|
Cash & Equivalents (Quarter)
|
89.08M | 118.55M | 121.21M | 116.14M | 130.09M | 140.93M | 139.05M | 135.54M | 144.82M | 162.06M | 72.24M | 77.38M | 57.16M | 59.47M | 59.20M | 49.20M | 69.86M | 89.26M | 113.94M | 125.99M | 137.09M | 142.19M | 146.26M | 151.91M | 100.22M | 99.91M | 101.41M | 114.44M | 0.00M | 0.00M | 91.18M | 93.70M | 0.12M | 91.99M | 98.47M | 105.76M | 0.82M | 0.77M | 144.54M | 169.61M | 199.93M | 185.37M | 187.22M | 173.62M | 160.27M | 153.78M | 151.01M | 167.18M | 136.40M | 120.60M | 109.13M | 112.36M | 97.98M | 108.73M | 177.81M | 186.30M | 195.91M | 184.51M | 3.75M | 0.97M | 67.38M | 1.06M | 103.33M |
|
Short-term Investments (Quarter)
|
| | 226.03M | | 194.14M | 175.10M | 157.64M | 144.78M | 132.90M | 114.10M | 93.55M | 76.18M | 97.36M | 96.87M | 91.89M | 94.80M | 79.18M | 65.10M | 49.90M | 45.66M | 41.67M | 41.65M | 41.33M | 35.27M | 18.11M | 7.50M | 7.50M | 7.50M | 22.16M | 31.81M | 48.99M | 48.37M | 47.27M | 50.11M | 50.53M | 54.09M | 52.07M | 77.03M | 76.33M | 69.76M | 61.18M | 56.10M | 67.81M | 94.09M | 95.96M | 110.90M | 125.06M | 129.17M | 129.92M | 130.99M | 129.01M | 123.89M | 138.94M | 135.69M | 150.51M | 162.86M | 161.71M | 169.96M | 169.29M | 169.10M | 181.95M | 168.35M | 171.84M |
|
Cash & Current Investments (Quarter)
|
89.08M | 118.55M | 347.24M | 116.14M | 324.23M | 316.03M | 296.69M | 280.32M | 277.72M | 276.16M | 165.79M | 153.56M | 154.52M | 156.34M | 151.09M | 144.00M | 149.04M | 154.37M | 163.84M | 171.65M | 178.76M | 183.84M | 187.59M | 187.18M | 118.33M | 107.41M | 108.91M | 121.93M | 22.16M | 31.81M | 140.17M | 142.07M | 47.39M | 142.10M | 149.00M | 159.84M | 52.89M | 77.79M | 220.87M | 239.37M | 261.10M | 241.47M | 255.03M | 267.71M | 256.24M | 264.68M | 276.06M | 296.36M | 266.31M | 251.59M | 238.14M | 236.25M | 236.92M | 244.42M | 328.32M | 349.16M | 357.62M | 354.47M | 173.04M | 170.07M | 249.33M | 169.41M | 275.17M |
|
Receivables - Net (Quarter)
|
| | 28.60M | | 28.02M | 29.14M | 12.66M | 21.20M | 27.73M | 16.89M | 28.92M | 33.45M | 38.96M | 46.32M | 30.19M | 37.06M | 41.96M | 47.78M | 45.15M | 41.05M | 43.98M | 36.68M | 36.73M | 35.74M | 86.14M | 77.53M | 70.22M | 79.44M | 91.71M | 87.95M | 81.52M | 78.52M | 84.78M | 88.87M | 95.33M | 81.49M | 71.29M | 84.75M | 97.87M | 90.10M | 86.62M | 96.95M | 107.60M | 103.50M | 108.27M | 105.81M | 115.54M | 113.50M | 107.73M | 110.50M | 88.14M | 103.97M | 94.01M | 88.97M | 102.96M | 96.41M | 113.28M | 116.87M | 104.29M | 98.61M | 115.20M | 133.32M | 125.42M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | 1.50M | 3.00M | 1.40M | 0.30M | 0.60M | 0.90M | 1.40M | 0.90M | 2.60M | 4.30M | 3.50M | 3.70M | 4.80M | 3.60M | 2.40M | 0.90M | 0.90M | 2.00M | 3.00M | 1.90M | 2.90M | 4.10M | 2.90M | 3.80M | 5.30M | 5.10M | 6.80M | 6.90M | 7.50M | 8.60M | 4.60M | 2.30M |
