|
Cash & Equivalents (Quarter)
|
55.70M | 32.18M | 55.19M | 51.95M | 35.28M | 159.00M | 238.12M | 190.67M | 172.72M | 149.07M | 108.52M | 82.57M | 86.02M | 352.14M | 240.03M | 154.33M | 124.70M | 114.69M | 92.38M | 106.86M | 53.30M | 51.84M | 47.96M | 87.24M | 102.32M | 41.55M | 43.12M | 47.38M | 50.21M | 46.77M | 37.21M | 47.10M | 43.41M | 160.02M | 34.62M | 33.61M | 41.67M | 37.70M | 49.22M | 69.51M | 79.17M | 91.59M | 119.98M | 116.70M | 134.04M | 139.91M | 106.46M | 107.97M | 57.49M | 23.12M | 125.95M | 166.81M | 55.16M | 27.10M | 106.96M | 91.41M | 125.14M | 119.00M | 91.56M | 120.68M | 134.20M | 182.96M | 155.58M |
|
Short-term Investments (Quarter)
|
| | | | | | 33.33M | 37.89M | 37.08M | 29.66M | 0.01M | 37.97M | 62.24M | 54.31M | 138.24M | 164.48M | 152.11M | 133.37M | 122.55M | 113.56M | 128.60M | 114.14M | 102.94M | 75.70M | 79.36M | 77.31M | 73.72M | 50.80M | 151.26M | 151.52M | 141.46M | 128.13M | 211.22M | 95.96M | 65.65M | 66.16M | 66.58M | 66.75M | 56.93M | 29.83M | 16.53M | 0.53M | 29.53M | 29.53M | 120.21M | 120.19M | 129.72M | 120.56M | 130.02M | 110.99M | 139.57M | 55.11M | 138.57M | 149.32M | 158.19M | 159.49M | 126.21M | 126.57M | 127.97M | 108.06M | 108.67M | 51.32M | 0.55M |
|
Cash & Current Investments (Quarter)
|
55.70M | 32.18M | 55.19M | 51.95M | 35.28M | 159.00M | 271.45M | 228.56M | 209.79M | 178.73M | 108.53M | 120.54M | 148.26M | 406.44M | 378.27M | 318.81M | 276.81M | 248.06M | 214.93M | 220.42M | 181.89M | 165.98M | 150.91M | 162.94M | 181.68M | 118.87M | 116.83M | 98.18M | 201.47M | 198.30M | 178.67M | 175.22M | 254.62M | 255.98M | 100.27M | 99.78M | 108.25M | 104.46M | 106.15M | 99.34M | 95.70M | 92.12M | 149.50M | 146.22M | 254.25M | 260.10M | 236.18M | 228.53M | 187.51M | 134.11M | 265.52M | 221.92M | 193.73M | 176.42M | 265.15M | 250.90M | 251.35M | 245.57M | 219.53M | 228.74M | 242.87M | 234.27M | 156.14M |
|
Receivables - Net (Quarter)
|
| | 45.65M | | 36.63M | 39.71M | 56.45M | 61.16M | 63.56M | 65.99M | 57.59M | 47.36M | 50.53M | 56.26M | 53.47M | 60.14M | 70.25M | 77.08M | 81.97M | 79.06M | 78.54M | 76.17M | 73.64M | 71.90M | 77.68M | 72.95M | 79.43M | 68.12M | 63.87M | 61.00M | 63.96M | 65.69M | 67.82M | 69.82M | 68.86M | 70.34M | 60.57M | 65.35M | 61.76M | 58.69M | 48.14M | 52.90M | 61.78M | 64.17M | 66.50M | 71.18M | 87.43M | 83.02M | 83.36M | 92.16M | 91.43M | 107.90M | 74.75M | 87.55M | 98.43M | 85.48M | 92.11M | 93.05M | 107.68M | 91.42M | 82.86M | 96.16M | 100.79M |
|
Receivables - Other (Quarter)
|
| | 27.28M | | 17.40M | 18.99M | 19.60M | 17.04M | 20.98M | 24.17M | 17.81M | 45.42M | 30.05M | 27.68M | 26.29M | 19.27M | 17.88M | 21.51M | 56.22M | 25.08M | 18.66M | 20.12M | 60.67M | 26.05M | 31.04M | 28.56M | 21.93M | 19.86M | 15.32M | 16.25M | 19.23M | 65.69M | 16.83M | 17.89M | 15.54M | 9.20M | 9.41M | 9.11M | 84.90M | 81.72M | 17.36M | 0.95M | 23.66M | 25.67M | 14.86M | 12.90M | 24.45M | 11.45M | 2.28M | 5.16M | 17.03M | 20.08M | 8.72M | 12.94M | 17.44M | 8.50M | 8.49M | 29.65M | 14.63M | 15.31M | 8.64M | 5.87M | 6.19M |
