|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 146.63M | 177.35M | 189.82M | 189.72M | 144.18M | 158.16M | 104.42M | 279.83M | 167.50M | 208.39M | 165.16M | 594.00M | 548.36M | 654.78M | 526.00M | 779.71M | 1,480.23M | 1,017.39M | 672.62M | 984.65M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 841.77M | 769.73M | 678.12M | 583.66M | 443.62M | 347.39M | 184.01M | 130.87M | 118.81M | 129.55M | 129.65M | 282.74M | 336.46M | 438.51M | 487.36M | 359.99M | 546.95M | 971.76M | 1,015.20M | 960.72M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 988.41M | 947.08M | 867.94M | 773.38M | 587.79M | 505.55M | 288.43M | 410.70M | 286.30M | 337.94M | 294.81M | 876.74M | 884.81M | 1,093.29M | 1,013.36M | 1,139.70M | 2,027.18M | 1,989.15M | 1,687.82M | 1,945.37M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.12M | 78.80M | 96.64M | 110.45M | 141.29M | 135.94M | 124.46M | 155.61M | 201.87M | 177.50M | 165.72M | 160.82M | 197.66M | 187.15M | 199.98M | 158.55M | 210.50M | 196.13M | 203.07M | 181.62M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 1.40M | 0.20M | 0.80M | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.12M | 78.80M | 96.64M | 110.45M | 141.29M | 135.94M | 124.46M | 155.61M | 201.87M | 177.90M | 167.12M | 161.02M | 198.46M | 187.15M | 199.98M | 158.55M | 210.50M | 196.13M | 203.07M | 181.62M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68M | 0.69M | 1.46M | 1.42M | 1.50M | 1.38M | 1.23M | 1.08M | 1.10M | 1.11M | 0.91M | 0.95M | 1.12M | 1.11M | 2.74M | 2.54M | 2.10M | 2.19M | 2.24M | 2.29M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.40M | 8.84M | 8.02M | 7.72M | 8.07M | 7.03M | 7.07M | 14.07M | 18.44M | 20.87M | 24.59M | 17.99M | 22.18M | 24.03M | 24.44M | 12.22M | 13.07M | 24.36M | 41.83M | 55.69M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.16M | 6.91M | 6.13M | 6.72M | 5.71M | 6.59M | 6.51M | 6.66M | 7.11M | 10.04M | 10.25M | 11.63M | 6.76M | 6.68M | 8.49M | 8.44M | 6.51M | 7.51M | 8.62M | 21.67M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.23M | 16.44M | 15.61M | 15.86M | 15.28M | 15.00M | 14.81M | 21.81M | 26.65M | 32.02M | 35.75M | 30.58M | 30.06M | 31.83M | 35.67M | 23.19M | 21.68M | 34.06M | 52.69M | 79.65M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.60M | 23.91M | 30.94M | 54.68M | 29.65M | 38.18M | 89.56M | 105.66M | 98.57M | 42.23M | 44.08M | 150.49M | 56.21M | 45.64M | 32.55M | 44.09M | 57.05M | 53.53M | 64.22M | 67.31M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,122.37M | 1,066.23M | 1,011.14M | 954.37M | 774.01M | 694.68M | 517.26M | 693.78M | 613.39M | 589.69M | 540.36M | 1,218.63M | 1,168.74M | 1,357.91M | 1,281.55M | 1,365.53M | 2,316.41M | 2,272.88M | 2,007.80M | 2,273.95M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.12M | 42.91M | 46.35M | 52.59M | 59.09M | 64.91M | 66.89M | 72.59M | 79.49M | 82.13M | 85.03M | 87.09M | 92.78M | 65.99M | 63.17M | 60.97M | 59.46M | 57.19M | 56.97M | 55.37M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.34M | 82.34M | 82.34M | 82.34M | 82.34M | 82.34M | 82.34M | 82.34M | 82.34M | 82.34M | 82.34M | 82.34M | 82.34M | 82.30M | 82.34M | 82.34M | 82.34M | 82.30M | 82.34M | 82.34M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 712.57M | 717.08M | 723.26M | 453.60M | 763.66M | 760.15M | 749.89M | 705.89M | 686.21M | 451.63M | 423.34M | 379.50M | 330.04M | 329.88M | 330.37M | | 118.45M | 143.81M | 396.47M | 388.75M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 794.91M | 799.42M | 805.60M | 535.94M | 846.01M | 842.50M | 832.23M | 788.23M | 768.55M | 533.97M | 505.68M | 461.84M | 412.38M | 412.18M | 412.71M | 82.34M | 200.79M | 226.11M | 478.81M | 471.09M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.16M | 69.41M | 65.53M | 46.50M | 44.40M | 60.34M | 55.12M | 48.58M | 47.88M | 35.65M | 34.74M | 36.25M | 24.55M | 23.10M | 25.34M | 20.70M | 21.42M | 21.78M | 19.44M | 18.30M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 989.58M | 992.44M | 996.18M | 983.69M | 1,025.58M | 1,109.38M | 1,059.14M | 1,011.83M | 995.45M | 748.43M | 719.52M | 677.07M | 620.89M | 558.45M | 560.69M | 339.49M | 338.98M | 361.28M | 635.90M | 624.82M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,111.94M | 2,058.67M | 2,007.33M | 1,938.06M | 1,799.59M | 1,804.06M | 1,576.40M | 1,705.62M | 1,608.84M | 1,338.12M | 1,259.88M | 1,895.70M | 1,789.63M | 1,916.36M | 1,842.24M | 1,705.02M | 2,655.39M | 2,634.16M | 2,643.70M | 2,898.77M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 205.64M | 235.92M | 21.46M | 288.78M | 246.52M | 22.88M | 20.86M | 27.27M | 26.31M | 25.74M | 370.73M | 391.98M | 330.92M | 24.28M | 336.35M | 17.27M | 317.81M | 338.94M | 303.14M | 45.49M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 205.64M | 235.92M | 21.46M | 288.78M | 246.52M | 22.88M | 20.86M | 27.27M | 26.31M | 25.74M | 370.73M | 391.98M | 330.92M | 24.28M | 336.35M | 17.27M | 317.81M | 338.94M | 303.14M | 45.49M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 27.46M | 27.93M | 35.68M | 29.48M | 34.23M | 41.90M | 40.55M | 36.42M | 51.72M | 70.78M | 62.64M | 28.95M | 36.71M | 14.02M | 61.58M | 7.30M | 38.25M | 49.47M | 73.74M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.25M | 6.83M | 7.81M | 12.64M | 9.26M | 8.22M | 10.45M | 12.05M | 9.24M | 8.62M | 9.42M | 10.67M | 13.37M | 11.99M | 15.08M | 20.60M | 18.90M | 28.30M | 17.37M | 16.47M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.15M | 44.34M | 52.65M | 59.29M | 69.94M | 74.02M | 77.96M | 72.15M | 97.87M | 105.35M | 105.85M | 194.31M | 227.10M | 255.00M | 257.61M | 257.82M | 248.24M | 262.02M | 286.32M | 286.63M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.69M | 7.33M | 2.60M | 3.00M | 1.80M | 2.17M | 2.60M | 3.00M | 9.60M | 2.23M | 11.70M | 3.00M | 14.57M | 2.29M | 2.64M | 10.36M | 5.05M | 5.36M | 2.68M | 3.00M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.91M | 0.62M | | 1.29M | 4.55M | 7.58M | | 4.71M | 5.73M | 11.15M | 2.82M | | 1.83M | 3.70M | 6.01M | 4.70M | 64.62M | 39.92M | 2.93M | 4.68M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.89M | | | | | | | 1.35M | 0.21M | | 1.22M | 0.80M | | | | 5.50M | 12.83M | 9.76M | 1.69M | 2.04M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 250.95M | 290.96M | 465.26M | 509.35M | 476.78M | 567.37M | 420.08M | 406.24M | 441.63M | 476.34M | 492.12M | 603.10M | 574.55M | 609.80M | 610.71M | 580.98M | 595.39M | 627.81M | 866.25M | 968.43M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.05M | 20.05M | 20.10M | 20.10M | 18.70M | 18.70M | 18.70M | 18.68M | 17.18M | 17.18M | 17.18M | 17.18M | 15.57M | 15.57M | 15.57M | 15.57M | 13.83M | 13.83M | 13.83M | 3.00M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 430.04M | 430.50M | 281.60M | 281.89M | 282.18M | 282.46M | 282.75M | 571.72M | 572.09M | 572.64M | 573.17M | 284.21M | 284.51M | 284.81M | 285.11M | 285.41M | 285.71M | 286.01M | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 136.74M | 122.00M | 136.73M | 137.11M | 137.11M | 137.11M | 137.11M | 102.83M | 102.83M | 51.93M | 51.93M | 55.91M | 55.90M | 55.91M | 55.91M | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.86M | 76.42M | 74.82M | 73.62M | 79.80M | 137.35M | 102.12M | 100.86M | 110.04M | 100.42M | 99.68M | 97.63M | 119.41M | 92.83M | 82.77M | 74.95M | 85.02M | 71.24M | 107.30M | 93.58M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 240.50M | 241.20M | 252.00M | 239.90M | 228.20M | 163.00M | 157.70M | 164.00M | 0.14M | 37.50M | 0.14M | 0.14M | 36.20M | 21.30M | 0.08M | 0.80M | | 7.82M | 2.58M | 13.70M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,578.87M | 1,620.89M | 1,650.40M | 1,696.72M | 1,661.97M | 1,823.28M | 1,645.60M | 1,888.70M | 2,066.26M | 1,879.89M | 1,930.55M | 2,714.11M | 2,647.34M | 2,875.24M | 2,896.51M | 2,802.30M | 2,841.15M | 2,832.88M | 2,796.88M | 3,090.38M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,819.37M | 1,862.09M | 1,902.40M | 1,936.62M | 1,890.17M | 1,986.28M | 1,803.30M | 2,052.70M | 2,066.40M | 1,917.39M | 1,930.69M | 2,714.25M | 2,683.55M | 2,896.54M | 2,896.59M | 2,803.09M | 2,841.15M | 2,840.70M | 2,799.46M | 3,104.08M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 463.19M | 474.83M | 334.25M | 341.19M | 352.12M | 356.48M | 360.71M | 643.87M | 669.97M | 677.99M | 679.02M | 478.53M | 511.61M | 539.80M | 542.72M | 543.23M | 533.95M | 548.03M | 286.32M | 286.63M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 292.58M | 196.58M | 104.93M | 1.44M | -90.58M | -182.22M | -226.90M | -347.09M | -457.56M | -579.27M | -670.81M | -818.55M | -893.92M | -980.18M | -1054.35M | -1098.07M | -185.76M | -206.55M | -155.76M | -205.31M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 292.58M | 196.58M | 104.93M | 1.44M | -90.58M | -182.22M | -226.90M | -347.09M | -457.56M | -579.27M | -670.81M | -818.55M | -893.92M | -980.18M | -1054.35M | -1098.07M | -185.76M | -206.55M | -155.76M | -205.31M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,111.94M | 2,058.67M | 2,007.33M | 1,938.06M | 1,799.59M | 1,804.06M | 1,576.40M | 1,705.62M | 1,608.84M | 1,338.12M | 1,259.88M | 1,895.70M | 1,789.63M | 1,916.36M | 1,842.24M | 1,705.02M | 2,655.39M | 2,634.16M | 2,643.70M | 2,898.77M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1702.72M | -1821.10M | -32.96M | -24.28M | -2224.70M | 10.25M | -2486.10M | -2656.97M | -2795.93M | -1.43M | 9.61M | -1.28M | -3375.20M | -16.50M | -4.34M | -3646.87M | -13.95M | 7.36M | -2829.30M | 10.50M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.49M | 1.53M | 1.54M | 1.52M | 2.51M | 2.51M | 2.49M | 2.52M | 3.65M | 3.62M | 3.41M | 2.87M | 3.73M | 3.60M | 3.60M | 0.21M | 3.87M | 3.82M | 3.79M | 0.14M |