|
Cash & Equivalents (Quarter)
|
69.27M | 69.22M | 42.81M | 29.05M | 66.15M | 60.35M | 31.26M | 35.14M | 168.78M | 61.95M | 102.83M | 64.93M | 168.78M | 154.70M | 167.68M | 122.43M | 180.28M | 153.07M | 155.84M | 169.91M | 81.45M | 50.45M | 68.99M | 38.65M | 72.41M | 70.91M | 76.27M | 62.72M | 126.11M | 94.26M | 99.41M | 92.08M | 181.21M | 125.38M | 190.99M | 172.54M | 200.03M | 160.26M | 212.66M | 167.49M | 264.10M | 211.14M | 318.10M | 223.82M | 247.86M | 233.20M | 262.14M | 219.52M | 219.50M | 170.35M | 150.93M | 139.19M | 274.71M | 209.98M | 258.06M | 191.80M | 204.64M | 131.50M | 180.46M | 139.41M | 189.92M | 144.76M | 111.71M | 108.72M | 112.42M |
|
Short-term Investments (Quarter)
|
| 18.00M | 21.97M | 20.39M | 13.29M | 10.73M | 7.71M | 4.16M | 5.66M | 4.63M | 11.01M | 9.96M | 16.29M | 21.73M | 22.19M | 19.85M | 20.59M | 30.71M | 33.49M | 16.99M | 31.20M | 27.34M | 31.21M | 22.83M | 32.42M | 34.42M | 32.55M | 30.30M | 39.49M | 45.68M | 57.32M | 50.98M | 64.03M | 54.67M | 64.33M | 57.90M | 66.97M | 61.38M | 36.10M | 27.45M | 40.52M | 34.27M | 38.84M | 33.33M | 39.30M | 39.79M | 40.51M | 40.39M | 44.04M | 9.90M | 29.57M | 9.05M | 15.09M | 13.74M | 16.36M | 14.64M | 15.17M | 11.56M | 11.76M | 11.06M | 13.48M | 2.48M | 0.14M | 0.14M | |
|
Cash & Current Investments (Quarter)
|
69.27M | 87.22M | 64.78M | 49.44M | 79.44M | 71.09M | 38.97M | 39.30M | 174.44M | 66.58M | 113.84M | 74.89M | 185.06M | 176.43M | 189.87M | 142.27M | 200.87M | 183.78M | 189.33M | 186.90M | 112.65M | 77.79M | 100.20M | 61.49M | 104.84M | 105.32M | 108.82M | 93.02M | 165.61M | 139.94M | 156.74M | 143.06M | 245.24M | 180.05M | 255.31M | 230.43M | 267.00M | 221.64M | 248.76M | 194.94M | 304.62M | 245.41M | 356.94M | 257.15M | 287.17M | 272.99M | 302.66M | 259.91M | 263.54M | 180.24M | 180.50M | 148.25M | 289.80M | 223.72M | 274.41M | 206.44M | 219.81M | 143.06M | 192.22M | 150.48M | 203.41M | 147.24M | 111.85M | 108.86M | 112.42M |
|
Receivables - Net (Quarter)
|
| 8.12M | 11.94M | 81.81M | 18.74M | 26.89M | 77.82M | 113.46M | 62.02M | 86.30M | 97.65M | 156.92M | 75.55M | 75.23M | 92.29M | 230.06M | 41.87M | 12.15M | 12.21M | 230.44M | 162.49M | 192.12M | 200.92M | 261.57M | 43.17M | 188.23M | 188.74M | 40.69M | 144.17M | 185.41M | 213.78M | 49.27M | 39.47M | 241.33M | 245.81M | 49.26M | 25.06M | 264.52M | 285.23M | 297.72M | 38.17M | 30.14M | 123.50M | 33.53M | 25.04M | 9.73M | 24.60M | 36.52M | 364.98M | 39.42M | 13.10M | 48.60M | 37.94M | 46.14M | 41.33M | 58.54M | 40.25M | 44.46M | 36.62M | 56.30M | 45.65M | 70.83M | 86.21M | 91.28M | 91.85M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | 5.00M | 5.00M | 5.00M | 5.00M | | | | | | | | | | | | | | | | 0.00M | | | | | | | | | | | | | | 232.88M | 252.67M | 285.16M | 254.54M | 347.75M | 364.98M | 390.16M | 344.72M | 341.14M | 248.23M | 283.89M | 256.63M | 342.87M | 320.72M | 380.61M | 341.97M | 426.41M | 348.66M | 387.71M | 289.94M | 333.20M | 311.56M |