|
Receivables (Quarter)
|
| | 28.60M | | 28.02M | 29.14M | 12.66M | 21.20M | 27.73M | 16.89M | 28.92M | 33.45M | 38.96M | 46.32M | 30.19M | 37.06M | 41.96M | 47.78M | 45.15M | 41.05M | 43.98M | 36.68M | 36.73M | 35.74M | 86.14M | 77.53M | 70.22M | 79.44M | 91.71M | 87.95M | 83.11M | 80.02M | 87.78M | 90.27M | 95.63M | 82.09M | 72.19M | 86.15M | 98.77M | 92.70M | 90.92M | 100.45M | 111.30M | 108.30M | 111.86M | 108.21M | 116.44M | 114.41M | 109.73M | 113.50M | 90.04M | 106.87M | 98.11M | 91.86M | 106.76M | 101.71M | 118.38M | 123.67M | 111.19M | 106.11M | 123.80M | 137.92M | 127.72M |
|
Raw Materials (Quarter)
|
| | | | | | 5.73M | | | | 8.70M | | | | 7.41M | | | | 10.65M | | | | 13.00M | | | | 27.40M | | | | 33.10M | | | | 43.38M | | | | 38.53M | | | | 48.12M | | | | 57.67M | | | | 55.73M | | | | 50.81M | | | | 45.55M | | | | 47.97M |
|
Work In Process (Quarter)
|
| | | | | | 5.94M | | | | 11.18M | | | | 10.53M | | | | 12.81M | | | | 12.49M | | | | 20.39M | | | | 20.13M | | | | 20.43M | | | | 29.72M | | | | 30.81M | | | | 35.94M | | | | 46.07M | | | | 39.34M | | | | 38.37M | | | | 42.81M |
|
Finished Goods (Quarter)
|
| | | | | | 6.42M | | | | 3.73M | | | | 2.77M | | | | 2.09M | | | | 1.74M | | | | 12.01M | | | | 14.61M | | | | 13.89M | | | | 15.01M | | | | 20.30M | | | | 17.94M | | | | 21.36M | | | | 21.54M | | | | 17.76M | | | | 20.10M |
|
Inventory (Quarter)
|
| | 25.00M | | 21.80M | 20.65M | 18.09M | 20.15M | 20.51M | 20.05M | 23.62M | 24.69M | 26.13M | 22.37M | 20.71M | 21.32M | 22.05M | 25.90M | 25.55M | 24.57M | 24.25M | 27.00M | 27.22M | 30.99M | 68.36M | 60.68M | 59.81M | 60.37M | 64.95M | 68.67M | 67.85M | 73.78M | 76.38M | 81.54M | 77.71M | 83.22M | 83.85M | 85.99M | 83.26M | 78.98M | 87.81M | 94.62M | 99.23M | 104.73M | 111.89M | 115.10M | 111.55M | 125.59M | 143.47M | 132.03M | 123.16M | 116.55M | 120.30M | 111.63M | 111.69M | 108.77M | 114.81M | 105.37M | 101.68M | 109.97M | 110.79M | 108.83M | 110.88M |
|
Current Deferred Tax Assets (Quarter)
|
| | 0.33M | | 0.30M | 0.30M | 1.16M | 1.76M | 0.73M | 0.73M | 4.61M | 4.21M | 4.20M | 4.21M | 2.78M | 2.78M | 2.84M | 2.84M | 2.04M | 2.03M | 2.03M | 2.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | 14.74M | | 9.02M | 11.25M | 7.46M | 7.01M | 7.23M | 6.36M | 10.57M | 9.48M | 6.19M | 7.84M | 6.11M | 7.37M | 7.48M | 7.73M | 6.92M | 6.15M | 7.60M | 6.50M | 6.48M | 4.42M | 10.09M | 12.95M | 14.28M | 11.35M | 13.00M | 13.38M | 13.71M | 14.45M | 18.82M | 15.72M | 14.93M | 11.75M | 14.28M | 17.83M | 15.06M | 15.70M | 18.46M | 21.69M | 23.30M | 19.37M | 19.24M | 18.89M | 18.65M | 18.67M | 17.45M | 20.93M | 23.89M | 22.94M | 25.88M | 26.68M | 29.67M | 28.29M | 28.96M | 34.30M | 35.39M | 42.72M | 48.88M | 50.03M | 44.52M |
