M | 52.13M | 58.05M | 60.78M | 63.70M | 59.76M | 67.53M | 80.81M | 83.97M | 84.53M | 88.27M | 91.06M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.08M | 7.10M | 7.02M | 8.58M | 8.77M | 9.04M | 14.24M | 10.66M | 14.66M | 14.85M | 16.01M | 34.86M | 28.62M | 25.31M | 24.03M | 4.75M | 41.73M | 32.10M | 40.24M | 29.93M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 803.98M | 834.58M | 936.75M | 1,064.93M | 1,069.59M | 1,070.81M | 1,085.21M | 1,338.18M | 1,348.77M | 1,403.98M | 1,568.50M | 1,802.33M | 1,776.05M | 1,765.41M | 1,965.71M | 2,310.71M | 2,365.46M | 2,447.05M | 2,394.79M | 2,364.48M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,305.88M | 1,648.89M | 1,776.72M | 1,884.53M | 1,862.56M | 1,878.19M | 1,945.99M | 2,195.79M | 2,186.23M | 2,248.88M | 2,385.16M | 2,726.87M | 2,673.79M | 2,618.99M | 2,899.04M | 3,149.26M | 3,241.01M | 3,397.25M | 3,346.19M | 3,318.24M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.41M | 42.13M | 64.12M | 63.21M | 51.95M | 54.56M | 62.24M | 89.40M | 76.06M | 84.05M | 80.82M | 124.55M | 106.17M | 101.25M | 102.20M | 114.74M | 104.85M | 113.27M | 112.17M | 112.59M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.41M | 42.13M | 64.12M | 63.21M | 51.95M | 54.56M | 62.24M | 89.40M | 76.06M | 84.05M | 80.82M | 124.55M | 106.17M | 101.25M | 102.20M | 114.74M | 104.85M | 113.27M | 112.17M | 112.59M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.69M | 51.15M | 63.16M | 63.06M | 61.61M | 57.13M | 58.74M | 59.32M | 54.33M | 60.72M | 64.69M | 68.75M | 102.86M | 91.07M | 117.13M | 1.60M | 159.50M | 146.68M | 110.38M | 169.60M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.92M | | | | 37.68M | | | | 47.85M | | | | 29.74M | | | | 28.51M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.29M | 10.20M | 13.52M | 20.32M | 16.60M | 4.05M | 8.52M | 11.28M | 11.05M | 14.72M | 19.47M | 33.23M | 20.49M | 5.57M | 11.04M | 6.52M | 12.95M | 8.87M | 9.61M | 10.73M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 235.10M | 244.61M | 327.30M | 386.30M | 344.84M | 335.37M | 370.71M | 428.59M | 381.76M | 394.94M | 480.97M | 665.32M | 632.15M | 551.25M | 686.26M | 507.16M | 559.80M | 554.88M | 492.04M | 580.29M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.64M | | | | | | | | | | | | 18.17M | | | | 21.96M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.23M | | | | 0.86M | | | | 2.19M | | | | 168.16M | | | | 347.04M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.78M | 0.29M | 0.18M | 246.00M | 2.34M | 48.61M | 47.55M | 1,064.00M | 0.88M | 66.02M | -2.32M | -1.77M | 4.20M | 7.69M | 71.44M | 69.17M | 5.92M | 7.06M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.70M | 8.34M | 8.71M | 1.29M | 1.31M | 2.08M | 1.26M | 11.29M | 5.35M | 5.07M | 3.22M | 21.10M | 18.93M | 19.86M | 18.38M | 29.78M | 28.99M | 29.55M | 34.70M | 30.91M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.56M | 84.33M | 97.47M | 134.49M | 117.43M | 108.86M | 98.69M | 135.14M | 92.44M | 86.03M | 82.19M | 118.74M | 79.01M | 84.20M | 90.42M | 87.89M | 87.47M | 81.40M | 76.57M | 78.43M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | 0.47M | 4.01M | 6.39M | 0.30M | 0.23M | 0.44M | 5.45M | 1.53M | 1.35M | 1.22M | 2.98M | 0.31M | 1.61M | 0.47M | 2.01M | 0.47M | 0.10M | 0.84M | 3.68M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 160.90M | 170.78M | 184.92M | 189.92M | 168.61M | 163.83M | 152.35M | 211.04M | 181.73M | 173.74M | 161.57M | 265.87M | 230.82M | 228.65M | 258.72M | 608.75M | 559.12M | 653.08M | 610.04M | 576.31M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 396.00M | 415.39M | 512.22M | 58.18M | 513.45M | 499.20M | 523.05M | 54.67M | 563.49M | 568.68M | 642.54M | 67.54M | 862.98M | 779.89M | 944.99M | 1,115.91M | 1,118.92M | 1,207.97M | 1,102.09M | 1,156.60M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.69M | 51.15M | 63.16M | 124.28M | 61.61M | 57.13M | 58.74M | 60.18M | 54.33M | 60.72M | 64.69M | 70.94M | 102.86M | 91.07M | 117.13M | 169.76M | 159.50M | 146.68M | 110.38M | 516.64M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,264.50M | 1,305.38M | 1,349.12M | 1,378.99M | 1,422.94M | 1,507.55M | 1,622.74M | 1,680.19M | 1,742.63M | 1,729.66M | 1,810.82M | 1,839.10M | 1,954.06M | 1,963.93M | 2,122.09M | 2,189.28M | 2,244.10M | 2,093.60M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 909.89M | 1,233.51M | 1,261.72M | 1,305.38M | 1,346.93M | 1,376.74M | 1,420.60M | 1,507.55M | 1,575.19M | 1,632.69M | 1,695.31M | 1,729.66M | 1,744.62M | 1,779.14M | 1,889.90M | 1,963.93M | 2,050.66M | 2,120.12M | 2,173.95M | 2,093.60M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,305.88M | 1,648.89M | 1,776.72M | 1,884.53M | 1,862.56M | 1,878.19M | 1,945.99M | 2,195.79M | 2,186.23M | 2,248.88M | 2,385.16M | 2,726.87M | 2,673.79M | 2,618.99M | 2,899.04M | 3,149.26M | 3,241.01M | 3,397.25M | 3,346.19M | 3,318.24M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 315.26M | 335.21M | 360.69M | 389.66M | 426.28M | 463.38M | 499.37M | 538.55M | 574.97M | 611.96M | 654.96M | -42.05M | 742.15M | 780.81M | 824.41M | 862.82M | 893.46M | 891.07M | 924.17M | 965.74M |