|
Receivables (Quarter)
|
| | 72.92M | | 54.02M | 58.70M | 76.06M | 78.20M | 84.54M | 90.16M | 75.40M | 92.78M | 80.58M | 83.94M | 79.76M | 79.41M | 88.12M | 98.58M | 138.19M | 104.13M | 97.19M | 96.29M | 134.31M | 97.94M | 108.72M | 101.51M | 101.37M | 87.98M | 79.19M | 77.25M | 83.20M | 131.37M | 84.65M | 87.71M | 84.41M | 79.54M | 69.97M | 74.46M | 146.66M | 140.41M | 65.50M | 53.86M | 85.44M | 89.84M | 81.36M | 84.08M | 111.88M | 94.47M | 85.63M | 97.32M | 108.46M | 127.97M | 83.47M | 100.49M | 115.87M | 93.98M | 100.60M | 122.70M | 122.31M | 106.73M | 91.50M | 102.03M | 106.99M |
|
Raw Materials (Quarter)
|
| | | | | | 30.18M | | 30.79M | 32.18M | 30.14M | 37.22M | 25.82M | 30.74M | 30.52M | 34.07M | 34.10M | 32.10M | 31.39M | 28.37M | 28.08M | | | | | | 24.84M | | | | 35.15M | | | | 34.89M | | | | 29.87M | 29.73M | 29.50M | 28.83M | 28.10M | 27.52M | 27.97M | 32.32M | 31.30M | | 34.93M | 35.93M | 37.14M | 38.05M | 38.52M | 40.47M | 45.34M | 48.98M | 49.41M | 45.83M | 43.43M | 45.72M | 45.37M | 44.42M | 43.91M |
|
Work In Process (Quarter)
|
| | | | | | 2.31M | | 4.17M | 3.90M | 5.83M | 3.99M | 5.90M | 3.21M | 3.01M | 3.25M | 2.85M | 2.37M | 3.29M | 2.85M | 1.88M | | | | | | 0.84M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | 2.80M | | 1.51M | 1.26M | 2.18M | 3.01M | 4.23M | 5.77M | 0.29M | 0.97M | 2.25M | 1.04M | 0.01M | 1.57M | 1.39M | | | | | | 3.86M | | | | 0.09M | | | | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | 20.48M | | 29.43M | 32.37M | 35.29M | 38.54M | 36.47M | 37.34M | 38.15M | 44.22M | 35.95M | 39.72M | 33.82M | 38.29M | 39.20M | 35.51M | 34.70M | 32.80M | 31.35M | 30.73M | 29.29M | 30.04M | 28.56M | 29.45M | 29.54M | 28.71M | 29.95M | 44.62M | 35.24M | 37.79M | 37.13M | 37.10M | 34.98M | 32.65M | 33.87M | 31.04M | 29.87M | 29.73M | 29.50M | 28.83M | 28.10M | 27.52M | 27.97M | 32.32M | 31.30M | 32.32M | 34.93M | 35.93M | 37.14M | 38.05M | 38.52M | 40.47M | 45.34M | 48.98M | 49.41M | 45.83M | 43.43M | 45.72M | 45.37M | 44.42M | 43.91M |
|
Prepaid Assets (Quarter)
|
| | 10.96M | 12.64M | 14.53M | 21.64M | 22.25M | 28.93M | 37.24M | 30.75M | 16.00M | 17.87M | 16.04M | 17.40M | 20.84M | 20.48M | 20.92M | 25.19M | 19.81M | 15.85M | 15.17M | 15.79M | 14.66M | 14.19M | 12.60M | 15.19M | 14.02M | 12.66M | 12.24M | 10.84M | 7.79M | 9.43M | 9.55M | 8.10M | 8.44M | 8.77M | 9.04M | 9.54M | 11.11M | 10.95M | 11.86M | 8.49M | 9.40M | 13.38M | 19.97M | 23.75M | 37.58M | 57.25M | 67.50M | 58.26M | 60.60M | 53.57M | 58.28M | 52.08M | 41.49M | 41.74M | 32.98M | 28.27M | 26.12M | 24.86M | 25.31M | 25.82M | 41.14M |
|
Current Assets (Quarter)
|
| | 162.06M | | 138.49M | 268.11M | 409.84M | 367.71M | 353.00M | 345.42M | 284.70M | 284.92M | 289.40M | 558.14M | 521.10M | 468.92M | 437.31M | 424.38M | 413.64M | 378.19M | 330.07M | 312.66M | 329.17M | 313.88M | 336.00M | 269.66M | 261.76M | 351.02M | 322.85M | 331.01M | 304.90M | 341.79M | 385.95M | 388.89M | 225.61M | 216.62M | 221.79M | 215.58M | 293.79M | 284.22M | 205.43M | 208.78M | 263.04M | 277.36M | 383.55M | 397.76M | 409.94M | 412.57M | 378.05M | 355.57M | 471.72M | 441.51M | 392.36M | 393.04M | 470.18M | 448.91M | 450.88M | 442.37M | 413.77M | 408.69M | 407.87M | 409.08M | 350.34M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | 203.17M | 209.40M | 219.87M | 228.58M | 257.46M | 287.85M | 323.52M | 376.01M | 428.18M | 438.41M | 456.14M | 468.22M | 487.85M | 520.98M | 532.57M | 528.34M | 514.27M | 519.32M | 520.42M | 518.32M | 516.32M | 505.94M | 495.79M | 487.92M | 483.92M | 433.32M | 423.33M | 363.77M | 367.31M | 363.90M | 352.62M | 344.08M | 350.57M | 338.19M | 328.63M | 322.87M | 323.91M | 315.89M | 306.18M | 298.09M | 290.91M | 283.36M | 274.69M | 271.54M | 261.76M | 256.51M | 253.58M | 248.90M | 264.07M | 274.14M | 292.46M | 305.99M | 331.76M | 335.77M | 340.28M | 354.45M | 365.32M | 318.63M | 325.23M | 326.50M | 324.04M |
|
Long-Term Investments (Quarter)
|
| | 10.75M | | 14.77M | 16.30M | 16.65M | 16.95M | 16.95M | 17.11M | 2.58M | 69.95M | 70.01M | 75.92M | 73.70M | 72.58M | 71.26M | 73.14M | 71.90M | 6.31M | 5.96M | 69.39M | 5.70M | 5.62M | 2.66M | 2.64M | 16.38M | 15.24M | 2.57M | 2.54M | 30.39M | 28.93M | 16.45M | 27.67M | 10.33M | 5.36M | 5.70M | 0.60M | 0.72M | 12.54M | 9.74M | 0.13M | 0.79M | 1.35M | 5.07M | 3.14M | 109.81M | 9.92M | 11.35M | 193.43M | 193.27M | 4.95M | 6.84M | 193.81M | 258.77M | 4.74M | 5.46M | 250.71M | 265.27M | 2.64M | 1.52M | 262.50M | 262.32M |
|
Goodwill (Quarter)
|
| | 71.81M | | 71.81M | 72.07M | 73.74M | 73.74M | 73.74M | 73.74M | 75.86M | 74.88M | 89.09M | 90.03M | 88.55M | 86.87M | 88.41M | 86.32M | 98.73M | 95.31M | 95.83M | 93.23M | 91.97M | 94.21M | 94.41M | 93.85M | 93.02M | 66.78M | 67.06M | 68.08M | 64.33M | 64.33M | 64.33M | 64.33M | 64.33M | 64.33M | 64.33M | 64.33M | 64.33M | 64.33M | 64.33M | 64.33M | 64.33M | 64.33M | 64.33M | 64.33M | 64.33M | 64.33M | 64.33M | 64.33M | 64.33M | 64.33M | 64.33M | 64.33M | 64.33M | 64.33M | 64.33M | 64.33M | 64.33M | | | | |
|
Intangibles (Quarter)
|
| | 112.17M | | 106.82M | 104.77M | 121.26M | 99.73M | 100.75M | 97.87M | 99.28M | 95.28M | 84.44M | 83.71M | 110.18M | 75.64M | 75.93M | 71.45M | 55.36M | 50.06M | 49.31M | 45.23M | 42.64M | 43.58M | 42.29M | 40.30M | 38.70M | 37.50M | 36.76M | 7.49M | 3.59M | 3.22M | 2.84M | 2.48M | 2.21M | 1.95M | 1.70M | 1.46M | 1.23M | 1.00M | 0.80M | 0.63M | 13.32M | 0.32M | 0.17M | 0.02M | 5.50M | 5.50M | 5.92M | 5.92M | 5.92M | 6.37M | 6.37M | 6.37M | 19.68M | 6.37M | 6.37M | 6.37M | 19.68M | 5.50M | 5.50M | 5.50M | 9.90M |
