|
Cash & Equivalents (Quarter)
|
0.04M | 0.04M | 0.05M | 0.08M | 0.04M | 0.07M | 0.18M | 0.09M | 0.03M | 0.03M | 0.05M | 0.05M | 0.19M | 0.03M | 0.59M | 0.05M | 0.07M | 0.07M | 0.53M | 0.12M | 0.69M | 0.64M | 10.31M | 9.40M | 9.06M | 11.80M | 21.83M | 20.81M | 17.53M | 5.30M | 43.65M | 39.99M | 41.89M | 1.55M | 6.68M | 3.84M | 10.05M | 11.74M | 31.01M | 9.66M | 19.21M | 30.36M | 37.93M | 29.89M | 23.20M | 3.19M | 4.34M | 4.09M | 3.54M | 5.41M | 3.68M | 4.77M | 4.55M | 4.06M | 4.07M | 4.26M | 4.53M | 5.72M | 5.01M | 5.29M | 2.03M | 2.67M | 2.27M |
|
Short-term Investments (Quarter)
|
| | | | | | 0.15M | | 0.07M | | | 0.02M | 0.18M | | | | | | 0.03M | | | 0.18M | 0.30M | | | | | | | | | | | | | | | | | 0.26M | 0.08M | 0.00M | | | 0.01M | 0.04M | 0.02M | 0.00M | 0.31M | | | 0.46M | 0.05M | | 0.33M | | 0.33M | 0.12M | | 0.06M | 0.02M | | |
|
Cash & Current Investments (Quarter)
|
0.04M | 0.04M | 0.05M | 0.08M | 0.04M | 0.07M | 0.34M | 0.09M | 0.10M | 0.03M | 0.05M | 0.07M | 0.38M | 0.03M | 0.59M | 0.05M | 0.07M | 0.07M | 0.56M | 0.12M | 0.69M | 0.82M | 10.61M | 9.40M | 9.06M | 11.80M | 21.83M | 20.81M | 17.53M | 5.30M | 43.65M | 39.99M | 41.89M | 1.55M | 6.68M | 3.84M | 10.05M | 11.74M | 31.01M | 9.91M | 19.28M | 30.36M | 37.93M | 29.89M | 23.21M | 3.23M | 4.36M | 4.09M | 3.85M | 5.41M | 3.68M | 5.23M | 4.60M | 4.06M | 4.39M | 4.26M | 4.86M | 5.85M | 5.01M | 5.34M | 2.05M | 2.67M | 2.27M |
|
Receivables - Net (Quarter)
|
| | 66.47M | | 93.75M | 85.18M | 69.89M | 64.87M | 72.23M | 70.98M | 41.50M | 65.42M | 57.95M | 64.61M | 72.47M | 57.48M | 47.56M | 47.54M | 58.31M | 32.13M | 33.53M | 35.42M | 27.57M | 21.97M | 16.84M | 22.61M | 25.55M | 18.62M | 20.98M | 24.25M | 28.99M | 24.24M | 16.33M | 33.95M | 34.39M | 27.79M | 30.16M | 36.63M | 38.03M | 38.79M | 39.20M | 43.62M | 42.68M | 40.21M | 33.78M | 38.88M | 52.66M | 59.23M | 63.05M | 73.97M | 71.56M | 60.59M | 63.42M | 67.00M | 47.65M | 52.40M | 70.93M | 79.51M | 66.95M | 60.10M | 78.32M | 98.13M | 78.17M |
|
Receivables - Other (Quarter)
|
| | 45.53M | | 59.81M | 47.62M | 38.03M | 44.14M | 48.53M | 57.32M | 73.31M | 70.02M | 65.69M | 51.07M | 50.47M | 44.33M | 49.47M | 55.77M | 45.85M | 52.55M | 49.79M | 38.70M | 42.59M | 41.41M | 47.89M | 46.06M | 43.66M | 45.06M | 43.18M | 50.29M | 44.50M | 44.84M | 44.32M | 64.13M | 74.27M | 70.27M | 84.09M | 90.80M | 91.19M | 79.35M | 74.90M | 76.28M | 76.98M | 75.47M | 90.50M | 111.24M | 107.17M | 111.07M | 125.16M | 117.26M | 121.78M | 116.34M | 122.36M | 105.42M | 120.52M | 135.72M | 139.48M | 120.98M | 103.42M | 104.97M | 102.88M | 96.88M | 91.04M |
|
Receivables (Quarter)
|
