|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 232.13M | 145.20M | 144.45M | 204.62M | 114.36M | 99.18M | 112.55M | 111.37M | 132.84M | 331.70M | 453.93M | 397.43M | 401.59M | 308.64M | 288.27M | 163.97M | 164.59M | 208.17M | 180.07M | 200.53M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 232.13M | 145.20M | 144.45M | 204.62M | 114.36M | 99.18M | 112.55M | 111.37M | 132.84M | 331.70M | 453.93M | 397.43M | 401.59M | 308.64M | 288.27M | 163.97M | 164.59M | 208.17M | 180.07M | 200.53M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 382.31M | 376.76M | 368.35M | 402.24M | 412.90M | 388.07M | 400.62M | 446.02M | 461.86M | 452.70M | 457.44M | 507.21M | 533.61M | 511.25M | 473.57M | 527.46M | 560.56M | 566.88M | 552.38M | 603.54M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 134.70M | 146.10M | 159.90M | 172.60M | 179.10M | 183.70M | 190.80M | 198.90M | 207.90M | 210.10M | 223.10M | 230.00M | 238.90M | 247.30M | 246.30M | 252.80M | 274.80M | 288.70M | 312.70M | 318.70M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 517.01M | 522.86M | 528.25M | 574.84M | 592.00M | 571.77M | 591.42M | 644.92M | 669.76M | 662.80M | 680.54M | 737.21M | 772.51M | 758.55M | 719.88M | 780.26M | 835.36M | 855.58M | 865.08M | 922.24M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 241.39M | 258.48M | 269.03M | 301.64M | 332.56M | 354.98M | 367.82M | 391.01M | 395.14M | 393.97M | 380.28M | 390.60M | 379.96M | 389.80M | 381.88M | 395.99M | 392.58M | 391.56M | 377.76M | 382.40M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 145.39M | 157.59M | 173.82M | 181.28M | 183.00M | 216.64M | 220.49M | 201.04M | 189.19M | 205.86M | 203.59M | 206.73M | 213.46M | 224.05M | 256.18M | 230.19M | 244.62M | 310.44M | 303.62M | 267.60M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,001.23M | 938.04M | 955.65M | 1,089.77M | 1,042.83M | 1,058.86M | 1,101.48M | 1,149.45M | 1,179.03M | 1,384.23M | 1,495.25M | 1,501.97M | 1,528.61M | 1,433.74M | 1,399.90M | 1,317.61M | 1,362.36M | 1,477.06M | 1,413.83M | 1,454.08M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 550.25M | 573.38M | 587.67M | 593.46M | 594.22M | 612.40M | 649.47M | 665.44M | 683.27M | 687.10M | 702.18M | 708.73M | 708.18M | 717.75M | 713.12M | 717.62M | 739.68M | 739.44M | 747.38M | 740.38M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.40M | 3.70M | 359.35M | 360.97M | 355.53M | 6.90M | 17.90M | 362.94M | 364.21M | 361.77M | 366.00M | 45.80M | 408.02M | 412.07M | 405.10M | 407.49M | 414.49M | 413.65M | 414.00M | 412.10M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.76M | 94.98M | 99.03M | 105.19M | 100.59M | 99.97M | 97.67M | 94.36M | 90.93M | 87.13M | 84.50M | 115.35M | 110.81M | 106.89M | 111.68M | 107.41M | 103.73M | 114.79M | 109.84M | 104.75M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.16M | 98.68M | 458.38M | 466.16M | 456.12M | 106.87M | 115.57M | 457.30M | 455.14M | 448.89M | 450.50M | 161.15M | 518.83M | 518.96M | 516.78M | 514.89M | 518.22M | 528.44M | 523.85M | 516.85M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 305.35M | 317.14M | 330.40M | 335.57M | 398.55M | 403.44M | 417.73M | 421.15M | 439.23M | 448.40M | 496.53M | 498.91M | 539.72M | 559.27M | 547.52M | 547.56M | 580.76M | 513.57M | 542.48M | 552.79M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,410.92M | 1,447.71M | 1,481.55M | 1,502.92M | 1,564.36M | 1,581.21M | 1,645.29M | 1,658.95M | 1,691.78M | 1,702.17M | 1,764.67M | 1,851.54M | 1,886.26M | 1,917.02M | 1,893.55M | 1,896.08M | 1,968.44M | 1,909.66M | 1,936.93M | 1,931.42M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,412.15M | 2,385.74M | 2,437.20M | 2,592.69M | 2,607.18M | 2,640.07M | 2,746.76M | 2,808.40M | 2,870.81M | 3,086.40M | 3,259.93M | 3,353.51M | 3,414.87M | 3,350.77M | 3,293.44M | 3,213.69M | 3,330.79M | 3,386.71M | 3,350.76M | 3,385.50M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.02M | 86.68M | 116.14M | 120.88M | 127.26M | 110.14M | 110.22M | 117.71M | 107.66M | 112.61M | 110.64M | 117.46M | 117.47M | 110.60M | 114.21M | 120.10M | 116.58M | 122.27M | 110.41M | 129.97M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.02M | 86.68M | 116.14M | 120.88M | 127.26M | 110.14M | 110.22M | 117.71M | 107.66M | 112.61M | 110.64M | 117.46M | 117.47M | 110.60M | 114.21M | 120.10M | 116.58M | 122.27M | 110.41M | 129.97M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 392.68M | 431.05M | 458.91M | 409.56M | 387.51M | 405.99M | 433.66M | 403.60M | 399.43M | 420.31M | 478.71M | 476.25M | 541.12M | 511.05M | 502.12M | 490.69M | 416.98M | 488.86M | 530.15M | 453.55M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.98M | 74.99M | 75.00M | | 611.00M | 633.00M | 250.00M | 250.00M | 250.00M | 149.99M | 75.00M | 250.00M | 170.11M | 99.14M | 250.00M | 170.93M | 579.00M | 455.00M | 75.00M | 530.00M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.13M | 41.13M | 40.03M | 40.91M | 40.77M | 40.81M | 37.94M | 37.84M | 37.78M | 37.28M | 37.20M | 38.19M | 38.00M | 38.43M | 33.80M | 35.00M | 36.32M | 35.69M | 35.26M | 36.33M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 651.81M | 633.85M | 763.58M | 971.34M | 1,166.55M | 1,189.94M | 1,235.80M | 1,065.63M | 883.86M | 970.19M | 951.55M | 956.90M | 1,116.70M | 1,009.22M | 1,067.92M | 1,136.21M | 1,223.88M | 1,251.81M | 1,148.81M | 1,299.85M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 780.08M | 778.02M | 775.21M | 773.38M | 768.00M | 760.81M | 694.39M | 696.36M | 696.84M | 618.81M | 622.88M | 620.78M | 524.74M | 524.76M | 449.79M | 449.80M | 449.81M | 374.82M | 374.84M | 299.85M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.20M | 40.39M | 41.17M | 39.23M | 36.97M | 34.74M | 30.86M | 30.44M | 29.05M | 27.72M | 28.53M | 28.04M | 26.79M | 26.77M | 26.94M | 26.82M | 31.76M | 31.05M | 32.18M | 32.31M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76M | 0.71M | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.47M | 15.31M | 8.94M | 7.46M | 10.85M | 14.49M | 8.15M | 5.83M | 5.57M | 10.59M | 7.24M | 8.75M | 10.02M | 5.66M | 132.19M | 8.11M | 2.09M | 3.72M | 31.86M | 44.59M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.56M | 89.72M | 87.38M | 89.63M | 117.78M | 93.13M | 101.24M | 98.18M | 97.34M | 121.36M | 99.67M | 123.17M | 102.97M | 103.42M | 97.84M | 119.13M | 133.47M | 106.49M | 101.15M | 98.75M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.04M | 72.99M | 70.94M | 71.85M | 69.78M | 70.95M | 67.59M | 70.86M | 64.28M | 60.21M | 65.53M | 66.26M | 53.40M | 62.88M | 44.34M | 47.73M | 56.79M | 57.62M | 56.53M | 54.03M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,012.12M | 996.43M | 983.63M | 981.55M | 983.63M | 974.12M | 902.23M | 901.67M | 893.09M | 818.80M | 823.85M | 827.71M | 717.91M | 723.49M | 630.21M | 629.46M | 648.09M | 573.72M | 596.56M | 529.54M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,663.93M | 1,630.28M | 1,747.21M | 1,952.89M | 2,150.18M | 2,164.07M | 2,138.03M | 1,967.30M | 1,776.94M | 1,789.00M | 1,775.39M | 1,784.61M | 1,834.61M | 1,732.71M | 1,698.13M | 1,765.68M | 1,871.97M | 1,825.53M | 1,745.38M | 1,829.39M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 905.06M | 853.01M | 850.20M | 773.38M | 1,378.99M | 1,393.81M | 944.39M | 946.36M | 946.84M | 768.80M | 697.88M | 870.78M | 694.86M | 623.90M | 699.79M | 620.73M | 1,028.81M | 829.83M | 449.84M | 829.85M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 748.22M | 755.46M | 689.99M | 639.80M | 457.01M | 476.00M | 608.74M | 841.10M | 1,093.86M | 1,297.41M | 1,484.53M | 1,568.91M | 1,580.25M | 1,618.05M | 1,595.31M | 1,448.01M | 1,458.83M | 1,561.19M | 1,605.38M | 1,556.10M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 748.22M | 755.46M | 689.99M | 639.80M | 457.01M | 476.00M | 608.74M | 841.10M | 1,093.86M | 1,297.41M | 1,484.53M | 1,568.91M | 1,580.25M | 1,618.05M | 1,595.31M | 1,448.01M | 1,458.83M | 1,561.19M | 1,605.38M | 1,556.10M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,412.15M | 2,385.74M | 2,437.20M | 2,592.69M | 2,607.18M | 2,640.07M | 2,746.76M | 2,808.40M | 2,870.81M | 3,086.40M | 3,259.93M | 3,353.51M | 3,414.87M | 3,350.77M | 3,293.44M | 3,213.69M | 3,330.79M | 3,386.71M | 3,350.76M | 3,385.50M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | 21.93M | 1.31M | 0.52M | 23.65M | 24.10M | 1.98M | 24.32M | | 0.09M | 0.17M | 0.32M | 0.74M | 25.67M | 26.23M | 27.18M | 1.66M | 28.30M | 28.66M | 0.60M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,582.43M | -52.06M | 2,920.44M | -47.35M | 3,246.38M | -80.89M | -77.80M | 3,813.58M | -73.67M | 4,250.05M | -71.21M | 4,680.15M | -85.18M | 5,116.29M | 5,332.44M | -90.09M | 5,869.10M | 6,143.71M | 6,391.90M | -64.94M |