|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 203.91M | 191.44M | 333.49M | 217.43M | 69.94M | 203.40M | 229.60M | 218.69M | 255.23M | 339.76M | 386.50M | 399.90M | 380.30M | 406.20M | 327.60M | 298.70M | 305.20M | 333.30M | 321.90M | 474.30M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.98M | 94.86M | 25.00M | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 203.91M | 191.44M | 333.49M | 267.41M | 164.81M | 228.40M | 229.60M | 218.69M | 255.23M | 339.76M | 386.50M | 399.90M | 380.30M | 406.20M | 327.60M | 298.70M | 305.20M | 333.30M | 321.90M | 474.30M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 299.88M | 306.59M | 312.21M | 345.59M | 384.70M | 415.66M | 388.60M | 397.57M | 416.60M | 427.09M | 65.20M | 425.50M | 439.60M | 451.00M | 433.90M | 419.40M | 447.60M | 448.30M | 444.10M | 426.40M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 0.50M | 0.90M | 1.00M | 1.00M | 3.40M | 3.30M | 2.30M | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 300.68M | 307.09M | 313.11M | 346.59M | 385.70M | 419.06M | 391.90M | 399.87M | 416.60M | 427.09M | 65.20M | 425.50M | 439.60M | 451.00M | 433.90M | 419.40M | 447.60M | 448.30M | 444.10M | 426.40M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.48M | 118.09M | 143.04M | 160.02M | 192.39M | 182.18M | 176.60M | 170.12M | 163.38M | 159.68M | 162.80M | 171.10M | 175.60M | 182.30M | 194.60M | 198.40M | 192.00M | 187.70M | 203.00M | 205.70M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.31M | 56.80M | 70.03M | 69.20M | 74.83M | 71.79M | 81.00M | 76.22M | 82.90M | 73.29M | 97.40M | 82.70M | 91.90M | 85.30M | 98.80M | 78.20M | 72.60M | 66.00M | 73.60M | 63.70M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 636.00M | 672.92M | 859.32M | 842.23M | 816.72M | 898.02M | 884.40M | 862.60M | 918.10M | 999.82M | 1,070.00M | 1,079.20M | 1,087.40M | 1,124.80M | 1,054.90M | 994.70M | 1,017.40M | 1,035.30M | 1,042.60M | 1,170.10M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.73M | 104.98M | 105.93M | 107.82M | 114.70M | 115.48M | 118.80M | 126.38M | 130.98M | 134.03M | 137.20M | 146.30M | 154.80M | 167.00M | 174.80M | 176.40M | 177.40M | 184.70M | 183.30M | 191.00M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.28M | 23.28M | 107.30M | 2.74M | 32.87M | 82.48M | 82.40M | 14.00M | 14.60M | 13.40M | 25.30M | 1.50M | 24.90M | 7.20M | 432.60M | 8.80M | 436.90M | 444.30M | 450.40M | 460.80M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.20M | 25.20M | 17.40M | 4.63M | 43.02M | 9.50M | 65.10M | 17.50M | 18.60M | 16.40M | 16.40M | 260.50M | 13.60M | 9.80M | 270.50M | 5.50M | 259.70M | 260.30M | 261.50M | 266.50M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.48M | 48.48M | 124.70M | 7.38M | 75.89M | 91.98M | 147.50M | 31.50M | 33.20M | 29.80M | 41.70M | 262.00M | 38.50M | 17.00M | 703.10M | 14.30M | 696.60M | 704.60M | 711.90M | 727.30M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.68M | 27.00M | 31.14M | 50.36M | 56.60M | 45.67M | 42.50M | 33.76M | 37.36M | 42.78M | 28.50M | 37.50M | 34.20M | 23.70M | 31.50M | 28.80M | 28.30M | 28.40M | 31.50M | 42.20M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -636.00M | -672.92M | -858.62M | -842.22M | -816.70M | -897.97M | -884.30M | -862.39M | -917.90M | -999.72M | -1069.80M | 924.00M | -1087.20M | -1124.80M | 1,005.00M | -994.70M | 1,002.70M | 1,015.80M | 1,025.40M | 1,059.70M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | 0.01M | 0.02M | 0.06M | 0.10M | 0.20M | 0.20M | 0.10M | 0.20M | 2,003.20M | 0.20M | | 2,059.90M | | 2,020.10M | 2,051.10M | 2,068.00M | 2,229.80M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 108.16M | 119.58M | 132.71M | 150.64M | 155.29M | 156.12M | 149.20M | 134.84M | 138.03M | 143.56M | 158.60M | 156.80M | 157.50M | 169.40M | 146.60M | 142.30M | 150.10M | 137.90M | 119.00M | 124.90M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 108.16M | 119.58M | 132.71M | 150.64M | 155.29M | 156.12M | 149.20M | 134.84M | 138.03M | 143.56M | 158.60M | 156.80M | 157.50M | 169.40M | 146.60M | 142.30M | 