|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 188.99M | 222.99M | 233.05M | 365.77M | 387.33M | 313.33M | 324.82M | 375.85M | 401.27M | 365.56M | 529.06M | 442.33M | 453.79M | 383.15M | 370.30M | 621.68M | 709.87M | 453.75M | 461.45M | 489.17M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.88M | 1.53M | | | | | | | 25.25M | 24.39M | 23.44M | 13.75M | 6.34M | 23.43M | 25.32M | 25.68M | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 188.99M | 223.87M | 234.58M | 365.77M | 387.33M | 313.33M | 324.82M | 375.85M | 401.27M | 390.81M | 553.44M | 465.77M | 467.54M | 389.48M | 393.73M | 647.00M | 735.55M | 453.75M | 461.45M | 489.17M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 274.95M | 313.39M | 344.11M | 385.93M | 357.46M | 355.00M | 306.32M | 229.47M | 243.57M | 219.25M | 170.59M | 169.72M | 211.84M | 251.74M | 275.63M | 330.38M | 292.50M | 307.90M | 326.89M | 0.67M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.35M | 14.06M | 0.15M | 14.06M | 14.06M | 1.32M | 0.87M | 1.30M | 0.77M | | 2.39M | 1.19M | 1.43M | 1.80M | 1.39M | 1.22M | 1.15M | 1.93M | 2.70M | 2.33M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 275.30M | 327.45M | 344.26M | 399.98M | 371.51M | 356.32M | 307.19M | 230.77M | 244.34M | 219.25M | 172.98M | 170.91M | 213.27M | 253.54M | 277.02M | 331.60M | 293.65M | 309.83M | 329.59M | 3.00M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 134.18M | 163.61M | 157.85M | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 47.70M | 92.90M | 66.81M | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 107.08M | 107.09M | 93.20M | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 288.96M | 363.60M | 317.85M | 334.15M | 365.26M | 263.77M | 416.08M | 294.37M | 226.05M | 174.98M | 208.44M | 172.76M | 177.30M | 151.21M | 246.95M | 199.74M | 184.35M | 255.18M | 213.21M | 322.36M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 1.06M | 50.84M | 48.83M | 45.88M | 57.52M | 33.49M | 74.69M | 78.47M | 68.01M | 51.79M | 54.37M | 76.48M | 85.65M | 75.26M | 79.27M | 67.64M | 37.50M | 47.39M | 50.39M | 56.30M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 806.25M | 950.82M | 943.84M | 1,131.72M | 1,167.57M | 1,151.87M | 1,121.91M | 978.17M | 938.91M | 907.40M | 986.85M | 884.73M | 942.33M | 867.70M | 995.58M | 1,244.77M | 1,249.90M | 1,064.23M | 1,067.01M | 1,238.44M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 153.26M | 156.27M | 148.90M | 149.06M | 159.11M | 96.71M | 165.03M | 171.80M | 177.75M | 118.73M | 112.33M | 109.52M | 107.65M | 106.55M | 100.24M | 97.12M | 93.88M | 92.60M | 90.38M | 86.89M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 73.26M | 74.25M | 72.49M | 73.41M | 75.04M | 55.12M | 199.69M | 182.71M | 183.09M | 161.96M | 161.96M | 161.96M | 161.96M | 161.96M | 161.96M | 155.88M | 150.59M | 145.90M | 145.90M | 145.90M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 64.50M | 101.07M | 0.60M | 0.80M | 1.10M | 77.81M | 126.40M | 127.00M | 127.30M | 160.19M | 0.30M | 0.90M | 1.40M | 121.45M | 0.40M | 0.80M | 95.13M | 87.75M | 80.57M | 73.47M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 137.76M | 175.33M | 73.09M | 74.21M | 76.14M | 132.93M | 326.09M | 309.71M | 310.39M | 322.14M | 162.26M | 162.86M | 163.36M | 283.41M | 162.36M | 156.68M | 245.72M | 233.65M | 226.46M | 219.37M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 4.86M | | | | | 4.58M | | | | 74.08M | 74.36M | 73.91M | 77.90M | 85.08M | 84.93M | 84.94M | 83.87M | 99.11M | 99.02M | 99.08M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 5.00M | 21.52M | 25.42M | 29.62M | 25.59M | 99.14M | 44.67M | 44.04M | 42.23M | 15.15M | 80.45M | | 63.19M | 71.42M | 70.06M | 69.00M | 67.57M | 68.77M | 58.06M | 49.35M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 382.81M | 197.13M | 379.86M | 376.80M | 386.49M | 420.20M | 685.75M | 661.91M | 652.28M | 598.56M | 644.02M | 632.72M | 603.81M | 606.80M | 587.44M | 566.58M | 552.89M | 552.97M | 531.18M | 511.31M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 1,189.06M | 1,344.80M | 1,323.70M | 1,508.51M | 1,554.05M | 1,572.06M | 1,807.66M | 1,640.08M | 1,591.19M | 1,505.96M | 1,630.87M | 1,517.45M | 1,546.13M | 1,474.51M | 1,583.02M | 1,811.34M | 1,802.78M | 1,617.20M | 1,598.19M | 1,749.76M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 354.21M | 484.11M | 426.88M | 440.98M | 448.01M | 354.10M | 389.15M | 226.29M | 210.12M | 182.03M | 219.08M | 182.02M | 230.65M | 219.09M | 284.64M | 278.09M | 310.57M | 318.76M | 347.53M | 454.50M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 354.21M | 484.11M | 426.88M | 440.98M | 448.01M | 354.10M | 389.15M | 226.29M | 210.12M | 182.03M | 219.08M | 182.02M | 230.65M | 219.09M | 284.64M | 278.09M | 310.57M | 318.76M | 347.53M | 454.50M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 1.79M | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 138.01M | 74.34M | 72.43M | 86.40M | 68.09M | 57.88M | 109.72M | 131.12M | 96.23M | 32.73M | 32.12M | 48.71M | 31.78M | 44.55M | 100.92M | 54.08M | 44.88M | 61.30M | 46.96M | 54.57M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 3.42M | 25.35M | 35.80M | 6.42M | 8.79M | 8.47M | 28.43M | 30.90M | 32.25M | 50.00M | 28.51M | | | | | 19.89M | 19.92M | 19.95M | 19.97M | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 8.55M | | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 4.95M | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 15.86M | | | | | 30.78M | | | | 48.10M | 39.10M | 37.23M | 88.72M | 63.95M | 41.33M | 121.65M | 101.37M | 73.89M | 43.65M | 81.62M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 492.22M | 583.80M | 535.12M | 533.80M | 524.90M | 515.54M | 551.81M | 420.45M | 384.31M | 426.25M | 368.80M | 267.96M | 351.14M | 327.60M | 426.89M | 473.70M | 476.74M | 473.90M | 458.11M | 590.69M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 338.05M | 340.48M | 341.15M | 483.91M | 485.03M | 575.68M | 796.99M | 789.36M | 782.26M | 754.82M | 748.30M | 740.66M | 667.04M | 657.35M | 658.07M | 638.90M | 639.56M | 441.89M | 442.33M | 442.78M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 8.04M | 8.67M | 9.34M | 6.08M | 6.47M | 6.93M | 7.27M | 5.69M | 6.07M | 6.76M | 5.85M | 6.46M | 7.07M | 7.83M | 8.57M | 9.36M | 10.15M | 11.27M | 12.06M | 202.71M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 20.47M | | | | 77.77M | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 28.36M | 32.42M | 29.40M | 38.18M | 45.88M | 66.99M | 76.95M | 76.09M | 73.42M | 66.41M | 64.41M | 62.59M | 62.05M | 60.54M | 58.61M | 56.82M | 69.63M | 62.74M | 61.41M | 66.79M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 52.96M | 8.67M | 77.70M | 101.70M | 101.82M | 14.84M | 22.53M | 22.66M | 27.04M | 29.25M | 33.35M | 34.74M | 35.37M | 29.81M | 30.50M | 30.03M | 27.90M | 30.45M | 31.88M | 44.87M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 858.63M | 1,017.20M | 913.71M | 1,051.90M | 1,053.16M | 1,178.68M | 1,425.74M | 1,285.90M | 1,239.98M | 1,247.48M | 1,181.51M | 1,071.21M | 1,080.24M | 1,045.48M | 1,143.57M | 1,169.42M | 1,179.96M | 978.53M | 961.85M | 1,094.22M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 911.59M | 1,025.87M | 991.41M | 1,153.60M | 1,154.98M | 1,193.52M | 1,448.27M | 1,308.56M | 1,267.02M | 1,276.72M | 1,214.86M | 1,105.95M | 1,115.61M | 1,075.30M | 1,174.07M | 1,199.45M | 1,207.86M | 1,008.97M | 993.73M | 1,139.09M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 341.47M | 365.84M | 376.95M | 490.34M | 493.82M | 584.15M | 825.42M | 820.26M | 814.51M | 804.82M | 776.81M | 740.66M | 667.04M | 657.35M | 658.07M | 658.79M | 659.48M | 461.84M | 462.31M | 442.78M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 277.47M | 318.92M | 332.28M | 354.91M | 399.07M | 378.55M | 359.39M | 331.52M | 324.17M | 229.23M | 416.01M | 411.50M | 430.52M | 399.21M | 408.95M | 611.89M | 594.92M | 394.25M | 401.76M | 394.81M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 277.47M | 318.92M | 332.28M | 354.91M | 399.07M | 378.55M | 359.39M | 331.52M | 324.17M | 229.23M | 416.01M | 411.50M | 430.52M | 399.21M | 408.95M | 611.89M | 584.77M | 405.52M | 401.76M | 394.81M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 1,189.06M | 1,344.80M | 1,323.70M | 1,508.51M | 1,554.05M | 1,572.06M | 1,807.66M | 1,640.08M | 1,591.19M | 1,505.96M | 1,630.87M | 1,517.45M | 1,546.13M | 1,474.51M | 1,583.02M | 1,811.34M | 1,802.78M | 1,617.20M | 1,598.19M | 1,749.76M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.05M | 1.46M | 2.06M | 0.06M | 0.14M | 0.33M | 0.53M | 0.50M | 6.54M | 6.68M | 6.81M | 4.20M | 0.21M | 7.95M | 2.46M | 10.02M | 0.79M | 12.99M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -231.26M | -221.62M | -241.06M | 207.27M | -210.87M | 251.34M | 274.98M | -217.56M | 223.30M | 82.46M | 0.30M | 48.92M | 0.02M | 29.98M | 35.20M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | | | |