|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 576.00M | 652.30M | 745.30M | 720.00M | 218.00M | 219.50M | 202.90M | 174.10M | 150.70M | 124.40M | 120.80M | 39.50M | 93.20M | 117.00M | 123.60M | 41.20M | 149.60M | 312.30M | 152.30M | 124.60M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 576.00M | 652.30M | 745.30M | 720.00M | 218.00M | 219.50M | 202.90M | 174.10M | 150.70M | 124.40M | 120.80M | 39.50M | 93.20M | 117.00M | 123.60M | 41.20M | 149.60M | 312.30M | 152.30M | 124.60M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 179.35M | 191.33M | 200.80M | 199.88M | 352.70M | 371.60M | 445.90M | 411.20M | 348.80M | 356.90M | 224.20M | 330.70M | 337.70M | 371.00M | 283.20M | 271.20M | 17.40M | 7.60M | 275.80M | 238.70M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.34M | 4.32M | 5.00M | | | -4.70M | 9.40M | 9.50M | 9.90M | 10.40M | 17.00M | 18.80M | 19.80M | 20.20M | 20.20M | 19.40M | 19.60M | 19.80M | 21.30M | 23.90M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 183.70M | 195.65M | 205.80M | 199.88M | 352.70M | 366.90M | 455.30M | 420.70M | 358.70M | 367.30M | 241.20M | 349.50M | 357.50M | 391.20M | 303.40M | 290.60M | 37.00M | 27.40M | 297.10M | 262.60M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 206.61M | 202.33M | 201.40M | 213.49M | 449.20M | 495.40M | 501.00M | 503.50M | 542.60M | 584.60M | 545.00M | 506.10M | 513.00M | 569.90M | 294.80M | 301.20M | 318.50M | 338.60M | 380.30M | 400.00M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.92M | 91.77M | 91.00M | 91.27M | 138.30M | 159.10M | 158.80M | 172.00M | 166.10M | 171.60M | 168.40M | 159.80M | 161.90M | 180.50M | 103.40M | 111.60M | 112.50M | 107.30M | 116.60M | 107.20M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,051.84M | 1,137.79M | 1,238.50M | 1,224.74M | 1,158.20M | 1,245.60M | 1,308.60M | 1,260.80M | 1,208.20M | 1,237.50M | 1,231.90M | 1,165.60M | 1,142.20M | 1,279.90M | 1,225.80M | 1,184.00M | 1,269.80M | 1,048.30M | 926.00M | 870.50M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 274.72M | 274.93M | 272.80M | 299.54M | 370.70M | 372.20M | 402.50M | 402.10M | 410.00M | 415.00M | 424.40M | 415.00M | 413.90M | 417.90M | 337.00M | 332.10M | 337.60M | 345.30M | 355.10M | 355.60M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.20M | 66.95M | 73.60M | 73.92M | 75.40M | 79.60M | 73.10M | 81.90M | 77.50M | 79.90M | 71.40M | 70.30M | 66.50M | 64.20M | 58.70M | 59.30M | 53.20M | 48.50M | 43.10M | 43.30M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.49M | 101.24M | 100.30M | 99.33M | 434.50M | 446.30M | 445.40M | 421.90M | 410.90M | 400.10M | 98.60M | 396.00M | 389.00M | 412.50M | 96.70M | 98.30M | 100.90M | 100.80M | 101.00M | 100.90M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.03M | 74.09M | 72.50M | 72.28M | 262.00M | 446.60M | 460.60M | 252.30M | 239.20M | 224.50M | 419.90M | 222.70M | 390.50M | 405.20M | 61.60M | 60.50M | 57.70M | 56.70M | 52.10M | 51.00M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 177.51M | 175.33M | 172.80M | 171.61M | 696.50M | 892.90M | 906.00M | 674.20M | 650.10M | 624.60M | 518.50M | 618.70M | 779.50M | 817.70M | 158.30M | 158.80M | 158.60M | 157.50M | 153.10M | 151.90M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.31M | 39.29M | 52.60M | 51.33M | 55.10M | 56.50M | 102.50M | 111.90M | 88.40M | 88.20M | 107.20M | 107.10M | 107.00M | 107.10M | 118.40M | 119.20M | 119.30M | 119.30M | 114.20M | 114.10M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.70M | 49.89M | 48.60M | 33.03M | 35.40M | 110.60M | 41.90M | | 42.30M | 100.50M | 57.30M | 57.90M | 58.80M | 59.60M | 61.00M | 334.30M | 361.80M | 38.70M | 44.70M | 64.70M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 629.85M | 628.99M | 648.50M | 684.05M | 1,802.90M | 1,810.80M | 1,902.00M | 1,854.70M | 1,803.00M | 1,758.40M | 1,809.60M | 1,792.10M | 1,751.70M | 1,807.90M | 355.70M | 1,109.10M | 1,132.80M | 769.20M | 355.90M | 772.20M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,681.69M | 1,766.78M | 1,887.00M | 1,908.80M | 2,961.10M | 3,056.40M | 3,210.60M | 3,115.50M | 3,011.20M | 2,995.90M | 3,041.50M | 2,957.70M | 2,893.90M | 3,087.80M | 2,625.70M | 2,293.10M | 2,402.60M | 1,817.50M | 1,698.90M | 1,642.70M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.25M | 60.71M | 75.60M | 87.45M | 244.50M | 267.80M | 276.80M | 249.10M | 265.50M | 283.50M | 251.50M | 203.10M | 216.00M | 280.80M | 129.00M | 124.90M | 135.70M | 117.90M | 103.00M | 89.00M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.25M | 60.71M | 75.60M | 87.45M | 244.50M | 267.80M | 276.80M | 249.10M | 265.50M | 283.50M | 251.50M | 203.10M | 216.00M | 280.80M | 129.00M | 124.90M | 135.70M | 117.90M | 103.00M | 89.00M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.58M | 51.12M | 70.80M | 68.19M | 156.60M | 151.50M | 183.30M | 179.50M | 182.50M | 55.90M | 62.60M | 165.90M | 178.20M | 76.00M | 78.70M | 62.00M | 67.70M | 69.70M | 109.20M | 112.40M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.40M | | | | 183.30M | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.13M | 46.64M | 50.90M | 48.73M | 60.20M | 77.60M | 80.60M | 81.70M | 73.70M | 73.10M | 87.30M | 70.00M | 79.80M | 84.50M | 76.90M | 72.60M | 75.40M | 68.40M | 73.20M | 70.20M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 220.03M | 228.25M | 267.70M | 254.31M | 552.00M | 587.30M | 630.00M | 583.20M | 571.90M | 578.80M | 563.80M | 504.20M | 546.20M | 637.60M | 617.70M | 546.50M | 592.10M | 369.70M | 371.60M | 325.40M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 922.40M | 951.40M | 941.60M | 897.50M | 888.80M | 910.10M | 871.70M | 841.40M | 746.50M | 733.20M | 714.30M | 636.00M | 598.70M | 559.10M | 518.00M | 445.70M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 170.70M | 90.70M | 92.50M | 0.10M | 0.10M | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.60M | | | 139.20M | 232.80M | 168.40M | 118.90M | 112.10M | 203.10M | 106.90M | 102.10M | 111.30M | 32.50M | 0.20M | 0.20M | | 0.20M | 0.40M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.42M | 70.38M | 64.00M | 72.35M | 284.00M | 125.90M | 136.50M | 136.10M | 123.30M | 119.30M | 129.50M | 140.00M | 130.30M | 142.50M | 70.90M | 73.30M | 76.30M | 78.60M | 87.80M | 82.30M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 220.03M | 228.25M | 272.80M | 254.31M | 1,474.40M | 1,677.90M | 1,735.20M | 1,649.10M | 1,579.60M | 1,601.00M | 1,547.20M | 1,452.50M | 1,394.80M | 1,482.10M | 1,502.90M | 1,273.40M | 1,283.50M | 928.90M | 889.90M | 771.50M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 290.45M | 298.63M | 336.80M | 326.66M | 1,758.40M | 1,803.80M | 1,871.70M | 1,785.20M | 1,702.90M | 1,720.30M | 1,676.70M | 1,592.50M | 1,525.10M | 1,624.60M | 1,573.80M | 1,346.70M | 1,359.80M | 1,007.50M | 977.70M | 853.80M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 922.40M | 951.40M | 941.60M | 897.50M | 888.80M | 910.10M | 871.70M | 841.40M | 746.50M | 733.20M | 714.30M | 636.00M | 598.70M | 559.10M | 518.00M | 445.70M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,391.30M | 1,468.20M | 1,550.20M | 1,582.20M | 1,202.70M | 1,252.60M | 1,338.90M | 1,330.30M | 1,308.30M | 1,275.60M | 1,364.80M | 1,365.20M | 1,368.80M | 1,463.20M | 1,051.90M | 946.40M | 1,042.80M | 810.00M | 721.20M | 788.90M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,391.30M | 1,468.20M | 1,550.20M | 1,582.20M | 1,202.70M | 1,252.60M | 1,338.90M | 1,330.30M | 1,308.30M | 1,275.60M | 1,364.80M | 1,365.20M | 1,368.80M | 1,463.20M | 1,051.90M | 946.40M | 1,042.80M | 810.00M | 721.20M | 788.90M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,681.69M | 1,766.78M | 1,887.00M | 1,908.80M | 2,961.10M | 3,056.40M | 3,210.60M | 3,115.50M | 3,011.20M | 2,995.90M | 3,041.50M | 2,957.70M | 2,893.90M | 3,087.80M | 2,625.70M | 2,293.10M | 2,402.60M | 1,817.50M | 1,698.90M | 1,642.70M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.50M | 0.50M | 16.50M | 16.50M | 19.50M | 3.00M | | 19.50M | 19.50M | 19.50M | 3.40M | 19.50M | 19.50M | | 19.50M | 19.50M | 19.60M | 1.40M | 22.00M | 22.00M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,444.83M | 1,502.60M | 1,570.80M | 1,617.46M | 1,635.60M | 1,673.50M | 1,714.30M | 1,735.60M | 1,751.30M | 1,761.90M | 1,795.80M | 1,814.70M | 1,830.70M | 1,840.50M | 1,490.90M | 1,320.20M | 1,371.50M | 1,271.10M | 1,339.40M | 1,396.50M |