|
Current Assets (Quarter)
|
| | 416.29M | | 383.75M | 377.38M | 336.98M | 331.35M | 333.91M | 320.20M | 239.17M | 230.80M | 231.58M | 237.87M | 211.65M | 213.30M | 224.15M | 239.39M | 244.27M | 245.46M | 256.61M | 256.05M | 258.02M | 258.34M | 284.44M | 260.08M | 254.71M | 274.20M | 300.73M | 306.74M | 305.85M | 311.80M | 324.32M | 329.67M | 337.82M | 338.38M | 347.65M | 389.79M | 419.04M | 426.25M | 455.41M | 456.19M | 487.07M | 498.11M | 497.49M | 506.50M | 524.04M | 556.15M | 537.06M | 516.31M | 474.55M | 480.92M | 478.25M | 506.58M | 573.78M | 588.50M | 620.62M | 614.78M | 605.13M | 551.24M | 525.26M | 559.26M | 557.05M |
|
Construction in Progress (Quarter)
|
| | | | | | 12.50M | | 11.30M | 9.68M | 13.40M | 7.09M | 4.12M | 3.97M | 3.99M | 1.01M | 1.90M | 1.20M | 2.46M | 3.47M | 3.43M | 2.98M | 4.42M | 5.00M | 7.21M | 5.53M | 5.90M | | | | 6.03M | | | | 10.38M | | | | 11.86M | | 33.00M | 38.54M | 45.24M | 42.29M | 54.01M | 67.97M | 25.92M | 26.97M | 32.27M | 37.87M | 47.46M | 57.11M | 64.62M | 64.43M | 67.14M | 69.72M | 66.11M | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | 37.31M | | 35.08M | 34.87M | 35.13M | 34.38M | 34.23M | 32.91M | 45.52M | 42.05M | 39.63M | 36.95M | 35.19M | 30.05M | 29.21M | 26.61M | 25.50M | 25.08M | 24.48M | 23.82M | 23.85M | 23.71M | 43.79M | 42.68M | 42.66M | 45.15M | 45.67M | 46.55M | 46.75M | 47.85M | 49.16M | 52.86M | 54.05M | 54.70M | 54.44M | 56.24M | 58.75M | 63.74M | 83.66M | 97.53M | 104.10M | 112.31M | 125.35M | 140.10M | 146.56M | 152.18M | 157.81M | 163.38M | 189.85M | 198.23M | 204.58M | 203.51M | 204.40M | 205.77M | 204.10M | 204.11M | 210.23M | 208.32M | 259.29M | 257.91M | 259.07M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.67M | 67.26M | 66.40M | 64.10M |
|
Goodwill (Quarter)
|
| | | | | | | | | | 30.99M | 31.10M | 29.96M | 30.73M | 30.73M | 30.73M | 30.73M | 30.73M | 30.73M | 30.73M | 30.73M | 30.73M | 30.73M | 30.73M | 188.52M | 188.78M | 188.01M | 188.19M | 189.19M | 189.70M | 189.92M | 190.37M | 189.53M | 189.43M | 189.21M | 188.93M | 189.12M | 188.56M | 199.20M | 200.38M | 200.29M | 220.76M | 212.76M | 214.22M | 214.55M | 213.29M | 212.30M | 211.55M | 212.36M | 209.10M | 211.44M | 211.77M | 211.93M | 200.49M | 201.09M | 199.65M | 199.55M | 200.14M | 199.17M | 199.70M | 200.86M | 200.84M | 216.03M |
|
Intangibles (Quarter)
|
