|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.30M | 138.40M | 150.90M | 481.50M | 297.50M | 198.00M | 179.10M | 200.80M | 142.50M | 174.40M | 179.40M | 185.50M | 121.80M | 184.40M | 132.60M | 85.30M | 153.00M | 160.90M | 123.30M | 240.50M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.50M | 52.10M | 59.50M | 63.20M | 47.70M | 32.90M | 35.60M | 11.20M | 8.50M | 6.50M | 7.10M | 7.60M | 8.00M | 7.90M | 5.10M | 6.80M | 7.20M | 1.00M | 0.70M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.30M | 203.90M | 203.00M | 541.00M | 360.70M | 245.70M | 212.00M | 236.40M | 153.70M | 182.90M | 185.90M | 192.60M | 129.40M | 192.40M | 140.50M | 90.40M | 159.80M | 168.10M | 124.30M | 241.20M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.80M | 38.40M | 26.40M | 31.90M | 23.10M | 11.40M | 14.10M | 14.40M | 18.10M | 13.00M | 6.30M | 11.70M | 16.60M | 16.50M | 26.20M | 10.30M | 27.00M | 31.30M | 15.20M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | | 0.50M | | | | 0.60M | | | | 0.20M | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.80M | 38.40M | 27.40M | 31.90M | 23.10M | 11.40M | 14.60M | 14.40M | 18.10M | 13.00M | 6.90M | 11.70M | 16.60M | 16.50M | 26.40M | 10.30M | 27.00M | 31.30M | 15.20M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.00M | 106.90M | 101.00M | 92.20M | 110.80M | 101.60M | 115.70M | 125.10M | 136.40M | 135.40M | 126.70M | 130.50M | 113.30M | 114.70M | 118.70M | 110.90M | 120.10M | 138.30M | 154.20M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 249.30M | 9.00M | 9.90M | 14.80M | 15.50M | 11.20M | 8.80M | 11.30M | 10.60M | 11.40M | 14.60M | 15.70M | 11.80M | 8.10M | 7.80M | 18.90M | 13.00M | 13.70M | 9.40M | 15.70M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 380.50M | 386.40M | 361.80M | 686.30M | 637.90M | 471.50M | 401.70M | 377.50M | 358.60M | 349.40M | 349.00M | 351.80M | 319.60M | 331.10M | 279.50M | 274.10M | 353.80M | 393.80M | 303.30M | 515.90M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -53.80M | -133.80M | 1,906.80M | 1,362.30M | 1,794.20M | 1,819.90M | -221.60M | 1,906.30M | -63.10M | 1,886.80M | -205.30M | 1,927.20M | -61.10M | -133.30M | -195.80M | 1,687.10M | 1,717.60M | -167.30M | 2,003.50M | 2,513.50M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.90M | 4.70M | 4.70M | 4.90M | 8.70M | 11.20M | 10.50M | | 36.40M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.60M | 1.70M | -1.30M | -2.50M | 2.50M | -1.40M | 2.30M | -1.10M | 2.00M | 2.80M | 2.30M | -0.40M | 0.40M | 1.70M | 1.50M | 1.30M | -0.40M | -1.00M | -2.10M | 2.20M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,840.70M | 1,897.80M | 1,908.30M | 1,790.50M | 1,796.70M | 1,822.30M | 1,853.20M | 1,866.00M | 1,870.20M | 1,889.60M | 1,903.30M | 1,934.20M | 1,938.50M | 1,677.90M | 1,703.50M | 1,729.70M | 1,764.60M | 2,067.80M | 2,065.70M | 2,663.80M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,221.20M | 2,284.20M | 2,270.10M | 2,476.80M | 2,434.60M | 2,293.80M | 2,254.90M | 2,243.50M | 2,228.80M | 2,239.00M | 2,252.30M | 2,286.00M | 2,258.10M | 2,009.00M | 1,983.00M | 2,003.80M | 2,118.40M | 2,461.60M | 2,369.00M | 3,179.70M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 171.30M | 150.70M | 172.90M | 146.10M | 168.10M | 178.00M | 170.90M | 156.80M | 203.80M | 214.00M | 229.00M | 211.90M | 221.30M | 196.20M | 196.10M | 209.00M | 218.30M | 243.80M | 318.80M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 171.30M | 150.70M | 172.90M | 146.10M | 168.10M | 178.00M | 170.90M | 156.80M | 203.80M | 214.00M | 229.00M | 211.90M | 221.30M | 196.20M | 196.10M | 209.00M | 218.30M | 243.80M | 318.80M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.50M | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | 1.00M | | | | 0.40M | 0.30M | 0.70M | | 0.10M | | | | 0.70M | 0.50M | 1.00M | 1.90M | 3.30M | 0.60M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 146.80M | 172.40M | 151.70M | 172.90M | 146.10M | 168.10M | 178.40M | 171.20M | 157.50M | 203.80M | 214.10M | 229.00M | 211.90M | 221.30M | 196.90M | 196.60M | 210.00M | 443.10M | 344.90M | 391.90M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 489.60M | 490.10M | 490.60M | 491.00M | 491.50M | 394.40M | 394.70M | 394.90M | 395.20M | 395.50M | 395.70M | 396.00M | 396.20M | 496.50M | 446.70M | 397.00M | 504.10M | 543.80M | 394.00M | 394.20M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.00M | 64.80M | 69.60M | 69.80M | 68.90M | 71.90M | 66.80M | 66.60M | 66.60M | 73.40M | 74.80M | 77.30M | 46.40M | 44.10M | 55.60M | 60.00M | 61.10M | 76.50M | 121.90M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.80M | 13.40M | 20.30M | 8.50M | 6.10M | 4.00M | 1.30M | 0.20M | 1.60M | 2.90M | 2.60M | 2.30M | 2.10M | 2.20M | 2.00M | 1.80M | 1.80M | 1.70M | 1.50M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.30M | 5.60M | 160.20M | 3.30M | 3.60M | 3.80M | 121.20M | 1.90M | 1.50M | 2.00M | 3.40M | 2.20M | 3.80M | 8.50M | 7.90M | 6.40M | 10.40M | 9.70M | 5.60M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,461.10M | 1,436.30M | 1,360.70M | 1,497.90M | 1,291.70M | 1,228.00M | 1,162.80M | 1,349.10M | 1,350.30M | 1,366.70M | 1,493.40M | 1,519.50M | 1,052.40M | 977.30M | 943.60M | 1,078.70M | 1,349.60M | 1,119.70M | 1,262.10M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,380.70M | 1,465.40M | 1,441.90M | 1,520.90M | 1,501.20M | 1,295.30M | 1,231.80M | 1,284.00M | 1,351.00M | 1,351.80M | 1,368.70M | 1,496.80M | 1,521.70M | 1,056.20M | 985.80M | 951.50M | 1,085.10M | 1,360.00M | 1,129.40M | 1,267.70M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 489.60M | 490.10M | 490.60M | 491.00M | 491.50M | 394.40M | 394.70M | 394.90M | 395.20M | 395.50M | 395.70M | 396.00M | 396.20M | 496.50M | 446.70M | 397.00M | 504.10M | 654.30M | 394.00M | 394.20M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 840.50M | 818.80M | 828.20M | 955.90M | 933.40M | 998.50M | 1,023.10M | 959.50M | 877.80M | 887.20M | 883.60M | 789.20M | 736.40M | 952.80M | 997.20M | 1,052.30M | 1,033.30M | 1,101.60M | 1,239.60M | 1,912.00M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,221.20M | 2,284.20M | 2,270.10M | 2,476.80M | 2,434.60M | 2,293.80M | 2,254.90M | 2,243.50M | 2,228.80M | 2,239.00M | 2,252.30M | 2,286.00M | 2,258.10M | 2,009.00M | 1,983.00M | 2,003.80M | 2,118.40M | 2,461.60M | 2,369.00M | 3,179.70M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -89.60M | -69.30M | -93.00M | -108.30M | -6.80M | 21.40M | -24.60M | -75.00M | -64.70M | -65.90M | -2345.30M | -149.40M | -36.90M | -31.20M | -31.20M | -34.10M | -34.90M | -39.50M | -30.10M |