|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 400.43M | 369.30M | 288.57M | 76.20M | 244.94M | 262.27M | 247.30M | 88.90M | 210.89M | 244.59M | 259.54M | 121.20M | 296.06M | 309.29M | 324.42M | 144.20M | 355.34M | 264.65M | 285.42M | 322.06M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.14M | 2.63M | | | 1.65M | 2.04M | | 0.80M | 0.74M | 1.22M | 5.82M | | 0.58M | | 12.88M | | | 0.64M | 0.34M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 400.43M | 370.44M | 291.20M | 76.20M | 244.94M | 263.92M | 249.34M | 88.90M | 211.69M | 245.33M | 260.76M | 127.02M | 296.06M | 309.87M | 324.42M | 157.07M | 355.34M | 264.65M | 286.06M | 322.40M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 276.29M | 290.07M | 311.38M | 355.88M | 382.00M | 446.51M | 478.83M | 491.96M | 461.90M | 484.65M | 477.69M | 449.40M | 417.40M | 376.57M | 372.28M | 412.46M | 374.11M | 369.25M | 377.98M | 391.10M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 148.21M | 154.63M | 160.19M | 155.24M | 168.68M | 179.17M | 187.73M | 183.61M | 194.13M | 185.88M | 190.09M | 174.98M | 180.81M | 182.09M | 186.54M | 167.58M | 171.99M | 175.10M | 199.01M | 182.87M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 424.49M | 444.70M | 471.58M | 511.13M | 550.67M | 625.69M | 666.57M | 675.57M | 656.04M | 670.52M | 667.77M | 624.38M | 598.21M | 558.66M | 558.81M | 580.04M | 546.10M | 544.35M | 576.99M | 573.97M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 340.23M | 399.07M | 461.96M | 504.31M | 589.49M | 649.26M | 729.20M | 710.49M | 757.59M | 731.46M | 699.52M | 659.21M | 614.38M | 576.69M | 555.72M | 528.42M | 538.68M | 509.16M | 488.77M | 461.13M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.86M | 11.79M | 13.22M | 15.34M | 17.13M | 15.12M | 15.30M | 15.55M | 18.08M | 21.01M | 23.40M | 22.09M | 20.73M | 20.27M | 22.07M | 18.76M | 17.78M | 19.11M | 16.89M | 17.19M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.07M | 4.46M | 3.14M | 3.60M | 1.72M | 2.36M | 2.42M | 1.71M | 2.47M | 3.92M | 2.43M | 2.50M | 2.56M | 2.88M | 4.11M | 6.47M | 3.82M | 3.72M | 3.35M | 4.22M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 355.16M | 415.32M | 478.32M | 523.24M | 608.35M | 666.74M | 746.92M | 727.75M | 778.14M | 756.39M | 725.35M | 683.80M | 637.67M | 599.84M | 581.90M | 553.65M | 560.28M | 531.99M | 509.00M | 482.54M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.46M | 36.26M | 35.81M | 41.69M | 47.06M | 44.90M | 45.01M | | 45.00M | 48.81M | 51.84M | 44.35M | 46.67M | 42.29M | 43.57M | 44.72M | 43.57M | 56.01M | 63.36M | 69.23M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,213.44M | 1,266.98M | 1,279.01M | 1,348.14M | 1,451.02M | 1,601.27M | 1,708.20M | 1,652.15M | 1,690.87M | 1,721.06M | 1,707.07M | 1,635.75M | 1,578.61M | 1,510.65M | 1,508.71M | 1,506.44M | 1,505.29M | 1,396.99M | 1,435.41M | 1,448.14M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 183.29M | 188.32M | 188.86M | 186.67M | 190.53M | 198.50M | 204.15M | 211.48M | 221.02M | 222.25M | 231.66M | 227.70M | 223.99M | 225.89M | 224.16M | 225.10M | 224.26M | 223.81M | 226.23M | 223.78M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 192.12M | 192.12M | 192.12M | 192.12M | 192.12M | 192.12M | 192.12M | 192.12M | 192.12M | 192.12M | 192.12M | 192.12M | 192.12M | 192.12M | 192.12M | 192.12M | 192.12M | 192.12M | 192.12M | 192.12M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 192.12M | 192.12M | 192.12M | 192.12M | 192.12M | 192.12M | 192.12M | 192.12M | 192.12M | 192.12M | 192.12M | 192.12M | 192.12M | 192.12M | 192.12M | 192.12M | 192.12M | 192.12M | 192.12M | 192.12M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.92M | 4.94M | 4.25M | 5.97M | 6.35M | 7.88M | 8.67M | 12.23M | 12.86M | 14.56M | 16.19M | 6.30M | 27.87M | 30.20M | 33.57M | 26.66M | 35.21M | 37.42M | 36.93M | 34.94M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.06M | 76.87M | 73.69M | 71.82M | 70.12M | 68.44M | 67.83M | 66.27M | 66.63M | 64.82M | 64.00M | 61.42M | 61.82M | 70.81M | 68.32M | 66.14M | 64.61M | 69.73M | 70.22M | 70.07M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 357.65M | 354.76M | 364.99M | 357.65M | 353.07M | 365.52M | 367.52M | 370.83M | 419.95M | 379.73M | 417.77M | 419.95M | 414.21M | 421.78M | 414.60M | 409.23M | 403.00M | 404.31M | 402.89M | 396.52M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,760.75M | 1,818.79M | 1,840.37M | 1,903.88M | 2,002.56M | 2,166.78M | 2,276.51M | 2,227.33M | 2,278.65M | 2,307.46M | 2,333.14M | 2,274.76M | 2,212.81M | 2,154.74M | 2,149.00M | 2,134.44M | 2,135.62M | 2,030.85M | 2,067.35M | 2,071.72M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 325.23M | 380.16M | 401.11M | 426.56M | 457.25M | 500.89M | 522.50M | 424.27M | 421.75M | 417.41M | 382.17M | 367.48M | 348.37M | 346.15M | 356.04M | 354.22M | 384.46M | 354.71M | 382.66M | 403.22M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 325.23M | 380.16M | 401.11M | 426.56M | 457.25M | 500.89M | 522.50M | 424.27M | 421.75M | 417.41M | 382.17M | 367.48M | 348.37M | 346.15M | 356.04M | 354.22M | 384.46M | 354.71M | 382.66M | 403.22M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.17M | 95.97M | 95.56M | 102.55M | 89.72M | 93.40M | 99.34M | 110.42M | 88.99M | 100.55M | 110.77M | 114.68M | 100.79M | 106.56M | 107.13M | 122.41M | 94.59M | 100.98M | 105.90M | 105.38M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.21M | 9.26M | 7.66M | 0.98M | 1.81M | 2.63M | 3.45M | 4.28M | 3.46M | 3.46M | 4.28M | 4.28M | 5.11M | 5.93M | 6.75M | 6.74M | 6.69M | 3.83M | 3.78M | 3.75M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.67M | 7.33M | 4.38M | 6.16M | 6.09M | 14.61M | 12.01M | 12.24M | 11.86M | 14.83M | 12.82M | 1.00M | 24.40M | 27.26M | 23.86M | 22.12M | 22.82M | 6.16M | 2.43M | 7.68M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.80M | 88.70M | 91.46M | 118.12M | 129.60M | 173.56M | 211.60M | 197.90M | 185.80M | 185.68M | 189.10M | 204.88M | 189.20M | 157.16M | 145.35M | 143.60M | 127.90M | 126.50M | 124.16M | 115.55M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 505.11M | 581.41M | 600.17M | 654.38M | 684.47M | 785.08M | 848.90M | 749.14M | 711.86M | 721.92M | 699.10M | 713.55M | 667.82M | 643.06M | 639.13M | 649.11M | 636.42M | 592.15M | 618.93M | 635.58M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 128.86M | 126.64M | 123.51M | 129.29M | 201.51M | 262.19M | 296.43M | 320.68M | 399.92M | 423.97M | 428.23M | 326.67M | 310.12M | 283.56M | 272.00M | 250.46M | 268.95M | 203.42M | 212.62M | 206.83M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.63M | 3.86M | 2.00M | 0.08M | 0.08M | 0.08M | 0.08M | 0.49M | 0.49M | 0.49M | 0.49M | 2.50M | | | | 3.71M | | 2.89M | 2.89M | 27.42M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.66M | 92.75M | 94.22M | 90.88M | 85.02M | 90.94M | 87.98M | 86.69M | 87.56M | 85.34M | 114.28M | 123.39M | 119.96M | 116.64M | 114.18M | 109.00M | 106.44M | 104.90M | 101.80M | 98.69M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.95M | 59.02M | 58.13M | 55.45M | 55.07M | 42.73M | 42.50M | 43.92M | 44.18M | 28.01M | 27.99M | 32.06M | 29.75M | 16.38M | 21.01M | 17.60M | 19.12M | 20.62M | 21.84M | 23.31M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 718.26M | 792.49M | 819.90M | 874.63M | 971.08M | 1,138.28M | 1,233.39M | 1,168.16M | 1,199.84M | 1,231.73M | 1,242.11M | 1,170.15M | 1,097.89M | 1,043.26M | 1,025.31M | 1,012.27M | 1,011.80M | 903.36M | 936.25M | 948.61M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 783.21M | 851.51M | 878.03M | 930.08M | 1,026.15M | 1,181.01M | 1,275.89M | 1,212.08M | 1,244.02M | 1,259.73M | 1,270.10M | 1,202.21M | 1,127.64M | 1,059.63M | 1,046.32M | 1,029.87M | 1,030.92M | 923.98M | 958.09M | 971.91M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 138.07M | 135.90M | 131.17M | 130.27M | 203.32M | 264.81M | 299.88M | 324.95M | 403.38M | 427.43M | 432.51M | 330.96M | 315.22M | 289.49M | 278.75M | 257.19M | 275.64M | 207.25M | 216.40M | 210.58M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 977.55M | 967.28M | 962.34M | 973.80M | 976.40M | 985.77M | 1,000.62M | 1,015.25M | 1,034.63M | 1,047.73M | 1,063.05M | 1,072.55M | 1,085.17M | 1,095.10M | 1,102.68M | 1,104.57M | 1,104.70M | 1,106.87M | 1,109.26M | 1,099.80M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 977.55M | 967.28M | 962.34M | 973.80M | 976.40M | 985.77M | 1,000.62M | 1,015.25M | 1,034.63M | 1,047.73M | 1,063.05M | 1,072.55M | 1,085.17M | 1,095.10M | 1,102.68M | 1,104.57M | 1,104.70M | 1,106.87M | 1,109.26M | 1,099.80M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,760.75M | 1,818.79M | 1,840.37M | 1,903.88M | 2,002.56M | 2,166.78M | 2,276.51M | 2,227.33M | 2,278.65M | 2,307.46M | 2,333.14M | 2,274.76M | 2,212.81M | 2,154.74M | 2,149.00M | 2,134.44M | 2,135.62M | 2,030.85M | 2,067.35M | 2,071.72M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | 1.09M | 1.07M | 0.54M | 1.23M | 1.21M | 0.58M | 1.19M | 0.49M | 1.28M | 0.44M | 1.25M | 0.42M | 0.40M | 0.40M | 0.41M | 0.45M | 1.13M | 0.45M | 0.45M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.99M | -16.52M | -17.63M | -17.16M | -15.89M | -18.29M | -21.12M | -16.23M | -13.81M | -12.55M | -15.17M | 11.20M | -12.62M | -16.50M | -17.07M | -21.24M | 587.79M | -7.06M | -7.18M | -8.97M |