|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 615.79M | 553.57M | 444.49M | 380.01M | 160.83M | 109.57M | 82.32M | 54.76M | 146.75M | 215.23M | 246.92M | 203.71M | 232.05M | 76.83M | 115.89M | 75.67M | 193.92M | 183.23M | 99.76M | 28.94M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.56M | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 615.79M | 553.57M | 444.49M | 380.01M | 160.83M | 109.57M | 82.32M | 54.76M | 146.75M | 215.23M | 246.92M | 203.71M | 232.05M | 76.83M | 115.89M | 75.67M | 193.92M | 220.79M | 99.76M | 28.94M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.42M | 86.51M | 76.95M | 74.58M | 84.00M | 77.69M | 71.05M | 72.50M | 87.53M | 80.10M | 73.84M | 80.43M | 100.82M | 86.63M | 79.44M | 80.50M | 94.04M | 85.10M | 77.29M | 91.18M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.42M | 86.51M | 76.95M | 74.58M | 84.00M | 77.69M | 71.05M | 72.50M | 87.53M | 80.10M | 73.84M | 80.43M | 100.82M | 86.63M | 79.44M | 80.50M | 94.04M | 85.10M | 77.29M | 91.18M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51M | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.11M | 25.87M | 23.96M | 45.11M | 56.64M | 60.28M | 49.42M | 59.06M | 60.08M | 54.62M | 6.57M | 51.04M | 52.53M | 50.90M | 6.76M | 50.63M | 53.35M | 52.11M | 51.63M | 57.04M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.24M | 15.06M | 11.12M | 24.96M | 28.68M | 28.47M | 6.80M | 35.49M | 34.57M | 25.89M | 2.53M | 41.71M | 45.28M | 41.75M | 23.35M | 49.54M | 57.87M | 48.89M | 54.12M | 64.26M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 751.56M | 681.01M | 567.40M | 524.66M | 330.15M | 276.02M | 233.70M | 221.82M | 328.92M | 375.83M | 390.18M | 376.89M | 430.69M | 256.12M | 270.43M | 256.34M | 399.19M | 406.89M | 282.79M | 241.42M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,638.49M | 1,633.27M | 1,645.16M | 1,652.51M | 1,670.08M | 1,689.05M | 1,706.68M | 1,740.89M | 1,780.95M | 1,808.19M | 1,841.94M | 1,894.00M | 1,914.90M | 1,904.01M | 1,887.28M | 1,898.39M | 1,910.93M | 1,909.74M | 1,917.27M | 1,940.36M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.28M | 66.28M | 66.28M | 66.28M | 66.28M | 66.28M | 66.28M | 66.28M | 66.28M | 66.28M | 66.28M | 66.28M | 66.28M | 66.28M | 66.28M | 66.28M | 66.28M | 66.28M | 66.28M | 66.28M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 157.00M | 157.00M | 157.00M | 157.00M | 157.00M | 157.00M | 157.00M | 157.00M | 157.00M | 157.00M | 157.77M | 157.84M | 157.85M | 157.85M | 157.85M | 157.85M | 157.85M | 157.85M | 157.85M | 157.85M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 223.28M | 223.28M | 223.28M | 223.28M | 223.28M | 223.28M | 223.28M | 223.28M | 223.28M | 223.28M | 224.05M | 224.12M | 224.13M | 224.12M | 224.12M | 224.12M | 224.12M | 224.12M | 224.12M | 224.12M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.18M | 24.57M | 24.00M | 24.80M | 22.53M | 15.96M | 12.33M | 13.08M | 15.46M | 11.27M | 8.02M | 8.62M | 14.72M | 15.86M | 5.69M | 3.50M | 7.23M | 10.55M | 2.48M | 3.16M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.30M | 16.12M | 18.27M | 18.59M | 17.38M | 18.61M | 19.32M | 25.40M | 27.99M | 29.15M | 33.48M | 35.93M | 41.28M | 48.59M | 56.17M | 59.70M | 61.37M | 62.28M | 64.20M | 61.25M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,035.16M | 2,030.21M | 2,042.92M | 2,053.30M | 2,066.46M | 2,079.47M | 2,092.09M | 2,132.06M | 2,176.31M | 2,199.71M | 2,234.86M | 2,292.26M | 2,326.26M | 2,323.52M | 2,303.15M | 2,314.47M | 2,331.29M | 2,333.24M | 2,333.48M | 2,366.08M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,786.72M | 2,711.22M | 2,610.32M | 2,577.96M | 2,396.61M | 2,355.49M | 2,325.79M | 2,353.88M | 2,505.23M | 2,575.54M | 2,625.05M | 2,669.16M | 2,756.95M | 2,579.64M | 2,573.58M | 2,570.80M | 2,730.47M | 2,740.13M | 2,616.27M | 2,607.50M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.98M | 140.58M | 134.31M | 152.16M | 172.26M | 155.41M | 159.95M | 164.33M | 186.05M | 146.72M | 160.61M | 181.08M | 183.98M | 144.39M | 163.55M | 151.37M | 169.36M | 139.25M | 152.94M | 170.68M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.98M | 140.58M | 134.31M | 152.16M | 172.26M | 155.41M | 159.95M | 164.33M | 186.05M | 146.72M | 160.61M | 181.08M | 183.98M | 144.39M | 163.55M | 151.37M | 169.36M | 139.25M | 152.94M | 170.68M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.24M | 13.14M | 8.21M | 19.32M | 16.42M | 19.16M | 17.42M | 8.62M | 10.54M | 24.41M | 18.48M | 13.22M | 15.45M | 14.13M | 14.57M | 51.62M | 14.31M | 53.97M | 14.67M | 5.43M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.71M | 23.13M | 0.78M | 37.38M | 9.65M | 22.60M | 16.54M | 16.73M | 20.82M | 21.80M | 4.17M | 8.85M | 24.05M | 23.84M | 6.18M | 11.46M | 15.29M | 12.47M | 3.48M | 11.83M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.50M | 12.00M | 12.00M | 12.00M | 12.00M | 12.00M | 12.00M | 12.00M | 12.00M | 12.00M | 12.00M | 11.70M | 15.54M | 15.54M | 15.40M | 15.40M | 15.42M | 15.40M | 15.40M | 15.40M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.21M | 3.04M | 2.90M | 3.16M | 3.09M | 3.30M | 3.39M | 3.26M | 3.38M | 3.37M | 3.38M | 3.64M | 3.75M | 3.98M | 4.08M | 4.16M | 4.21M | 4.22M | 4.22M | 3.29M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 238.69M | 173.43M | 154.79M | 208.05M | 235.54M | 182.27M | 169.53M | 212.80M | 222.65M | 161.08M | 155.61M | 209.93M | 230.50M | 155.72M | 152.66M | 195.88M | 207.75M | 145.55M | 143.32M | 203.82M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 507.88M | 406.85M | 371.97M | 458.74M | 498.44M | 429.86M | 409.21M | 461.02M | 505.84M | 406.48M | 410.92M | 489.89M | 523.34M | 398.40M | 412.87M | 434.80M | 482.68M | 374.96M | 384.73M | 454.86M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,123.00M | 2,106.00M | 2,105.00M | 2,103.37M | 2,102.00M | 2,101.00M | 2,099.00M | 2,097.60M | 2,096.00M | 2,095.00M | 2,093.19M | 2,092.37M | 2,239.85M | 2,234.84M | 2,229.00M | 2,226.00M | 2,223.25M | 2,220.00M | 2,218.00M | 2,245.00M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.79M | 26.38M | 12.80M | 7.08M | 38.05M | 83.01M | 96.63M | 88.96M | 117.15M | 157.71M | 164.95M | 159.71M | 188.08M | 226.15M | 213.32M | 209.61M | 234.25M | 263.63M | 258.49M | 252.98M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 118.25M | 117.58M | 117.05M | 118.89M | 118.18M | 117.46M | 115.40M | 114.56M | 113.76M | 113.06M | 112.72M | 114.79M | 116.48M | 116.13M | 115.12M | 114.01M | 112.95M | 111.95M | 110.93M | 123.84M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.41M | 42.57M | 37.58M | 42.33M | 41.44M | 44.95M | 43.16M | 46.38M | 49.85M | 56.03M | 51.48M | 55.46M | 54.13M | 59.98M | 65.07M | 64.67M | 72.19M | 77.84M | 80.22M | 88.14M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,766.62M | 2,657.18M | 2,606.65M | 2,688.07M | 2,756.62M | 2,730.84M | 2,720.29M | 2,762.15M | 2,832.89M | 2,771.91M | 2,781.78M | 2,856.76M | 3,067.76M | 2,975.52M | 2,970.05M | 2,984.42M | 3,053.14M | 2,971.03M | 2,971.86M | 3,076.60M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,808.03M | 2,699.74M | 2,644.23M | 2,730.40M | 2,798.06M | 2,775.79M | 2,763.45M | 2,808.53M | 2,882.74M | 2,827.94M | 2,833.26M | 2,912.22M | 3,121.89M | 3,035.50M | 3,035.12M | 3,049.09M | 3,125.32M | 3,048.87M | 3,052.08M | 3,164.73M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,188.50M | 2,118.00M | 2,117.00M | 2,115.37M | 2,114.00M | 2,113.00M | 2,111.00M | 2,109.60M | 2,108.00M | 2,107.00M | 2,105.19M | 2,104.07M | 2,255.39M | 2,250.38M | 2,244.40M | 2,241.40M | 2,238.68M | 2,235.40M | 2,233.40M | 2,260.40M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.31M | 11.48M | -33.92M | -152.44M | -401.45M | -420.30M | -437.66M | -454.65M | -377.51M | -252.40M | -208.22M | -243.06M | -364.94M | -455.86M | -461.54M | -478.29M | -394.85M | -308.74M | -435.81M | -557.23M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.31M | 11.48M | -33.92M | -152.44M | -401.45M | -420.30M | -437.66M | -454.65M | -377.51M | -252.40M | -208.22M | -243.06M | -364.94M | -455.86M | -461.54M | -478.29M | -394.85M | -308.74M | -435.81M | -557.23M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,786.72M | 2,711.22M | 2,610.32M | 2,577.96M | 2,396.61M | 2,355.49M | 2,325.79M | 2,353.88M | 2,505.23M | 2,575.54M | 2,625.05M | 2,669.16M | 2,756.95M | 2,579.64M | 2,573.58M | 2,570.80M | 2,730.47M | 2,740.13M | 2,616.27M | 2,607.50M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.26M | 1.53M | 3.69M | 1.93M | 27.83M | 3.56M | 12.42M | 32.38M | 32.61M | 0.08M | 0.31M | 0.38M | 37.17M | 41.30M | 8.99M | 42.16M | 42.16M | 42.30M | 4.08M | 48.79M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -288.92M | -186.82M | -115.29M | -124.27M | -7.66M | 126.89M | 175.90M | 159.44M | 246.49M | 370.05M | 410.10M | 398.90M | 490.02M | 609.70M | 637.60M | 621.46M | 701.57M | 790.90M | 805.95M | 771.88M |