|
Cash & Equivalents (Quarter)
|
180.88M | 175.95M | 138.51M | 120.56M | 167.11M | 283.60M | 107.00M | 400.00M | 863.00M | 1,215.00M |
|
Receivables - Net (Quarter)
|
130.12M | 109.75M | 96.09M | 168.75M | 127.76M | 128.15M | 136.60M | 138.00M | 165.00M | 232.00M |
|
Receivables - Other (Quarter)
|
0.02M | 0.06M | 0.10M | 0.12M | | | | | | |
|
Receivables (Quarter)
|
130.14M | 109.81M | 96.20M | 168.87M | 127.76M | 128.15M | 136.60M | 138.00M | 165.00M | 232.00M |
|
Inventory (Quarter)
|
237.33M | 218.72M | 214.47M | 346.51M | 406.19M | 500.46M | 471.60M | 711.60M | 606.00M | 588.00M |
|
Prepaid Assets (Quarter)
|
10.34M | 13.43M | 11.56M | 16.84M | 14.05M | 13.01M | 10.89M | | | |
|
Current Assets (Quarter)
|
612.85M | 595.47M | 548.37M | 788.92M | 856.92M | 1,001.17M | 804.40M | 1,390.00M | 1,720.00M | 2,196.00M |
|
Property, Plant & Equipment (Net) (Quarter)
|
1,222.73M | 1,336.68M | 1,301.00M | 2,504.90M | 2,415.01M | 2,344.50M | 2,226.40M | 5,675.00M | 5,325.00M | 5,338.00M |
|
Long-Term Investments (Quarter)
|
49.73M | 55.02M | 70.57M | 84.32M | 71.56M | 77.41M | 121.20M | | | 1,921.00M |
|
Goodwill (Quarter)
|
3.06M | 3.06M | 5.22M | 4.99M | 4.17M | 5.15M | 5.91M | | | |
|
Goodwill & Intangibles (Quarter)
|
3.06M | 3.06M | 5.22M | 4.99M | 4.17M | 5.15M | 5.91M | | | |
|
Long-Term Deferred Tax (Quarter)
|
1.73M | 2.68M | 12.24M | 36.45M | 57.85M | 55.95M | 55.90M | 80.40M | 45.00M | 83.00M |
|
Other Non-Current Assets (Quarter)
|
0.38M | 0.35M | 2.16M | | | | 5.80M | 25.10M | 72.00M | 119.00M |
|
Non-Current Assets (Quarter)
|
-612.85M | -595.47M | -548.37M | -788.92M | -856.92M | -1001.17M | -804.40M | -1390.00M | -1720.00M | -2196.00M |
|
Accounts Payables (Quarter)
|
143.50M | 139.70M | 131.74M | 225.33M | 281.94M | 306.09M | 308.00M | 498.00M | 489.00M | 549.00M |
|
Notes Payables (Quarter)
|
| 3.00M | | | | | | | | |
|
Payables (Quarter)
|
143.50M | 142.70M | 131.74M | 225.33M | 281.94M | 306.09M | 308.00M | 498.00M | 489.00M | 549.00M |
|
Short term Debt (Quarter)
|
| 3.00M | | | | | | | | |
|
Current Leases (Quarter)
|
3.56M | 5.73M | 5.36M | 14.20M | 12.83M | 10.66M | 13.60M | 45.70M | 41.00M | 53.00M |
|
Current Taxes (Quarter)
|
25.91M | 26.13M | 8.31M | 24.77M | 54.56M | 59.13M | 25.80M | 32.10M | 102.00M | 164.00M |
|
Current Deferred Revenue (Quarter)
|
11.60M | 12.00M | 13.30M | 12.50M | -13.30M | -12.50M | | | | |
|
Total Current Liabilities (Quarter)
|
184.29M | 184.71M | 150.53M | 271.67M | 361.76M | 387.68M | 380.80M | 624.20M | 687.00M | 817.00M |
|
Capital Leases (Quarter)
|
3.54M | 1.82M | 1.32M | | | | | | | |
|
Non-Current Debt (Quarter)
|
27.41M | 26.95M | | 27.75M | 27.07M | 11.90M | 180.00M | 697.00M | 702.00M | 709.00M |
|
Non-Current Deffered Revenue (Quarter)
|
11.56M | 12.02M | 13.29M | 12.54M | 13.27M | 12.50M | 13.90M | 13.10M | 13.00M | 13.00M |
|
Operating Leases (Quarter)
|
| | 6.68M | 41.21M | 33.56M | 30.56M | 33.10M | 52.20M | 95.00M | 85.00M |
|
Non-Current Deferred Tax Liability (Quarter)
|
170.86M | 171.23M | 148.82M | 176.81M | 175.30M | 184.78M | 140.30M | 541.60M | 522.00M | 435.00M |
|
Other Non-Current Liabilities (Quarter)
|
51.44M | 14.29M | 70.08M | 15.04M | 229.89M | 240.11M | 285.30M | 432.40M | 427.00M | 589.00M |
|
Total Non-Current Liabilities (Quarter)
|
447.69M | 457.99M | 354.04M | 978.80M | 598.15M | 642.47M | 761.60M | 2,008.20M | 2,059.00M | 9.00M |
|
Total Liabilities (Quarter)
|
499.14M | 472.28M | 424.13M | 993.84M | 828.04M | 882.58M | 1,046.90M | 2,440.60M | 2,486.00M | 2,741.00M |
|
Total Debt (Quarter)
|
27.41M | 29.95M | | 27.75M | 27.07M | 11.90M | 180.00M | 697.00M | 702.00M | 709.00M |
|
Common Equity (Quarter)
|
1,396.30M | 1,516.85M | 1,508.21M | 2,463.10M | 2,602.52M | 2,631.55M | 2,195.50M | 4,760.70M | 4,704.00M | 6,997.00M |
|
Shareholder's Equity (Quarter)
|
1,396.30M | 1,516.85M | 1,508.21M | 2,463.10M | 2,602.52M | 2,631.55M | 2,195.50M | 4,760.70M | 4,704.00M | 6,997.00M |
|
Retained Earnings (Quarter)
|
-931.06M | -825.47M | -836.07M | -754.69M | -623.03M | -598.03M | -1034.80M | -1269.50M | -1299.00M | -513.00M |
|
Shares Outstanding (Quarter)
|
| 153.30M | 153.45M | 209.84M | 210.26M | 210.46M | 210.68M | 364.66M | 363.04M | 421.85M |