|
Cash & Equivalents (Quarter)
|
| | | | 0.16M | 0.58M | 0.66M | 0.54M | 0.29M | 1.44M | 8.33M | 6.31M | 3.65M | 5.71M | 7.60M | 6.56M | 10.23M | 6.12M | 12.25M | 8.45M | 1.50M | 0.43M | 1.61M | 2.29M | 0.34M | | | | | 0.00M | 2.01M | 0.05M | 0.00M | 0.05M | 0.00M | 0.00M | 0.82M | 32.53M | 26.73M | 20.97M | 23.40M | 5.50M | 4.99M | 6.25M | 2.27M | 3.45M | 16.48M | 24.30M | 26.93M | 27.78M | 31.79M | 22.76M | 33.06M | 28.80M | 40.46M | 55.25M | 50.02M | 49.46M | 49.05M | 41.25M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.45M | 3.30M | 3.30M | 3.30M | 2.95M | 3.08M | 3.50M | 3.16M | 3.45M | 3.56M | 3.60M | 3.72M | 3.76M | 3.81M | 3.84M | 3.17M | 3.19M | 3.22M | 3.24M | 3.64M | 3.66M | 3.70M | 3.70M |
|
Cash & Current Investments (Quarter)
|
| | | | 0.16M | 0.58M | 0.66M | 0.54M | 0.29M | 1.44M | 8.33M | 6.31M | 3.65M | 5.71M | 7.60M | 6.56M | 10.23M | 6.12M | 12.25M | 8.45M | 1.50M | 0.43M | 1.61M | 2.29M | 0.34M | | | | | 0.00M | 2.01M | 0.05M | 0.00M | 0.05M | 0.00M | 0.00M | 0.82M | 35.98M | 30.03M | 24.27M | 26.70M | 8.45M | 8.07M | 9.76M | 5.43M | 6.90M | 20.04M | 27.90M | 30.66M | 31.54M | 35.60M | 26.59M | 36.23M | 31.99M | 43.67M | 58.49M | 53.66M | 53.12M | 52.75M | 44.95M |
|
Receivables - Net (Quarter)
|
0.39M | 20.96M | 26.70M | 29.52M | 27.59M | 26.19M | 31.75M | 37.48M | 36.69M | 35.06M | 39.22M | 42.73M | 48.91M | 56.30M | 68.89M | 76.27M | 75.33M | 85.20M | 96.86M | 70.53M | 45.38M | 57.88M | 53.36M | 60.34M | 64.31M | 56.67M | 60.81M | 68.66M | 58.87M | 70.32M | 71.64M | 86.47M | 69.77M | 76.13M | 77.21M | 104.52M | 58.96M | 62.04M | 52.38M | 60.15M | 52.53M | 59.58M | 54.55M | 65.11M | 71.25M | 86.80M | 82.73M | 89.89M | 83.08M | 78.20M | 71.42M | 66.98M | 49.29M | 64.26M | 77.49M | 68.96M | 81.61M | 82.10M | 87.97M | 90.45M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.93M | | | | | | | | | | | | | | | | 3.62M | | | | 15.55M | 21.53M | 26.71M | 20.01M | 21.46M | 17.38M | 21.17M | 13.27M | 15.96M |
|
Receivables (Quarter)
|
0.39M | 20.96M | 26.70M | 29.52M | 27.59M | 26.19M | 31.75M | 37.48M | 36.69M | 35.06M | 39.22M | 42.73M | 48.91M | 56.30M | 68.89M | 76.27M | 75.33M | 85.20M | 96.86M | 70.53M | 45.38M | 57.88M | 53.36M | 60.34M | 64.31M | 56.67M | 60.81M | 68.66M | 58.87M | 70.32M | 71.64M | 89.40M | 69.77M | 76.13M | 77.21M | 104.52M | 58.96M | 62.04M | 52.38M | 60.15M | 52.53M | 59.58M | 54.55M | 65.11M | 71.25M | 86.80M | 82.73M | 93.51M | 83.08M | 78.20M | 71.42M | 82.53M | 70.82M | 90.97M | 97.50M | 90.42M | 99.00M | 103.27M | 101.23M | 106.41M |