| | | | | | 3.24M | | | | 74.28M | 69.88M | 65.62M | 61.49M | 57.47M | 52.40M | 47.33M | 42.26M | 38.69M | 35.50M | 32.19M | 28.87M | 25.55M | 22.82M | 172.15M | 152.40M | 126.61M | 118.44M | 111.78M | 104.74M | 97.48M | 90.65M | 82.86M | 75.28M | 67.64M | 60.38M | 53.40M | 47.05M | 57.61M | 50.14M | 43.78M | 37.94M | 59.15M | 48.79M | 41.91M | 39.20M | 36.34M | 33.64M | 30.87M | 28.21M | 26.75M | 24.49M | 22.15M | 13.58M | 12.94M | 12.30M | 11.66M | 11.02M | 10.36M | 9.68M | 9.02M | 8.38M | 16.30M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | 3.24M | | | | 105.27M | 100.98M | 95.58M | 92.23M | 88.20M | 83.13M | 78.06M | 72.99M | 69.42M | 66.23M | 62.92M | 59.60M | 56.28M | 53.55M | 360.66M | 341.17M | 314.62M | 306.63M | 300.97M | 294.44M | 287.40M | 281.02M | 272.39M | 264.70M | 256.85M | 249.31M | 242.53M | 235.61M | 256.81M | 250.52M | 244.08M | 258.69M | 271.91M | 263.00M | 256.46M | 252.49M | 248.64M | 245.19M | 243.23M | 237.31M | 238.19M | 236.26M | 234.08M | 214.06M | 214.03M | 211.95M | 211.21M | 211.15M | 209.53M | 209.38M | 209.88M | 209.23M | 232.33M |
|
Long-Term Deferred Tax (Quarter)
|
| | 5.45M | | 7.36M | 7.42M | 5.95M | 5.79M | 5.82M | 5.90M | 32.27M | 4.18M | 4.08M | 4.46M | 24.09M | 3.99M | 3.98M | 3.88M | 3.47M | 3.48M | 3.44M | 3.44M | 3.28M | 3.34M | 3.93M | 3.97M | 3.31M | 3.32M | 3.30M | 3.30M | 18.85M | 3.15M | 3.07M | 3.04M | 87.77M | 77.29M | 77.28M | 77.27M | 71.25M | 70.27M | 69.71M | 71.46M | 66.24M | 65.82M | 66.94M | 67.23M | 61.99M | 62.75M | 65.06M | 67.78M | 67.65M | 67.95M | 71.17M | 73.57M | 78.96M | 80.01M | 88.84M | 92.83M | 92.01M | 92.76M | 94.80M | 88.27M | 89.52M |
|
Other Non-Current Assets (Quarter)
|
| | 0.30M | | 0.30M | 0.30M | 1.45M | 0.32M | 4.08M | 0.32M | 0.32M | 0.42M | 0.42M | 0.44M | 0.43M | 0.43M | 0.43M | 0.43M | 0.43M | 0.43M | 0.86M | 0.86M | 0.85M | 0.43M | 0.44M | 1.98M | 1.08M | 1.12M | 0.77M | 0.77M | 1.17M | 1.02M | 1.07M | 1.16M | 0.97M | 1.13M | 1.07M | 1.36M | 1.20M | 1.02M | 1.38M | 1.40M | 1.97M | 1.87M | 1.98M | 1.67M | 2.10M | 2.05M | 3.98M | 4.23M | 3.99M | 2.29M | 2.27M | 2.15M | 2.31M | 2.81M | 2.10M | 3.67M | 4.01M | 3.30M | 3.19M | 2.04M | 2.43M |
|
Non-Current Assets (Quarter)
|
| | 49.76M | | 47.85M | 46.57M | 46.10M | 44.84M | 44.44M | 42.63M | 156.51M | 148.22M | 140.70M | 135.07M | 129.06M | 118.87M | 112.98M | 105.14M | 99.97M | 96.06M | 92.14M | 88.16M | 84.70M | 82.19M | 410.82M | 390.24M | 364.27M | 358.47M | 352.67M | 346.82M | 340.72M | 334.39M | 326.90M | 322.80M | 390.40M | 418.24M | 409.92M | 403.82M | 420.84M | 423.12M | 428.82M | 459.41M | 476.14M | 482.11M | 491.06M | 500.09M | 496.48M | 500.73M | 505.38M | 506.05M | 533.68M | 538.84M | 546.88M | 526.38M | 533.01M | 531.30M | 535.65M | 539.00M | 541.09M | 604.93M | 656.35M | 643.73M | 667.31M |
|
Assets (Quarter)
|