|
Receivables (Quarter)
|
| 8.12M | 11.94M | 81.81M | 18.74M | 26.89M | 77.82M | 113.46M | 62.02M | 86.30M | 102.65M | 161.92M | 80.55M | 80.23M | 92.29M | 230.06M | 41.87M | 12.15M | 12.21M | 230.44M | 162.49M | 192.12M | 200.92M | 261.57M | 43.17M | 188.23M | 188.74M | 40.69M | 144.17M | 185.41M | 213.78M | 49.27M | 39.47M | 241.33M | 245.81M | 49.26M | 25.06M | 264.52M | 285.23M | 297.72M | 38.17M | 30.14M | 123.50M | 266.40M | 277.71M | 294.89M | 279.14M | 384.27M | 729.96M | 429.58M | 357.81M | 389.74M | 286.17M | 330.03M | 297.96M | 401.41M | 360.97M | 425.07M | 378.59M | 482.70M | 394.31M | 458.54M | 376.15M | 424.48M | 403.42M |
|
Inventory (Quarter)
|
| 23.93M | 44.47M | 44.48M | 39.56M | 33.84M | 67.72M | 77.04M | 59.64M | 53.28M | 91.00M | 84.04M | 63.68M | 58.59M | 91.31M | 99.67M | 73.70M | 58.30M | 87.31M | 103.15M | 92.68M | 76.03M | 112.43M | 123.77M | 102.08M | 80.36M | 116.37M | 111.95M | 119.82M | 96.97M | 121.21M | 124.12M | 110.32M | 94.37M | 133.63M | 147.49M | 137.25M | 115.26M | 146.12M | 148.05M | 136.90M | 102.27M | 103.28M | 109.68M | 101.42M | 106.56M | 125.53M | 201.20M | 255.21M | 233.38M | 306.55M | 244.31M | 228.75M | 179.94M | 207.84M | 205.69M | 228.99M | 201.96M | 241.64M | 268.67M | 257.62M | 238.64M | 436.97M | 476.03M | 417.02M |
|
Current Deferred Tax Assets (Quarter)
|
| 8.79M | 8.81M | 6.31M | 9.08M | 9.10M | 9.39M | 9.41M | 9.71M | 9.69M | 9.69M | 9.75M | 11.07M | 10.37M | 11.00M | 10.82M | 12.27M | 12.18M | 11.98M | 12.29M | 14.12M | 14.09M | 14.07M | 14.30M | 14.39M | 14.34M | 14.31M | 14.57M | 13.98M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| 13.60M | 13.72M | 11.59M | 0.60M | 10.46M | 9.89M | 14.46M | 13.83M | | 18.93M | | 0.33M | 17.54M | 20.21M | 21.16M | 17.19M | 16.60M | | 18.76M | 11.05M | 29.18M | 21.72M | | 21.80M | 14.55M | 15.00M | 26.00M | 15.93M | 10.47M | 20.61M | 26.06M | 19.54M | 23.47M | 24.48M | 24.06M | 23.43M | 27.70M | 8.01M | | 22.07M | 7.37M | 13.58M | 13.48M | 17.41M | 16.67M | 20.55M | 19.18M | 20.84M | 21.23M | 12.22M | 25.53M | 22.99M | 22.27M | 24.28M | 24.33M | 16.05M | 28.32M | 28.45M | 28.04M | 34.46M | 34.91M | 54.00M | 56.76M | 46.76M |
|
Current Assets (Quarter)
|
| 198.34M | 216.86M | 209.00M | 210.07M | 221.50M | 286.58M | 359.38M | 346.56M | 321.09M | 398.70M | 434.88M | 441.25M | 433.02M | 500.67M | 523.63M | 496.64M | 473.83M | 511.16M | 581.53M | 442.23M | 423.50M | 473.79M | 508.06M | 458.98M | 444.56M | 483.00M | 506.43M | 528.67M | 502.48M | 582.42M | 648.99M | 645.52M | 622.49M | 712.03M | 753.94M | 703.12M | 661.06M | 740.80M | 707.09M | 718.88M | 640.79M | 635.92M | 647.83M | 698.24M | 734.53M | 743.78M | 881.10M | 944.66M | 868.10M | 906.41M | 817.25M | 843.56M | 768.03M | 827.90M | 853.58M | 854.83M | 807.29M | 860.11M | 944.84M | 894.70M | 886.01M | 997.78M | 1,092.71M | 1,000.70M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.04M | | | | 0.74M | | | | 0.67M | | | | 8.66M | | | | 1.98M | | | | 3.78M | | | | 4.39M |
|
Land & Improvements (Quarter)
|
| | | | | | | | 0.77M | | | | 0.77M | | | | 0.77M | | | | 0.77M | | | | 0.77M | | | | 0.77M | | | | 0.77M | | | | 0.77M | | | | 0.95M | | | | 0.88M | | | | 0.97M | | | | 0.89M | | | | 0.93M | | | | 1.32M | | | | 6.85M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| 22.49M | 21.30M | 21.05M | 20.79M | 22.64M | 25.90M | 30.40M | 31.59M | 35.82M | 37.93M | 43.50M | 45.28M | 46.19M | 50.50M | 54.20M | 56.61M | 58.43M | 59.43M | 63.09M | 68.91M | 69.26M | 70.04M | 71.16M | 72.01M | 72.73M | 73.48M | 74.38M | 72.38M | 74.75M | 74.13M | 73.92M | 71.50M | 69.60M | 67.38M | 65.47M | 64.81M | 63.66M | 61.65M | 60.66M | 65.50M | 52.21M | 49.59M | 43.13M | 43.27M | 40.46M | 38.21M | 36.84M | 35.79M | 36.44M | 35.00M | 36.86M | 40.66M | 41.52M | 42.27M | 44.92M | 47.20M | 47.49M | 49.06M | 52.91M | 57.39M | 65.85M | 104.42M | 112.30M | 115.80M |
|
Long-Term Investments (Quarter)
|
| 70.17M | 99.18M | 103.18M | 114.32M | 117.71M | 93.23M | 72.50M | 72.00M | 98.41M | 98.08M | 79.46M | 81.20M | 101.48M | 100.26M | 92.43M | 91.27M | 91.94M | 93.34M | 2.57M | 90.45M | 90.91M | 89.43M | 89.70M | 88.47M | 87.58M | 90.14M | 90.44M | 70.56M | 53.30M | 41.87M | 33.84M | 29.52M | 20.51M | 2.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
24.31M | 36.61M | 36.61M | 36.61M | 38.61M | 38.61M | 75.64M | 74.98M | 75.59M | 85.98M | 91.56M | 91.56M | 91.56M | 96.63M | 96.50M | 96.58M | 96.13M | 95.84M | 96.32M | 144.97M | 17.80M | 143.72M | 143.57M | 143.59M | 14.76M | 138.10M | 137.22M | 136.52M | 72.26M | 152.45M | 153.65M | 153.97M | 49.32M | 149.33M | 148.14M | 148.96M | 49.32M | 148.34M | 148.57M | 171.41M | 17.09M | 165.85M | 166.33M | 166.79M | 168.26M | 167.98M | 168.43M | 167.96M | 15.24M | 168.41M | 167.96M | 167.65M | 168.09M | 168.23M | 168.97M | 168.61M | 180.00M | 180.87M | 183.37M | 181.91M | 183.74M | 187.44M | 266.60M | 273.84M | 254.52M |
|
Intangibles (Quarter)
|
| 15.56M | 14.83M | 14.10M | 42.66M | 42.05M | 96.72M | 95.78M | 98.87M | 138.11M | 137.32M | 136.50M | 135.77M | 133.91M | 131.81M | 131.76M | 129.56M | 131.58M | 132.04M | 129.88M | 139.66M | 151.90M | 151.69M | 147.68M | 149.76M | 150.55M | 148.97M | 146.40M | 144.39M | 151.88M | 151.50M | 151.65M | 151.30M | 149.21M | 147.31M | 146.31M | 143.31M | 141.62M | 137.56M | 162.93M | 162.71M | 149.00M | 149.41M | 116.30M | 115.19M | 114.75M | 114.53M | 113.14M | 112.09M | 110.33M | 107.17M | 102.97M | 101.19M | 100.83M | 101.05M | 99.82M | 126.27M | 124.44M | 122.88M | 108.31M | 113.43M | 6.30M | 1.50M | 277.27M | 281.42M |
|
Goodwill & Intangibles (Quarter)
|
24.31M | 52.18M | 51.44M | 50.71M | 81.28M | 80.66M | 172.36M | 170.76M | 174.46M | 224.09M | 228.88M | 228.06M | 227.33M | 230.54M | 228.31M | 228.34M | 225.69M | 227.42M | 228.37M | 274.85M | 157.46M | 295.62M | 295.26M | 291.27M | 164.51M | 288.64M | 286.19M | 282.92M | 216.65M | 304.33M | 305.15M | 305.62M | 200.63M | 298.54M | 295.45M | 295.27M | 192.63M | 289.96M | 286.13M | 334.34M | 179.80M | 314.85M | 315.74M | 283.09M | 283.46M | 282.73M | 282.95M | 281.10M | 127.33M | 278.74M | 275.13M | 270.62M | 269.28M | 269.05M | 270.01M | 268.43M | 306.27M | 305.31M | 306.26M | 290.21M | 297.17M | 193.74M | 268.10M | 551.10M | 535.94M |
|
Long-Term Deferred Tax (Quarter)
|
| 7.37M | 7.05M | 8.83M | 7.84M | 7.89M | 4.27M | 4.67M | 2.43M | | | | 5.96M | | | | -0.96M | | | | -10.58M | | | | -25.02M | 14.31M | 0.59M | 0.59M | -17.65M | 1.81M | 1.81M | 1.81M | 6.37M | 6.37M | 6.34M | 6.38M | 28.40M | 9.34M | 9.32M | 13.65M | | 6.42M | 6.36M | 14.69M | 5.42M | 5.41M | 5.42M | 4.96M | 4.58M | 6.25M | 6.52M | 6.95M | 1.75M | 1.96M | 2.13M | 1.57M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 2.17M | 1.39M | 3.22M |
|
Other Non-Current Assets (Quarter)
|
| 1.81M | 1.79M | 2.77M | 2.53M | 2.56M | 2.73M | 1.97M | 1.26M | 4.85M | 2.18M | 2.26M | 2.31M | 2.30M | 2.31M | 1.88M | 3.28M | 6.23M | 7.07M | 6.46M | 10.04M | 7.59M | 5.66M | 5.42M | 5.09M | 4.75M | 4.96M | 4.90M | 4.71M | 4.75M | 4.81M | 4.83M | 2.12M | 2.23M | 2.21M | 1.98M | 1.97M | 2.00M | 2.59M | 2.69M | 2.95M | 2.98M | 2.92M | 2.66M | 4.82M | 5.22M | 4.57M | 4.33M | 4.18M | 4.30M | 4.03M | 3.65M | 12.07M | 11.75M | 10.86M | 10.57M | 16.25M | 15.99M | 15.55M | 20.17M | 22.21M | 22.04M | 21.64M | 21.36M | 22.76M |
|
Non-Current Assets (Quarter)
|
| 157.63M | 184.50M | 221.01M | 237.63M | 242.54M | 309.69M | 291.64M | 293.23M | 376.20M | 378.32M | 360.43M | 362.79M | 387.20M | 388.07M | 383.51M | 383.60M | 431.66M | 394.34M | 353.00M | 469.01M | 468.35M | 464.85M | 461.83M | 455.41M | 457.19M | 458.18M | 455.96M | 432.20M | 441.49M | 430.25M | 422.41M | 411.64M | 399.45M | 375.61M | 371.12M | 369.44M | 548.69M | 540.76M | 575.38M | 559.77M | 505.11M | 496.47M | 456.58M | 439.52M | 434.41M | 429.36M | 418.96M | 410.88M | 410.42M | 406.88M | 408.99M | 414.43M | 437.09M | 442.35M | 438.64M | 493.11M | 496.86M | 514.96M | 512.28M | 517.08M | 541.19M | 897.30M | 906.81M | 913.58M |
|
Assets (Quarter)
|
| 355.97M | 401.35M | 430.01M | 447.70M | 464.03M | 596.28M | 651.01M | 639.79M | 697.29M | 777.02M | 795.31M | 804.04M | 820.22M | 888.74M | 907.14M | 880.24M | 905.49M | 905.49M | 934.53M | 911.24M | 891.86M | 938.64M | 969.88M | 914.38M | 901.75M | 941.19M | 962.39M | 960.88M | 943.97M | 1,012.66M | 1,071.40M | 1,057.16M | 1,021.93M | 1,087.64M | 1,125.06M | 1,072.57M | 1,209.75M | 1,281.56M | 1,282.46M | 1,278.65M | 1,145.90M | 1,132.39M | 1,104.41M | 1,137.76M | 1,168.94M | 1,173.14M | 1,300.06M | 1,355.54M | 1,278.53M | 1,313.29M | 1,226.23M | 1,257.99M | 1,205.12M | 1,270.24M | 1,292.23M | 1,347.94M | 1,304.15M | 1,375.06M | 1,457.13M | 1,411.77M | 1,427.20M | 1,895.08M | 1,999.53M | 1,914.28M |
