|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 499.45M | 446.97M | 491.68M | 118.72M | 117.83M | 90.93M | 147.16M | 234.19M | 96.38M | 221.16M | 274.23M | 118.37M | 164.63M | 187.86M | 154.32M | 115.85M | 176.33M | 61.86M | 419.67M | 133.82M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 264.86M | 308.34M | 324.24M | 622.20M | 668.30M | 118.43M | 118.42M | 128.60M | 179.22M | 127.11M | 209.06M | 217.63M | 298.82M | 341.17M | 511.99M | 480.22M | 571.59M | 486.32M | 282.30M | 9.00M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 764.31M | 755.31M | 815.92M | 740.92M | 786.14M | 209.36M | 265.58M | 362.79M | 275.61M | 348.27M | 483.28M | 336.00M | 463.45M | 529.03M | 666.31M | 596.07M | 747.92M | 548.18M | 701.96M | 142.82M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.50M | 154.52M | 113.30M | 92.11M | 113.76M | 191.77M | 235.07M | 231.07M | 200.80M | 246.18M | 217.32M | 234.21M | 195.90M | 214.52M | 285.74M | 308.45M | 304.62M | 316.34M | 346.04M | 441.27M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.00M | | | | | 9.98M | 69.20M | | 32.30M | 0.24M | 3.30M | 1.00M | | | | 20.30M | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 119.50M | 154.52M | 113.30M | 92.11M | 113.76M | 201.75M | 304.27M | 231.07M | 233.10M | 246.42M | 220.62M | 235.21M | 195.90M | 214.52M | 285.74M | 328.75M | 304.62M | 316.34M | 346.04M | 441.27M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.04M | 8.01M | 8.11M | 10.67M | 10.27M | 10.19M | 11.96M | 13.79M | 22.45M | 24.21M | 26.93M | 23.65M | 29.11M | 27.22M | 30.58M | 24.02M | 18.42M | 17.79M | 18.96M | 21.87M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.44M | 20.99M | 21.72M | 17.45M | 6.33M | 44.16M | 56.24M | 44.10M | 27.40M | 50.34M | 37.57M | 34.02M | 43.61M | 36.69M | 14.89M | 30.17M | 36.65M | 30.93M | 34.84M | 30.92M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.87M | 29.56M | 26.15M | 25.79M | 31.16M | 43.26M | 35.07M | 45.97M | 57.67M | 57.86M | 64.42M | 69.93M | 95.82M | 126.64M | 143.52M | 142.94M | 143.24M | 164.87M | 161.59M | 144.45M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.34M | 58.55M | 55.98M | 53.91M | 47.76M | 97.61M | 103.28M | 100.12M | 107.52M | 132.41M | 128.92M | 127.60M | 168.54M | 159.31M | 131.41M | 141.86M | 164.87M | 181.50M | 185.80M | 176.47M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.68M | 32.69M | 33.30M | 40.48M | 41.03M | 71.88M | 76.82M | 71.33M | 37.01M | 57.29M | 49.48M | 48.61M | 63.01M | 106.17M | 123.67M | 119.55M | 100.23M | 133.02M | 150.65M | 64.64M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 941.72M | 999.75M | 1,017.30M | 926.29M | 988.69M | 541.94M | 653.20M | 739.01M | 615.02M | 765.75M | 879.01M | 746.42M | 873.58M | 987.80M | 1,126.98M | 1,085.34M | 1,262.03M | 1,122.67M | 1,328.75M | 825.21M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.37M | 10.13M | 9.59M | 8.79M | 8.51M | 37.09M | 36.67M | 75.57M | 77.96M | 74.56M | 74.67M | 74.94M | 78.07M | 75.00M | 74.49M | 75.03M | 72.82M | 71.52M | 71.42M | 82.14M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 199.48M | 199.48M | 409.05M | 416.22M | 416.82M | 416.82M | 416.82M | 416.82M | 416.82M | 416.82M | 416.82M | 416.82M | 416.82M | 416.82M | 580.36M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 976.10M | 948.90M | 546.65M | 528.82M | 510.98M | 490.64M | 472.88M | 455.12M | 437.35M | 419.59M | 401.83M | 384.07M | 366.31M | 348.54M | 981.47M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,175.58M | 1,148.38M | 955.70M | 945.04M | 927.80M | 907.46M | 889.70M | 871.94M | 854.17M | 836.41M | 818.65M | 800.89M | 783.13M | 765.37M | 1,561.83M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 142.48M | 155.43M | 142.51M | | | 44.43M | 35.68M | 23.92M | 13.41M | 4.39M | 0.62M | | | 3.85M | 5.19M | 20.21M | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | 15.48M | 0.50M | 2.10M | 0.50M | 6.85M | 0.50M | 0.50M | 7.42M | 18.41M | | | 12.95M | 52.48M | 80.15M | 17.40M | 14.73M | 56.37M | 55.70M | 2.60M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.86M | 26.11M | 168.12M | 178.14M | 173.56M | 1,239.45M | 1,211.34M | 1,102.50M | 1,084.43M | 1,044.69M | 1,013.66M | 986.85M | 967.94M | 981.66M | 991.05M | 978.14M | 934.50M | 931.23M | 892.48M | 1,700.12M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 966.58M | 1,025.86M | 1,185.42M | 1,104.43M | 1,162.25M | 1,781.39M | 1,864.54M | 1,841.51M | 1,699.45M | 1,810.44M | 1,892.66M | 1,733.27M | 1,841.53M | 1,969.45M | 2,118.03M | 2,063.48M | 2,196.53M | 2,053.90M | 2,221.23M | 2,525.32M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | 4.56M | 3.32M | 1.54M | 1.27M | 12.23M | 18.17M | 17.69M | 8.70M | 10.12M | 19.32M | 11.82M | 13.32M | 15.43M | 12.40M | 10.25M | 20.07M | 18.69M | 15.36M | 20.90M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | 4.56M | 3.32M | 1.54M | 1.27M | 12.23M | 18.17M | 17.69M | 8.70M | 10.12M | 19.32M | 11.82M | 13.32M | 15.43M | 12.40M | 10.25M | 20.07M | 18.69M | 15.36M | 20.90M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.10M | 19.27M | 18.34M | 24.44M | 19.13M | 84.10M | 74.32M | 99.76M | 79.98M | 105.43M | 95.20M | 100.68M | 118.31M | 117.93M | 96.42M | 128.85M | 130.31M | 115.59M | 111.18M | 156.19M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.04M | 89.17M | 89.25M | 89.42M | 89.55M | 99.05M | 13.31M | 13.33M | | | | | | | | | | | 710.68M | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.75M | 5.27M | 2.25M | 4.28M | 1.75M | 6.87M | 3.59M | 3.25M | 3.25M | 3.10M | 0.67M | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.42M | 114.25M | 113.15M | 117.15M | 111.69M | 199.51M | 109.38M | 130.79M | 91.92M | 116.39M | 115.19M | 112.49M | 131.64M | 133.36M | 108.81M | 139.10M | 150.38M | 134.28M | 837.23M | 177.09M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 787.25M | | | 1,491.16M | 1,492.77M | 1,494.38M | 1,496.00M | 1,497.62M | 1,499.25M | 1,500.88M | 1,502.52M | 1,504.15M | 1,505.80M | 1,507.45M | 1,509.10M | 800.07M | 2,142.63M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.03M | 4.03M | 2.53M | 2.53M | 2.03M | 2.74M | 2.83M | 2.25M | 2.25M | 2.25M | 2.25M | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.29M | 28.99M | | | | | | | 13.65M | 11.95M | 100.41M | | | 8.22M | 231.91M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.81M | 2.27M | 1.61M | 0.54M | 0.17M | 130.00M | 129.77M | 15.47M | 29.57M | 13.89M | 28.42M | 37.72M | 31.20M | 30.51M | 40.41M | 54.76M | 56.44M | 77.77M | 71.80M | 113.86M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 896.18M | 903.85M | 902.14M | 906.93M | 901.82M | 1,358.22M | 1,637.78M | 1,656.24M | 1,604.02M | 1,645.52M | 1,615.06M | 1,611.74M | 1,632.52M | 1,649.52M | 1,624.92M | 1,644.90M | 1,657.83M | 1,643.38M | 1,645.52M | 2,362.65M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 898.99M | 906.12M | 903.75M | 907.48M | 901.99M | 1,488.22M | 1,767.55M | 1,671.71M | 1,633.60M | 1,659.41M | 1,643.48M | 1,649.46M | 1,663.72M | 1,680.03M | 1,665.33M | 1,699.66M | 1,714.26M | 1,721.15M | 1,717.32M | 2,476.51M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.04M | 89.17M | 89.25M | 876.67M | 89.55M | 99.05M | 1,504.47M | 1,506.10M | 1,494.38M | 1,496.00M | 1,497.62M | 1,499.25M | 1,500.88M | 1,502.52M | 1,504.15M | 1,505.80M | 1,507.45M | 1,509.10M | 1,510.76M | 2,142.63M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.59M | 119.75M | 281.67M | 196.95M | 260.26M | 293.17M | 96.99M | 169.80M | 65.85M | 151.03M | 249.18M | 83.81M | 177.81M | 289.42M | 452.70M | 363.82M | 482.27M | 332.75M | 503.92M | 48.81M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.59M | 119.75M | 281.67M | 196.95M | 260.26M | 293.17M | 96.99M | 169.80M | 65.85M | 151.03M | 249.18M | 83.81M | 177.81M | 289.42M | 452.70M | 363.82M | 482.27M | 332.75M | 503.92M | 48.81M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 966.58M | 1,025.86M | 1,185.42M | 1,104.43M | 1,162.25M | 1,781.39M | 1,864.54M | 1,841.51M | 1,699.45M | 1,810.44M | 1,892.66M | 1,733.27M | 1,841.53M | 1,969.45M | 2,118.03M | 2,063.48M | 2,196.53M | 2,053.90M | 2,221.23M | 2,525.32M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -433.73M | -0.02M | -125.68M | -0.62M | 1.20M | -2.02M | -1.84M | 143.22M | 0.02M | -1.61M | 1.23M | 90.55M | -1.49M | -2.07M | 397.63M | 3.83M | 477.96M | 361.03M | 502.15M | -18.09M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.50M | 1.04M | 1.56M | 3.90M | | | 4.50M | 4.50M | 4.17M | | | 0.24M | 12.60M | 19.10M | | 1.40M | | | | 1.52M |