| | 466.05M | | 431.59M | 423.95M | 383.07M | 376.19M | 378.35M | 362.83M | 395.68M | 379.03M | 372.28M | 372.94M | 340.71M | 332.18M | 337.13M | 344.53M | 344.24M | 341.52M | 348.75M | 344.21M | 342.72M | 340.53M | 695.26M | 650.31M | 618.98M | 632.67M | 653.40M | 653.55M | 646.57M | 646.19M | 651.22M | 652.47M | 728.22M | 756.62M | 757.57M | 793.61M | 839.88M | 849.38M | 884.23M | 915.61M | 963.22M | 980.21M | 988.55M | 1,006.59M | 1,020.52M | 1,056.88M | 1,042.45M | 1,022.36M | 1,008.23M | 1,019.76M | 1,025.14M | 1,032.97M | 1,106.79M | 1,119.80M | 1,156.27M | 1,153.78M | 1,146.21M | 1,156.17M | 1,181.61M | 1,202.99M | 1,224.36M |
|
Accounts Payables (Quarter)
|
| | 14.95M | | 16.02M | 18.12M | 9.73M | 15.17M | 17.83M | 10.86M | 21.02M | 24.19M | 24.18M | 28.68M | 16.31M | 15.92M | 18.39M | 21.27M | 20.27M | 16.14M | 21.45M | 21.16M | 18.07M | 28.61M | 54.06M | 41.58M | 34.08M | 43.32M | 43.18M | 37.10M | 35.05M | 38.89M | 42.05M | 49.67M | 40.01M | 31.55M | 26.25M | 50.97M | 40.91M | 40.14M | 44.33M | 62.90M | 62.05M | 67.72M | 62.45M | 64.92M | 57.86M | 65.38M | 60.93M | 75.02M | 69.31M | 63.76M | 63.77M | 61.59M | 63.86M | 66.00M | 62.23M | 52.09M | 62.29M | 64.54M | 59.93M | 58.39M | 47.44M |
|
Payables (Quarter)
|
| | 14.95M | | 16.02M | 18.12M | 9.73M | 15.17M | 17.83M | 10.86M | 21.02M | 24.19M | 24.18M | 28.68M | 16.31M | 15.92M | 18.39M | 21.27M | 20.27M | 16.14M | 21.45M | 21.16M | 18.07M | 28.61M | 54.06M | 41.58M | 34.08M | 43.32M | 43.18M | 37.10M | 35.05M | 38.89M | 42.05M | 49.67M | 40.01M | 31.55M | 26.25M | 50.97M | 40.91M | 40.14M | 44.33M | 62.90M | 62.05M | 67.72M | 62.45M | 64.92M | 57.86M | 65.38M | 60.93M | 75.02M | 69.31M | 63.76M | 63.77M | 61.59M | 63.86M | 66.00M | 62.23M | 52.09M | 62.29M | 64.54M | 59.93M | 58.39M | 47.44M |
|
Accumulated Expenses (Quarter)
|
| | 24.05M | | 15.18M | 14.17M | 13.97M | 14.11M | 16.11M | 17.41M | 17.27M | 14.38M | 13.81M | 15.31M | 13.98M | 13.81M | 17.20M | 19.10M | 21.22M | 17.03M | 19.66M | 18.49M | 21.51M | 17.48M | 51.09M | 29.47M | 30.18M | 26.29M | 33.44M | 30.75M | 33.69M | 23.50M | 29.86M | 24.88M | 27.73M | 22.56M | 29.50M | 30.02M | 36.44M | 29.18M | 37.62M | 44.03M | 55.34M | 43.47M | 51.49M | 54.62M | 50.84M | 47.44M | 54.84M | 46.33M | 42.12M | 31.98M | 31.41M | 36.49M | 41.04M | 37.72M | 49.52M | 46.51M | 43.74M | 34.91M | 38.55M | 41.57M | 47.53M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 7.08M | 8.96M | 12.70M | 14.60M | 18.38M | 22.16M | 18.44M | 29.73M | 33.52M | 26.06M | 29.84M | 33.62M | 33.66M | 46.19M | 42.85M | 31.54M | 21.32M | 9.12M | 9.52M | 9.26M | 9.36M | 9.21M | 8.93M | 6.79M | 4.72M | 2.73M | 1.04M | 1.14M | 1.15M | 1.07M | 1.07M | 1.08M | 1.09M | 1.10M | 1.11M | 1.11M | 1.12M | 1.13M | 1.14M |
|
Current Leases (Quarter)
|
| | | | | | | | | | 0.57M | 0.49M | 0.50M | 0.40M | 0.27M | 0.14M | | | | | | | | | | | 12.70M | | | | | | | | | 6.02M | 6.20M | 6.42M | 6.55M | 6.82M | 6.17M | 6.55M | 6.70M | 7.56M | 7.91M | 7.96M | 7.90M | 8.05M | 7.84M | 7.70M | 7.35M | 7.51M | 7.87M | 8.01M | 8.42M | 8.24M | 8.24M | 8.51M | 8.36M | 8.46M | 7.92M | 7.40M | 7.66M |
