|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 141.30M | 130.76M | 152.19M | 87.33M | 124.87M | 94.25M | 83.07M | 106.63M | 109.24M | 100.18M | 93.33M | 98.89M | 101.80M | 106.30M | 85.91M | 88.54M | 75.25M | 90.21M | 85.17M | 86.66M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 141.30M | 130.76M | 152.19M | 87.33M | 124.87M | 94.25M | 83.07M | 106.63M | 109.24M | 100.18M | 93.33M | 98.89M | 101.80M | 106.30M | 85.91M | 88.54M | 75.25M | 90.21M | 85.17M | 86.66M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 301.02M | 328.73M | 293.46M | 289.81M | 270.44M | 289.42M | 256.46M | 250.16M | 257.03M | 266.10M | 244.08M | 241.65M | 244.01M | 239.64M | 222.99M | 226.46M | 220.07M | 223.55M | 226.51M | 221.57M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 301.02M | 328.73M | 293.46M | 289.81M | 270.44M | 289.42M | 256.46M | 250.16M | 257.03M | 266.10M | 244.08M | 241.65M | 244.01M | 239.64M | 222.99M | 226.46M | 220.07M | 223.55M | 226.51M | 221.57M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.49M | 37.66M | 37.14M | 34.98M | 37.85M | 45.22M | 41.88M | 29.45M | 29.91M | 26.79M | 23.62M | 22.43M | 22.42M | 20.91M | 18.74M | 15.71M | 13.23M | 12.89M | 11.01M | 12.70M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.69M | 80.11M | 79.55M | 75.39M | 70.09M | 32.68M | 21.40M | 43.69M | 17.11M | 14.96M | 44.39M | 39.43M | 21.32M | 40.27M | 43.61M | 44.46M | 45.16M | 45.96M | 20.07M | 52.90M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 587.50M | 577.26M | 562.35M | 487.52M | 503.25M | 507.78M | 450.86M | 481.79M | 463.62M | 444.24M | 425.77M | 418.04M | 432.72M | 425.89M | 387.76M | 392.84M | 366.08M | 389.18M | 394.77M | 403.09M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 461.92M | 415.38M | 388.37M | 372.38M | 328.61M | 305.99M | 291.79M | 254.40M | 246.27M | 239.09M | 238.90M | 233.89M | 247.73M | 240.98M | 226.98M | 215.65M | 197.20M | 178.46M | 169.03M | 164.52M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 533.80M | 533.71M | 540.89M | 540.49M | 537.90M | 533.17M | 533.47M | 533.80M | 533.26M | 533.88M | 533.74M | 533.69M | 531.11M | 530.03M | 518.10M | 519.03M | 518.69M | 518.76M | 518.44M | 518.45M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 741.59M | 713.15M | 694.52M | 666.68M | 638.34M | 613.36M | 591.69M | 569.76M | 545.74M | 524.35M | 501.64M | 478.70M | 453.05M | 430.37M | 395.95M | 377.42M | 357.08M | 337.85M | 322.48M | 307.39M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,275.39M | 1,246.86M | 1,235.41M | 1,207.17M | 1,176.23M | 1,146.52M | 1,125.16M | 1,103.55M | 1,079.00M | 1,058.23M | 1,035.38M | 1,012.38M | 984.16M | 960.40M | 914.05M | 896.45M | 875.78M | 856.61M | 840.92M | 825.85M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.14M | 32.40M | 25.80M | | | 56.62M | 73.12M | 71.73M | 57.28M | 37.12M | 34.24M | 40.17M | 49.72M | 60.98M | 75.99M | 160.62M | 146.60M | 77.86M | 71.39M | 70.55M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 242.70M | 284.23M | 307.53M | 329.23M | 230.47M | 143.32M | 155.56M | 172.19M | 172.24M | 180.84M | 187.96M | 191.03M | 197.44M | 207.93M | 212.40M | 215.35M | 214.36M | 212.54M | 212.96M | 216.10M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,322.50M | 2,250.81M | 2,221.10M | 2,166.13M | 1,978.40M | 1,885.78M | 1,877.58M | 1,825.05M | 1,785.76M | 1,737.01M | 1,663.40M | 1,635.45M | 1,630.66M | 1,614.25M | 1,564.06M | 1,617.35M | 1,558.27M | 1,447.98M | 1,406.71M | 1,387.72M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,910.00M | 2,828.07M | 2,783.44M | 2,653.65M | 2,481.65M | 2,393.55M | 2,328.43M | 2,306.84M | 2,249.38M | 2,181.25M | 2,089.17M | 2,053.49M | 2,063.38M | 2,040.15M | 1,951.82M | 2,010.19M | 1,924.34M | 1,837.16M | 1,801.48M | 1,790.81M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 357.32M | 357.01M | 346.37M | 320.70M | 342.81M | 351.85M | 304.91M | 302.31M | 310.53M | 293.44M | 300.34M | 304.88M | 334.36M | 318.38M | 309.80M | 319.46M | 314.76M | 308.15M | 285.10M | 288.02M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 357.32M | 357.01M | 346.37M | 320.70M | 342.81M | 351.85M | 304.91M | 302.31M | 310.53M | 293.44M | 300.34M | 304.88M | 334.36M | 318.38M | 309.80M | 319.46M | 314.76M | 308.15M | 285.10M | 288.02M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.75M | 51.22M | 47.00M | 49.70M | 53.14M | 6.22M | 6.23M | 5.61M | 5.80M | 10.05M | 9.30M | 8.36M | 7.60M | 5.16M | 7.57M | 8.47M | 