| | 112.01M | | 153.56M | 132.80M | 107.92M | 109.02M | 120.75M | 128.30M | 114.81M | 135.43M | 123.63M | 115.67M | 122.94M | 101.81M | 97.03M | 103.32M | 104.16M | 84.68M | 83.33M | 74.12M | 70.16M | 63.38M | 64.73M | 68.68M | 69.22M | 63.68M | 64.15M | 74.54M | 73.49M | 69.09M | 60.65M | 98.08M | 108.67M | 98.06M | 114.25M | 127.43M | 129.21M | 118.14M | 114.11M | 119.90M | 119.67M | 115.68M | 124.28M | 150.12M | 159.83M | 170.29M | 188.21M | 191.24M | 193.34M | 176.93M | 185.78M | 172.42M | 168.16M | 188.11M | 210.41M | 200.49M | 170.37M | 165.07M | 181.20M | 195.02M | 169.21M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | 3.10M | | | 45.62M | 52.60M | 2.29M | 2.34M | 2.34M | 48.01M | 36.72M | 36.94M | 2.44M | 2.45M | 22.37M | 2.40M | 2.36M | 1.96M | 13.12M | 18.26M | 15.51M | 1.62M | 13.13M | 15.53M | 29.47M | 34.43M | 1.50M | 29.56M | 1.63M | 1.62M | 1.63M | 1.59M | 23.96M | 20.63M | 24.57M | 1.76M | 1.85M | 44.70M | 1.89M | 1.90M | 2.20M | 47.98M | 2.18M | 2.19M | 2.30M | 68.11M | 2.32M | 2.32M | 61.55M | 54.02M | 2.54M | 2.57M | 48.31M | 2.92M |
|
Work In Process (Quarter)
|
| | | | | | | | | | 10.16M | | | 1.19M | 4.90M | 3.26M | 1.42M | 2.06M | 1.74M | 1.47M | 1.62M | 2.09M | 1.90M | 1.69M | 1.21M | 0.87M | 1.24M | 1.21M | 1.66M | 1.25M | 1.27M | 1.46M | 1.42M | 3.10M | 2.37M | 1.41M | 1.51M | 1.62M | 1.58M | 2.26M | 2.06M | 1.22M | 1.42M | 1.08M | 1.12M | 0.93M | 3.02M | 2.90M | 2.91M | 3.82M | 5.11M | 7.52M | 8.85M | 9.18M | 8.91M | 9.08M | 9.37M | 8.29M | 1.01M | 1.23M | 1.41M | 1.33M | 0.89M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | 43.37M | | | 60.01M | 49.35M | 14.36M | 13.37M | 19.41M | 20.66M | 20.75M | 10.24M | 5.56M | 3.64M | 2.90M | 0.63M | 0.52M | 0.04M | 0.32M | 0.19M | 0.63M | 0.46M | 0.94M | 0.75M | 0.58M | 1.07M | 0.82M | 0.92M | 0.94M | 0.68M | 5.10M | 5.53M | 5.20M | 5.49M | 5.80M | 5.02M | 5.02M | 10.10M | 10.62M | 12.70M | 12.65M | 15.77M | 16.13M | 14.79M | 12.21M | 11.91M | 13.27M | 12.53M | 12.66M | 22.20M | 23.28M | 23.00M | 21.97M | 23.74M |
|
Inventory (Quarter)
|
| | 80.89M | | 74.18M | 91.89M | 107.17M | 98.61M | 120.60M | 131.68M | 113.55M | 109.60M | 115.84M | 109.94M | 110.39M | 62.97M | 64.07M | 77.27M | 72.78M | 61.28M | 51.15M | 49.16M | 29.48M | 29.38M | 25.54M | 20.61M | 18.64M | 16.95M | 22.41M | 19.00M | 17.05M | 17.13M | 19.27M | 34.74M | 39.38M | 41.12M | 33.51M | 27.29M | 30.65M | 39.26M | 35.42M | 31.95M | 29.18M | 33.18M | 30.03M | 43.04M | 59.65M | 62.71M | 74.25M | 71.58M | 71.03M | 70.97M | 84.58M | 83.09M | 91.23M | 96.48M | 87.73M | 84.98M | 79.77M | 80.68M | 76.48M | 74.52M | 74.29M |
|
Current Deferred Tax Assets (Quarter)
|
