|
Cash & Equivalents (Quarter)
|
11.75M | 8.20M | 111.80M | 258.11M | 65.24M | 67.12M | 111.80M | 159.60M | 159.60M | 74.19M | 85.92M | 45.54M | 80.70M | 67.08M | 70.59M | 35.93M | 75.55M | 37.39M | 45.42M | 125.19M | 109.25M | 89.96M | 97.51M | 110.09M | 69.93M | 54.42M | 139.37M | 96.12M | 109.44M | 69.15M | 132.84M | 177.15M | 103.78M | 101.64M | 211.02M | 225.05M | 324.28M | 235.54M | 131.63M | 222.74M | 133.57M | 162.62M | 630.01M | 726.28M | 542.91M | 535.16M | 311.99M | 357.42M | 213.90M | 187.75M | 93.43M | 158.29M | 93.47M | 79.32M | 91.98M | 74.01M | 92.86M | 79.56M | 98.98M | 157.47M | 95.80M | 121.61M | 138.35M |
|
Short-term Investments (Quarter)
|
| | 52.79M | | 261.16M | 270.83M | 234.29M | 194.33M | 190.42M | 164.59M | 158.02M | 175.31M | 163.98M | 181.19M | 202.02M | 230.99M | 215.33M | 230.97M | 243.09M | 203.34M | 246.99M | 271.59M | 297.98M | 269.50M | 246.28M | 231.45M | 188.64M | 228.86M | 256.12M | 296.28M | 287.45M | 280.10M | 353.65M | 391.97M | 304.32M | 301.55M | 228.43M | 361.51M | 514.46M | 417.03M | 510.45M | 510.05M | 100.00M | 0.72M | 190.54M | 253.79M | 351.19M | 325.06M | 439.45M | 501.05M | 484.35M | 2.54M | 465.68M | 2.58M | 422.14M | 465.29M | 437.67M | 2.91M | 393.69M | 413.81M | 3.18M | 3.19M | 3.07M |
|
Cash & Current Investments (Quarter)
|
11.75M | 8.20M | 164.59M | 258.11M | 326.40M | 337.95M | 346.09M | 353.93M | 350.02M | 238.78M | 243.94M | 220.85M | 244.69M | 248.28M | 272.61M | 266.92M | 290.88M | 268.36M | 288.51M | 328.53M | 356.24M | 361.55M | 395.49M | 379.59M | 316.21M | 285.87M | 328.01M | 324.98M | 365.56M | 365.44M | 420.29M | 457.26M | 457.43M | 493.61M | 515.35M | 526.60M | 552.71M | 597.06M | 646.09M | 639.78M | 644.02M | 672.67M | 730.01M | 727.00M | 733.45M | 788.94M | 663.19M | 682.48M | 653.35M | 688.80M | 577.77M | 160.84M | 559.15M | 81.91M | 514.12M | 539.30M | 530.52M | 82.47M | 492.67M | 571.28M | 98.98M | 124.80M | 141.42M |
|
Receivables - Net (Quarter)
|
| | 2.63M | | 6.54M | 11.76M | 0.84M | 8.71M | 9.58M | 7.87M | 0.87M | 10.53M | 14.45M | 17.79M | 2.90M | 24.51M | 20.50M | 22.11M | 8.55M | 18.16M | 17.38M | 28.35M | 8.48M | 20.87M | 17.98M | 22.48M | 12.05M | 36.32M | 39.70M | 43.26M | 10.63M | 22.77M | 35.58M | 43.21M | 14.42M | 52.12M | 66.95M | 65.77M | 13.83M | 82.59M | 68.50M | 99.35M | 20.48M | 91.33M | 99.63M | 96.23M | 10.85M | 104.95M | 74.93M | 78.19M | 24.44M | 92.68M | 109.39M | 122.19M | 30.14M | 119.58M | 124.39M | 87.69M | 113.65M | 139.56M | 147.04M | 74.21M | 119.95M |
|
Receivables - Other (Quarter)
|
