|
Cash & Equivalents (Quarter)
|
3.17M | 3.97M | 4.36M | 2.23M | 3.19M | 3.33M | 3.65M | 2.42M | 1.85M | 3.51M | 4.02M | 1.87M | 2.86M | 4.58M | 4.22M | 4.20M | 3.96M | 4.33M | 4.62M | 4.39M | 4.53M | 3.98M | 3.41M | 3.72M | 2.47M | 3.94M | 3.68M | 2.69M | 2.67M | 2.24M | 3.68M | 10.12M | 8.33M | 4.21M | 10.17M | 17.63M | 15.71M | 6.44M | 15.52M | 44.25M | 25.83M | 19.95M | 28.35M | 8.89M | 8.36M | 12.92M | 5.91M | 14.95M | 5.80M | 7.28M | 5.72M | 4.95M | 3.08M | 4.24M | 4.47M | 3.06M | 4.11M | 3.71M | 3.72M | 2.56M | 2.78M | 3.32M | 2.90M |
|
Cash & Current Investments (Quarter)
|
3.17M | 3.97M | 4.36M | 2.23M | 3.19M | 3.33M | 3.65M | 2.42M | 1.85M | 3.51M | 4.02M | 1.87M | 2.86M | 4.58M | 4.22M | 4.20M | 3.96M | 4.33M | 4.62M | 4.39M | 4.53M | 3.98M | 3.41M | 3.72M | 2.47M | 3.94M | 3.68M | 2.69M | 2.67M | 2.24M | 3.68M | 10.12M | 8.33M | 4.21M | 10.17M | 17.63M | 15.71M | 6.44M | 15.52M | 44.25M | 25.83M | 19.95M | 28.35M | 8.89M | 8.36M | 12.92M | 5.91M | 14.95M | 5.80M | 7.28M | 5.72M | 4.95M | 3.08M | 4.24M | 4.47M | 3.06M | 4.11M | 3.71M | 3.72M | 2.56M | 2.78M | 3.32M | 2.90M |
|
Receivables - Net (Quarter)
|
40.78M | 61.26M | 47.59M | 37.46M | 41.97M | 63.34M | 45.01M | 38.59M | 36.73M | 60.65M | 44.56M | 42.33M | 46.43M | 60.62M | 49.07M | 52.74M | 54.09M | 61.65M | 55.81M | 54.27M | 58.07M | 62.39M | 44.55M | 38.25M | 42.19M | 51.29M | 40.84M | 39.13M | 39.95M | 45.11M | 45.03M | 13.52M | 8.63M | 4.85M | 2.60M | 41.16M | 40.91M | 50.70M | 45.59M | 33.28M | 35.36M | 49.19M | 48.01M | 84.05M | 79.96M | 80.68M | 126.81M | 123.39M | 115.79M | 118.19M | 94.95M | 73.65M | 72.57M | 97.84M | 77.03M | 70.66M | 62.97M | 77.13M | 71.98M | 74.45M | 66.37M | 82.56M | 77.06M |
|
Receivables - Other (Quarter)
|
1.18M | 1.32M | 0.91M | 1.01M | 0.77M | 1.06M | 0.95M | 0.78M | 0.76M | 0.81M | 0.58M | 0.46M | 0.50M | 0.36M | 0.33M | 0.36M | 0.75M | 0.50M | 0.48M | 0.62M | 0.61M | 0.51M | 0.58M | 0.60M | 0.59M | 0.58M | 0.69M | 0.77M | 0.69M | 0.80M | 0.81M | 0.41M | 0.21M | 0.28M | 0.33M | 0.16M | 0.15M | 2.04M | 0.37M | 0.53M | 0.40M | 0.36M | 0.36M | 0.23M | 0.23M | 1.90M | 0.24M | 0.26M | 0.22M | 0.49M | | | 2.99M | 2.99M | 0.93M | 1.91M | 0.43M | 0.18M | 1.03M | 0.26M | 0.14M | 0.10M | 4.95M |
|
Receivables (Quarter)
|
41.96M | 62.58M | 48.50M | 38.47M | 42.74M | 64.40M | 45.96M | 39.37M | 37.49M | 61.46M | 45.13M | 42.79M | 46.93M | 60.98M | 49.40M | 53.09M | 54.84M | 62.15M | 56.28M | 54.89M | 58.68M | 62.90M | 45.13M | 38.85M | 42.78M | 51.87M | 41.53M | 39.90M | 40.64M | 45.91M | 45.83M | 13.93M | 8.85M | 5.13M | 2.93M | 41.32M | 41.06M | 52.74M | 45.95M | 33.81M | 35.76M | 49.55M | 48.37M | 84.28M | 80.20M | 82.58M | 127.05M | 123.65M | 116.02M | 118.68M | 94.95M | 73.65M | 75.56M | 100.83M | 77.95M | 72.58M | 63.40M | 77.31M | 73.01M | 74.72M | 66.51M | 82.66M | 82.01M |