150.10M | 137.90M | 119.00M | 124.90M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.41M | 60.62M | 50.96M | 56.64M | 65.69M | 61.45M | 51.60M | 45.61M | 51.93M | 61.15M | 59.60M | 47.20M | 56.60M | 68.60M | 66.40M | 53.80M | 63.50M | 74.20M | 69.50M | 55.00M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.85M | 56.97M | 68.09M | 64.27M | 84.52M | 82.81M | 67.70M | 76.14M | 63.82M | 57.70M | 65.00M | 72.90M | 73.30M | 73.20M | 76.50M | 78.50M | 70.80M | 85.70M | 79.40M | 92.60M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.27M | 24.56M | 30.84M | 30.67M | 30.64M | 30.49M | 31.00M | 31.16M | 31.66M | 31.80M | 32.20M | 31.60M | 31.80M | 31.50M | 32.40M | 32.60M | 33.30M | 34.80M | 36.60M | 35.60M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.82M | 21.28M | 1.75M | 23.50M | 24.70M | 2.27M | 2.50M | 26.00M | 26.39M | 2.69M | 28.30M | 28.40M | 30.60M | 2.80M | 2.80M | 34.70M | 2.80M | 2.80M | 2.70M | 38.10M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 264.01M | 284.79M | 307.57M | 327.53M | 362.89M | 358.56M | 328.10M | 316.34M | 314.53M | 324.68M | 346.40M | 339.70M | 352.60M | 376.70M | 359.00M | 344.70M | 356.60M | 372.30M | 344.20M | 349.80M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.76M | 3.04M | 3.30M | 3.25M | 4.46M | 5.47M | 6.40M | 6.56M | 7.00M | 6.91M | 6.60M | 6.90M | 6.70M | 6.00M | 5.40M | 4.80M | 4.20M | 3.70M | 4.00M | 7.00M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 543.59M | 567.07M | 832.19M | 829.64M | 859.27M | 827.91M | 830.20M | 861.39M | 831.28M | 865.26M | 835.10M | 490.00M | 875.80M | 840.80M | 874.80M | 839.80M | 842.80M | 846.00M | 850.00M | 1,071.00M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.58M | 9.04M | 4.82M | 11.24M | 14.83M | 19.90M | 28.40M | 25.99M | 27.91M | 29.84M | 49.90M | 26.20M | 25.90M | 22.10M | 26.30M | 24.40M | 23.00M | 22.00M | 24.70M | 24.50M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.68M | 60.43M | 46.08M | 68.60M | 48.30M | 72.05M | 49.80M | 48.34M | 49.98M | 77.85M | 49.90M | 79.40M | 55.30M | 85.80M | 61.00M | 96.50M | 100.30M | 61.10M | 61.40M | 99.00M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.95M | 55.87M | 42.41M | 45.77M | 42.37M | 47.86M | 42.50M | 46.89M | 44.58M | 47.81M | 48.50M | 56.80M | 55.40M | 55.90M | 60.50M | 62.90M | 64.80M | 67.40M | 73.80M | 84.70M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 858.13M | 878.54M | 1,193.95M | 1,216.75M | 1,259.12M | 1,258.48M | 1,242.90M | 1,227.45M | 1,230.69M | 1,244.96M | 1,262.50M | 1,267.20M | 1,284.50M | 1,300.20M | 1,294.10M | 1,275.50M | 1,290.80M | 1,305.10M | 1,284.30M | 1,477.60M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 911.08M | 934.40M | 1,236.36M | 1,262.52M | 1,301.49M | 1,306.34M | 1,285.40M | 1,274.34M | 1,275.27M | 1,292.78M | 1,311.00M | 1,324.00M | 1,339.90M | 1,356.10M | 1,354.60M | 1,338.40M | 1,355.60M | 1,372.50M | 1,358.10M | 1,562.30M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 567.87M | 591.63M | 863.03M | 860.31M | 889.92M | 858.40M | 861.20M | 892.55M | 862.94M | 897.06M | 867.30M | 521.60M | 907.60M | 872.30M | 907.20M | 872.40M | 876.10M | 880.80M | 886.60M | 1,106.60M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 362.54M | 0.21M | 416.80M | 390.23M | 400.60M | 2.59M | 493.50M | 505.30M | 560.70M | 3.50M | 1.90M | 679.20M | 685.30M | 0.70M | 705.30M | 0.20M | 664.50M | 678.60M | 0.30M | 0.30M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | 0.01M | 0.02M | 0.06M | 0.10M | 0.20M | 0.20M | 0.10M | 0.20M | 2,003.20M | 0.20M | | 2,059.90M | | 2,020.10M | 2,051.10M | 2,068.00M | 2,229.80M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.56M | 3.56M | 3.57M | 4.08M | 4.68M | 4.83M | 5.12M | 5.12M | 5.17M | 5.17M | 5.22M | 5.22M | 5.47M | 5.57M | 5.96M | 6.16M | 6.51M | 6.71M | 6.86M | 6.95M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.30M | -1.00M | -0.23M | 17.88M | 401.33M | 42.41M | 513.10M | 527.47M | 39.65M | 45.13M | 33.70M | 38.40M | 38.40M | 808.40M | 865.50M | 853.60M | 25.60M | 23.40M | 1,043.40M | 22.40M |