|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 163.30M | 176.00M | 171.00M | 193.80M | 168.50M | 115.60M | 131.70M | 179.90M | 188.80M | 212.50M | 183.30M | 201.20M | 209.30M | 227.00M | 194.30M | 671.40M | 653.00M | 833.00M | 1,631.80M | 1,957.20M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 163.30M | 176.00M | 171.00M | 193.80M | 168.50M | 115.60M | 131.70M | 179.90M | 188.80M | 212.50M | 183.30M | 201.20M | 209.30M | 227.00M | 194.30M | 671.40M | 653.00M | 833.00M | 1,631.80M | 1,957.20M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.50M | 19.00M | 16.90M | 29.10M | 12.50M | 24.00M | 2.00M | 38.10M | 34.10M | 9.00M | 2.10M | 49.40M | 19.90M | 34.50M | 19.10M | 80.00M | 38.70M | 21.40M | 44.10M | 30.70M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.70M | 7.20M | 4.20M | 6.00M | 7.20M | 3.40M | 5.40M | 9.10M | 7.20M | 6.50M | 7.30M | 9.20M | 10.00M | 8.70M | 8.90M | 10.20M | 9.00M | 9.90M | 16.60M | 10.80M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.20M | 26.20M | 21.10M | 35.10M | 19.70M | 27.40M | 7.40M | 47.20M | 41.30M | 15.50M | 9.40M | 58.60M | 29.90M | 43.20M | 28.00M | 90.20M | 47.70M | 31.30M | 60.70M | 41.50M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.50M | 86.50M | 80.00M | 91.10M | 89.40M | 121.10M | 209.30M | 209.20M | 209.40M | 288.60M | 210.80M | 306.40M | 279.20M | 195.30M | 190.70M | 161.60M | 429.60M | 320.50M | 416.30M | 322.90M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.80M | 7.20M | 9.10M | 8.60M | 9.40M | 23.70M | 25.20M | 24.20M | 9.00M | 9.00M | 12.40M | 10.80M | 30.50M | 40.90M | 37.90M | 38.30M | 37.50M | 18.10M | 8.10M | 11.90M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 406.10M | 425.90M | 414.20M | 465.90M | 423.10M | 419.70M | 508.90M | 587.10M | 577.00M | 656.10M | 531.90M | 685.40M | 656.50M | 592.50M | 516.90M | 1,015.20M | 1,222.70M | 1,250.60M | 2,164.60M | 2,363.60M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 5.10M | 5.30M | 5.30M | 5.50M | 5.60M | 5.40M | 5.50M | 5.40M | 5.70M | 6.10M | 7.00M | 7.60M | 8.70M | 8.90M | 9.40M | 11.20M | 14.90M | 20.50M | 29.50M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.70M | 59.10M | 57.40M | 54.70M | 53.60M | 49.60M | 48.50M | 45.70M | 44.60M | 42.90M | 41.50M | 39.40M | 38.30M | 34.60M | 32.20M | 29.60M | 28.50M | 24.80M | 23.70M | 21.20M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.70M | 59.10M | 57.40M | 54.70M | 53.60M | 49.60M | 48.50M | 45.70M | 44.60M | 42.90M | 41.50M | 39.40M | 38.30M | 34.60M | 32.20M | 29.60M | 28.50M | 24.80M | 23.70M | 21.20M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.40M | 41.20M | 30.90M | 32.60M | 26.80M | 24.60M | 21.50M | 29.10M | 28.50M | 30.60M | 22.20M | 23.00M | 29.30M | 21.80M | 13.90M | 25.80M | 21.90M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.20M | 4.80M | 4.60M | 2.30M | 12.20M | 21.10M | 1.70M | 8.10M | 32.30M | 32.30M | 32.30M | 32.40M | 13.70M | 7.60M | 7.40M | 2.60M | 7.00M | 2.60M | 7.70M | 7.00M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.60M | 74.70M | 73.00M | 106.50M | 114.50M | 109.00M | 109.30M | 118.40M | 112.00M | 105.90M | 112.80M | 110.80M | 93.50M | 75.70M | 74.10M | 78.20M | 71.20M | 64.20M | 80.30M | 82.30M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 483.70M | 500.60M | 487.20M | 572.40M | 537.60M | 528.70M | 618.20M | 705.50M | 689.00M | 762.00M | 644.70M | 796.20M | 750.00M | 668.20M | 591.00M | 1,093.40M | 1,293.90M | 1,314.80M | 2,244.90M | 2,445.90M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.90M | 29.00M | 2.20M | 37.80M | 33.70M | 25.60M | 30.00M | 65.50M | 55.40M | 50.90M | 44.30M | 41.90M | 36.70M | 34.20M | 32.80M | 38.80M | 32.50M | 33.10M | 36.30M | 41.60M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.90M | 29.00M | 2.20M | 37.80M | 33.70M | 25.60M | 30.00M | 65.50M | 55.40M | 50.90M | 44.30M | 41.90M | 36.70M | 34.20M | 32.80M | 38.80M | 32.50M | 33.10M | 36.30M | 41.60M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.10M | 38.70M | 44.70M | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.10M | 6.10M | 6.10M | 6.10M | 6.10M | 6.10M | 6.10M | 6.10M | 6.10M | 6.10M | 6.10M | 6.10M | 6.10M | 6.10M | 6.10M | 6.10M | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 255.50M | 276.00M | 275.20M | 303.10M | 302.80M | 264.80M | 264.90M | 273.20M | 273.30M | 295.30M | 272.70M | 282.60M | 283.00M | 257.40M | 222.60M | 216.40M | 216.50M | 154.80M | 154.80M | 131.10M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 338.90M | 350.10M | 335.20M | 393.30M | 352.50M | 296.80M | 397.90M | 449.20M | 384.60M | 458.90M | 337.30M | 471.10M | 455.20M | 389.50M | 316.90M | 346.80M | 577.80M | 482.20M | 626.20M | 422.80M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.40M | 45.10M | 45.10M | 45.10M | 45.10M | 46.20M | 46.20M | 46.20M | 46.20M | 32.80M | 32.80M | 32.80M | 32.80M | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 119.00M | 126.20M | 124.30M | 23.10M | 113.50M | 112.20M | 12.40M | 43.60M | 43.40M | 83.80M | 83.50M | 81.20M | 16.90M | 4.20M | 75.70M | 4.00M | 3.90M | 3.90M | 70.00M | 3.00M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.40M | 31.30M | 34.00M | 13.70M | 9.30M | 7.80M | 7.70M | 11.70M | 9.30M | 9.00M | 8.60M | 8.80M | 8.30M | 8.00M | 7.40M | 7.90M | 8.00M | 8.70M | 8.30M | 8.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 736.10M | 740.70M | 682.30M | 700.60M | 661.30M | 615.80M | 710.80M | 767.90M | 724.20M | 785.50M | 660.10M | 755.10M | 707.90M | 583.60M | 507.20M | 924.10M | 1,072.00M | 947.00M | 1,873.50M | 1,672.80M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 768.50M | 772.00M | 716.30M | 714.30M | 670.60M | 623.60M | 718.50M | 779.60M | 733.50M | 794.50M | 668.70M | 763.90M | 716.20M | 591.60M | 514.60M | 932.00M | 1,080.00M | 955.70M | 1,881.80M | 1,680.80M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.10M | 6.10M | 6.10M | 6.10M | 6.10M | 6.10M | 6.10M | 6.10M | 6.10M | 6.10M | 6.10M | 6.10M | 6.10M | 6.10M | 6.10M | 6.10M | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -284.80M | -271.40M | -229.10M | -141.90M | -133.00M | -94.90M | -100.30M | -74.10M | -44.50M | -32.50M | -24.00M | 32.30M | 33.80M | 76.60M | 76.40M | 161.40M | 213.90M | 359.10M | 363.10M | 765.10M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -284.80M | -271.40M | -229.10M | -141.90M | -133.00M | -94.90M | -100.30M | -74.10M | -44.50M | -32.50M | -24.00M | 32.30M | 33.80M | 76.60M | 76.40M | 161.40M | 213.90M | 359.10M | 363.10M | 765.10M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 483.70M | 500.60M | 487.20M | 572.40M | 537.60M | 528.70M | 618.20M | 705.50M | 689.00M | 762.00M | 644.70M | 796.20M | 750.00M | 668.20M | 591.00M | 1,093.40M | 1,293.90M | 1,314.80M | 2,244.90M | 2,445.90M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | | | | 0.02M | | | | 0.02M | | | | 0.02M | | | | 0.01M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | -398.60M | -356.50M | 0.50M | -285.00M | -247.60M | 0.20M | -233.90M | 0.10M | -214.00M | | -0.30M | -155.60M | -0.40M | -0.50M | -76.30M | -0.60M | -20.20M | -16.30M | -0.70M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.10M | 0.10M | | | | | | | | | | | | | | | | | |