|
Cash & Equivalents (Quarter)
|
5.56M | 4.57M | 9.92M | 12.08M | 4.54M | 11.81M | 12.00M | 14.21M | 18.99M | 7.65M | 5.23M | 4.47M | 3.04M | 4.54M | 5.81M | 26.89M | 37.32M | 16.76M | 21.41M | 40.10M | 15.09M | 15.08M | 15.08M | 14.79M | 14.40M | 19.58M | 19.17M | 347.38M | 224.45M | 184.96M | 23.21M | 17.79M | 17.99M | 20.27M | 22.08M | 24.41M | 17.91M | 79.21M | 82.69M | 56.13M | 48.14M | 43.03M | 31.54M | 24.61M | 28.66M | 20.63M | 15.19M | 12.55M | 12.81M | 10.54M | 14.34M | 21.79M | 21.90M | 20.61M | 13.75M | 12.45M | 18.13M | 11.74M | 9.54M | 12.21M | 11.38M |
|
Cash & Current Investments (Quarter)
|
5.56M | 4.57M | 9.92M | 12.08M | 4.54M | 11.81M | 12.00M | 14.21M | 18.99M | 7.65M | 5.23M | 4.47M | 3.04M | 4.54M | 5.81M | 26.89M | 37.32M | 16.76M | 21.41M | 40.10M | 15.09M | 15.08M | 15.08M | 14.79M | 14.40M | 19.58M | 19.17M | 347.38M | 224.45M | 184.96M | 23.21M | 17.79M | 17.99M | 20.27M | 22.08M | 24.41M | 17.91M | 79.21M | 82.69M | 56.13M | 48.14M | 43.03M | 31.54M | 24.61M | 28.66M | 20.63M | 15.19M | 12.55M | 12.81M | 10.54M | 14.34M | 21.79M | 21.90M | 20.61M | 13.75M | 12.45M | 18.13M | 11.74M | 9.54M | 12.21M | 11.38M |
|
Receivables - Net (Quarter)
|
63.33M | | 81.55M | 72.99M | 66.71M | 76.38M | 71.32M | 63.61M | 51.63M | 66.88M | 67.52M | 65.78M | 58.93M | 74.17M | 80.74M | 112.86M | 97.51M | 117.25M | 114.82M | 108.14M | 124.23M | 143.32M | 147.05M | 147.43M | 94.50M | 159.57M | 162.36M | 108.22M | 108.45M | 119.61M | 147.45M | 149.98M | 133.42M | 147.13M | 151.29M | 141.58M | 83.24M | 128.46M | 105.66M | 87.41M | 84.61M | 90.55M | 82.18M | 83.99M | 71.42M | 89.40M | 82.62M | 83.50M | 75.60 | 80.00M | 79.30M | 73.23M | 66.80 | 71.86M | 68.80M | 64.40M | 0.20M | 67.75M | 69.83M | 63.04M | 59.78M |
|
Receivables (Quarter)
|
63.33M | | 81.55M | 72.99M | 66.71M | 76.38M | 71.32M | 63.61M | 51.63M | 66.88M | 67.52M | 65.78M | 58.93M | 74.17M | 80.74M | 112.86M | 97.51M | 117.25M | 114.82M | 108.14M | 124.23M | 143.32M | 147.05M | 147.43M | 94.50M | 159.57M | 162.36M | 108.22M | 108.45M | 119.61M | 147.45M | 149.98M | 133.42M | 147.13M | 151.29M | 141.58M | 83.24M | 128.46M | 105.66M | 87.41M | 84.61M | 90.55M | 82.18M | 83.99M | 71.42M | 89.40M | 82.62M | 83.50M | 75.60 | 80.00M | 79.30M | 73.23M | 66.80 | 71.86M | 68.80M | 64.40M | 0.20M | 67.75M | 69.83M | 63.04M | 59.78M |
|
Raw Materials (Quarter)
|
| | | | 13.86M | | 14.65M | 14.33M | 13.01M | 12.63M | 13.62M | 14.33M | 15.45M | 16.20M | 19.38M | 35.55M | 35.19M | 35.90M | 37.10M | 40.54M | | | | | | | | | 37.34M | | | | 52.93M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | 8.43M | | 8.83M | 9.24M | 8.56M | 8.47M | 9.20M | 9.41M | 9.67M | 10.74M | 11.49M | 19.97M | 21.88M | 20.47M | 20.47M | 20.52M | | | | | | | | | 27.67M | | | | 42.58M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | 23.74M | | 21.88M | 22.61M | 24.58M | 23.49M | 23.76M | 24.37M | 29.41M | 30.51M | 30.67M | 31.40M | 34.40M | 29.26M | 30.35M | 31.52M | | | | | | | | | 17.61M | | | | 27.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
41.88M | | 42.65M | 43.87M | 46.02M | 46.02M | 45.36M | 46.18M | 46.15M | 44.59M | 46.58M | 48.11M | 54.53M | 57.45M | 61.54M | 86.92M | 91.47M | 85.63M | 87.93M | 92.58M | 119.84M | 120.12M | 118.78M | 118.83M | 67.14M | 116.56M | 123.70M | 76.64M | 82.62M | 91.56M | 116.14M | 124.11M | 120.92M | 128.92M | 128.53M | 126.83M | 67.08M | 118.92M | 121.03M | 63.72M | 62.52M | 67.53M | 74.77M | 75.32M | 75.03M | 81.24M | 84.73M | 84.17M | 80.68M | 81.78M | 77.39M | 70.92M | 71.56M | 72.72M | 68.29M | 69.60M | 61.88M | 62.93M | 62.79M | 63.49M | 65.98M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | 2.10M | | | | 2.12M | | | | 5.85M | | | | 6.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
4.37M | | 5.53M | 5.66M | 5.81M | 5.10M | 5.53M | 5.82M | 6.31M | 10.91M | 8.60M | 8.41M | 6.24M | 10.22M | 9.93M | 20.05M | 9.51M | 18.37M | 16.59M | 17.56M | 11.57M | 13.12M | 12.92M | 13.76M | 7.03M | 14.63M | 13.77M | 20.19M | 18.52M | 21.11M | 24.49M | 22.73M | 21.59M | 17.48M | 16.43M | 21.88M | 11.78M | 19.08M | 15.48M | 11.75M | 11.15M | 12.43M | 13.12M | 11.84M | 2.17M | 14.99M | 13.27M | 12.77M | 9.12M | 7.08M | 9.24M | 11.34M | 9.19M | 10.44M | 16.88M | 10.36M | 2.85M | 12.27M | 12.13M | 14.11M | 2.95M |
|
Current Assets (Quarter)
|
115.67M | | 139.65M | 134.59M | 124.03M | 139.30M | 134.21M | 129.82M | 127.30M | 130.03M | 127.94M | 126.77M | 125.67M | 146.38M | 158.03M | 246.72M | 242.80M | 238.01M | 240.75M | 258.38M | 283.89M | 295.63M | 297.88M | 295.49M | 282.33M | 310.34M | 327.63M | 552.43M | 477.28M | 461.10M | 362.97M | 353.97M | 296.20M | 314.45M | 318.74M | 316.32M | 302.98M | 362.98M | 342.32M | 863.55M | 215.22M | 222.50M | 214.69M | 207.50M | 196.28M | 217.31M | 206.73M | 204.09M | 191.70M | 200.50M | 197.42M | 193.26M | 182.55M | 193.54M | 185.34M | 173.90M | 167.56M | 172.97M | 171.98M | 169.94M | 164.01M |
|
Property, Plant & Equipment (Net) (Quarter)
|
118.49M | | 123.59M | 119.78M | 120.53M | 121.65M | 118.73M | 119.11M | 119.69M | 116.84M | 115.47M | 117.49M | 121.09M | 125.74M | 132.68M | 274.60M | 278.44M | 264.81M | 272.05M | 266.56M | 318.64M | 325.22M | 323.24M | 325.97M | 230.09M | 328.21M | 333.16M | 238.81M | 259.28M | 266.93M | 334.02M | 352.14M | 361.03M | 352.92M | 368.44M | 364.48M | 255.98M | 350.37M | 344.07M | 225.51M | 223.69M | 218.06M | 219.81M | 212.47M | 209.10M | 208.29M | 202.24M | 195.08M | 197.64M | 194.51M | 192.24M | 185.71M | 185.81M | 179.65M | 171.59M | 172.95M | 162.03M | 162.04M | 164.25M | 161.89M | 158.88M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | 35.59M | | | 35.59M | 34.33M | 36.90M | 38.24M | 37.09M | -2.21M | 39.86M | 41.20M | 38.92M | 36.01M | -4.39M | 39.85M | 37.74M | 39.82M | 42.11M | 40.52M | 39.32M | 20.36M | 21.09M | 20.41M | 19.88M | 21.75M | 21.12M | 22.10M | 24.15M | 26.98M | 28.21M | 29.90M | 30.80M | 34.05M | 32.18M | 30.88M | 28.19M | 31.80M | 32.21M | 31.57M | 29.13M | 32.70M | 34.41M | 36.33M | 39.84M | 35.00M | 37.62M | 40.31M | 39.50M | 42.50M |
|
Goodwill (Quarter)
|
8.40M | | 9.32M | 8.52M | 8.04M | 8.39M | 7.61M | 8.15M | 8.25M | 7.94M | 8.16M | 8.44M | 8.62M | 0.24M | 0.73M | 2.04M | 83.94M | 83.00M | 85.44M | 85.45M | 448.40M | 450.19M | 448.69M | 362.64M | 443.53M | 451.45M | 452.28M | 443.50M | 454.61M | 463.69M | 157.42M | 624.46M | 94.50M | 440.17M | 439.63M | 437.28M | 94.78M | 196.28M | 196.47M | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
0.90M | | 0.90M | 0.90M | 0.90M | 0.90M | 0.90M | 0.90M | 0.90M | 0.90M | 0.90M | 0.90M | 0.90M | 0.97M | 2.72M | 54.22M | 52.83M | 51.42M | 57.23M | 51.83M | 280.22M | 273.81M | 267.77M | 261.95M | 254.26M | 250.11M | 244.26M | 236.75M | 237.70M | 237.60M | 394.66M | 384.68M | 376.25M | 363.61M | 351.80M | 340.51M | 117.41M | 317.92M | 306.58M | 106.65M | 103.06M | 99.48M | 95.89M | 92.31M | 88.72M | 85.13M | 81.55M | 77.96M | 72.89M | 69.33M | 65.77M | 62.20M | 58.72M | 55.27M | 51.22M | 47.82M | 44.41M | 41.01M | 37.60M | 34.19M | 30.79M |
|
Goodwill & Intangibles (Quarter)
|
9.30M | | 10.22M | 9.41M | 8.94M | 9.29M | 8.51M | 9.05M | 9.15M | 8.84M | 9.06M | 9.34M | 9.52M | 1.22M | 3.46M | 56.26M | 136.77M | 134.42M | 142.66M | 137.28M | 728.62M | 724.00M | 716.46M | 624.60M | 697.79M | 701.56M | 696.55M | 680.25M | 692.31M | 701.30M | 552.09M | 1,009.14M | 470.75M | 803.78M | 791.43M | 777.79M | 212.19M | 514.20M | 503.04M | 106.65M | 103.06M | 99.48M | 95.89M | 92.31M | 88.72M | 85.13M | 81.55M | 77.96M | 72.89M | 69.33M | 65.77M | 62.20M | 58.72M | 55.27M | 51.22M | 47.82M | 44.41M | 41.01M | 37.60M | 34.19M | 30.79M |
|
Long-Term Deferred Tax (Quarter)
|
0.24M | | | | 1.06M | | | | 4.32M | 5.99M | 5.23M | 4.08M | 0.99M | 1.70M | 1.24M | 3.55M | | | | | | | | | | | | | | | | | | | | | | | | 38.03M | | | 0.13M | 0.13M | 0.31M | 0.31M | 0.38M | 0.38M | 0.10M | 0.10M | 0.10M | 0.16M | 0.73M | 0.73M | 0.77M | 1.18M | 1.33M | 1.33M | 1.33M | 1.33M | 1.67M |
|
Other Non-Current Assets (Quarter)
|
4.86M | | 5.27M | 5.19M | 4.91M | 3.97M | 3.31M | 3.09M | 3.14M | 2.96M | 3.75M | 3.75M | 3.40M | 3.24M | 3.37M | 13.01M | 17.74M | 20.25M | 19.54M | 20.16M | 10.15M | 10.90M | 10.95M | 11.06M | 8.11M | 8.54M | 8.63M | 21.90M | 6.31M | 13.65M | 11.10M | 8.75M | 7.61M | 7.41M | 7.96M | 7.39M | 695.05M | 8.08M | 7.35M | 630.90M | 5.74M | 4.53M | 4.76M | 4.05M | 4.19M | 5.86M | 5.35M | 5.75M | 5.28M | 4.33M | 6.39M | 6.69M | 7.00M | 7.09M | 10.39M | 6.59M | 7.27M | 7.45M | 7.99M | 7.93M | 7.73M |
|
Non-Current Assets (Quarter)
|
132.88M | | 139.08M | 134.38M | 20.33M | 134.91M | 130.54M | 131.25M | 17.09M | 134.62M | 133.50M | 134.66M | 15.25M | 140.61M | 149.39M | 466.41M | 27.60M | 456.38M | 468.19M | 461.09M | 1,104.45M | 1,099.98M | 1,096.85M | 1,086.16M | 1,075.95M | -314.73M | 1,078.19M | 965.08M | 996.43M | 1,023.98M | 1,398.12M | 1,409.35M | 1,204.70M | 1,266.54M | 1,253.54M | 1,237.43M | 1,239.00M | 962.17M | 953.69M | 452.66M | 64.64M | 399.82M | 398.90M | 387.20M | 75.22M | 378.54M | 366.43M | 353.52M | 79.47M | 346.77M | 341.00M | 327.44M | 77.55M | 319.29M | 311.89M | 309.19M | 73.40M | 287.75M | 288.78M | 281.02M | 83.95M |
|
Assets (Quarter)
|
248.56M | | 278.73M | 268.98M | 259.46M | 274.21M | 264.76M | 261.06M | 265.34M | 264.65M | 261.44M | 261.43M | 262.40M | 286.99M | 307.42M | 713.14M | 712.71M | 694.39M | 708.94M | 719.48M | 1,388.34M | 1,395.62M | 1,394.73M | 1,381.65M | 1,358.27M | -4.39M | 1,405.82M | 1,517.51M | 1,473.71M | 1,485.08M | 1,761.08M | 1,763.32M | 1,500.90M | 1,580.99M | 1,572.29M | 1,553.74M | 1,541.98M | 1,325.15M | 1,296.01M | 1,316.21M | 624.96M | 622.32M | 613.58M | 594.71M | 579.10M | 595.85M | 573.16M | 557.62M | 546.13M | 547.27M | 538.41M | 520.70M | 510.88M | 512.82M | 497.23M | 483.10M | 456.89M | 460.72M | 460.76M | 450.96M | 440.78M |
|
Accounts Payables (Quarter)
|
55.55M | | 55.46M | 45.98M | 48.22M | 43.37M | 40.15M | 35.66M | 37.00M | 39.09M | 40.02M | 43.17M | 40.69M | 45.82M | 48.54M | 62.77M | 71.09M | 61.80M | 63.62M | 60.34M | 69.10M | 70.29M | 65.86M | 69.73M | 44.69M | 77.67M | 78.31M | 48.33M | 52.99M | 54.79M | 55.07M | 66.30M | 65.69M | 74.35M | 63.50M | 65.53M | 40.97M | 59.79M | 43.75M | 42.89M | 37.44M | 43.23M | 46.83M | 44.03M | 36.71M | 48.91M | 47.86M | 45.11M | 45.87M | 49.98M | 51.42M | 49.35M | 45.48M | 50.79M | 45.47M | 44.98M | 38.88M | 45.88M | 45.79M | 46.73M | 49.44M |
|
Payables (Quarter)
|
55.55M | | 55.46M | 45.98M | 48.22M | 43.37M | 40.15M | 35.66M | 37.00M | 39.09M | 40.02M | 43.17M | 40.69M | 45.82M | 48.54M | 62.77M | 71.09M | 61.80M | 63.62M | 60.34M | 69.10M | 70.29M | 65.86M | 69.73M | 44.69M | 77.67M | 78.31M | 48.33M | 52.99M | 54.79M | 55.07M | 66.30M | 65.69M | 74.35M | 63.50M | 65.53M | 40.97M | 59.79M | 43.75M | 42.89M | 37.44M | 43.23M | 46.83M | 44.03M | 36.71M | 48.91M | 47.86M | 45.11M | 45.87M | 49.98M | 51.42M | 49.35M | 45.48M | 50.79M | 45.47M | 44.98M | 38.88M | 45.88M | 45.79M | 46.73M | 49.44M |
|
Accumulated Expenses (Quarter)
|
13.55M | | 12.85M | 12.61M | 11.70M | 10.81M | 10.85M | 11.45M | 10.17M | 10.32M | 10.89M | 11.72M | 11.76M | 11.21M | 13.41M | 20.82M | 21.15M | 18.79M | 19.76M | 18.36M | 21.12M | 24.34M | 23.39M | 26.18M | 17.23M | 23.45M | 23.94M | 17.36M | 21.14M | 26.50M | 28.43M | 27.92M | 24.64M | 27.99M | 29.98M | 31.92M | 15.58M | 32.14M | 33.34M | 19.16M | 21.30M | 24.61M | 21.28M | 18.86M | 17.74M | 20.70M | 15.22M | 13.02M | 11.67M | 14.25M | 13.32M | 13.24M | 15.46M | 16.92M | 14.85M | 15.03M | 19.91M | 17.70M | 14.44M | 14.80M | 14.00M |
|
Other Accumulated Expenses (Quarter)
|
5.94M | | 7.00M | 5.77M | 4.29M | 5.78M | 6.84M | 6.86M | 4.76M | 6.15M | 6.97M | 6.44M | 4.63M | 6.45M | 6.09M | 18.05M | 14.50M | 11.58M | 11.48M | 10.75M | 21.27M | 26.94M | 23.94M | 27.91M | 20.32M | 26.63M | 16.54M | 22.23M | 17.00M | 22.26M | 25.13M | 23.85M | 23.42M | 21.70M | 23.47M | 24.55M | 17.30M | 33.84M | 32.27M | 25.11M | 31.26M | 17.04M | 12.65M | 11.98M | 8.72M | 13.46M | 12.44M | 11.35M | 11.72M | 15.29M | 13.63M | 13.48M | 10.51M | 14.46M | 16.74M | 14.13M | 13.38M | 16.71M | 16.95M | 17.29M | 13.57M |
|
Short term Debt (Quarter)
|
5.71M | | 6.66M | 9.24M | 6.50M | 5.71M | 6.65M | 6.33M | 5.80M | 7.94M | 5.71M | 5.71M | 10.48M | 13.75M | 4.00M | 24.05M | 22.16M | 23.25M | 23.34M | 21.68M | 11.71M | 11.95M | 19.54M | 8.62M | 12.75M | 10.75M | 24.75M | 21.09M | 17.28M | 18.80M | 29.81M | 31.73M | 31.28M | 33.44M | 25.11M | 25.60M | 19.11M | 20.06M | 20.57M | 713.35M | 4.88M | 4.84M | 4.81M | 3.35M | 3.07M | 3.14M | 3.14M | 3.15M | 3.32M | 6.26M | 6.81M | 6.70M | 3.91M | 7.01M | 8.04M | 8.09M | 5.04M | 3.72M | 5.58M | 5.49M | 5.79M |
|
Current Leases (Quarter)
|
0.28M | | | | 0.47M | | | | 0.48M | | | | 0.49M | | | | 5.42M | 5.44M | 5.48M | 5.07M | 4.79M | 4.44M | 4.10M | 3.93M | 3.76M | 3.66M | 3.52M | | | | | | | 7.63M | 7.27M | 7.05M | 4.29M | 5.78M | 7.07M | 5.00M | 4.80M | 4.96M | 5.13M | 5.50M | 5.70M | 4.96M | 5.10M | 5.03M | 5.29M | 5.01M | 5.36M | 5.41M | 5.74M | 5.18M | 5.42M | 5.80M | 6.04M | 5.57M | 5.90M | 6.16M | 6.43M |
|
Current Taxes (Quarter)
|
2.56M | | 1.39M | 1.68M | 1.86M | 2.06M | 0.60M | | 0.54M | 1.57M | 0.96M | 2.19M | 1.34M | 2.50M | 3.30M | 1.34M | 3.27M | 6.28M | 5.06M | 4.93M | 0.04M | 3.52M | 2.04M | | 2.12M | 8.01M | | 65.99M | | | | | | | | 1.36M | 0.68M | 0.92M | 0.87M | 0.81M | 3.56M | 3.38M | 1.49M | 1.34M | 2.07M | 0.68M | 0.69M | 0.90M | 0.93M | 0.56M | 0.48M | 0.34M | 0.52M | 0.43M | 0.38M | 0.55M | 0.66M | 0.53M | 0.48M | 0.45M | 0.55M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.97M | | | | 4.17M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
83.59M | | 83.36M | 75.28M | 73.04M | 67.74M | 65.09M | 60.29M | 58.76M | 65.08M | 64.55M | 69.23M | 69.38M | 79.73M | 75.34M | 127.03M | 137.60M | 127.14M | 128.74M | 121.12M | -0.26M | 141.48M | 138.88M | 136.38M | 140.24M | 150.19M | 147.06M | 175.00M | 108.42M | 122.34M | 138.43M | 149.80M | 145.03M | 165.11M | 149.34M | 156.01M | 139.48M | 152.53M | 137.85M | 927.16M | 103.23M | 98.07M | 92.20M | 85.07M | 74.02M | 91.83M | 84.44M | 78.57M | 78.81M | 91.34M | 91.02M | 88.52M | 81.62M | 94.79M | 90.89M | 88.57M | 83.91M | 90.10M | 89.15M | 90.91M | 89.80M |
|
Capital Leases (Quarter)
|
1.83M | | | | 3.60M | | | | 3.53M | | | | 3.49M | | | 15.68M | 14.54M | 12.82M | 11.83M | 10.76M | 9.57M | 8.65M | 7.66M | 6.79M | 5.85M | 5.06M | 4.69M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
67.64M | | 80.13M | 81.13M | 71.63M | 81.63M | 74.92M | 68.72M | 63.72M | 55.72M | 46.00M | 33.00M | 26.00M | 36.00M | 53.50M | 331.20M | 328.03M | 335.00M | 335.94M | 184.36M | 795.40M | 804.67M | 801.21M | 795.69M | 785.71M | 799.45M | 827.39M | 794.00M | 790.80M | 787.44M | 1,040.43M | 843.52M | 811.47M | 826.27M | 850.38M | 841.75M | 757.25M | 814.97M | 816.96M | 117.48M | 79.03M | 151.55M | 150.73M | 151.32M | 151.05M | 150.40M | 151.32M | 154.35M | 149.39M | 146.23M | 148.64M | 145.89M | 149.37M | 151.53M | 150.69M | 135.55M | 143.59M | 147.60M | 154.05M | 149.38M | 153.76M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.84M | | | | 85.80M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
7.86M | | 8.65M | | 7.71M | | | | 6.93M | | | | 6.92M | | | | 6.97M | | | | 6.16M | 6.18M | 6.04M | 6.09M | 5.76M | 5.51M | 5.88M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | 0.03M | | | | 0.03M | | | | 0.03M | | 0.03M | | | | | | | | | | 93.01M | 95.66M | 98.70M | 101.80M | 105.09M | | 49.07M | 51.38M | 53.81M | 56.34M | 59.00M | 61.79M | 64.70M | 67.75M | 70.95M | 74.30M | 77.80M | 81.47M | 85.31M | 89.29M | 93.50M | 97.90M | 102.52M | 107.35M | 112.41M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 3.73M | | | | | | | | | | | | 84.20M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
3.95M | | 4.40M | 4.01M | 3.81M | 3.98M | 3.67M | 3.81M | 3.85M | 3.70M | 3.80M | 3.98M | 3.84M | 3.94M | 3.96M | 49.98M | 41.35M | 47.80M | 48.24M | 46.95M | 125.64M | 111.05M | 112.26M | 105.13M | 96.02M | 99.05M | 99.33M | 96.32M | 71.56M | 71.50M | 117.78M | 102.19M | 91.84M | 87.99M | 83.62M | 77.18M | 24.46M | 78.31M | 73.69M | 2.13M | 69.44M | 10.33M | 9.20M | 8.34M | 63.69M | 7.92M | 8.14M | 6.41M | 58.17M | 6.06M | 5.73M | 4.14M | 4.99M | 4.74M | 4.61M | 4.96M | 4.97M | 5.09M | 4.90M | 4.41M | 4.31M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.16M | 71.42M | 75.53M | 48.58M | 72.39M | 79.71M | 56.11M | 70.96M | 54.78M | 53.60M | 52.42M | 51.30M | 51.60M | 50.90M | 51.10M | 63.14M | 50.71M | 49.15M | 47.84M | 59.55M | 45.80M | 45.08M | 44.00M | 42.29M | 41.01M | 39.71M | 38.38M | 51.80M |
|
Other Non-Current Liabilities (Quarter)
|
15.26M | | 1.84M | 9.96M | 11.30M | 11.53M | 10.73M | 10.88M | 10.46M | 10.09M | 11.06M | 10.37M | 6.92M | 10.30M | 10.78M | 9.00M | 2.42M | 10.34M | 10.69M | 12.58M | 0.18M | 6.26M | 6.29M | 5.22M | 14.30M | 3.90M | 9.65M | 10.89M | 12.52M | 5.59M | 15.79M | 26.77M | 3.88M | 35.85M | 3.67M | 46.96M | 1.08M | 32.39M | 31.20M | | 17.24M | 25.98M | 26.44M | 21.34M | 17.29M | 14.72M | 13.03M | 10.63M | 9.96M | 10.71M | 18.49M | 16.29M | 24.83M | 18.35M | 12.21M | 14.15M | 14.11M | 11.67M | 10.90M | 10.97M | 9.42M |
|
Total Non-Current Liabilities (Quarter)
|
155.18M | | 176.53M | 160.41M | 148.48M | 153.35M | 143.68M | 132.81M | 126.32M | 124.50M | 114.36M | 106.21M | 102.72M | 119.67M | 132.80M | 523.88M | 536.60M | 522.76M | 524.75M | 363.19M | 1,074.61M | 1,072.03M | 1,066.05M | 1,050.08M | 1,034.58M | 1,059.26M | 1,084.36M | 1,065.32M | 976.38M | 994.63M | 1,301.97M | 1,095.52M | 1,077.76M | 1,150.23M | 1,190.75M | 1,146.99M | 1,094.62M | 1,118.20M | 1,108.21M | 1,128.02M | 10.28M | 314.73M | 305.72M | 297.16M | 10.01M | 301.75M | 294.80M | 290.43M | 8.70M | 294.34M | 294.53M | 286.39M | 8.66M | 296.87M | 291.27M | 273.08M | 7.64M | 283.80M | 287.81M | 283.07M | 6.80M |
|
Total Liabilities (Quarter)
|
170.45M | | 178.38M | 170.37M | 159.78M | 164.88M | 154.40M | 143.69M | 136.78M | 134.59M | 125.41M | 116.58M | 109.64M | 129.97M | 143.58M | 532.88M | 539.01M | 533.10M | 535.44M | 375.77M | 1,074.78M | 1,078.29M | 1,072.34M | 1,055.31M | 1,048.88M | 1,063.16M | 1,094.00M | 1,076.21M | 988.90M | 1,000.22M | 1,317.77M | 1,122.29M | 1,081.63M | 1,186.08M | 1,194.42M | 1,193.95M | 1,095.69M | 1,150.59M | 1,139.41M | 1,128.02M | 265.72M | 340.70M | 332.16M | 318.49M | 301.11M | 316.48M | 307.83M | 301.06M | 295.16M | 305.06M | 313.02M | 302.68M | 308.08M | 315.21M | 303.49M | 287.24M | 288.87M | 295.48M | 298.70M | 294.04M | 294.38M |
|
Total Debt (Quarter)
|
73.36M | | 86.78M | 90.37M | 78.13M | 87.34M | 81.56M | 75.04M | 69.52M | 63.66M | 51.71M | 38.71M | 36.48M | 49.75M | 57.50M | 355.25M | 350.19M | 358.24M | 359.28M | 206.03M | 807.11M | 816.62M | 820.75M | 804.31M | 798.46M | 810.20M | 852.14M | 815.09M | 808.09M | 806.23M | 1,070.24M | 875.25M | 842.75M | 859.72M | 875.49M | 867.35M | 776.36M | 835.04M | 837.52M | 830.83M | 83.91M | 156.40M | 155.54M | 154.68M | 154.13M | 153.54M | 154.46M | 157.50M | 152.71M | 152.49M | 155.45M | 152.59M | 153.28M | 158.54M | 158.74M | 143.63M | 148.63M | 151.32M | 159.63M | 154.86M | 159.55M |
|
Common Equity (Quarter)
|
78.11M | | 100.35M | 98.61M | 99.68M | 109.34M | 110.36M | 117.37M | 128.56M | 130.06M | 136.03M | 144.85M | 152.76M | 157.02M | 163.84M | 180.26M | 172.99M | 161.29M | 173.50M | 343.70M | 312.43M | 317.33M | 317.41M | 326.34M | 309.39M | 323.49M | 311.81M | 441.30M | 485.33M | 484.86M | 442.80M | 640.51M | -31.31M | 394.96M | 377.33M | 356.30M | 353.28M | 78.90M | 57.90M | 86.35M | 254.15M | 234.75M | 232.35M | 224.83M | 224.19M | 223.03M | 206.32M | 194.77M | 186.26M | 174.46M | 154.44M | 143.73M | 125.00M | 116.14M | 108.44M | 106.57M | 74.52M | 67.34M | 59.54M | 49.57M | 34.00M |
|
Shareholder's Equity (Quarter)
|
78.11M | | 100.35M | 98.61M | 99.68M | 109.34M | 110.36M | 117.37M | 128.56M | 130.06M | 136.03M | 144.85M | 152.76M | 157.02M | 163.84M | 180.26M | 172.99M | 161.29M | 173.50M | 343.70M | 312.43M | 317.33M | 317.41M | 326.34M | 309.39M | 323.49M | 311.81M | 441.30M | 485.33M | 484.86M | 442.80M | 640.51M | 419.27M | 394.96M | 377.33M | 356.30M | 353.28M | 78.90M | 57.90M | 86.35M | 254.15M | 234.75M | 232.35M | 224.83M | 224.19M | 223.03M | 206.32M | 194.77M | 186.26M | 174.46M | 154.44M | 143.73M | 125.00M | 116.14M | 108.44M | 106.57M | 74.52M | 67.34M | 59.54M | 49.57M | 34.00M |
|
Liabilities and Shareholders Equity (Quarter)
|
248.56M | | 278.73M | 268.98M | 259.46M | 274.21M | 264.76M | 261.06M | 265.34M | 264.65M | 261.44M | 261.43M | 262.40M | 286.99M | 307.42M | 713.14M | 712.71M | 694.39M | 708.94M | 719.48M | 1,388.34M | 1,395.62M | 1,394.73M | 1,381.65M | 1,358.27M | -4.39M | 1,405.82M | 1,517.51M | 1,473.71M | 1,485.08M | 1,761.08M | 1,763.32M | 1,500.90M | 1,580.99M | 1,572.29M | 1,553.74M | 1,541.98M | 1,325.15M | 1,296.01M | 1,316.21M | 624.96M | 622.32M | 613.58M | 594.71M | 579.10M | 595.85M | 573.16M | 557.62M | 546.13M | 547.27M | 538.41M | 520.70M | 510.88M | 512.82M | 497.23M | 483.10M | 456.89M | 460.72M | 460.76M | 450.96M | 440.78M |
|
Retained Earnings (Quarter)
|
19.40M | | | | 16.82M | | | | 51.88M | | | | 23.53M | | | | 4.66M | | | | -21.88M | | | | -30.60M | -24.80M | 38.17M | | 211.08M | | | | -31.31M | -83.57M | -42.31M | -54.43M | -44.55M | -353.47M | -375.22M | -56.80M | -33.73M | -34.23M | -29.82M | -32.59M | -31.90M | -28.08M | -36.17M | -43.03M | -37.12M | -35.98M | -38.80M | -42.32M | -37.76M | -40.55M | -44.39M | | -333.62M | -45.04M | -40.59M | -39.78M | -38.58M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.12M | | | | 0.13M | 0.16M | 0.15M | 0.18M | 0.15M | 0.27M | 0.23M | 0.08M | 0.22M | 0.56M | 0.55M | 0.21M | 0.39M | 0.51M | 0.22M | 0.26M | 0.19M | 0.23M | 0.64M | 0.64M | 1.03M | 0.40M | 3.39M | 3.95M | 3.79M | 3.93M | 3.97M | 2.38M | 2.33M | 3.90M | 3.90M | 3.87M | 2.03M |