|
Raw Materials (Quarter)
|
| | | | 9.93M | 8.64M | 8.30M | 11.00M | 12.79M | 11.57M | 10.61M | 13.36M | 15.48M | 12.20M | 10.96M | 13.37M | 16.02M | 14.14M | 11.70M | 12.93M | 14.31M | 14.86M | 12.49M | 17.54M | 19.50M | 16.77M | 14.26M | 13.67M | 14.08M | 15.29M | 11.39M | 11.56M | 15.19M | 14.31M | 12.99M | 13.10M | 12.95M | 11.91M | 12.47M | 12.63M | 14.13M | 12.97M | 12.88M | 19.37M | 22.11M | 23.64M | 20.93M | 23.23M | 22.21M | 18.96M | 16.54M | 16.95M | 17.67M | 16.70M | 16.77M | 17.48M | 18.01M | 17.20M | 16.67M | 17.63M | 16.31M | 17.92M | 18.78M |
|
Work In Process (Quarter)
|
| | | | 0.61M | 0.69M | 0.48M | 0.63M | 0.99M | 0.92M | 0.41M | 0.66M | 1.01M | 0.75M | 0.66M | 1.04M | 1.08M | 1.08M | 0.58M | 0.88M | 1.02M | 1.47M | 1.16M | 0.92M | 1.59M | 1.20M | 0.75M | 1.01M | 0.98M | 1.29M | 0.71M | 1.01M | 0.94M | 0.88M | 0.71M | 1.13M | 1.05M | 0.95M | 0.86M | 0.96M | 1.19M | 1.37M | 1.13M | 1.50M | 1.67M | 1.76M | 1.32M | 1.87M | 1.79M | 1.41M | 0.93M | 1.23M | 1.43M | 1.29M | 0.91M | 0.87M | 0.92M | 0.93M | 0.70M | 0.94M | 0.81M | 0.74M | 0.59M |
|
Finished Goods (Quarter)
|
| | | | 63.99M | 69.69M | 56.34M | 52.60M | 60.37M | 60.64M | 56.36M | 54.34M | 64.79M | 66.07M | 66.55M | 63.90M | 69.34M | 74.89M | 72.96M | 69.32M | 71.15M | 71.66M | 63.34M | 66.04M | 66.47M | 61.95M | 54.16M | 54.14M | 61.25M | 60.31M | 53.52M | 52.58M | 56.52M | 63.22M | 59.12M | 55.67M | 63.46M | 70.03M | 63.41M | 63.62M | 59.23M | 66.32M | 63.57M | 104.26M | 119.74M | 176.80M | 210.22M | 264.13M | 263.81M | 244.71M | 217.93M | 205.94M | 199.23M | 176.74M | 151.51M | 146.78M | 156.04M | 153.72M | 149.33M | 156.94M | 169.71M | 174.96M | 161.77M |
|
Inventory (Quarter)
|
61.81M | 62.91M | 58.85M | 61.65M | 74.39M | 78.89M | 65.02M | 64.11M | 74.05M | 73.03M | 67.20M | 68.26M | 81.16M | 78.90M | 78.17M | 78.31M | 86.44M | 90.12M | 85.24M | 83.13M | 86.48M | 88.00M | 76.99M | 84.50M | 87.56M | 79.92M | 69.17M | 68.82M | 76.31M | 76.89M | 65.62M | 65.15M | 72.64M | 78.41M | 72.82M | 69.91M | 77.46M | 82.88M | 76.73M | 77.21M | 74.55M | 80.66M | 77.58M | 125.13M | 143.52M | 202.20M | 232.46M | 289.23M | 287.82M | 265.08M | 235.40M | 224.12M | 218.33M | 194.73M | 169.20M | 165.13M | 174.97M | 171.85M | 166.70M | 175.51M | 186.84M | 193.61M | 181.13M |
|
Current Deferred Tax Assets (Quarter)
|
1.48M | | 1.22M | 1.22M | 1.22M | 1.24M | 1.15M | 1.15M | 1.15M | 1.09M | -1.25M | 1.25M | 1.25M | 1.22M | 1.10M | 1.10M | 1.10M | 1.14M | -1.29M | 1.29M | 1.29M | 1.29M | 1.03M | 1.03M | 1.03M | 1.07M | 1.63M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
1.88M | 1.49M | 1.79M | 3.03M | 2.78M | 2.82M | 2.56M | 2.84M | 2.24M | 2.12M | 2.13M | 2.90M | 2.86M | 2.26M | 2.53M | 2.71M | 2.66M | 2.58M | 2.55M | 3.08M | 2.67M | 2.97M | 2.53M | 3.07M | 2.89M | 2.64M | 2.35M | 2.62M | 2.09M | 2.43M | 2.20M | 2.44M | 2.19M | 2.12M | 1.89M | 3.38M | 2.82M | 2.66M | 3.03M | 3.52M | 3.36M | 3.61M | 3.71M | 4.12M | 4.77M | 7.44M | 4.51M | 5.88M | 5.22M | 4.36M | 4.07M | 5.62M | 5.52M | 4.99M | 3.36M | 6.04M | 5.66M | 5.21M | 3.01M | 5.90M | 5.34M | 5.66M | 3.62M |
|
Current Assets (Quarter)
|
110.62M | 132.45M | 114.73M | 106.87M | 124.32M | 150.67M | 119.51M | 110.85M | 117.72M | 141.21M | 119.73M | 118.15M | 135.33M | 147.94M | 135.66M | 140.18M | 149.01M | 160.31M | 149.98M | 146.83M | 153.70M | 159.35M | 129.22M | 131.36M | 137.87M | 139.57M | 118.78M | 114.54M | 121.71M | 127.46M | 119.19M | 133.87M | 134.84M | 140.56M | 131.19M | 133.41M | 140.37M | 145.02M | 146.13M | 161.34M | 140.75M | 153.76M | 163.19M | 224.59M | 241.15M | 309.56M | 375.29M | 436.31M | 421.21M | 397.04M | 341.05M | 310.57M | 308.21M | 309.44M | 258.17M | 247.34M | 249.16M | 258.06M | 246.44M | 258.68M | 261.47M | 285.25M | 270.72M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 20.61M | | | | 20.22M | | | | 20.66M | | | | 20.81M | | | | 27.60M | | | | 36.46M | | | | 37.60M | | | | 37.58M | | | | 37.66M | | | | 37.86M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | | | | 1.62M | | | | 1.06M | | | | 6.26M | | | | 5.85M | | | | 14.45M | | | | 11.80M | | | | 8.45M | | | | 10.97M | | | | 12.01M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.67M | | | | 0.67M | | | | 0.96M | | | | 0.96M | | | | 0.96M | | | | 0.97M | | | | 0.97M | | | | 0.97M | | | | 0.97M | | | | 2.18M |
|
Property, Plant & Equipment (Net) (Quarter)
|
22.44M | 22.11M | 22.13M | 22.63M | 23.50M | 23.57M | 23.56M | 24.57M | 24.82M | 24.40M | 24.25M | 24.47M | 24.42M | 24.98M | 26.21M | 27.97M | 27.64M | 27.27M | 26.26M | 25.33M | 25.26M | 26.81M | 27.84M | 28.10M | 27.90M | 27.45M | 26.51M | 25.63M | 25.61M | 24.74M | 23.78M | 23.74M | 23.66M | 23.21M | 23.06M | 23.44M | 24.04M | 25.15M | 27.42M | 28.43M | 28.45M | 31.32M | 33.75M | 51.15M | 55.96M | 57.19M | 59.99M | 60.96M | 61.35M | 60.27M | 57.36M | 54.67M | 54.03M | 53.12M | 51.98M | 51.30M | 51.30M | 50.38M | 49.67M | 49.59M | 50.91M | 50.53M | 49.93M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | | | 0.15M | | | | 0.31M | | | | 0.30M | | | | 0.40M | | | | 0.50M | | | | 0.60M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.38M | 49.17M | 50.25M | 50.25M | 50.25M | 50.25M | 50.25M | 47.84M | 47.84M | 47.84M | 47.84M | 47.84M | 47.84M | 47.84M | 47.84M | 47.84M | 47.84M | 47.84M | 47.84M |
|
Intangibles (Quarter)
|
30.51M | 30.50M | 30.50M | 30.51M | 33.59M | 30.51M | 30.49M | 30.50M | 30.49M | 30.49M | 30.50M | 30.49M | 30.50M | 30.51M | 36.81M | 36.77M | 36.74M | 36.71M | 36.68M | 36.65M | 36.62M | 36.58M | 36.55M | 40.04M | 40.04M | 36.45M | 37.04M | 37.04M | 33.35M | 37.04M | 30.99M | 30.30M | 30.29M | 30.28M | 30.99M | 30.26M | 30.99M | 30.25M | 30.24M | 30.99M | 30.99M | 30.22M | 30.99M | 170.93M | 127.90M | 129.61M | 129.59M | 125.53M | 129.59M | 128.10M | 128.10M | 114.72M | 121.21M | 121.21M | 112.62M | 121.21M | 111.22M | 121.21M | 121.21M | 105.13M | 121.21M | 103.73M | 103.03M |
|
Goodwill & Intangibles (Quarter)
|
30.51M | 30.50M | 30.50M | 30.51M | 33.59M | 30.51M | 30.49M | 30.50M | 30.49M | 30.49M | 30.50M | 30.49M | 30.50M | 30.51M | 36.81M | 36.77M | 36.74M | 36.71M | 36.68M | 36.65M | 36.62M | 36.58M | 36.55M | 40.04M | 40.04M | 36.45M | 37.04M | 37.04M | 33.35M | 37.04M | 30.99M | 30.30M | 30.29M | 30.28M | 30.99M | 30.26M | 30.99M | 30.25M | 30.24M | 30.23M | 30.22M | 30.22M | 30.21M | 170.93M | 127.90M | 127.12M | 126.31M | 125.53M | 124.74M | 122.55M | 121.78M | 114.72M | 114.02M | 113.32M | 160.46M | 169.05M | 159.06M | 169.05M | 169.05M | 152.97M | 169.05M | 151.57M | 150.88M |
|
Other Non-Current Assets (Quarter)
|
2.11M | 1.90M | 1.22M | 1.55M | 0.93M | 0.74M | 0.51M | 0.47M | 0.44M | 0.39M | 0.12M | 0.33M | 0.33M | 0.29M | 0.22M | 0.32M | 0.35M | 0.27M | 0.15M | 0.28M | 0.27M | 0.26M | 0.14M | 0.25M | 0.25M | 0.24M | 0.09M | 0.23M | 0.23M | 0.23M | 0.20M | 0.19M | 0.17M | 0.16M | 0.05M | 0.26M | 0.28M | 0.29M | 0.15M | 0.33M | 0.35M | 0.35M | 0.11M | 0.71M | 0.88M | 0.95M | 0.92M | 0.94M | 0.91M | 0.88M | 0.94M | 1.03M | 1.05M | 1.01M | | 0.98M | 0.99M | 1.50M | 1.50M | 1.58M | 1.65M | 1.77M | 1.79M |
|
Non-Current Assets (Quarter)
|
55.06M | 54.52M | 53.85M | 54.69M | 54.94M | 54.82M | 54.56M | 55.54M | 55.75M | 55.28M | 55.11M | 55.28M | 55.25M | 55.78M | 63.37M | 65.07M | 64.73M | 64.24M | 63.25M | 62.26M | 62.14M | 63.65M | 64.64M | 64.87M | 64.62M | 64.14M | 60.16M | 59.24M | 59.19M | 58.29M | 54.29M | 54.23M | 54.12M | 53.66M | 53.48M | 55.00M | 55.86M | 57.47M | 59.70M | 60.59M | 60.58M | 63.30M | 65.91M | 224.49M | 235.74M | 237.26M | 249.29M | 248.37M | 247.62M | 243.92M | 241.34M | 228.41M | 226.31M | 223.29M | 221.21M | 219.19M | 218.72M | 216.95M | 210.86M | 209.54M | 209.55M | 208.76M | 206.77M |
|
Assets (Quarter)
|
165.68M | 186.96M | 168.58M | 161.56M | 179.26M | 205.49M | 174.07M | 166.39M | 173.47M | 196.49M | 174.84M | 173.43M | 190.58M | 203.73M | 199.02M | 205.24M | 213.74M | 224.55M | 213.23M | 209.09M | 215.85M | 223.00M | 193.87M | 196.23M | 202.49M | 203.71M | 178.94M | 173.78M | 180.90M | 185.75M | 173.48M | 188.10M | 188.96M | 194.22M | 184.66M | 188.41M | 196.23M | 202.50M | 205.83M | 221.93M | 201.33M | 217.06M | 229.09M | 449.08M | 476.89M | 546.82M | 624.58M | 684.67M | 668.84M | 640.95M | 582.39M | 538.98M | 534.51M | 532.73M | 479.38M | 466.53M | 467.87M | 475.02M | 457.30M | 468.22M | 471.02M | 494.01M | 477.49M |
