|
Cash & Equivalents (Quarter)
|
| | | 146.71M | 162.45M | 289.24M | 213.57M | 226.63M | 0.82M | 14.88M | 100.66M | 207.19M | 185.64M | 152.37M | 192.16M | 201.37M | 320.31M | 355.18M | 237.67M | 238.80M | 328.45M | 392.58M | 449.20M | 255.53M |
|
Short-term Investments (Quarter)
|
| | | | | | | 8.72M | 9.46M | | | 14.52M | | | | 6.61M | | | 0.91M | 0.91M | | | | |
|
Cash & Current Investments (Quarter)
|
| | | 146.71M | 162.45M | 289.24M | 213.57M | 235.35M | 10.28M | 14.88M | 100.66M | 221.71M | 185.64M | 152.37M | 192.16M | 207.98M | 320.31M | 355.18M | 238.57M | 239.71M | 328.45M | 392.58M | 449.20M | 255.53M |
|
Receivables - Net (Quarter)
|
| | | 0.31M | 2.62M | 3.75M | 8.49M | 9.36M | 13.63M | 13.45M | 14.13M | 6.51M | 11.79M | 7.01M | 9.98M | 6.70M | 5.93M | 7.53M | 9.03M | 8.29M | 10.26M | 10.76M | 10.49M | 10.50M |
|
Receivables - Other (Quarter)
|
| | | | | | | | 10.00M | | 0.10M | 22.50M | | 22.50M | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | 0.31M | 2.62M | 3.75M | 8.49M | 9.36M | 23.63M | 13.45M | 14.23M | 29.01M | 11.79M | 29.51M | 9.98M | 6.70M | 5.93M | 7.53M | 9.03M | 8.29M | 10.26M | 10.76M | 10.49M | 10.50M |
|
Raw Materials (Quarter)
|
| | | 21.89M | 26.82M | 34.67M | 42.95M | 71.61M | 75.72M | 83.93M | 75.75M | 71.17M | 75.97M | 59.12M | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | 54.78M | 51.51M | 56.82M | 63.95M | 94.25M | 99.67M | 122.67M | 165.15M | 158.45M | 165.87M | 134.17M | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | 17.73M | 21.25M | 4.04M | 23.50M | 41.51M | 9.21M | 55.35M | 53.61M | 39.56M | 6.45M | 53.59M | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | 98.31M | 103.91M | 112.63M | 133.87M | 212.19M | 236.43M | 270.21M | 301.24M | 276.50M | 297.56M | 252.78M | 229.90M | 213.12M | 209.40M | 207.63M | 220.92M | 231.37M | 239.28M | 241.46M | 243.29M | 242.30M |
|
Prepaid Assets (Quarter)
|
| | | 2.71M | 21.45M | 24.06M | 25.79M | 17.64M | 76.18M | 65.88M | 62.07M | 11.03M | 70.72M | 42.87M | 43.73M | 23.73M | 17.45M | 26.75M | 26.62M | 22.96M | 32.29M | 24.55M | 22.09M | 18.32M |
|
Current Assets (Quarter)
|
| | | 261.45M | 290.43M | 437.84M | 385.70M | 524.42M | 593.25M | 530.00M | 492.64M | 593.54M | 574.19M | 474.84M | 486.67M | 477.35M | 585.27M | 631.08M | 603.01M | 604.56M | 649.38M | 711.38M | 756.45M | 562.72M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | 314.05M | 14.90M | 427.92M | 501.11M | 779.92M | 806.00M | 739.06M | 727.39M | 743.26M | 782.37M | 708.65M | 687.58M | 676.35M | 672.11M | 678.13M | 701.61M | 716.05M | 710.15M | 699.04M | 693.98M | 670.44M |
|
Goodwill (Quarter)
|
| | | 67.18M | 70.21M | 71.12M | 111.72M | 765.36M | 789.90M | 789.90M | 791.50M | 791.50M | 791.50M | 483.90M | 483.90M | 483.90M | 483.90M | 483.90M | 483.90M | 483.90M | 483.90M | 483.90M | 483.90M | 483.90M |
|
Intangibles (Quarter)
|
| | | 92.60M | 91.97M | 122.48M | 161.28M | 1,117.98M | 1,153.07M | 1,079.28M | 1,122.65M | 984.80M | 1,099.06M | 1,103.28M | 934.56M | 917.19M | 901.68M | 887.30M | 873.32M | 859.48M | 848.80M | 832.38M | 815.31M | 798.37M |
|
Goodwill & Intangibles (Quarter)
|
| | | 159.77M | 162.18M | 193.61M | 273.00M | 1,883.34M | 1,942.97M | 1,869.18M | 1,914.15M | 1,776.29M | 1,890.56M | 1,587.19M | 1,418.46M | 1,401.10M | 1,385.59M | 1,371.20M | 1,357.22M | 1,343.39M | 1,332.71M | 1,316.28M | 1,299.21M | 1,282.27M |
|
Other Non-Current Assets (Quarter)
|
| | | 1.80M | 11.24M | 13.79M | 12.08M | 3.01M | | | | 6.61M | 1.85M | 7.58M | 6.71M | 6.61M | 2.01M | 1.98M | | 1.98M | 0.86M | 8.41M | 1.91M | 10.02M |
|
Non-Current Assets (Quarter)
|
| | | 548.32M | 611.66M | 723.24M | 890.34M | 2,886.45M | 2,932.60M | 2,934.26M | 2,828.32M | 2,806.86M | 2,742.21M | 2,333.84M | 2,288.52M | 2,251.71M | 2,234.02M | 2,233.82M | 2,271.23M | 2,265.71M | 2,238.26M | 2,210.45M | 2,185.17M | 2,133.38M |
|
Assets (Quarter)
|
| | | 809.78M | 902.09M | 1,161.08M | 1,276.04M | 3,410.87M | 3,525.85M | 3,464.27M | 3,320.96M | 3,400.41M | 3,316.40M | 2,808.68M | 2,775.19M | 2,729.05M | 2,819.28M | 2,864.90M | 2,874.24M | 2,870.27M | 2,887.64M | 2,921.84M | 2,941.62M | 2,696.10M |
|
Accounts Payables (Quarter)
|
| | | 41.20M | 42.04M | 45.58M | 62.77M | 94.07M | 14.64M | 83.86M | 87.77M | 82.02M | 92.50M | 75.46M | 86.44M | 83.16M | 82.80M | 87.21M | 96.05M | 94.04M | 91.15M | 79.04M | 81.28M | 82.66M |
|
Notes Payables (Quarter)
|
| | | 12.01M | 2.00M | 4.67M | 6.00M | 10.05M | 9.48M | 9.50M | 4.82M | 108.53M | 9.81M | 9.08M | 103.01M | 121.75M | 120.83M | 119.31M | 3.34M | 117.08M | 116.23M | 3.67M | 3.74M | 4.08M |
|
Payables (Quarter)
|
| | | 53.21M | 44.04M | 50.25M | 68.77M | 104.12M | 24.12M | 93.36M | 92.60M | 190.56M | 102.32M | 84.53M | 189.46M | 204.91M | 203.63M | 206.52M | 99.39M | 211.11M | 207.38M | 82.71M | 85.02M | 86.73M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | 24.73M | 27.25M | | | 19.55M | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | 0.09M | | | | 6.62M | 3.45M | | | 5.81M | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | 0.70M | | | | 13.02M | 13.83M | 22.07M | 25.59M | 34.67M | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | 3.88M | 4.41M | 5.00M | 5.35M | 6.18M | 6.91M | 7.70M | 8.72M | 10.29M | 10.37M | 7.59M | 7.54M | 10.07M | 10.46M | 8.08M | 9.13M | 12.13M | 12.28M | 12.55M | 10.40M | 10.70M |
|
Current Taxes (Quarter)
|
| | | 5.88M | 42.41M | | | 5.35M | 5.51M | 23.89M | 4.68M | 49.62M | 35.65M | | | | 1.16M | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | 5.30M | 6.78M | 6.19M | 4.08M | 6.70M | 6.51M | 6.37M | 6.38M | 9.46M | 5.12M | 5.78M | 3.56M | 1.33M | 2.10M | 4.32M | 6.66M | 8.03M | 8.68M | 8.36M | 8.90M | 9.59M |
|
Total Current Liabilities (Quarter)
|
| | | 76.12M | 101.14M | 77.45M | 94.47M | 168.94M | 237.80M | 165.37M | 150.28M | 210.29M | 188.27M | 240.59M | 251.77M | 114.85M | 117.19M | 123.80M | 136.69M | 138.49M | 136.67M | 123.84M | 124.13M | 126.94M |
|
Capital Leases (Quarter)
|
| | | 35.06M | 38.10M | 45.52M | 57.23M | 65.24M | 69.17M | 78.46M | 75.01M | 69.95M | 71.98M | 64.62M | 63.64M | 61.68M | 61.63M | 61.00M | 68.38M | 67.68M | 68.02M | 73.83M | 65.25M | 64.14M |
|
Non-Current Debt (Quarter)
|
| | | 4.00M | 4.00M | 1.33M | | 6.46M | 3.48M | 3.44M | 7.94M | 94.25M | 93.52M | 92.96M | 92.31M | 115.86M | 115.01M | 113.51M | 112.76M | 111.94M | 111.14M | 108.52M | 107.67M | 90.84M |
|
Minority Interest (Quarter)
|
| | | | | | | 1.55M | 0.88M | -0.65M | 0.43M | -3.46M | -5.01M | -4.05M | -4.50M | -5.86M | 7.67M | 5.31M | 7.12M | -12.26M | -13.25M | -15.58M | -17.53M | -18.22M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | 23.99M | | | 14.57M | 68.37M | 14.57M | 42.91M | 42.62M | 2.99M | 40.90M | 40.18M | 39.39M | 38.56M | 37.70M | 35.36M | 37.41M | 34.94M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | 15.45M | 22.09M | 27.63M | 40.10M | 251.31M | 243.40M | 237.64M | 220.21M | 224.90M | 216.24M | 211.90M | 205.44M | 243.25M | 216.98M | 211.09M | 204.24M | 241.25M | 191.90M | 186.63M | 181.88M | 177.99M |
|
Operating Leases (Quarter)
|
| | | 28.12M | 30.91M | 37.78M | 43.66M | 122.13M | 128.57M | 128.38M | 110.62M | 99.85M | 103.07M | 100.73M | 92.61M | 92.23M | 93.61M | 101.03M | 113.40M | 117.48M | 116.50M | 112.25M | 110.52M | 120.91M |
|
Other Non-Current Liabilities (Quarter)
|
| | | 3.92M | 44.43M | 42.69M | 6.44M | 44.85M | 9.43M | 0.63M | 0.27M | 41.78M | 37.24M | 37.42M | 86.44M | 180.35M | 579.79M | 610.62M | 6.51M | 445.22M | 500.93M | 559.66M | 11.77M | 668.38M |
|
Total Non-Current Liabilities (Quarter)
|
| | | 357.96M | 372.07M | 360.10M | 446.96M | 1,218.65M | 1,397.23M | 1,343.54M | 1,309.81M | 1,430.92M | 1,413.09M | 1,309.24M | 1,248.04M | 1,140.09M | 848.48M | 877.91M | 1,559.27M | 1,176.02M | 1,167.83M | 1,152.70M | 1,743.57M | 884.71M |
|
Total Liabilities (Quarter)
|
-157.71M | -188.57M | -289.74M | 361.87M | 416.50M | 402.79M | 453.40M | 1,263.50M | 1,406.66M | 1,344.17M | 1,310.08M | 1,472.70M | 1,450.33M | 1,346.67M | 1,334.48M | 1,320.44M | 1,428.28M | 1,488.53M | 1,565.78M | 1,621.24M | 1,668.76M | 1,712.36M | 1,755.34M | 1,553.09M |
|
Total Debt (Quarter)
|
| | | 4.70M | 4.00M | 1.33M | | 19.47M | 17.30M | 25.50M | 33.53M | 128.91M | 93.52M | 92.96M | 92.31M | 115.86M | 115.01M | 113.51M | 112.76M | 111.94M | 111.14M | 108.52M | 107.67M | 90.84M |
|
Common Equity (Quarter)
|
157.71M | 188.57M | 289.74M | 447.90M | 485.58M | 758.29M | 822.64M | 2,147.37M | 2,119.19M | 2,120.09M | 2,010.88M | 1,927.70M | 1,866.07M | 1,462.01M | 1,440.71M | 1,408.61M | 1,383.01M | 1,370.39M | 1,300.43M | 1,249.03M | 1,218.88M | 1,209.47M | 1,186.28M | 1,143.01M |
|
Shareholder's Equity (Quarter)
|
157.71M | 188.57M | 289.74M | 447.90M | 485.58M | 758.29M | 822.64M | 2,147.37M | 2,119.19M | 2,120.09M | 2,010.88M | 1,927.70M | 1,866.07M | 1,462.01M | 1,440.71M | 1,408.61M | 1,383.01M | 1,370.39M | 1,300.43M | 1,249.03M | 1,218.88M | 1,209.47M | 1,186.28M | 1,143.01M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | 809.78M | 902.09M | 1,161.08M | 1,276.04M | 3,410.87M | 3,525.85M | 3,464.27M | 3,320.96M | 3,400.41M | 3,316.40M | 2,808.68M | 2,775.19M | 2,729.05M | 2,819.28M | 2,864.90M | 2,874.24M | 2,870.27M | 2,887.64M | 2,921.84M | 2,941.62M | 2,696.10M |
|
Retained Earnings (Quarter)
|
| | | 119.69M | 149.77M | 190.65M | 209.26M | 137.72M | 105.75M | 83.25M | -31.30M | -113.84M | -177.97M | -581.82M | -607.21M | -640.64M | -663.72M | -675.75M | -735.96M | -795.74M | -828.61M | -842.39M | -869.23M | -912.12M |
|
Treasury Shares (Quarter)
|
| | | 6.06M | 5.91M | 5.15M | 0.35M | 0.33M | 1.08M | 1.04M | 0.90M | 0.72M | 0.69M | 0.62M | 3.29M | 2.69M | 4.77M | 4.69M | 4.64M | 3.18M | 7.58M | 7.54M | 8.33M | 5.83M |