|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 349.40M | 254.40M | 142.40M | 125.20M | 81.30M | 46.70M | 48.20M | 42.20M | 72.80M | 338.90M | 308.20M | 301.50M | 329.30M | 263.70M | 783.60M | 565.90M | 560.60M | 1,464.30M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 349.40M | 254.40M | 142.40M | 125.20M | 81.30M | 46.70M | 48.20M | 42.20M | 72.80M | 338.90M | 308.20M | 301.50M | 329.30M | 263.70M | 783.60M | 565.90M | 560.60M | 1,464.30M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.00M | 85.40M | 2.90M | 65.90M | 100.60M | 83.70M | 328.90M | 143.90M | 115.70M | 128.20M | 13.00M | 116.90M | 131.70M | 112.70M | 324.90M | 118.20M | 142.20M | 136.30M | 165.00M | 194.50M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 185.00M | 189.30M | 6.90M | 214.80M | 214.40M | 218.50M | 222.80M | 209.90M | 222.00M | 223.70M | 200.40M | 208.90M | 206.70M | 206.40M | 206.30M | 244.30M | 256.60M | 287.10M | 292.40M | 334.10M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 265.00M | 274.70M | 9.80M | 280.70M | 315.00M | 302.20M | 551.70M | 353.80M | 337.70M | 351.90M | 213.40M | 325.80M | 338.40M | 319.10M | 531.20M | 362.50M | 398.80M | 423.40M | 457.40M | 528.60M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.50M | | | | 73.60M | | | | 78.00M | | | | 90.10M | | | | 109.40M | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.50M | | | | 50.80M | | | | 72.90M | | | | 67.70M | | | | 71.90M | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.70M | | | | 1.10M | | | | 5.30M | | | | 4.30M | | | | 6.90M | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.70M | 90.90M | 91.70M | 107.10M | 118.20M | 120.30M | 125.50M | 134.00M | 145.90M | 150.10M | 156.20M | 159.80M | 154.80M | 158.90M | 162.10M | 176.00M | 177.80M | 180.00M | 188.20M | 225.70M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.40M | 25.40M | 9.80M | 11.10M | 36.50M | 40.00M | 11.90M | 39.30M | 12.80M | 18.30M | 16.00M | 26.80M | 28.80M | 37.20M | 38.90M | 45.70M | 14.50M | 52.90M | 12.90M | 22.50M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 768.70M | 772.60M | 758.10M | 687.90M | 624.30M | 601.30M | 582.60M | 588.10M | 587.80M | 604.40M | 594.20M | 871.70M | 851.20M | 838.40M | 872.10M | 864.40M | 1,428.90M | 1,237.00M | 1,262.90M | 2,310.40M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 145.50M | 158.80M | 168.30M | 173.50M | 212.20M | 217.90M | 213.10M | 213.60M | 218.60M | 227.30M | 243.60M | 251.30M | 271.20M | 280.50M | 288.20M | 301.30M | 311.80M | 342.50M | 361.90M | 414.20M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 7.00M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 483.70M | 483.70M | 493.90M | 522.90M | 551.90M | 551.80M | 558.20M | 558.20M | 558.20M | 558.20M | 569.10M | 568.90M | 568.90M | 568.90M | 568.90M | 597.40M | 598.80M | 595.00M | 595.70M | 884.10M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.40M | 39.30M | 43.20M | 51.50M | 64.90M | 61.90M | 55.20M | 53.60M | 52.20M | 50.70M | 62.40M | 60.20M | 58.10M | 55.90M | 53.80M | 61.60M | 58.90M | 57.20M | 53.90M | 219.70M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 524.10M | 523.00M | 537.10M | 574.40M | 616.80M | 613.70M | 613.40M | 611.80M | 610.40M | 608.90M | 631.50M | 629.10M | 627.00M | 624.80M | 622.70M | 659.00M | 657.70M | 652.20M | 649.60M | 1,103.80M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.90M | 84.60M | 87.50M | 90.10M | 91.90M | 93.50M | 95.00M | 97.00M | 97.80M | 99.60M | 117.50M | 119.60M | 123.00M | 128.80M | 130.30M | 138.70M | 146.70M | 149.60M | 144.40M | 161.90M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 793.60M | 805.20M | 831.40M | 877.60M | 959.00M | 966.80M | 968.90M | 969.00M | 975.00M | 986.40M | 1,038.30M | 1,079.20M | 1,063.00M | 1,074.00M | 1,078.80M | 1,140.50M | 1,156.80M | 1,186.30M | 1,204.30M | 72.80M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,562.30M | 1,577.80M | 1,589.50M | 1,565.50M | 1,583.30M | 1,568.10M | 1,551.50M | 1,557.10M | 1,562.80M | 1,590.80M | 1,632.50M | 1,950.90M | 1,914.20M | 1,912.40M | 1,950.90M | 2,004.90M | 2,585.70M | 2,423.30M | 2,467.20M | 4,042.70M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.90M | 43.60M | 50.40M | 51.70M | 58.20M | 53.50M | 57.30M | 54.90M | 58.40M | 57.40M | 63.10M | 61.90M | 58.80M | 61.00M | 82.00M | 82.70M | 97.60M | 66.20M | 69.60M | 112.00M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.90M | 43.60M | 50.40M | 51.70M | 58.20M | 53.50M | 57.30M | 54.90M | 58.40M | 57.40M | 63.10M | 61.90M | 58.80M | 61.00M | 82.00M | 82.70M | 97.60M | 66.20M | 69.60M | 112.00M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.20M | 51.30M | 47.30M | 34.20M | 50.10M | 29.50M | 1.50M | 1.50M | 1.50M | 55.20M | 35.40M | 36.00M | 35.30M | 39.90M | 71.90M | 42.40M | 48.40M | 66.80M | 82.30M | 58.70M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.80M | 10.60M | 25.70M | 9.20M | 12.50M | 15.20M | 15.60M | 19.30M | 10.40M | 15.90M | 14.10M | 18.70M | 21.20M | 24.30M | 14.50M | 13.80M | 13.40M | 6.50M | 9.00M | 24.40M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.30M | 9.20M | 10.10M | 10.50M | 10.60M | 10.70M | 10.80M | 11.10M | 11.60M | 12.10M | 12.10M | 11.60M | 11.70M | 11.60M | 1.90M | 12.00M | 11.90M | 12.20M | 3.40M | 13.90M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.10M | | | | | | | | 101.80M | | | | 76.30M | 82.00M | 77.30M | 64.20M | 73.40M | 108.10M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 202.10M | 210.60M | 221.10M | 213.30M | 227.80M | 213.50M | 234.20M | 245.00M | 250.90M | 263.00M | 292.50M | 288.20M | 272.30M | 260.50M | 296.70M | 304.90M | 322.40M | 287.40M | 311.00M | 410.70M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.90M | | | | 64.40M | 63.90M | 63.30M | 86.00M | 95.80M | 132.00M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 300.30M | 296.50M | 296.70M | 295.00M | 293.80M | 292.60M | 250.20M | 250.30M | 232.10M | 234.20M | 219.30M | 179.40M | 179.50M | 177.00M | 174.60M | 172.20M | 169.80M | | | |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.20M | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.60M | 15.10M | 15.20M | 15.20M | 7.80M | 7.80M | 22.50M | 12.40M | 14.70M | 19.30M | 22.50M | 22.50M | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.50M | 3.10M | 2.50M | 1.10M | 0.90M | 1.40M | 1.40M | 0.90M | 0.90M | 0.90M | 1.10M | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.60M | 43.20M | 32.70M | 33.30M | 31.50M | 35.30M | 40.80M | 40.00M | 41.00M | 55.10M | 37.80M | 46.90M | 45.80M | 32.20M | 29.80M | 45.10M | 44.20M | 33.30M | 33.80M | 34.70M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.60M | 77.30M | 76.20M | 73.90M | 82.90M | 82.10M | 77.40M | 76.80M | 77.40M | 76.80M | 33.50M | 83.10M | 99.00M | 99.80M | 32.20M | 43.20M | 38.00M | 35.10M | 30.30M | 55.30M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 540.20M | 543.60M | 553.00M | 544.10M | 554.50M | 542.80M | 526.60M | 536.70M | 525.10M | 541.30M | 600.50M | 502.90M | 485.90M | 469.70M | 565.50M | 574.10M | 587.70M | 406.70M | 440.60M | 577.40M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 611.80M | 620.90M | 629.20M | 618.00M | 637.40M | 624.90M | 604.00M | 613.50M | 602.50M | 618.10M | 634.00M | 586.00M | 584.90M | 569.50M | 597.70M | 617.30M | 625.70M | 441.80M | 470.90M | 632.70M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 300.30M | 296.50M | 296.70M | 295.00M | 293.80M | 292.60M | 250.20M | 250.30M | 232.10M | 234.20M | 219.30M | 179.40M | 179.50M | 177.00M | 174.60M | 172.20M | 169.80M | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 935.90M | 941.80M | 945.10M | 932.30M | 938.10M | 935.40M | 936.30M | 931.20M | 945.60M | 953.40M | 976.00M | 1,306.10M | 1,329.30M | 1,342.90M | 1,353.20M | 1,387.60M | 1,960.00M | 1,981.50M | 1,996.30M | 3,410.00M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 935.90M | 941.80M | 945.10M | 932.30M | 938.10M | 935.40M | 936.30M | 931.20M | 945.60M | 953.40M | 976.00M | 1,306.10M | 1,329.30M | 1,342.90M | 1,353.20M | 1,387.60M | 1,960.00M | 1,981.50M | 1,996.30M | 3,410.00M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,562.30M | 1,577.80M | 1,589.50M | 1,565.50M | 1,583.30M | 1,568.10M | 1,551.50M | 1,557.10M | 1,562.80M | 1,590.80M | 1,632.50M | 1,950.90M | 1,914.20M | 1,912.40M | 1,950.90M | 2,004.90M | 2,585.70M | 2,423.30M | 2,467.20M | 4,042.70M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -629.40M | -631.80M | -634.40M | 0.60M | -655.00M | -3.70M | -671.30M | -0.50M | 2.90M | 2.50M | 1.70M | -678.90M | -671.00M | -667.80M | -0.50M | -659.40M | -656.50M | 2.10M | 2.10M | -630.00M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.88M | | | | 4.66M | | | | 4.93M | | | | 3.79M | | | | 3.32M | |