|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 128.53M | 117.66M | 105.30M | 8.00M | 220.96M | 121.88M | 95.35M | 112.50M | 154.75M | 142.25M | 103.83M | 112.97M | 106.70M | 95.28M | 89.63M | 201.18M | 123.03M | 127.36M | 100.00M | 116.54M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 128.53M | 117.66M | 105.30M | 8.00M | 220.96M | 121.88M | 95.35M | 112.50M | 154.75M | 142.25M | 103.83M | 112.97M | 106.70M | 95.28M | 89.63M | 201.18M | 123.03M | 127.36M | 100.00M | 116.54M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.20M | 152.87M | 139.58M | 137.62M | 162.75M | 170.27M | 155.76M | 150.43M | 176.57M | 198.54M | 178.21M | 177.25M | 205.18M | 226.45M | 196.08M | 194.10M | 229.74M | 236.57M | 202.52M | 210.72M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.20M | 152.87M | 139.58M | 137.62M | 162.75M | 170.27M | 155.76M | 150.43M | 176.57M | 198.54M | 178.21M | 177.25M | 205.18M | 226.45M | 196.08M | 194.10M | 229.74M | 236.57M | 202.52M | 210.72M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.95M | 26.98M | 28.93M | 29.06M | 29.52M | 28.57M | 29.75M | 30.86M | 32.69M | 33.22M | 33.38M | 35.70M | 37.92M | 39.28M | 39.53M | 41.25M | 43.24M | 43.48M | 42.98M | 44.13M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.55M | 48.66M | 52.42M | 44.86M | 63.94M | 45.98M | 34.15M | 35.48M | 62.49M | 64.68M | 54.19M | 62.71M | 84.53M | 86.20M | 77.08M | 80.54M | 98.18M | 97.10M | 82.45M | 98.04M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 376.32M | 373.45M | 352.38M | 496.51M | 507.00M | 398.96M | 348.62M | 367.87M | 463.98M | 476.79M | 406.64M | 424.35M | 474.29M | 486.50M | 442.62M | 555.97M | 537.91M | 550.71M | 472.68M | 513.68M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 134.91M | 131.55M | 133.26M | 132.68M | 130.42M | 130.36M | 128.05M | 124.12M | 123.47M | 124.38M | 126.66M | 127.12M | 129.12M | 129.17M | 124.84M | 123.75M | 129.71M | 128.66M | 126.19M | 124.91M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.24M | | | | 23.27M | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 664.12M | 665.64M | 786.50M | 730.14M | 742.02M | 772.33M | 846.70M | 852.80M | 1,046.00M | 1,053.96M | 1,070.31M | 188.18M | 1,116.21M | 1,135.12M | 1,161.09M | 1,178.70M | 1,337.90M | 1,358.24M | 1,374.66M | 1,384.59M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 292.00M | 297.15M | 325.93M | 438.42M | 333.52M | 443.20M | 8.54M | 415.25M | 563.67M | 559.90M | 151.37M | 549.39M | 545.98M | 540.72M | 8.60M | 534.81M | 600.97M | 598.19M | 8.09M | 565.72M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 956.12M | 962.80M | 1,112.43M | 1,168.56M | 1,075.54M | 1,215.53M | 855.25M | 1,268.05M | 1,609.67M | 1,613.86M | 1,221.68M | 737.57M | 1,662.19M | 1,675.84M | 1,169.69M | 1,713.52M | 1,938.87M | 1,956.43M | 1,382.75M | 1,950.31M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.65M | 2.57M | 2.95M | 3.00M | 5.40M | 2.60M | 1.79M | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.12M | 31.16M | 34.95M | 46.16M | 43.67M | 38.64M | 39.03M | 41.35M | 46.96M | 49.22M | 46.82M | 41.94M | 44.38M | 45.18M | 45.15M | 40.79M | 52.20M | 55.88M | 50.02M | 47.76M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,545.37M | 1,531.36M | 1,669.16M | 1,634.63M | 1,660.48M | 1,713.53M | 1,773.41M | 1,771.02M | 2,135.35M | 2,163.17M | 2,188.82M | 2,234.27M | 2,292.21M | 2,329.70M | 2,377.07M | 2,392.59M | 2,642.13M | 2,668.95M | 2,667.84M | 2,646.56M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,921.69M | 1,904.81M | 2,021.54M | 2,131.14M | 2,167.48M | 2,112.48M | 2,122.03M | 2,138.89M | 2,599.33M | 2,639.96M | 2,595.46M | 2,658.62M | 2,766.50M | 2,816.20M | 2,819.70M | 2,948.56M | 3,180.04M | 3,219.66M | 3,140.52M | 3,160.23M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.81M | 38.51M | 44.57M | 38.59M | 50.70M | 42.87M | 42.80M | 39.07M | 74.40M | 44.42M | 49.20M | 40.04M | 54.08M | 58.22M | 49.62M | 53.08M | 73.80M | 54.96M | 44.36M | 61.19M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.99M | | 123.68M | 163.93M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.81M | 38.51M | 44.57M | 38.59M | 50.70M | 42.87M | 42.80M | 39.07M | 74.40M | 44.42M | 49.20M | 40.04M | 54.08M | 58.22M | 49.62M | 53.08M | 133.79M | 54.96M | 168.04M | 225.11M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.91M | 96.28M | 97.86M | 76.29M | 95.95M | 95.69M | 99.25M | 67.76M | 94.97M | 99.23M | 114.36M | 79.37M | 107.61M | 108.23M | 122.87M | 88.90M | 120.83M | 126.89M | 128.26M | 102.46M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.27M | 60.83M | 73.21M | 82.32M | 75.28M | 66.30M | 54.57M | 68.16M | 40.80M | 46.63M | 46.81M | 51.66M | 96.43M | 50.11M | 54.84M | 131.25M | 138.05M | 156.13M | 44.12M | 90.90M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.75M | 18.75M | 18.75M | 15.00M | 15.00M | 15.00M | 15.00M | | | | | | | | | | 59.99M | | 123.68M | 163.93M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.60M | 76.68M | 75.24M | 74.46M | 77.87M | 82.61M | 84.54M | 83.98M | 86.92M | 88.67M | 92.20M | 97.39M | 105.91M | 113.73M | 121.32M | 127.46M | 130.82M | 134.24M | 137.41M | 136.71M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 172.95M | 174.69M | 168.61M | 180.33M | 192.97M | 196.37M | 187.99M | 198.15M | 218.27M | 220.25M | 210.06M | 222.97M | 233.90M | 240.06M | 223.87M | 233.37M | 243.46M | 200.22M | 232.99M | 194.27M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 518.74M | 477.50M | 491.16M | 480.90M | 517.74M | 509.77M | 493.78M | 467.36M | 575.70M | 581.70M | 576.69M | 591.94M | 609.95M | 622.07M | 645.16M | 636.82M | 788.08M | 712.84M | 785.52M | 794.66M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 182.80M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.25M | 49.25M | 136.25M | 280.78M | 219.86M | 109.88M | 39.90M | 62.43M | 337.51M | 596.64M | 490.78M | 510.91M | 502.04M | 445.18M | 395.31M | 485.45M | 485.28M | 485.66M | 486.15M | 486.63M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.33M | 13.29M | 24.76M | 13.50M | 17.80M | 15.10M | 24.15M | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 177.38M | 172.52M | 244.30M | 255.89M | 191.56M | 196.89M | 278.84M | 200.20M | 306.53M | 233.37M | 246.61M | 267.64M | 280.56M | 295.90M | 298.13M | 291.09M | 292.18M | 428.18M | 279.87M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.51M | 53.19M | 78.85M | 59.88M | 73.82M | 69.46M | 85.91M | 85.90M | 98.03M | 97.00M | 91.00M | 89.74M | 93.21M | 93.11M | 90.78M | 101.86M | 114.01M | 119.38M | 124.61M | 129.11M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 816.50M | 750.00M | 831.48M | 963.74M | 948.09M | 846.47M | 768.92M | 765.23M | 1,159.07M | 1,440.11M | 1,348.89M | 1,401.39M | 1,437.23M | 1,405.31M | 1,398.32M | 1,490.95M | 1,622.16M | 1,568.24M | 1,641.59M | 1,649.44M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 871.01M | 803.18M | 910.32M | 1,023.61M | 1,021.91M | 915.93M | 854.83M | 851.13M | 1,257.11M | 1,537.11M | 1,439.89M | 1,491.12M | 1,530.44M | 1,498.42M | 1,489.10M | 1,592.81M | 1,736.17M | 1,687.61M | 1,766.20M | 1,778.55M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.00M | 68.00M | 155.00M | 295.78M | 234.86M | 124.88M | 54.90M | 62.43M | 337.51M | 596.64M | 490.78M | 510.91M | 502.04M | 445.18M | 395.31M | 485.45M | 545.27M | 485.66M | 609.83M | 650.55M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,050.68M | 1,101.63M | 1,111.22M | 1,138.02M | 1,177.38M | 1,229.68M | 1,267.20M | 1,287.75M | 1,342.22M | 1,102.84M | 1,155.57M | 1,167.50M | 1,236.06M | 1,317.78M | 1,330.59M | 1,355.75M | 1,443.87M | 1,532.05M | 1,374.32M | 1,381.69M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,050.68M | 1,101.63M | 1,111.22M | 1,138.02M | 1,177.38M | 1,229.68M | 1,267.20M | 1,287.75M | 1,342.22M | 1,102.84M | 1,155.57M | 1,167.50M | 1,236.06M | 1,317.78M | 1,330.59M | 1,355.75M | 1,443.87M | 1,532.05M | 1,374.32M | 1,381.69M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,921.69M | 1,904.81M | 2,021.54M | 2,131.14M | 2,167.48M | 2,112.48M | 2,122.03M | 2,138.89M | 2,599.33M | 2,639.96M | 2,595.46M | 2,658.62M | 2,766.50M | 2,816.20M | 2,819.70M | 2,948.56M | 3,180.04M | 3,219.66M | 3,140.52M | 3,160.23M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.28M | -8.00 | 2.60M | 2.76M | 0.23M | 2.72M | 2.69M | 2.40M | 2.48M | 8.72M | 2.42M | | | | 2.49M | | | | 2.31M | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.89M | -17.46M | -16.41M | -13.87M | -31.15M | -43.57M | 687.07M | -31.30M | -29.05M | -35.19M | 566.40M | -32.47M | -31.20M | 709.12M | 734.65M | -37.94M | 822.01M | -26.96M | 738.91M | 758.78M |