|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 126.45M | 134.22M | 152.21M | 169.60M | 172.46M | 180.18M | 200.38M | 175.87M | 230.48M | 224.26M | 206.59M | 233.51M | 190.89M | 172.57M | 188.74M | 212.94M | 203.73M | 217.47M | 603.09M | 346.12M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 266.45M | 276.62M | 309.34M | 341.74M | 369.45M | 364.82M | 352.33M | 371.91M | 353.03M | 385.35M | 423.08M | 464.30M | 550.04M | 613.46M | 666.67M | 639.38M | 646.88M | 677.47M | 380.84M | 293.50M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 392.90M | 410.84M | 461.55M | 511.34M | 541.91M | 545.00M | 552.71M | 547.78M | 583.52M | 609.60M | 629.66M | 697.81M | 740.93M | 786.03M | 855.40M | 852.33M | 850.61M | 894.94M | 983.93M | 639.62M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 141.88M | 174.66M | 179.77M | 177.21M | 206.69M | 234.73M | 235.53M | 241.40M | 209.62M | 187.85M | 209.52M | 226.56M | 231.87M | 237.83M | 253.72M | 308.14M | 291.58M | 285.33M | 260.20M | 268.93M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 141.88M | 174.66M | 179.77M | 177.21M | 206.69M | 234.73M | 235.53M | 241.40M | 209.62M | 187.85M | 209.52M | 226.56M | 231.87M | 237.83M | 253.72M | 308.14M | 291.58M | 285.33M | 260.20M | 268.93M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 122.78M | 128.39M | 138.92M | 157.34M | 171.90M | 187.72M | 211.31M | 231.03M | 234.72M | 250.58M | 242.10M | 234.47M | 222.50M | 212.45M | 202.93M | 176.81M | 182.25M | 187.17M | 185.71M | 208.06M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.27M | 54.71M | 54.82M | 60.41M | 68.91M | 70.33M | 73.27M | 69.07M | 81.00M | 70.41M | 74.06M | 67.82M | 80.37M | 80.73M | 81.84M | 91.67M | 85.95M | 56.79M | 54.28M | 59.76M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.84M | 23.89M | 28.57M | 25.35M | 22.21M | 22.56M | 23.28M | 24.18M | 22.63M | 31.08M | 29.89M | 25.49M | 26.65M | 26.53M | 23.52M | 18.49M | 24.45M | 26.26M | 19.38M | 30.44M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 200.90M | 206.98M | 222.31M | 243.11M | 263.01M | 280.61M | 307.86M | 324.28M | 338.36M | 352.07M | 346.06M | 327.77M | 329.52M | 319.71M | 308.30M | 286.98M | 292.66M | 270.22M | 259.37M | 298.26M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.16M | 19.15M | 21.85M | 16.43M | 20.63M | 25.29M | 26.53M | 21.41M | 23.60M | 33.52M | 35.96M | 31.13M | 30.52M | 41.64M | 40.52M | 30.07M | 34.45M | 43.92M | 41.44M | 61.22M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 754.83M | 811.63M | 885.47M | 948.09M | 1,032.24M | 1,085.63M | 1,122.64M | 1,134.87M | 1,155.10M | 1,183.05M | 1,221.20M | 1,283.27M | 1,332.84M | 1,385.21M | 1,457.95M | 1,477.52M | 1,469.31M | 1,494.41M | 1,544.94M | 1,268.04M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.68M | 88.02M | 85.69M | 82.09M | 81.69M | 82.99M | 84.25M | 91.98M | 97.62M | 99.88M | 104.18M | 103.61M | 106.80M | 115.47M | 120.09M | 123.87M | 127.15M | 132.99M | 129.07M | 127.18M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.18M | 313.89M | 313.89M | 315.81M | 315.81M | 315.81M | 315.81M | 315.81M | 315.81M | 315.81M | 315.81M | 315.81M | 315.81M | 315.81M | 315.81M | 329.98M | 330.04M | 330.04M | 330.04M | 644.01M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 467.41M | 467.41M | 467.41M | 465.49M | 263.51M | 465.59M | 235.97M | 465.69M | 208.37M | 465.69M | 465.69M | 465.69M | 465.69M | 141.20M | 465.74M | 475.21M | 475.21M | 358.21M | 102.12M | 568.49M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 476.59M | 781.30M | 781.30M | 781.30M | 579.32M | 781.40M | 551.78M | 781.50M | 524.18M | 781.50M | 781.50M | 781.50M | 781.50M | 457.01M | 781.55M | 805.19M | 805.25M | 688.24M | 432.16M | 1,212.51M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.33M | 2.26M | 2.25M | 4.82M | 4.67M | 4.46M | 4.29M | 4.78M | 4.79M | 8.32M | 18.37M | 18.84M | 24.25M | 29.37M | 34.76M | 42.81M | 46.64M | 50.24M | 57.20M | 3.86M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.78M | 4.36M | 23.07M | 4.23M | 24.48M | 4.35M | 24.81M | 4.48M | 1.46M | 1.45M | 21.90M | 20.81M | 2.45M | 18.35M | 1.65M | 1.51M | 22.91M | 1.68M | 23.24M | 10.30M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 748.89M | 734.86M | 717.79M | 701.72M | 690.16M | 675.83M | 665.13M | 659.99M | 647.75M | 637.82M | 640.99M | 626.45M | 620.53M | 620.20M | 615.42M | 639.57M | 645.75M | 645.86M | 641.67M | 1,099.71M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,503.72M | 1,546.49M | 1,603.26M | 1,649.81M | 1,722.41M | 1,761.46M | 1,787.77M | 1,794.86M | 1,802.84M | 1,820.86M | 1,862.19M | 1,909.71M | 1,953.37M | 2,005.42M | 2,073.36M | 2,117.09M | 2,115.05M | 2,140.27M | 2,186.61M | 2,367.74M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.62M | 46.69M | 50.87M | 53.34M | 70.76M | 72.25M | 63.95M | 54.53M | 53.70M | 49.60M | 44.47M | 49.87M | 55.91M | 51.37M | 47.99M | 56.26M | 55.36M | 37.86M | 52.92M | 107.69M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.62M | 46.69M | 50.87M | 53.34M | 70.76M | 72.25M | 63.95M | 54.53M | 53.70M | 49.60M | 44.47M | 49.87M | 55.91M | 51.37M | 47.99M | 56.26M | 55.36M | 37.86M | 52.92M | 107.69M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.93M | 40.96M | 8.40M | 32.58M | 37.74M | 38.96M | 45.35M | 48.84M | 37.80M | 25.32M | 39.33M | 8.93M | 26.41M | 31.56M | 43.59M | 10.07M | 11.00M | 11.61M | 48.91M | 38.44M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.44M | 1.32M | 28.56M | 1.37M | 39.72M | 1.30M | 31.48M | 1.42M | 1.42M | 27.30M | 29.13M | 31.03M | 0.06M | 0.14M | 0.06M | 30.03M | 38.24M | 0.05M | 0.05M | 0.06M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.61M | 5.12M | 4.36M | 3.97M | 4.79M | 4.57M | 5.01M | 5.68M | 5.81M | 5.97M | 5.60M | 5.49M | 5.37M | 5.56M | 5.46M | 5.42M | 5.95M | 5.25M | 5.62M | 6.22M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.54M | 1.08M | 0.75M | 6.32M | 16.95M | 1.38M | 1.52M | 1.91M | 7.09M | 1.90M | 2.59M | 3.21M | 6.52M | 3.65M | 4.46M | 8.49M | 18.85M | 3.87M | 4.00M | 5.26M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.43M | 22.91M | 27.86M | 31.67M | 38.60M | 34.43M | 31.05M | 33.01M | 30.38M | 27.26M | 26.73M | 27.23M | 28.88M | 31.28M | 29.97M | 37.84M | 43.60M | 43.55M | 36.62M | 38.03M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 126.41M | 133.17M | 148.62M | 154.53M | 184.68M | 176.67M | 169.55M | 160.56M | 148.42M | 136.94M | 135.76M | 147.73M | 147.05M | 148.42M | 144.74M | 170.09M | 174.48M | 155.78M | 162.87M | 218.95M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.72M | 1.31M | 1.69M | 2.14M | 2.31M | 2.27M | 2.85M | 2.68M | 3.19M | 3.90M | 2.50M | 2.53M | 3.11M | 3.20M | 4.01M | 4.39M | 4.51M | 5.85M | 6.25M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.26M | 55.87M | 54.35M | 40.28M | 33.40M | 25.42M | 15.50M | 7.37M | 1.74M | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 20.40M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.20M | 16.36M | 14.99M | 13.75M | 16.14M | 15.06M | 16.94M | 16.34M | 14.98M | 13.32M | 15.00M | 14.03M | 12.77M | 12.13M | 10.94M | 9.74M | 8.66M | 8.16M | 8.44M | 11.26M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.74M | 7.05M | 7.31M | 12.37M | 32.01M | 5.80M | 5.63M | 13.01M | 2.14M | 1.94M | 30.29M | 1.60M | 1.65M | 25.32M | 2.13M | 21.12M | 20.95M | 2.26M | 1.05M | 1.20M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 182.67M | 209.88M | 222.40M | 211.38M | 218.07M | 227.71M | 212.76M | 185.43M | 176.08M | 162.21M | 135.76M | 171.57M | 170.17M | 148.42M | 167.71M | 170.09M | 174.48M | 174.74M | 183.49M | 265.89M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 211.41M | 216.93M | 229.71M | 223.76M | 250.09M | 233.52M | 218.39M | 198.44M | 178.22M | 164.15M | 166.05M | 173.18M | 171.82M | 173.74M | 169.84M | 191.21M | 195.43M | 177.00M | 184.54M | 267.09M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,292.31M | 1,329.56M | 1,373.55M | 1,426.06M | 1,472.32M | 1,527.94M | 1,569.37M | 1,596.43M | 1,624.62M | 1,656.71M | 1,696.14M | 1,736.54M | 1,781.55M | 1,831.68M | 1,903.53M | 1,925.88M | 1,919.62M | 1,963.27M | 2,002.07M | 2,100.65M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,292.31M | 1,329.56M | 1,373.55M | 1,426.06M | 1,472.32M | 1,527.94M | 1,569.37M | 1,596.43M | 1,624.62M | 1,656.71M | 1,696.14M | 1,736.54M | 1,781.55M | 1,831.68M | 1,903.53M | 1,925.88M | 1,919.62M | 1,963.27M | 2,002.07M | 2,100.65M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,503.72M | 1,546.49M | 1,603.26M | 1,649.81M | 1,722.41M | 1,761.46M | 1,787.77M | 1,794.86M | 1,802.84M | 1,820.86M | 1,862.19M | 1,909.71M | 1,953.37M | 2,005.42M | 2,073.36M | 2,117.09M | 2,115.05M | 2,140.27M | 2,186.61M | 2,367.74M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.27M | 85.33M | 121.77M | 1.32M | -5.30M | 273.42M | 325.63M | -10.01M | 390.26M | -10.69M | 452.05M | 482.36M | -11.15M | -13.35M | 635.21M | 664.55M | 671.12M | -4.75M | 733.26M | 743.78M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.93M | 0.80M | 0.77M | 0.77M | 0.75M | 0.10M | 0.10M | 0.74M | 0.67M | 0.54M | 0.61M | 0.58M | 536.00 | 424.00 | 414.00 | 0.41M | 0.09M | | | 0.40M |