|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 614.24M | 481.55M | 349.05M | 265.01M | 244.95M | 266.40M | 330.36M | 340.41M | 399.46M | 446.84M | 467.97M | 512.36M | 556.78M | 570.63M | 328.00M | 386.80M | 399.00M | 180.05M | 196.52M | 174.90M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.98M | 29.72M | 29.06M | 30.15M | 41.52M | 46.39M | 44.41M | 43.80M | 46.12M | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 644.22M | 511.26M | 378.11M | 295.16M | 286.47M | 312.80M | 374.77M | 384.21M | 445.58M | 446.84M | 467.97M | 512.36M | 556.78M | 570.63M | 328.00M | 386.80M | 399.00M | 180.05M | 196.52M | 174.90M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 209.95M | 233.73M | 240.89M | 290.47M | 310.52M | 354.10M | 299.47M | 322.07M | 273.90M | 272.58M | 252.03M | 248.51M | 241.13M | 251.76M | 256.40M | 251.60M | 232.68M | 245.72M | 216.86M | 249.80M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.07M | 32.34M | 35.29M | 16.32M | 35.75M | 13.81M | 25.76M | 13.49M | 37.24M | 33.43M | 34.37M | 10.36M | 9.90M | 42.89M | 32.92M | 6.70M | 42.88M | 49.77M | 28.40M | 34.62M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 225.03M | 266.07M | 276.19M | 306.79M | 346.27M | 367.91M | 325.23M | 335.56M | 311.14M | 306.02M | 286.40M | 258.87M | 251.03M | 294.66M | 289.31M | 258.30M | 275.57M | 295.49M | 245.25M | 284.42M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.62M | 40.84M | 48.22M | 60.24M | 65.45M | 73.22M | 75.85M | 67.15M | 62.76M | 56.57M | 51.44M | 48.02M | 39.16M | 37.64M | 33.50M | 34.42M | 31.32M | 29.09M | 26.25M | 26.55M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.59M | 7.59M | 11.01M | 9.48M | 11.26M | 8.97M | 9.28M | 10.77M | 1.33M | 2.74M | 1.33M | 4.69M | 2.08M | 2.53M | 1.51M | 2.25M | 2.14M | 2.26M | 1.32M | 1.64M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.98M | 55.82M | 60.70M | 67.33M | 73.75M | 64.91M | 62.41M | 63.23M | 66.49M | 56.84M | 57.33M | 50.75M | 52.02M | 54.89M | 53.64M | 54.47M | 72.33M | 76.08M | 73.34M | 71.01M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.19M | 104.26M | 119.92M | 137.06M | 150.46M | 147.10M | 147.55M | 141.16M | 130.58M | 116.14M | 110.10M | 103.47M | 93.26M | 95.06M | 88.66M | 91.14M | 105.78M | 107.43M | 100.91M | 99.20M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.44M | 44.42M | 22.50M | 24.23M | 60.98M | 24.86M | 27.07M | 27.96M | 53.91M | 27.95M | 25.97M | 98.99M | 22.22M | 64.93M | 25.94M | 26.75M | 78.28M | 30.25M | 132.08M | 33.65M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 984.29M | 888.72M | 780.70M | 775.60M | 787.77M | 849.13M | 881.81M | 934.97M | 881.36M | 913.75M | 927.57M | 989.92M | 995.67M | 1,011.26M | 815.49M | 839.67M | 844.78M | 659.62M | 680.07M | 722.30M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.32M | 64.95M | 71.14M | 77.06M | 81.83M | 88.36M | 93.96M | 98.37M | 103.21M | 106.88M | 108.60M | 109.03M | 110.98M | 111.74M | 112.69M | 115.79M | 118.95M | 119.61M | 120.11M | 121.50M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.61M | 19.19M | 18.39M | 19.05M | 