|
Current Taxes (Quarter)
|
| | 1.89M | | 0.38M | | 0.10M | 0.18M | 0.28M | 0.43M | | 0.27M | 0.45M | 0.57M | 0.17M | 0.53M | 0.49M | 0.62M | 0.07M | 0.16M | 0.18M | 0.17M | 0.11M | 0.15M | 1.66M | 0.09M | 0.44M | 0.05M | 0.17M | 0.59M | 0.81M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | 4.64M | | 4.41M | 5.96M | 4.80M | 5.45M | 6.23M | 6.09M | 6.19M | 6.54M | 6.11M | 6.94M | 7.03M | 7.39M | 7.24M | 5.47M | 6.30M | 5.96M | 5.77M | 4.21M | 3.89M | 3.41M | 4.87M | 4.93M | 5.30M | 6.59M | 9.45M | 6.59M | 4.98M | 4.51M | 4.93M | 4.79M | 4.94M | 6.88M | 7.20M | 8.31M | 9.81M | 9.83M | 13.79M | 13.67M | 20.96M | 18.64M | 22.66M | 23.27M | 23.22M | 27.00M | 31.25M | 31.97M | 29.85M | 23.78M | 19.90M | 13.86M | 16.70M | 17.52M | 17.95M | 20.97M | 15.85M | 15.00M | 16.45M | 21.62M | 20.09M |
|
Total Current Liabilities (Quarter)
|
| | 45.52M | | 35.99M | 38.25M | 28.59M | 34.91M | 40.45M | 34.80M | 45.05M | 45.87M | 45.05M | 51.89M | 37.77M | 37.80M | 43.32M | 46.46M | 47.86M | 39.30M | 47.05M | 44.03M | 43.58M | 49.65M | 118.76M | 85.03M | 82.71M | 90.85M | 104.62M | 97.19M | 92.16M | 96.63M | 110.36M | 105.40M | 102.52M | 100.64M | 102.81M | 141.91M | 136.56M | 117.49M | 123.24M | 136.27M | 154.57M | 146.65M | 153.85M | 160.00M | 148.75M | 154.66M | 159.59M | 163.76M | 149.67M | 128.17M | 124.10M | 129.53M | 131.09M | 130.56M | 139.04M | 129.18M | 131.34M | 124.02M | 123.97M | 130.12M | 123.86M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | 0.34M | 0.20M | 0.04M | | 3.03M | | | | 2.21M | | | | | | | | 3.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 141.42M | 137.78M | 125.47M | 116.87M | 104.51M | 92.12M | 87.23M | 67.31M | 51.14M | 46.19M | 34.97M | 23.74M | 12.50M | | 15.64M | 13.64M | 28.73M | 26.87M | 24.98M | 22.39M | 20.12M | 17.74M | 15.43M | 15.18M | 14.91M | 14.65M | 14.39M | 14.03M | 13.77M | 13.59M | 13.31M | 13.04M | 12.77M | 12.49M | 12.21M | 11.93M | 11.64M | 11.36M | 11.07M |
|
Non-Current Deffered Revenue (Quarter)
|
| | 5.08M | | 4.10M | 4.21M | 3.71M | 4.31M | 4.16M | 4.23M | 8.01M | 7.54M | 7.52M | 7.91M | 3.33M | 3.36M | 3.44M | 3.60M | 3.64M | 3.62M | 3.58M | | 3.39M | | | | 4.73M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.52M | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | 3.03M | 3.03M | 3.03M | 3.03M | 2.21M | 2.21M | 2.21M | 2.21M | | | 43.90M | 43.90M | 3.70M | 3.77M | 4.07M | 4.23M | 3.38M | 3.49M | 3.31M | 3.29M | 2.35M | 2.31M | 2.34M | 2.24M | 14.18M | 6.09M | 6.34M | 5.68M | 14.69M | 4.96M | 4.61M | 4.26M | 3.62M | 3.13M | 2.91M | 2.23M | 2.73M | 2.90M | 2.70M | 0.32M | | | | | 4.55M | | | | 1.60M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.24M | 31.17M | 30.07M | 29.09M | 34.03M | 26.82M | 26.79M | 28.00M | 33.48M | 34.21M | 40.36M | 31.01M | 31.37M | 29.51M | 27.86M | 27.59M | 33.92M | 26.46M | 25.10M | 25.33M | 23.43M | 21.44M | 28.24M | 17.55M | 24.44M | 15.23M | 20.72M | 20.15M |
