|
Cash & Equivalents (Quarter)
|
17.11M | 15.10M | 23.60M | 19.80M | 26.82M | 48.31M | 60.87M | 104.50M | 21.09M | 33.05M | 54.12M | 35.33M | 44.06M | 71.13M | 48.03M | 30.29M | 44.64M | 80.85M | 68.86M | 82.63M | 87.76M | 101.01M | 110.61M | 118.30M | 39.42M | 43.33M | 68.86M | 82.63M | 124.11M | 208.03M | 170.18M | 160.90M | 182.38M | 208.03M | 222.28M | 200.74M | 210.74M | 245.41M | 297.01M | 43.51M | 81.88M | 137.62M | 191.36M | 85.97M | 120.86M | 179.82M | 32.05M | 20.73M | 16.96M | 13.93M | 12.85M | 15.57M | 17.15M | 21.92M | 17.61M | 7.50M | 18.62M | 85.47M | 99.43M | 146.66M | 179.10M | 228.88M | 269.48M | 25.11M | 43.29M | 89.40M | 115.72M |
|
Cash & Current Investments (Quarter)
|
17.11M | 15.10M | 23.60M | 19.80M | 26.82M | 48.31M | 60.87M | 104.50M | 21.09M | 33.05M | 54.12M | 35.33M | 44.06M | 71.13M | 48.03M | 30.29M | 44.64M | 80.85M | 68.86M | 82.63M | 87.76M | 101.01M | 110.61M | 118.30M | 39.42M | 43.33M | 68.86M | 82.63M | 124.11M | 208.03M | 170.18M | 160.90M | 182.38M | 208.03M | 222.28M | 200.74M | 210.74M | 245.41M | 297.01M | 43.51M | 81.88M | 137.62M | 191.36M | 85.97M | 120.86M | 179.82M | 32.05M | 20.73M | 16.96M | 13.93M | 12.85M | 15.57M | 17.15M | 21.92M | 17.61M | 7.50M | 18.62M | 85.47M | 99.43M | 146.66M | 179.10M | 228.88M | 269.48M | 25.11M | 43.29M | 89.40M | 115.72M |
|
Receivables - Net (Quarter)
|
| | 71.78M | | 103.01M | 96.22M | 70.37M | 95.31M | 124.75M | 118.33M | 90.59M | 105.78M | 115.15M | 110.61M | 89.47M | 111.53M | 121.85M | 114.54M | 90.08M | 106.64M | 129.76M | 120.26M | 101.14M | 115.28M | 180.38M | 177.12M | 164.97M | 149.46M | 39.94M | 99.88M | 124.07M | 128.48M | 138.87M | 166.72M | 145.38M | 145.18M | 171.64M | 180.88M | 140.28M | 149.16M | 180.70M | 196.33M | 119.24M | 172.45M | 175.25M | 203.49M | 197.99M | 199.60M | 182.01M | 213.13M | 236.44M | 245.81M | 231.08M | 275.70M | 217.16M | 230.13M | 266.49M | 256.40M | 172.74M | 194.34M | 259.36M | 206.84M | 114.90M | 195.19M | 163.57M | 166.34M | 120.33M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 14.04M | 17.41M | 13.73M | 12.85M | 9.82M | 13.54M | 6.58M | 10.70M | 7.01M | 18.37M | 16.53M | 22.21M | 20.16M | 21.52M | 22.63M | 25.52M | 23.56M | 24.95M | 20.61M | 21.83M | 24.63M | 35.43M | 26.91M | 27.64M | 48.59M | 53.29M | 54.44M | 46.38M | 48.42M | 57.18M | 41.73M | 45.02M | 39.16M | 43.72M | 52.03M | 42.21M | 38.85M | | | | | | |
|
Receivables (Quarter)
|
| | 71.78M | | 103.01M | 96.22M | 70.37M | 95.31M | 124.75M | 118.33M | 90.59M | 105.78M | 115.15M | 110.61M | 89.47M | 111.53M | 121.85M | 114.54M | 90.08M | 106.64M | 129.76M | 120.26M | 101.14M | 115.28M | 194.42M | 194.53M | 178.70M | 162.31M | 49.76M | 113.42M | 130.65M | 139.18M | 145.88M | 185.09M | 161.92M | 167.40M | 191.81M | 202.40M | 162.92M | 174.68M | 204.26M | 221.28M | 139.85M | 194.29M | 199.88M | 238.92M | 224.91M | 227.24M | 230.61M | 266.42M | 290.88M | 292.19M | 279.50M | 332.89M | 258.89M | 275.15M | 305.65M | 300.12M | 224.77M | 236.55M | 298.21M | 206.84M | 114.90M | 195.19M | 163.57M | 166.34M | 120.33M |
