|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 726.28M | 542.91M | 535.16M | 311.99M | 357.42M | 213.90M | 187.75M | 93.43M | 158.29M | 93.47M | 79.32M | 91.98M | 74.01M | 92.86M | 79.56M | 98.98M | 157.47M | 95.80M | 121.61M | 138.35M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.72M | 190.54M | 253.79M | 351.19M | 325.06M | 439.45M | 501.05M | 484.35M | 2.54M | 465.68M | 2.58M | 422.14M | 465.29M | 437.67M | 2.91M | 393.69M | 413.81M | 3.18M | 3.19M | 3.07M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 727.00M | 733.45M | 788.94M | 663.19M | 682.48M | 653.35M | 688.80M | 577.77M | 160.84M | 559.15M | 81.91M | 514.12M | 539.30M | 530.52M | 82.47M | 492.67M | 571.28M | 98.98M | 124.80M | 141.42M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.33M | 99.63M | 96.23M | 10.85M | 104.95M | 74.93M | 78.19M | 24.44M | 92.68M | 109.39M | 122.19M | 30.14M | 119.58M | 124.39M | 87.69M | 113.65M | 139.56M | 147.04M | 74.21M | 119.95M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.90M | 29.36M | 27.49M | 8.13M | 12.77M | 12.39M | 13.63M | 38.46M | 15.97M | 26.81M | 21.90M | 42.13M | 22.44M | 62.15M | 50.21M | 64.88M | 67.06M | 37.07M | 43.37M | 71.35M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 116.23M | 128.99M | 123.73M | 18.98M | 117.72M | 87.33M | 91.82M | 62.90M | 108.64M | 136.20M | 144.09M | 72.28M | 142.02M | 186.53M | 137.91M | 178.52M | 206.62M | 184.12M | 117.58M | 191.30M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.46M | 62.01M | 73.10M | 75.23M | 79.83M | 92.03M | 105.35M | 115.45M | 115.44M | 119.25M | 120.10M | 113.40M | 108.68M | 107.14M | 104.79M | 106.80M | 116.90M | 128.55M | 127.19M | 144.30M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.88M | 8.05M | 11.41M | 16.07M | 14.97M | 16.54M | 15.43M | 7.63M | 3.77M | 6.15M | 7.49M | 9.43M | 13.61M | 20.20M | 28.93M | 16.37M | 22.45M | 19.16M | 23.29M | 24.10M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.08M | 34.59M | 36.97M | 42.87M | 48.43M | 57.07M | 59.41M | 60.15M | 55.03M | 50.45M | 53.82M | 52.96M | 50.62M | 44.50M | 42.24M | 59.77M | 58.05M | 60.49M | 62.14M | 72.51M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.42M | 104.65M | 121.48M | 134.16M | 143.24M | 165.63M | 180.19M | 183.22M | 174.25M | 175.85M | 181.41M | 175.79M | 172.91M | 171.84M | 175.96M | 182.94M | 197.40M | 208.20M | 212.62M | 240.91M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.59M | 55.16M | 48.48M | 20.95M | 29.12M | 38.24M | 30.00M | 45.79M | 37.19M | 33.75M | 83.44M | 87.36M | 89.48M | 132.73M | 126.64M | 110.58M | 110.17M | 130.35M | 147.50M | 123.84M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 959.34M | 992.89M | 1,055.14M | 925.93M | 959.79M | 932.16M | 977.19M | 899.45M | 950.22M | 878.15M | 878.72M | 917.13M | 921.27M | 959.48M | 941.85M | 899.83M | 1,018.41M | 1,010.80M | 1,037.31M | 1,087.06M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.81M | 113.19M | 118.99M | 128.83M | 131.88M | 138.03M | 137.71M | 143.44M | 145.28M | 157.57M | 174.64M | 175.15M | 175.90M | 185.47M | 191.19M | 195.24M | 196.26M | 205.13M | 209.80M | 214.95M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.50M | 8.50M | 8.50M | 168.08M | 164.13M | 200.14M | 173.87M | 259.86M | 213.37M | 211.36M | 301.19M | 299.55M | 312.94M | 1.53M | 396.93M | 457.59M | 369.03M | 432.37M | 422.93M | 377.03M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.54M | 15.54M | 15.54M | 15.54M | 15.54M | 15.54M | 15.54M | 15.54M | 15.54M | 15.54M | 15.54M | 15.54M | 15.54M | 15.54M | 15.54M | 15.54M | 15.54M | 15.54M | 15.54M | 15.54M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.11M | 223.30M | 223.30M | 223.30M | 44.52M | 223.30M | 228.05M | 228.05M | 10.50M | 276.68M | 16.80M | 90.33M | 277.18M | 81.94M | 77.75M | 73.55M | 69.36M | 277.18M | 16.80M | 16.80M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.64M | 238.84M | 238.84M | 238.84M | 60.06M | 238.84M | 243.59M | 243.59M | 26.04M | 292.21M | 32.34M | 105.86M | 292.71M | 97.47M | 93.28M | 89.09M | 84.90M | 292.71M | 32.34M | 32.34M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.86M | 35.58M | 32.48M | 33.45M | 35.79M | 37.00M | 43.01M | 58.16M | 63.29M | 70.36M | 49.64M | 59.11M | 63.04M | 66.66M | 72.14M | 78.32M | 81.41M | 82.91M | 77.34M | 79.45M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.70M | 114.68M | 133.11M | 135.71M | 126.22M | 128.19M | 133.43M | 109.74M | 104.22M | 102.07M | 101.45M | 105.29M | 102.38M | 98.84M | 109.69M | 106.81M | 109.38M | 115.05M | 