|
Cash & Equivalents (Quarter)
|
6.54M | 10.47M | 8.12M | 4.76M | 8.74M | 10.09M | 11.22M | 9.42M | 12.17M | 18.80M | 12.51M | 14.10M | 6.07M | 17.14M | 17.89M | 13.84M | 11.10M | 14.04M | 23.01M | 10.61M | 7.93M | 9.40M | 19.03M | 8.60M | 12.49M | 10.12M | 10.26M | 11.99M | 15.78M | 14.94M | 13.12M | 15.10M | 12.63M | 12.79M | 12.83M | 11.48M | 16.90M | 17.64M | 13.86M | 10.70M | 11.61M | 14.81M | 14.15M | 59.84M | 59.83M | 11.26M | 11.01M | 10.90M | 12.24M | 12.89M | 5.58M | 5.24M | 5.22M | 4.92M | 7.17M | 4.48M | 5.54M | 9.54M | 5.31M | 42.69M | 12.07M | 18.13M | 33.31M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.94M | 7.02M | 7.08M | 7.16M | 7.25M | 7.37M | 7.43M | 7.52M | 7.61M | 7.71M | | | |
|
Cash & Current Investments (Quarter)
|
6.54M | 10.47M | 8.12M | 4.76M | 8.74M | 10.09M | 11.22M | 9.42M | 12.17M | 18.80M | 12.51M | 14.10M | 6.07M | 17.14M | 17.89M | 13.84M | 11.10M | 14.04M | 23.01M | 10.61M | 7.93M | 9.40M | 19.03M | 8.60M | 12.49M | 10.12M | 10.26M | 11.99M | 15.78M | 14.94M | 13.12M | 15.10M | 12.63M | 12.79M | 12.83M | 11.48M | 16.90M | 17.64M | 13.86M | 10.70M | 11.61M | 14.81M | 14.15M | 59.84M | 59.83M | 11.26M | 11.01M | 10.90M | 12.24M | 12.89M | 12.52M | 12.26M | 12.29M | 12.08M | 14.42M | 11.85M | 12.97M | 17.07M | 12.91M | 50.39M | 12.07M | 18.13M | 33.31M |
|
Receivables - Net (Quarter)
|
46.93M | 75.69M | 55.65M | 78.54M | 60.74M | 84.07M | 74.68M | 77.11M | 55.91M | 83.51M | 70.01M | 78.24M | 53.27M | 96.09M | 73.03M | 76.96M | 53.43M | 80.98M | 71.65M | 70.59M | 54.31M | 83.30M | 74.98M | 76.79M | 66.35M | 102.73M | 67.36M | 72.08M | 78.62M | 97.48M | 58.74M | 66.21M | 73.74M | 99.80M | 82.89M | 84.12M | 74.00M | 116.03M | 79.04M | 109.80M | 62.86M | 128.24M | 95.44M | 92.22M | 66.74M | 135.34M | 80.36M | 119.17M | 86.17M | 162.52M | 94.95M | 97.10M | 84.96M | 128.38M | 89.93M | 79.77M | 96.45M | 108.53M | 70.83M | 96.33M | 99.82M | 123.51M | 93.12M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.16M | 7.33M | 7.62M | 7.60M | 6.06M | 6.55M | 1.21M | 0.90M | 0.74M | 0.66M | 0.90M | 0.90M | 1.10M | 0.50M | 0.70M | 0.60M | 0.60M | 0.50M | 0.50M | 0.40M | 1.20M | 0.70M | 0.90M | 1.10M | 1.00M | 3.40M | 2.20M |
|
Receivables (Quarter)
|
46.93M | 75.69M | 55.65M | 78.54M | 60.74M | 84.07M | 74.68M | 77.11M | 55.91M | 83.51M | 70.01M | 78.24M | 53.27M | 96.09M | 73.03M | 76.96M | 53.43M | 80.98M | 71.65M | 70.59M | 54.31M | 83.30M | 74.98M | 76.79M | 66.35M | 102.73M | 67.36M | 72.08M | 78.62M | 97.48M | 58.74M | 66.21M | 73.74M | 99.80M | 82.89M | 84.12M | 79.16M | 123.37M | 86.66M | 117.40M | 68.92M | 134.79M | 96.65M | 93.12M | 67.48M | 135.99M | 81.26M | 120.07M | 87.27M | 163.02M | 95.65M | 97.70M | 85.56M | 128.88M | 90.43M | 80.17M | 97.65M | 109.23M | 71.73M | 97.43M | 100.82M | 126.91M | 95.32M |
|
Raw Materials (Quarter)
|
