|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 258.34M | 310.44M | 337.54M | 282.56M | 254.65M | 263.96M | 292.47M | 321.40M | 665.79M | 647.71M | 457.47M | 420.75M | 535.15M | 396.29M | 291.15M | 399.81M | 521.20M | 616.45M | 388.57M | 351.55M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 280.00M | 249.86M | 198.77M | 246.31M | 326.32M | 316.23M | 315.99M | 279.06M | 163.25M | 241.44M | 316.02M | 324.30M | 340.97M | 512.57M | 460.52M | 484.21M | 494.54M | 494.67M | 731.21M | 160.31M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 538.35M | 560.30M | 536.31M | 528.87M | 580.97M | 580.18M | 608.47M | 600.46M | 829.05M | 889.15M | 773.49M | 745.05M | 876.12M | 908.86M | 751.67M | 884.02M | 1,015.74M | 1,111.11M | 1,119.78M | 511.86M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 297.36M | 289.16M | 313.19M | 249.94M | 245.84M | 257.17M | 287.97M | 269.18M | 334.48M | 337.70M | 332.48M | 315.85M | 366.42M | 367.21M | 384.53M | 318.70M | 354.91M | 354.39M | 334.02M | 407.63M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.79M | 8.51M | 13.36M | 0.10M | 16.49M | 10.11M | 8.93M | 8.43M | | 2.77M | 0.71M | 1.23M | 3.49M | 2.97M | 4.99M | 3.05M | 1.42M | 0.72M | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 311.15M | 297.67M | 326.56M | 250.04M | 262.33M | 267.28M | 296.90M | 277.61M | 334.48M | 340.46M | 333.18M | 317.08M | 369.91M | 370.18M | 389.52M | 321.75M | 356.33M | 355.11M | 334.02M | 407.63M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.65M | 46.25M | 56.12M | 51.43M | 52.87M | 57.89M | 61.06M | 59.05M | 57.87M | 68.31M | 71.42M | 76.56M | 76.12M | 78.34M | 72.14M | 69.69M | 68.42M | 66.22M | 68.39M | 70.97M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.39M | 50.89M | 59.10M | 64.39M | 70.44M | 79.82M | 76.23M | 74.66M | 78.93M | 73.46M | 68.84M | 72.52M | 69.09M | 77.01M | 79.87M | 74.20M | 81.39M | 89.41M | 90.50M | 120.84M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.03M | 41.55M | 35.10M | 38.97M | 32.30M | 28.59M | 44.13M | 51.28M | 52.57M | 50.41M | 46.15M | 49.29M | 49.52M | 35.74M | 30.88M | 39.55M | 42.11M | 35.36M | 37.74M | 144.89M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 136.08M | 138.70M | 150.34M | 154.79M | 155.61M | 166.30M | 181.42M | 184.98M | 189.37M | 192.19M | 186.41M | 198.37M | 194.73M | 191.09M | 182.89M | 183.44M | 191.92M | 191.00M | 196.62M | 336.70M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.19M | 61.34M | 48.97M | 61.02M | 47.09M | 40.04M | 41.20M | 47.01M | 44.45M | 42.98M | 98.17M | 111.54M | 101.44M | 94.05M | 91.28M | 89.84M | 71.30M | 84.44M | 79.09M | 102.45M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,037.76M | 1,053.01M | 1,062.17M | 1,014.83M | 1,045.99M | 1,053.80M | 1,130.31M | 1,110.06M | 1,397.35M | 1,464.78M | 1,485.51M | 1,468.83M | 1,542.19M | 1,564.18M | 1,415.36M | 1,479.05M | 1,635.29M | 1,741.66M | 1,929.16M | 1,358.64M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.70M | | | | | 2.90M | | | | 30.60M | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 343.95M | 340.59M | 341.05M | 336.74M | 337.15M | 326.35M | 222.92M | 321.11M | 323.80M | 327.52M | 226.94M | 224.59M | 222.74M | 225.42M | 227.56M | 233.92M | 239.40M | 246.98M | 221.72M | 