|
Goodwill & Intangibles (Quarter)
|
| | 183.99M | | 178.64M | 176.84M | 195.00M | 173.47M | 174.49M | 171.61M | 175.15M | 170.16M | 173.52M | 173.74M | 198.73M | 162.51M | 164.34M | 157.77M | 154.09M | 145.37M | 145.14M | 138.46M | 134.61M | 137.79M | 136.70M | 134.15M | 131.72M | 104.27M | 103.83M | 75.57M | 67.92M | 67.55M | 67.17M | 66.81M | 66.53M | 66.28M | 66.03M | 65.79M | 65.56M | 65.33M | 65.12M | 64.95M | 77.65M | 64.64M | 64.50M | 64.35M | 69.83M | 69.83M | 70.24M | 70.24M | 70.24M | 70.69M | 70.69M | 70.69M | 84.01M | 70.69M | 70.69M | 70.69M | 84.01M | 5.50M | 5.50M | 5.50M | 9.90M |
|
Other Non-Current Assets (Quarter)
|
| | | | | 67.76M | 54.80M | 41.51M | 21.35M | 55.30M | 21.65M | 1.44M | 33.38M | 0.56M | 8.40M | | | | | | | | | | | | | | | | | | | | 4.00M | 4.85M | 4.85M | 4.85M | 4.00M | 4.00M | 0.09M | 4.00M | 11.00M | 7.00M | 7.00M | 7.01M | 7.01M | 0.09M | 0.08M | 0.07M | 4.53M | | 5.38M | 5.30M | 39.09M | 38.26M | 37.27M | 36.13M | 34.83M | 33.56M | 32.26M | 30.88M | 23.38M |
|
Non-Current Assets (Quarter)
|
| | 397.91M | | 460.39M | 523.50M | 449.77M | 559.57M | 584.66M | 626.72M | 605.90M | 679.95M | 733.05M | 718.44M | 656.17M | 756.08M | 768.17M | 759.25M | 674.87M | 742.81M | 740.89M | 731.98M | 671.36M | 666.76M | 653.13M | 641.70M | 635.49M | 555.44M | 549.60M | 467.51M | 487.01M | 476.96M | 464.46M | 454.54M | 443.18M | 480.54M | 473.08M | 470.27M | 415.77M | 480.22M | 463.61M | 454.62M | 383.67M | 450.39M | 529.00M | 519.70M | 441.40M | 520.16M | 556.20M | 585.87M | 527.58M | 628.12M | 654.02M | 671.92M | 661.22M | 787.23M | 795.40M | 802.06M | 701.28M | 584.01M | 586.31M | 594.50M | 596.26M |
|
Assets (Quarter)
|
| | 583.50M | | 598.89M | 791.60M | 931.06M | 927.27M | 937.67M | 972.15M | 975.20M | 964.87M | 1,022.46M | 1,276.58M | 1,250.96M | 1,224.99M | 1,205.48M | 1,183.63M | 1,160.41M | 1,120.99M | 1,070.96M | 1,044.64M | 1,000.53M | 980.65M | 989.14M | 911.35M | 897.26M | 906.46M | 872.45M | 798.52M | 791.91M | 818.75M | 850.41M | 843.43M | 699.08M | 697.16M | 694.87M | 685.85M | 777.09M | 764.45M | 669.04M | 663.40M | 715.03M | 727.76M | 912.54M | 917.45M | 957.07M | 932.73M | 934.25M | 941.45M | 1,082.36M | 1,069.63M | 1,046.38M | 1,064.95M | 1,259.46M | 1,236.14M | 1,246.29M | 1,244.43M | 1,243.89M | 1,116.59M | 1,115.84M | 1,125.10M | 1,056.72M |
|
Accounts Payables (Quarter)
|
| | 28.64M | | 26.57M | 22.95M | 36.67M | 28.10M | 31.73M | 38.13M | 39.22M | 21.99M | 22.93M | 30.86M | 33.54M | 35.39M | 34.26M | 39.09M | 43.92M | 41.58M | 28.86M | 25.68M | 26.91M | 21.72M | 19.77M | 23.11M | 23.64M | 17.22M | 15.42M | 16.21M | 17.90M | 20.27M | 11.59M | 12.85M | 19.02M | 15.41M | 16.46M | 13.97M | 27.38M | 21.35M | 15.76M | 17.08M | 17.31M | 17.46M | 18.03M | 17.40M | 24.35M | 25.60M | 31.75M | 31.04M | 44.44M | 39.14M | 37.94M | 48.79M | 56.99M | 41.83M | 33.84M | 31.48M | 33.30M | 30.14M | 28.49M | 32.62M | 26.18M |