|
Other Non-Current Liabilities (Quarter)
|
| | 4.25M | | 4.21M | 4.16M | 4.11M | 4.10M | 1.34M | 1.35M | 3.03M | 2.80M | 2.79M | 2.45M | 2.50M | 2.47M | 2.32M | 2.21M | 1.09M | 1.02M | 0.90M | 1.03M | 1.07M | 3.64M | 1.24M | 1.28M | 1.31M | 1.29M | 1.05M | 1.08M | 5.17M | 7.75M | 7.74M | 7.54M | 8.21M | 4.71M | 4.64M | 4.83M | 10.61M | 11.70M | 8.39M | 5.84M | 6.24M | 6.19M | 6.20M | 5.79M | 5.92M | 5.88M | 5.54M | 5.56M | 5.57M | 5.87M | 5.84M | 5.75M | 10.25M | 11.02M | 17.10M | 19.38M | 19.34M | 20.37M | 22.74M | 20.59M | 21.94M |
|
Total Non-Current Liabilities (Quarter)
|
| | 50.60M | | 40.09M | 42.45M | 32.31M | 39.22M | 44.61M | 39.02M | 53.40M | 53.61M | 52.61M | 59.80M | 44.12M | 44.19M | 49.80M | 53.09M | 53.71M | 45.12M | 52.84M | 49.64M | 46.97M | 50.67M | 270.43M | 233.41M | 216.61M | 216.03M | 217.75M | 197.63M | 182.77M | 167.43M | 164.81M | 154.88M | 139.84M | 158.93M | 148.82M | 174.22M | 188.27M | 171.26M | 185.12M | 195.62M | 212.89M | 207.49M | 212.80M | 214.41M | 198.82M | 204.33M | 206.92M | 208.50M | 194.38M | 189.52M | 185.03M | 186.53M | 187.74M | 185.03M | 191.25M | 179.40M | 179.10M | 169.92M | 168.84M | 172.79M | 167.02M |
|
Total Liabilities (Quarter)
|
| | 54.85M | | 44.30M | 46.61M | 36.42M | 43.32M | 45.95M | 40.38M | 56.42M | 56.42M | 55.40M | 62.26M | 46.62M | 46.66M | 52.11M | 55.30M | 54.81M | 46.15M | 53.74M | 50.68M | 48.04M | 54.32M | 271.67M | 234.69M | 217.93M | 217.32M | 218.79M | 198.70M | 187.94M | 175.18M | 172.55M | 162.42M | 148.06M | 163.63M | 153.47M | 179.06M | 198.88M | 182.96M | 193.51M | 201.47M | 219.13M | 213.68M | 219.00M | 220.20M | 204.74M | 210.21M | 212.46M | 214.06M | 199.94M | 195.38M | 190.88M | 192.28M | 197.99M | 196.05M | 208.35M | 198.77M | 198.45M | 190.29M | 191.59M | 193.38M | 188.96M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 148.49M | 146.74M | 138.18M | 131.47M | 122.89M | 114.28M | 105.67M | 97.05M | 84.66M | 72.25M | 64.81M | 57.36M | 46.16M | 46.19M | 58.48M | 45.18M | 50.05M | 35.99M | 34.49M | 31.65M | 29.48M | 26.95M | 24.36M | 21.96M | 19.64M | 17.39M | 15.43M | 15.18M | 14.91M | 14.65M | 14.39M | 14.12M | 13.86M | 13.59M | 13.31M | 13.04M | 12.77M | 12.49M | 12.21M |
|
Common Equity (Quarter)
|
