|
Cash & Equivalents (Quarter)
|
307.75M | 357.17M | 366.33M | 296.26M | 414.45M | 491.24M | 735.79M | 711.85M | 774.15M | 907.98M |
|
Receivables - Net (Quarter)
|
| 21.59M | 25.22M | 25.69M | 47.94M | 27.26M | 49.90M | 78.85M | 89.24M | 76.03M |
|
Receivables - Other (Quarter)
|
| 21.59M | 25.22M | 0.42M | 1.22M | 3.53M | 4.63M | 2.15M | 89.24M | 76.03M |
|
Receivables (Quarter)
|
| 43.18M | 50.43M | 26.11M | 49.15M | 30.79M | 54.53M | 81.00M | 178.49M | 152.07M |
|
Inventory (Quarter)
|
| 12.32M | 15.54M | 15.02M | 15.68M | 13.56M | 14.29M | 15.76M | 16.12M | 16.63M |
|
Prepaid Assets (Quarter)
|
| 78.92M | 26.39M | 22.37M | 40.57M | 41.35M | | | | |
|
Current Assets (Quarter)
|
| 583.45M | 582.16M | 450.88M | 629.32M | 700.25M | 971.93M | 1,066.08M | 1,247.65M | 1,382.05M |
|
Property, Plant & Equipment (Net) (Quarter)
|
152.14M | 127.54M | 304.74M | 292.19M | 383.56M | 354.02M | 451.33M | 478.77M | 804.61M | 1,070.07M |
|
Long-Term Investments (Quarter)
|
| 331.34M | 321.40M | 320.24M | 0.14M | 409.62M | 452.09M | 483.88M | 1.68M | 0.27M |
|
Intangibles (Quarter)
|
5.65M | 5.76M | 10.04M | 9.05M | 8.69M | 9.31M | 12.54M | 12.72M | 16.22M | 25.96M |
|
Goodwill & Intangibles (Quarter)
|
5.65M | 5.76M | 10.04M | 9.05M | 8.69M | 9.31M | 12.54M | 12.72M | 16.22M | 25.96M |
|
Long-Term Deferred Tax (Quarter)
|
| 28.24M | 169.82M | 171.42M | 80.11M | 152.11M | 140.26M | 208.01M | 1,165.54M | 286.20M |
|
Other Non-Current Assets (Quarter)
|
| 7.49M | 6.66M | 3.74M | 4.73M | 4.43M | 7.11M | 35.67M | 12.94M | 43.39M |
|
Non-Current Assets (Quarter)
|
| 516.75M | 2,050.51M | 2,415.51M | 2,657.97M | 2,615.16M | 2,983.96M | 3,401.57M | 3,898.32M | 4,321.66M |
|
Assets (Quarter)
|
| 1,100.21M | 2,632.67M | 2,866.40M | 3,287.29M | 3,315.41M | 3,955.89M | 4,467.65M | 5,145.97M | 5,703.71M |
|
Accounts Payables (Quarter)
|
| 43.53M | 56.78M | 54.85M | 82.95M | 108.90M | 107.39M | 194.86M | 233.86M | 161.24M |
|
Payables (Quarter)
|
| 43.53M | 56.78M | 54.85M | 82.95M | 108.90M | 107.39M | 194.86M | 233.86M | 161.24M |
|
Accumulated Expenses (Quarter)
|
| 90.18M | 103.72M | 114.59M | 131.49M | 114.56M | 176.81M | 186.57M | 162.76M | 223.39M |
|
Short term Debt (Quarter)
|
81.82M | 53.10M | 126.67M | 61.26M | 108.34M | 75.79M | 195.48M | 112.15M | 220.29M | 283.62M |
|
Current Leases (Quarter)
|
| 214.02M | 222.06M | 251.47M | 245.16M | 315.26M | 281.80M | 335.62M | 372.70M | 391.16M |
|
Current Taxes (Quarter)
|
| 9.91M | 5.87M | 0.21M | 7.30M | 0.19M | 4.16M | 5.74M | 8.31M | 28.74M |
|
Current Deferred Revenue (Quarter)
|
| 1.66M | 120.86M | 3.01M | 191.12M | 284.48M | 301.79M | 346.47M | 343.40M | 342.78M |
|
Total Current Liabilities (Quarter)
|
| 402.18M | 714.41M | 711.64M | 899.75M | 1,019.38M | 1,242.53M | 1,419.74M | 1,621.58M | 1,770.26M |
|
Non-Current Debt (Quarter)
|
13.12M | 47.63M | 56.87M | 116.78M | 150.09M | 184.55M | 107.26M | 160.89M | 432.78M | 526.36M |
|
Pension (Quarter)
|
| 0.68M | 1.02M | 0.92M | 1.98M | 2.46M | 3.94M | 10.99M | 14.64M | 12.79M |
|
Operating Leases (Quarter)
|
| 1,652.28M | 1,714.09M | 1,999.30M | 2,104.29M | 1,830.40M | 2,394.78M | 2,708.72M | 2,891.44M | 3,061.54M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| 92.79M | 85.18M | 56.75M | 8.11M | 9.71M | 11.11M | 10.46M | 945.23M | 17.93M |
|
Other Non-Current Liabilities (Quarter)
|
9.52M | 71.66M | 87.33M | 93.28M | 97.47M | 129.71M | 165.73M | 249.85M | 13.52M | 7.85M |
|
Total Non-Current Liabilities (Quarter)
|
-414.76M | 156.57M | 1,716.65M | 2,018.06M | 2,100.35M | 2,160.08M | 2,402.48M | 2,813.18M | 3,281.80M | 3,568.64M |
|
Total Liabilities (Quarter)
|
-405.25M | 558.75M | 2,431.06M | 2,729.70M | 3,000.10M | 3,179.46M | 3,645.01M | 4,232.92M | 4,903.38M | 5,338.90M |
|
Total Debt (Quarter)
|
94.94M | 100.73M | 183.55M | 178.03M | 258.43M | 260.35M | 302.74M | 273.04M | 653.07M | 809.98M |
|
Common Equity (Quarter)
|
405.25M | 180.98M | 201.61M | 136.70M | 287.19M | 135.95M | 310.88M | 234.74M | 242.59M | 364.81M |
|
Shareholder's Equity (Quarter)
|
405.25M | 180.98M | 201.61M | 136.70M | 287.19M | 135.95M | 310.88M | 234.74M | 242.59M | 364.81M |
|
Liabilities and Shareholders Equity (Quarter)
|
| 1,100.21M | 2,632.67M | 2,866.40M | 3,287.29M | 3,315.41M | 3,955.89M | 4,467.65M | 5,145.97M | 5,703.71M |
|
Treasury Shares (Quarter)
|
| 4.21M | 4.48M | 6.20M | 8.81M | 10.88M | 10.10M | 12.87M | 11.55M | |
|
Retained Earnings (Quarter)
|
| -372.05M | 5.21M | -3.71M | 6.04M | -187.45M | 0.85M | -145.31M | -148.08M | -149.69M |
|
Shares Outstanding (Quarter)
|
| | 48.69M | 46.68M | 41.88M | 39.21M | 46.51M | | | |