|
Raw Materials (Quarter)
|
| | | 29.13M | | | 40.86M | 36.01M | 38.67M | 45.11M | 47.15M | 53.54M | 65.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69M | 4.62M | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | 4.26M | | | 3.69M | 3.96M | 2.87M | 2.82M | 2.38M | 2.45M | 3.53M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
32.17M | 30.39M | 32.58M | 33.39M | 42.21M | | 44.55M | 39.97M | 41.55M | 47.93M | 49.52M | 55.99M | 68.75M | 80.35M | 85.17M | 106.25M | 118.06M | 123.80M | 102.75M | 162.09M | 139.52M | 115.06M | 111.13M | 100.55M | 97.29M | 103.33M | 113.07M | 86.72M | 91.69M | 95.96M | 112.39M | 105.61M | 117.80M | 109.76M | 114.67M | 108.84M | 125.60M | 140.32M | 128.83M | 108.21M | 109.09M | 129.26M | 144.81M | 142.19M | 139.06M | 131.13M | 127.22M | 120.56M | 132.27M | 113.22M | 94.39M | 84.95M | 88.80M | 93.45M | 104.89M | 93.87M | 116.79M | 148.98M | 152.22M | 127.36M |
|
Current Deferred Tax Assets (Quarter)
|
0.69M | 0.83M | 0.78M | 1.81M | 2.12M | | 2.12M | 2.18M | 2.18M | 2.18M | 2.18M | 2.81M | 2.81M | 2.81M | 2.81M | 8.55M | 4.00M | 4.00M | 4.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
1.03M | 1.49M | 1.12M | 1.29M | 1.43M | | 1.02M | 1.91M | 1.57M | 2.54M | 3.23M | 2.17M | 1.47M | 5.68M | 4.05M | | 4.07M | 6.85M | 5.52M | 2.70M | 4.13M | 4.03M | 5.15M | 13.64M | 15.29M | 12.45M | 14.54M | 14.36M | 20.55M | 26.64M | 26.91M | 22.92M | 29.94M | 19.09M | 17.68M | 8.11M | 12.23M | 9.50M | 15.03M | 6.35M | 8.12M | 7.93M | 10.63M | 8.92M | 11.26M | 13.86M | 17.85M | 16.36M | 18.59M | 18.62M | 24.38M | 8.52M | 34.34M | 41.61M | 2.65M | 6.40M | 6.36M | 0.72M | 1.29M | 1.26M |
|
Current Assets (Quarter)
|
50.16M | 53.67M | 61.18M | 66.02M | 73.50M | | 80.10M | 82.08M | 82.27M | 89.14M | 102.48M | 110.01M | 125.58M | 149.10M | 166.59M | 202.47M | 211.69M | 223.73M | 221.39M | 249.04M | 192.25M | 180.79M | 176.99M | 183.95M | 184.05M | 174.46M | 189.26M | 170.76M | 172.13M | 193.94M | 213.97M | 216.03M | 218.48M | 205.99M | 210.54M | 222.52M | 201.41M | 251.26M | 229.98M | 202.69M | 200.14M | 209.49M | 222.33M | 230.23M | 231.49M | 241.79M | 248.41M | 255.27M | 265.15M | 242.12M | 226.34M | 205.38M | 209.07M | 231.60M | 265.17M | 254.34M | 278.25M | 310.30M | 318.87M | 290.92M |
|
Buildings (Quarter)
|