|
Payables (Quarter)
|
| | 28.64M | | 26.57M | 22.95M | 36.67M | 28.10M | 31.73M | 38.13M | 39.22M | 21.99M | 22.93M | 30.86M | 33.54M | 35.39M | 34.26M | 39.09M | 43.92M | 41.58M | 28.86M | 25.68M | 26.91M | 21.72M | 19.77M | 23.11M | 23.64M | 17.22M | 15.42M | 16.21M | 17.90M | 20.27M | 11.59M | 12.85M | 19.02M | 15.41M | 16.46M | 13.97M | 27.38M | 21.35M | 15.76M | 17.08M | 17.31M | 17.46M | 18.03M | 17.40M | 24.35M | 25.60M | 31.75M | 31.04M | 44.44M | 39.14M | 37.94M | 48.79M | 56.99M | 41.83M | 33.84M | 31.48M | 33.30M | 30.14M | 28.49M | 32.62M | 26.18M |
|
Accumulated Expenses (Quarter)
|
| | 2.34M | | 2.73M | 2.77M | 3.13M | 3.14M | 3.02M | 2.59M | 2.67M | 2.88M | 2.35M | 2.39M | 2.54M | 2.80M | 3.31M | 2.24M | 56.76M | 2.43M | 51.33M | 55.48M | 59.08M | 55.83M | 49.98M | 54.27M | 52.60M | -0.17M | 35.74M | 41.99M | 42.27M | 45.39M | 43.60M | 48.32M | 0.08M | 36.75M | 39.76M | 41.40M | 2.28M | 4.44M | 3.36M | 3.65M | 52.64M | 53.16M | 50.35M | 0.65M | 0.89M | 3.29M | 1.48M | 4.48M | 1.83M | 4.68M | 1.62M | 5.09M | 5.32M | 1.61M | 1.61M | 5.18M | 5.27M | 97.91M | 1.45M | 11.12M | 1.44M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | 7.28M | | 5.49M | 2.42M | 4.60M | 11.31M | 9.87M | 13.35M | 15.50M | 12.45M | 10.07M | 8.82M | 19.86M | 15.42M | 9.01M | | | | | | | | | | | | | | 14.38M | | | | 13.10M | 12.37M | 11.01M | 10.18M | 8.75M | 10.25M | 10.85M | 11.85M | 12.91M | 12.77M | 14.15M | 14.78M | 16.24M | 18.09M | 15.73M | 13.49M | 12.47M | 13.70M | 14.94M | 15.98M | 13.94M | 23.07M | 14.29M | 15.34M | 16.64M |
|
Short term Debt (Quarter)
|
| | 22.71M | | 2.71M | 2.55M | 22.93M | 30.84M | 33.78M | 0.48M | 0.11M | 28.85M | 28.44M | 25.80M | 23.40M | 14.54M | 17.72M | 15.87M | 4.85M | 5.71M | 5.98M | 150.84M | 149.86M | 139.99M | 139.43M | 4.85M | 5.94M | 4.13M | 4.32M | 29.25M | 139.70M | 140.74M | 115.78M | 115.88M | 4.71M | 5.34M | 55.56M | 55.40M | 56.01M | 56.10M | 6.04M | 6.13M | 3.59M | 6.76M | 8.69M | 11.05M | 12.85M | 10.07M | 7.36M | 4.17M | 0.09M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 13.89M | 0.75M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 1.29M | | | | 1.89M | | | | 1.07M | | | | 0.69M | 0.69M | 3.57M | 0.64M | 3.36M | 0.70M | 0.74M | 0.96M | 2.82M | 0.81M | 3.15M | 3.25M | 3.55M | 0.86M | 0.86M | 0.94M | 4.21M | 1.01M | 0.96M | 0.92M | 1.76M | 1.95M | 1.92M | 7.79M | 8.03M | 0.94M | 8.32M | 8.71M | 1.30M |
|
Current Taxes (Quarter)
|
| | | | | | 3.04M | | 1.64M | 2.57M | 4.48M | 4.52M | 4.79M | 6.01M | 5.45M | 4.09M | 4.43M | 4.94M | 5.18M | 5.45M | 7.20M | | | | | | | | | | | | | | 3.40M | | | | 3.73M | 3.12M | 3.62M | 2.95M | 3.09M | 4.88M | 3.38M | 3.33M | 3.37M | 3.69M | 4.03M | 4.08M | 3.78M | 6.65M | 3.52M | 3.90M | 4.50M | 4.07M | 8.43M | 5.16M | 5.63M | 6.36M | 6.91M | 6.80M | 6.37M |