|
Raw Materials (Quarter)
|
| | | | | | 31.36M | | 50.13M | 47.59M | 43.91M | 44.75M | 45.44M | 44.34M | 49.75M | 57.55M | 53.87M | 50.83M | 52.75M | 54.83M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | 4.84M | | 11.28M | 11.21M | 12.00M | 14.83M | 13.65M | 12.25M | 12.43M | 13.66M | 10.93M | 10.92M | 11.10M | 11.31M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | 41.65M | | 54.33M | 52.16M | 53.36M | 60.07M | 56.85M | 52.65M | 54.18M | 54.23M | 54.22M | 55.16M | 57.30M | 61.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | 86.30M | | 94.85M | 85.23M | 77.85M | 92.35M | 115.74M | 110.97M | 109.27M | 119.66M | 115.94M | 109.24M | 116.36M | 125.44M | 119.02M | 116.90M | 121.15M | 127.20M | 126.58M | 126.08M | 128.74M | 133.62M | 134.75M | 126.01M | 107.06M | 106.41M | 98.22M | 92.78M | 89.61M | 86.94M | 86.06M | 85.16M | 86.37M | 90.24M | 95.69M | 97.49M | 98.91M | 98.59M | 85.40M | 83.05M | 61.96M | 88.58M | 79.06M | 77.94M | 98.31M | 107.00M | 133.62M | 156.49M | 176.21M | 187.25M | 197.50M | 204.00M | 170.36M | 171.63M | 159.54M | 141.01M | 120.50M | 137.88M | 134.49M | 138.17M | 93.27M | 170.30M | 125.86M | 121.56M | 116.77M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | 6.21M | | | | 7.40M | | | | 7.85M | | | | 7.62M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | 25.51M | | 17.69M | 17.01M | 20.23M | 21.31M | 24.75M | 24.35M | 14.87M | 12.63M | 14.13M | 12.83M | 13.38M | 13.62M | 17.05M | 15.29M | 14.13M | 16.80M | 18.15M | 15.99M | 19.94M | 22.12M | 23.34M | 24.51M | 10.54M | 9.85M | 12.12M | 9.90M | 7.34M | 5.96M | 8.35M | 8.20M | 8.73M | 6.71M | 11.59M | 8.95M | 8.35M | 8.28M | 13.26M | 17.53M | 18.96M | 16.15M | 22.85M | 20.31M | 19.67M | 24.68M | 23.64M | 20.59M | 21.47M | 36.84M | 39.33M | 37.58M | 18.81M | 19.02M | 18.32M | 24.82M | 17.77M | 15.21M | 18.91M | 26.80M | 22.33M | 41.23M | 29.05M | 55.32M | 56.90M |
|
Current Assets (Quarter)
|
| | 252.12M | | 247.73M | 252.08M | 242.38M | 316.04M | 288.83M | 286.70M | 268.85M | 273.39M | 289.60M | 303.80M | 267.24M | 280.88M | 302.56M | 327.58M | 322.40M | 328.83M | 362.25M | 363.35M | 360.43M | 389.32M | 377.89M | 370.97M | 351.42M | 348.34M | 384.62M | 431.17M | 391.20M | 382.28M | 415.67M | 468.10M | 462.76M | 442.87M | 489.67M | 532.72M | 544.55M | 317.59M | 361.25M | 434.53M | 437.10M | 363.15M | 416.38M | 481.55M | 425.46M | 352.02M | 399.54M | 451.64M | 446.97M | 485.47M | 529.58M | 539.20M | 423.94M | 428.28M | 462.97M | 507.69M | 462.25M | 530.72M | 591.87M | 642.29M | 651.33M | 473.49M | 753.51M | 695.45M | 628.89M |
|
Buildings (Quarter)
|
| | | | | | 65.16M | | | | 68.40M | | | | 71.41M | | | | 61.73M | | | | 59.38M | | | | 47.77M | | | | 50.28M | | | | 46.56M | | | | 46.68M | | | | 39.90M | | | | 41.16M | | | | 42.53M | | | | 43.42M | | | | 43.73M | | | | 42.30M | | | | 64.06M |
|
Construction in Progress (Quarter)
|
| | | | | | 3.12M | | | | 7.01M | | | | 5.06M | | | | 8.14M | | | | 7.86M | | | | 4.11M | | | | 2.20M | | | | 8.52M | | | | 7.69M | | | | 5.13M | | | | 10.46M | | | | 20.29M | | | | 13.06M | | | | 17.39M | | | | 14.00M | | | | 20.10M |
|
Land & Improvements (Quarter)
|
| | | | | | 15.24M | | | | 15.80M | | | | 16.16M | | | | 11.94M | | | | 10.54M | | | | 6.52M | | | | 7.10M | | | | 6.30M | | | | 6.06M | | | | 4.58M | | | | 4.61M | | | | 4.63M | | | | 4.70M | | | | 4.54M | | | | 4.47M | | | | 8.19M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | 174.70M | | 168.42M | 165.83M | 145.78M | 142.63M | 157.53M | 154.48M | 151.97M | 150.19M | 145.77M | 142.88M | 151.61M | 147.63M | 144.41M | 130.88M | 131.75M | 130.48M | 128.77M | 130.82M | 129.57M | 113.77M | 125.00M | 121.22M | 118.93M | 116.68M | 108.81M | 106.31M | 108.30M | 98.69M | 95.87M | 94.49M | 97.10M | 93.67M | 93.22M | 93.72M | 95.83M | 95.86M | 95.87M | 95.08M | 78.15M | 95.88M | 94.72M | 94.98M | 89.56M | 91.72M | 95.84M | 96.26M | 96.89M | 97.72M | 101.00M | 105.10M | 109.58M | 107.70M | 106.13M | 105.54M | 107.60M | 108.03M | 108.31M | 109.81M | 87.08M | 128.67M | 121.05M | 125.63M | 130.46M |
|
Long-Term Investments (Quarter)
|
| | 2.47M | | 0.15M | 0.13M | 1.34M | | -801.58M | 751.90M | -689.80M | 642.76M | 651.81M | 663.11M | 56.72M | 55.10M | 659.77M | 649.49M | 33.26M | -684.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | 365.65M | | 391.66M | 393.64M | 298.35M | 299.46M | 350.36M | 348.55M | 348.33M | 349.14M | 348.26M | 348.94M | 359.86M | 358.93M | 358.87M | 2.47M | 341.17M | 2.47M | 341.20M | 340.88M | 236.04M | 235.52M | 292.92M | 291.94M | 292.39M | 293.66M | 294.80M | 294.86M | 304.03M | 320.41M | 320.85M | 321.09M | 321.07M | 321.77M | 320.88M | 323.32M | 301.58M | 323.57M | 324.02M | 327.98M | 307.36M | 382.05M | 378.74M | 382.43M | 514.28M | 523.45M | 508.86M | 508.66M | 510.94M | 510.54M | 509.36M | 510.87M | 512.36M | 512.64M | 511.96M | 515.34M | 329.15M | 511.80M | 511.59M | 511.94M | 323.19M | 43.80M | 410.78M | 403.48M | 415.03M |
|
Intangibles (Quarter)
|
| | 82.18M | | 78.78M | 78.14M | 66.30M | 65.54M | 99.31M | 76.48M | 95.27M | 94.17M | 76.63M | 90.68M | 98.76M | 96.71M | 94.97M | 93.33M | 91.78M | 90.29M | 88.97M | 87.26M | 82.22M | 80.44M | 136.73M | 131.87M | 123.01M | 121.65M | 120.44M | 118.39M | 110.79M | 112.53M | 110.33M | 107.94M | 105.77M | 104.06M | 101.55M | 99.55M | 96.38M | 94.52M | 92.93M | 96.19M | 76.73M | 107.53M | 110.48M | 108.82M | 156.37M | 64.15M | 159.73M | 154.66M | 141.50M | 132.11M | 128.72M | 145.37M | 137.53M | 134.74M | 131.93M | 134.05M | 125.98M | 124.26M | 121.57M | 118.98M | 26.07M | 181.69M | 135.75M | 153.91M | 34.46M |
|
Goodwill & Intangibles (Quarter)
|
| | 447.83M | | 470.44M | 471.78M | 364.65M | 365.00M | 449.67M | 425.03M | 443.59M | 443.31M | 424.89M | 439.62M | 458.62M | 455.64M | 453.84M | 95.80M | 432.95M | 92.76M | 430.17M | 428.14M | 318.26M | 315.96M | 429.65M | 423.81M | 415.40M | 415.31M | 415.23M | 413.25M | 414.82M | 432.94M | 431.17M | 429.04M | 426.84M | 425.83M | 422.43M | 422.87M | 397.95M | 418.09M | 416.95M | 424.17M | 384.09M | 489.57M | 489.22M | 491.25M | 670.64M | 587.60M | 668.59M | 663.32M | 652.45M | 642.65M | 638.08M | 656.24M | 649.89M | 647.37M | 643.89M | 649.39M | 455.13M | 636.05M | 633.16M | 630.92M | 349.26M | 225.49M | 546.53M | 557.38M | 449.50M |
|
Other Non-Current Assets (Quarter)
|
| | 17.81M | | 17.10M | 5.31M | 16.77M | 8.07M | 2.50M | 6.92M | 7.64M | 7.29M | 6.97M | 6.30M | 6.20M | 7.38M | 7.17M | 6.20M | 7.06M | 6.50M | 7.44M | 7.20M | 2.21M | 4.70M | 7.46M | 4.20M | 4.01M | 4.11M | 4.34M | 4.10M | 3.92M | 4.55M | 4.75M | 4.67M | 4.68M | 4.77M | 4.60M | 4.48M | 1.22M | 2.90M | 2.77M | 2.48M | 30.93M | 1.92M | 1.79M | 1.70M | 77.44M | | | 1.14M | 0.48M | 0.42M | 0.55M | 0.88M | 0.70M | 0.71M | 0.55M | 2.42M | 2.32M | 2.46M | 2.47M | 2.41M | 132.54M | 4.24M | 369.74M | | |
|
Non-Current Assets (Quarter)
|
| | 722.82M | | 656.10M | 654.87M | 568.51M | 515.70M | 614.77M | 606.94M | 159.53M | 600.78M | 593.00M | 588.80M | 157.70M | 610.65M | 605.42M | 571.86M | 138.62M | 568.21M | 566.38M | 566.16M | 450.04M | 434.43M | 562.11M | 549.23M | 538.35M | 536.11M | 528.38M | 523.66M | 527.05M | 536.18M | 531.79M | 528.20M | 528.62M | 524.27M | 520.25M | 521.06M | 517.09M | 548.67M | 545.61M | 550.29M | 547.35M | 621.37M | 619.12M | 620.29M | 787.03M | 803.17M | 786.59M | 780.57M | 767.93M | 756.87M | 765.84M | 787.06M | 786.68M | 780.21M | 775.61M | 780.36M | 299.22M | 789.14M | 785.08M | 782.30M | 768.08M | 965.93M | 729.24M | 742.35M | 764.72M |
|
Assets (Quarter)
|
| | 974.94M | | 903.83M | 906.95M | 810.89M | 831.74M | 903.61M | 893.64M | 872.05M | 874.18M | 882.60M | 892.60M | 883.67M | 891.53M | 907.99M | 899.43M | 889.57M | 897.03M | 928.63M | 929.51M | 810.47M | 823.76M | 940.00M | 920.20M | 889.77M | 884.45M | 913.00M | 954.83M | 918.25M | 918.47M | 947.46M | 996.30M | 991.38M | 967.14M | 1,009.92M | 1,053.79M | 1,061.64M | 866.26M | 906.86M | 984.82M | 984.45M | 984.52M | 1,035.50M | 1,101.85M | 1,212.49M | 1,155.19M | 1,186.13M | 1,232.21M | 1,214.90M | 1,242.34M | 1,295.41M | 1,326.26M | 1,210.61M | 1,208.49M | 1,238.58M | 1,288.05M | 761.47M | 1,319.86M | 1,376.94M | 1,424.59M | 1,419.41M | 1,439.42M | 1,482.75M | 1,437.79M | 1,393.60M |
|
Accounts Payables (Quarter)
|
| | 47.38M | | 74.48M | 65.57M | 56.77M | 71.87M | 84.18M | 80.53M | 67.32M | 79.12M | 83.22M | 73.22M | 69.06M | 81.93M | 81.81M | 81.16M | 69.62M | 82.81M | 99.26M | 92.16M | 81.25M | 90.16M | 114.73M | 104.24M | 89.20M | 83.99M | 82.81M | 87.50M | 69.94M | 76.89M | 88.01M | 96.18M | 82.39M | 80.69M | 88.55M | 93.00M | 79.14M | 84.46M | 83.14M | 103.63M | 72.63M | 102.82M | 116.85M | 131.75M | 134.74M | 135.13M | 168.92M | 165.94M | 172.29M | 159.21M | 160.06M | 157.17M | 106.58M | 129.66M | 155.46M | 160.74M | 92.12M | 127.53M | 140.89M | 163.29M | 90.70M | 137.97M | 119.33M | 126.84M | 108.22M |
|
Payables (Quarter)
|
| | 47.38M | | 74.48M | 65.57M | 56.77M | 71.87M | 84.18M | 80.53M | 67.32M | 79.12M | 83.22M | 73.22M | 69.06M | 81.93M | 81.81M | 81.16M | 69.62M | 82.81M | 99.26M | 92.16M | 81.25M | 90.16M | 114.73M | 104.24M | 89.20M | 83.99M | 82.81M | 87.50M | 69.94M | 76.89M | 88.01M | 96.18M | 82.39M | 80.69M | 88.55M | 93.00M | 79.14M | 84.46M | 83.14M | 103.63M | 72.63M | 102.82M | 116.85M | 131.75M | 134.74M | 135.13M | 168.92M | 165.94M | 172.29M | 159.21M | 160.06M | 157.17M | 106.58M | 129.66M | 155.46M | 160.74M | 92.12M | 127.53M | 140.89M | 163.29M | 90.70M | 137.97M | 119.33M | 126.84M | 108.22M |
|
Accumulated Expenses (Quarter)
|
| | 38.76M | | 37.89M | 42.68M | 36.78M | 40.62M | 55.28M | 66.77M | 60.69M | 43.62M | 43.01M | 52.30M | 47.43M | 36.56M | 43.98M | 46.53M | 49.88M | 42.74M | 50.85M | 52.03M | 52.44M | 48.42M | 92.38M | 69.58M | 67.61M | 50.62M | 49.33M | 63.11M | 70.39M | 66.25M | 69.39M | 83.26M | 75.47M | 53.25M | 65.17M | 76.27M | 87.07M | 65.02M | 66.98M | 97.88M | 86.60M | 84.14M | 94.01M | 106.48M | 83.50M | 71.95M | 68.68M | 71.66M | 67.99M | 67.50M | 77.61M | 82.79M | 73.72M | 67.10M | 82.75M | 100.66M | 88.72M | 82.81M | 85.10M | 89.51M | 65.91M | 98.43M | 70.66M | 152.89M | 155.81M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | 8.50M | | | | 8.74M | | | | 8.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | 0.41M | | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.42M | 0.42M | 0.42M | 0.42M | 1.09M | 0.42M | 0.42M | 0.42M | 0.41M | 0.41M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 208.80M | 0.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 22.21M | 28.19M | 31.52M | 30.36M | 26.03M | 11.35M | 14.45M | 13.96M | 18.23M | 3.68M | 11.57M | 15.53M | 21.90M | 12.03M | 18.26M | 38.13M | 38.67M | 15.39M | 34.57M | 29.28M | 31.27M | 21.32M | 51.59M | 4.70M | 3.20M | 50.40M | 60.99M | 65.86M | 42.41M | 17.80M | 7.80M | 54.84M | 7.20M | 17.30M | 7.70M | 59.50M | 53.79M | 14.77M | 40.23M | 12.34M | 13.75M | 8.88M |
|
Total Current Liabilities (Quarter)
|
| | 109.02M | | 117.63M | 113.20M | 100.12M | 112.96M | 139.90M | 147.72M | 128.42M | 123.16M | 126.65M | 125.93M | 117.58M | 118.91M | 126.20M | 128.10M | 119.91M | 125.96M | 150.51M | 144.59M | 134.09M | 138.97M | 207.51M | 196.43M | 185.40M | 166.53M | 162.89M | 177.03M | 152.09M | 158.00M | 171.76M | 198.08M | 171.03M | 145.92M | 169.65M | 191.56M | 392.87M | 168.14M | 188.25M | 240.19M | 229.20M | 221.52M | 240.14M | 269.49M | 302.24M | 258.67M | 286.81M | 279.74M | 286.99M | 287.70M | 303.53M | 282.37M | 215.32M | 239.69M | 293.05M | 313.01M | 225.58M | 263.60M | 285.49M | 306.59M | 254.86M | 276.63M | 296.28M | 387.77M | 366.02M |
|
Non-Current Debt (Quarter)
|
| | 256.87M | | 206.63M | 206.71M | 206.79M | 206.87M | 226.59M | 206.67M | 206.75M | 206.84M | 206.53M | 206.61M | 206.71M | 214.01M | 213.60M | 213.60M | 213.60M | 213.60M | 213.20M | 213.20M | 209.51M | 213.20M | 242.80M | 220.81M | 208.88M | 209.03M | 208.84M | 209.04M | 209.24M | 209.43M | 209.23M | 209.43M | 209.62M | 209.82M | 209.61M | 209.81M | 1.60M | 1.60M | | | | | | | 85.64M | 58.02M | 32.31M | 59.70M | 23.78M | 42.37M | 93.45M | 121.84M | 88.76M | 49.88M | 9.79M | | | | | | | | | | |
|
Pension (Quarter)
|
| | -3.13M | | | | -2.73M | | | | -2.65M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | 12.22M | | | 4.55M | 6.15M | 0.05M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.67M | | | | 49.30M | | | | | | | | | | | | | | | | 83.48M | | | | 93.12M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | 51.82M | | 52.26M | 52.55M | 37.12M | 38.67M | 51.66M | 51.37M | 55.80M | 55.91M | 55.82M | 56.15M | 57.07M | 56.96M | 56.93M | 56.33M | 75.68M | 55.11M | 55.18M | 55.14M | 49.77M | 49.65M | 54.73M | 54.88M | 42.65M | 42.96M | 43.15M | 43.37M | 38.00M | 38.09M | 38.20M | 38.16M | 31.24M | 31.34M | 31.20M | 32.11M | 57.48M | 36.92M | 37.38M | 36.67M | 35.40M | 40.00M | 40.02M | 40.94M | 39.06M | 38.00M | 37.55M | 37.00M | 40.28M | 40.22M | 40.15M | 40.26M | 88.54M | 47.03M | 47.02M | 47.01M | 94.90M | 57.11M | 57.11M | 56.50M | 95.29M | 75.50M | 66.65M | 19.91M | 5.12M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.75M | 21.38M | 20.46M | 21.43M | 24.97M | 24.40M | 23.31M | 17.73M | 16.16M | 14.39M | 12.84M | 18.63M | 9.38M | 19.25M | 17.96M | 19.04M | 17.49M | 18.50M | 16.90M | 35.99M | 33.79M | 32.60M | 30.99M | 33.39M | 46.32M | 50.56M | 48.18M | 46.20M |
|
Other Non-Current Liabilities (Quarter)
|
| | 16.79M | | 18.91M | 19.82M | 23.22M | 19.80M | 22.88M | 22.31M | 21.15M | 24.47M | 23.28M | 23.57M | 25.49M | 30.79M | 32.81M | 33.62M | 33.78M | 32.88M | 32.23M | 30.73M | 29.87M | 32.57M | 38.33M | 39.70M | 42.76M | 44.97M | 48.54M | 55.75M | 58.04M | 46.64M | 46.36M | 45.20M | 47.77M | 38.12M | 38.57M | 37.43M | 33.95M | 31.02M | 30.30M | 30.29M | 21.27M | 20.68M | 21.17M | 22.02M | 24.03M | 25.93M | 27.46M | 28.26M | 27.20M | 24.27M | 21.75M | 20.35M | 18.30M | 19.02M | 19.90M | 21.27M | 22.78M | 25.17M | 26.07M | 27.28M | 24.73M | 31.63M | 28.08M | 30.16M | 25.87M |
|
Total Non-Current Liabilities (Quarter)
|
| | 429.93M | | 376.52M | 372.46M | 346.82M | 358.50M | 418.15M | 405.75M | 390.97M | 385.92M | 389.00M | 388.70M | 381.36M | 389.88M | 396.74M | 398.04M | 384.04M | 394.67M | 418.89M | 412.94M | 393.37M | 401.83M | 505.05M | 472.12M | 436.93M | 418.53M | 414.88M | 429.44M | 399.33M | 405.52M | 419.19M | 445.67M | 411.89M | 387.07M | 410.46M | 433.48M | 431.00M | 229.41M | 247.01M | 297.32M | 289.21M | 286.49M | 304.56M | 333.75M | 444.66M | 370.85M | 371.06M | 389.27M | 362.44M | 379.67M | 456.38M | 462.42M | 370.21M | 354.09M | 368.36M | 376.92M | -176.31M | 354.50M | 375.20M | 394.08M | 346.64M | 398.45M | 413.49M | 455.86M | 417.34M |
|
Total Liabilities (Quarter)
|
| | 446.72M | | 395.42M | 392.28M | 370.04M | 378.30M | 441.03M | 428.07M | 412.12M | 410.39M | 412.28M | 412.26M | 406.85M | 420.67M | 429.55M | 431.65M | 417.82M | 427.55M | 451.12M | 443.67M | 423.24M | 434.40M | 543.38M | 511.82M | 479.69M | 463.50M | 463.42M | 485.19M | 457.37M | 452.16M | 465.56M | 490.87M | 459.67M | 425.19M | 449.02M | 470.91M | 464.95M | 260.43M | 277.31M | 327.61M | 310.49M | 307.17M | 325.73M | 355.77M | 468.69M | 396.78M | 398.52M | 417.53M | 389.64M | 403.94M | 478.13M | 482.77M | 388.51M | 373.11M | 388.27M | 398.20M | -153.53M | 379.67M | 401.27M | 421.36M | 371.38M | 430.08M | 441.57M | 486.02M | 443.20M |
|
Total Debt (Quarter)
|
| | 257.28M | | 207.04M | 207.11M | 207.20M | 207.28M | 227.00M | 207.07M | 207.16M | 207.25M | 206.94M | 207.03M | 207.80M | 214.42M | 214.02M | 214.02M | 214.01M | 214.00M | 213.60M | 213.60M | 209.91M | 213.60M | 243.20M | 221.21M | 209.28M | 209.43M | 209.24M | 209.44M | 209.64M | 209.83M | 209.63M | 209.82M | 210.02M | 210.22M | 210.01M | 210.21M | 210.40M | 2.00M | | | | | | | 85.64M | 58.02M | 32.31M | 59.70M | 23.78M | 42.37M | 93.45M | 121.84M | 88.76M | 49.88M | 9.79M | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | 528.23M | | 508.41M | 514.68M | 440.85M | 453.44M | 462.58M | 465.57M | 459.94M | 463.79M | 470.32M | 480.33M | 476.82M | 470.87M | 478.43M | 467.78M | 471.75M | 469.49M | 477.51M | 485.84M | 387.23M | 389.36M | 396.62M | 408.38M | 410.09M | 420.95M | 449.58M | 469.64M | 460.88M | 466.31M | 481.90M | 505.43M | 531.72M | 541.96M | 560.90M | 582.88M | 596.69M | 605.83M | 629.55M | 657.21M | 673.96M | 677.36M | 709.76M | 746.08M | 743.80M | 758.41M | 787.61M | 814.68M | 825.26M | 838.40M | 817.28M | 843.49M | 822.10M | 835.39M | 850.31M | 889.85M | 915.00M | 940.18M | 975.67M | 1,003.23M | 1,048.03M | 1,009.34M | 1,041.18M | 951.77M | 950.40M |
|
Shareholder's Equity (Quarter)
|
| | 528.23M | | 508.41M | 514.68M | 440.85M | 453.44M | 462.58M | 465.57M | 459.94M | 463.79M | 470.32M | 480.33M | 476.82M | 470.87M | 478.43M | 467.78M | 471.75M | 469.49M | 477.51M | 485.84M | 387.23M | 389.36M | 396.62M | 408.38M | 410.09M | 420.95M | 449.58M | 469.64M | 460.88M | 466.31M | 481.90M | 505.43M | 531.72M | 541.96M | 560.90M | 582.88M | 596.69M | 605.83M | 629.55M | 657.21M | 673.96M | 677.36M | 709.76M | 746.08M | 743.80M | 758.41M | 787.61M | 814.68M | 825.26M | 838.40M | 817.28M | 843.49M | 822.10M | 835.39M | 850.31M | 889.85M | 915.00M | 940.18M | 975.67M | 1,003.23M | 1,048.03M | 1,009.34M | 1,041.18M | 951.77M | 950.40M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | 974.94M | | 903.83M | 906.95M | 810.89M | 831.74M | 903.61M | 893.64M | 872.05M | 874.18M | 882.60M | 892.60M | 883.67M | 891.53M | 907.99M | 899.43M | 889.57M | 897.03M | 928.63M | 929.51M | 810.47M | 823.76M | 940.00M | 920.20M | 889.77M | 884.45M | 913.00M | 954.83M | 918.25M | 918.47M | 947.46M | 996.30M | 991.38M | 967.14M | 1,009.92M | 1,053.79M | 1,061.64M | 866.26M | 906.86M | 984.82M | 984.45M | 984.52M | 1,035.50M | 1,101.85M | 1,212.49M | 1,155.19M | 1,186.13M | 1,232.21M | 1,214.90M | 1,242.34M | 1,295.41M | 1,326.26M | 1,210.61M | 1,208.49M | 1,238.58M | 1,288.05M | 761.47M | 1,319.86M | 1,376.94M | 1,424.59M | 1,419.41M | 1,439.42M | 1,482.75M | 1,437.79M | 1,393.60M |
|
Treasury Shares (Quarter)
|
| 0.91M | 0.15M | | 0.22M | 0.22M | 0.54M | 0.27M | 0.28M | 0.87M | 0.87M | 0.28M | 0.28M | 0.35M | 0.28M | 0.39M | 0.39M | 0.25M | 0.58M | 0.42M | 0.42M | 0.42M | 0.65M | 0.02M | 0.45M | 0.02M | 0.48M | 0.50M | 0.50M | 0.52M | 0.40M | 0.55M | 0.55M | 0.59M | 0.61M | 0.64M | 0.77M | 0.78M | 0.40M | 0.85M | 0.88M | 0.89M | 0.91M | 0.99M | 0.99M | 1.02M | 1.03M | 1.08M | 1.08M | 1.10M | 1.11M | 1.18M | 2.37M | 1.33M | 3.20M | 3.39M | 3.77M | 3.78M | 3.78M | 3.80M | 3.80M | 3.94M | 3.96M | 4.91M | 4.91M | 4.93M | 4.93M |
|
Retained Earnings (Quarter)
|
| | -2.23M | | -6.21M | -2.04M | -2.06M | 221.32M | 1.13M | 236.04M | -3.35M | 230.80M | 238.71M | -1.33M | -1.57M | 238.44M | -5.43M | 232.44M | -3.58M | 234.36M | 240.79M | -5.86M | -9.55M | 160.13M | 164.22M | -13.96M | -15.42M | 184.57M | 201.56M | 219.50M | -7.72M | -7.02M | -5.90M | -4.29M | -4.37M | -4.58M | -6.34M | -6.17M | -7.23M | -6.38M | -5.37M | -6.02M | -5.39M | -11.27M | -8.44M | -6.22M | -2.46M | 0.76M | 1.55M | -0.02M | 0.19M | -0.02M | -3.21M | -6.77M | 627.98M | -3.54M | -4.12M | -5.48M | 738.51M | 763.46M | -3.50M | 829.69M | 875.85M | 896.97M | 922.97M | -3.78M | -3.68M |