| | | 1.98M | | 1.95M | 3.63M | 3.88M | 3.87M | 3.89M | 3.94M | 4.12M | 4.02M | 4.96M | 4.99M | 5.01M | 5.63M | 5.72M | 7.65M | 8.19M | 6.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | 0.61M | | 1.83M | 1.01M | 0.59M | 1.27M | 3.37M | 4.84M | 4.84M | 4.51M | 5.58M | 5.35M | 6.06M | 5.96M | 6.27M | 3.24M | 3.01M | 3.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | 0.26M | | | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
2.88M | 2.69M | 2.90M | 3.61M | 3.71M | | 6.41M | 7.14M | 7.83M | 9.94M | 11.34M | 13.10M | 14.26M | 18.54M | 19.51M | 17.95M | 22.26M | 24.15M | 25.58M | 22.81M | 20.66M | 20.39M | 20.26M | 20.13M | 19.23M | 19.05M | 18.97M | 18.96M | 18.47M | 24.93M | 24.54M | 24.27M | 23.84M | 23.44M | 23.47M | 23.19M | 22.71M | 22.14M | 21.12M | 20.18M | 19.40M | 19.16M | 18.56M | 17.34M | 15.98M | 15.03M | 14.39M | 13.84M | 13.27M | 13.82M | 13.94M | 14.93M | 14.91M | 14.62M | 14.10M | 15.41M | 19.68M | 21.01M | 21.10M | 23.01M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | 22.37M | 23.34M | 23.41M | 1.53M | 41.09M | 41.80M | 29.84M | 29.84M | 29.84M | 29.84M | 29.84M | 29.84M | 29.84M | 29.84M | 29.80M | 29.84M | 29.84M | 29.84M | 29.84M | 29.84M | 29.84M | 29.84M | 29.80M | 29.80M | 29.80M | 29.84M | 29.80M | 29.84M | 29.84M | 29.84M | 29.84M | 29.84M | 29.80M | 29.80M | 29.84M | 29.84M | 29.80M | 29.84M | 29.80M | 29.84M | 29.84M | 29.80M | 29.80M | 29.80M | 29.80M | 29.84M | 29.80M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | 23.50M | 21.78M | 21.19M | 20.55M | 35.02M | 33.60M | 31.75M | 30.32M | 28.89M | 27.46M | 26.03M | 24.82M | 23.61M | 22.40M | 21.49M | 23.18M | 21.85M | 20.53M | 17.01M | 16.10M | 15.19M | 14.28M | 13.37M | 12.61M | 11.85M | 11.08M | 10.32M | 9.69M | 9.05M | 8.42M | 7.78M | 7.24M | 6.71M | 6.19M | 5.66M | 5.22M | 4.79M | 4.35M | 3.91M | 3.55M | 3.18M | 2.82M | 2.45M | 2.15M | 1.84M | 1.53M | 1.24M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | 45.87M | 45.12M | 44.61M | 22.08M | 76.11M | 75.40M | 61.58M | 60.15M | 58.72M | 57.29M | 55.86M | 54.65M | 53.45M | 52.24M | 51.29M | 53.01M | 51.69M | 50.37M | 46.84M | 45.94M | 45.03M | 44.12M | 43.17M | 42.41M | 41.65M | 40.92M | 40.12M | 39.52M | 38.89M | 38.25M | 37.62M | 37.08M | 36.51M | 35.99M | 35.49M | 35.06M | 34.59M | 34.19M | 33.71M | 33.38M | 33.02M | 32.62M | 32.25M | 31.95M | 31.64M | 31.37M | 31.04M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | 8.56M | | | | 17.66M | 19.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.36M | 19.52M | 13.32M |
|
Other Non-Current Assets (Quarter)
|