29.21M | 33.81M | 32.92M | 32.74M | 35.04M | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 499.27M | 616.39M | 738.90M | 740.43M | 734.49M | 731.29M | 734.27M | 734.89M | 735.52M | 734.33M | 735.81M | 735.36M | 735.35M | 737.17M | 734.73M | 735.96M | 738.49M | 737.87M | 737.95M | 737.29M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 155.78M | 218.96M | 277.62M | 269.43M | 260.16M | 251.00M | 242.91M | 234.69M | 226.71M | 218.86M | 211.17M | 205.12M | 199.43M | 193.97M | 188.27M | 182.55M | 177.35M | 172.04M | 170.10M | 165.43M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 655.04M | 835.34M | 1,016.52M | 1,009.85M | 994.65M | 982.30M | 977.18M | 969.58M | 962.23M | 953.19M | 946.98M | 940.47M | 934.78M | 931.14M | 922.99M | 918.51M | 915.84M | 909.92M | 908.05M | 902.72M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.56M | 15.87M | 15.88M | 16.05M | 16.13M | 16.62M | 22.33M | 29.56M | 32.76M | 35.96M | 32.90M | 37.38M | 40.55M | 42.09M | 57.47M | 61.36M | 59.80M | 56.39M | 58.34M | 54.06M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 119.74M | 120.48M | 127.52M | 59.64M | 117.86M | 54.99M | 105.02M | 100.47M | 54.78M | 90.77M | 52.41M | 86.32M | 49.88M | 49.73M | 79.31M | 57.76M | 72.03M | 52.56M | 70.20M | 54.81M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 976.71M | 1,162.76M | 1,361.79M | 1,346.98M | 1,343.69M | 1,330.55M | 1,328.95M | 1,315.87M | 1,312.51M | 1,307.82M | 1,299.31M | 1,293.84M | 1,295.99M | 1,292.33M | 1,305.47M | 1,311.80M | 1,300.72M | 1,288.98M | 1,294.65M | 1,281.80M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,960.99M | 2,051.47M | 2,142.50M | 2,122.59M | 2,131.46M | 2,179.68M | 2,210.76M | 2,250.84M | 2,193.87M | 2,221.57M | 2,226.88M | 2,283.76M | 2,291.66M | 2,303.59M | 2,120.96M | 2,151.47M | 2,145.50M | 1,948.60M | 1,974.72M | 2,004.11M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.20M | 74.66M | 71.51M | 71.64M | 68.40M | 73.52M | 63.39M | 63.41M | 47.19M | 49.92M | 45.03M | 43.15M | 49.75M | 47.81M | 51.78M | 53.27M | 62.41M | 62.49M | 43.99M | 58.34M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 488.15M | 564.27M | | | | | | | | | | 572.00M | 174.32M | 174.56M | 174.80M | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.20M | 74.66M | 559.66M | 635.91M | 68.40M | 73.52M | 63.39M | 63.41M | 47.19M | 49.92M | 45.03M | 43.15M | 49.75M | 619.81M | 226.11M | 227.83M | 237.22M | 62.49M | 43.99M | 58.34M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.12M | 45.04M | 133.17M | 139.83M | 60.01M | 42.80M | 172.66M | 198.98M | 145.89M | 44.06M | 149.28M | 167.19M | 48.94M | 45.09M | 167.90M | 46.08M | 51.70M | 49.98M | 203.59M | 46.41M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.31M | 114.70M | 112.20M | 128.00M | 108.60M | 148.44M | 118.95M | 143.30M | 124.60M | 125.00M | 180.36M | 164.59M | 150.32M | 152.37M | 217.49M | 238.37M | 234.04M | 178.78M | 171.86M | 211.89M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 317.11M | 338.66M | 876.16M | 951.01M | 373.51M | 376.68M | 428.45M | 453.97M | 370.16M | 369.36M | 367.79M | 416.36M | 407.12M | 961.52M | 595.68M | 607.53M | 594.39M | 456.59M | 476.61M | 483.05M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 477.55M | 482.82M | | | 565.03M | 565.80M | 566.57M | 567.34M | 568.11M | 568.89M | 569.66M | 570.44M | 571.22M | | 166.40M | 166.70M | 166.99M | 167.29M | 167.60M | 167.90M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.88M | 14.14M | 20.19M | 24.00M | 24.20M | 34.50M | 37.38M | 42.44M | 48.80M | 55.10M | 58.62M | 65.19M | 67.93M | 69.81M | 76.12M | 78.37M | 80.45M | 66.72M | 63.25M | 63.07M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.63M | 53.31M | 110.28M | 28.17M | 23.91M | 16.14M | 2.10M | 1.56M | 1.51M | 1.56M | 1.62M | 1.49M | 1.33M | 1.41M | 1.11M | 1.17M | 1.31M | 1.26M | 0.68M | 0.64M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.50M | 40.40M | 39.91M | 49.08M | 43.40M | 41.86M | 39.41M | 36.90M | 35.51M | 32.84M | 33.91M | 45.12M | 44.20M | 31.50M | 31.12M | 33.02M | 30.80M | 39.49M | 36.75M | 22.70M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.74M | 10.76M | 7.84M | 7.35M | 8.81M | 9.29M | 6.72M | 6.14M | 6.26M | 6.43M | 6.32M | 7.10M | 7.51M | 8.00M | 7.22M | 7.58M | 7.97M | 8.23M | 9.97M | 10.16M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 889.68M | 929.37M | 987.97M | 1,040.49M | 1,030.01M | 1,035.01M | 1,073.90M | 1,102.16M | 1,024.04M | 1,027.71M | 1,031.61M | 1,088.06M | 1,081.34M | 1,064.26M | 870.43M | 886.79M | 873.91M | 719.47M | 732.94M | 737.31M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 908.42M | 940.13M | 995.81M | 1,047.85M | 1,038.82M | 1,044.29M | 1,080.62M | 1,108.30M | 1,030.31M | 1,034.14M | 1,037.92M | 1,095.16M | 1,088.85M | 1,072.26M | 877.65M | 894.37M | 881.88M | 727.70M | 742.91M | 747.48M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,052.57M | 1,111.34M | 1,146.69M | 1,074.74M | 1,092.64M | 1,135.39M | 1,130.14M | 1,142.54M | 1,163.57M | 1,187.44M | 1,188.95M | 1,188.60M | 1,202.81M | 1,231.33M | 1,243.31M | 1,257.10M | 1,263.62M | 1,220.90M | 1,231.81M | 1,256.63M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,052.57M | 1,111.34M | 1,146.69M | 1,074.74M | 1,092.64M | 1,135.39M | 1,130.14M | 1,142.54M | 1,163.57M | 1,187.44M | 1,188.95M | 1,188.60M | 1,202.81M | 1,231.33M | 1,243.31M | 1,257.10M | 1,263.62M | 1,220.90M | 1,231.81M | 1,256.63M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,960.99M | 2,051.47M | 2,142.50M | 2,122.59M | 2,131.46M | 2,179.68M | 2,210.76M | 2,250.84M | 2,193.87M | 2,221.57M | 2,226.88M | 2,283.76M | 2,291.66M | 2,303.59M | 2,120.96M | 2,151.47M | 2,145.50M | 1,948.60M | 1,974.72M | 2,004.11M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.89M | 9.89M | 9.89M | 0.39M | 10.28M | 10.28M | 10.28M | 10.28M | 10.28M | 10.28M | 10.28M | 10.28M | 10.28M | 10.28M | 10.28M | 10.28M | 10.82M | 12.81M | 12.81M | 12.81M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 325.27M | 354.59M | -8.41M | -10.96M | 402.36M | -24.14M | -17.09M | -15.61M | -14.18M | 384.73M | -13.43M | -14.83M | -14.88M | 367.05M | 382.89M | -13.81M | -7.52M | -9.26M | 384.94M | -10.64M |