|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 854.60M | 856.60M | 791.60M | 709.60M | 708.60M | 722.00M | 674.70M | 620.70M | 660.10M | 685.40M | 704.20M | 751.20M | 821.00M | 902.60M | 953.40M | 1,283.10M | 1,121.60M | 757.40M | 716.10M | 480.40M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.50M | 0.50M | 1.60M | 1.10M | 1.20M | 0.50M | 0.50M | | 15.40M | 15.60M | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 872.10M | 857.10M | 793.20M | 710.70M | 709.80M | 722.50M | 675.20M | 620.70M | 675.50M | 701.00M | 704.20M | 751.20M | 821.00M | 902.60M | 953.40M | 1,283.10M | 1,121.60M | 757.40M | 716.10M | 480.40M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.30M | 114.30M | 135.20M | 153.50M | 154.10M | 153.10M | 140.90M | 159.60M | 154.60M | 174.50M | 5.80M | 234.10M | 6.40M | 261.70M | 113.00M | 271.80M | 292.60M | 9.10M | 516.90M | 544.70M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.00M | 16.10M | 25.80M | 35.80M | 52.50M | 48.30M | 64.70M | 57.60M | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 118.30M | 130.40M | 161.00M | 189.30M | 206.60M | 201.40M | 205.60M | 217.20M | 154.60M | 174.50M | 5.80M | 234.10M | 6.40M | 261.70M | 113.00M | 271.80M | 292.60M | 9.10M | 516.90M | 544.70M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 197.80M | 259.00M | 303.20M | 314.80M | 320.40M | 327.60M | 346.80M | 386.10M | 411.30M | 410.80M | 402.60M | 430.60M | 430.90M | 444.90M | 430.40M | 440.80M | 446.90M | 446.30M | 452.60M | 462.50M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.70M | 76.50M | 74.00M | 71.70M | 73.50M | 78.10M | 86.90M | 106.00M | 99.60M | 104.60M | 116.40M | 116.10M | 148.30M | 137.80M | 142.00M | 202.20M | 266.70M | 72.60M | 228.30M | 221.90M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,252.90M | 1,306.90M | 1,329.80M | 1,285.40M | 1,309.10M | 1,329.10M | 1,314.00M | 1,330.00M | 1,421.50M | 1,471.10M | 1,582.90M | 1,618.40M | 1,748.80M | 1,860.90M | 1,891.30M | 2,328.40M | 2,279.70M | 1,859.40M | 1,914.00M | 1,709.50M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 505.50M | 515.40M | 536.50M | 538.20M | 535.80M | 553.10M | 599.90M | 596.60M | 601.50M | 649.20M | 664.90M | 667.70M | 677.90M | 702.90M | 723.10M | 718.70M | 720.40M | 724.10M | 819.50M | 830.40M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.90M | 39.80M | 39.80M | 51.80M | 51.80M | 51.60M | 51.70M | 51.70M | 51.70M | 51.70M | 51.70M | 51.70M | 51.70M | 51.70M | 51.50M | 51.50M | 51.70M | 51.60M | 51.60M | 51.60M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.40M | 37.20M | 36.60M | 52.80M | 55.10M | 53.70M | 75.50M | 100.20M | 99.50M | 99.50M | 98.70M | 98.50M | 98.50M | 99.60M | 98.50M | 99.80M | 102.30M | 105.00M | 117.10M | 115.20M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.30M | 77.00M | 76.40M | 104.60M | 106.90M | 105.30M | 127.20M | 151.90M | 151.20M | 151.20M | 150.40M | 150.20M | 150.20M | 151.30M | 150.00M | 151.30M | 154.00M | 156.60M | 168.70M | 166.80M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.80M | | 141.10M | 144.40M | 141.80M | | | 100.90M | 82.40M | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.00M | 99.60M | 106.10M | 141.00M | 161.90M | 178.70M | 210.00M | 210.60M | 211.60M | 196.20M | 188.20M | 187.70M | 163.60M | 165.90M | 181.50M | 318.90M | 315.10M | 188.30M | 205.80M | 280.60M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 670.80M | 692.00M | 719.00M | 783.80M | 804.60M | 837.10M | 937.10M | 959.10M | 964.30M | 996.60M | 1,005.30M | 1,005.60M | 1,132.80M | 1,164.50M | 1,196.40M | 1,188.90M | 1,189.50M | 1,169.90M | 1,276.40M | 1,277.70M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,923.70M | 1,998.90M | 2,048.80M | 2,069.20M | 2,113.70M | 2,166.20M | 2,251.10M | 2,289.10M | 2,385.80M | 2,467.70M | 2,588.20M | 2,624.00M | 2,881.60M | 3,025.40M | 3,087.70M | 3,517.30M | 3,469.20M | 3,029.30M | 3,190.40M | 2,987.20M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.30M | 58.00M | 37.70M | 52.20M | 57.20M | 62.10M | 30.80M | 85.90M | 107.50M | 77.80M | 19.20M | 75.90M | 76.80M | 40.30M | 19.80M | 57.60M | 96.10M | 48.20M | 75.00M | 149.80M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.30M | 58.00M | 37.70M | 52.20M | 57.20M | 62.10M | 30.80M | 85.90M | 107.50M | 77.80M | 19.20M | 75.90M | 76.80M | 40.30M | 19.80M | 57.60M | 96.10M | 48.20M | 75.00M | 149.80M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 143.10M | 141.70M | 164.30M | 135.80M | 192.50M | 241.70M | 5.40M | 263.60M | 5.50M | 4.60M | 373.70M | 308.60M | 6.30M | 9.70M | 1.00M | 1.10M | 453.40M | 518.70M | 586.70M | 519.00M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.90M | 28.90M | 25.10M | 25.70M | 26.30M | 26.90M | 27.50M | 27.80M | 29.20M | 49.80M | 49.40M | 38.90M | 37.90M | 42.00M | 83.80M | 83.10M | 460.70M | 79.90M | 18.40M | 18.60M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 213.30M | 228.60M | 228.80M | 215.00M | 279.30M | 334.20M | 364.70M | 383.30M | 425.00M | 451.40M | 451.20M | 432.40M | 486.00M | 506.20M | 528.40M | 520.40M | 1,010.10M | 647.70M | 680.10M | 687.50M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,235.20M | 1,257.00M | 1,248.80M | 1,390.50M | 1,385.20M | 1,379.80M | 1,374.30M | 1,368.80M | 1,368.60M | 1,370.60M | 1,366.40M | 1,362.60M | 1,359.90M | 1,356.30M | 1,296.10M | 1,612.30M | 939.00M | 934.90M | 930.80M | 929.50M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.10M | 15.40M | 14.90M | 17.00M | 26.80M | 24.20M | 35.70M | 34.20M | 38.30M | 38.20M | 37.90M | 38.30M | 37.30M | 44.90M | 51.70M | 53.90M | 57.10M | 62.60M | 64.40M | 67.70M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,448.50M | 1,485.60M | 1,477.60M | 1,605.50M | 1,664.50M | 1,714.00M | 1,739.00M | 1,752.10M | 1,793.60M | 1,822.00M | 1,817.60M | 1,795.00M | 1,845.90M | 1,862.50M | 1,824.40M | 2,132.70M | 1,949.20M | 1,582.50M | 1,610.80M | 1,616.90M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,464.60M | 1,501.00M | 1,492.50M | 1,622.50M | 1,691.30M | 1,738.20M | 1,774.70M | 1,786.30M | 1,831.90M | 1,860.20M | 1,855.50M | 1,833.30M | 1,883.20M | 1,907.40M | 1,876.10M | 2,186.60M | 2,006.30M | 1,645.10M | 1,675.20M | 1,684.60M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,256.10M | 1,285.90M | 1,273.90M | 1,416.20M | 1,411.50M | 1,406.70M | 1,401.80M | 1,396.60M | 1,397.80M | 1,420.40M | 1,415.80M | 1,401.50M | 1,397.80M | 1,398.30M | 1,379.90M | 1,695.40M | 1,399.70M | 1,014.80M | 949.20M | 948.10M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 459.10M | 497.90M | 556.30M | 446.70M | 422.40M | 428.00M | 476.40M | 502.80M | 553.90M | 607.50M | 732.70M | 790.70M | 998.40M | 1,118.00M | 1,211.60M | 1,330.60M | 1,462.90M | 1,384.10M | 1,515.20M | 1,302.60M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 459.10M | 497.90M | 556.30M | 446.70M | 422.40M | 428.00M | 476.40M | 502.80M | 553.90M | 607.50M | 732.70M | 790.70M | 998.40M | 1,118.00M | 1,211.60M | 1,330.60M | 1,462.90M | 1,384.10M | 1,515.20M | 1,302.60M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,923.70M | 1,998.90M | 2,048.80M | 2,069.20M | 2,113.70M | 2,166.20M | 2,251.10M | 2,289.10M | 2,385.80M | 2,467.70M | 2,588.20M | 2,624.00M | 2,881.60M | 3,025.40M | 3,087.70M | 3,517.30M | 3,469.20M | 3,029.30M | 3,190.40M | 2,987.20M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | | | | 0.23M | | | | 0.25M | | | | | 735.00 | 0.09M | 0.18M | 197.37M | 1.25M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | -3.40M | -2.20M | 12.20M | -596.10M | -601.30M | 20.00M | 15.90M | -533.20M | -481.30M | 8.00M | -326.50M | -137.90M | 19.70M | -13.20M | 75.70M | 15.40M | 185.80M | 12.50M | 5.60M |