2.31M | 1.39M | 1.23M | 1.45M | 2.00M | | 1.98M | 1.54M | 1.37M | 1.28M | 1.70M | 3.51M | 3.58M | 4.92M | 4.88M | 1.90M | 8.78M | 7.68M | 7.71M | 2.75M | 2.66M | 2.62M | 2.82M | 4.68M | 5.05M | 4.52M | 6.04M | 5.97M | 4.96M | 3.55M | 3.82M | 2.74M | 25.98M | 25.92M | 25.24M | 24.75M | 23.47M | 22.79M | 22.04M | 20.95M | 19.99M | 16.89M | 16.15M | 1.80M | 14.41M | 13.69M | 12.76M | 2.02M | 2.02M | 2.02M | 3.19M | 3.10M | 3.09M | 2.97M | 2.89M | 2.50M | 2.87M | 2.79M | 13.60M | 0.61M |
|
Non-Current Assets (Quarter)
|
5.19M | 4.08M | 4.14M | 5.06M | 5.71M | | 8.39M | 8.69M | 9.20M | 11.22M | 13.04M | 16.61M | 17.84M | 68.10M | 69.50M | 64.48M | 75.14M | 107.94M | 108.68M | 104.80M | 102.76M | 81.73M | 80.37M | 80.67M | 78.94M | 77.01M | 77.25M | 76.26M | 76.44M | 80.17M | 78.72M | 73.85M | 95.76M | 94.38M | 92.83M | 91.15M | 88.62M | 86.60M | 84.08M | 81.29M | 78.91M | 74.94M | 72.97M | 70.31M | 67.48M | 65.26M | 63.17M | 64.64M | 62.67M | 75.46M | 79.14M | 78.92M | 77.73M | 75.96M | 73.97M | 73.85M | 94.48M | 127.38M | 140.07M | 133.82M |
|
Assets (Quarter)
|
55.35M | 57.76M | 65.32M | 71.08M | 79.22M | | 88.49M | 90.77M | 91.47M | 100.36M | 115.52M | 126.62M | 143.43M | 217.20M | 236.10M | 266.94M | 286.83M | 331.67M | 330.07M | 353.84M | 295.01M | 262.52M | 257.36M | 264.62M | 262.99M | 251.47M | 266.51M | 247.02M | 248.57M | 274.12M | 292.69M | 289.88M | 314.24M | 300.38M | 303.37M | 313.67M | 290.04M | 337.86M | 314.05M | 283.98M | 279.05M | 284.43M | 295.30M | 300.54M | 298.97M | 307.05M | 311.58M | 319.91M | 327.82M | 317.59M | 305.48M | 284.30M | 286.80M | 307.56M | 339.13M | 328.18M | 372.73M | 437.68M | 458.95M | 424.75M |
|
Accounts Payables (Quarter)
|
17.21M | 18.09M | 23.10M | 27.57M | 31.97M | | 28.87M | 26.58M | 22.11M | 23.46M | 23.98M | 24.44M | 32.52M | 38.64M | 46.42M | 67.71M | 57.06M | 40.71M | 43.94M | 79.82M | 43.16M | 49.73M | 45.76M | 53.59M | 67.17M | 55.61M | 54.20M | 51.23M | 55.22M | 64.42M | 88.80M | 85.22M | 85.24M | 83.92M | 86.31M | 75.83M | 67.31M | 67.37M | 45.24M | 31.55M | 55.15M | 79.79M | 89.75M | 93.26M | 82.60M | 75.88M | 73.12M | 76.43M | 79.69M | 71.70M | 75.52M | 67.36M | 72.82M | 66.94M | 76.61M | 58.21M | 66.20M | 89.61M | 83.59M | 48.20M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | 0.39M | | | | 3.61M | | | | | | | | | | | | | | | | | | | | | | | 155.46M | 25.00M | 40.00M | 209.82M | 211.00M | 75.61M | 209.82M | 79.82M | 79.82M | 94.82M | 139.82M | 94.82M | 135.00M | 120.00M | 15.00M | 95.00M | | |
