|
Cash & Equivalents (Quarter)
|
87.37M | 53.94M | 56.78M | 61.34M | 74.00M | 50.66M | 54.84M | 50.36M | 55.76M | 52.86M | 65.79M | 36.34M | 52.06M | 53.69M | 60.98M | 31.74M | 45.01M | 53.55M | 51.15M | 47.54M | 81.05M | 80.09M | 59.96M | 67.89M | 60.50M | 64.74M | 68.11M | 80.01M | 89.13M | 92.15M | 100.06M | 111.13M | 107.26M | 111.81M | 82.04M | 74.07M | 66.09M | 61.41M | 78.94M | 73.70M | 97.49M | 106.63M | 125.05M | 113.56M | 133.85M | 102.39M | 117.39M | 98.81M | 100.49M | 84.58M | 100.11M | 82.68M | 91.33M | 75.96M | 105.05M | 93.52M | 98.47M | 92.69M | 113.99M | 106.05M | 109.91M | 89.22M | 380.87M |
|
Cash & Current Investments (Quarter)
|
87.37M | 53.94M | 56.78M | 61.34M | 74.00M | 50.66M | 54.84M | 50.36M | 55.76M | 52.86M | 65.79M | 36.34M | 52.06M | 53.69M | 60.98M | 31.74M | 45.01M | 53.55M | 51.15M | 47.54M | 81.05M | 80.09M | 59.96M | 67.89M | 60.50M | 64.74M | 68.11M | 80.01M | 89.13M | 92.15M | 100.06M | 111.13M | 107.26M | 111.81M | 82.04M | 74.07M | 66.09M | 61.41M | 78.94M | 73.70M | 97.49M | 106.63M | 125.05M | 113.56M | 133.85M | 102.39M | 117.39M | 98.81M | 100.49M | 84.58M | 100.11M | 82.68M | 91.33M | 75.96M | 105.05M | 93.52M | 98.47M | 92.69M | 113.99M | 106.05M | 109.91M | 89.22M | 380.87M |
|
Receivables - Net (Quarter)
|
| | 55.11M | | 58.34M | 56.55M | 38.85M | 51.29M | 44.09M | 48.42M | 42.65M | 57.28M | 55.31M | 58.83M | 48.55M | 61.31M | 57.03M | 56.67M | 51.49M | 53.36M | 54.38M | 56.05M | 57.19M | 58.68M | 57.59M | 61.79M | 63.77M | 70.07M | 69.11M | 83.01M | 81.48M | 76.92M | 2.20M | 88.92M | 83.95M | 89.44M | 88.83M | 98.67M | 91.08M | 89.56M | 88.36M | 82.05M | 75.05M | 90.06M | 90.08M | 112.08M | 115.62M | 123.76M | 129.81M | 144.63M | 137.70M | 141.47M | 144.84M | 143.09M | 139.41M | 150.91M | 145.03M | 164.50M | 151.03M | 164.20M | 161.20M | 170.56M | 184.88M |
|
Receivables - Other (Quarter)
|
| | | | | | 0.07M | | | | | | | | | | | | | | | | 1.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | 55.11M | | 58.34M | 56.55M | 38.92M | 51.29M | 44.09M | 48.42M | 42.65M | 57.28M | 55.31M | 58.83M | 48.55M | 61.31M | 57.03M | 56.67M | 51.49M | 53.36M | 54.38M | 56.05M | 58.69M | 58.68M | 57.59M | 61.79M | 63.77M | 70.07M | 69.11M | 83.01M | 81.48M | 76.92M | 2.20M | 88.92M | 83.95M | 89.44M | 88.83M | 98.67M | 91.08M | 89.56M | 88.36M | 82.05M | 75.05M | 90.06M | 90.08M | 112.08M | 115.62M | 123.76M | 129.81M | 144.63M | 137.70M | 141.47M | 144.84M | 143.09M | 139.41M | 150.91M | 145.03M | 164.50M | 151.03M | 164.20M | 161.20M | 170.56M | 184.88M |
|
Raw Materials (Quarter)
|
| | | | | | 30.41M | | 33.05M | 32.15M | 30.55M | 40.25M | 38.61M | 38.33M | 34.75M | 39.15M | 39.37M | 38.28M | 38.93M | 37.44M | 38.42M | 39.01M | 38.51M | 37.49M | 35.99M | 35.20M | 39.82M | 43.46M | 50.14M | 55.42M | 57.28M | 64.23M | 61.08M | 61.51M | 69.01M | 69.31M | 75.77M | 78.49M | 76.27M | 71.47M | 64.51M | 63.57M | 55.66M | 52.75M | 59.75M | 75.44M | 84.04M | 91.49M | 104.11M | 112.26M | 118.29M | 114.59M | 114.25M | 109.07M | 104.64M | 105.83M | 104.15M | 98.73M | 92.20M | 93.76M | 109.42M | 114.92M | 123.31M |
|
Work In Process (Quarter)
|
| | | | | | 12.94M | | 12.08M | 12.37M | 11.96M | 10.45M | 11.55M | 12.42M | 9.74M | 9.72M | 10.64M | 11.07M | 9.90M | 10.29M | 10.62M | 10.62M | 10.14M | 12.44M | 12.26M | 11.57M | 8.01M | 10.22M | 9.43M | 13.27M | 14.85M | 15.48M | 16.01M | 16.37M | 15.98M | 16.07M | 14.28M | 16.54M | 15.10M | 17.27M | 16.76M | 16.52M | 15.49M | 15.41M | 16.93M | 21.41M | 20.60M | 23.96M | 26.11M | 23.98M | 23.33M | 24.14M | 21.34M | 21.27M | 21.01M | 24.49M | 26.15M | 26.58M | 24.72M | 23.59M | 26.00M | 31.02M | 32.48M |
|
Finished Goods (Quarter)
|
| | | | | | 6.56M | | 6.83M | 6.93M | 8.02M | 11.56M | 9.73M | 11.20M | 10.68M | 12.02M | 11.62M | 11.40M | 11.95M | 11.55M | 9.73M | 9.67M | 9.27M | 11.15M | 10.16M | 10.35M | 9.51M | 14.22M | 13.72M | 16.63M | 16.44M | 16.14M | 16.70M | 18.37M | 17.34M | 19.67M | 21.40M | 21.61M | 23.43M | 21.35M | 24.32M | 20.20M | 20.23M | 20.44M | 17.16M | 20.78M | 19.49M | 22.38M | 22.29M | 25.48M | 25.74M | 27.32M | 26.93M | 23.10M | 23.31M | 30.68M | 29.35M | 28.34M | 27.33M | 27.61M | 32.00M | 33.53M | 31.72M |
|
Inventory (Quarter)
|
| | 66.72M | | 71.11M | 70.92M | 51.54M | 66.13M | 53.71M | 53.43M | 52.80M | 64.90M | 62.55M | 65.07M | 58.29M | 2.94M | 64.55M | 2.06M | 62.94M | 1.39M | 60.41M | 61.27M | 59.57M | 0.69M | 1.57M | 59.61M | 59.74M | 71.02M | 3.50M | 88.86M | 91.28M | 98.81M | 96.38M | 2.67M | 2.44M | 1.74M | 113.30M | 118.57M | 1.82M | 1.92M | 107.38M | 101.74M | 1.36M | 1.34M | 1.13M | 1.79M | 1.53M | 139.17M | 153.89M | 162.81M | 168.00M | 0.62M | 162.90M | 153.81M | 0.41M | 0.37M | 160.04M | 0.36M | 0.36M | 145.44M | 0.65M | 0.50M | 188.28M |
|
Current Deferred Tax Assets (Quarter)
|
| | 4.23M | | 3.14M | 4.24M | 5.33M | 5.32M | 5.31M | 5.47M | 7.58M | 7.07M | 6.88M | 6.67M | 5.12M | 8.79M | 8.72M | 8.70M | 5.97M | 5.59M | 6.12M | 3.82M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | 5.58M | | 6.12M | 5.66M | 5.38M | 7.03M | 5.54M | 4.86M | 5.49M | 5.99M | 5.58M | 6.61M | 5.13M | 4.87M | 5.05M | 4.39M | 5.08M | 7.10M | 5.64M | 5.36M | 5.99M | 4.63M | 4.94M | 5.62M | 5.57M | 6.14M | 6.71M | 8.25M | 10.68M | 8.27M | 8.88M | 9.53M | 9.15M | 12.00M | 11.70M | 11.86M | 11.97M | 12.91M | 10.42M | 7.49M | 8.12M | 9.27M | 11.01M | 12.16M | 13.16M | 12.65M | 14.10M | 14.72M | 13.21M | 12.30M | 12.13M | 13.17M | 13.36M | 15.28M | 11.90M | 12.88M | 15.95M | 12.63M | 14.76M | 18.90M | 19.18M |
|
Current Assets (Quarter)
|
| | 218.13M | | 239.02M | 211.69M | 214.31M | 202.80M | 217.91M | 215.03M | 208.47M | 206.48M | 200.82M | 194.78M | 201.63M | 192.14M | 199.04M | 192.01M | 183.17M | 193.03M | 212.63M | 212.25M | 185.21M | 195.43M | 187.49M | 196.27M | 199.25M | 229.99M | 245.69M | 280.38M | 287.88M | 298.07M | 295.74M | 313.17M | 281.77M | 286.56M | 284.91M | 296.86M | 304.51M | 296.88M | 310.38M | 302.83M | 304.17M | 309.12M | 335.75M | 353.31M | 373.82M | 375.38M | 399.37M | 407.74M | 420.52M | 404.79M | 414.34M | 391.32M | 415.30M | 428.82M | 424.79M | 436.93M | 433.65M | 434.14M | 462.10M | 468.42M | 782.60M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | 45.40M | | 43.62M | 42.49M | 35.95M | 41.69M | 33.11M | 32.63M | 32.34M | 33.65M | 33.96M | 32.70M | 31.30M | 31.45M | 40.16M | 39.63M | 40.09M | 37.59M | 37.78M | 37.60M | 40.55M | 36.20M | 37.65M | 34.91M | 35.42M | 36.79M | 36.50M | 60.24M | 61.72M | 61.59M | 64.66M | 66.20M | 65.46M | 64.75M | 64.63M | 76.12M | 77.56M | 74.78M | 75.28M | 76.11M | 78.68M | 77.53M | 80.16M | 86.28M | 87.44M | 89.65M | 87.92M | 95.03M | 103.19M | 103.97M | 103.80M | 103.32M | 109.45M | 113.46M | 114.76M | 119.60M | 113.14M | 112.51M | 118.88M | 119.77M | 118.49M |
|
Goodwill (Quarter)
|
| | 44.58M | | 44.58M | 44.58M | 44.58M | 44.58M | 176.23M | 176.23M | 176.23M | 73.27M | 205.17M | 71.09M | 71.16M | 115.18M | 115.58M | 110.78M | 241.97M | 98.30M | 249.59M | 249.59M | 103.46M | 103.41M | 259.48M | 108.34M | 259.36M | 150.28M | 151.54M | 207.72M | 210.99M | 213.82M | 369.55M | 371.00M | 368.89M | 368.85M | 381.60M | 419.97M | 425.94M | 268.72M | 273.82M | 430.75M | 437.21M | 281.61M | 433.89M | 644.17M | 479.50M | 627.02M | 617.64M | 616.28M | 478.90M | 484.51M | 634.64M | 477.64M | 635.74M | 741.09M | 738.26M | 745.32M | 584.10M | 589.05M | 649.09M | 798.74M | 647.35M |
|
Intangibles (Quarter)
|
| | 53.14M | | 49.27M | 47.40M | 113.11M | 44.37M | 113.31M | 113.65M | 40.02M | 152.30M | 152.30M | 68.27M | 151.76M | 102.76M | 98.02M | 93.54M | 67.24M | 70.28M | 67.28M | 64.24M | 66.27M | 62.97M | 177.83M | 60.87M | 61.74M | 228.35M | 230.43M | 157.94M | 155.05M | 151.82M | 154.71M | 1.10M | 306.32M | 136.63M | 325.93M | 168.08M | 354.24M | 155.50M | 348.96M | 136.59M | 363.25M | 139.35M | 133.45M | 231.03M | 462.13M | 458.22M | 180.47M | 179.11M | 443.10M | 446.34M | 447.55M | 151.10M | 145.02M | 526.49M | 206.94M | 164.70M | 185.84M | 177.72M | 203.63M | 193.25M | 571.01M |
|
Goodwill & Intangibles (Quarter)
|
| | 97.72M | | 93.85M | 91.97M | 157.69M | 88.95M | 289.54M | 289.88M | 216.25M | 225.57M | 357.47M | 139.35M | 222.91M | 217.94M | 213.61M | 204.33M | 309.22M | 168.58M | 316.87M | 313.83M | 169.72M | 166.38M | 437.31M | 169.21M | 321.10M | 378.63M | 381.97M | 365.66M | 366.04M | 365.64M | 524.27M | 372.10M | 675.22M | 505.48M | 707.52M | 588.05M | 780.18M | 424.22M | 622.78M | 567.34M | 800.46M | 420.97M | 567.34M | 875.20M | 941.63M | 1,085.24M | 798.11M | 795.39M | 922.00M | 930.84M | 1,082.19M | 628.74M | 780.76M | 1,267.57M | 945.20M | 910.01M | 769.94M | 766.78M | 852.72M | 991.99M | 1,218.36M |
|
Long-Term Deferred Tax (Quarter)
|
| | 1.45M | | 1.73M | 1.47M | 0.81M | 0.81M | 0.88M | 1.61M | 3.88M | 4.82M | 2.69M | 2.00M | 0.52M | 0.50M | 0.50M | 0.44M | 2.91M | 2.88M | 2.80M | 1.29M | 7.88M | 7.97M | 6.46M | 5.89M | 8.59M | 10.01M | 11.02M | 11.77M | 7.05M | 0.30M | 6.75M | 8.06M | 9.49M | 9.54M | 9.86M | 9.94M | 8.89M | 8.65M | 12.09M | 12.69M | 10.49M | 10.18M | 9.94M | 0.41M | 12.21M | 4.50M | 7.38M | 11.54M | 15.11M | 18.20M | 21.21M | 24.71M | 27.86M | 13.25M | 15.73M | 19.24M | 22.89M | 25.00M | 26.98M | 27.09M | 27.38M |
|
Other Non-Current Assets (Quarter)
|
| | 4.48M | | 5.80M | 5.62M | 35.66M | 7.00M | 30.91M | 6.51M | 8.17M | 8.61M | 8.52M | 9.07M | 17.84M | 11.96M | 13.02M | 0.63M | 12.13M | 12.98M | 13.58M | 12.16M | 12.67M | 10.56M | 10.01M | 10.47M | 12.50M | 3.83M | 3.87M | 4.26M | 4.02M | 1.61M | 1.57M | 1.58M | 2.27M | 2.17M | 2.19M | 2.73M | 2.71M | 3.10M | 3.00M | 2.92M | 2.89M | 2.81M | 2.58M | 2.81M | 5.59M | 5.67M | 5.69M | 5.54M | 4.41M | 5.54M | 5.72M | 5.65M | 5.62M | 5.47M | 5.68M | 5.93M | 5.99M | 5.70M | 6.28M | 6.49M | 8.81M |
|
Non-Current Assets (Quarter)
|
| | 149.04M | | 145.00M | 141.56M | 134.19M | 138.46M | 127.99M | 126.80M | 128.99M | 193.84M | 189.21M | 183.12M | 177.18M | 261.85M | 266.75M | 258.53M | 213.12M | 222.04M | 219.79M | 213.65M | 230.83M | 221.10M | 226.40M | 220.47M | 226.39M | 305.28M | 303.92M | 441.93M | 438.82M | 435.67M | 446.02M | 446.26M | 437.81M | 466.10M | 498.46M | 561.10M | 565.22M | 545.08M | 550.65M | 554.70M | 561.01M | 543.14M | 542.20M | 856.92M | 854.06M | 830.78M | 806.48M | 799.80M | 820.69M | 821.02M | 818.38M | 802.96M | 810.76M | 981.78M | 973.78M | 981.89M | 954.86M | 951.32M | 1,048.97M | 1,037.39M | 1,024.51M |
|
Assets (Quarter)
|
| | 367.17M | | 384.01M | 353.25M | 348.50M | 341.26M | 345.90M | 341.83M | 337.46M | 400.32M | 390.03M | 377.91M | 378.81M | 453.98M | 465.79M | 450.54M | 396.29M | 415.07M | 432.43M | 425.90M | 416.05M | 416.53M | 413.88M | 416.74M | 425.64M | 535.27M | 549.61M | 722.31M | 726.70M | 733.75M | 741.76M | 759.44M | 719.58M | 752.66M | 783.37M | 857.96M | 869.74M | 841.97M | 861.03M | 857.53M | 865.18M | 852.25M | 877.95M | 1,210.24M | 1,227.88M | 1,206.16M | 1,205.84M | 1,207.53M | 1,241.21M | 1,225.82M | 1,232.72M | 1,194.28M | 1,226.06M | 1,410.59M | 1,398.57M | 1,418.82M | 1,388.51M | 1,385.46M | 1,511.07M | 1,505.81M | 1,807.11M |
|
Accounts Payables (Quarter)
|
| | 19.77M | | 19.46M | 22.00M | 12.53M | 19.28M | 19.11M | 19.63M | 18.82M | 25.20M | 25.57M | 27.10M | 24.36M | 26.57M | 28.44M | 31.22M | 25.59M | 27.13M | 26.94M | 27.51M | 24.40M | 26.89M | 25.88M | 28.18M | 32.21M | 34.23M | 37.78M | 39.67M | 39.79M | 41.72M | 42.51M | 48.31M | 50.73M | 50.55M | 50.02M | 47.01M | 52.59M | 48.42M | 46.43M | 40.91M | 42.97M | 51.95M | 54.05M | 65.01M | 68.51M | 72.03M | 77.35M | 79.58M | 75.22M | 66.01M | 64.65M | 63.98M | 57.20M | 71.40M | 71.04M | 68.72M | 76.89M | 82.51M | 88.97M | 100.21M | 94.86M |
|
Notes Payables (Quarter)
|
| | | | | | 0.38M | | 2.43M | 2.54M | 3.03M | 1.53M | 1.12M | 1.57M | 0.55M | 0.67M | 0.61M | 0.52M | | | | | 0.63M | | | | 1.16M | 1.90M | 2.30M | 3.29M | 3.63M | 3.52M | 3.76M | 3.39M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | 19.77M | | 19.46M | 22.00M | 12.91M | 19.28M | 21.55M | 22.17M | 21.86M | 26.72M | 26.69M | 28.67M | 24.91M | 27.24M | 29.05M | 31.75M | 25.59M | 27.13M | 26.94M | 27.51M | 25.03M | 26.89M | 25.88M | 28.18M | 33.38M | 36.13M | 40.08M | 42.96M | 43.43M | 45.24M | 46.26M | 51.70M | 50.73M | 50.55M | 50.02M | 47.01M | 52.59M | 48.42M | 46.43M | 40.91M | 42.97M | 51.95M | 54.05M | 65.01M | 68.51M | 72.03M | 77.35M | 79.58M | 75.22M | 66.01M | 64.65M | 63.98M | 57.20M | 71.40M | 71.04M | 68.72M | 76.89M | 82.51M | 88.97M | 100.21M | 94.86M |
|
Accumulated Expenses (Quarter)
|
| | 3.17M | | 2.97M | 3.05M | 3.04M | 2.90M | 2.93M | 2.85M | 2.20M | 3.04M | 3.19M | 3.31M | 3.31M | 3.31M | 3.42M | 3.22M | 3.04M | 2.83M | 3.54M | 3.53M | 3.33M | 3.25M | 3.18M | 3.30M | 3.14M | 3.92M | 3.96M | 4.77M | 4.83M | 5.05M | 4.77M | 5.04M | 4.51M | 4.88M | 4.89M | 4.73M | 5.76M | 5.62M | 5.08M | 5.10M | 4.92M | 4.51M | 4.57M | 4.53M | 4.78M | 4.60M | 4.74M | 4.74M | 5.13M | 5.28M | 5.25M | 5.50M | 5.29M | 5.35M | 5.04M | 4.98M | 4.80M | 4.73M | 17.26M | 17.04M | 16.41M |
|
Other Accumulated Expenses (Quarter)
|
| | 14.72M | | 14.78M | 13.95M | 18.93M | 24.74M | 7.00M | 7.82M | 6.81M | 22.36M | 22.66M | 22.33M | 10.35M | 10.61M | 7.38M | 7.74M | 6.79M | 8.23M | 8.11M | 8.43M | 7.17M | | 28.90M | 30.07M | 26.95M | 8.61M | 34.00M | 11.01M | 43.31M | 38.24M | 13.42M | 16.31M | 13.07M | 41.17M | 41.18M | 71.18M | 70.33M | 72.99M | 17.07M | 11.04M | 53.78M | 48.66M | 13.19M | 104.51M | 98.48M | 90.80M | 15.20M | 58.63M | 13.62M | 14.20M | 51.95M | 14.90M | 61.06M | 18.58M | 16.28M | 57.47M | 15.26M | 19.71M | 17.61M | 18.78M | 63.50M |
|
Short term Debt (Quarter)
|
| | | | | | 10.00M | 10.00M | 10.00M | 10.00M | 7.50M | 7.50M | 7.50M | 7.50M | 7.50M | 7.50M | 7.50M | 7.50M | 7.34M | 7.50M | 7.50M | 7.37M | 7.38M | 2.90M | 7.37M | 7.37M | 7.37M | 7.37M | 7.37M | 9.12M | 9.12M | 9.12M | 9.13M | 9.13M | 4.54M | 2.24M | | | 5.03M | 4.87M | 5.05M | 5.26M | 5.51M | 5.27M | 5.33M | 5.21M | 5.10M | 4.97M | 4.68M | 4.37M | 4.80M | 4.90M | 4.91M | 4.74M | 4.97M | 4.85M | 4.81M | 5.02M | 4.69M | 4.85M | 5.20M | 5.68M | 38.29M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.20M | 5.22M | 5.07M | 5.04M | 4.65M | 4.88M | 5.55M | 6.19M | 5.89M | 6.43M | 7.58M | 7.33M | 7.47M | 7.56M | 7.66M | 7.79M | 7.66M | 7.88M | 8.07M | 8.19M | 9.24M | 9.76M | 9.98M | 9.88M | 9.96M | 10.30M | 10.16M | 9.86M |
|
Current Taxes (Quarter)
|
| | 1.78M | | 2.83M | 2.82M | 1.83M | 2.07M | 2.29M | 2.21M | 3.32M | 4.17M | 2.92M | 2.98M | 1.02M | 0.54M | 2.05M | 2.31M | 1.19M | 1.05M | 5.30M | 3.01M | 3.98M | 1.77M | 1.65M | 1.27M | 3.97M | 5.41M | 4.20M | 6.09M | 5.94M | 2.53M | 2.19M | 2.40M | 2.63M | 1.92M | 2.12M | 1.66M | 1.86M | 4.49M | 4.79M | 5.59M | 5.79M | 5.60M | 4.75M | 5.67M | 4.51M | 7.70M | 6.83M | 7.82M | 13.66M | 14.48M | 6.59M | 7.22M | 7.77M | 11.12M | 13.23M | 15.41M | 16.00M | 15.98M | 12.94M | 4.01M | 5.86M |
|
Current Deferred Revenue (Quarter)
|
| | 15.01M | | 7.20M | 4.13M | 0.85M | 3.76M | 1.07M | 0.90M | 0.32M | 1.10M | 0.82M | 0.95M | | | | | | | | | | | | | | | | | 4.79M | | | | 4.17M | 3.34M | 3.06M | 4.55M | 3.22M | 3.04M | 4.24M | 4.54M | 6.17M | 5.29M | 5.33M | 9.19M | 7.00M | 7.25M | 7.67M | 6.70M | 8.13M | 6.93M | 6.37M | 6.58M | 5.55M | 6.32M | 7.14M | 8.34M | 5.71M | 8.17M | 6.91M | 8.03M | 10.95M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | 0.01M | | 0.11M | 0.15M | 0.11M | 0.11M | 0.40M | 0.38M | 0.38M | 0.40M | 0.18M | 0.21M | 0.22M | 0.17M | 0.21M | 0.20M | 0.21M | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | 59.26M | | 55.23M | 51.99M | 59.06M | 60.00M | 62.07M | 61.85M | 54.93M | 65.42M | 62.53M | 61.89M | 61.49M | 64.03M | 66.52M | 61.72M | 54.06M | 60.36M | 61.99M | 59.99M | 56.95M | 60.33M | 63.81M | 66.89M | 70.50M | 77.94M | 83.35M | 95.81M | 98.17M | 91.61M | 93.00M | 108.50M | 104.20M | 101.09M | 98.55M | 124.91M | 134.85M | 135.42M | 129.28M | 133.55M | 114.23M | 117.38M | 126.55M | 187.97M | 183.94M | 182.97M | 198.40M | 158.06M | 164.52M | 142.35M | 135.98M | 138.39M | 139.18M | 151.41M | 153.47M | 156.60M | 167.79M | 169.59M | 181.94M | 186.86M | 212.37M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | 9.51M | 9.46M | 9.27M | 9.10M | 9.17M | 8.96M | 8.60M | 8.40M | 8.11M | 8.01M | 7.90M | 7.79M | 7.95M | | | | 7.28M | | 6.76M | 14.96M | 14.85M | 6.33M | 6.19M | 6.05M | 5.91M | 5.76M | 5.61M | 5.46M | 5.31M | 5.15M | 5.00M | 4.83M | 4.65M | 4.48M | 4.30M | 4.12M | 3.93M | 3.75M | 3.56M | 3.37M | 3.17M | 2.98M | 2.78M | 2.56M | 2.35M |
|
Non-Current Debt (Quarter)
|
| | 107.58M | | 108.11M | 73.11M | 58.00M | 45.50M | 43.00M | 37.50M | 42.50M | 95.62M | 87.75M | 70.88M | 64.00M | 129.12M | 127.25M | 114.38M | 105.03M | 115.62M | 108.75M | 100.08M | 88.43M | 86.76M | 79.16M | 72.27M | 70.55M | 110.86M | 104.18M | 234.19M | 225.50M | 224.10M | 228.31M | 247.29M | 202.84M | 198.20M | 214.56M | 227.51M | 215.33M | 206.75M | 211.95M | 188.09M | 194.93M | 186.15M | 186.87M | 441.83M | 429.36M | 412.52M | 402.68M | 438.45M | 430.66M | 418.54M | 403.59M | 347.88M | 349.40M | 508.86M | 477.11M | 452.50M | 411.95M | 385.28M | 454.04M | 445.66M | 212.54M |
|
Non-Current Deffered Revenue (Quarter)
|
| | 0.40M | | 0.36M | 0.23M | 0.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | 3.04M | | 2.66M | 2.47M | 4.26M | | | | | | | | 2.32M | | | | 6.04M | 5.41M | 5.30M | 4.80M | 3.69M | 3.29M | 2.77M | 2.33M | 5.96M | 5.71M | 5.55M | 5.26M | 3.85M | | | | 36.88M | | 2.94M | 2.47M | 40.46M | 1.01M | 0.65M | 0.29M | 47.20M | 1.13M | 0.73M | 0.33M | 41.40M | | | | 24.60M | | | | 26.26M | | | | | | | | |
|
Minority Interest (Quarter)
|
| | 0.33M | | 0.39M | 0.36M | 0.36M | 0.38M | 0.38M | 0.40M | 0.40M | 0.43M | 0.45M | 0.44M | 0.42M | 0.43M | 0.43M | 0.43M | 0.43M | 0.43M | | | | | | | | 22.09M | 27.36M | 36.84M | 46.92M | 54.92M | 51.61M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | 14.81M | | 9.55M | 9.69M | 5.61M | 4.72M | 2.68M | 0.62M | 6.14M | 7.34M | 7.54M | 1.44M | 0.32M | 2.95M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | 8.37M | | 8.49M | 8.48M | 8.72M | 8.74M | 8.77M | 8.99M | 0.26M | 0.77M | 0.82M | 0.93M | 0.29M | 4.39M | 4.77M | 4.64M | 0.04M | 2.27M | 2.51M | 2.51M | 0.45M | 0.56M | 0.04M | 0.04M | 1.29M | 8.25M | 8.55M | 27.11M | 25.67M | 26.06M | 25.54M | 24.92M | 22.63M | 22.53M | 23.43M | 28.98M | 26.68M | 24.86M | 26.03M | 27.42M | 24.13M | 22.17M | 22.35M | 21.94M | 33.74M | 19.84M | 17.69M | 16.52M | 17.19M | 16.98M | 16.18M | 14.44M | 16.30M | 15.23M | 14.45M | 14.32M | 13.09M | 13.21M | 20.78M | 19.70M | 18.09M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.81M | 35.11M | 32.18M | 34.11M | 33.04M | 33.40M | 32.50M | 32.80M | 30.93M | 32.25M | 40.85M | 45.70M | 43.89M | 42.58M | 40.91M | 40.81M | 39.58M | 40.73M | 38.58M | 37.34M | 42.93M | 41.28M | 42.67M | 40.55M | 38.69M | 41.09M | 40.41M | 38.87M |
|
Other Non-Current Liabilities (Quarter)
|
| | 6.64M | | 7.28M | 7.68M | 8.06M | 8.08M | 8.22M | 5.38M | 9.81M | 2.56M | 2.62M | 1.99M | 5.60M | 4.75M | 13.43M | 7.48M | 3.27M | 18.70M | 6.34M | 17.48M | 3.46M | 2.52M | 15.51M | 2.26M | 5.71M | 6.04M | 15.35M | 4.15M | 15.14M | 14.52M | 3.95M | 4.31M | 3.38M | 4.65M | 3.66M | 4.38M | 4.07M | 4.59M | 6.63M | 19.59M | 5.10M | 2.90M | 4.43M | 11.74M | 3.80M | 0.89M | 1.90M | 6.25M | 1.13M | 4.52M | 5.56M | 0.79M | 1.69M | 4.69M | 4.82M | 5.34M | 1.32M | 4.67M | 6.82M | 3.92M | 3.96M |
|
Total Non-Current Liabilities (Quarter)
|
| | 129.23M | | 177.20M | 137.65M | 80.94M | 119.81M | 119.40M | 117.36M | 99.44M | 171.27M | 160.58M | 142.65M | 130.81M | 205.56M | 205.86M | 194.28M | 181.76M | 185.09M | 191.50M | 168.44M | 167.88M | 166.80M | 148.78M | 157.28M | 161.06M | 212.93M | 202.35M | 372.17M | 353.09M | 345.70M | 361.84M | 395.45M | 347.94M | 368.31M | 393.53M | 450.70M | 448.50M | 424.27M | 422.49M | 386.70M | 383.27M | 373.23M | 380.45M | 698.38M | 702.79M | 670.58M | 671.77M | 659.08M | 662.49M | 623.28M | 601.13M | 548.63M | 550.91M | 724.19M | 691.77M | 671.29M | 641.50M | 611.03M | 702.81M | 700.41M | 488.86M |
|
Total Liabilities (Quarter)
|
| | 188.49M | | 184.47M | 145.33M | 139.14M | 127.89M | 127.62M | 122.74M | 109.25M | 173.83M | 163.20M | 144.64M | 136.40M | 210.31M | 219.29M | 201.76M | 185.04M | 203.79M | 197.84M | 185.92M | 171.34M | 169.31M | 164.30M | 159.54M | 166.77M | 218.97M | 217.71M | 376.32M | 368.24M | 360.22M | 365.79M | 399.76M | 351.32M | 372.96M | 397.19M | 455.08M | 452.56M | 428.87M | 429.13M | 406.29M | 388.37M | 376.13M | 384.88M | 710.12M | 706.59M | 671.47M | 673.67M | 665.33M | 663.63M | 627.80M | 606.69M | 549.42M | 552.60M | 728.88M | 696.58M | 676.63M | 642.81M | 615.70M | 709.62M | 704.34M | 492.82M |
|
Total Debt (Quarter)
|
| | 107.58M | | 108.11M | 73.11M | 68.00M | 55.50M | 53.00M | 47.50M | 50.00M | 103.12M | 95.25M | 78.38M | 71.50M | 136.62M | 134.75M | 121.88M | 112.38M | 123.12M | 116.25M | 107.46M | 95.81M | 89.66M | 86.53M | 79.63M | 77.92M | 118.23M | 111.55M | 243.30M | 234.62M | 233.22M | 237.43M | 256.42M | 207.38M | 200.44M | 214.56M | 227.51M | 220.37M | 211.62M | 217.00M | 193.35M | 200.44M | 191.42M | 192.20M | 447.04M | 434.46M | 417.50M | 407.36M | 442.81M | 435.46M | 423.44M | 408.49M | 352.62M | 354.37M | 513.71M | 481.93M | 457.52M | 416.64M | 390.13M | 459.24M | 451.34M | 250.83M |
|
Common Equity (Quarter)
|
| | 178.68M | | 199.54M | 207.92M | 209.36M | 213.36M | 217.90M | 219.09M | 228.21M | 226.05M | 226.83M | 233.27M | 242.40M | 243.67M | 246.50M | 248.78M | 211.25M | 210.85M | 234.59M | 239.98M | 244.70M | 247.22M | 249.59M | 257.20M | 258.87M | 294.20M | 304.55M | 309.15M | 311.55M | 318.61M | 324.37M | 359.67M | 368.25M | 379.70M | 386.18M | 402.88M | 417.17M | 413.10M | 431.90M | 451.25M | 476.81M | 476.12M | 493.06M | 500.11M | 521.29M | 534.69M | 532.17M | 542.20M | 577.59M | 598.02M | 626.03M | 644.86M | 673.46M | 681.72M | 701.99M | 742.20M | 745.70M | 769.75M | 801.45M | 801.48M | 1,314.29M |
|
Shareholder's Equity (Quarter)
|
| | 178.68M | | 199.94M | 207.92M | 209.36M | 213.36M | 217.90M | 219.09M | 228.21M | 226.05M | 226.83M | 232.83M | 242.40M | 243.24M | 246.07M | 248.35M | 211.25M | 210.85M | 234.59M | 239.98M | 244.70M | 247.22M | 249.59M | 257.20M | 258.87M | 294.20M | 304.55M | 309.15M | 311.55M | 318.61M | 324.37M | 359.67M | 368.25M | 379.70M | 386.18M | 402.88M | 417.17M | 413.10M | 431.90M | 451.25M | 476.81M | 476.12M | 493.06M | 500.11M | 521.29M | 534.69M | 532.17M | 542.20M | 577.59M | 598.02M | 626.03M | 644.86M | 673.46M | 681.72M | 701.99M | 742.20M | 745.70M | 769.75M | 801.45M | 801.48M | 1,314.29M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | 367.17M | | 384.01M | 353.25M | 348.50M | 341.26M | 345.90M | 341.83M | 337.46M | 400.32M | 390.03M | 377.91M | 378.81M | 453.98M | 465.79M | 450.54M | 396.29M | 415.07M | 432.43M | 425.90M | 416.05M | 416.53M | 413.88M | 416.74M | 425.64M | 535.27M | 549.61M | 722.31M | 726.70M | 733.75M | 741.76M | 759.44M | 719.58M | 752.66M | 783.37M | 857.96M | 869.74M | 841.97M | 861.03M | 857.53M | 865.18M | 852.25M | 877.95M | 1,210.24M | 1,227.88M | 1,206.16M | 1,205.84M | 1,207.53M | 1,241.21M | 1,225.82M | 1,232.72M | 1,194.28M | 1,226.06M | 1,410.59M | 1,398.57M | 1,418.82M | 1,388.51M | 1,385.46M | 1,511.07M | 1,505.81M | 1,807.11M |
|
Retained Earnings (Quarter)
|
| | -3.43M | | -0.27M | -231.62M | -5.02M | -3.70M | -221.51M | -224.04M | -9.75M | -14.49M | -207.01M | -205.22M | -6.34M | -6.34M | -199.21M | -194.68M | -16.46M | -221.72M | -16.58M | -195.65M | -18.83M | -187.64M | -20.39M | -175.30M | -167.55M | -26.07M | -127.61M | -127.66M | -127.74M | -2.20M | -112.17M | -19.38M | -22.53M | -66.84M | -56.46M | -24.61M | -38.32M | -24.18M | -14.71M | -6.45M | 6.20M | -12.61M | 29.18M | 42.78M | 56.53M | 75.35M | -30.66M | 115.32M | 130.58M | 148.85M | 169.73M | -33.31M | 203.46M | 218.14M | 231.89M | 251.09M | 267.55M | -21.35M | 293.25M | -2.79M | 321.38M |
|
Treasury Shares (Quarter)
|
| | | | | | 0.74M | | 0.90M | 0.89M | 0.80M | 1.00M | 0.96M | 0.95M | 0.05M | 0.81M | 0.80M | 0.77M | 0.75M | 0.71M | 0.71M | 0.70M | 0.12M | 0.05M | 0.60M | 0.03M | 0.11M | 0.67M | 0.09M | 0.65M | 0.06M | 0.56M | 0.14M | 0.05M | 0.05M | 0.05M | 0.04M | 0.05M | 0.05M | 0.07M | 0.07M | 0.07M | | 0.05M | 0.05M | 0.04M | 0.08M | 0.13M | 0.12M | 0.12M | 0.10M | 0.15M | 0.15M | 0.14M | 0.21M | 0.18M | 0.18M | 0.24M | 0.20M | 0.22M | 0.31M | 0.38M | 0.30M |