|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 32.50M | 107.80M | 158.00M | 53.70M | 45.10M | 50.10M | 62.70M | 29.10M | 40.30M | 69.60M | 74.90M | 82.50M | 41.50M | 71.90M | 85.50M | 107.10M | 56.60M | 78.60M | 106.90M | 190.60M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 32.50M | 107.80M | 158.00M | 53.70M | 45.10M | 50.10M | 62.70M | 29.10M | 40.30M | 69.60M | 74.90M | 82.50M | 41.50M | 71.90M | 85.50M | 107.10M | 56.60M | 78.60M | 106.90M | 190.60M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 341.40M | 415.40M | 416.20M | 393.80M | 437.10M | 527.10M | 502.80M | 455.50M | 496.10M | 569.60M | 540.40M | 490.60M | 528.50M | 610.40M | 574.90M | 547.10M | 561.50M | 648.30M | 606.00M | 546.80M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 341.40M | 415.40M | 416.20M | 393.80M | 437.10M | 527.10M | 502.80M | 455.50M | 496.10M | 569.60M | 540.40M | 490.60M | 528.50M | 610.40M | 574.90M | 547.10M | 561.50M | 648.30M | 606.00M | 546.80M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 621.80M | 614.00M | 628.90M | 636.60M | 853.70M | 864.90M | 853.50M | 767.70M | 943.10M | 865.40M | 852.20M | 771.20M | 933.60M | 935.10M | 884.90M | 827.20M | 1,032.10M | 1,016.30M | 962.60M | 876.50M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 37.10M | 42.50M | 49.00M | 41.40M | 50.00M | 56.40M | 57.30M | 56.10M | 73.60M | 81.40M | 102.30M | 61.00M | 73.60M | 72.20M | 91.40M | 55.90M | 75.10M | 73.50M | 89.90M | 62.50M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 1,040.60M | 1,179.70M | 1,255.50M | 1,128.80M | 1,385.90M | 1,498.50M | 1,476.30M | 1,319.30M | 1,567.10M | 1,586.00M | 1,573.50M | 1,405.30M | 1,580.00M | 1,689.60M | 1,640.70M | 1,549.60M | 1,747.00M | 1,816.70M | 1,770.40M | 1,698.80M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 131.10M | 135.10M | 140.30M | 151.50M | 152.00M | 170.00M | 172.50M | 188.80M | 194.40M | 201.80M | 232.00M | 249.40M | 252.10M | 285.20M | 288.40M | 292.10M | 297.10M | 304.10M | 300.60M | 295.40M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 262.30M | 278.40M | 278.40M | 311.10M | 325.90M | 360.90M | 386.80M | 411.90M | 422.40M | 433.90M | 484.40M | 485.50M | 485.20M | 509.60M | 509.90M | 518.10M | 520.00M | 522.60M | 522.20M | 530.40M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 207.50M | 31.70M | 3.60M | 213.90M | 12.80M | 5.80M | 79.20M | 276.00M | 13.30M | 24.70M | 63.90M | 280.80M | | 21.70M | 26.70M | 261.00M | 249.10M | 237.80M | 227.00M | 220.00M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 469.80M | 310.10M | 282.00M | 525.00M | 338.70M | 366.70M | 466.00M | 687.90M | 435.70M | 458.60M | 548.30M | 766.30M | 485.20M | 531.30M | 536.60M | 779.10M | 769.10M | 760.40M | 749.20M | 750.40M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 2.40M | 2.30M | 2.20M | 3.20M | 2.70M | 2.40M | 2.00M | 3.70M | 3.80M | 3.80M | 2.80M | 5.30M | 5.30M | 5.40M | 7.20M | 18.50M | 18.90M | 18.90M | 18.40M | 14.70M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 8.00M | 8.50M | 8.00M | 9.10M | 14.80M | 11.70M | 15.10M | 12.60M | 9.40M | 8.80M | 7.80M | 13.70M | 11.40M | 10.50M | 11.80M | 16.20M | 16.60M | 17.30M | 18.50M | 20.60M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 866.10M | 898.20M | 896.30M | 987.30M | 1,021.50M | 1,095.80M | 1,156.10M | 1,214.60M | 1,265.50M | 1,286.50M | 1,416.00M | 1,423.60M | 1,401.40M | 1,495.80M | 1,505.50M | 1,521.20M | 1,511.40M | 1,516.20M | 1,497.00M | 1,520.80M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 1,906.70M | 2,077.90M | 2,151.80M | 2,116.10M | 2,407.40M | 2,594.30M | 2,632.40M | 2,533.90M | 2,832.60M | 2,872.50M | 2,989.50M | 2,828.90M | 2,981.40M | 3,185.40M | 3,146.20M | 3,070.80M | 3,258.40M | 3,332.90M | 3,267.40M | 3,219.60M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 320.60M | 313.40M | 295.30M | 254.50M | 390.30M | 342.40M | 340.00M | 279.70M | 365.60M | 382.30M | 355.30M | 270.80M | 390.90M | 347.60M | 327.80M | 315.50M | 432.50M | 391.40M | 341.70M | 310.80M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 320.60M | 313.40M | 295.30M | 254.50M | 390.30M | 342.40M | 340.00M | 279.70M | 365.60M | 382.30M | 355.30M | 270.80M | 390.90M | 347.60M | 327.80M | 315.50M | 432.50M | 391.40M | 341.70M | 310.80M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 67.70M | 59.20M | 90.00M | 82.00M | 74.60M | 91.20M | 