|
Current Deferred Revenue (Quarter)
|
| | 9.04M | 5.16M | 4.74M | 9.90M | 9.62M | 18.82M | 35.01M | 33.29M | 13.52M | 13.91M | 14.80M | 13.50M | 16.42M | 18.56M | 16.00M | 23.22M | 14.68M | 11.74M | 5.57M | 7.86M | 10.55M | 9.32M | 9.30M | 8.54M | 7.04M | 7.21M | 6.36M | 6.49M | 3.43M | 9.67M | 10.04M | 19.51M | 7.36M | 6.86M | 7.44M | 6.86M | 7.34M | 7.84M | 4.89M | 1.72M | 2.64M | 4.50M | 3.09M | 2.03M | 7.25M | 8.05M | 5.93M | 4.93M | 5.97M | 6.10M | 4.92M | 3.52M | 4.94M | 7.79M | 7.79M | 5.84M | 6.87M | 7.82M | 8.84M | 10.42M | 18.42M |
|
Total Current Liabilities (Quarter)
|
| | 96.99M | | 92.24M | 93.18M | 97.47M | 114.96M | 139.06M | 136.05M | 113.92M | 105.93M | 108.48M | 120.12M | 120.11M | 111.08M | 116.33M | 126.47M | 120.21M | 116.18M | 91.73M | 239.85M | 246.39M | 226.86M | 218.47M | 90.77M | 89.22M | 82.26M | 61.84M | 93.94M | 203.30M | 216.06M | 181.01M | 185.88M | 80.26M | 68.61M | 123.45M | 121.44M | 162.56M | 155.98M | 79.19M | 79.28M | 79.84M | 85.83M | 84.83M | 95.42M | 125.90M | 114.88M | 126.03M | 134.10M | 148.15M | 151.76M | 128.32M | 145.85M | 163.82M | 143.08M | 142.44M | 144.48M | 154.72M | 144.99M | 144.25M | 152.35M | 151.16M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.78M | 3.72M | 3.24M | 3.14M | 2.71M | 2.91M | 2.91M | 2.73M | 2.55M | 2.71M | 2.59M | 2.54M | 2.43M | 2.28M | 2.13M | 2.22M | 2.13M | 2.23M | 2.02M | 1.81M | 1.84M | 1.37M | 1.53M | 1.35M | 1.77M | 1.67M | 1.83M | 2.02M | 2.53M |
|
Non-Current Debt (Quarter)
|
| | 41.70M | | 66.05M | 265.72M | 266.50M | 254.95M | 253.83M | 303.93M | 300.64M | 286.09M | 339.69M | 65.00M | 65.00M | 65.00M | 65.00M | 65.00M | 65.00M | 65.00M | 65.00M | 423.38M | 65.00M | 384.48M | 65.00M | 65.00M | 306.43M | 40.00M | 250.51M | 40.00M | 120.39M | 125.49M | 124.07M | 122.82M | 75.00M | 76.50M | 24.91M | 24.04M | 32.87M | 31.67M | 30.50M | 29.05M | 82.09M | 80.04M | 29.63M | 25.95M | 23.21M | 25.71M | 25.09M | 24.39M | 145.47M | 150.00M | 144.84M | 150.22M | 261.12M | 261.93M | 300.18M | 300.17M | 265.33M | 271.58M | 277.87M | 315.12M | 250.11M |
|
Minority Interest (Quarter)
|
| | 2.93M | | 3.50M | 3.43M | 3.52M | 3.66M | 3.75M | 3.86M | 3.92M | 3.95M | 3.89M | 3.93M | 3.97M | 3.90M | 3.63M | 8.12M | 27.61M | 27.23M | 26.84M | 26.77M | 26.39M | 26.09M | 25.47M | 25.08M | 24.82M | 24.49M | 23.76M | 23.01M | 22.67M | 20.92M | 19.73M | 18.43M | 17.01M | 14.90M | 13.19M | 11.48M | 9.62M | 10.20M | 9.90M | 9.63M | 9.34M | 9.07M | 8.78M | 8.56M | 8.34M | 7.95M | 7.82M | 7.71M | 7.48M | 7.34M | 7.16M | 7.02M | 6.88M | 6.70M | 6.53M | 6.38M | 6.26M | 6.19M | 6.03M | 5.84M | 5.65M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.74M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.17M | 22.25M | 21.90M | 26.21M | 25.18M | 24.36M | 24.01M | 23.70M | 32.34M | 31.70M | 31.07M | 39.43M | 39.30M | 39.06M | 41.68M | 48.91M | 56.84M | 59.39M | 71.34M | 89.06M | 87.50M | 96.96M | 90.98M | 89.05M | 85.95M | 84.74M | 85.40M | 85.92M |
|
Other Non-Current Liabilities (Quarter)
|
| | 28.59M | | 2.86M | 2.66M | | 33.83M | 22.62M | 17.77M | 0.11M | 14.53M | 15.58M | 14.06M | 15.30M | 11.35M | 13.09M | 9.72M | 9.34M | 8.37M | 7.97M | 8.04M | 7.90M | 8.08M | 8.16M | 8.17M | 7.92M | 5.34M | 5.23M | 13.42M | 18.57M | 16.38M | 15.18M | 15.35M | 15.04M | 12.73M | 12.90M | 12.85M | 9.70M | 9.80M | 0.71M | 0.94M | 0.28M | 0.01M | 7.62M | 7.59M | 8.20M | 8.14M | 8.51M | 8.63M | | 0.16M | 8.91M | 9.43M | 9.96M | 12.65M | 12.87M | 12.45M | 13.50M | 9.50M | 10.31M | 10.05M | 25.32M |
|
Total Non-Current Liabilities (Quarter)
|
| | 138.69M | | 178.93M | 376.37M | 386.65M | 369.91M | 392.89M | 439.98M | 428.46M | 392.02M | 448.17M | 714.54M | 717.12M | 719.39M | 724.74M | 730.25M | 686.03M | 685.05M | 661.50M | 663.23M | 663.69M | 611.36M | 567.83M | 438.54M | 395.65M | 333.51M | 312.35M | 319.54M | 323.69M | 341.55M | 305.08M | 308.70M | 159.04M | 170.45M | 173.84M | 170.53M | 11.95M | 215.63M | 140.94M | 138.99M | 0.07M | 206.64M | 149.68M | 154.93M | 1.00M | 186.26M | 196.23M | 204.09M | 2.72M | 365.70M | 334.58M | 363.91M | 29.59M | 493.87M | 503.85M | 500.84M | 13.02M | 504.19M | 508.69M | 524.01M | 39.67M |
|
Total Liabilities (Quarter)
|
| | 167.28M | | 181.79M | 379.03M | 386.65M | 403.74M | 415.51M | 457.75M | 428.57M | 406.56M | 463.74M | 728.60M | 732.43M | 730.75M | 737.83M | 739.97M | 695.37M | 693.42M | 669.47M | 671.27M | 671.58M | 619.43M | 575.99M | 446.70M | 403.57M | 338.85M | 317.58M | 332.95M | 342.25M | 357.93M | 320.26M | 324.05M | 174.07M | 183.18M | 186.74M | 183.38M | 234.06M | 225.43M | 141.66M | 139.93M | 192.18M | 206.65M | 157.30M | 162.52M | 201.66M | 194.40M | 204.75M | 212.72M | 354.89M | 365.86M | 343.49M | 373.34M | 525.81M | 506.53M | 516.72M | 513.29M | 524.36M | 513.69M | 519.00M | 534.05M | 491.65M |
|
Total Debt (Quarter)
|
| | 64.42M | | 68.77M | 268.26M | 289.42M | 285.79M | 287.61M | 304.40M | 300.75M | 314.94M | 368.13M | 90.80M | 88.40M | 79.54M | 82.72M | 80.86M | 69.85M | 70.71M | 70.98M | 574.22M | 214.86M | 524.47M | 204.43M | 69.85M | 312.38M | 44.13M | 254.83M | 69.25M | 260.09M | 266.23M | 239.85M | 238.70M | 79.72M | 81.84M | 80.47M | 79.44M | 88.89M | 87.77M | 36.54M | 35.17M | 85.68M | 86.81M | 38.31M | 37.01M | 36.06M | 35.78M | 32.45M | 28.55M | 145.56M | 150.04M | 144.88M | 150.25M | 261.16M | 261.97M | 300.22M | 300.21M | 265.37M | 271.62M | 277.92M | 329.01M | 250.85M |
|
Common Equity (Quarter)
|
| | 416.22M | | 417.10M | 409.15M | 544.41M | 519.87M | 518.41M | 514.40M | 546.63M | 558.31M | 558.71M | 544.05M | 518.54M | 490.35M | 464.02M | 443.67M | 465.04M | 427.57M | 401.49M | 373.38M | 328.94M | 361.21M | 413.15M | 464.65M | 493.38M | 543.12M | 531.11M | 465.57M | 449.66M | 460.82M | 530.15M | 519.38M | 525.01M | 513.98M | 508.13M | 502.47M | 543.03M | 539.02M | 527.38M | 523.47M | 522.85M | 521.11M | 755.24M | 754.93M | 755.41M | 738.33M | 729.51M | 728.72M | 727.47M | 703.77M | 702.90M | 691.61M | 733.65M | 729.61M | 729.57M | 731.14M | 713.27M | 602.90M | 596.85M | 585.21M | 565.07M |
|
Shareholder's Equity (Quarter)
|
| | 416.22M | | 417.10M | 409.15M | 544.41M | 523.53M | 522.16M | 514.40M | 546.63M | 554.36M | 558.71M | 547.98M | 518.54M | 494.25M | 467.64M | 443.67M | 465.04M | 400.34M | 374.66M | 346.60M | 328.94M | 335.12M | 387.68M | 464.65M | 493.69M | 567.61M | 554.87M | 442.56M | 449.66M | 460.82M | 530.15M | 519.38M | 525.01M | 513.98M | 508.13M | 502.47M | 543.03M | 539.02M | 527.38M | 523.47M | 522.85M | 521.11M | 755.24M | 754.93M | 755.41M | 738.33M | 729.51M | 728.72M | 727.47M | 703.77M | 702.90M | 691.61M | 733.65M | 729.61M | 729.57M | 731.14M | 719.53M | 602.90M | 596.85M | 591.05M | 565.07M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | 583.50M | | 598.89M | 791.60M | 931.06M | 927.27M | 937.67M | 972.15M | 975.20M | 964.87M | 1,022.46M | 1,276.58M | 1,250.96M | 1,224.99M | 1,205.48M | 1,183.63M | 1,160.41M | 1,120.99M | 1,070.96M | 1,044.64M | 1,000.53M | 980.65M | 989.14M | 911.35M | 897.26M | 906.46M | 872.45M | 798.52M | 791.91M | 818.75M | 850.41M | 843.43M | 699.08M | 697.16M | 694.87M | 685.85M | 777.09M | 764.45M | 669.04M | 663.40M | 715.03M | 727.76M | 912.54M | 917.45M | 957.07M | 932.73M | 934.25M | 941.45M | 1,082.36M | 1,069.63M | 1,046.38M | 1,064.95M | 1,259.46M | 1,236.14M | 1,246.29M | 1,244.43M | 1,243.89M | 1,116.59M | 1,115.84M | 1,125.10M | 1,056.72M |
|
Retained Earnings (Quarter)
|
| | -4.00M | | -3.48M | -0.20M | -199.56M | -0.95M | -242.76M | -259.08M | -300.81M | 3.75M | -316.63M | 2.16M | -367.78M | -4.16M | -1.19M | -0.59M | -457.44M | -12.22M | -518.53M | -17.68M | -20.97M | -15.03M | -14.35M | -599.95M | -603.84M | -16.74M | -15.63M | -12.39M | 1.30M | -0.91M | -684.62M | -0.27M | -688.65M | -1.76M | -1.44M | -2.06M | -668.23M | -3.48M | -2.48M | -1.79M | -678.10M | -1.09M | -0.37M | -1.24M | -771.24M | -1.37M | -2.79M | -817.64M | -3.72M | -868.67M | -1.32M | -910.78M | -929.47M | -947.91M | -964.21M | -2.51M | -4.30M | -4.35M | -1167.75M | -3.20M | -2.99M |
|
Treasury Shares (Quarter)
|
| | | | | | | | 1.54M | 1.54M | | | | 1.54M | 0.05M | 0.05M | 0.05M | 2.02M | 1.77M | 1.20M | 1.77M | | 1.65M | | | | 1.64M | | | | 1.50M | | | | 2.28M | | | | 1.23M | 2.81M | 3.30M | 1.24M | 7.74M | | | | 0.45M | 0.51M | 0.68M | 1.19M | 1.19M | | | | 0.40M | | | | 1.93M | 0.23M | 4.91M | 4.91M | 4.91M |