|
Payables (Quarter)
|
17.21M | 18.09M | 23.10M | 27.57M | 31.97M | | 28.87M | 26.58M | 22.11M | 23.46M | 23.98M | 24.44M | 32.52M | 38.64M | 46.42M | 68.10M | 57.06M | 40.71M | 43.94M | 83.43M | 43.16M | 49.73M | 45.76M | 53.59M | 67.17M | 55.61M | 54.20M | 51.23M | 55.22M | 64.42M | 88.80M | 85.22M | 85.24M | 83.92M | 86.31M | 75.83M | 67.31M | 67.37M | 45.24M | 31.55M | 55.15M | 79.79M | 245.20M | 118.26M | 122.60M | 285.69M | 284.12M | 152.04M | 289.51M | 151.52M | 155.34M | 162.18M | 212.64M | 161.76M | 211.62M | 178.21M | 81.20M | 184.60M | 83.59M | 48.20M |
|
Accumulated Expenses (Quarter)
|
2.21M | 2.47M | 3.19M | 4.01M | 3.77M | | 3.66M | 2.40M | 4.35M | 4.92M | 7.08M | 3.76M | 1.97M | 3.49M | 5.00M | 5.98M | 4.64M | 4.46M | 3.93M | 4.01M | 3.65M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | 4.02M | 3.28M | 5.33M | 6.77M | 18.18M | 8.65M | 16.57M | 17.66M | 17.85M | 17.93M | 19.18M | 22.41M | 32.51M | 28.81M | 30.11M | 37.30M | 34.33M | 38.70M | 41.88M | 44.76M | 45.70M | 62.25M | 45.28M | 57.80M | 66.03M | 75.60M | 91.00M | 83.05M | 77.62M | 66.47M | 67.48M | 50.68M | 30.82M | 36.50M | 38.96M | 42.62M | 34.11M | 35.09M | 33.37M | 37.03M | 32.00M | 28.79M | 37.66M | 43.08M | 44.73M | 58.07M | 56.31M | 49.69M | 37.35M |
|
Short term Debt (Quarter)
|
2.23M | 0.02M | 17.18M | 0.02M | 0.02M | 0.02M | 0.02M | | | | | | | 1.67M | 1.67M | | 1.67M | | | 8.28M | | 14.04M | 0.38M | 12.77M | 16.89M | 25.26M | 41.33M | 37.05M | 36.66M | 54.33M | 52.49M | 35.10M | 56.83M | 0.18M | | 39.53M | 55.16M | 0.28M | 130.00M | 0.31M | 130.00M | 130.00M | 0.28M | 155.00M | 170.00M | 0.20M | 211.00M | 130.00M | 0.13M | 0.13M | 159.82M | 144.82M | 45.00M | 0.10M | 135.00M | 120.00M | 110.00M | 95.00M | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | | | | 0.09M | 0.09M | 0.09M | 3.67M | 0.08M | 0.08M | 0.08M | 4.37M | 4.50M | 4.96M | 0.38M | 5.90M | 0.35M |
|
Current Taxes (Quarter)
|
0.62M | | 0.19M | 0.56M | 1.75M | | 0.73M | 1.07M | 1.99M | 0.23M | | 0.17M | 0.42M | | | 0.78M | 1.59M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.90M | 7.86M | 4.69M | 15.96M | 26.90M | 36.67M | 52.41M | 52.50M | 47.96M | 32.98M | 34.75M | 17.27M | 1.82M | 2.70M | 1.59M | 1.63M | 2.26M | 2.81M | 2.40M | 2.52M | 2.74M | 2.77M | 9.54M | | | | | | |
|
Total Current Liabilities (Quarter)
|