| | 1.10M | | | | 0.87M | | | | 0.31M | | | | 0.09M | | | | | | | | | | | | | | | | 0.07M | 0.30M | 2.62M | 0.30M | 1.02M | 0.24M | 1.30M | 0.47M | 1.36M | 2.76M | 6.57M | 6.60M | 10.43M | 24.90M | 29.36M | 27.49M | 8.13M | 12.77M | 12.39M | 13.63M | 38.46M | 15.97M | 26.81M | 21.90M | 42.13M | 22.44M | 62.15M | 50.21M | 64.88M | 67.06M | 37.07M | 43.37M | 71.35M |
|
Receivables (Quarter)
|
| | 3.73M | | 6.54M | 11.76M | 1.72M | 8.71M | 9.58M | 7.87M | 1.18M | 10.53M | 14.45M | 17.79M | 3.00M | 24.51M | 20.50M | 22.11M | 8.55M | 18.16M | 17.38M | 28.35M | 8.48M | 20.87M | 17.98M | 22.48M | 12.05M | 36.32M | 39.70M | 43.26M | 10.70M | 23.07M | 38.20M | 43.51M | 15.44M | 52.37M | 68.26M | 66.24M | 15.19M | 85.35M | 75.06M | 105.95M | 30.91M | 116.23M | 128.99M | 123.73M | 18.98M | 117.72M | 87.33M | 91.82M | 62.90M | 108.64M | 136.20M | 144.09M | 72.28M | 142.02M | 186.53M | 137.91M | 178.52M | 206.62M | 184.12M | 117.58M | 191.30M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 6.54M | | | 6.54M | 6.54M | 6.54M | 8.99M | 13.05M | 17.46M | 20.50M | 20.21M | 28.74M | 31.20M | 34.60M | 31.70M | 27.45M | 25.92M | 31.80M | 36.06M | 42.03M | 46.84M | 60.46M | 62.01M | 73.10M | 75.23M | 79.83M | 92.03M | 105.35M | 115.45M | 115.44M | 119.25M | 120.10M | 113.40M | 108.68M | 107.14M | 104.79M | 106.80M | 116.90M | 128.55M | 127.19M | 144.30M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 1.06M | | | 1.28M | 3.72M | 2.70M | 6.49M | 4.83M | 2.98M | 8.62M | 5.20M | 7.72M | 0.78M | 0.20M | 5.71M | 7.04M | 7.99M | 5.23M | 3.22M | 2.08M | 9.90M | 2.88M | 8.05M | 11.41M | 16.07M | 14.97M | 16.54M | 15.43M | 7.63M | 3.77M | 6.15M | 7.49M | 9.43M | 13.61M | 20.20M | 28.93M | 16.37M | 22.45M | 19.16M | 23.29M | 24.10M |
|
Finished Goods (Quarter)
|
| | 0.00M | | | 2.23M | 3.84M | 5.57M | | | 11.02M | | | | 10.60M | 14.59M | 20.66M | 29.83M | 37.11M | 38.97M | 16.97M | 13.69M | 5.14M | 14.71M | 16.47M | 8.28M | 7.06M | 7.42M | 8.96M | 14.85M | 15.82M | 24.53M | 30.63M | 32.57M | 38.02M | 33.24M | 22.73M | 23.28M | 30.05M | 37.03M | 45.24M | 39.99M | 34.84M | 38.08M | 34.59M | 36.97M | 42.87M | 48.43M | 57.07M | 59.41M | 60.15M | 55.03M | 50.45M | 53.82M | 52.96M | 50.62M | 44.50M | 42.24M | 59.77M | 58.05M | 60.49M | 62.14M | 72.51M |
|
Inventory (Quarter)
|
| | | | | | 3.84M | | 8.57M | 9.45M | 11.02M | 9.08M | 8.67M | 7.85M | 10.60M | | | | 37.11M | | | | 12.75M | | | 16.10M | 17.31M | 16.67M | 24.44M | 32.73M | 36.27M | 53.64M | 56.04M | 69.03M | 70.00M | 68.04M | 60.14M | 57.77M | 63.95M | 74.07M | 84.52M | 84.10M | 91.59M | 101.42M | 104.65M | 121.48M | 134.16M | 143.24M | 165.63M | 180.19M | 183.22M | 174.25M | 175.85M | 181.41M | 175.79M | 172.91M | 171.84M | 175.96M | 182.94M | 197.40M | 208.20M | 212.62M | 240.91M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | 0.01M | | | | 21.56M | 20.56M | 18.29M | 17.36M | 18.46M | 18.03M | 14.86M | 15.79M | 12.33M | 12.55M | 10.10M | 10.08M | 8.66M | 8.66M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | 1.99M | | 2.84M | 1.72M | 1.65M | 2.47M | 3.90M | 4.39M | 3.92M | 7.63M | 6.24M | 6.39M | 6.62M | 11.15M | 13.07M | 13.34M | 4.36M | 3.65M | 4.77M | 4.52M | 2.39M | 4.68M | 5.56M | 7.50M | 6.39M | 5.78M | 7.19M | 9.23M | 10.28M | 14.30M | 20.31M | 11.94M | 6.37M | 5.41M | 8.89M | 10.41M | 21.95M | 15.63M | 33.12M | 30.04M | 20.75M | 39.59M | 55.16M | 48.48M | 20.95M | 29.12M | 38.24M | 30.00M | 45.79M | 37.19M | 33.75M | 83.44M | 87.36M | 89.48M | 132.73M | 126.64M | 110.58M | 110.17M | 130.35M | 147.50M | 123.84M |
|
Current Assets (Quarter)
|
| | 82.40M | | 335.78M | 353.66M | 362.30M | 355.33M | 372.07M | 260.49M | 267.55M | 248.09M | 274.05M | 280.30M | 327.05M | 337.73M | 363.41M | 351.00M | 370.50M | 407.34M | 410.22M | 423.89M | 447.68M | 432.39M | 366.32M | 342.03M | 385.37M | 383.74M | 436.88M | 450.65M | 519.18M | 547.96M | 569.37M | 617.79M | 634.84M | 652.17M | 688.69M | 731.02M | 792.44M | 812.07M | 830.16M | 886.15M | 924.61M | 959.34M | 992.89M | 1,055.14M | 925.93M | 959.79M | 932.16M | 977.19M | 899.45M | 950.22M | 878.15M | 878.72M | 917.13M | 921.27M | 959.48M | 941.85M | 899.83M | 1,018.41M | 1,010.80M | 1,037.31M | 1,087.06M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | 9.71M | | 10.49M | 10.83M | 10.88M | 12.27M | 12.01M | 11.71M | 11.81M | 12.51M | 13.90M | 14.70M | 14.89M | 15.00M | 16.97M | 17.86M | 19.92M | 20.48M | 20.91M | 21.49M | 22.41M | 22.36M | 22.61M | 25.77M | 27.20M | 28.55M | 38.69M | 49.36M | 56.45M | 58.43M | 62.35M | 67.47M | 69.74M | 80.61M | 83.59M | 86.27M | 87.87M | 88.35M | 92.00M | 96.83M | 102.11M | 107.81M | 113.19M | 118.99M | 128.83M | 131.88M | 138.03M | 137.71M | 143.44M | 145.28M | 157.57M | 174.64M | 175.15M | 175.90M | 185.47M | 191.19M | 195.24M | 196.26M | 205.13M | 209.80M | 214.95M |
|
Long-Term Investments (Quarter)
|
| | | | | | | 0.97M | 1.17M | 1.17M | 159.29M | 4.87M | 5.78M | 7.97M | 7.42M | 234.04M | 2.52M | 233.57M | 3.05M | 4.03M | 3.89M | 274.62M | 2.19M | 285.59M | 15.77M | 15.22M | 14.96M | 14.79M | 14.78M | 14.79M | 14.79M | | | | | | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 8.50M | 8.50M | 8.50M | 168.08M | 164.13M | 200.14M | 173.87M | 259.86M | 213.37M | 211.36M | 301.19M | 299.55M | 312.94M | 1.53M | 396.93M | 457.59M | 369.03M | 432.37M | 422.93M | 377.03M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 15.55M | 15.54M | 15.54M | 15.54M | 15.54M | 15.54M | 15.54M | 15.54M | 15.54M | 15.54M | 15.54M | 15.54M | 15.54M | 15.54M | 15.54M | 15.54M | 15.54M | 15.54M | 15.54M | 15.54M | 15.54M | 15.54M | 15.54M | 15.54M | 15.54M | 15.54M | 15.54M | 15.54M | 15.54M | 15.54M | 15.54M | 15.54M | 15.54M | 15.54M | 15.54M | 15.54M | 15.54M | 15.54M |