|
Accounts Payables (Quarter)
|
13.42M | 9.45M | 9.02M | 10.37M | 13.00M | 11.05M | 5.70M | 12.64M | 10.74M | 13.37M | 9.93M | 11.43M | 15.25M | 13.10M | 11.49M | 19.58M | 18.43M | 18.83M | 15.12M | 13.89M | 19.44M | 15.62M | 9.12M | 15.04M | 21.89M | 15.04M | 11.59M | 14.62M | 17.48M | 16.86M | 12.98M | 14.13M | 17.64M | 20.62M | 13.54M | 17.27M | 20.18M | 20.53M | 15.78M | 17.93M | 15.96M | 23.83M | 20.09M | 45.08M | 67.22M | 85.10M | 114.63M | 156.89M | 130.25M | 101.68M | 69.69M | 66.78M | 61.23M | 62.73M | 49.84M | 53.48M | 57.82M | 63.15M | 58.07M | 64.56M | 61.48M | 63.32M | 52.96M |
|
Payables (Quarter)
|
13.42M | 9.45M | 9.02M | 10.37M | 13.00M | 11.05M | 5.70M | 12.64M | 10.74M | 13.37M | 9.93M | 11.43M | 15.25M | 13.10M | 11.49M | 19.58M | 18.43M | 18.83M | 15.12M | 13.89M | 19.44M | 15.62M | 9.12M | 15.04M | 21.89M | 15.04M | 11.59M | 14.62M | 17.48M | 16.86M | 12.98M | 14.13M | 17.64M | 20.62M | 13.54M | 17.27M | 20.18M | 20.53M | 15.78M | 17.93M | 15.96M | 23.83M | 20.09M | 45.08M | 67.22M | 85.10M | 114.63M | 156.89M | 130.25M | 101.68M | 69.69M | 66.78M | 61.23M | 62.73M | 49.84M | 53.48M | 57.82M | 63.15M | 58.07M | 64.56M | 61.48M | 63.32M | 52.96M |
|
Accumulated Expenses (Quarter)
|
2.22M | 2.19M | 2.70M | 1.50M | 1.14M | 2.33M | 0.97M | 0.77M | 1.12M | 1.45M | 0.86M | 0.77M | 1.16M | 1.34M | 1.08M | 1.68M | 2.43M | 1.12M | 1.77M | 2.47M | 1.50M | 2.76M | 1.55M | 1.05M | 1.73M | 2.52M | 0.53M | 1.30M | 1.23M | 2.30M | 1.75M | 0.71M | 1.12M | 0.47M | 3.34M | 1.75M | 0.48M | 2.79M | 3.04M | 1.20M | 1.30M | 0.54M | | | 2.20M | 2.22M | 2.13M | | 2.71M | 3.67M | 1.25M | 2.31M | 21.53M | 21.27M | 2.10M | 1.98M | 20.66M | 20.84M | 3.22M | 25.16M | 24.93M | 32.47M | 34.81M |
|
Other Accumulated Expenses (Quarter)
|
0.49M | 0.70M | 0.79M | 0.73M | 0.68M | 3.35M | 0.63M | 0.46M | 0.51M | 0.70M | 0.86M | 0.70M | 0.65M | 0.90M | 1.44M | 1.06M | 0.86M | 0.50M | 2.69M | 0.53M | 0.50M | 0.66M | 2.30M | 0.37M | 0.52M | 0.54M | 1.98M | 1.99M | 2.56M | 0.50M | 2.16M | 2.26M | 0.35M | 2.73M | 0.56M | 2.12M | 1.77M | 1.77M | 1.70M | 1.43M | 1.60M | 0.79M | 0.89M | 0.62M | 0.54M | 0.58M | 0.85M | 2.05M | 5.69M | 1.78M | 1.32M | 5.90M | 0.92M | 0.83M | 0.69M | 0.52M | | 2.20M | 8.86M | 0.79M | | | 9.43M |
|
Short term Debt (Quarter)
|