| | 6.29M | | 6.44M | 7.48M | 6.39M | 7.29M | 5.68M | 4.89M | 5.89M | 6.41M | 6.48M | 5.28M | 6.21M | 4.14M | 5.76M | 5.43M | 5.49M | 6.22M | 4.82M | 4.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | 2.16M | | 1.57M | 2.10M | 5.26M | 4.91M | 1.80M | 1.30M | 2.56M | 1.99M | 1.64M | 1.71M | 2.38M | 2.16M | 6.24M | 5.87M | 7.26M | 7.09M | 1.72M | 1.64M | 1.92M | 1.45M | 1.12M | 0.96M | 2.10M | 1.77M | 1.14M | 1.01M | 6.56M | 5.68M | 5.30M | 5.35M | 4.79M | 4.50M | 3.98M | 3.18M | 4.16M | 4.38M | 3.81M | 3.37M | 5.19M | 5.56M | 4.04M | 1.92M | 5.74M | 4.94M | 3.84M | 4.33M | 10.69M | 9.01M | 4.92M | 6.64M | 9.03M | 7.84M | 5.27M | 2.53M | 7.34M | 6.23M | 4.30M | 2.69M | 5.67M |
|
Current Assets (Quarter)
|
| | 216.50M | | 235.79M | 234.34M | 226.92M | 219.92M | 248.86M | 271.18M | 236.14M | 253.47M | 247.78M | 233.98M | 243.58M | 180.39M | 179.51M | 195.85M | 195.24M | 163.31M | 148.47M | 138.67M | 115.28M | 107.05M | 107.41M | 108.47M | 148.61M | 103.21M | 105.31M | 136.29M | 140.75M | 131.89M | 130.20M | 139.72M | 159.51M | 147.52M | 161.81M | 169.64M | 195.04M | 171.43M | 172.55M | 185.58M | 191.96M | 184.31M | 181.54M | 198.27M | 228.23M | 241.24M | 269.83M | 270.85M | 278.74M | 260.84M | 279.43M | 266.21M | 272.48M | 296.69M | 307.95M | 293.72M | 262.49M | 257.27M | 264.00M | 274.90M | 251.43M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | 154.27M | | 151.98M | 152.16M | 152.85M | 153.22M | 152.61M | 150.70M | 152.54M | 158.80M | 162.19M | 162.62M | 143.06M | 133.30M | 134.24M | 132.10M | 132.59M | 132.85M | 133.36M | 132.64M | 131.85M | 130.20M | 121.57M | 120.16M | 81.67M | 116.85M | 116.21M | 79.04M | 78.76M | 78.35M | 74.43M | 107.91M | 101.12M | 102.40M | 100.28M | 99.44M | 99.63M | 108.31M | 108.79M | 109.17M | 110.18M | 109.42M | 110.01M | 111.16M | 121.27M | 123.05M | 124.65M | 124.23M | 133.17M | 134.42M | 137.51M | 139.81M | 143.96M | 145.32M | 147.35M | 149.26M | 150.46M | 150.81M | 153.53M | 155.93M | 157.51M |
|
Long-Term Investments (Quarter)
|
| | | | | | 4.58M | | 4.67M | 5.12M | 5.28M | 5.62M | 5.53M | | | | | | 6.24M | | | 6.32M | 6.36M | 6.31M | 6.36M | | | | | | | | | | | | | | 5.15M | | | | 4.72M | 4.41M | 4.50M | 4.43M | 0.49M | 4.08M | 3.61M | 3.41M | | 3.17M | | | 0.52M | 0.47M | 3.18M | | 3.28M | 0.38M | | | |
|
Goodwill (Quarter)
|
| | 21.45M | | 20.48M | 20.48M | 20.48M | 20.48M | 20.48M | 20.48M | 20.48M | 20.48M | 20.48M | 20.48M | 25.76M | 21.35M | 21.35M | 16.10M | 5.28M | 5.30M | | | | | | | | | | | | | | | | | | | | 22.98M | 22.98M | 22.98M | 22.98M | 22.98M | 22.98M | 22.98M | 53.68M | 53.68M | 53.68M | 55.50M | 55.50M | 55.50M | 55.50M | 55.50M | 55.50M | 55.50M | 55.50M | 55.50M | 55.50M | 55.50M | 55.50M | 55.50M | 55.50M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 3.97M | | | | 3.97M | | | | 3.85M | | | | 2.71M | | | | 2.51M | 13.68M | 11.42M | 11.12M | 12.96M | 10.20M | 9.89M | 9.57M | 39.38M | 38.18M | 37.07M | 36.33M | 43.99M | 34.20M | 33.16M | 32.12M | 31.07M | 30.07M | 29.06M | 28.05M | 27.04M | 26.03M | 25.02M | 24.02M | 23.01M |
|
Goodwill & Intangibles (Quarter)
|
| | 21.45M | | 20.48M | 20.48M | 20.48M | 20.48M | 20.48M | 20.48M | 20.48M | 20.48M | 20.48M | 20.48M | 25.76M | 21.35M | 21.35M | 16.10M | 5.28M | 5.30M | | | 3.97M | | | | 3.97M | | | | 3.85M | | | | 2.71M | | | | 2.51M | 36.66M | 34.41M | 34.10M | 35.95M | 33.19M | 32.87M | 32.56M | 93.06M | 91.87M | 90.76M | 91.84M | 99.49M | 89.71M | 88.66M | 87.62M | 86.58M | 85.57M | 84.56M | 83.55M | 82.54M | 81.54M | 80.53M | 79.52M | 78.51M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | 15.25M | | | | -11.84M | -12.88M | -12.25M | -12.21M | -14.02M | -14.19M | -14.23M | -11.01M | -5.12M | | | | | | | | | | | | 0.11M | | | | 0.14M | | | | 0.11M | | | | 0.38M | | | | 0.39M | | | | 0.37M | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | 22.66M | | 17.21M | 15.56M | 13.13M | 13.88M | 13.09M | 0.90M | 13.26M | 13.17M | 14.87M | 16.64M | 21.06M | 25.34M | 20.73M | 19.70M | 18.77M | 19.31M | 12.83M | 12.11M | 12.25M | 11.96M | 11.80M | 11.64M | 11.27M | 11.05M | 10.99M | 36.44M | 10.81M | 9.49M | 9.30M | 9.59M | 8.39M | 16.61M | 16.96M | 16.23M | 6.66M | 5.91M | 6.32M | 6.43M | 6.55M | 6.17M | 6.16M | 6.22M | 6.62M | 6.28M | 5.71M | 5.40M | 5.54M | 5.77M | 6.03M | 5.84M | 6.71M | 6.74M | 6.39M | 6.49M | 6.42M | 6.30M | 6.36M | 6.55M | 5.28M |
|
Non-Current Assets (Quarter)
|
| | 198.38M | | 189.67M | 188.20M | 186.45M | 187.59M | 186.18M | 183.86M | 186.28M | 192.44M | 197.54M | 199.74M | 189.88M | 180.00M | 176.31M | 173.14M | 156.64M | 157.44M | 146.19M | 144.75M | 144.10M | 142.16M | 133.37M | 131.80M | 92.94M | 127.90M | 127.20M | 89.63M | 89.57M | 87.84M | 83.73M | 117.50M | 111.84M | 119.00M | 117.25M | 115.67M | 115.21M | 177.88M | 179.17M | 181.24M | 181.05M | 183.00M | 182.56M | 182.70M | 319.45M | 318.28M | 316.75M | 315.63M | 322.60M | 321.54M | 323.31M | 322.88M | 325.40M | 324.61M | 323.80M | 323.47M | 327.17M | 324.96M | 328.58M | 330.33M | 328.20M |
|
Assets (Quarter)
|
| | 414.88M | | 425.46M | 422.54M | 413.37M | 407.51M | 435.04M | 455.04M | 422.42M | 445.91M | 445.32M | 433.71M | 433.46M | 360.38M | 355.82M | 369.00M | 351.88M | 320.75M | 294.67M | 283.42M | 259.38M | 249.21M | 240.78M | 240.27M | 241.56M | 231.11M | 232.51M | 225.93M | 230.32M | 219.73M | 213.93M | 257.22M | 271.35M | 266.52M | 279.05M | 285.31M | 310.25M | 349.31M | 351.71M | 366.82M | 373.01M | 367.31M | 364.11M | 380.97M | 547.68M | 559.52M | 586.58M | 586.48M | 601.34M | 582.38M | 602.74M | 589.09M | 597.88M | 621.30M | 631.75M | 617.19M | 589.65M | 582.23M | 592.58M | 605.23M | 579.63M |
|
Accounts Payables (Quarter)
|
| | 28.46M | | 19.48M | 28.00M | 20.25M | 21.44M | 30.69M | 24.42M | 21.04M | 33.60M | 29.53M | 22.06M | 21.73M | 20.92M | 16.64M | 21.98M | 15.48M | 9.42M | 14.60M | 10.46M | 4.74M | 3.74M | 4.98M | 4.98M | 5.27M | 3.63M | 7.62M | 3.70M | 7.52M | 4.46M | 5.57M | 19.29M | 19.78M | 15.52M | 12.69M | 7.63M | 15.49M | 17.93M | 13.01M | 13.70M | 12.99M | 13.26M | 15.46M | 20.15M | 32.27M | 36.95M | 49.64M | 40.44M | 26.97M | 24.89M | 26.72M | 31.16M | 31.14M | 26.36M | 24.51M | 20.36M | 27.78M | 24.68M | 30.79M | 28.05M | 22.19M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.76M | | | | | | | | |
|
Payables (Quarter)
|
| | 28.46M | | 19.48M | 28.00M | 20.25M | 21.44M | 30.69M | 24.42M | 21.04M | 33.60M | 29.53M | 22.06M | 21.73M | 20.92M | 16.64M | 21.98M | 15.48M | 9.42M | 14.60M | 10.46M | 4.74M | 3.74M | 4.98M | 4.98M | 5.27M | 3.63M | 7.62M | 3.70M | 7.52M | 4.46M | 5.57M | 19.29M | 19.78M | 15.52M | 12.69M | 7.63M | 15.49M | 17.93M | 13.01M | 13.70M | 12.99M | 13.26M | 15.46M | 20.15M | 32.27M | 36.95M | 49.64M | 40.44M | 26.97M | 24.89M | 26.72M | 31.16M | 41.90M | 26.36M | 24.51M | 20.36M | 27.78M | 24.68M | 30.79M | 28.05M | 22.19M |
|
Accumulated Expenses (Quarter)
|
| | 11.45M | | 18.59M | 21.53M | 18.15M | 21.58M | 40.80M | 51.73M | 23.42M | 22.97M | 17.59M | 11.88M | 10.30M | 12.19M | 10.41M | 10.30M | 9.07M | 9.10M | 9.44M | 9.21M | 3.03M | 15.49M | 14.27M | 12.29M | 10.93M | 7.14M | 7.68M | 7.79M | 0.42M | 5.11M | 5.01M | 6.06M | 7.96M | 8.92M | 10.72M | 12.17M | 0.27M | 10.67M | 11.88M | 14.05M | 2.33M | 14.61M | 14.99M | 17.41M | 24.50M | 23.91M | 29.24M | 32.56M | 30.96M | 24.30M | 25.77M | 23.79M | 27.91M | 22.49M | 23.23M | 26.66M | 28.17M | 22.04M | 23.74M | 32.27M | 27.74M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 4.52M | | | | 1.75M | | | | 1.90M | | | | 2.77M | | | | 5.08M | | | | 8.98M | | | | 16.38M | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | 5.71M | | 72.82M | 5.71M | 5.71M | 5.71M | 5.71M | 5.71M | 5.71M | 5.71M | 5.71M | 5.71M | 5.71M | 3.57M | | | | | | 6.55M | 1.21M | | | | 0.08M | | | | | | | | | | | | | 2.91M | 3.13M | 3.13M | 7.70M | 3.13M | | | | | | 3.52M | 10.76M | 10.76M | 10.76M | 10.76M | 10.76M | 10.76M | 10.76M | 10.76M | 2.99M | 2.99M | 2.99M | 2.99M | 2.99M |
|
Current Leases (Quarter)
|
| | 3.26M | | 3.39M | 3.39M | 3.36M | 3.30M | 3.26M | 3.27M | 3.29M | 3.30M | 4.66M | 4.42M | 2.22M | 0.95M | 0.97M | 1.00M | 2.17M | 1.93M | 0.18M | 0.17M | 0.34M | 0.37M | 0.38M | 0.36M | 0.33M | 0.29M | 0.26M | 0.24M | 0.32M | 0.40M | 0.40M | 0.43M | 0.42M | | | | 1.64M | 2.45M | 2.34M | 2.30M | 2.20M | 2.38M | 2.41M | 2.40M | 4.70M | 4.77M | 4.77M | 4.72M | 4.70M | 4.63M | 4.89M | 4.90M | 4.93M | 5.07M | 5.11M | 5.18M | 4.99M | 5.04M | 5.05M | 4.77M | 4.83M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55M | | | | 1.75M | | | | 1.54M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | 14.81M | | 18.88M | 11.10M | 7.81M | 4.36M | 3.68M | 8.76M | 8.79M | 7.25M | 5.92M | 4.00M | 3.37M | 18.21M | 5.37M | 1.31M | 2.83M | 1.46M | 0.93M | 0.69M | 0.52M | 3.77M | 0.93M | 4.15M | 2.04M | 0.94M | 1.01M | 0.29M | 2.60M | 1.16M | 0.18M | 0.80M | 3.75M | 4.53M | 13.99M | 10.86M | 12.28M | 7.88M | 4.73M | 4.54M | 6.19M | 2.03M | 2.72M | 5.39M | 2.62M | 4.09M | 8.13M | 16.24M | 17.46M | 25.79M | 26.99M | 17.26M | 21.45M | 18.60M | 37.10M | 28.90M | 11.20M | 9.30M | 4.22M | 8.31M | 8.79M |
|
Total Current Liabilities (Quarter)
|
| | 63.69M | | 138.88M | 69.73M | 56.31M | 56.40M | 136.15M | 93.89M | 68.75M | 75.63M | 67.04M | 55.95M | 48.22M | 55.85M | 33.39M | 34.59M | 29.56M | 21.91M | 25.15M | 27.09M | 21.57M | 23.36M | 20.56M | 21.77M | 18.55M | 11.99M | 16.57M | 12.02M | 17.00M | 11.12M | 11.16M | 26.59M | 31.49M | 28.97M | 37.41M | 30.66M | 41.57M | 41.85M | 35.09M | 37.72M | 45.90M | 35.41M | 35.58M | 45.34M | 64.09M | 69.72M | 91.78M | 97.50M | 90.84M | 90.36M | 95.12M | 87.86M | 96.19M | 83.27M | 100.71M | 91.85M | 75.13M | 64.06M | 66.80M | 76.39M | 66.55M |
|
Capital Leases (Quarter)
|
| | 15.71M | | 13.97M | 13.16M | 12.35M | 11.55M | 10.85M | 10.02M | 9.18M | 8.33M | 6.80M | 6.25M | 5.68M | 1.36M | 1.10M | 0.85M | 0.23M | 0.18M | 0.15M | 0.11M | 0.72M | 0.67M | 0.74M | 0.67M | 0.60M | 0.54M | 0.48M | 0.42M | 0.74M | 1.02M | 0.92M | 0.93M | 0.84M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | 17.79M | | 13.50M | 13.50M | 62.00M | 53.81M | 7.79M | 58.29M | 47.53M | 56.24M | 60.75M | 59.95M | 87.92M | 25.19M | 39.92M | 46.65M | 45.59M | 24.82M | 7.05M | | | | | | | | | | | | | 0.19M | 11.46M | | | | | 12.97M | 12.03M | 11.24M | | 5.11M | | | 86.76M | 90.25M | 86.71M | 71.82M | 83.70M | 62.62M | 70.07M | 58.08M | | 89.86M | 75.92M | 60.70M | 11.48M | 10.73M | 30.64M | 9.23M | 0.28M |
|
Pension (Quarter)
|
| | | | | | 2.60M | | | | 2.60M | | | | 1.20M | | | | 2.10M | | | | 1.90M | | | | 1.90M | | | | 1.70M | | | | 1.70M | | | | 1.60M | | | | 1.60M | | | | 1.00M | | | | 1.00M | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | 14.58M | | 15.38M | 16.81M | 20.59M | 21.10M | 20.48M | 19.66M | 15.25M | 17.13M | 17.32M | 18.96M | | | | | | | | | 5.12M | 5.47M | 5.34M | 2.46M | 1.28M | 1.04M | 0.19M | 0.08M | 0.94M | 0.35M | 0.23M | 0.07M | 0.07M | | | | 4.26M | 10.29M | 12.20M | 14.61M | 12.48M | 12.75M | 12.55M | 12.39M | 10.98M | 11.37M | 11.29M | 10.98M | 11.40M | 12.04M | 11.83M | 11.64M | 10.94M | 10.86M | 11.16M | 10.86M | 8.30M | 9.04M | 8.76M | 8.42M | 12.48M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.25M | 25.26M | 26.43M | 28.45M | 27.91M | 31.24M | 30.63M | 30.00M | 93.72M | 92.54M | 91.37M | 90.23M | 89.47M | 88.33M | 87.79M | 86.53M | 85.28M | 84.21M | 82.92M | 81.75M | 85.74M | 84.51M | 86.66M | 87.40M | 86.22M |
|
Other Non-Current Liabilities (Quarter)
|
| | 8.83M | | 8.83M | 8.74M | 9.79M | 9.82M | 0.17M | 0.64M | 15.92M | 0.11M | 16.00M | 13.30M | 17.30M | 16.22M | 16.20M | 15.74M | 16.86M | 16.12M | 16.07M | 14.38M | 14.41M | 12.53M | 12.45M | 12.32M | 11.90M | 11.85M | 11.10M | 0.07M | 11.38M | 10.97M | 10.78M | 10.81M | 9.74M | 16.77M | 17.20M | 18.90M | 0.14M | 9.76M | 10.45M | 11.11M | 11.21M | 10.47M | 0.83M | 10.77M | 8.73M | 8.64M | 0.71M | 1.21M | 7.66M | 7.96M | 9.32M | 9.85M | 10.62M | 10.48M | 9.85M | 9.67M | 10.32M | 9.90M | 10.29M | 9.81M | 10.83M |
|
Total Non-Current Liabilities (Quarter)
|
| | 179.76M | | 181.74M | 175.19M | 163.31M | 152.14M | 184.92M | 200.31M | 147.07M | 176.97M | 153.97M | 143.17M | 154.31M | 95.28M | 86.67M | 94.29M | 89.38M | 61.11M | 46.59M | 38.22M | 27.41M | 29.50M | 26.64M | 24.90M | 20.44M | 13.58M | 17.25M | 23.41M | 18.68M | 12.49M | 12.32M | 27.77M | 43.02M | 28.97M | 37.41M | 30.66M | 61.95M | 90.37M | 85.76M | 92.03M | 92.18M | 84.51M | 88.57M | 89.89M | 255.56M | 263.88M | 288.93M | 276.59M | 275.41M | 253.35M | 264.82M | 244.10M | 246.90M | 268.21M | 270.71M | 245.16M | 205.33M | 193.88M | 202.84M | 209.07M | 174.01M |
|
Total Liabilities (Quarter)
|
| | 188.59M | | 190.56M | 183.93M | 173.11M | 161.97M | 185.09M | 200.95M | 162.99M | 177.08M | 169.98M | 156.47M | 171.61M | 111.50M | 102.87M | 110.03M | 106.25M | 77.23M | 62.66M | 52.60M | 41.82M | 42.03M | 39.09M | 37.22M | 32.34M | 25.43M | 28.35M | 23.48M | 30.06M | 23.46M | 23.10M | 38.59M | 52.76M | 45.74M | 54.61M | 49.56M | 62.09M | 100.13M | 96.20M | 103.13M | 103.39M | 94.98M | 89.40M | 100.66M | 264.30M | 272.52M | 289.64M | 277.80M | 283.07M | 261.30M | 274.14M | 253.95M | 257.52M | 278.69M | 280.56M | 254.83M | 215.65M | 203.78M | 213.13M | 218.88M | 184.85M |
|
Total Debt (Quarter)
|
| | 23.50M | | 86.32M | 19.21M | 67.71M | 59.52M | 13.50M | 64.00M | 53.25M | 61.95M | 66.46M | 65.67M | 93.63M | 28.76M | 39.92M | 46.65M | 45.59M | 24.82M | 7.05M | 6.55M | 1.21M | | | | 0.08M | | | | | | | 0.19M | 11.46M | | | | | 15.88M | 15.16M | 14.38M | 7.70M | 8.24M | | | 86.76M | 90.25M | 86.71M | 75.34M | 94.45M | 73.37M | 80.83M | 68.83M | 10.76M | 100.62M | 86.68M | 71.46M | 14.47M | 13.72M | 33.64M | 12.22M | 3.27M |
|
Common Equity (Quarter)
|