220.59M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 131.03M | 187.85M | 229.43M | 229.82M | 179.01M | 166.93M | 131.61M | 92.08M | 78.13M | 106.43M | 39.89M | 62.78M | 86.40M | 18.92M | 73.15M | 32.19M | 38.27M | 27.87M | 0.14M | 26.36M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.87M | 92.87M | 92.87M | 92.87M | 92.87M | 92.87M | 83.03M | 92.87M | 92.87M | 92.87M | 83.03M | 83.03M | 83.03M | 83.03M | 83.03M | | | | 83.03M | 596.03M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 583.75M | 583.75M | 583.75M | 583.75M | 56.01M | 583.75M | 583.75M | 28.88M | 583.75M | 583.75M | 1.99M | 0.93M | | | | | | | 0.81M | 1,795.90M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 676.62M | 676.62M | 676.62M | 676.62M | 148.88M | 676.62M | 666.78M | 121.75M | 676.62M | 676.62M | 85.02M | 83.96M | 83.94M | 83.93M | 83.92M | 83.90M | 83.88M | 83.86M | 83.84M | 2,391.93M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.64M | 84.50M | 81.83M | 112.52M | 123.70M | 137.15M | 114.57M | 151.23M | 153.15M | 162.18M | 195.89M | 182.54M | 167.38M | 159.96M | 154.84M | 152.14M | 155.53M | 130.34M | 125.81M | 134.80M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.40M | 16.77M | 27.45M | 10.66M | 11.56M | 10.98M | 37.76M | 14.91M | 14.54M | 11.29M | 11.52M | 11.52M | 16.30M | 16.80M | 16.50M | 18.37M | 19.91M | 19.66M | 49.10M | 59.36M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 899.81M | 942.43M | 962.32M | 963.01M | 911.43M | 888.10M | 833.67M | 812.67M | 789.83M | 814.45M | 650.72M | 655.07M | 664.65M | 591.11M | 640.21M | 602.93M | 617.52M | 587.85M | 557.83M | 2,899.43M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,937.57M | 1,995.43M | 2,024.48M | 1,977.85M | 1,957.42M | 1,941.90M | 1,963.98M | 1,922.73M | 2,187.18M | 2,279.23M | 2,136.22M | 2,123.90M | 2,206.84M | 2,155.29M | 2,055.57M | 2,081.98M | 2,252.81M | 2,329.51M | 2,486.99M | 4,258.08M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.80M | 36.88M | 208.49M | 173.13M | 186.81M | 33.20M | 220.09M | 190.15M | 84.62M | 243.26M | 240.56M | 205.85M | 239.77M | 37.04M | 185.33M | 186.03M | 245.75M | 68.00M | 289.56M | 102.36M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.80M | 36.88M | 208.49M | 173.13M | 186.81M | 33.20M | 220.09M | 190.15M | 84.62M | 243.26M | 240.56M | 205.85M | 239.77M | 37.04M | 185.33M | 186.03M | 245.75M | 68.00M | 289.56M | 102.36M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 204.56M | 221.72M | 77.26M | 265.17M | 52.87M | 235.64M | 79.08M | 282.26M | 222.77M | 238.47M | 263.64M | 47.21M | 49.39M | 55.90M | 272.45M | 43.10M | 56.54M | 252.74M | 82.45M | 53.43M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.05M | 101.44M | 75.51M | 91.02M | 93.90M | 117.06M | 108.16M | 105.30M | 98.35M | 88.45M | 91.81M | 81.59M | 85.64M | 67.26M | 68.74M | 83.09M | 90.00M | 79.79M | 99.17M | 136.79M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | | | | | | 26.50M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.85M | 15.55M | 16.24M | 16.14M | 15.94M | 15.76M | 9.88M | 15.30M | 15.19M | 15.06M | 5.75M | 5.91M | 6.01M | 6.15M | 6.17M | 6.29M | 6.46M | 6.63M | 6.75M | 7.58M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.63M | 6.40M | 17.83M | 4.92M | 3.79M | 8.64M | 10.70M | 6.41M | 3.30M | 4.98M | 