0.53M | 0.51M | 0.49M | 0.46M | 0.01M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.25M | 3.25M | 3.25M | 3.25M | 3.25M | 3.25M | 3.25M | 3.25M | 2.82M | 4.62M | 2.70M | 2.65M | 2.65M | 8.36M | 8.36M | 8.36M | 8.36M | 8.36M | 8.36M | 8.36M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.56M | 2.68M | 2.61M | | 2.77M | 2.77M | 2.81M | | | 2.65M |
|
Current Taxes (Quarter)
|
0.54M | 0.49M | 0.59M | 0.55M | 0.84M | 0.42M | 0.61M | 0.48M | 0.60M | 0.50M | 0.70M | 0.63M | 0.79M | 0.65M | 0.90M | 0.56M | 0.54M | 0.88M | 2.69M | 0.44M | 0.52M | 0.39M | 0.53M | 0.46M | 0.62M | 0.68M | 0.84M | 0.69M | 0.54M | 1.28M | 0.60M | 0.09M | 0.35M | 1.89M | | | | 0.02M | | | 0.58M | 0.42M | 1.02M | 2.36M | | | | | | | 1.17M | 1.05M | | | | | | 0.51M | 0.56M | 1.25M | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.52M | 8.63M | 4.85M | 2.60M | 0.82M | 1.96M | 1.94M | 4.75M | 2.55M | 1.25M | | 5.58M | 2.93M | 2.02M | 1.90M | 1.06M | 0.27M | | | | | 2.99M | 2.99M | 0.93M | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
19.41M | 19.34M | 16.58M | 15.85M | 18.75M | 21.63M | 10.93M | 15.90M | 14.36M | 20.36M | 14.29M | 15.08M | 20.02M | 20.11M | 17.42M | 25.42M | 26.25M | 26.61M | 25.21M | 19.92M | 26.55M | 23.18M | 14.75M | 21.13M | 29.27M | 23.65M | 17.72M | 21.16M | 25.06M | 25.96M | 20.03M | 34.10M | 33.55M | 36.11M | 25.02M | 25.06M | 30.25M | 31.25M | 31.53M | 28.39M | 26.24M | 36.28M | 39.98M | 72.19M | 94.97M | 114.35M | 140.14M | 196.49M | 164.30M | 131.70M | 96.29M | 90.99M | 90.37M | 89.70M | 71.53M | 74.75M | 86.85M | 92.35M | 90.41M | 98.08M | 94.78M | 104.16M | 96.13M |
|
Non-Current Debt (Quarter)
|
36.37M | 52.91M | 34.61M | 27.30M | 39.52M | 60.05M | 35.00M | 21.51M | 29.91M | 41.86M | 23.46M | 20.25M | 31.44M | 42.37M | 38.39M | 36.59M | 43.36M | 50.69M | 36.27M | 36.69M | 35.59M | 45.03M | 23.70M | 21.65M | 23.50M | 30.97M | 14.58M | 5.24M | 8.62M | 11.63M | 2.20M | | | | | | | | | 20.00M | | | | 183.02M | 184.12M | 235.51M | 266.79M | 264.49M | 281.37M | 281.51M | 253.65M | 216.97M | 217.11M | 211.19M | 170.48M | 153.30M | 144.07M | 141.93M | 120.38M | 120.25M | 124.17M | 130.68M | 114.28M |
|
Non-Current Deffered Revenue (Quarter)
|
0.19M | 0.19M | 0.18M | 0.18M | 0.51M | 0.54M | 0.49M | 0.49M | 0.49M | 0.41M | 0.30M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.29M | 0.26M | 0.47M | 0.43M | 0.39M | 0.34M | 0.30M | 0.27M | 0.23M | 0.21M | 0.18M | 0.18M | 0.18M | 0.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
3.69M | 3.74M | 2.84M | 2.74M | 2.64M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
9.07M | 9.06M | 9.37M | 9.37M | 9.37M | 9.52M | -9.83M | 10.99M | 10.99M | 10.77M | -11.15M | 11.15M | 11.15M | 11.10M | -10.65M | 11.75M | 11.75M | 12.45M | -12.93M | 12.93M | 12.93M | 13.00M | 13.00M | 11.97M | 11.97M | 12.12M | 11.37M | 11.37M | 10.46M | 10.46M | 7.73M | 7.73M | 7.73M | 7.73M | 7.78M | 7.78M | 7.78M | 7.78M | 8.11M | 8.11M | 8.11M | 8.11M | 8.27M | 8.27M | 8.27M | 8.27M | 10.29M | 10.29M | 10.29M | 10.29M | 8.01M | 8.01M | 8.01M | 8.01M | 7.47M | 7.47M | 7.47M | 7.47M | 10.04M | 10.04M | 10.04M | 10.04M | 12.38M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | 0.52M | 0.78M | 1.19M | 1.16M | 1.03M | 0.97M | 0.83M | 0.94M | 1.18M | 1.87M | 1.98M | 8.81M | 8.20M | 7.64M | 7.39M | 8.22M | 7.50M | 6.80M | 5.71M | 5.46M | 4.80M | 4.91M | 4.23M | 3.54M | 2.86M | 2.16M | 2.18M | 4.38M |
|
Other Non-Current Liabilities (Quarter)
|
| | 0.18M | | | | 0.49M | | | | 0.30M | | | | 0.26M | | | | 0.47M | | | | 0.30M | | | | 0.18M | 0.18M | 0.18M | 0.18M | 0.15M | 0.15M | 0.15M | 0.15M | 0.12M | 0.12M | 0.22M | 0.23M | 0.20M | 0.21M | 0.22M | 0.24M | 0.22M | 0.39M | 0.39M | 0.50M | 0.52M | 0.58M | 0.61M | 0.56M | 0.59M | 1.05M | 1.32M | 1.18M | 0.72M | 0.74M | 0.75M | 0.78M | 0.71M | 0.77M | 0.81M | 0.85M | 0.88M |
|
Total Non-Current Liabilities (Quarter)
|
| | 63.40M | | | | 56.92M | | | | 48.90M | | | | 67.56M | | | | 74.41M | | | | 51.45M | | | | 43.67M | 37.77M | 44.14M | 48.05M | 32.24M | 44.12M | 43.06M | 44.01M | 32.97M | 33.53M | 38.97M | 40.38M | 40.97M | 57.70M | 35.48M | 45.39M | 49.37M | 264.83M | 289.40M | 360.28M | 426.20M | 479.64M | 463.76M | 431.07M | 366.33M | 323.64M | 322.46M | 314.78M | 255.11M | 240.50M | 243.31M | 245.99M | 224.36M | 231.24M | 231.14M | 247.07M | 224.52M |
|
Total Liabilities (Quarter)
|
68.73M | 85.24M | 63.58M | 55.45M | 70.80M | 91.74M | 57.41M | 48.89M | 55.75M | 73.40M | 49.21M | 46.73M | 62.86M | 73.83M | 67.81M | 74.01M | 81.65M | 90.00M | 74.88M | 69.98M | 75.46M | 81.55M | 51.74M | 55.01M | 64.97M | 66.95M | 43.85M | 37.94M | 44.33M | 48.23M | 32.39M | 44.27M | 43.21M | 44.16M | 33.09M | 33.65M | 39.19M | 40.61M | 41.17M | 57.91M | 35.70M | 45.63M | 49.59M | 265.22M | 289.80M | 360.78M | 426.72M | 480.22M | 464.37M | 431.62M | 366.92M | 324.69M | 323.78M | 315.96M | 255.83M | 241.23M | 244.06M | 246.77M | 225.08M | 232.01M | 231.96M | 247.92M | 225.40M |
|
Total Debt (Quarter)
|
36.90M | 53.42M | 35.10M | 27.76M | 39.52M | 60.06M | 35.00M | 21.51M | 29.91M | 41.86M | 23.46M | 20.25M | 31.44M | 42.37M | 38.39M | 36.59M | 43.36M | 50.69M | 36.27M | 36.69M | 35.59M | 45.03M | 23.70M | 21.65M | 23.50M | 30.97M | 14.58M | 5.24M | 8.62M | 11.63M | 2.20M | | | | | | | | | 20.00M | | | | 186.27M | 187.37M | 238.76M | 270.04M | 267.74M | 284.62M | 284.76M | 256.90M | 219.80M | 221.74M | 213.89M | 173.13M | 155.95M | 152.43M | 150.29M | 128.74M | 128.62M | 132.53M | 139.04M | 122.64M |
|
Common Equity (Quarter)
|
