|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 203.14M | 246.89M | 191.35M | 173.55M | 166.57M | 194.52M | 198.34M | 202.52M | 203.00M | 234.83M | 224.43M | 221.40M | 151.01M | 156.70M | 159.55M | 170.32M | 179.48M | 231.75M | 2.40M | 6.19M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 203.14M | 246.89M | 191.35M | 173.55M | 166.57M | 194.52M | 198.34M | 202.52M | 203.00M | 234.83M | 224.43M | 221.40M | 151.01M | 156.70M | 159.55M | 170.32M | 179.48M | 231.75M | 2.40M | 6.19M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 130.56M | 324.34M | 129.61M | 133.25M | 162.97M | 368.78M | 158.73M | 152.05M | 158.64M | 440.30M | 131.51M | 112.05M | 94.44M | 89.52M | 97.21M | 117.58M | 99.55M | 126.71M | 145.80M | 152.43M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 130.56M | 324.34M | 129.61M | 133.25M | 162.97M | 368.78M | 158.73M | 152.05M | 158.64M | 440.30M | 131.51M | 112.05M | 94.44M | 89.52M | 97.21M | 117.58M | 99.55M | 126.71M | 145.80M | 152.43M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.05M | 4.98M | 6.04M | 6.84M | 7.00M | 8.50M | 6.23M | 8.04M | 8.22M | 10.84M | 7.11M | 27.85M | 27.13M | 25.22M | 51.33M | 48.28M | 46.40M | 44.81M | 39.07M | 34.57M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.87M | 27.90M | 26.40M | 30.34M | 30.74M | 40.73M | 45.53M | 55.72M | 62.09M | 78.18M | 93.71M | 124.67M | 158.23M | 115.81M | 92.23M | 84.00M | 69.34M | 57.77M | 54.66M | 49.02M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.92M | 32.88M | 32.44M | 37.18M | 37.74M | 49.23M | 51.77M | 63.76M | 70.31M | 89.02M | 100.82M | 152.52M | 185.36M | 141.03M | 143.56M | 132.28M | 115.74M | 102.58M | 93.73M | 83.59M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.26M | 51.34M | 70.77M | 86.53M | 79.61M | 61.24M | 73.27M | 79.33M | 70.13M | 70.26M | 75.69M | 72.27M | 75.18M | 79.68M | 76.45M | 75.11M | 75.83M | 74.27M | 77.33M | 79.92M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 420.88M | 487.60M | 424.17M | 430.52M | 446.88M | 489.09M | 482.10M | 497.67M | 502.07M | 576.16M | 532.46M | 558.24M | 505.98M | 466.93M | 476.77M | 495.29M | 476.60M | 535.30M | 525.86M | 535.73M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.12M | 55.00M | 52.88M | 52.12M | 49.37M | 49.58M | 47.95M | 45.71M | 45.23M | 46.45M | 46.34M | 47.60M | 47.25M | 43.74M | 34.39M | 36.73M | 39.52M | 44.37M | 48.08M | 50.23M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 331.16M | 331.16M | 387.81M | 12.34M | 400.14M | 400.14M | 400.14M | 393.50M | 394.70M | 394.75M | 393.00M | 395.61M | 394.18M | 393.71M | 396.35M | 392.00M | 394.38M | 399.60M | 399.63M | 399.90M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.89M | 36.04M | 45.90M | 40.95M | 36.69M | 0.01M | 28.57M | 22.98M | 19.62M | 16.06M | 13.86M | 13.10M | 11.79M | 10.61M | 9.76M | 8.22M | 5.43M | 6.54M | 5.43M | 4.68M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 375.05M | 367.20M | 433.71M | 53.28M | 436.83M | 400.16M | 428.71M | 416.48M | 414.32M | 410.82M | 406.86M | 408.71M | 405.97M | 404.32M | 406.11M | 400.22M | 399.81M | 406.14M | 405.06M | 404.58M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.33M | 4.76M | 4.12M | 3.54M | 2.99M | 60.73M | 1.86M | 1.33M | 70.50M | 73.54M | 2.24M | 80.98M | 1.90M | 83.46M | 95.69M | 107.11M | 1.46M | 1.28M | 137.38M | 143.25M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 201.64M | 191.34M | 196.82M | 187.04M | 177.82M | 179.28M | 175.53M | 171.02M | 171.66M | 170.79M | 181.10M | 188.81M | 185.31M | 181.96M | 183.41M | 193.67M | 202.10M | 218.35M | 227.46M | 233.09M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 953.68M | 1,010.09M | 1,008.80M | 1,012.80M | 1,024.84M | 1,068.51M | 1,057.78M | 1,062.18M | 1,068.40M | 1,141.71M | 1,106.51M | 1,142.66M | 1,085.47M | 1,042.59M | 1,056.52M | 1,080.94M | 1,073.08M | 1,153.22M | 1,152.95M | 1,168.67M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.16M | 60.14M | 63.39M | 58.83M | 68.50M | 84.34M | 84.85M | 86.35M | 95.96M | 99.72M | 80.00M | 87.79M | 81.48M | 51.42M | 65.77M | 52.37M | 47.11M | 63.94M | 77.77M | 64.81M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.16M | 60.14M | 63.39M | 58.83M | 68.50M | 84.34M | 84.85M | 86.35M | 95.96M | 99.72M | 80.00M | 87.79M | 81.48M | 51.42M | 65.77M | 52.37M | 47.11M | 63.94M | 77.77M | 64.81M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.32M | 11.62M | 10.78M | 11.14M | 10.58M | 10.85M | 11.52M | 11.82M | 12.30M | 