43.90M | 36.81M | 43.69M | 51.84M | 37.51M | | 33.28M | 32.66M | 28.44M | 28.61M | 31.06M | 32.38M | 38.18M | 57.12M | 59.86M | 87.56M | 73.61M | 61.73M | 65.53M | 105.94M | 66.57M | 83.05M | 85.63M | 99.64M | 112.89M | 111.01M | 132.84M | 122.61M | 130.58M | 194.34M | 229.95M | 220.71M | 235.12M | 182.84M | 181.05M | 181.59M | 214.90M | 288.65M | 258.57M | 239.48M | 251.91M | 277.57M | 296.17M | 283.31M | 289.33M | 324.86M | 326.96M | 319.27M | 327.25M | 297.86M | 276.26M | 248.30M | 245.75M | 243.84M | 259.22M | 227.57M | 239.51M | 246.87M | 139.58M | 92.28M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | | | | 0.17M | 0.15M | 0.14M | 0.11M | 0.09M | 0.07M | 0.06M | 0.04M | 0.02M | 0.70M | 1.40M | 1.31M | 1.22M |
|
Non-Current Debt (Quarter)
|
5.68M | 0.05M | 0.05M | 0.04M | 20.75M | 24.61M | 29.71M | 30.94M | 31.95M | 37.20M | 12.30M | 9.00M | 26.16M | 70.08M | 74.05M | 78.03M | 91.00M | 96.00M | 53.69M | 97.30M | 53.80M | | | 110.39M | 54.05M | 54.17M | 54.31M | 54.44M | 54.58M | 54.60M | 54.78M | 55.09M | 55.21M | 55.58M | 55.70M | 55.66M | 0.90M | 0.82M | 0.75M | 0.78M | 0.69M | 0.74M | 0.68M | 25.38M | 25.59M | 0.54M | 0.46M | 5.03M | 0.20M | 0.16M | 0.13M | 0.09M | 0.08M | 0.06M | 0.05M | 0.04M | 0.02M | 0.02M | 95.00M | 95.00M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.61M | 13.77M | 13.95M | 12.62M | 18.00M | 16.70M | 3.06M | 10.01M | 3.18M | 3.09M | 2.64M | 2.79M | 3.33M | 3.56M | 3.65M | 3.41M | 3.20M | 3.06M | 2.84M | 2.60M | 2.40M | 2.19M | 2.04M | 1.95M | 1.88M | 1.82M | 1.77M | 1.73M | 1.70M |
|
Non-Current Deferred Tax Liability (Quarter)
|
0.23M | 0.26M | 0.20M | 0.49M | 0.49M | | 0.49M | 0.14M | 0.14M | 0.14M | 0.14M | 0.68M | 0.30M | 0.30M | 0.30M | | 3.24M | 3.24M | 3.24M | | | 0.37M | 0.52M | 0.46M | 0.93M | 1.07M | 1.21M | 1.67M | 0.43M | 0.49M | 0.62M | 0.65M | 0.01M | 0.19M | 0.62M | 1.10M | 0.71M | 0.78M | 0.84M | 0.89M | 1.25M | 1.26M | 1.07M | 1.02M | 1.39M | 0.79M | 1.04M | 1.28M | 1.34M | 1.36M | 1.41M | 10.68M | 1.53M | 1.59M | 1.64M | 1.57M | 1.57M | | | 19.65M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.30M | | | | 13.87M | 13.03M | 26.07M | 29.57M | 28.98M | 28.22M | 23.00M | 21.84M | 25.17M | 37.07M | 48.72M | 51.04M | 55.74M |
|
Other Non-Current Liabilities (Quarter)
|
0.19M | 0.19M | 0.19M | 0.12M | 0.09M | 0.06M | 0.65M | 0.62M | 0.63M | 0.60M | 0.58M | | 0.85M | 0.87M | 0.85M | 11.04M | 1.34M | 1.49M | 1.48M | 1.48M | 0.23M | 12.83M | 12.73M | | 20.70M | 21.50M | 17.41M | 24.70M | 15.31M | 15.75M | 16.61M | 17.40M | 31.12M | 33.43M | 33.10M | 28.83M | 28.89M | 34.20M | 34.84M | 33.56M | 34.05M | 29.62M | 29.09M | 18.96M | 23.52M | 20.22M | 19.48M | 10.37M | 11.80M | 12.04M | 11.37M | 10.79M | 9.86M | 12.20M | 12.29M | 11.20M | 7.69M | 8.78M | 7.81M | 6.53M |