|
Intangibles (Quarter)
|
| | 16.95M | | 0.42M | 0.41M | 0.39M | 0.38M | 0.38M | 107.37M | 104.62M | 102.20M | 99.49M | 96.77M | 94.01M | 91.26M | 88.51M | 85.76M | 83.01M | 80.26M | 77.51M | 74.77M | 126.85M | 69.27M | 222.88M | 222.84M | 152.13M | 146.98M | 222.84M | 136.68M | 131.53M | 126.38M | 222.84M | 222.84M | 222.84M | 223.24M | 223.24M | 95.92M | 223.24M | 223.24M | 223.27M | 223.27M | 223.30M | 65.11M | 223.30M | 223.30M | 223.30M | 44.52M | 223.30M | 228.05M | 228.05M | 10.50M | 276.68M | 16.80M | 90.33M | 277.18M | 81.94M | 77.75M | 73.55M | 69.36M | 277.18M | 16.80M | 16.80M |
|
Goodwill & Intangibles (Quarter)
|
| | 16.95M | | 0.42M | 0.41M | 0.39M | 0.38M | 0.38M | 107.37M | 104.62M | 102.20M | 99.49M | 96.77M | 94.01M | 91.26M | 88.51M | 85.76M | 83.01M | 80.26M | 77.51M | 74.77M | 126.85M | 69.27M | 222.88M | 238.39M | 167.66M | 162.51M | 238.38M | 152.21M | 147.06M | 141.91M | 238.38M | 238.38M | 238.38M | 238.78M | 238.78M | 111.45M | 238.78M | 238.78M | 238.80M | 238.80M | 238.84M | 80.64M | 238.84M | 238.84M | 238.84M | 60.06M | 238.84M | 243.59M | 243.59M | 26.04M | 292.21M | 32.34M | 105.86M | 292.71M | 97.47M | 93.28M | 89.09M | 84.90M | 292.71M | 32.34M | 32.34M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | 40.71M | 18.31M | 15.46M | 14.44M | 12.93M | 12.94M | 12.30M | 10.92M | 14.95M | 15.29M | 12.29M | 12.35M | 15.83M | 49.75M | 44.07M | 44.62M | 27.02M | 29.94M | 10.53M | 13.91M | 24.38M | 24.78M | 25.20M | 26.44M | 30.38M | 28.73M | 30.07M | 31.98M | 37.70M | 36.86M | 35.58M | 32.48M | 33.45M | 35.79M | 37.00M | 43.01M | 58.16M | 63.29M | 70.36M | 49.64M | 59.11M | 63.04M | 66.66M | 72.14M | 78.32M | 81.41M | 82.91M | 77.34M | 79.45M |
|
Other Non-Current Assets (Quarter)
|
| | 0.22M | | 0.32M | 0.31M | 0.30M | 0.28M | 0.29M | 0.26M | 0.28M | 0.26M | 0.28M | 0.28M | 0.24M | 0.60M | 0.49M | 0.51M | 0.42M | 0.41M | 0.34M | 0.23M | 0.17M | 0.65M | 0.54M | 0.42M | 0.31M | 0.21M | 0.32M | 0.35M | 0.60M | 2.39M | 60.40M | 51.09M | 70.89M | 75.77M | 79.22M | 89.96M | 86.09M | 89.33M | 96.39M | 103.07M | 103.34M | 106.70M | 114.68M | 133.11M | 135.71M | 126.22M | 128.19M | 133.43M | 109.74M | 104.22M | 102.07M | 101.45M | 105.29M | 102.38M | 98.84M | 109.69M | 106.81M | 109.38M | 115.05M | 119.18M | 128.93M |
|
Non-Current Assets (Quarter)