12.32M | 12.16M | 11.40M | 11.07M | 42.06M | 10.24M | 10.04M | 44.58M | 9.68M | 9.62M | 9.63M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.04M | 57.45M | 67.38M | 60.75M | 64.43M | 65.71M | 57.38M | 58.73M | 54.22M | 64.44M | 71.52M | 78.51M | 72.80M | 87.17M | 78.55M | 77.50M | 74.79M | 100.55M | 60.38M | 66.97M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.31M | 23.72M | 26.14M | 28.54M | 30.95M | 33.35M | 35.76M | 35.82M | 35.87M | 34.33M | 9.32M | 9.32M | 9.33M | 9.33M | 10.49M | 11.75M | 13.01M | 14.27M | 40.54M | 16.80M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.18M | 18.74M | 18.45M | 18.14M | 15.80M | 13.96M | 12.80M | 12.10M | 11.88M | 10.85M | 10.78M | 10.69M | 9.99M | 10.55M | 11.04M | 11.00M | 11.16M | 11.46M | 11.59M | 12.23M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 195.50M | 212.41M | 216.81M | 224.74M | 222.38M | 238.26M | 252.84M | 260.89M | 268.56M | 282.48M | 292.93M | 300.40M | 299.58M | 306.11M | 304.79M | 312.05M | 311.84M | 325.08M | 325.12M | 328.16M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 414.89M | 455.70M | 455.06M | 467.68M | 457.79M | 500.18M | 502.70M | 529.10M | 526.85M | 575.50M | 528.72M | 548.97M | 528.30M | 517.59M | 526.41M | 534.22M | 511.96M | 587.88M | 577.49M | 565.14M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 322.40M | 315.87M | 297.38M | 288.46M | 279.51M | 270.57M | 231.64M | 222.67M | 198.19M | 187.59M | 185.26M | 182.93M | 180.60M | 178.26M | 174.43M | 170.87M | 167.29M | 163.72M | 158.90M | 154.06M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 122.92M | 133.17M | 139.22M | 148.48M | 150.03M | 163.36M | 171.14M | 184.72M | 195.68M | 219.02M | 232.50M | 247.78M | 258.73M | 268.91M | 272.09M | 277.42M | 276.87M | 292.42M | 307.06M | 314.73M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.81M | 3.83M | 3.99M | 4.14M | 7.96M | 7.72M | 7.31M | 7.55M | 7.79M | 7.75M | 7.67M | 7.75M | 7.48M | 7.98M | 8.07M | 6.77M | 6.88M | 7.03M | 7.01M | 7.20M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.50M | 32.52M | 28.74M | 25.44M | 23.92M | 33.26M | 31.29M | 30.27M | 33.45M | 31.84M | 40.72M | 43.85M | 42.25M | 41.47M | 40.14M | 37.99M | 35.85M | 33.99M | 31.36M | 29.02M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.00M | 14.54M | 12.09M | 9.01M | 6.37M | 3.09M | 3.09M | 3.29M | 3.26M | 3.25M | 3.16M | 3.20M | 3.15M | 3.11M | 2.66M | 2.46M | 2.51M | 2.60M | 2.57M | 2.60M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 900.53M | 941.08M | 924.38M | 934.19M | 919.21M | 975.08M | 944.09M | 974.32M | 961.94M | 1,021.71M | 994.87M | 1,031.27M | 1,017.35M | 1,014.21M | 1,021.14M | 1,027.27M | 998.86M | 1,085.04M | 1,081.82M | 1,070.15M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 918.54M | 955.62M | 936.48M | 943.20M | 925.58M | 978.17M | 947.18M | 977.61M | 965.21M | 1,024.95M | 998.03M | 1,034.47M | 1,020.51M | 1,017.31M | 1,023.80M | 1,029.74M | 1,001.37M | 1,087.63M | 1,084.39M | 1,072.75M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 343.72M | 339.59M | 323.52M | 317.00M | 310.46M | 303.92M | 267.40M | 258.49M | 234.06M | 221.92M | 194.59M | 192.26M | 189.92M | 187.59M | 184.92M | 182.61M | 180.30M | 178.00M | 199.43M | 170.87M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.14M | 54.47M | 72.33M | 69.60M | 99.26M | 90.34M | 110.60M | 84.57M | 103.19M | 116.75M | 108.48M | 108.18M | 64.96M | 25.28M | 32.72M | 51.21M | 71.70M | 65.58M | 68.56M | 95.91M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.14M | 54.47M | 72.33M | 69.60M | 99.26M | 90.34M | 110.60M | 84.57M | 103.19M | 116.75M | 108.48M | 108.18M | 64.96M | 25.28M | 32.72M | 51.21M | 71.70M | 65.58M | 68.56M | 95.91M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 953.68M | 1,010.09M | 1,008.80M | 1,012.80M | 1,024.84M | 1,068.51M | 1,057.78M | 1,062.18M | 1,068.40M | 1,141.71M | 1,106.51M | 1,142.66M | 1,085.47M | 1,042.59M | 1,056.52M | 1,080.94M | 1,073.08M | 1,153.22M | 1,152.95M | 1,168.67M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.60M | -6.60M | 6.60M | 8.43M | 1,829.33M | 10.48M | 10.02M | 2.58M | 8.81M | 15.85M | 8.47M | 18.22M | 18.22M | 18.22M | 8.24M | 7.74M | 19.07M | 20.61M | 8.63M | 577.28M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -988.67M | -978.34M | -965.65M | -952.31M | -1.32M | -934.07M | -5.17M | -13.55M | -881.42M | -13.19M | -16.10M | -823.33M | -14.51M | -15.48M | -952.47M | -945.08M | -16.06M | -949.43M | -943.82M | -935.94M |