119.18M | 128.93M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.81M | 113.19M | 118.99M | 128.83M | 131.88M | 138.03M | 137.71M | 143.44M | 145.28M | 157.57M | 174.64M | 175.15M | 175.90M | 185.47M | 191.19M | 195.24M | 196.26M | 205.13M | 209.80M | 214.95M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,310.50M | 1,350.71M | 1,428.59M | 1,466.92M | 1,487.23M | 1,499.44M | 1,530.32M | 1,532.82M | 1,535.71M | 1,540.86M | 1,622.92M | 1,668.96M | 1,683.71M | 1,776.56M | 1,810.88M | 1,832.33M | 1,864.49M | 1,931.70M | 1,947.45M | 1,963.76M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.74M | 10.33M | 10.94M | 14.96M | 27.06M | 14.05M | 13.36M | 9.52M | 9.74M | 7.33M | 20.62M | 10.93M | 12.84M | 23.64M | 24.70M | 36.59M | 28.29M | 38.47M | 34.73M | 23.34M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.74M | 10.33M | 10.94M | 14.96M | 27.06M | 14.05M | 13.36M | 9.52M | 9.74M | 7.33M | 20.62M | 10.93M | 12.84M | 23.64M | 24.70M | 36.59M | 28.29M | 38.47M | 34.73M | 23.34M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.17M | 27.25M | 42.74M | 45.47M | 13.00M | 19.42M | 22.40M | 0.88M | 1.02M | 35.07M | 38.50M | 52.08M | 14.17M | 58.62M | 52.95M | 46.03M | 35.09M | 20.66M | 42.83M | 52.56M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.87M | 2.00M | 3.11M | 4.46M | 3.28M | 3.30M | 7.61M | 2.01M | 4.64M | 5.54M | 5.39M | 5.95M | 20.88M | 12.33M | 6.12M | 4.61M | 26.94M | 7.76M | 7.81M | 11.09M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 178.12M | 169.15M | 166.93M | 157.08M | 143.51M | 129.13M | 94.02M | 63.88M | 55.26M | 48.14M | 75.69M | 59.72M | 32.45M | 70.52M | 49.77M | 33.07M | 22.77M | 36.01M | 23.26M | 21.01M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 166.33M | 162.56M | 180.26M | 187.94M | 178.25M | 155.21M | 138.20M | 135.70M | 114.96M | 80.73M | 131.34M | 118.82M | 94.98M | 152.00M | 131.16M | 125.41M | 113.10M | 125.56M | 108.64M | 108.01M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.58M | 46.17M | 43.46M | 36.22M | 31.73M | 30.02M | 26.76M | 18.28M | 17.84M | 18.41M | 8.86M | 12.01M | 13.29M | 6.73M | 2.38M | 0.54M | 2.35M | 2.22M | 1.58M | 1.94M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.25M | 79.97M | 80.68M | 66.77M | 67.48M | 68.19M | 67.31M | 59.79M | 60.25M | 60.71M | 61.16M | 52.25M | 52.57M | 53.87M | 54.29M | 54.45M | 54.87M | 55.28M | 55.70M | 56.54M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.36M | | | | 7.23M | | | | 6.67M | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.88M | 70.40M | 87.87M | 76.08M | 78.46M | 80.71M | 86.23M | 43.69M | 43.20M | 42.24M | 39.18M | 38.66M | 37.98M | 37.12M | 36.30M | 35.41M | 34.84M | 34.02M | 36.72M | 36.25M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 295.16M | 288.70M | 304.39M | 290.93M | 277.47M | 253.42M | 232.26M | 213.77M | 193.05M | 159.85M | 201.37M | 183.08M | 160.84M | 212.60M | 187.83M | 180.40M | 170.31M | 183.06M | 165.93M | 166.50M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 358.03M | 359.10M | 392.27M | 367.00M | 355.93M | 334.13M | 318.50M | 257.45M | 236.25M | 202.09M | 240.55M | 221.74M | 198.81M | 249.72M | 224.13M | 215.81M | 205.16M | 217.09M | 202.65M | 202.74M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 952.47M | 991.62M | 1,036.32M | 1,099.91M | 1,131.30M | 1,165.31M | 1,211.83M | 1,275.37M | 1,299.46M | 1,338.77M | 1,382.37M | 1,447.23M | 1,484.90M | 1,526.84M | 1,586.75M | 1,616.53M | 1,659.33M | 1,714.61M | 1,744.81M | 1,761.02M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 952.47M | 991.62M | 1,036.32M | 1,099.91M | 1,131.30M | 1,165.31M | 1,211.83M | 1,275.37M | 1,299.46M | 1,338.77M | 1,382.37M | 1,447.23M | 1,484.90M | 1,526.84M | 1,586.75M | 1,616.53M | 1,659.33M | 1,714.61M | 1,744.81M | 1,761.02M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,310.50M | 1,350.71M | 1,428.59M | 1,466.92M | 1,487.23M | 1,499.44M | 1,530.32M | 1,532.82M | 1,535.71M | 1,540.86M | 1,622.92M | 1,668.96M | 1,683.71M | 1,776.56M | 1,810.88M | 1,832.33M | 1,864.49M | 1,931.70M | 1,947.45M | 1,963.76M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.37M | 1.37M | 1.37M | 1.37M | 1.37M | 1.37M | | | 1.37M | 1.37M | 1.37M | 1.37M | 1.37M | | 1.37M | 1.37M | 1.37M | 1.66M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -35.01M | -33.77M | 463.82M | 500.21M | 535.94M | 563.19M | -24.56M | -18.45M | -15.48M | -16.31M | -14.96M | -1.09M | -3.79M | -4.66M | 907.78M | -1.05M | 0.29M | 0.15M | 1,045.63M | 0.78M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |