|
Cash & Equivalents (Quarter)
|
| | | | 121.37M | 504.70M | 470.22M | 411.55M | 336.03M | 262.08M | 233.37M | 170.41M | 66.67M | 70.56M | 74.89M | 202.42M | 84.15M | 85.66M | 105.04M | 95.42M | 106.60M | 132.49M | 152.03M | 130.74M |
|
Short-term Investments (Quarter)
|
| | | | 33.63M | 32.37M | 31.12M | 32.14M | 32.92M | 33.70M | 34.28M | 21.53M | 5.59M | 2.61M | 4.73M | 3.62M | 2.50M | 2.91M | 1.39M | 6.74M | 14.17M | 9.07M | 12.55M | 12.21M |
|
Cash & Current Investments (Quarter)
|
| | | | 155.00M | 537.07M | 501.33M | 443.70M | 368.95M | 295.78M | 267.65M | 191.93M | 72.26M | 73.18M | 79.62M | 206.04M | 86.65M | 88.56M | 106.43M | 102.16M | 120.76M | 141.56M | 164.57M | 142.95M |
|
Receivables - Net (Quarter)
|
| | | | -30.94M | -52.86M | 189.05M | -8.45M | -22.60M | -61.43M | 217.01M | 0.14M | -36.49M | -18.75M | 324.72M | 79.92M | 53.58M | 28.96M | 316.30M | 55.96M | 274.30M | 311.93M | 352.34M | 326.03M |
|
Receivables - Other (Quarter)
|
| | | | 7.98M | 76.06M | 71.04M | 27.86M | 27.71M | 45.90M | 105.49M | 35.56M | 51.02M | 41.92M | 185.71M | 55.37M | 60.84M | 52.15M | 8.03M | 43.07M | 46.16M | 33.53M | 41.89M | 47.69M |
|
Receivables (Quarter)
|
| | | | -22.96M | 23.20M | 260.09M | 19.41M | 5.11M | -15.53M | 322.50M | 35.70M | 14.53M | 23.16M | 510.43M | 135.29M | 114.41M | 81.10M | 324.33M | 99.03M | 320.46M | 345.46M | 394.23M | 373.72M |
|
Raw Materials (Quarter)
|
| | | | | | 66.90M | | | | 108.41M | | | | 131.35M | | | | 123.53M | | | | 161.30M | |
|
Finished Goods (Quarter)
|
| | | | | | 73.50M | | | | 94.88M | | | | 121.62M | | | | 102.78M | | | | 116.03M | |
|
Inventory (Quarter)
|
| | | | 180.30M | 174.92M | 170.34M | 187.16M | 205.45M | 219.86M | 217.62M | 263.45M | 293.20M | 301.70M | 274.69M | 307.54M | 326.06M | 314.74M | 262.02M | 275.24M | 310.23M | 321.13M | 312.25M | 344.62M |
|
Current Assets (Quarter)
|
| | | | 615.25M | 1,028.67M | 990.64M | 972.41M | 925.76M | 894.97M | 862.90M | 895.08M | 840.64M | 861.24M | 927.34M | | | | 940.50M | | | | 1,098.10M | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | 411.47M | 416.86M | 414.17M | 494.01M | 539.97M | 574.90M | 15.49M | 792.91M | 938.27M | 1,053.80M | 13.19M | 1,183.52M | 1,227.07M | 1,271.41M | 1,334.04M | 1,334.98M | 1,449.25M | 1,539.97M | 1,619.84M | 1,698.81M |
|
Long-Term Investments (Quarter)
|
| | | | 2.90M | 3.01M | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | 56.89M | 55.71M | 54.04M | 53.02M | 50.41M | 47.63M | 48.20M | 50.71M | 51.44M | 51.43M | 53.78M | 54.30M | 53.83M | 54.89M | 53.41M | 52.58M | 56.58M | 58.43M | 58.18M | 58.52M |
|
Intangibles (Quarter)
|
| | | | 39.14M | 37.71M | 16.59M | 36.03M | 35.74M | 34.73M | 15.48M | 33.05M | 32.53M | 31.10M | | 33.73M | 34.67M | 36.36M | 35.89M | 34.81M | 37.98M | 39.18M | 42.91M | 42.81M |
|
Goodwill & Intangibles (Quarter)
|
| | | | 96.04M | 93.42M | 90.60M | 89.00M | 86.11M | 82.38M | 81.01M | 83.72M | 83.96M | 82.52M | 87.15M | 88.00M | 88.52M | 91.26M | 89.33M | 87.41M | 94.52M | 97.62M | 101.04M | 101.27M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | 54.37M | 61.56M | 63.95M | 64.04M | 64.62M | 66.24M | 70.60M | 77.94M | 83.89M | 77.92M | 82.09M | 85.98M | 89.20M | 95.53M | 101.84M | 103.07M | 112.91M | 119.71M | 120.91M | 128.98M |
|
Other Non-Current Assets (Quarter)
|
| | | | 3.15M | 3.11M | 1.49M | 1.50M | 0.96M | 0.92M | 1.02M | 4.00M | 6.16M | 6.07M | 4.84M | 5.08M | 6.07M | 6.04M | 5.77M | 14.93M | 15.19M | 15.60M | 6.76M | 7.50M |
|
Non-Current Assets (Quarter)
|
| | | | 597.92M | 606.83M | 632.50M | 674.64M | 715.78M | 746.73M | 830.40M | 975.88M | 1,128.89M | 1,236.42M | 1,301.55M | | | | 1,548.07M | | | | 1,863.20M | |
|
Assets (Quarter)
|
| | | | 1,213.18M | 1,635.51M | 1,623.11M | 1,647.05M | 1,641.54M | 1,641.70M | 1,693.30M | 1,870.96M | 1,969.52M | 2,097.66M | 2,228.89M | 2,403.83M | 2,365.98M | 2,431.29M | 2,488.57M | 2,444.77M | 2,661.55M | 2,822.11M | 2,961.30M | 3,025.00M |
|
Accounts Payables (Quarter)
|
| | | | 121.13M | 153.80M | -188.53M | 173.46M | 184.04M | 204.76M | -244.04M | 252.85M | 290.92M | 261.93M | -298.90M | 260.05M | 276.70M | 270.33M | -246.85M | 243.20M | 253.49M | 245.97M | 306.50M | 297.79M |
|
Notes Payables (Quarter)
|
| | | | 3.90M | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | 125.03M | 153.80M | -188.53M | 173.46M | 184.04M | 204.76M | -244.04M | 252.85M | 290.92M | 261.93M | -298.90M | 260.05M | 276.70M | 270.33M | -246.85M | 243.20M | 253.49M | 245.97M | 306.50M | 297.79M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | 82.03M | | 94.41M | 78.44M | 71.37M | 72.42M | 102.83M | 90.93M | 91.27M | 100.72M |
|
Short term Debt (Quarter)
|
| | | | 97.16M | 77.53M | -52.85M | 61.52M | 65.02M | 73.51M | -72.13M | 90.96M | 74.38M | 109.84M | -154.18M | 104.54M | 71.69M | 83.04M | -124.92M | 87.09M | 85.61M | 99.68M | 143.77M | 150.23M |
|
Current Leases (Quarter)
|
| | | | 22.80M | | 6.35M | | | | 5.43M | | | | 6.28M | | | | 5.44M | | | | 5.10M | |
|
Current Taxes (Quarter)
|
| | | | 58.37M | 25.96M | 22.24M | 32.12M | 46.49M | 43.43M | 42.50M | 56.67M | 74.91M | 66.46M | 33.14M | 43.25M | 56.30M | 56.90M | 27.18M | 38.91M | 57.43M | 50.38M | 26.10M | 41.22M |
|
Current Deferred Revenue (Quarter)
|
| | | | 7.77M | -16.39M | -21.51M | 17.64M | 24.50M | 23.30M | -15.10M | 11.13M | 12.15M | 10.72M | -23.99M | 27.99M | 25.31M | 25.50M | -17.63M | 12.03M | 11.56M | 9.32M | 12.12M | 13.58M |
|
Total Current Liabilities (Quarter)
|
| | | | 398.71M | 386.33M | 387.37M | | | | 471.87M | | | | 618.01M | | | | 510.23M | | | | 623.79M | |
|
Non-Current Debt (Quarter)
|
| | | | 318.59M | 279.62M | -231.43M | 221.36M | 187.21M | 172.23M | -151.40M | 153.78M | 131.62M | 213.70M | -275.01M | 304.76M | 271.78M | 317.79M | -339.49M | 329.79M | 387.85M | 430.31M | 404.35M | 379.05M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 13.78M | |
|
Pension (Quarter)
|
| | | | 12.69M | 12.97M | -13.61M | 13.77M | 9.60M | 8.02M | -8.47M | 7.28M | 7.35M | 7.12M | -7.96M | 8.05M | 7.78M | 7.91M | -7.69M | 7.04M | 7.55M | 7.82M | 7.90M | 7.95M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | 16.61M | -16.39M | -21.85M | 21.61M | 22.62M | 21.87M | -21.43M | 21.75M | 23.07M | 10.22M | -10.33M | 11.10M | 11.38M | 11.88M | -13.46M | 13.44M | 14.63M | 15.49M | 15.43M | 17.13M |
|
Operating Leases (Quarter)
|
| | | | | | 26.46M | | | | 20.39M | | | | 20.38M | | | | 18.06M | | | | 10.92M | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | 2.21M | -2.12M | -2.06M | 2.04M | 1.95M | 16.13M | -18.47M | 22.25M | 36.97M | 56.68M | -52.18M | 55.28M | 55.29M | 57.29M | -67.00M | 63.33M | 62.93M | 64.48M | 60.71M | 61.89M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | 355.10M | 315.78M | 272.91M | 652.22M | 663.51M | 654.49M | 205.36M | 742.65M | 785.03M | 847.14M | 392.23M | 903.23M | 884.65M | 921.82M | 477.62M | 892.07M | 1,016.29M | 1,077.36M | 607.14M | 1,170.90M |
|
Total Liabilities (Quarter)
|
| | | | 753.81M | 702.11M | 660.28M | 654.26M | 665.46M | 670.62M | 677.23M | 764.90M | 822.01M | 903.82M | 1,010.23M | 958.51M | 939.94M | 979.11M | 987.85M | 955.40M | 1,079.23M | 1,141.84M | 1,230.92M | 1,232.79M |
|
Total Debt (Quarter)
|
| | | | 415.75M | 357.15M | -284.28M | 282.88M | 252.23M | 245.74M | -223.54M | 244.74M | 206.01M | 323.54M | -429.19M | 409.31M | 343.47M | 400.83M | -464.41M | 416.88M | 473.46M | 529.99M | 548.12M | 529.28M |
|
Common Equity (Quarter)
|
| | | | 459.37M | 933.40M | 962.83M | 992.79M | 976.08M | 971.08M | 1,016.07M | 1,106.06M | 1,147.51M | 1,193.84M | 1,218.66M | 1,445.33M | 1,426.04M | 1,452.17M | 1,500.72M | 1,489.37M | 1,582.32M | 1,680.27M | 1,730.38M | 1,792.21M |
|
Shareholder's Equity (Quarter)
|
| | | | -4594.30M | -933.41M | 962.83M | -992.82M | -976.04M | -971.07M | 1,016.07M | -1106.08M | -1147.51M | | 1,218.66M | | | | -1500.74M | | | | -1730.35M | |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | 1,213.18M | 1,635.51M | 1,623.11M | 1,647.05M | 1,641.54M | 1,641.70M | 1,693.30M | 1,870.96M | 1,969.52M | 2,097.66M | 2,228.89M | 2,403.83M | 2,365.98M | 2,431.29M | 2,488.57M | 2,444.77M | 2,661.55M | 2,822.11M | 2,961.30M | 3,025.00M |
|
Retained Earnings (Quarter)
|
| | | | 350.15M | 802.47M | 784.83M | 937.73M | 891.04M | 854.14M | 444.71M | 1,052.64M | 1,055.98M | 1,060.80M | 1,038.50M | 1,400.67M | 1,359.57M | 1,351.41M | 697.79M | 1,438.04M | 1,493.47M | 1,546.34M | 1,541.67M | 1,733.32M |