76.00M | 110.00M | 101.30M | 57.90M | 65.90M | 114.60M | 52.50M | 60.50M | 134.80M | 70.90M | 124.70M | 143.60M | 87.80M | 104.60M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.50M | 4.70M | 4.70M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.10M | 4.10M | 5.30M | 5.30M | 5.30M | 4.90M | 4.70M | 4.30M | 3.90M | 3.90M | 3.90M | 3.90M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 9.60M | 9.90M | 58.50M | 11.00M | 11.30M | 65.00M | 12.90M | 70.10M | 16.10M | 18.40M | 81.10M | 21.80M | 83.40M | 26.30M | 86.10M | 29.70M | 90.50M | 32.60M | 34.20M | 33.20M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 28.80M | | | 1.60M | 35.00M | 7.30M | | | 24.80M | | 8.00M | | 27.70M | | | | 22.30M | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 502.10M | 555.90M | 540.30M | 512.90M | 597.50M | 613.40M | 607.10M | 559.80M | 607.60M | 682.90M | 654.70M | 578.30M | 670.00M | 683.00M | 649.00M | 640.80M | 740.80M | 755.00M | 711.40M | 686.80M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 31.70M | 31.90M | 33.60M | 34.40M | 33.20M | 34.70M | 38.60M | 43.90M | 47.40M | 56.10M | 62.00M | 69.80M | 77.80M | 89.00M | 96.10M | 100.90M | 103.10M | 107.70M | 106.80M | 101.60M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 4.40M | 318.50M | 317.70M | 251.20M | 413.20M | 435.80M | 383.80M | 346.60M | 558.80M | 376.40M | 433.60M | 367.60M | 442.70M | 475.30M | 405.90M | 383.90M | 499.10M | 466.00M | 384.50M | 381.50M |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.00M | 19.20M | 19.40M | 19.20M | 22.30M | 22.80M | 24.00M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 5.70M | 6.20M | 6.40M | 110.50M | 7.30M | 9.50M | 11.00M | 7.80M | 7.30M | 7.60M | 15.00M | 2.30M | 2.10M | 1.70M | | 167.20M | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 205.50M | 270.80M | 213.90M | 244.20M | 250.80M | 311.20M | 321.60M | 260.10M | 366.70M | 299.70M | 313.50M | 313.30M | 388.10M | 327.40M | 428.30M | 342.30M | 425.50M | 431.30M | 426.20M | 459.80M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 15.00M | 15.90M | 17.20M | 10.60M | 6.20M | 11.10M | 14.10M | 12.80M | 14.70M | 14.80M | 15.20M | 11.50M | 10.30M | 13.10M | 10.50M | 11.00M | 10.20M | 10.10M | 4.30M | 4.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 1,086.20M | 1,125.40M | 1,111.90M | 1,047.80M | 1,302.00M | 1,339.60M | 1,295.00M | 1,218.20M | 1,515.20M | 1,422.70M | 1,478.80M | 1,331.30M | 1,497.30M | 1,576.40M | 1,493.20M | 1,467.90M | 1,678.00M | 1,670.20M | 1,538.60M | 1,532.40M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 1,101.20M | 1,141.30M | 1,129.10M | 1,058.40M | 1,308.20M | 1,350.70M | 1,309.10M | 1,231.00M | 1,529.90M | 1,437.50M | 1,494.00M | 1,342.80M | 1,507.60M | 1,589.50M | 1,503.70M | 1,478.90M | 1,688.20M | 1,680.30M | 1,542.90M | 1,536.40M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 5.90M | 323.20M | 322.40M | 255.20M | 417.20M | 439.80M | 387.80M | 350.60M | 562.90M | 380.50M | 438.90M | 372.90M | 448.00M | 480.20M | 410.60M | 388.20M | 503.00M | 469.90M | 388.40M | 385.40M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 805.50M | 936.60M | 1,022.70M | 1,057.70M | 1,099.20M | 1,243.60M | 1,323.30M | 1,302.90M | 1,302.70M | 1,435.00M | 1,495.50M | 1,486.10M | 1,473.80M | 1,576.90M | 1,623.30M | 1,572.50M | 1,551.00M | 1,630.30M | 1,701.70M | 1,659.20M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 805.50M | 936.60M | 1,022.70M | 1,057.70M | 1,099.20M | 1,243.60M | 1,323.30M | 1,302.90M | 1,302.70M | 1,435.00M | 1,495.50M | 1,486.10M | 1,473.80M | 1,576.90M | 1,623.30M | 1,572.50M | 1,551.00M | 1,630.30M | 1,701.70M | 1,659.20M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 1,906.70M | 2,077.90M | 2,151.80M | 2,116.10M | 2,407.40M | 2,594.30M | 2,632.40M | 2,533.90M | 2,832.60M | 2,872.50M | 2,989.50M | 2,828.90M | 2,981.40M | 3,185.40M | 3,146.20M | 3,070.80M | 3,258.40M | 3,332.90M | 3,267.40M | 3,219.60M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.06M | 0.06M | 0.02M | 0.08M | 0.20M | 0.05M | 0.21M | 0.23M | 0.23M | 0.23M | 0.09M | 0.05M | 0.13M | 0.14M | 0.69M | 0.03M | 0.47M | 1.18M | 0.82M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 266.50M | 390.00M | 470.00M | 497.50M | 6.00M | 5.40M | 6.80M | 7.70M | 6.00M | 862.40M | 5.70M | 916.30M | 2.30M | 0.30M | 1,061.60M | 1,039.90M | -7.10M | -5.00M | -5.90M | 1,191.70M |