|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 397.41M | 470.23M | 513.45M | 407.09M | 447.15M | 511.94M | 456.66M | 307.37M | 309.19M | 273.73M | 276.40M | 591.91M | 215.20M | 215.20M | 246.38M | 239.10M | 217.90M | 232.19M | 235.05M | 236.81M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.70M | 71.19M | 81.69M | 62.40M | 27.19M | 34.20M | 35.69M | 35.70M | 28.70M | 28.70M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 397.41M | 470.23M | 513.45M | 407.09M | 447.15M | 511.94M | 456.66M | 307.37M | 309.19M | 273.73M | 309.10M | 663.10M | 296.89M | 277.60M | 273.57M | 273.30M | 253.59M | 267.89M | 263.75M | 265.51M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 229.82M | 222.23M | 231.83M | 234.01M | 237.36M | 248.27M | 263.46M | 254.00M | 258.66M | 256.27M | 259.33M | 241.09M | 271.15M | 248.30M | 272.37M | 252.45M | 284.51M | 262.16M | 278.85M | 264.41M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.95M | 8.38M | 11.41M | 12.22M | 10.57M | 6.28M | 10.12M | 10.07M | 9.64M | 10.39M | 9.23M | 7.48M | 6.62M | 7.83M | 6.15M | 5.12M | 3.49M | 4.93M | 6.84M | 6.66M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 237.78M | 230.61M | 243.24M | 246.23M | 247.93M | 254.55M | 273.59M | 264.06M | 268.30M | 266.66M | 268.56M | 248.57M | 277.78M | 256.13M | 278.52M | 257.56M | 288.00M | 267.09M | 285.69M | 271.07M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 323.62M | 327.17M | 317.39M | 328.00M | 320.21M | 311.06M | 324.58M | 351.27M | 354.29M | 366.25M | 389.61M | 403.42M | 421.77M | 436.93M | 429.09M | 445.42M | 465.13M | 489.11M | 492.74M | 495.04M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.53M | 84.16M | 91.05M | 96.95M | 102.17M | 123.36M | 85.76M | 116.84M | 129.11M | 130.98M | 32.64M | 72.67M | 93.64M | 86.33M | 29.65M | 32.21M | 36.12M | 30.33M | 28.13M | 49.35M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,032.38M | 1,103.79M | 1,153.72M | 1,066.05M | 1,137.41M | 1,196.45M | 1,161.50M | 1,029.48M | 1,051.26M | 1,027.23M | 1,058.04M | 1,415.65M | 1,112.29M | 1,099.52M | 1,081.68M | 1,107.25M | 1,142.83M | 1,143.58M | 1,159.54M | 1,172.02M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 295.76M | 293.92M | 311.70M | 309.21M | 302.42M | 300.73M | 311.30M | 315.18M | 317.57M | 318.72M | 340.20M | 345.36M | 373.57M | 390.91M | 405.72M | 422.91M | 434.82M | 437.37M | 444.33M | 446.88M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.15M | 1,012.08M | 1,013.46M | 1,008.93M | 990.41M | 977.86M | 1,038.88M | 1,041.61M | 1,043.27M | 1,036.15M | 1,055.46M | 1,040.23M | 1,104.64M | 1,116.54M | 1,096.95M | 1,105.39M | 616.43M | 615.20M | 615.16M | 613.25M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,178.88M | 1,155.80M | 1,145.57M | 1,121.97M | 1,082.28M | 1,054.04M | 1,126.61M | 1,108.76M | 1,093.60M | 1,067.02M | 1,067.83M | 1,022.61M | 1,219.94M | 1,209.55M | 1,207.59M | 1,187.54M | 1,188.08M | 1,160.14M | 1,134.66M | 1,105.35M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,273.03M | 2,167.88M | 2,159.03M | 2,130.90M | 2,072.68M | 2,031.89M | 2,165.49M | 2,150.36M | 2,136.87M | 2,103.17M | 2,123.30M | 2,062.84M | 2,324.58M | 2,326.08M | 2,304.54M | 2,292.92M | 1,804.51M | 1,775.34M | 1,749.82M | 1,718.59M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.09M | 91.80M | 56.95M | 54.68M | 46.98M | 51.77M | 45.99M | 44.68M | 56.05M | 55.59M | 46.08M | 34.17M | 45.76M | 48.94M | 34.92M | 38.01M | 102.94M | 109.73M | 69.85M | 68.08M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.86M | 29.49M | 16.44M | 29.51M | 48.23M | 77.90M | 57.19M | 56.18M | 67.20M | 77.91M | 58.19M | 68.36M | 70.82M | 54.01M | 66.52M | 53.20M | 46.24M | 42.24M | 37.88M | 34.96M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,680.41M | 2,670.68M | 2,628.67M | 2,605.94M | 2,615.45M | 2,610.56M | 2,728.26M | 2,712.92M | 2,726.34M | 2,712.14M | 2,723.95M | 2,662.57M | 2,962.21M | 2,966.28M | 2,955.74M | 2,945.50M | 2,525.08M | 2,502.87M | 2,442.46M | 2,405.71M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,712.79M | 3,774.47M | 3,782.38M | 3,672.00M | 3,752.86M | 3,807.01M | 3,889.76M | 3,742.40M | 3,777.60M | 3,739.37M | 3,781.99M | 4,078.22M | 4,074.49M | 4,065.80M | 4,037.42M | 4,052.75M | 3,667.91M | 3,646.45M | 3,602.00M | 3,577.73M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.51M | 59.60M | 61.84M | 88.37M | 69.50M | 80.73M | 102.10M | 112.78M | 99.77M | 93.55M | 92.33M | 94.40M | 107.49M | 77.67M | 82.50M | 91.30M | 92.83M | 92.31M | 95.73M | 87.95M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.51M | 59.60M | 61.84M | 88.37M | 69.50M | 80.73M | 102.10M | 112.78M | 99.77M | 93.55M | 92.33M | 94.40M | 107.49M | 77.67M | 82.50M | 91.30M | 92.83M | 92.31M | 95.73M | 87.95M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.21M | 105.33M | 120.46M | 105.34M | 85.40M | 78.99M | 80.03M | 93.36M | 94.55M | 63.87M | 100.84M | 52.58M | 102.49M | 131.94M | 121.91M | 52.38M | 66.93M | 74.99M | 130.49M | 133.32M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.00M | 45.00M | 45.00M | 45.00M | 50.62M | 56.25M | 38.12M | | 4.84M | 9.69M | | 19.38M | 24.22M | 29.06M | 573.17M | 38.75M | 38.75M | | 38.75M | 38.75M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.99M | 13.53M | 14.78M | 14.30M | 12.74M | 13.49M | 14.62M | 14.79M | 14.62M | 14.46M | 15.28M | 16.30M | 14.61M | 15.04M | 14.54M | 14.17M | 14.18M | 13.83M | 14.02M | 13.93M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.11M | 24.78M | | | | | | | | | | | | | | | | | 3.65M | 3.24M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.90M | 5.39M | 5.29M | 5.30M | 5.40M | 14.31M | 16.13M | 16.56M | 16.80M | 8.14M | 16.25M | 14.68M | 18.33M | 18.09M | 10.48M | 19.94M | 11.10M | 11.30M | 11.46M | 22.43M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 318.76M | 332.86M | 340.02M | 315.83M | 295.60M | 304.45M | 320.91M | 282.29M | 377.50M | 355.71M | 306.98M | 302.39M | 328.32M | 912.56M | 922.13M | 918.45M | 929.81M | 364.05M | 455.98M | 346.85M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 823.21M | 823.74M | 824.26M | 824.77M | 819.65M | 814.53M | 733.15M | 769.14M | 764.62M | 850.09M | 825.56M | 1,171.04M | 1,151.66M | 1,132.29M | 1,087.92M | 1,128.54M | 1,118.14M | 1,708.85M | 1,729.56M | 1,750.26M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 562.97M | 563.70M | 564.43M | 112.00M | 112.50M | 566.61M | 104.70M | 568.07M | 568.80M | 569.53M | 89.20M | 94.60M | 77.70M | | 108.10M | 102.10M | 108.80M | 83.50M | | 76.40M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.30M | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.45M | 70.33M | 45.79M | 56.63M | 61.29M | 69.74M | 63.34M | 61.69M | 70.65M | 74.45M | 35.32M | 31.43M | 86.53M | 68.94M | 60.83M | 57.58M | 60.06M | 58.28M | 5.66M | 6.14M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.18M | 108.37M | 90.33M | 87.81M | 166.77M | 171.02M | 157.42M | 171.70M | 159.54M | 182.48M | 166.85M | 186.38M | 184.17M | 167.81M | 166.93M | 175.65M | 159.27M | 174.76M | 163.06M | 174.05M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 161.73M | 145.62M | 120.26M | 94.60M | 83.00M | 63.73M | 25.00M | 126.85M | 153.34M | 142.35M | 199.94M | 139.75M | 154.82M | 189.81M | 146.24M | 160.46M | 253.16M | 233.25M | 204.28M | 195.56M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,976.08M | 1,997.16M | 1,977.32M | 1,962.20M | 2,008.95M | 2,018.87M | 2,060.36M | 1,940.61M | 1,941.10M | 2,017.80M | 1,994.16M | 2,340.53M | 2,385.48M | 2,354.41M | 2,345.91M | 2,368.15M | 2,376.09M | 2,375.62M | 2,354.26M | 2,339.76M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,137.81M | 2,142.78M | 2,097.58M | 2,056.80M | 2,091.95M | 2,082.60M | 2,085.36M | 2,067.46M | 2,094.44M | 2,160.15M | 2,194.10M | 2,480.27M | 2,540.30M | 2,544.22M | 2,492.14M | 2,528.61M | 2,629.24M | 2,608.88M | 2,558.54M | 2,535.32M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 868.21M | 868.74M | 869.26M | 869.77M | 870.28M | 870.78M | 771.27M | 769.14M | 769.46M | 859.78M | 825.56M | 1,190.41M | 1,175.88M | 1,161.36M | 1,661.09M | 1,167.29M | 1,156.89M | 1,708.85M | 1,768.31M | 1,789.01M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,574.98M | 1,631.69M | 1,684.80M | 1,615.20M | 1,660.92M | 1,724.41M | 1,804.40M | 1,674.94M | 1,683.16M | 1,579.22M | 1,587.88M | 1,597.95M | 1,534.19M | 1,521.59M | 1,545.28M | 1,524.14M | 1,038.66M | 1,037.57M | 1,043.46M | 1,042.41M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,574.98M | 1,631.69M | 1,684.80M | 1,615.20M | 1,660.92M | 1,724.41M | 1,804.40M | 1,674.94M | 1,683.16M | 1,579.22M | 1,587.88M | 1,597.95M | 1,534.19M | 1,521.59M | 1,545.28M | 1,524.14M | 1,038.66M | 1,037.57M | 1,043.46M | 1,042.41M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,712.79M | 3,774.47M | 3,782.38M | 3,672.00M | 3,752.86M | 3,807.01M | 3,889.76M | 3,742.40M | 3,777.60M | 3,739.37M | 3,781.99M | 4,078.22M | 4,074.49M | 4,065.80M | 4,037.42M | 4,052.75M | 3,667.91M | 3,646.45M | 3,602.00M | 3,577.73M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.90M | 4.90M | 4.90M | 6.82M | 6.82M | 6.82M | 6.82M | 8.92M | 9.53M | 11.82M | 12.75M | 12.73M | 14.01M | 14.45M | 14.45M | 14.42M | 14.42M | 14.42M | 14.40M | 14.36M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -49.96M | -46.77M | -45.16M | -21.02M | -13.21M | -7.44M | 10.27M | 7.07M | 907.53M | 927.02M | 946.86M | -10.65M | 931.18M | -24.85M | -27.57M | -24.11M | 430.55M | 425.14M | 423.44M | 418.82M |