123.70M | 71.62M | 85.18M | 109.72M | 158.70M | 91.01M | 86.39M | 0.80M | 144.96M | 70.59M | 74.17M | 1.20M | 160.12M | 95.15M | 92.04M | 1.10M | 175.04M | 121.33M | 115.25M | 0.80M | 195.98M | 123.13M | 125.80M | 183.67M | 222.72M | 114.30M | 119.89M | 130.28M | 196.74M | 96.62M | 81.91M | 116.39M | 161.68M | 106.49M | 107.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
10.11M | 15.70M | 19.40M | 13.74M | 10.75M | 10.27M | 15.54M | 16.08M | 7.56M | 5.98M | 9.94M | 10.03M | 5.51M | 8.45M | 14.05M | 12.35M | 8.36M | 18.36M | 26.30M | 10.17M | 7.73M | 7.11M | 23.35M | 17.12M | 14.62M | 18.10M | 24.64M | 32.53M | 24.79M | 32.28M | 39.54M | 41.66M | 35.66M | 40.35M | 33.89M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
264.61M | 670.46M | 440.49M | 331.77M | 262.41M | 631.86M | 435.93M | 307.91M | 305.86M | 650.32M | 443.49M | 351.23M | 319.06M | 655.06M | 444.63M | 304.95M | 283.89M | 591.84M | 405.60M | 301.70M | 278.84M | 631.47M | 482.02M | 366.91M | 349.50M | 669.29M | 554.91M | 466.13M | 416.19M | 527.36M | 462.78M | 388.90M | 371.99M | 537.05M | 434.71M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
467.57M | 757.78M | 545.07M | 455.24M | 431.86M | 733.14M | 537.86M | 569.66M | 458.37M | 726.90M | 527.61M | 479.73M | 484.69M | 758.65M | 550.72M | 604.63M | 467.29M | 731.53M | 547.15M | 472.41M | 482.56M | 761.70M | 631.18M | 609.48M | 611.06M | 801.68M | 699.45M | 628.93M | 637.72M | 656.26M | 584.23M | 546.96M | 569.33M | 683.90M | 575.93M | | 658.01M | 740.40M | 493.06M | 411.63M | 423.84M | 550.70M | 410.93M | 343.14M | 546.20M | 608.18M | 641.30M | 404.00M | 517.07M | 1,034.23M | 1,024.28M | 670.90M | 1,035.86M | 1,013.45M | 968.89M | 872.69M | 841.85M | 1,281.73M | 735.68M | 603.96M | 961.89M | 786.52M | 668.69M |
|
Current Deferred Tax Assets (Quarter)
|
10.03M | 7.57M | 7.38M | 7.62M | 7.49M | 7.61M | 8.00M | 8.64M | 8.61M | 9.28M | 8.11M | 9.40M | 9.53M | 10.95M | 7.51M | 8.41M | 8.41M | 8.31M | 9.55M | 7.00M | 6.95M | 6.67M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
2.56M | 6.43M | 7.27M | 10.11M | 17.22M | 14.56M | 8.21M | 5.34M | 5.24M | 17.00M | 15.29M | 25.30M | 32.44M | 36.40M | 27.04M | 33.59M | 28.17M | 21.61M | 21.82M | 27.44M | 12.57M | 13.25M | 12.39M | 15.77M | 22.95M | 15.16M | 11.15M | 3.67M | 2.88M | 2.65M | 2.81M | 1.86M | 3.28M | 5.44M | 4.52M | 3.08M | 3.58M | 7.61M | 6.27M | 7.32M | 7.54M | 2.30M | 2.68M | 3.15M | 5.49M | 5.50M | 8.81M | 5.19M | 4.28M | 3.54M | 5.90M | 2.45M | 2.37M | 2.64M | 3.91M | 2.70M | 3.81M | 3.11M | 3.32M | 4.31M | 5.49M | 9.43M | 5.00M |
|
Current Assets (Quarter)
|
533.63M | 859.85M | 623.49M | 556.27M | 533.76M | 865.00M | 649.96M | 543.25M | 540.29M | 855.48M | 633.52M | 606.77M | 586.01M | 919.23M | 676.90M | 584.06M | 568.40M | 857.91M | 673.18M | 588.05M | 564.32M | 874.32M | 737.58M | 715.66M | 717.88M | 934.72M | 793.23M | 719.15M | 736.07M | 936.50M | 798.36M | 741.14M | 679.30M | 850.24M | 710.00M | 603.25M | 593.67M | 723.90M | 599.95M | 551.60M | 523.90M | 714.52M | 535.78M | 516.30M | 559.91M | 783.27M | 605.18M | 550.69M | 629.10M | 999.88M | 887.48M | 794.04M | 837.94M | 1,157.51M | 1,078.30M | 967.01M | 955.68M | 1,077.97M | 823.10M | 755.65M | 732.32M | 938.81M | 801.29M |
|
Buildings (Quarter)
|
| | | 158.20M | | | | 164.44M | | | | 178.85M | | | | 180.20M | | | | 200.74M | | | | 204.94M | | | | 216.86M | | | | 216.19M | | | | 190.10M | | | | 184.94M | | | | 188.33M | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | 17.64M | | | | 18.63M | | | | 19.64M | | | | 19.64M | | | | 20.97M | | | | 22.43M | | | | 25.22M | | | | 25.60M | | | | 25.83M | | | | 24.95M | | | | 26.03M | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
179.35M | 190.92M | 190.14M | 188.01M | 188.15M | 186.32M | 185.24M | 192.82M | 196.77M | 190.23M | 186.35M | 188.41M | 186.88M | 184.88M | 182.21M | 183.92M | 188.12M | 189.40M | 186.36M | 185.56M | 181.88M | 178.37M | 189.76M | 188.84M | 193.04M | 207.47M | 217.98M | 237.48M | 269.82M | 253.68M | 253.75M | 258.54M | 252.04M | 242.41M | 246.01M | 239.27M | 206.19M | 204.75M | 219.31M | 228.49M | 239.52M | 240.47M | 225.50M | 248.58M | 254.01M | 260.17M | 258.20M | 268.04M | 278.95M | 283.73M | 297.68M | 301.21M | 305.22M | 305.86M | 307.71M | 305.02M | 307.65M | 325.86M | 324.31M | 324.77M | 325.49M | 324.02M | 321.63M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | 0.40M | 0.03M | 0.28M | 1.88M | 2.10M | 2.77M | 5.21M | 6.53M | | | | 4.26M | 14.83M | 15.06M | 17.34M | 14.95M | 12.90M | 12.93M | 22.16M | 22.49M | 1.37M | | 5.22M | 1.65M | 5.58M | 7.80M | 5.67M | 1.42M | 2.42M | 3.72M | 3.19M | | 7.87M | 9.19M | 8.47M | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
0.86M | 0.69M | 0.56M | 0.43M | 0.30M | 1.75M | 1.65M | 1.56M | 1.46M | 1.37M | 1.27M | 1.18M | 1.09M | 1.01M | 0.93M | 0.88M | 17.54M | 17.38M | 17.29M | 18.02M | 18.02M | 17.58M | 17.93M | 19.71M | 20.36M | 20.85M | 20.04M | 20.27M | 5.27M | 3.67M | 20.18M | 20.10M | 21.63M | 2.94M | 1.74M | 1.14M | 1.14M | 0.10M | 1.05M | 26.04M | 11.99M | 19.93M | 11.38M | 8.66M | 8.54M | 7.43M | 62.69M | 1.80M | 4.64M | 4.60M | 1.67M | 59.30M | 3.16M | 58.51M | 59.00M | 19.43M | 52.25M | 0.66M | 52.40M | 2.05M | 76.32M | 1.85M | 1.77M |
|
Non-Current Assets (Quarter)
|
180.21M | 191.61M | 190.70M | 188.44M | 188.45M | 188.07M | 186.89M | 194.79M | 198.26M | 191.88M | 189.51M | 191.68M | 190.74M | 191.10M | 189.66M | 184.79M | 205.65M | 206.78M | 207.91M | 218.40M | 214.97M | 213.29M | 222.64M | 229.33M | 233.27M | 250.49M | 260.51M | 259.12M | 275.09M | 277.36M | 277.49M | 287.71M | 284.88M | 271.66M | 252.06M | 245.63M | 331.64M | 321.78M | 332.71M | 357.71M | 359.06M | 352.28M | 322.76M | 393.05M | 408.37M | 405.16M | 397.18M | -721.51M | 398.41M | 398.09M | 411.03M | 418.68M | 418.68M | 414.21M | 411.24M | 416.98M | 413.44M | 405.46M | 402.81M | 425.77M | 427.03M | 424.29M | 421.21M |
|
Assets (Quarter)
|
713.84M | 1,051.46M | 814.19M | 744.71M | 722.21M | 1,053.08M | 836.85M | 738.04M | 738.56M | 1,047.36M | 823.03M | 798.46M | 776.75M | 1,110.32M | 866.56M | 768.85M | 774.05M | 1,064.69M | 881.09M | 806.45M | 779.28M | 1,087.61M | 960.22M | 944.99M | 951.15M | 1,185.20M | 1,053.75M | 978.27M | 1,011.16M | 1,213.86M | 1,075.86M | 1,028.85M | 964.18M | 1,121.90M | 962.06M | 848.88M | 925.31M | 1,045.68M | 932.66M | 909.31M | 882.96M | 1,066.81M | 858.54M | 909.35M | 968.28M | 1,188.43M | 1,002.36M | -170.83M | 1,027.51M | 1,397.97M | 1,298.51M | 1,212.72M | 1,256.62M | 1,571.72M | 1,489.54M | 1,384.00M | 1,369.12M | 1,483.43M | 1,225.91M | 1,181.43M | 1,159.34M | 1,363.10M | 1,222.51M |
|
Accounts Payables (Quarter)
|
87.08M | 268.31M | 82.57M | 64.37M | 81.61M | 278.69M | 89.59M | 61.07M | 103.56M | 281.21M | 98.34M | 72.13M | 90.07M | 298.52M | 118.02M | 71.22M | 87.64M | 243.62M | 102.64M | 68.86M | 86.27M | 265.58M | 99.26M | 67.41M | 102.50M | 237.01M | 98.17M | 72.82M | 109.82M | 224.13M | 87.78M | 56.75M | 87.34M | 212.11M | 93.59M | 61.02M | 77.57M | 195.68M | 84.30M | 71.19M | 99.61M | 230.13M | 98.84M | 74.09M | 125.57M | 268.91M | 111.32M | 87.60M | 142.24M | 345.15M | 156.06M | 69.23M | 117.70M | 321.58M | 125.18M | 40.33M | 62.46M | 213.01M | 70.79M | 43.58M | 85.75M | 244.05M | 78.34M |
|
Notes Payables (Quarter)
|
| 2.72M | 4.19M | | | 2.61M | 3.56M | | | | | | | 4.39M | 4.39M | 12.26M | 4.88M | 4.88M | 5.99M | 9.90M | 0.03M | | 0.40M | 0.40M | | | 1.25M | 0.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.93M | 13.92M | | | | | | |
|
Payables (Quarter)
|
87.08M | 271.03M | 86.76M | 64.37M | 81.61M | 281.30M | 93.14M | 61.07M | 103.56M | 281.21M | 98.34M | 72.13M | 90.07M | 302.91M | 122.41M | 83.47M | 92.52M | 248.50M | 108.63M | 78.76M | 86.30M | 265.58M | 99.66M | 67.81M | 102.50M | 237.01M | 99.42M | 72.99M | 109.82M | 224.13M | 87.78M | 56.75M | 87.34M | 212.11M | 93.59M | 61.02M | 77.57M | 195.68M | 84.30M | 71.19M | 99.61M | 230.13M | 98.84M | 74.09M | 125.57M | 268.91M | 111.32M | 87.60M | 142.24M | 345.15M | 156.06M | 69.23M | 117.70M | 321.58M | 125.18M | 49.25M | 76.38M | 213.01M | 70.79M | 43.58M | 85.75M | 244.05M | 78.34M |
|
Accumulated Expenses (Quarter)
|
6.81M | 7.75M | 3.72M | 6.68M | 6.23M | 11.46M | 10.31M | 7.79M | 10.60M | 10.58M | 10.49M | 7.54M | 5.73M | 13.48M | 5.88M | 7.52M | 7.10M | 11.21M | 10.99M | 11.35M | 11.41M | 13.44M | 6.18M | 9.44M | 12.02M | 10.12M | 5.84M | 11.87M | 7.46M | 11.83M | 11.01M | 4.96M | 12.70M | 10.74M | 5.35M | 11.68M | 6.00M | 11.62M | 6.16M | 11.86M | 12.15M | 16.87M | 9.99M | 15.37M | 11.88M | 12.15M | 11.95M | 11.61M | 9.53M | 11.89M | 12.47M | 11.14M | 11.31M | 11.29M | 13.08M | 15.85M | 8.43M | 11.84M | 11.57M | 12.94M | 11.59M | 25.76M | 13.38M |
|
Other Accumulated Expenses (Quarter)
|
33.62M | 34.37M | 35.68M | 37.24M | 24.61M | 29.70M | 33.28M | 31.46M | 23.60M | 28.63M | 30.52M | 25.06M | 25.30M | 37.86M | 32.88M | 26.11M | 24.53M | 35.09M | 31.57M | 23.73M | 20.35M | 25.73M | 37.06M | 27.63M | 25.73M | 38.64M | 41.31M | 31.88M | 30.09M | 29.95M | 24.92M | 20.83M | 25.07M | 28.59M | 22.19M | 19.36M | 17.55M | 21.34M | 19.90M | 17.81M | 17.18M | 25.02M | 26.96M | 24.40M | 24.22M | 31.89M | 27.47M | 23.27M | 23.47M | 31.05M | 26.92M | 23.29M | 21.45M | 31.28M | 29.53M | 33.38M | 32.54M | 39.55M | 36.73M | 28.59M | 28.80M | 37.67M | 34.90M |
|
Short term Debt (Quarter)
|
6.48M | 201.60M | 186.81M | 142.56M | 11.99M | 12.12M | 12.26M | 7.34M | 7.48M | 42.94M | 41.50M | 40.17M | 38.81M | 2.10M | 2.14M | 2.28M | 2.36M | 2.45M | 2.48M | 2.53M | 2.57M | 307.08M | 311.86M | 279.81M | 31.15M | 9.99M | 11.11M | 8.33M | 8.71M | 7.20M | 7.39M | 7.47M | 4.87M | 0.85M | 314.66M | 6.76M | 0.09M | | | 28.27M | 0.50M | 63.11M | 4.50M | 28.32M | 28.56M | 28.11M | 27.11M | 26.02M | 25.02M | 22.06M | 21.34M | 25.79M | 32.62M | 31.58M | 30.58M | 30.09M | 107.44M | 107.89M | 106.57M | 105.69M | 24.42M | 24.05M | 23.70M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.86M | 5.78M | 5.92M | 6.42M | 6.57M | 25.78M | 6.58M | 21.55M | 6.23M | 18.48M | 6.61M | 17.05M | 7.72M | 8.27M | 14.74M | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
1.70M | | 3.29M | 0.49M | | | 2.45M | | 3.53M | 4.95M | 3.64M | 4.10M | 1.99M | 0.47M | | 0.91M | 0.27M | | 4.88M | 1.79M | 1.72M | 3.89M | 14.19M | 2.97M | 0.17M | 4.17M | 8.83M | | | | | | | | | | | 1.09M | 4.87M | | 8.46M | 0.42M | 4.27M | | | | | | | 0.21M | 2.43M | | | | 5.97M | 2.65M | 7.84M | 5.90M | 4.10M | 1.69M | 6.25M | 3.48M | 7.62M |
|
Current Deferred Revenue (Quarter)
|
| 52.58M | 2.48M | 2.41M | | 2.41M | 2.01M | | | | | | | | | | | | | | | | | 62.58M | 43.07M | 47.72M | 60.55M | 46.10M | 37.34M | 9.47M | 9.70M | 8.36M | 3.08M | 9.36M | 6.83M | 4.10M | 1.94M | 9.55M | 12.11M | 7.76M | 3.59M | 7.75M | 7.55M | 4.29M | 3.08M | 12.01M | 12.20M | 7.66M | 3.91M | 13.01M | 14.41M | 9.96M | 6.46M | 14.64M | 8.71M | 8.19M | 5.06M | 10.06M | 6.98M | 11.14M | 8.31M | 14.48M | 12.28M |
|
Total Current Liabilities (Quarter)
|
145.74M | 577.48M | 328.70M | 261.56M | 134.84M | 342.43M | 153.95M | 118.17M | 155.38M | 379.64M | 190.19M | 159.87M | 172.86M | 367.88M | 174.24M | 131.29M | 137.93M | 308.16M | 163.43M | 124.50M | 129.22M | 627.22M | 480.71M | 461.46M | 222.05M | 359.58M | 238.77M | 177.76M | 168.76M | 327.21M | 166.61M | 138.63M | 180.32M | 295.48M | 468.78M | 112.38M | 151.86M | 286.63M | 172.99M | 149.65M | 177.84M | 380.61M | 188.07M | 158.13M | 201.66M | 372.16M | 199.94M | 173.16M | 215.95M | 445.21M | 245.32M | 156.19M | 200.20M | 432.82M | 224.05M | 151.03M | 249.51M | 407.99M | 243.87M | 214.56M | 178.35M | 362.87M | 184.48M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 4.99M | 7.91M | 18.43M | 25.99M | 34.19M | 34.84M | 36.37M | 35.80M | 40.14M | 32.84M | 30.76M | 29.73M | 31.29M | 29.91M | 26.77M | 27.01M | 24.37M | 22.61M | 21.90M | 20.55M | 19.23M | 23.05M | 23.51M | 21.59M | 19.94M | 18.42M | 18.50M | 17.38M | 17.29M | 15.48M | 14.20M | 13.10M | 12.26M | 11.23M | 9.97M | 9.21M | 8.38M | 7.56M | 6.82M | 6.12M |
|
Non-Current Debt (Quarter)
|
187.20M | 93.54M | 91.83M | 90.06M | 198.53M | 318.82M | 285.91M | 226.87M | 180.80M | 276.53M | 228.41M | 230.02M | 192.52M | 322.96M | 266.42M | 216.24M | 220.60M | 342.15M | 294.30M | 271.63M | 235.33M | 37.32M | 36.65M | 35.97M | 276.64M | 354.90M | 343.63M | 329.14M | 349.43M | 387.69M | 404.88M | 407.73M | 318.28M | 353.55M | 10.71M | 265.90M | 246.65M | 243.98M | 225.34M | 217.08M | 144.47M | 109.07M | 94.08M | 94.08M | 93.09M | 142.78M | 123.81M | 109.62M | 167.09M | 316.35M | 399.95M | 432.69M | 414.89M | | 611.35M | 585.79M | | 406.61M | 17.87M | 253.82M | 16.74M | 16.05M | 242.75M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 41.12M | 35.23M | 8.19M | 8.71M | 9.22M | 7.11M | 23.29M | 24.76M | 26.23M | 27.36M | 17.35M | 18.00M | 18.66M | 19.46M | 75.74M | 79.32M | 85.00M | 12.64M | | | | | 1.90M | | | | 1.00M | | | | 1.00M | | | | 1.00M | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59M | 0.30M | 3.65M | 2.74M | 2.74M | 0.88M | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
2.45M | 0.52M | 1.68M | 3.18M | 5.62M | 4.68M | 8.74M | | | | | | | | | 0.34M | 0.69M | 1.13M | | | | | | | | | | 4.18M | 2.43M | 1.48M | 2.90M | | | | | 5.60M | | | 0.87M | | | | 5.00M | 28.31M | 28.80M | 30.51M | 32.36M | 33.02M | 33.52M | 33.96M | 34.43M | 31.48M | 31.51M | 31.44M | 30.82M | 24.30M | 24.16M | 20.71M | 23.15M | 32.28M | 32.52M | 38.11M | 38.92M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.98M | 52.99M | 47.97M | 64.31M | 38.63M | 33.46M | 30.44M | 44.82M | 30.04M | 26.95M | 24.53M | 22.53M | 19.45M | 16.51M | 17.22M | 16.68M | 15.20M | 13.99M | 13.62M | 13.76M | 8.93M | 6.66M | 6.54M | 6.92M | 10.08M | 6.37M | 9.13M |
|
Other Non-Current Liabilities (Quarter)
|
38.30M | 37.03M | 37.59M | 36.08M | 37.40M | 38.54M | 21.36M | 38.32M | 39.94M | 41.56M | 40.59M | 41.40M | 43.11M | 44.89M | 44.56M | 11.53M | 11.37M | 11.20M | 11.88M | 3.62M | 3.42M | 3.22M | 11.97M | 11.94M | 11.90M | 11.56M | 3.51M | 3.77M | 13.76M | 13.44M | 13.45M | 5.83M | 5.08M | 4.93M | 4.85M | 4.18M | 4.08M | 3.99M | 3.85M | 5.34M | 5.00M | 4.71M | 4.24M | 4.01M | 4.23M | 6.18M | 5.58M | 4.97M | 4.76M | 4.04M | 3.93M | 3.64M | 3.50M | 3.36M | 3.16M | 13.95M | 13.29M | 13.71M | 13.75M | 15.02M | 13.52M | 13.56M | 14.75M |
|
Total Non-Current Liabilities (Quarter)
|
335.39M | 671.53M | 422.21M | 354.79M | 338.99M | 665.93M | 448.60M | 345.04M | 336.19M | 656.17M | 418.60M | 389.89M | 365.38M | 690.84M | 440.65M | 363.69M | 376.24M | 669.65M | 477.52M | 451.10M | 421.85M | 724.78M | 557.98M | 540.21M | 545.91M | 774.03M | 643.63M | 549.29M | 564.16M | 770.92M | 625.86M | 611.95M | 556.83M | 707.19M | 537.17M | 427.22M | 507.39M | 629.03M | 493.62M | 509.60M | 462.88M | 630.04M | 350.77M | 327.52M | 376.63M | 595.91M | 402.23M | 358.27M | 454.44M | 830.53M | 714.30M | 654.33M | 677.29M | 985.14M | 892.94M | 787.16M | 766.89M | 870.77M | 599.34M | 533.38M | 501.65M | 676.66M | 493.89M |
|
Total Liabilities (Quarter)
|
373.68M | 708.56M | 459.79M | 390.88M | 376.39M | 704.48M | 469.96M | 383.36M | 376.13M | 697.74M | 459.19M | 431.29M | 408.49M | 735.73M | 485.21M | 375.22M | 387.62M | 680.85M | 489.40M | 454.72M | 425.27M | 728.00M | 569.95M | 552.16M | 557.81M | 785.59M | 647.14M | 553.06M | 577.92M | 784.36M | 639.30M | 617.78M | 561.91M | 712.12M | 542.03M | 431.40M | 511.47M | 633.02M | 497.48M | 514.95M | 467.88M | 634.75M | 355.01M | 331.53M | 380.86M | 602.09M | 407.81M | 363.24M | 459.20M | 834.57M | 718.24M | 657.97M | 680.79M | 988.50M | 896.10M | 801.10M | 780.18M | 884.49M | 613.09M | 548.41M | 515.17M | 690.22M | 508.64M |
|
Total Debt (Quarter)
|
193.68M | 295.14M | 278.64M | 232.62M | 210.52M | 330.94M | 298.17M | 234.21M | 188.28M | 319.47M | 269.92M | 270.19M | 231.33M | 325.06M | 268.55M | 218.52M | 222.97M | 344.60M | 296.79M | 274.16M | 237.90M | 344.40M | 348.51M | 315.78M | 307.80M | 364.89M | 354.74M | 337.47M | 358.14M | 394.89M | 412.27M | 415.20M | 323.15M | 354.40M | 325.37M | 272.66M | 246.73M | 243.98M | 225.34M | 245.35M | 144.97M | 172.18M | 98.58M | 122.41M | 121.65M | 170.89M | 150.92M | 135.64M | 192.10M | 338.41M | 421.29M | 458.49M | 447.51M | 31.58M | 641.93M | 615.88M | 107.44M | 514.50M | 124.44M | 359.51M | 41.16M | 40.10M | 266.45M |
|
Common Equity (Quarter)
|
340.16M | 342.90M | 354.39M | 4.12M | 345.82M | 348.60M | 366.89M | -1.44M | 362.43M | 349.62M | 363.83M | -31.20M | 368.26M | 374.60M | 381.34M | 93.26M | 386.44M | 383.84M | 391.69M | 2.12M | 354.01M | 359.61M | 390.27M | 392.83M | 393.34M | 399.62M | 406.61M | 1.32M | 433.24M | 429.51M | 436.55M | 403.78M | 0.71M | -25.17M | 420.03M | 98.26M | | 3.04M | 435.19M | 0.68M | 3.04M | 98.44M | 503.53M | 0.66M | -95.75M | 98.56M | 594.55M | 579.03M | -144.80M | -165.87M | 580.27M | 554.75M | 575.82M | 583.23M | 593.44M | 582.89M | 588.95M | 598.94M | 612.82M | 633.02M | 644.17M | 672.88M | 713.86M |
|
Shareholder's Equity (Quarter)
|
340.16M | 342.90M | 354.39M | -0.26M | 345.82M | 348.60M | 366.89M | 278.08M | 362.43M | 349.62M | 363.83M | -31.20M | 368.26M | 374.60M | 381.34M | 5.33M | 386.44M | 383.84M | 391.69M | 328.82M | 354.01M | 359.61M | 390.27M | 392.83M | 393.34M | 399.62M | 406.61M | 1.32M | 433.24M | 429.51M | 436.55M | -25.07M | 0.71M | -25.17M | 420.03M | -2.02M | | 98.31M | 435.19M | 459.80M | -79.22M | 498.60M | 503.53M | -19.07M | 600.00M | 3.04M | 594.55M | 579.03M | -26.47M | 0.61M | 580.27M | 554.75M | 575.82M | 583.23M | 593.44M | 582.89M | 588.95M | 598.94M | 612.82M | 633.02M | 644.17M | 672.88M | 713.86M |
|
Liabilities and Shareholders Equity (Quarter)
|
713.84M | 1,051.46M | 814.19M | 744.71M | 722.21M | 1,053.08M | 836.85M | 738.04M | 738.56M | 1,047.36M | 823.03M | 798.46M | 776.75M | 1,110.32M | 866.56M | 768.85M | 774.05M | 1,064.69M | 881.09M | 806.45M | 779.28M | 1,087.61M | 960.22M | 944.99M | 951.15M | 1,185.20M | 1,053.75M | 978.27M | 1,011.16M | 1,213.86M | 1,075.86M | 1,028.85M | 964.18M | 1,121.90M | 962.06M | 848.88M | 925.31M | 1,045.68M | 932.66M | 909.31M | 882.96M | 1,066.81M | 858.54M | 909.35M | 968.28M | 1,188.43M | 1,002.36M | -170.83M | 1,027.51M | 1,397.97M | 1,298.51M | 1,212.72M | 1,256.62M | 1,571.72M | 1,489.54M | 1,384.00M | 1,369.12M | 1,483.43M | 1,225.91M | 1,181.43M | 1,159.34M | 1,363.10M | 1,222.51M |
|
Treasury Shares (Quarter)
|
| | | | | | | | 0.02M | 0.07M | 0.09M | 0.20M | 0.01M | 0.02M | | 0.02M | 0.22M | 0.29M | 0.29M | 2.15M | 0.02M | 60.00 | | 2.28M | 0.01M | 0.00M | | 0.07M | | 2.39M | 2.41M | 2.41M | 2.41M | 2.46M | 2.58M | 2.61M | 2.86M | 2.93M | 3.01M | 3.04M | 3.04M | 0.03M | 0.03M | 3.10M | 0.09M | 0.34M | 0.56M | 3.84M | 0.29M | 0.69M | | 4.57M | | 0.39M | 0.52M | 5.15M | | 0.17M | 0.18M | 5.31M | 5.35M | 5.36M | 0.09M |
|
Retained Earnings (Quarter)
|
-15.20M | 257.27M | 268.73M | 266.85M | -14.03M | -14.16M | 280.26M | -23.32M | 286.26M | -23.25M | -23.27M | 319.47M | 320.81M | -22.55M | 334.25M | -11.25M | -11.25M | 332.53M | -11.25M | 343.10M | 346.06M | 352.58M | 383.69M | -28.40M | -28.40M | 392.99M | -28.40M | 401.07M | 409.02M | -11.07M | -11.02M | -25.07M | -25.12M | 404.13M | 418.13M | 409.50M | 408.58M | 413.21M | -18.29M | -79.22M | -79.22M | -79.22M | -79.22M | -19.07M | 600.00M | 611.65M | -19.07M | -26.47M | 637.14M | 653.27M | 674.32M | 641.26M | 664.36M | -20.49M | 706.80M | 704.55M | -25.38M | 730.51M | -25.38M | -7.84M | -7.84M | 790.37M | 835.12M |
|
Preferred Shares (Quarter)
|
6.33M | 6.33M | 6.33M | 6.33M | 6.33M | 6.27M | 6.27M | 6.27M | 6.27M | 6.24M | 5.47M | 5.42M | 5.42M | 5.41M | 5.41M | 5.33M | 2.12M | 2.12M | 2.12M | 2.12M | 1.34M | 1.34M | 1.34M | 1.34M | 1.34M | 1.34M | 1.32M | 1.32M | 0.72M | 0.72M | 0.71M | 0.71M | 0.71M | 0.71M | 0.71M | 0.71M | 0.71M | 0.70M | 0.70M | 0.68M | 0.68M | 0.68M | 0.68M | 0.66M | 0.66M | 0.66M | 0.64M | 0.64M | 0.64M | 0.61M | 0.61M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.33M | 0.33M |