| | 411.20M | | 387.29M | 377.34M | 346.65M | 332.87M | 332.41M | 322.45M | 339.26M | 322.61M | 316.88M | 310.68M | 294.09M | 285.51M | 285.01M | 289.23M | 289.44M | 295.37M | 295.01M | 293.53M | 294.68M | 286.21M | 423.58M | 415.62M | 401.06M | 415.35M | 434.61M | 454.85M | 458.64M | 471.01M | 478.67M | 490.05M | 580.16M | 592.99M | 604.10M | 614.55M | 641.00M | 666.42M | 690.72M | 714.14M | 744.08M | 766.53M | 769.55M | 786.39M | 815.78M | 846.67M | 829.99M | 808.30M | 808.28M | 824.37M | 834.26M | 840.69M | 908.80M | 923.75M | 947.92M | 955.01M | 947.77M | 965.87M | 990.02M | 1,009.62M | 1,035.40M |
|
Shareholder's Equity (Quarter)
|
| | 411.20M | | 387.29M | 377.34M | 346.65M | 332.87M | 332.41M | 322.45M | 339.26M | 322.61M | 316.88M | 310.68M | 294.09M | 285.51M | 285.01M | 289.23M | 289.44M | 295.37M | 295.01M | 293.53M | 294.68M | 286.21M | 423.58M | 415.62M | 401.06M | 415.35M | 434.61M | 454.85M | 458.64M | 471.01M | 478.67M | 490.05M | 580.16M | 592.99M | 604.10M | 614.55M | 641.00M | 666.42M | 690.72M | 714.14M | 744.08M | 766.53M | 769.55M | 786.39M | 815.78M | 846.67M | 829.99M | 808.30M | 808.28M | 824.37M | 834.26M | 840.69M | 908.80M | 923.75M | 947.92M | 955.01M | 947.77M | 965.87M | 990.02M | 1,009.62M | 1,035.40M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | 466.05M | | 431.59M | 423.95M | 383.07M | 376.19M | 378.35M | 362.83M | 395.68M | 379.03M | 372.28M | 372.94M | 340.71M | 332.18M | 337.13M | 344.53M | 344.24M | 341.52M | 348.75M | 344.21M | 342.72M | 340.53M | 695.26M | 650.31M | 618.98M | 632.67M | 653.40M | 653.55M | 646.57M | 646.19M | 651.22M | 652.47M | 728.22M | 756.62M | 757.57M | 793.61M | 839.88M | 849.38M | 884.23M | 915.61M | 963.22M | 980.21M | 988.55M | 1,006.59M | 1,020.52M | 1,056.88M | 1,042.45M | 1,022.36M | 1,008.23M | 1,019.76M | 1,025.14M | 1,032.97M | 1,106.79M | 1,119.80M | 1,156.27M | 1,153.78M | 1,146.21M | 1,156.17M | 1,181.61M | 1,202.99M | 1,224.36M |
|
Treasury Shares (Quarter)
|
| | 1.37M | | | | 1.31M | 1.85M | 2.13M | 1.98M | 2.23M | 1.73M | 3.03M | 3.00M | 2.93M | 3.52M | 3.45M | 3.40M | 3.25M | 2.43M | 2.67M | 2.66M | 2.58M | 1.98M | 1.98M | 3.14M | 3.11M | 2.93M | 2.16M | 3.19M | 3.15M | 2.88M | 2.45M | 3.13M | 3.10M | 3.04M | 4.13M | 3.09M | 3.07M | 3.02M | 2.64M | 2.77M | | -0.14M | | 2.38M | 2.17M | 2.16M | 1.84M | 2.31M | 2.23M | 2.19M | 3.04M | 2.46M | 2.17M | 2.05M | 2.03M | 1.89M | 1.78M | 1.58M | 1.46M | 2.05M | 1.87M |
|
Retained Earnings (Quarter)
|
| | -242.14M | | 2.81M | -281.15M | 2.70M | 2.04M | 2.32M | 2.80M | 1.72M | -363.44M | 0.03M | 0.30M | -401.35M | -414.06M | -418.39M | -0.60M | -1.76M | -1.70M | -2.00M | -421.44M | -2.22M | -1.58M | -0.66M | -413.17M | -3.74M | -2.13M | -405.73M | 2.00M | 3.02M | 5.18M | -376.38M | -368.69M | -283.59M | -0.60M | 0.16M | -2.18M | -244.24M | -228.35M | 0.46M | -184.99M | -165.72M | -146.09M | -128.19M | -107.69M | -81.79M | -51.92M | -21.68M | -17.90M | -31.06M | -4.19M | -28.89M | -8.51M | 51.33M | 73.11M | -7.95M | 111.24M | -10.84M | 127.35M | 136.43M | 0.05M | -3.53M |