4.78M | 4.57M | 3.31M | 2.34M | 1.25M | 1.61M | 0.58M | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 383.44M | 452.98M | 471.29M | 462.36M | 438.52M | 469.56M | 497.74M | 492.91M | 487.19M | 503.11M | 520.22M | 458.98M | 515.55M | 453.70M | 465.20M | 443.73M | 505.96M | 474.36M | 543.44M | 599.50M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 294.07M | 293.44M | 292.80M | 292.17M | 291.54M | 290.90M | 290.27M | 289.63M | 289.00M | 288.37M | 287.73M | 287.10M | 286.46M | 285.82M | | | | | | 1,483.84M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.17M | 12.86M | 11.49M | | | 6.40M | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.54M | | | | 4.54M | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 181.92M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.66M | 107.86M | 104.16M | 104.01M | 99.83M | 95.73M | 76.29M | 86.11M | 82.34M | 78.55M | 75.71M | 74.10M | 72.53M | 71.03M | 69.37M | 67.81M | 66.22M | 64.97M | 63.25M | 63.75M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.32M | 32.12M | 43.65M | 43.91M | 45.21M | 42.85M | 42.38M | 48.49M | 48.22M | 53.62M | 49.88M | 48.96M | 48.29M | 52.63M | 56.02M | 58.85M | 56.05M | 56.75M | 61.01M | 68.05M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 803.34M | 867.14M | 868.25M | 858.55M | 829.89M | 856.19M | 877.84M | 868.66M | 858.53M | 870.02M | 883.66M | 820.17M | 874.54M | 810.56M | 534.57M | 511.54M | 572.18M | 539.33M | 606.69M | 2,438.50M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 839.67M | 899.26M | 911.90M | 902.46M | 875.09M | 899.04M | 920.23M | 917.15M | 906.75M | 923.65M | 933.54M | 869.13M | 922.84M | 863.18M | 590.59M | 570.39M | 628.23M | 596.08M | 667.70M | 2,506.55M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 297.07M | 296.44M | 295.80M | 295.17M | 294.54M | 293.90M | 293.27M | 292.63M | 292.00M | 291.37M | 290.73M | 290.10M | 289.46M | 288.82M | | | | | | 1,510.34M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,097.90M | 1,096.17M | 1,112.58M | 1,075.39M | 1,082.32M | 1,042.85M | 1,043.75M | 1,005.58M | 1,280.44M | 1,355.58M | 1,202.69M | 1,254.76M | 1,284.01M | 1,292.11M | 1,464.98M | 1,511.58M | 1,624.58M | 1,733.43M | 1,819.30M | 1,751.53M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,097.90M | 1,096.17M | 1,112.58M | 1,075.39M | 1,082.32M | 1,042.85M | 1,043.75M | 1,005.58M | 1,280.44M | 1,355.58M | 1,202.69M | 1,254.76M | 1,284.01M | 1,292.11M | 1,464.98M | 1,511.58M | 1,624.58M | 1,733.43M | 1,819.30M | 1,751.53M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,937.57M | 1,995.43M | 2,024.48M | 1,977.85M | 1,957.42M | 1,941.90M | 1,963.98M | 1,922.73M | 2,187.18M | 2,279.23M | 2,136.22M | 2,123.90M | 2,206.84M | 2,155.29M | 2,055.57M | 2,081.98M | 2,252.81M | 2,329.51M | 2,486.99M | 4,258.08M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.67M | 3.75M | | 4.53M | 4.55M | 4.56M | -4.57M | 5.46M | 5.48M | 5.50M | -5.59M | -6.55M | -10.07M | 7.90M | -14.49M | -15.33M | -15.38M | 15.40M | 15.40M | 1.00M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.22M | -1541.89M | -1541.02M | -1576.92M | -1607.06M | -12.84M | -10.89M | -1741.13M | -1504.07M | -1456.31M | -1343.53M | -3.60M | -1215.34M | 0.42M | -976.46M | -953.99M | -866.90M | -1.06M | -2.10M | -2.91M |