|
| | 9.93M | | 11.23M | 11.55M | 11.57M | 13.90M | 13.85M | 120.51M | 117.98M | 119.83M | 119.45M | 119.72M | 135.71M | 128.23M | 123.96M | 121.17M | 119.34M | 118.12M | 114.95M | 110.43M | 22.41M | 123.65M | 22.61M | 25.77M | 27.20M | 28.55M | 38.69M | 49.36M | 56.45M | 58.43M | 62.35M | 67.47M | 69.74M | 80.61M | 83.59M | 86.27M | 87.87M | 88.35M | 92.00M | 96.83M | 102.11M | 107.81M | 113.19M | 118.99M | 128.83M | 131.88M | 138.03M | 137.71M | 143.44M | 145.28M | 157.57M | 174.64M | 175.15M | 175.90M | 185.47M | 191.19M | 195.24M | 196.26M | 205.13M | 209.80M | 214.95M |
|
Assets (Quarter)
|
| | 92.33M | | 347.01M | 365.21M | 373.88M | 369.23M | 385.92M | 381.00M | 385.52M | 367.92M | 393.50M | 400.02M | 462.75M | 465.96M | 487.37M | 472.17M | 489.85M | 525.46M | 525.17M | 534.32M | 559.41M | 556.05M | 580.00M | 584.75M | 627.56M | 655.44M | 707.63M | 727.17M | 779.96M | 795.14M | 833.25M | 883.74M | 933.42M | 968.19M | 1,011.08M | 1,062.55M | 1,120.16M | 1,136.38M | 1,161.06M | 1,224.96M | 1,269.23M | 1,310.50M | 1,350.71M | 1,428.59M | 1,466.92M | 1,487.23M | 1,499.44M | 1,530.32M | 1,532.82M | 1,535.71M | 1,540.86M | 1,622.92M | 1,668.96M | 1,683.71M | 1,776.56M | 1,810.88M | 1,832.33M | 1,864.49M | 1,931.70M | 1,947.45M | 1,963.76M |
|
Accounts Payables (Quarter)
|
| | 2.16M | | 3.16M | 5.78M | 4.78M | 4.60M | 7.07M | 5.45M | 7.60M | 5.62M | 10.55M | 8.04M | 5.26M | 8.37M | 12.23M | 7.04M | 9.26M | 6.18M | 6.66M | 10.33M | 6.85M | 7.29M | 6.37M | 5.54M | 8.11M | 11.15M | 17.77M | 13.78M | 13.77M | 10.43M | 7.86M | 13.33M | 10.53M | 7.02M | 7.74M | 9.22M | 13.30M | 10.37M | 10.24M | 9.63M | 13.80M | 14.74M | 10.33M | 10.94M | 14.96M | 27.06M | 14.05M | 13.36M | 9.52M | 9.74M | 7.33M | 20.62M | 10.93M | 12.84M | 23.64M | 24.70M | 36.59M | 28.29M | 38.47M | 34.73M | 23.34M |
|
Payables (Quarter)
|
| | 2.16M | | 3.16M | 5.78M | 4.78M | 4.60M | 7.07M | 5.45M | 7.60M | 5.62M | 10.55M | 8.04M | 5.26M | 8.37M | 12.23M | 7.04M | 9.26M | 6.18M | 6.66M | 10.33M | 6.85M | 7.29M | 6.37M | 5.54M | 8.11M | 11.15M | 17.77M | 13.78M | 13.77M | 10.43M | 7.86M | 13.33M | 10.53M | 7.02M | 7.74M | 9.22M | 13.30M | 10.37M | 10.24M | 9.63M | 13.80M | 14.74M | 10.33M | 10.94M | 14.96M | 27.06M | 14.05M | 13.36M | 9.52M | 9.74M | 7.33M | 20.62M | 10.93M | 12.84M | 23.64M | 24.70M | 36.59M | 28.29M | 38.47M | 34.73M | 23.34M |
|
Accumulated Expenses (Quarter)
|
