|
Cash & Equivalents (Quarter)
|
22.26M | 43.15M | 27.27M | 12.01M | 19.42M | 50.22M | 4.53M | 4.83M | 50.57M | 2.50M | 2.16M | 1.90M | 15.58M | 19.58M | 3.77M | 3.73M | 5.57M | 3.84M | 9.54M | 2.56M | 4.15M | 2.53M | 6.00M | 3.80M | 2.55M | 22.94M | 18.66M | 1.77M | 8.58M | 25.54M | 30.51M | 2.70M | 2.90M | 107.31M | 105.70M | 7.91M | 106.08M | 133.28M | 148.83M | 5.34M | 12.24M | 20.08M | 121.70M | 8.22M | 5.47M | 54.04M | 141.05M | 115.19M | 16.65M | 5.88M | 12.32M | 3.92M | 4.23M | 4.64M | 1.96M | 3.05M | 1.17M | 12.84M | 1.29M | 4.96M | 5.52M | 11.36M | 3.81M |
|
Cash & Current Investments (Quarter)
|
22.26M | 43.15M | 27.27M | 12.01M | 19.42M | 50.22M | 4.53M | 4.83M | 50.57M | 2.50M | 2.16M | 1.90M | 15.58M | 19.58M | 3.77M | 3.73M | 5.57M | 3.84M | 9.54M | 2.56M | 4.15M | 2.53M | 6.00M | 3.80M | 2.55M | 22.94M | 18.66M | 1.77M | 8.58M | 25.54M | 30.51M | 2.70M | 2.90M | 107.31M | 105.70M | 7.91M | 106.08M | 133.28M | 148.83M | 5.34M | 12.24M | 20.08M | 121.70M | 8.22M | 5.47M | 54.04M | 141.05M | 115.19M | 16.65M | 5.88M | 12.32M | 3.92M | 4.23M | 4.64M | 1.96M | 3.05M | 1.17M | 12.84M | 1.29M | 4.96M | 5.52M | 11.36M | 3.81M |
|
Receivables - Net (Quarter)
|
| | 53.33M | | 46.90M | 14.33M | 29.19M | 103.38M | 48.85M | 32.81M | 26.54M | 117.39M | 50.96M | 24.02M | 37.34M | 116.47M | 60.09M | 44.98M | 36.39M | 136.99M | 124.47M | 80.40M | 47.39M | 156.32M | 95.65M | 45.81M | 48.04M | 171.29M | 129.88M | 70.80M | 66.88M | 206.53M | 171.13M | 87.92M | 91.16M | 219.34M | 117.91M | 117.39M | 78.46M | 241.24M | 249.68M | 253.42M | 106.75M | 309.53M | 263.86M | 265.56M | 151.10M | 200.92M | 178.08M | 88.75M | 98.06M | 302.07M | 266.81M | 200.91M | 41.14M | 373.47M | 270.04M | 140.06M | 88.36M | 391.06M | 291.23M | 164.00M | 48.09M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.71M | 4.84M | 5.87M | 8.52M | 8.74M | 7.99M | 7.14M | 5.79M | 4.85M | 6.66M | 6.25M | 8.00M | 8.84M | 8.88M | 6.50M | 14.15M | 10.09M | 9.11M | 8.90M | 7.91M | 4.31M | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | 53.33M | | 46.90M | 14.33M | 29.19M | 103.38M | 48.85M | 32.81M | 26.54M | 117.39M | 50.96M | 24.02M | 37.34M | 116.47M | 60.09M | 44.98M | 36.39M | 136.99M | 124.47M | 80.40M | 47.39M | 156.32M | 95.65M | 45.81M | 48.04M | 171.29M | 129.88M | 75.51M | 71.72M | 212.40M | 179.65M | 96.65M | 99.15M | 226.49M | 123.70M | 122.24M | 85.13M | 247.49M | 257.68M | 262.25M | 115.63M | 316.03M | 278.01M | 275.65M | 160.21M | 209.82M | 185.99M | 93.06M | 98.06M | 302.07M | 266.81M | 200.91M | 41.14M | 373.47M | 270.04M | 140.06M | 88.36M | 391.06M | 291.23M | 164.00M | 48.09M |
|
Inventory (Quarter)
|
| | 29.02M | | 39.04M | 32.99M | 28.90M | 18.66M | 13.44M | 8.60M | 17.52M | 15.03M | 14.96M | 34.90M | 22.43M | 30.21M | 45.55M | 39.14M | 49.05M | 48.22M | 43.92M | 42.25M | 46.34M | 25.66M | 18.76M | 16.51M | 28.55M | 30.11M | 26.94M | 26.03M | 34.52M | 42.45M | 36.19M | 35.45M | 57.80M | 50.16M | 42.92M | 43.92M | 56.11M | 58.72M | 49.65M | 51.58M | 68.24M | 75.01M | 77.23M | 73.64M | 83.75M | 98.18M | 100.87M | 132.12M | 141.35M | 127.78M | 74.01M | 60.38M | 107.09M | 123.89M | 148.86M | 187.94M | 256.95M | 176.42M | 141.84M | 149.55M | 238.66M |
|
Current Deferred Tax Assets (Quarter)
|
| | 1.00M | | 0.95M | 0.95M | | | | | 3.79M | 3.84M | 3.86M | 3.87M | 9.50M | 9.14M | 9.50M | 9.50M | 9.27M | 9.27M | 9.86M | 9.86M | 9.14M | 9.14M | 9.14M | 9.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | 1.54M | | 2.86M | 1.87M | 2.12M | 1.68M | 1.60M | 1.68M | 2.19M | 1.34M | 1.71M | 1.74M | 3.15M | 2.97M | 5.87M | 3.28M | 1.12M | 2.14M | 2.04M | 4.88M | 0.22M | 2.51M | 1.49M | 1.39M | 6.21M | 3.90M | 2.67M | 0.72M | 7.49M | 15.61M | 0.81M | 18.11M | 15.56M | 13.88M | 19.25M | 0.30M | 0.35M | 0.65M | 0.60M | 0.30M | 1.32M | 17.32M | 0.21M | 19.78M | 25.15M | 0.66M | 0.47M | 0.75M | 0.34M | 0.34M | 0.28M | 7.13M | 0.63M | 12.96M | 0.63M | 11.26M | 21.35M | 19.24M | 0.50M | 12.88M | 19.84M |
|
Current Assets (Quarter)
|
| | 112.24M | | 109.31M | 100.69M | 102.05M | 153.89M | 160.99M | 46.26M | 52.64M | 140.01M | 87.88M | 61.41M | 76.18M | 162.53M | 102.09M | 76.23M | 85.24M | 173.88M | 159.15M | 114.62M | 99.03M | 200.63M | 130.30M | 99.29M | 105.65M | 207.24M | 168.07M | 132.88M | 148.80M | 267.29M | 228.36M | 248.78M | 270.23M | 291.29M | 286.16M | 307.85M | 303.20M | 321.88M | 331.08M | 342.90M | 322.00M | 410.08M | 376.95M | 413.02M | 401.05M | 437.16M | 319.25M | 245.40M | 286.84M | 459.48M | 369.44M | 273.07M | 172.25M | 513.37M | 433.81M | 352.72M | 368.58M | 592.19M | 453.46M | 337.79M | 310.41M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | 126.86M | | 122.51M | 119.17M | 115.21M | 112.21M | 109.83M | 106.51M | 104.42M | 102.25M | 100.95M | 100.42M | 100.78M | 100.28M | 98.26M | 98.20M | 98.72M | 104.16M | 105.53M | 105.94M | 100.92M | 99.76M | 98.94M | 98.84M | 103.29M | 103.61M | 101.62M | 102.79M | 103.11M | 105.03M | 107.65M | 108.23M | 117.14M | 122.49M | 129.61M | 143.89M | 171.30M | 193.10M | 224.91M | 260.52M | 336.54M | 378.17M | 404.99M | 424.97M | 460.37M | 472.52M | 505.39M | 536.36M | 589.89M | 617.50M | 645.66M | 671.03M | 709.40M | 729.99M | 774.01M | 852.91M | 922.87M | 967.28M | 1,000.85M | 1,029.12M | 1,049.73M |
|
Goodwill (Quarter)
|
| | 6.84M | | 10.56M | 10.56M | 10.56M | | | | 10.50M | | | | 10.50M | | | | 10.50M | | | | 10.50M | | | | 10.50M | | | | | | | | 54.30M | 68.50M | 68.50M | 14.20M | 54.30M | 14.20M | 14.20M | 14.20M | 68.46M | 14.20M | 14.20M | 14.20M | 14.20M | 14.20M | 14.20M | 14.20M | 14.20M | 14.20M | 14.20M | 14.20M | 14.20M | 14.20M | 14.20M | 14.20M | 14.20M | 14.20M | 14.20M | 14.20M | 14.20M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.08M | 4.90M | | | | | | | | | | | | | | | | | | | | | | | | 6.30M | | 6.30M | 7.90M | 10.60M | 12.20M | 16.10M | 19.40M | |
|
Goodwill & Intangibles (Quarter)
|
| | 6.84M | | 10.56M | 10.56M | 10.56M | 10.56M | 10.55M | 10.55M | 10.55M | 10.55M | 10.55M | 10.54M | 10.54M | 10.54M | 10.54M | 10.54M | 10.53M | 10.53M | 10.53M | 10.53M | 10.53M | 10.52M | 10.52M | 10.52M | 10.52M | 10.52M | 10.52M | 72.54M | 71.32M | 70.09M | 75.12M | 74.61M | 74.50M | 74.40M | 74.29M | 74.19M | 74.08M | 73.98M | 73.88M | 73.77M | 73.67M | 73.56M | 73.46M | 73.35M | 19.00M | 18.90M | 18.79M | 18.69M | 18.58M | 18.48M | 18.37M | 18.27M | 18.16M | 18.06M | 17.95M | 19.39M | 22.05M | 23.53M | 27.26M | 30.39M | 31.53M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.90M | | | | | | | | | | | | | | | | | | | | | | | | 24.64M | | | | 35.24M | | | | 37.35M |
|
Other Non-Current Assets (Quarter)
|
| | 1.89M | | 1.25M | 0.95M | 0.27M | 0.97M | 1.21M | 1.10M | 1.00M | 0.97M | 1.20M | 1.08M | 0.65M | 0.65M | 0.90M | 0.90M | 1.33M | 1.31M | 1.56M | 1.54M | 1.52M | 1.78M | 2.04M | 2.00M | 1.97M | 1.94M | 2.31M | 2.98M | 3.00M | 2.97M | 3.32M | 3.28M | 3.25M | 3.22M | 3.56M | 3.53M | 3.60M | 3.57M | 4.20M | 3.99M | 3.91M | 4.81M | 5.50M | 5.97M | 5.33M | 6.33M | 7.61M | 6.52M | 7.40M | 7.00M | 7.24M | 7.16M | 6.83M | 6.53M | 6.15M | 6.09M | 8.28M | 8.23M | 8.33M | 9.31M | 9.14M |
|
Non-Current Assets (Quarter)
|
| | 135.58M | | 134.32M | 130.68M | 126.04M | 123.74M | 121.59M | 118.17M | 115.98M | 113.76M | 112.70M | 112.05M | 111.98M | 111.47M | 109.69M | 109.63M | 110.58M | 116.01M | 117.62M | 118.01M | 112.97M | 112.06M | 111.50M | 111.36M | 115.78M | 116.07M | 114.46M | 99.78M | -70.39M | -188.30M | 105.93M | 103.23M | 110.46M | 157.02M | -197.69M | -219.90M | 200.68M | 217.47M | 246.60M | -249.57M | 354.95M | 397.63M | -285.84M | 540.43M | 480.17M | -394.50M | 568.04M | 557.53M | 646.86M | 673.64M | 700.37M | 723.75M | 760.63M | 779.59M | 836.12M | 914.50M | 1,005.39M | 1,049.01M | 1,084.39M | 1,114.69M | 1,143.04M |
|
Assets (Quarter)
|
| | 247.81M | | 243.63M | 231.37M | 228.09M | 277.62M | 282.58M | 164.43M | 168.62M | 253.77M | 200.57M | 173.46M | 188.16M | 274.00M | 211.78M | 185.87M | 195.82M | 289.88M | 276.76M | 232.63M | 212.00M | 312.69M | 241.80M | 210.65M | 221.43M | 323.31M | 282.53M | 232.66M | 78.41M | 78.98M | 334.29M | 352.01M | 380.68M | 448.30M | 88.47M | 87.94M | 503.88M | 539.35M | 577.68M | 93.33M | 676.95M | 807.71M | 91.11M | 953.45M | 881.23M | 42.66M | 887.29M | 802.93M | 933.71M | 1,133.12M | 1,069.82M | 996.81M | 932.88M | 1,292.96M | 1,269.93M | 1,267.22M | 1,373.97M | 1,641.20M | 1,537.86M | 1,452.48M | 1,453.44M |
|
Accounts Payables (Quarter)
|
| | 15.11M | | 15.01M | 9.95M | 11.89M | 11.91M | 13.58M | 9.70M | 11.16M | 13.04M | 15.02M | 6.67M | 14.89M | 11.00M | 19.47M | 12.86M | 20.05M | 12.79M | 19.95M | 10.15M | 17.73M | 17.07M | 17.57M | 10.97M | 10.77M | 13.64M | 15.14M | 15.96M | 9.95M | 23.72M | 24.82M | 18.20M | 31.08M | 23.53M | 27.31M | 24.64M | 15.23M | 28.92M | 28.14M | 33.34M | 38.62M | 39.17M | 42.88M | 45.41M | 24.86M | 61.71M | 57.83M | 21.88M | 19.93M | 23.14M | 32.23M | 31.80M | 23.96M | 49.35M | 59.27M | 61.48M | 61.27M | 45.58M | 66.92M | 47.46M | 34.76M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.95M | 1.23M | 1.51M | 2.10M | 2.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | 15.11M | | 15.01M | 9.95M | 11.89M | 11.91M | 13.58M | 9.70M | 11.16M | 13.04M | 15.02M | 6.67M | 14.89M | 11.00M | 19.47M | 12.86M | 20.05M | 12.79M | 19.95M | 10.15M | 17.73M | 17.07M | 17.57M | 10.97M | 10.77M | 13.64M | 15.14M | 16.91M | 11.18M | 25.24M | 26.92M | 20.42M | 31.08M | 23.53M | 27.31M | 24.64M | 15.23M | 28.92M | 28.14M | 33.34M | 38.62M | 39.17M | 42.88M | 45.41M | 24.86M | 61.71M | 57.83M | 21.88M | 19.93M | 23.14M | 32.23M | 31.80M | 23.96M | 49.35M | 59.27M | 61.48M | 61.27M | 45.58M | 66.92M | 47.46M | 34.76M |
|
Accumulated Expenses (Quarter)
|
| | 23.48M | | 5.54M | 4.63M | 6.00M | 5.70M | 6.16M | 19.67M | 7.50M | 7.50M | 6.13M | 9.00M | 9.13M | 3.92M | 0.09M | 24.27M | 9.20M | 8.74M | 8.19M | 10.46M | 11.22M | 6.01M | 11.23M | 6.30M | 16.71M | 5.92M | 7.16M | 21.01M | 6.29M | 6.29M | 20.89M | 5.40M | 5.40M | 5.40M | 5.40M | 5.40M | 5.18M | 5.18M | 5.18M | 5.60M | 5.40M | 5.40M | 5.40M | 5.40M | 5.80M | 6.30M | 6.30M | 6.30M | 4.60M | 4.60M | 4.77M | 5.09M | 25.86M | 4.90M | 47.97M | 21.45M | 16.13M | 39.52M | 48.98M | 6.17M | 26.87M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | 3.61M | | 4.99M | 4.07M | 2.88M | 3.72M | 3.36M | 3.53M | 2.82M | 3.15M | 3.31M | 2.73M | 2.82M | 2.85M | | 2.57M | 3.35M | 3.63M | 2.99M | 2.40M | 2.26M | 2.47M | 2.48M | 3.96M | 3.65M | 4.03M | 4.77M | 4.52M | 4.81M | | | | | | | | | | | | | | | | | | | | 4.33M | | 5.74M | 6.34M | 5.98M | 7.93M | 5.80M | 4.94M | 7.00M |
|
Short term Debt (Quarter)
|
| | 0.59M | | 86.89M | 84.27M | 86.42M | 89.15M | 25.00M | 2.00M | 5.00M | 72.00M | | | | 80.00M | 35.00M | 3.00M | | | 37.50M | 48.50M | 7.00M | 141.50M | 43.00M | | | 77.00M | | | | 84.50M | 8.50M | | | 35.00M | | | | 28.50M | | | | 136.00M | 49.50M | | | | | 76.00M | 222.00M | 369.50M | 206.00M | 56.50M | 5.50M | 223.00M | 63.00M | 70.00M | 202.60M | 443.95M | 245.45M | 111.30M | 133.50M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.66M | | 9.85M | 9.55M | 10.80M | 11.09M | 11.27M | 11.30M | 12.08M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | 4.87M | | | | 7.10M | 6.05M | 3.35M | | 9.17M | 5.88M | 3.67M | | 9.25M | 3.81M | 2.41M | | | | | | | | | | | | | | | | | | | | | | | 9.13M | 3.89M | 0.92M | 20.07M | 7.87M | 19.84M | 3.44M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | 1.82M | | 1.88M | 2.04M | 1.10M | 1.01M | 1.11M | 1.90M | 1.79M | 2.23M | 2.35M | 2.65M | 1.37M | 1.38M | | 0.91M | 0.66M | 0.59M | 0.59M | 0.42M | 0.63M | 0.67M | 0.70M | 0.74M | 0.78M | 0.68M | 1.21M | 0.96M | 0.66M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | 0.12M | 0.12M | 0.12M | 0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | 46.18M | | 122.38M | 111.55M | 120.63M | 159.38M | 157.40M | 39.00M | 42.48M | 105.89M | 42.55M | 38.72M | 47.19M | 116.48M | 83.64M | 48.64M | 49.45M | 126.47M | 94.10M | 88.94M | 60.45M | 191.17M | 96.86M | 48.93M | 51.38M | 127.68M | 57.33M | 66.32M | 62.51M | 151.54M | 85.71M | 75.84M | 92.78M | 106.58M | 81.47M | 87.52M | 78.67M | 116.95M | 111.77M | 110.11M | 106.35M | 235.62M | 171.56M | 156.01M | 88.70M | 143.02M | 138.82M | 180.68M | 290.60M | 447.76M | 322.80M | 182.31M | 91.06M | 369.19M | 244.40M | 251.22M | 342.48M | 601.56M | 419.36M | 282.18M | 250.71M |
|
Non-Current Debt (Quarter)
|
| | 84.19M | | | | | | | | | | | | | | | | | 84.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | 3.61M | | 3.79M | 3.79M | 2.82M | 2.82M | 2.82M | 2.82M | 7.35M | 7.16M | 7.07M | 4.44M | 0.36M | 0.36M | 0.36M | 0.36M | 3.71M | 3.71M | 3.71M | 3.71M | 4.60M | 4.60M | 4.60M | 4.60M | 0.89M | 0.89M | 0.89M | 0.89M | 1.29M | 1.29M | 1.29M | 1.29M | 2.12M | 2.12M | 2.12M | 2.12M | 9.83M | 9.83M | 9.83M | 9.83M | 48.84M | 22.96M | 22.96M | 22.96M | 76.10M | 43.97M | 43.97M | 43.97M | 68.22M | 68.22M | 68.22M | 68.22M | 72.44M | 67.23M | 67.23M | 67.23M | 68.72M | 56.03M | 56.03M | 56.03M | 123.18M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.76M | 43.91M | 35.66M | 34.24M | 39.55M | 38.08M | 38.14M | 28.58M | 34.55M | 38.76M | 29.72M | 28.26M | 30.67M | 36.88M | 35.51M | 31.46M | 31.05M | 29.41M | 27.61M | 18.84M | 17.60M | 28.32M | 26.78M | 41.98M | 39.79M | 37.75M | 35.71M | 41.76M |
|
Other Non-Current Liabilities (Quarter)
|
| | 0.31M | | 1.81M | 1.80M | 10.35M | 9.22M | 1.74M | 24.08M | 21.49M | 3.89M | 2.40M | 2.44M | 2.18M | 2.13M | 2.15M | 27.59M | 25.10M | 4.12M | 4.29M | 28.21M | 26.70M | 3.67M | 3.61M | 32.91M | 31.77M | 30.76M | 2.88M | 29.73M | 28.71M | 28.29M | 27.48M | 1.89M | 1.91M | 24.93M | 0.08M | 21.89M | 20.32M | 19.91M | 0.00M | 24.05M | | 24.14M | 24.09M | 23.96M | 22.80M | 11.56M | 22.23M | 21.25M | 11.56M | 22.08M | 21.79M | 17.87M | 17.31M | 16.56M | 18.53M | 17.53M | 16.56M | 16.56M | 18.90M | 16.56M | 16.56M |
|
Total Non-Current Liabilities (Quarter)
|
| | 144.58M | | 131.72M | 119.32M | 125.25M | 163.96M | 168.32M | 42.14M | 53.14M | 132.85M | 67.37M | 77.21M | 79.36M | 146.64M | 112.89M | 51.16M | 57.34M | 154.23M | 120.99M | 96.42M | 68.84M | 221.48M | 125.92M | 57.22M | 55.50M | 131.62M | 88.96M | 69.89M | 66.27M | 155.24M | 88.96M | 104.36M | 120.25M | 147.55M | 144.59M | 125.33M | 122.75M | 159.22M | 171.33M | 150.12M | 181.96M | 286.00M | 225.95M | 208.68M | 172.49M | 239.77M | 223.59M | 264.11M | 403.80M | 550.87M | 424.50M | 287.29M | 198.90M | 472.25M | 356.51M | 361.79M | 470.28M | 714.56M | 529.70M | 393.44M | 402.62M |
|
Total Liabilities (Quarter)
|
| | 144.89M | | 133.53M | 121.12M | 135.59M | 173.19M | 170.06M | 66.22M | 74.63M | 136.74M | 69.77M | 79.64M | 81.54M | 148.77M | 115.04M | 78.75M | 82.44M | 158.34M | 125.27M | 124.63M | 95.53M | 225.15M | 129.53M | 90.13M | 87.27M | 162.37M | 91.84M | 99.62M | 94.98M | 183.53M | 116.45M | 106.25M | 122.16M | 172.49M | 144.66M | 147.22M | 143.06M | 179.13M | 171.33M | 174.17M | 181.96M | 310.15M | 250.04M | 232.64M | 195.29M | 251.33M | 245.82M | 285.36M | 415.36M | 572.94M | 446.29M | 305.16M | 216.21M | 488.81M | 375.03M | 379.32M | 486.84M | 731.12M | 548.60M | 410.00M | 419.18M |
|
Total Debt (Quarter)
|
| | 84.78M | | 86.89M | 84.27M | 86.42M | 89.15M | 25.00M | 2.00M | 5.00M | 72.00M | | | | 80.00M | 35.00M | 3.00M | | 84.00M | 37.50M | 48.50M | 7.00M | 141.50M | 43.00M | | | 77.00M | | | | 84.50M | 8.50M | | | 35.00M | | | | 28.50M | | | | 136.00M | 49.50M | | | | | 76.00M | 222.00M | 369.50M | 206.00M | 56.50M | 5.50M | 223.00M | 63.00M | 70.00M | 202.60M | 443.95M | 245.45M | 111.30M | 133.50M |
|
Common Equity (Quarter)
|
| | 102.92M | | 110.10M | 110.25M | 92.50M | 104.44M | 112.52M | 98.21M | 93.99M | 117.03M | 130.81M | 93.81M | 106.62M | 125.22M | 96.74M | 107.11M | 113.39M | 131.54M | 151.49M | 108.00M | 116.46M | 87.55M | 112.27M | 120.52M | 134.16M | 160.93M | 190.69M | 211.57M | 231.25M | 261.86M | 298.00M | 328.65M | 342.96M | 363.16M | 391.53M | 423.55M | 449.18M | 451.72M | 499.66M | 544.06M | 588.53M | 590.14M | 648.78M | 720.81M | 725.03M | 721.07M | 641.48M | 556.54M | 544.54M | 560.18M | 623.52M | 691.65M | 741.60M | 804.15M | 894.90M | 887.90M | 887.12M | 910.08M | 989.26M | 1,042.48M | 1,034.26M |
|
Shareholder's Equity (Quarter)
|
| | 102.92M | | 110.10M | 110.25M | 92.50M | 104.44M | 112.52M | 98.21M | 93.99M | 117.03M | 130.81M | 93.81M | 106.62M | 125.22M | 96.74M | 107.11M | 113.39M | 131.54M | 151.49M | 108.00M | 116.46M | 87.55M | 112.27M | 120.52M | 134.16M | 160.93M | 190.69M | 211.57M | 231.25M | 261.86M | 298.00M | 328.65M | 342.96M | 363.16M | 391.53M | 423.55M | 449.18M | 451.72M | 499.66M | 544.06M | 588.53M | 590.14M | 648.78M | 720.81M | 725.03M | 721.07M | 641.48M | 556.54M | 544.54M | 560.18M | 623.52M | 691.65M | 741.60M | 804.15M | 894.90M | 887.90M | 887.12M | 910.08M | 989.26M | 1,042.48M | 1,034.26M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | 247.81M | | 243.63M | 231.37M | 228.09M | 277.62M | 282.58M | 164.43M | 168.62M | 253.77M | 200.57M | 173.46M | 188.16M | 274.00M | 211.78M | 185.87M | 195.82M | 289.88M | 276.76M | 232.63M | 212.00M | 312.69M | 241.80M | 210.65M | 221.43M | 323.31M | 282.53M | 232.66M | 78.41M | 78.98M | 334.29M | 352.01M | 380.68M | 448.30M | 88.47M | 87.94M | 503.88M | 539.35M | 577.68M | 93.33M | 676.95M | 807.71M | 91.11M | 953.45M | 881.23M | 42.66M | 887.29M | 802.93M | 933.71M | 1,133.12M | 1,069.82M | 996.81M | 932.88M | 1,292.96M | 1,269.93M | 1,267.22M | 1,373.97M | 1,641.20M | 1,537.86M | 1,452.48M | 1,453.44M |
|
Treasury Shares (Quarter)
|
| | 0.24M | | | | 0.32M | | | | 0.43M | | | 0.56M | 0.38M | 0.56M | 1.66M | 2.78M | 0.33M | 2.78M | 2.78M | 3.91M | 0.22M | 5.49M | 5.49M | 5.49M | 0.24M | 5.49M | 5.49M | 5.49M | 0.23M | -0.10M | 0.15M | 11.24M | 0.18M | -0.25M | -0.25M | 11.82M | 0.22M | 12.39M | 12.39M | 24.78M | 0.16M | 0.50M | 0.04M | 0.03M | 0.11M | 26.42M | 29.24M | 30.95M | 32.10M | 32.10M | 32.36M | 32.36M | 32.36M | 32.36M | 32.36M | 33.19M | 33.94M | 33.94M | 33.94M | 33.94M | 35.47M |
|
Retained Earnings (Quarter)
|
| | 4.05M | | | | -7.54M | 4.77M | 13.11M | -1.20M | -4.82M | 16.75M | 29.97M | 14.67M | 29.78M | 42.07M | 57.23M | 66.14M | 71.30M | 88.85M | 107.56M | 111.31M | 119.39M | 142.80M | 166.08M | 172.97M | 187.24M | 215.19M | 243.97M | 264.07M | 282.37M | 319.48M | 362.30M | 391.77M | 416.94M | 448.50M | 484.21M | 526.18M | 561.68M | 604.08M | 651.30M | 694.01M | 737.31M | 785.86M | 847.22M | 921.02M | 946.05M | 1,017.26M | 1,106.17M | 1,120.60M | 1,130.67M | 1,171.81M | 1,248.84M | 1,314.11M | 1,336.06M | 1,425.13M | 1,512.13M | 1,552.68M | 1,599.43M | 1,622.88M | 1,698.79M | 1,750.56M | 1,789.85M |