|
Cash & Equivalents (Quarter)
|
373.02M | 1,050.83M | 1,355.47M | 1,473.31M | 2,060.60M | 2,545.76M | 2,554.91M | 518.41M | 179.47M | 68.65M |
|
Receivables - Net (Quarter)
|
4.31M | 10.50M | 32.93M | 21.24M | 59.78M | 176.96M | 127.37M | 28.76M | 30.61M | 50.73M |
|
Receivables - Other (Quarter)
|
2.66M | 3.32M | 6.23M | 10.57M | 15.62M | 16.18M | 14.41M | 8.04M | 5.59M | 10.86M |
|
Receivables (Quarter)
|
6.97M | 13.83M | 39.16M | 31.81M | 75.40M | 193.13M | 141.78M | 36.80M | 36.20M | 61.59M |
|
Raw Materials (Quarter)
|
| | | | | | 16.42M | 39.86M | 59.46M | 54.70M |
|
Work In Process (Quarter)
|
| | | | | | 1.57M | 5.91M | 13.55M | |
|
Finished Goods (Quarter)
|
| | | | | 0.04M | 5.54M | 8.23M | 6.58M | |
|
Inventory (Quarter)
|
0.36M | 0.32M | 0.33M | 0.32M | 0.28M | 0.04M | 23.53M | 54.00M | 79.60M | 54.70M |
|
Prepaid Assets (Quarter)
|
0.01M | 0.02M | 0.64M | 0.16M | 0.32M | 0.26M | 0.23M | 0.50M | 0.79M | 0.11M |
|
Current Assets (Quarter)
|
410.46M | 1,087.53M | 1,410.15M | 1,516.75M | 6,492.92M | 6,401.82M | 5,561.82M | 4,322.63M | 4,154.84M | 3,568.52M |
|
Property, Plant & Equipment (Net) (Quarter)
|
4.44M | 40.62M | -30.03M | 43.41M | 30.29M | 81.39M | 69.01M | -4.63M | 119.67M | 112.63M |
|
Goodwill (Quarter)
|
| | | | | | | 71.23M | 74.84M | 74.81M |
|
Intangibles (Quarter)
|
6.10M | 1.64M | 10.11M | 13.51M | 17.03M | 80.56M | 4.10M | 27.93M | 137.62M | 176.17M |
|
Goodwill & Intangibles (Quarter)
|
6.10M | 1.64M | 10.11M | 13.51M | 17.03M | 80.56M | 4.10M | 99.16M | 212.46M | 250.98M |
|
Long-Term Deferred Tax (Quarter)
|
1.89M | 2.11M | 2.33M | 2.85M | 4.65M | 5.34M | 4.58M | 1.39M | 1.21M | 1.58M |
|
Other Non-Current Assets (Quarter)
|
1.15M | 1.19M | 1.36M | 1.46M | 15.60M | 13.52M | 2.83M | 5.89M | 5.95M | 213.91M |
|
Non-Current Assets (Quarter)
|
74.58M | 82.17M | 104.35M | 126.29M | 224.35M | 415.37M | 24.08M | 5.06M | 533.46M | 850.89M |
|
Assets (Quarter)
|
485.05M | 1,169.71M | 1,514.50M | 1,643.04M | 6,717.27M | 6,817.19M | 5,940.82M | 4,830.21M | 4,688.30M | 4,419.41M |
|
Accounts Payables (Quarter)
|
32.32M | 34.43M | 56.85M | 78.67M | 158.77M | 209.31M | 157.44M | 151.69M | 144.88M | 104.49M |
|
Payables (Quarter)
|
32.32M | 34.43M | 56.85M | 78.67M | 158.77M | 209.31M | 157.44M | 151.69M | 144.88M | 104.49M |
|
Accumulated Expenses (Quarter)
|
0.54M | 0.67M | 1.36M | | | | | | 0.59M | 1.17M |
|
Short term Debt (Quarter)
|
| | | | 6.86M | 3.77M | 0.23M | | | 0.01M |
|
Current Leases (Quarter)
|
0.06M | 0.06M | 0.01M | | 6.45M | 7.63M | 8.24M | 7.35M | 5.01M | 3.72M |
|
Current Taxes (Quarter)
|
2.83M | 1.10M | 1.02M | 1.34M | 2.25M | 1.49M | 2.04M | 1.04M | 0.06M | 0.27M |
|
Current Deferred Revenue (Quarter)
|
43.63M | 308.38M | 258.91M | 170.98M | 3,321.38M | 3,349.30M | | | | |
|
Total Current Liabilities (Quarter)
|
79.37M | 112.07M | 202.16M | 251.00M | 632.91M | 757.43M | 648.03M | 533.12M | 426.26M | 358.07M |
|
Capital Leases (Quarter)
|
0.07M | 0.01M | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| 231.91M | 114.62M | | 2,862.80M | 2,820.93M | 2,224.84M | 1,656.47M | 1,152.54M | 896.42M |
|
Pension (Quarter)
|
2.95M | 3.80M | 4.22M | 4.30M | 9.15M | 17.88M | 13.38M | 5.65M | 2.47M | 2.24M |
|
Operating Leases (Quarter)
|
| | | | 21.65M | 27.46M | 22.48M | 14.99M | 5.32M | 12.53M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | 20.56M | 25.40M | 22.08M |
|
Other Non-Current Liabilities (Quarter)
|
0.06M | 2.73M | 1.96M | 1.80M | 7.74M | 9.65M | 8.16M | 22.25M | 33.97M | 36.14M |
|
Total Non-Current Liabilities (Quarter)
|
5.59M | 238.45M | 120.80M | 6.10M | 2,901.33M | 2,875.92M | 2,268.87M | 1,719.92M | 1,219.69M | 965.69M |
|
Total Liabilities (Quarter)
|
84.97M | 350.52M | 322.96M | 257.10M | 3,534.24M | 3,633.35M | 2,916.89M | 2,253.04M | 1,680.44M | 1,323.75M |
|
Total Debt (Quarter)
|
| | | | 6.86M | 3.77M | 0.23M | | | 0.01M |
|
Common Equity (Quarter)
|
400.08M | 819.19M | 1,191.54M | 1,385.94M | 3,183.03M | 3,183.84M | 3,023.93M | 2,577.17M | 3,007.86M | 3,095.66M |
|
Shareholder's Equity (Quarter)
|
400.08M | 819.19M | 1,191.54M | 1,385.94M | 3,183.03M | 3,183.84M | 3,023.93M | 2,577.17M | 3,007.86M | 3,095.66M |
|
Liabilities and Shareholders Equity (Quarter)
|
485.05M | 1,169.71M | 1,514.50M | 1,643.04M | 6,717.27M | 6,817.19M | 5,940.82M | 4,830.21M | 4,688.30M | 4,419.41M |
|
Retained Earnings (Quarter)
|
-0.02M | -121.22M | -248.96M | -0.84M | -5.36M | -13.00M | -420.07M | -506.75M | -6.34M | -3.37M |
|
Shares Outstanding (Quarter)
|
| | 59.97M | 62.17M | 71.58M | 77.99M | 74.99M | 67.17M | 70.90M | 70.42M |