1.61M | 1.48M | 3.26M | 4.12M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.95M | 69.46M | 62.86M | 60.85M | 91.12M | 60.45M | 60.45M | 63.75M | 69.34M | 63.75M | 64.26M | 60.45M | 60.45M | 74.30M | 68.00M | 69.31M | 69.31M | 69.31M | 70.74M | 70.74M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.87M | 46.25M | 46.56M | 46.92M | 45.76M | 43.59M | 41.69M | 40.45M | 39.76M | 37.95M | 36.75M | 35.07M | 33.44M | 30.20M | 29.94M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 196.26M | 184.84M | 185.58M | 174.11M | 161.59M | 153.65M | 141.72M | 137.48M | 128.60M | 120.50M | 119.51M | 112.26M | 108.31M | 108.00M | 112.58M | 106.95M | 107.75M | 105.40M | 109.98M | 104.52M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 713.28M | 662.53M | 641.80M | 605.36M | 648.66M | 617.04M | 559.56M | 555.70M | 561.18M | 533.51M | 537.00M | 527.65M | 551.16M | 545.60M | 535.90M | 540.95M | 528.51M | 517.78M | 499.28M | 497.34M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 741.64M | 769.45M | 783.01M | 760.95M | 708.97M | 695.64M | 660.97M | 647.81M | 580.79M | 564.84M | 550.04M | 531.21M | 504.37M | 755.75M | 689.95M | 681.35M | 663.89M | 645.81M | 656.08M | 639.41M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 399.88M | 393.35M | 396.30M | 399.32M | 402.47M | 405.68M | 408.94M | 408.99M | 412.48M | 416.04M | 419.67M | 423.37M | 427.24M | 249.76M | 250.30M | 238.22M | 238.66M | 239.11M | 239.57M | 240.04M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.15M | 71.94M | 69.69M | 67.55M | 65.91M | 50.71M | 49.16M | 47.99M | 43.97M | 42.66M | 41.12M | 40.39M | 39.12M | 37.82M | 36.60M | 36.11M | 35.17M | 34.17M | 33.31M | 33.14M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.21M | -2.48M | -0.25M | -0.26M | -0.27M | -0.37M | -0.45M | -0.47M | -0.47M | -0.47M | -0.47M | -0.50M | -0.50M | -0.51M | -0.51M | -0.50M | -0.50M | -0.50M | -0.50M | -0.48M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.42M | 28.81M | 11.71M | 10.70M | 7.16M | 130.22M | | | | 113.23M | 6.60M | | | 82.06M | 12.27M | 6.51M | 8.64M | 8.14M | 10.13M | 11.45M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 309.69M | 254.97M | 247.49M | 242.26M | 228.41M | 219.11M | 215.50M | 205.75M | 212.68M | 203.87M | 192.29M | 183.14M | 176.15M | 167.73M | 158.32M | 152.19M | 148.45M | 146.42M | 135.43M | 131.87M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 141.58M | 117.41M | 118.72M | 109.59M | 106.94M | 108.56M | 113.66M | 113.70M | 112.23M | 100.99M | 109.45M | 98.46M | 125.39M | 125.92M | 118.85M | 118.27M | 107.52M | 91.11M | 86.25M | 84.29M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,654.09M | 1,635.93M | 1,626.91M | 1,590.39M | 1,519.86M | 1,481.14M | 1,448.23M | 1,424.24M | 1,362.15M | 1,330.42M | 1,319.18M | 1,276.57M | 1,272.27M | 1,341.91M | 1,266.28M | 1,232.64M | 1,202.32M | 1,164.76M | 1,160.77M | 1,140.21M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,367.37M | 2,298.45M | 2,268.72M | 2,195.74M | 2,168.52M | 2,098.18M | 2,007.79M | 1,979.94M | 1,923.33M | 1,863.93M | 1,856.18M | 1,804.22M | 1,823.43M | 1,887.51M | 1,802.18M | 1,773.60M | 1,730.83M | 1,682.55M | 1,660.05M | 1,637.55M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 846.58M | 838.90M | 845.87M | 821.80M | 800.09M | 756.09M | 721.43M | 711.56M | 650.13M | 628.59M | 614.31M | 591.66M | 564.82M | 830.05M | 757.95M | 750.67M | 733.20M | 715.13M | 726.82M | 710.15M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 544.84M | 529.62M | 514.73M | 457.91M | 313.13M | 295.37M | 320.64M | 326.90M | 326.05M | 317.31M | 232.98M | 249.27M | 239.95M | 152.63M | 149.64M | 236.59M | 194.01M | 155.11M | 141.44M | 153.75M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,910.00M | 2,828.07M | 2,783.44M | 2,653.65M | 2,481.65M | 2,393.55M | 2,328.43M | 2,306.84M | 2,249.38M | 2,181.25M | 2,089.17M | 2,053.49M | 2,063.38M | 2,040.15M | 1,951.82M | 2,010.19M | 1,924.34M | 1,837.16M | 1,801.48M | 1,790.81M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.13M | 2.90M | 3.19M | 5.81M | 6.49M | 1.00M | 8.76M | 9.31M | 9.44M | 9.62M | 10.98M | 11.16M | 11.39M | 11.45M | 12.42M | 12.75M | 12.78M | 12.79M | 13.21M | 13.21M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -898.95M | 60.00M | 51.61M | -978.05M | -1032.17M | -999.40M | -989.06M | -1001.73M | -1004.30M | -1027.19M | -1111.96M | -65.79M | -1117.87M | -56.16M | -1060.88M | -43.11M | -1021.74M | -1051.80M | -62.75M | -1022.78M |