|
Accounts Payables (Quarter)
|
| 24.02M | 44.31M | 37.30M | 37.09M | 37.35M | 96.21M | 86.89M | 69.75M | 76.73M | 118.29M | 96.72M | 83.43M | 69.38M | 105.00M | 127.80M | 99.13M | 89.07M | 125.86M | 118.82M | 92.64M | 99.31M | 105.43M | 130.56M | 79.79M | 86.83M | 101.47M | 102.09M | 80.58M | 70.90M | 101.45M | 102.91M | 66.95M | 65.30M | 100.46M | 94.64M | 79.80M | 62.56M | 107.44M | 90.28M | 61.71M | 76.28M | 42.47M | 65.67M | 73.90M | 99.01M | 91.82M | 121.84M | 136.77M | 121.43M | 105.13M | 99.17M | 130.54M | 101.68M | 130.42M | 140.62M | 161.14M | 170.15M | 189.77M | 225.59M | 206.89M | 217.19M | 235.72M | 254.35M | 197.25M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 9.47M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| 24.02M | 44.31M | 37.30M | 37.09M | 37.35M | 96.21M | 86.89M | 69.75M | 76.73M | 118.29M | 96.72M | 83.43M | 69.38M | 105.00M | 127.80M | 99.13M | 89.07M | 125.86M | 118.82M | 92.64M | 108.78M | 105.43M | 130.56M | 79.79M | 86.83M | 101.47M | 102.09M | 80.58M | 70.90M | 101.45M | 102.91M | 66.95M | 65.30M | 100.46M | 94.64M | 79.80M | 62.56M | 107.44M | 90.28M | 61.71M | 76.28M | 42.47M | 65.67M | 73.90M | 99.01M | 91.82M | 121.84M | 136.77M | 121.43M | 105.13M | 99.17M | 130.54M | 101.68M | 130.42M | 140.62M | 161.14M | 170.15M | 189.77M | 225.59M | 206.89M | 217.19M | 235.72M | 254.35M | 197.25M |
|
Accumulated Expenses (Quarter)
|
| 3.71M | 7.45M | 21.52M | 18.43M | 3.89M | 23.98M | 13.40M | 34.33M | 33.06M | 3.49M | 6.29M | 7.72M | 37.24M | 3.32M | 48.52M | 37.10M | 2.44M | 39.03M | 56.69M | 5.67M | 44.42M | 89.80M | 5.93M | 72.11M | 47.41M | 76.15M | 7.86M | 7.96M | 63.50M | 5.35M | 97.09M | 120.62M | 3.54M | 126.77M | 113.33M | 11.29M | 99.89M | 129.81M | 11.02M | 169.90M | 87.70M | 113.74M | 3.62M | 118.08M | 3.76M | 8.92M | 210.99M | 243.16M | 4.74M | 219.00M | 11.42M | 138.52M | 4.11M | 134.47M | 10.19M | 12.07M | 109.17M | 143.13M | 150.07M | 142.45M | 110.33M | 3.40M | 237.74M | 6.35M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 9.47M | | | | | | | | | | | | | | | 3.00M | | | | | | | | | 0.11M | 3.66M | 3.66M | 5.11M | 2.05M | 2.00M | 0.44M | 1.15M | 1.15M | 1.15M | 1.15M | 3.33M | 3.74M | | 7.72M | | | 2.98M | 3.22M | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.70M | 38.65M | 38.07M | 38.62M | 37.52M | 36.89M | 36.21M | 34.26M | 33.36M | 33.56M | 32.06M | 30.76M | 31.61M | 31.07M | 30.23M | 29.50M | 33.98M | 36.59M | 36.52M | 40.34M | 40.02M | 44.96M | 43.81M | 43.17M | 45.53M | 56.18M | 55.96M | 58.83M |
|
Current Taxes (Quarter)
|
| 7.96M | 3.30M | 5.93M | | 8.01M | 7.26M | 22.88M | | 3.41M | | | | 7.20M | 6.92M | 0.13M | | 0.08M | 1.63M | 11.64M | | | | 13.04M | | | | | | | | | 1.57M | 1.57M | | | | | | 0.95M | | | | | 5.80M | | 1.48M | 7.19M | 4.52M | 23.20M | 14.10M | 19.16M | 9.40M | 3.93M | 7.77M | 13.52M | 6.00M | 4.47M | 7.20M | 12.44M | 6.15M | 18.86M | 11.42M | 16.35M | 4.49M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.66M | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | 5.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| 51.19M | 75.38M | 78.25M | 71.43M | 68.50M | 141.31M | 161.82M | 135.09M | 136.03M | 187.81M | 160.68M | 134.48M | 129.93M | 190.44M | 192.18M | 154.50M | 136.14M | 174.99M | 205.02M | 177.59M | 166.52M | 216.23M | 240.93M | 174.80M | 152.37M | 200.68M | 197.77M | 183.13M | 145.40M | 204.58M | 211.28M | 206.61M | 172.32M | 231.43M | 216.53M | 224.69M | 203.84M | 282.22M | 252.70M | 281.27M | 232.71M | 237.89M | 218.07M | 235.92M | 256.49M | 279.16M | 388.57M | 435.19M | 345.26M | 379.64M | 280.08M | 320.91M | 257.24M | 317.64M | 331.76M | 377.62M | 332.51M | 405.93M | 452.96M | 413.72M | 394.55M | 496.59M | 572.20M | 525.71M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 287.87M | 293.83M | 234.17M |
|
Non-Current Deffered Revenue (Quarter)
|
| 5.09M | 5.24M | 5.49M | 5.47M | 5.66M | 5.75M | 5.80M | 6.00M | 6.21M | 6.95M | 7.21M | 7.52M | 8.17M | 8.65M | 8.94M | 9.44M | 9.74M | 10.04M | 11.10M | 11.57M | 11.67M | 11.88M | 11.92M | 12.01M | 12.22M | 12.95M | 14.66M | 14.58M | 14.74M | 15.25M | 16.00M | 16.03M | 15.65M | 15.73M | 15.71M | 15.79M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | -0.09M | -0.13M | -0.12M | -0.06M | -0.07M | -0.15M | -0.18M | -0.05M | 0.50M | 0.12M | 0.32M | 0.59M | 0.23M | 0.29M | 0.27M | 0.39M | 0.43M | 0.38M | 0.26M | 0.35M | 0.34M | 0.28M | 0.20M | 1.64M | 1.69M | 5.94M | 6.11M | 6.64M | 6.67M | 7.43M | 8.87M | 10.85M | 9.20M | 11.50M | 12.72M | 12.42M | 12.04M | 11.62M | 13.78M | 13.24M | 8.19M | 8.35M | 8.44M | 8.19M | 9.78M | 9.64M | 12.31M | 16.66M | 17.20M | 16.68M | 18.43M | 18.37M | 24.08M | 26.14M | 28.28M | 28.33M | 30.13M | 35.29M | 37.59M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | 3.80M | 2.06M | 2.45M | 5.12M | 4.94M | 3.14M | 2.98M | 13.22M | 14.78M | 15.63M | 15.51M | 24.71M | 24.71M | 18.50M | 18.49M | 39.41M | 26.17M | 26.27M | 26.32M | 19.47M | 19.51M | 19.49M | 18.74M | 3.60M | 3.60M | 3.60M | 3.60M | 4.04M | 4.04M | 4.04M | 17.12M | 5.88M | 3.96M | 3.13M | 3.05M | 2.56M | 2.77M | 2.92M | 2.56M | 3.38M | 3.38M | 3.38M | 3.38M | 3.92M | 3.92M | 3.92M | 3.92M | 63.92M | 9.02M | 9.08M | 8.78M | 64.48M | 5.07M | 38.57M | 39.87M | 36.14M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 158.10M | 154.64M | 139.70M | 133.17M | 121.19M | 114.63M | 107.97M | 132.85M | 96.25M | 92.18M | 85.36M | 110.83M | 75.55M | 76.02M | 79.91M | 79.13M | 95.80M | 96.28M | 91.92M | 138.88M | 102.64M | 112.99M | 118.67M | 109.82M | 166.26M | 245.58M | 246.42M | 193.15M |
|
Other Non-Current Liabilities (Quarter)
|
| 1.62M | 1.56M | 10.37M | 12.37M | 10.46M | 0.16M | 0.15M | 0.15M | 43.76M | 40.00M | 38.50M | 30.41M | 0.11M | 0.11M | 0.11M | 14.45M | 25.16M | 0.14M | 17.08M | 38.63M | 27.61M | 1.63M | 13.29M | 24.77M | 4.94M | 0.51M | | 7.95M | 20.62M | 2.46M | 10.00M | 10.00M | 19.14M | 3.00M | 19.02M | 3.00M | 13.22M | 13.10M | 9.77M | 9.12M | 6.44M | 7.79M | 1.42M | 0.21M | 0.56M | 11.98M | 12.00M | 6.96M | 10.93M | 10.93M | 10.93M | | 10.46M | 10.69M | 10.91M | 13.30M | 11.21M | 5.17M | 5.45M | 0.04M | 3.07M | 1.87M | 15.16M | 14.88M |
|
Total Non-Current Liabilities (Quarter)
|
| 68.28M | 92.62M | 85.33M | 78.03M | 75.21M | 183.97M | 203.86M | 164.88M | 146.18M | 196.95M | 170.46M | 147.23M | 175.44M | 230.13M | 234.47M | 186.95M | 160.79M | 225.76M | 231.77M | 203.07M | 203.56M | 264.21M | 271.34M | 210.95M | 193.15M | 239.90M | 238.75M | 211.85M | 184.53M | 260.48M | 258.40M | 238.23M | 194.57M | 254.35M | 238.84M | 254.89M | 365.99M | 440.90M | 422.46M | 428.30M | 365.84M | 357.48M | 335.25M | 347.19M | 367.61M | 378.64M | 480.88M | 528.04M | 424.19M | 459.04M | 363.37M | 414.12M | 356.96M | 417.84M | 427.60M | 486.61M | 449.33M | 537.54M | 591.61M | 535.73M | 520.46M | 1,029.84M | 1,098.23M | 995.41M |
|
Total Liabilities (Quarter)
|
-267.79M | 69.90M | 94.18M | 95.70M | 90.40M | 85.66M | 184.13M | 204.01M | 165.03M | 189.94M | 236.95M | 208.95M | 177.64M | 175.56M | 230.25M | 234.59M | 201.40M | 185.95M | 225.90M | 248.85M | 241.71M | 231.16M | 265.84M | 284.62M | 235.72M | 198.09M | 240.41M | 238.75M | 219.80M | 205.15M | 262.93M | 268.40M | 248.23M | 213.71M | 257.35M | 257.86M | 257.89M | 379.21M | 454.00M | 432.23M | 437.42M | 372.28M | 365.27M | 336.67M | 347.39M | 368.18M | 390.62M | 492.88M | 535.00M | 435.12M | 469.97M | 374.30M | 414.12M | 367.42M | 428.53M | 438.51M | 499.91M | 460.55M | 542.71M | 597.06M | 535.77M | 523.52M | 1,031.71M | 1,113.39M | 1,010.29M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 9.47M | | | | | | | | | | | | | | | 3.00M | | | | | | | | | 0.11M | 3.66M | 3.66M | 5.11M | 2.05M | 2.00M | 0.44M | 1.15M | 1.15M | 1.15M | 1.15M | 3.33M | 3.74M | | 7.72M | | | 290.84M | 297.05M | 234.17M |
|
Common Equity (Quarter)
|
267.79M | 286.07M | 307.17M | 334.32M | 357.30M | 378.37M | 412.15M | 447.13M | 474.76M | 507.35M | 540.14M | 586.51M | 626.40M | 644.71M | 658.50M | 672.43M | 678.84M | 677.35M | 679.37M | 685.68M | 669.53M | 660.69M | 672.37M | 684.89M | 678.66M | 703.67M | 700.44M | 723.64M | 741.07M | 738.82M | 749.73M | 803.00M | 808.93M | 808.22M | 830.29M | 867.20M | 814.68M | 830.55M | 827.56M | 850.24M | 841.22M | 773.62M | 767.12M | 767.74M | 790.37M | 800.77M | 782.52M | 807.18M | 820.54M | 843.41M | 843.32M | 842.30M | 843.86M | 837.70M | 841.72M | 837.04M | 848.03M | 843.61M | 832.36M | 833.92M | 847.72M | 903.68M | 863.36M | 886.13M | 866.39M |
|
Shareholder's Equity (Quarter)
|
267.79M | 286.07M | 307.17M | 334.32M | 357.30M | 378.37M | 412.24M | 447.13M | 474.76M | 507.41M | 540.07M | 586.35M | 626.40M | 644.71M | 658.50M | 672.55M | 678.84M | 677.35M | 679.37M | 685.68M | 669.53M | 660.69M | 672.80M | 685.26M | 678.66M | 703.67M | 700.78M | 723.64M | 741.07M | 738.82M | 748.04M | 797.06M | 808.93M | 808.22M | 830.29M | 859.77M | 814.68M | 830.55M | 827.56M | 838.74M | 841.22M | 773.62M | 767.12M | 767.74M | 790.37M | 800.77M | 782.52M | 798.83M | 820.54M | 843.41M | 843.32M | 842.30M | 843.86M | 837.70M | 841.72M | 853.71M | 848.03M | 843.61M | 832.36M | 860.07M | 847.72M | 903.68M | 863.36M | 886.13M | 903.98M |
|
Liabilities and Shareholders Equity (Quarter)
|
| 355.97M | 401.35M | 430.01M | 447.70M | 464.03M | 596.28M | 651.01M | 639.79M | 697.29M | 777.02M | 795.31M | 804.04M | 820.22M | 888.74M | 907.14M | 880.24M | 905.49M | 905.49M | 934.53M | 911.24M | 891.86M | 938.64M | 969.88M | 914.38M | 901.75M | 941.19M | 962.39M | 960.88M | 943.97M | 1,012.66M | 1,071.40M | 1,057.16M | 1,021.93M | 1,087.64M | 1,125.06M | 1,072.57M | 1,209.75M | 1,281.56M | 1,282.46M | 1,278.65M | 1,145.90M | 1,132.39M | 1,104.41M | 1,137.76M | 1,168.94M | 1,173.14M | 1,300.06M | 1,355.54M | 1,278.53M | 1,313.29M | 1,226.23M | 1,257.99M | 1,205.12M | 1,270.24M | 1,292.23M | 1,347.94M | 1,304.15M | 1,375.06M | 1,457.13M | 1,411.77M | 1,427.20M | 1,895.08M | 1,999.53M | 1,914.28M |
|
Treasury Shares (Quarter)
|
0.84M | 8.26M | 8.40M | 0.55M | 12.61M | 8.40M | 8.40M | 8.40M | 12.61M | 1.62M | 8.40M | 4.36M | 12.61M | 4.47M | 13.67M | 13.67M | 15.61M | 16.46M | 17.53M | 4.18M | 19.87M | 4.12M | 21.85M | 4.20M | 35.35M | 4.20M | 4.21M | 25.49M | 39.01M | 26.92M | 4.21M | 6.30M | 42.91M | 43.76M | 5.92M | 44.47M | 46.28M | 46.80M | 47.86M | 5.40M | 49.23M | 50.11M | 4.48M | 4.47M | 50.63M | 3.59M | 51.66M | 52.43M | 53.47M | 54.49M | 2.96M | 2.96M | 57.66M | 58.73M | 2.15M | 61.82M | 3.73M | 63.67M | 1.63M | 65.03M | 65.09M | 65.29M | 65.31M | 65.32M | 65.67M |
|
Retained Earnings (Quarter)
|
0.70M | 262.75M | 282.55M | 305.46M | 0.97M | 340.94M | 1.38M | 0.74M | 420.41M | 442.28M | 1.03M | 507.07M | 1.44M | 563.44M | 592.39M | 636.38M | 672.04M | -8.22M | 723.68M | -8.10M | -12.75M | 803.73M | 828.23M | 871.11M | -31.41M | 916.80M | -26.38M | 989.00M | 1,017.75M | 1,037.91M | 1,066.88M | 1,111.11M | 1,135.70M | 1,152.62M | 1,173.31M | -27.42M | -32.63M | -30.47M | 1,264.63M | 1,305.28M | 1,310.41M | 1,280.50M | 1,263.91M | -37.48M | 1,279.55M | 1,288.32M | 1,312.83M | -29.21M | 1,421.07M | 1,478.81M | -32.73M | 1,555.56M | -35.71M | 1,591.81M | 1,610.49M | -33.43M | 1,679.50M | 1,708.02M | -36.75M | 1,768.21M | 1,787.85M | 1,813.09M | 1,758.36M | 1,763.63M | -29.46M |