96.95M | 101.72M | 105.00M | 106.11M | 108.47M | 113.75M | 116.66M | 117.50M | 117.72M | 123.09M | 125.64M | 126.70M | 127.72M | 129.90M | 131.21M | 131.23M | 132.09M | 134.55M | 138.35M | 139.11M | 140.38M | 141.45M | 142.12M | 141.22M | 137.52M | 136.76M | 135.09M | 135.84M | 136.57M | 137.52M | 141.09M | 143.83M | 145.75M | 150.06M | 151.57M | 154.76M | 157.04M | 161.88M | 164.66M | 164.02M | 165.63M | 171.43M | 179.50M | 183.87M | 187.10M | 186.04M | 197.85M | 204.45M | 204.47M | 209.33M | 215.47M | 214.29M | 210.73M | 216.77M | 223.56M | 225.29M | 223.81M | 228.25M | 232.22M | 236.21M | 239.06M | 246.10M | 252.09M |
|
Shareholder's Equity (Quarter)
|
96.95M | 101.72M | 105.00M | 106.11M | 108.47M | 113.75M | 116.66M | 117.50M | 117.72M | 123.09M | 125.64M | 126.70M | 127.72M | 129.90M | 131.21M | 131.23M | 132.09M | 134.55M | 138.35M | 139.11M | 140.38M | 141.45M | 142.12M | 141.22M | 137.52M | 136.76M | 135.09M | 135.84M | 136.57M | 137.52M | 141.09M | 143.83M | 145.75M | 150.06M | 151.57M | 154.76M | 157.04M | 161.88M | 164.66M | 164.02M | 165.63M | 171.43M | 179.50M | 183.87M | 187.10M | 186.04M | 197.85M | 204.45M | 204.47M | 209.33M | 215.47M | 214.29M | 210.73M | 216.77M | 223.56M | 225.29M | 223.81M | 228.25M | 232.22M | 236.21M | 239.06M | 246.10M | 252.09M |
|
Liabilities and Shareholders Equity (Quarter)
|
165.68M | 186.96M | 168.58M | 161.56M | 179.26M | 205.49M | 174.07M | 166.39M | 173.47M | 196.49M | 174.84M | 173.43M | 190.58M | 203.73M | 199.02M | 205.24M | 213.74M | 224.55M | 213.23M | 209.09M | 215.85M | 223.00M | 193.87M | 196.23M | 202.49M | 203.71M | 178.94M | 173.78M | 180.90M | 185.75M | 173.48M | 188.10M | 188.96M | 194.22M | 184.66M | 188.41M | 196.23M | 202.50M | 205.83M | 221.93M | 201.33M | 217.06M | 229.09M | 449.08M | 476.89M | 546.82M | 624.58M | 684.67M | 668.84M | 640.95M | 582.39M | 538.98M | 534.51M | 532.73M | 479.38M | 466.53M | 467.87M | 475.02M | 457.30M | 468.22M | 471.02M | 494.01M | 477.49M |
|
Retained Earnings (Quarter)
|
-3.04M | 35.74M | -2.83M | 39.32M | 41.60M | 46.81M | 47.09M | 47.81M | 48.03M | 53.39M | 55.94M | 56.83M | 57.86M | 60.04M | 61.06M | 61.03M | 61.79M | 64.17M | 67.89M | 68.55M | 69.72M | 70.69M | 71.24M | 70.21M | 67.63M | 67.25M | 65.80M | 66.48M | 67.12M | 68.54M | 72.12M | 74.56M | 76.32M | 80.47M | 83.19M | 85.91M | 88.03M | 92.61M | 96.66M | 96.82M | 98.24M | 104.83M | 113.53M | 117.01M | 119.89M | 118.38M | 129.79M | 136.00M | 135.79M | 140.34M | 145.72M | 144.18M | 140.33M | 146.01M | 151.58M | 152.98M | 150.59M | 154.71M | 158.36M | 162.14M | 164.59M | 170.65M | 176.00M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.04M | 0.03M | | | | 0.01M | | | | 0.01M | | | | 0.05M | 0.05M | | 0.04M | 0.13M | | | | | | | | 0.00M | | | | 0.03M | | | | 0.05M | | | | 0.10M |