| | 226.29M | | 234.90M | 238.61M | 240.27M | 245.54M | 249.95M | 254.09M | 259.43M | 268.84M | 275.35M | 277.24M | 261.85M | 248.88M | 252.95M | 258.96M | 245.63M | 243.52M | 232.01M | 230.82M | 217.56M | -0.05M | -1.46M | -1.34M | 209.21M | -1.39M | 204.17M | 202.44M | 200.26M | 196.27M | 190.83M | 218.64M | 218.59M | 220.79M | 224.44M | 235.75M | 248.16M | 249.19M | 255.51M | 263.69M | 269.63M | 272.34M | 274.71M | 280.31M | 283.38M | 287.00M | 296.94M | 308.68M | 318.27M | 321.08M | 328.60M | 335.14M | 340.36M | 342.61M | 351.18M | 362.36M | 374.00M | 378.46M | 379.45M | 386.35M | 394.78M |
|
Shareholder's Equity (Quarter)
|
| | 226.29M | | 234.90M | 238.61M | 240.27M | 245.54M | 249.95M | 254.09M | 259.43M | 268.84M | 275.35M | 277.24M | 261.85M | 248.88M | 252.95M | 258.96M | 245.63M | 243.52M | 232.01M | 230.82M | 217.56M | -1.52M | -1.46M | -1.34M | 209.21M | -1.39M | 204.17M | 202.44M | 200.26M | 196.27M | 190.83M | 218.64M | 218.59M | 220.79M | 224.44M | 235.75M | 248.16M | 249.19M | 255.51M | 263.69M | 269.63M | 272.34M | 274.71M | 280.31M | 283.38M | 287.00M | 296.94M | 308.68M | 318.27M | 321.08M | 328.60M | 335.14M | 340.36M | 342.61M | 351.18M | 362.36M | 374.00M | 378.46M | 379.45M | 386.35M | 394.78M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | 414.88M | | 425.46M | 422.54M | 413.37M | 407.51M | 435.04M | 455.04M | 422.42M | 445.91M | 445.32M | 433.71M | 433.46M | 360.38M | 355.82M | 369.00M | 351.88M | 320.75M | 294.67M | 283.42M | 259.38M | 249.21M | 240.78M | 240.27M | 241.56M | 231.11M | 232.51M | 225.93M | 230.32M | 219.73M | 213.93M | 257.22M | 271.35M | 266.52M | 279.05M | 285.31M | 310.25M | 349.31M | 351.71M | 366.82M | 373.01M | 367.31M | 364.11M | 380.97M | 547.68M | 559.52M | 586.58M | 586.48M | 601.34M | 582.38M | 602.74M | 589.09M | 597.88M | 621.30M | 631.75M | 617.19M | 589.65M | 582.23M | 592.58M | 605.23M | 579.63M |
|
Retained Earnings (Quarter)
|
| | 120.48M | | 128.39M | -1.35M | -2.31M | 137.87M | -2.13M | 144.87M | -2.27M | -2.10M | -1.99M | -1.99M | -1.26M | -1.20M | -1.18M | -1.07M | -1.83M | -1.74M | -1.65M | -1.52M | -1.54M | -1.57M | -1.46M | 86.09M | 91.92M | -1.39M | 85.98M | 83.92M | -1.45M | -1.40M | 73.25M | -1.34M | -1.54M | 103.59M | 106.57M | 117.31M | -1.81M | -1.71M | 135.89M | -1.80M | 148.38M | -1.80M | 152.69M | -1.71M | -0.20M | -1.97M | -0.60M | -0.44M | -0.79M | -0.92M | -0.92M | 206.68M | -0.96M | 217.36M | -0.92M | 236.24M | -0.83M | -0.86M | 259.36M | -0.85M | -0.14M |
|
Treasury Shares (Quarter)
|
| | 0.06M | | | | 0.19M | | 0.25M | 0.25M | 0.24M | 0.15M | 0.26M | 0.26M | 0.26M | 0.15M | 0.23M | 0.23M | 0.23M | 0.16M | 0.15M | 0.13M | 0.13M | 0.05M | 0.21M | 0.22M | 0.22M | 0.17M | 0.17M | 0.17M | 0.17M | 0.04M | 0.04M | 0.04M | 0.04M | 0.09M | 0.09M | 0.09M | 0.09M | 0.13M | 0.13M | 0.13M | 0.13M | 0.16M | 0.16M | 0.16M | 0.16M | 0.09M | 0.20M | 0.20M | 0.20M | 0.10M | 0.23M | 0.23M | 0.23M | 0.32M | 0.24M | 0.24M | 0.24M | 0.23M | 0.23M | 0.23M | 0.23M |