| | 6.91M | | 5.67M | 6.52M | 9.02M | 6.51M | 7.92M | 9.18M | 10.39M | 5.71M | 7.41M | 9.66M | 16.04M | 6.96M | 9.98M | 10.32M | 14.99M | 7.53M | 16.42M | 12.98M | 9.88M | 6.75M | 10.70M | 13.19M | 5.82M | 9.98M | 12.44M | 20.69M | 35.02M | 29.03M | 24.41M | 31.79M | 36.06M | 27.47M | 35.74M | 35.36M | 49.02M | 21.65M | 31.08M | 33.69M | 22.15M | 19.17M | 27.25M | 42.74M | 45.47M | 13.00M | 19.42M | 22.40M | 0.88M | 1.02M | 35.07M | 38.50M | 52.08M | 14.17M | 58.62M | 52.95M | 46.03M | 35.09M | 20.66M | 42.83M | 52.56M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | 0.02M | 0.19M | 0.28M | 0.59M | 0.48M | 0.04M | 0.04M | 0.94M | 0.01M | 0.02M | 1.04M | 0.44M | 0.49M | 0.11M | 0.06M | 0.05M | 0.10M | 0.17M | 0.76M | 0.42M | 1.67M | 1.67M | 2.04M | 1.15M | 1.20M | 2.99M | 0.03M | 0.03M | 0.02M | 5.81M | 10.78M | 13.78M | 12.63M | 3.16M | 4.97M | 1.22M | 1.05M | | 3.87M | 2.00M | 3.11M | 4.46M | 3.28M | 3.30M | 7.61M | 2.01M | 4.64M | 5.54M | 5.39M | 5.95M | 20.88M | 12.33M | 6.12M | 4.61M | 26.94M | 7.76M | 7.81M | 11.09M |
|
Short term Debt (Quarter)
|
| | 10.66M | | 4.59M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | 5.32M | | 4.82M | 5.91M | 5.53M | 5.90M | 5.34M | 5.00M | 4.27M | 3.83M | 4.19M | 6.30M | 1.91M | 3.38M | 3.10M | 2.04M | 2.47M | 25.63M | 22.02M | 20.83M | 10.11M | 10.35M | 10.23M | 10.21M | 10.28M | 10.06M | 10.06M | 10.60M | 38.88M | 59.74M | 97.59M | 109.83M | 122.57M | 127.89M | 127.12M | 141.68M | 144.86M | 149.43M | 171.47M | 190.05M | 162.30M | 178.12M | 169.15M | 166.93M | 157.08M | 143.51M | 129.13M | 94.02M | 63.88M | 55.26M | 48.14M | 75.69M | 59.72M | 32.45M | 70.52M | 49.77M | 33.07M | 22.77M | 36.01M | 23.26M | 21.01M |
|
Total Current Liabilities (Quarter)
|
| | 25.04M | | 18.23M | 18.24M | 19.52M | 17.29M | 20.92M | 20.11M | 22.30M | 15.19M | 23.09M | 21.40M | 23.23M | 19.74M | 25.74M | 19.89M | 26.82M | 39.39M | 45.15M | 44.25M | 34.51M | 25.15M | 27.72M | 30.62M | 40.21M | 33.23M | 41.42M | 46.28M | 63.82M | 99.23M | 101.54M | 114.28M | 133.18M | 131.57M | 139.74M | 148.39M | 161.51M | 136.55M | 162.69M | 182.76M | 164.96M | 166.33M | 162.56M | 180.26M | 187.94M | 178.25M | 155.21M | 138.20M | 135.70M | 114.96M | 80.73M | 131.34M | 118.82M | 94.98M | 152.00M | 131.16M | 125.41M | 113.10M | 125.56M | 108.64M | 108.01M |
|
Non-Current Deffered Revenue (Quarter)
|
| | 2.78M | | 3.45M | 3.28M | 3.87M | 3.64M | 3.57M | 3.35M | 3.15M | 2.97M | 2.78M | 2.59M | 2.40M | 3.50M | 3.24M | 2.25M | 3.37M | 25.41M | 27.33M | 26.38M | 35.54M | 35.52M | 34.07M | 33.45M | 31.32M | 28.96M | 27.17M | 25.66M | 23.90M | 19.50M | 28.34M | 40.68M | 41.78M | 41.60M | 44.65M | 50.49M | 47.53M | 49.87M | 51.32M | 51.66M | 57.09M | 49.58M | 46.17M | 43.46M | 36.22M | 31.73M | 30.02M | 26.76M | 18.28M | 17.84M | 18.41M | 8.86M | 12.01M | 13.29M | 6.73M | 2.38M | 0.54M | 2.35M | 2.22M | 1.58M | 1.94M |
|
Pension (Quarter)
|
| | 7.08M | | 7.54M | 7.77M | 8.26M | 8.40M | 8.54M | 8.69M | 9.84M | 10.08M | 10.33M | 10.58M | 9.44M | 9.71M | 9.98M | 10.26M | 10.92M | 11.27M | 11.75M | 12.23M | 22.59M | 24.48M | 24.29M | 24.86M | 27.56M | 28.11M | 31.23M | 32.23M | 33.18M | 33.76M | 34.35M | 34.94M | 44.05M | 44.75M | 45.38M | 46.01M | 51.12M | 51.71M | 52.30M | 52.90M | 78.53M | 79.25M | 79.97M | 80.68M | 66.77M | 67.48M | 68.19M | 67.31M | 59.79M | 60.25M | 60.71M | 61.16M | 52.25M | 52.57M | 53.87M | 54.29M | 54.45M | 54.87M | 55.28M | 55.70M | 56.54M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.90M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.36M | | | | 7.23M | | | | 6.67M | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.33M | 18.34M | 23.90M | 34.07M | 30.28M | 31.09M | 48.55M | 51.55M | 54.97M | 58.01M | 55.94M | 62.88M | 70.40M | 87.87M | 76.08M | 78.46M | 80.71M | 86.23M | 43.69M | 43.20M | 42.24M | 39.18M | 38.66M | 37.98M | 37.12M | 36.30M | 35.41M | 34.84M | 34.02M | 36.72M | 36.25M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 164.23M | 189.90M | 219.02M | 217.92M | 229.76M | 244.89M | 260.15M | 238.13M | 266.32M | 287.32M | 300.57M | 295.16M | 288.70M | 304.39M | 290.93M | 277.47M | 253.42M | 232.26M | 213.77M | 193.05M | 159.85M | 201.37M | 183.08M | 160.84M | 212.60M | 187.83M | 180.40M | 170.31M | 183.06M | 165.93M | 166.50M |
|
Total Liabilities (Quarter)
|
| | 34.90M | | 29.22M | 29.29M | 31.65M | 29.32M | 33.03M | 32.14M | 35.29M | 28.24M | 36.20M | 34.57M | 35.07M | 32.95M | 38.97M | 32.39M | 41.10M | 76.07M | 84.23M | 82.86M | 92.65M | 85.15M | 86.08M | 88.94M | 99.09M | 90.29M | 99.82M | 104.16M | 120.90M | 152.49M | 182.57M | 208.24M | 242.92M | 251.99M | 260.05M | 275.98M | 308.71M | 289.68M | 321.29M | 345.32M | 356.51M | 358.03M | 359.10M | 392.27M | 367.00M | 355.93M | 334.13M | 318.50M | 257.45M | 236.25M | 202.09M | 240.55M | 221.74M | 198.81M | 249.72M | 224.13M | 215.81M | 205.16M | 217.09M | 202.65M | 202.74M |
|
Total Debt (Quarter)
|
| | 10.66M | | 4.59M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | 57.43M | | 317.79M | 335.91M | 342.23M | 339.91M | 352.89M | 348.86M | 350.24M | 339.68M | 357.31M | 365.45M | 427.69M | 433.00M | 448.40M | 439.78M | 448.74M | 449.40M | 440.94M | -3.64M | 466.76M | -10.26M | -0.20M | 0.03M | 528.47M | -10.06M | -0.04M | -11.46M | 659.05M | 642.65M | 650.68M | 675.51M | 690.51M | 716.20M | 751.03M | 786.57M | 811.45M | 846.70M | 839.77M | 879.64M | 912.71M | 952.47M | 991.62M | 1,036.32M | 1,099.91M | 1,131.30M | 1,165.31M | 1,211.83M | 1,275.37M | 1,299.46M | 1,338.77M | 1,382.37M | 1,447.23M | 1,484.90M | 1,526.84M | 1,586.75M | 1,616.53M | 1,659.33M | 1,714.61M | 1,744.81M | 1,761.02M |
|
Shareholder's Equity (Quarter)
|
| | 57.43M | | 317.79M | 335.91M | 342.23M | 339.91M | 352.89M | 348.86M | 350.24M | 339.68M | 357.31M | 365.45M | 427.69M | 433.00M | 448.40M | 439.78M | 448.74M | 449.40M | 440.94M | -3.64M | 466.76M | -10.26M | 0.02M | -0.37M | 528.47M | -10.06M | -11.57M | -11.29M | 659.05M | 642.65M | 650.68M | 675.51M | 690.51M | 716.20M | 751.03M | 786.57M | 811.45M | 846.70M | 839.77M | 879.64M | 912.71M | 952.47M | 991.62M | 1,036.32M | 1,099.91M | 1,131.30M | 1,165.31M | 1,211.83M | 1,275.37M | 1,299.46M | 1,338.77M | 1,382.37M | 1,447.23M | 1,484.90M | 1,526.84M | 1,586.75M | 1,616.53M | 1,659.33M | 1,714.61M | 1,744.81M | 1,761.02M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | 92.33M | | 347.01M | 365.21M | 373.88M | 369.23M | 385.92M | 381.00M | 385.52M | 367.92M | 393.50M | 400.02M | 462.75M | 465.96M | 487.37M | 472.17M | 489.85M | 525.46M | 525.17M | 534.32M | 559.41M | 556.05M | 580.00M | 584.75M | 627.56M | 655.44M | 707.63M | 727.17M | 779.96M | 795.14M | 833.25M | 883.74M | 933.42M | 968.19M | 1,011.08M | 1,062.55M | 1,120.16M | 1,136.38M | 1,161.06M | 1,224.96M | 1,269.23M | 1,310.50M | 1,350.71M | 1,428.59M | 1,466.92M | 1,487.23M | 1,499.44M | 1,530.32M | 1,532.82M | 1,535.71M | 1,540.86M | 1,622.92M | 1,668.96M | 1,683.71M | 1,776.56M | 1,810.88M | 1,832.33M | 1,864.49M | 1,931.70M | 1,947.45M | 1,963.76M |
|
Treasury Shares (Quarter)
|
| | | | | | 0.66M | | | | 0.21M | 0.40M | 0.40M | 0.40M | 195.60M | 0.40M | 0.64M | 0.71M | 0.96M | 1.36M | 1.36M | 1.36M | 0.07M | 1.36M | 1.36M | 1.36M | 0.13M | 1.36M | 1.36M | 1.36M | 1.36M | 0.00M | 1.36M | 0.00M | 0.00M | 0.00M | 1.37M | 1.37M | 0.00M | 1.37M | 1.37M | 1.37M | 1.37M | | | 1.37M | 1.37M | 1.37M | 1.37M | 1.37M | 1.37M | | | 1.37M | 1.37M | 1.37M | 1.37M | 1.37M | | 1.37M | 1.37M | 1.37M | 1.66M |
|
Retained Earnings (Quarter)
|
| | -5.86M | | -225.59M | -5.58M | -5.86M | -5.81M | -204.13M | -5.40M | -5.70M | -5.54M | -5.33M | -5.21M | -4.37M | -4.25M | -4.15M | -4.07M | -4.38M | -4.21M | -3.96M | -3.68M | -73.63M | -71.68M | -9.70M | -51.38M | -10.67M | -10.35M | 55.62M | -11.46M | 99.13M | 84.36M | -10.45M | -9.99M | -16.23M | -15.52M | 195.04M | -14.12M | -17.00M | -14.54M | 273.76M | -14.77M | -36.02M | -35.01M | -33.77M | 463.82M | 500.21M | 535.94M | 563.19M | -24.56M | -18.45M | -15.48M | -16.31M | -14.96M | -1.09M | -3.79M | -4.66M | 907.78M | -1.05M | 0.29M | 0.15M | 1,045.63M | 0.78M |
|
Preferred Shares (Quarter)
|
| | 0.00M | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |