|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 202.30M | 58.20M | 78.80M | 84.20M | 68.10M | 52.60M | 71.70M | 45.70M | 42.80M | 401.70M | 483.30M | 479.00M | 474.30M | 534.50M | 1,228.40M | 100.00M | 111.80M | 114.90M | 168.00M | 211.00M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.00M | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 202.30M | 58.20M | 78.80M | 84.20M | 68.10M | 52.60M | 71.70M | 45.70M | 42.80M | 526.70M | 483.30M | 479.00M | 474.30M | 534.50M | 1,228.40M | 100.00M | 111.80M | 114.90M | 168.00M | 211.00M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 218.00M | 227.60M | 239.10M | 236.90M | 268.40M | 278.70M | 200.50M | 287.40M | 213.30M | 190.60M | 214.40M | 220.70M | 228.40M | 237.90M | 239.70M | 399.30M | 413.70M | 434.60M | 443.00M | 438.00M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.10M | 92.10M | 69.00M | 104.00M | 63.60M | 68.30M | 65.10M | 67.60M | 66.30M | 69.30M | 74.50M | 78.60M | 83.10M | 96.70M | 95.00M | 145.00M | 128.50M | 107.50M | 119.00M | 142.00M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 307.10M | 319.70M | 308.10M | 340.90M | 332.00M | 347.00M | 265.60M | 355.00M | 279.60M | 259.90M | 288.90M | 299.30M | 311.50M | 334.60M | 334.70M | 544.30M | 542.20M | 542.10M | 562.00M | 580.00M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.10M | 92.10M | 94.40M | 104.00M | 98.20M | 95.40M | 65.10M | 96.40M | 66.30M | 69.30M | 74.50M | 78.60M | 83.10M | 96.70M | 95.40M | 144.60M | 128.50M | 107.50M | 119.00M | 142.00M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 204.10M | 217.90M | 229.10M | 275.60M | 298.80M | 346.80M | 264.00M | 351.90M | 237.20M | 226.70M | 238.90M | 250.20M | 258.70M | 259.00M | 233.10M | 613.50M | 661.10M | 669.40M | 644.00M | 667.00M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.60M | 68.60M | 77.30M | 76.40M | 73.40M | 100.90M | 75.70M | 84.80M | 77.50M | 78.30M | 89.10M | 73.90M | 80.90M | 77.50M | 66.70M | 212.10M | 195.70M | 195.10M | 190.00M | 198.00M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 778.10M | 664.40M | 718.70M | 777.10M | 806.90M | 874.40M | 926.50M | 866.20M | 886.80M | 1,091.60M | 1,100.20M | 1,102.40M | 1,125.40M | 1,205.60M | 1,863.30M | 1,488.50M | 1,529.00M | 1,539.90M | 1,583.00M | 1,675.00M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 267.80M | 268.30M | 267.60M | 269.20M | 263.40M | 262.20M | 245.40M | 273.10M | 246.60M | 245.10M | 248.00M | 246.70M | 242.00M | 243.30M | 233.70M | 742.90M | 803.70M | 798.90M | 793.00M | 779.00M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 552.10M | 664.80M | 646.70M | 681.90M | 666.40M | 788.50M | 770.10M | 813.40M | 776.10M | 770.40M | 779.50M | 775.20M | 774.30M | 785.80M | 769.10M | 2,834.10M | 3,101.80M | 3,419.20M | 3,428.00M | 3,393.00M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 289.20M | 334.60M | 342.60M | 329.10M | 310.20M | 447.50M | 430.10M | 436.30M | 410.30M | 395.80M | 388.90M | 376.00M | 364.70M | 358.80M | 340.90M | 2,621.90M | 2,571.00M | 2,163.30M | 2,122.00M | 2,052.00M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 841.30M | 999.40M | 989.30M | 1,011.00M | 976.60M | 1,236.00M | 1,200.20M | 1,249.70M | 1,186.40M | 1,166.20M | 1,168.40M | 1,151.20M | 1,139.00M | 1,144.60M | 1,110.00M | 5,456.00M | 5,672.80M | 5,582.50M | 5,550.00M | 5,445.00M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.10M | 106.40M | 127.70M | 152.60M | 175.20M | 181.90M | 249.50M | 190.60M | 85.40M | | | | | | | 19.00M | 247.10M | 278.10M | 19.00M | 19.00M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,198.20M | 1,374.10M | 1,422.70M | 1,432.80M | 1,415.20M | 1,680.10M | 1,714.50M | 1,713.40M | 1,701.00M | 1,597.20M | 1,610.20M | 1,588.30M | 1,564.70M | 1,583.40M | 1,550.50M | 6,510.80M | 6,723.60M | 6,659.50M | 6,608.00M | 6,488.00M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,976.30M | 2,038.50M | 2,141.40M | 2,209.90M | 2,222.10M | 2,554.50M | 2,641.00M | 2,579.60M | 2,587.80M | 2,688.80M | 2,710.40M | 2,690.70M | 2,690.10M | 2,789.00M | 3,413.80M | 7,999.30M | 8,252.60M | 8,199.40M | 8,191.00M | 8,163.00M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 177.90M | 183.40M | 186.00M | 212.50M | 222.90M | 221.00M | 170.60M | 215.30M | 137.40M | 121.30M | 134.60M | 142.40M | 135.60M | 144.70M | 131.00M | 282.20M | 288.90M | 300.50M | 262.00M | 294.00M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 0.60M | 0.80M | 0.90M | | | | | | | 21.40M | 410.20M | 411.40M | 412.00M | 411.00M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 177.90M | 183.40M | 186.00M | 212.50M | 222.90M | 221.80M | 171.20M | 216.10M | 138.30M | 121.30M | 134.60M | 142.40M | 135.60M | 144.70M | 131.00M | 303.60M | 699.10M | 711.90M | 674.00M | 705.00M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.20M | 56.60M | | | | 49.50M | | | | 59.70M | 33.20M | 41.00M | 45.20M | 55.30M | 149.50M | 162.30M | 164.30M | 170.00M | 154.00M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 155.50M | 106.80M | 117.10M | 164.60M | 169.50M | 181.00M | 111.80M | 181.80M | 149.90M | 152.90M | 115.10M | 129.40M | 116.20M | 124.40M | 155.10M | 234.20M | 260.40M | 273.50M | 260.00M | 237.00M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.30M | | 0.10M | | 0.80M | 0.60M | 0.80M | 0.90M | | 3.00M | | | | | 21.40M | 410.20M | 411.40M | 412.00M | 411.00M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.50M | | | 140.30M | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 135.90M | 147.40M | 156.50M | 207.10M | 183.60M | 187.80M | 161.20M | 183.00M | 182.80M | 158.40M | 156.50M | 147.40M | 139.20M | 146.90M | 178.00M | 481.00M | 508.00M | 482.20M | 499.00M | 539.00M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 478.90M | 502.80M | 549.90M | 595.90M | 606.70M | 619.20M | 624.00M | 618.30M | 610.00M | 584.30M | 484.40M | 466.10M | 442.90M | 473.40M | 535.50M | 1,183.40M | 1,643.70M | 1,649.10M | 1,622.00M | 1,657.00M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 641.10M | 652.90M | 674.40M | 669.90M | 674.60M | 979.00M | 977.30M | 956.50M | 949.60M | 645.80M | 646.40M | 647.00M | 647.60M | 648.30M | 1,252.10M | 1,966.10M | 1,511.30M | 1,495.30M | 1,470.00M | 1,432.00M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.80M | 74.10M | 57.60M | 53.20M | 48.20M | 44.40M | 32.00M | 31.40M | 28.70M | 18.30M | 24.60M | 23.30M | 22.00M | 22.40M | 19.30M | 16.20M | 17.50M | 17.40M | 21.40M | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.80M | | 12.40M | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.10M | 593.20M | 495.70M | 383.00M | 383.00M | 379.00M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.80M | 101.40M | 109.00M | 107.30M | 102.80M | 105.70M | 91.20M | 82.40M | 65.90M | 67.30M | 66.10M | 63.20M | 58.80M | 59.80M | 40.60M | 133.10M | 209.50M | 233.80M | 252.00M | 212.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,208.80M | 1,229.80M | 1,245.90M | 1,319.00M | 1,329.50M | 1,642.60M | 1,644.40M | 1,561.90M | 1,554.70M | 1,228.40M | 1,155.40M | 1,136.40M | 1,112.50M | 1,144.10M | 1,829.20M | 3,759.20M | 3,668.20M | 3,544.80M | 3,475.00M | 3,468.00M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,290.60M | 1,331.20M | 1,354.90M | 1,426.30M | 1,432.30M | 1,748.30M | 1,735.60M | 1,644.30M | 1,620.60M | 1,295.70M | 1,221.50M | 1,199.60M | 1,171.30M | 1,203.90M | 1,869.80M | 3,892.30M | 3,877.70M | 3,778.60M | 3,727.00M | 3,680.00M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 641.70M | 653.20M | 674.40M | 670.00M | 674.60M | 979.80M | 977.90M | 957.30M | 950.50M | 645.80M | 649.40M | 647.00M | 647.60M | 648.30M | 1,252.10M | 1,987.50M | 1,921.50M | 1,906.70M | 1,882.00M | 1,843.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 685.70M | 707.30M | 786.50M | 783.60M | 789.80M | 806.20M | 905.40M | 935.30M | 967.20M | 1,393.10M | 1,488.90M | 1,491.10M | 1,518.80M | 1,585.10M | 1,544.00M | 4,107.00M | 4,374.90M | 4,420.80M | 4,464.00M | 4,483.00M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 685.70M | 707.30M | 786.50M | 783.60M | 789.80M | 806.20M | 905.40M | 935.30M | 967.20M | 1,393.10M | 1,488.90M | 1,491.10M | 1,518.80M | 1,585.10M | 1,544.00M | 4,107.00M | 4,374.90M | 4,420.80M | 4,464.00M | 4,483.00M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,976.30M | 2,038.50M | 2,141.40M | 2,209.90M | 2,222.10M | 2,554.50M | 2,641.00M | 2,579.60M | 2,587.80M | 2,688.80M | 2,710.40M | 2,690.70M | 2,690.10M | 2,789.00M | 3,413.80M | 7,999.30M | 8,252.60M | 8,199.40M | 8,191.00M | 8,163.00M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | | | 0.00M | 0.06M | 0.04M | 0.02M | 0.02M | 0.07M | 0.03M | 0.02M | 0.02M | 0.55M | | | | | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 678.90M | 705.00M | -197.40M | -188.40M | 786.00M | -228.60M | -204.30M | 873.70M | -199.70M | -214.60M | 1,463.60M | -214.40M | -217.80M | -190.80M | 1,535.90M | 21.50M | 1,356.20M | 1,416.90M | 281.00M | 262.00M |