|
Total Non-Current Liabilities (Quarter)
|
49.81M | 39.91M | 46.13M | 55.64M | 62.65M | -0.06M | 66.07M | 67.41M | 67.58M | 75.86M | 63.62M | 76.20M | 86.71M | 147.57M | 153.01M | 169.43M | 195.84M | 235.20M | 224.26M | 267.48M | 212.89M | 194.35M | 197.66M | 223.96M | 187.62M | 183.95M | 211.56M | 190.15M | 212.78M | 249.44M | 285.35M | 291.06M | 304.10M | 252.56M | 249.99M | 256.35M | 233.20M | 293.31M | 270.18M | 244.32M | 256.94M | 282.21M | 300.71M | 323.60M | 319.87M | 329.84M | 331.86M | 339.91M | 342.59M | 325.67M | 306.41M | 277.43M | 273.71M | 270.59M | 284.74M | 251.73M | 280.70M | 293.25M | 288.68M | 239.61M |
|
Total Liabilities (Quarter)
|
50.00M | 40.10M | 46.32M | 55.76M | 62.74M | | 66.72M | 68.03M | 68.20M | 76.46M | 64.20M | 76.20M | 87.56M | 148.44M | 153.86M | 180.46M | 197.18M | 236.69M | 225.74M | 268.96M | 213.12M | 207.18M | 210.40M | 223.96M | 208.32M | 205.45M | 228.97M | 214.85M | 228.09M | 265.19M | 301.96M | 308.46M | 335.21M | 285.99M | 283.09M | 285.18M | 262.09M | 327.51M | 305.02M | 277.88M | 291.00M | 311.82M | 329.81M | 342.56M | 343.39M | 350.06M | 351.34M | 350.29M | 354.40M | 337.71M | 317.79M | 288.22M | 283.58M | 282.80M | 297.03M | 262.93M | 288.38M | 302.03M | 296.49M | 246.14M |
|
Total Debt (Quarter)
|
7.90M | 0.08M | 17.23M | 0.06M | 20.77M | 24.63M | 29.74M | 30.94M | 31.95M | 37.20M | 12.30M | 9.00M | 26.16M | 71.75M | 75.72M | 78.03M | 92.67M | 96.00M | 53.69M | 105.57M | 53.80M | 14.04M | 0.38M | 123.17M | 70.93M | 79.43M | 95.64M | 91.49M | 91.24M | 108.94M | 107.27M | 90.19M | 112.03M | 55.77M | 55.70M | 95.18M | 56.05M | 1.10M | 130.75M | 1.09M | 130.69M | 130.74M | 0.96M | 180.38M | 195.59M | 0.74M | 211.46M | 135.03M | 0.33M | 0.29M | 159.95M | 144.91M | 45.08M | 0.16M | 135.05M | 120.04M | 110.02M | 95.02M | 95.00M | 95.00M |
|
Common Equity (Quarter)
|
5.35M | 17.66M | 19.00M | 15.32M | 16.47M | | 21.78M | 22.73M | 23.27M | 23.90M | 51.32M | 47.61M | 55.87M | 68.76M | 82.23M | 86.48M | 89.65M | 94.98M | 104.33M | 84.87M | 81.90M | 55.34M | 46.97M | 40.66M | 30.05M | 18.21M | 6.13M | 32.17M | 20.48M | 8.93M | -9.27M | -18.58M | -20.98M | 14.39M | 20.28M | 28.50M | 27.94M | 10.36M | 9.04M | 6.10M | -11.95M | -27.40M | -34.51M | -42.02M | -44.42M | -43.01M | -39.76M | -30.37M | -26.58M | -20.12M | -12.30M | -3.92M | 3.22M | 24.77M | 42.11M | 65.25M | 84.34M | 135.65M | 162.45M | 178.61M |
|
Shareholder's Equity (Quarter)
|
0.01M | 17.66M | 19.00M | 15.32M | 16.47M | | 21.78M | 22.73M | 23.27M | 23.90M | 51.32M | 47.61M | 55.87M | 68.76M | 82.23M | 86.48M | 89.65M | 94.98M | 104.33M | 84.87M | 81.90M | 55.34M | 46.97M | 40.66M | 30.05M | 18.21M | 6.13M | 32.17M | 20.48M | 8.93M | -9.27M | -18.58M | -20.98M | 14.39M | 20.28M | 28.50M | 27.94M | 10.36M | 9.04M | 6.10M | -11.95M | -27.40M | -34.51M | -42.02M | -44.42M | -43.01M | -39.76M | -30.37M | -26.58M | -20.12M | -12.30M | -3.92M | 3.22M | 24.77M | 42.11M | 65.25M | 84.34M | 135.65M | 162.45M | 178.61M |
|
Liabilities and Shareholders Equity (Quarter)
|
55.35M | 57.76M | 65.32M | 71.08M | 79.22M | | 88.49M | 90.77M | 91.47M | 100.36M | 115.52M | 126.62M | 143.43M | 217.20M | 236.10M | 266.94M | 286.83M | 331.67M | 330.07M | 353.84M | 295.01M | 262.52M | 257.36M | 264.62M | 262.99M | 251.47M | 266.51M | 247.02M | 248.57M | 274.12M | 292.69M | 289.88M | 314.24M | 300.38M | 303.37M | 313.67M | 290.04M | 337.86M | 314.05M | 283.98M | 279.05M | 284.43M | 295.30M | 300.54M | 298.97M | 307.05M | 311.58M | 319.91M | 327.82M | 317.59M | 305.48M | 284.30M | 286.80M | 307.56M | 339.13M | 328.18M | 372.73M | 437.68M | 458.95M | 424.75M |
|
Treasury Shares (Quarter)
|
| | | 0.83M | 0.83M | 0.83M | 0.83M | 830.92M | 0.83M | 0.83M | 0.83M | 0.78M | 0.83M | 0.83M | 0.83M | 0.68M | 0.15M | 0.18M | 0.83M | 0.66M | 0.83M | | | 0.65M | | | | 0.63M | | | | 0.43M | 0.31M | 0.29M | 0.26M | 0.26M | 0.26M | 0.26M | 0.23M | 0.23M | 0.23M | 0.22M | 0.19M | 0.19M | 0.19M | 0.19M | 0.17M | 0.17M | 0.17M | 0.16M | 0.15M | 0.15M | 0.15M | 0.14M | 0.13M | 0.12M | 0.11M | 0.11M | 0.08M | 0.08M |
|
Retained Earnings (Quarter)
|
5.35M | 6.92M | 8.82M | 9.41M | 10.56M | | 15.37M | 16.11M | 13.19M | 11.09M | 1.10M | -2.65M | -0.27M | 4.16M | 12.27M | 15.83M | 19.62M | 24.54M | 33.65M | 12.94M | 9.61M | -19.18M | -27.89M | -34.53M | -59.07M | -66.82M | -76.02M | -82.15M | -94.64M | -106.44M | -125.26M | -135.16M | -137.75M | -140.74M | -134.99M | -126.91M | -127.62M | -145.37M | -146.83M | -149.89M | -168.04M | -183.62M | -190.79M | -198.37M | -200.97M | -199.61M | -196.41M | -187.10M | -183.37M | -176.96M | -169.16M | -160.79M | -153.68M | -132.13M | -114.80M | -91.51M | -72.43M | -21.22M | 6.40M | 22.48M |
|
Preferred Shares (Quarter)
|
| 10.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |