|
Cash & Equivalents (Quarter)
|
146.86M | 356.50M | 515.50M | 396.15M | 439.13M | 270.99M | 225.70M | 249.80M | 541.80M | 568.90M |
|
Short-term Investments (Quarter)
|
3.40M | 2.84M | 10.37M | 2.05M | 3.07M | 7.87M | 1.06M | 4.10M | 40.00M | 0.80M |
|
Cash & Current Investments (Quarter)
|
150.26M | 359.34M | 525.86M | 398.19M | 442.21M | 278.86M | 226.76M | 253.90M | 581.80M | 569.70M |
|
Receivables - Net (Quarter)
|
185.22M | 187.98M | 156.27M | 125.26M | 159.77M | 220.16M | 126.51M | 215.60M | 235.50M | 377.80M |
|
Receivables - Other (Quarter)
|
116.44M | 12.40M | 13.21M | 91.05M | 114.38M | 6.37M | 87.64M | 176.20M | | 347.60M |
|
Receivables (Quarter)
|
301.66M | 200.38M | 169.49M | 216.30M | 274.15M | 226.53M | 214.15M | 391.80M | 235.50M | 725.40M |
|
Inventory (Quarter)
|
112.46M | 141.68M | 118.47M | 138.82M | 143.10M | 158.45M | 155.01M | 207.30M | 197.40M | 199.20M |
|
Prepaid Assets (Quarter)
|
3.99M | 8.99M | 8.89M | 12.74M | 16.72M | 15.34M | 20.11M | 6.30M | 17.40M | 15.20M |
|
Current Assets (Quarter)
|
436.60M | 665.54M | 772.39M | 663.03M | 755.67M | 656.73M | 524.18M | 673.20M | 1,048.50M | 1,163.10M |
|
Property, Plant & Equipment (Net) (Quarter)
|
3,865.82M | 933.53M | | 733.87M | | 88.21M | -891.80M | -1348.90M | 4,181.40M | 4,693.90M |
|
Long-Term Investments (Quarter)
|
13.51M | 21.97M | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | 75.30M | 69.20M | 72.60M |
|
Intangibles (Quarter)
|
6.61M | 5.58M | 4.16M | 10.41M | 21.17M | 20.14M | 49.84M | 52.50M | 44.30M | 58.60M |
|
Goodwill & Intangibles (Quarter)
|
6.61M | 5.58M | 4.16M | 10.41M | 21.17M | 20.14M | 49.84M | 127.80M | 113.50M | 131.20M |
|
Long-Term Deferred Tax (Quarter)
|
79.48M | 31.94M | 15.51M | 75.05M | 101.90M | 133.58M | 125.64M | 151.90M | 102.60M | 66.50M |
|
Other Non-Current Assets (Quarter)
|
17.15M | 22.46M | 15.16M | 11.29M | 15.67M | 14.24M | 45.07M | 7.10M | 38.80M | 51.50M |
|
Non-Current Assets (Quarter)
|
4,019.95M | 3,983.19M | 3,913.24M | 3,798.02M | 3,910.97M | 3,959.50M | 3,801.76M | 4,639.40M | 4,439.10M | 5,060.20M |
|
Assets (Quarter)
|
4,456.56M | 4,648.73M | 4,685.64M | 4,461.06M | 4,666.65M | 4,616.23M | 4,325.94M | 5,312.60M | 5,487.60M | 6,223.30M |
|
Accounts Payables (Quarter)
|
169.66M | 199.12M | 171.95M | 192.40M | 233.15M | 207.78M | 211.47M | 239.30M | 270.20M | 342.80M |
|
Payables (Quarter)
|
169.66M | 199.12M | 171.95M | 192.40M | 233.15M | 207.78M | 211.47M | 239.30M | 270.20M | 342.80M |
|
Short term Debt (Quarter)
|
13.49M | 26.76M | 12.43M | 28.08M | 24.71M | 29.31M | 33.30M | 42.20M | | 472.10M |
|
Current Leases (Quarter)
|
3.17M | 18.33M | 20.47M | 32.78M | 33.47M | 33.53M | 16.16M | 28.90M | 30.50M | 26.70M |
|
Current Taxes (Quarter)
|
4.42M | 10.79M | 5.51M | 2.15M | 2.70M | 15.24M | 4.05M | 53.40M | 100.70M | 117.40M |
|
Current Deferred Revenue (Quarter)
|
65.62M | 107.19M | 86.26M | 86.93M | 102.78M | 88.96M | 64.66M | 87.70M | 63.10M | 52.10M |
|
Total Current Liabilities (Quarter)
|
315.06M | 414.15M | 327.16M | 391.75M | 448.79M | 509.22M | 447.65M | 537.40M | 537.20M | 1,228.70M |
|
Capital Leases (Quarter)
|
9.76M | 66.25M | 53.76M | 49.17M | | | | | | |
|
Non-Current Debt (Quarter)
|
1,215.67M | 20.80M | 18.77M | 985.25M | 1,135.67M | 1,180.27M | 1,184.16M | 1,287.50M | 114.40M | 536.50M |
|
Non-Current Deffered Revenue (Quarter)
|
472.23M | 494.74M | 479.82M | 476.82M | 443.90M | 426.36M | 404.88M | 330.80M | 309.10M | 265.00M |
|
Pension (Quarter)
|
89.27M | 22.22M | 93.63M | 116.78M | 23.32M | 128.59M | 86.34M | 101.90M | 6.20M | 82.40M |
|
Non-Current Deferred Tax Liability (Quarter)
|
354.92M | 309.40M | 324.09M | 242.93M | 229.43M | 261.76M | 251.29M | 407.20M | 340.40M | 375.30M |
|
Operating Leases (Quarter)
|
| | 89.22M | 81.95M | 63.51M | 78.00M | 61.00M | 90.30M | 44.30M | 29.30M |
|
Other Non-Current Liabilities (Quarter)
|
7.59M | 200.14M | 204.65M | 280.85M | 331.80M | 461.50M | 279.24M | 321.90M | 300.80M | 312.60M |
|
Total Non-Current Liabilities (Quarter)
|
2,685.76M | 2,415.53M | 2,302.13M | 2,332.08M | 2,635.04M | 2,677.90M | 2,474.89M | 2,783.90M | 2,539.40M | 2,679.70M |
|
Total Liabilities (Quarter)
|
2,693.34M | 2,615.67M | 2,506.78M | 2,612.93M | 2,966.84M | 3,139.40M | 2,754.13M | 3,105.80M | 2,840.20M | 2,992.30M |
|
Total Debt (Quarter)
|
1,229.17M | 47.56M | 31.20M | 1,013.33M | 1,160.39M | 1,209.58M | 1,217.46M | 1,329.70M | 114.40M | 1,008.60M |
|
Common Equity (Quarter)
|
1,763.21M | 2,144.26M | | | | | 1,571.81M | 2,096.80M | 2,553.20M | 3,231.00M |
|
Shareholder's Equity (Quarter)
|
1,763.21M | 2,144.26M | | | | | 1,571.81M | 2,096.80M | 2,553.20M | 3,231.00M |
|
Liabilities and Shareholders Equity (Quarter)
|
4,456.56M | 4,648.73M | 4,685.64M | 4,461.06M | 4,666.65M | 4,616.23M | 4,325.94M | 5,312.60M | 5,487.60M | 6,223.30M |
|
Retained Earnings (Quarter)
|
216.93M | -26.46M | -41.25M | -24.25M | -53.33M | -301.84M | 26.54M | 30.20M | 14.30M | 102.30M |