|
Cash & Equivalents
|
4.10M | 4.15M | 2.39M | 5.55M | 2.09M | 2.28M | 0.01M | 3.25M | 3.08M | 7.02M | 3.16M | 9.72M | 19.41M | 2.29M | 12.09M | 19.67M | 16.48M | 18.82M | 21.95M | 33.53M | 37.60M | 29.86M | 7.91M | 17.25M | 12.21M | 14.56M | 24.15M | 31.62M | 33.55M | 23.52M | 21.46M | 8.17M | 15.85M | 7.26M | 1.99M | 7.14M | 13.68M | 28.37M | 26.80M | 35.68M | 61.28M | 70.60M | 79.03M | 97.05M | 111.43M | 101.81M | 2.86M | 5.63M | 17.65M | 10.74M | 5.45M | 2.52M | 5.24M | 0.21M | 0.29M | 8.38M | 0.01M | 0.01M | 0.01M | 0.99M | 0.01M | 1.04M |
|
Short-term Investments
|
| | 9.52M | | 2.33M | 0.57M | | | 2.26M | 2.08M | 3.12M | 4.74M | 7.35M | 11.42M | 16.04M | 22.81M | 19.10M | 16.08M | 11.97M | 4.98M | 6.24M | 10.80M | 12.44M | 15.20M | 22.30M | 20.52M | 14.08M | 7.14M | 12.73M | 11.34M | 6.08M | 8.94M | 5.52M | 2.16M | | | 4.00M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
4.10M | 4.15M | 11.91M | 5.55M | 4.42M | 2.85M | 0.01M | 3.25M | 5.34M | 9.09M | 6.28M | 14.45M | 26.77M | 13.71M | 28.12M | 42.48M | 35.58M | 34.90M | 33.92M | 38.51M | 43.84M | 40.66M | 20.35M | 32.44M | 34.51M | 35.08M | 38.24M | 38.76M | 46.28M | 34.86M | 27.53M | 17.11M | 21.37M | 9.43M | 1.99M | 7.14M | 17.68M | 28.37M | 26.80M | 35.68M | 61.28M | 70.60M | 79.03M | 97.05M | 111.43M | 101.81M | 2.86M | 5.63M | 17.65M | 10.74M | 5.45M | 2.52M | 5.24M | 0.21M | 0.29M | 8.38M | 0.01M | 0.01M | 0.01M | 0.99M | 0.01M | 1.04M |
|
Receivables - Net
|
| | 39.90M | | 42.69M | 40.08M | 34.14M | 34.52M | 52.33M | 42.60M | 43.87M | 38.55M | 50.26M | 46.13M | 39.26M | 45.77M | 53.08M | 54.78M | 44.09M | 39.98M | 45.55M | 45.83M | 50.14M | 42.24M | 58.56M | 53.48M | 43.00M | 44.65M | 43.20M | 57.34M | 50.34M | 54.43M | 53.42M | 51.38M | 54.08M | 58.69M | 69.33M | 56.44M | 67.40M | 70.54M | 56.39M | 62.20M | 47.89M | 52.58M | 53.83M | 58.76M | 70.78M | 113.74M | 124.33M | 134.75M | 127.16M | 161.38M | 154.42M | 160.49M | 138.11M | 110.10M | 149.15M | 144.94M | 147.43M | 164.98M | 170.57M | 266.24M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 9.00 | 0.01M | 0.14M | 0.14M | 79.00 | 0.00M | 0.07M | 0.12M | 0.02M | 0.48M | 0.19M | 0.42M | | 0.10M | 0.04M | 0.54M | 5.75M | 0.51M | 8.57M | 9.59M | 15.15M | 0.05M | 19.86M | 25.31M | 45.19M | 50.58M | 68.17M | 95.12M | 135.42M | 188.66M | 233.18M | 207.14M |
|
Receivables
|
| | 39.90M | | 42.69M | 40.08M | 34.14M | 34.52M | 52.33M | 42.60M | 43.87M | 38.55M | 50.26M | 46.13M | 39.26M | 45.77M | 53.08M | 54.78M | 44.09M | 39.98M | 45.55M | 45.83M | 50.14M | 42.24M | 58.56M | 53.48M | 43.01M | 44.65M | 43.20M | 57.34M | 50.34M | 54.44M | 53.56M | 51.53M | 54.08M | 58.69M | 69.40M | 56.55M | 67.42M | 71.02M | 56.58M | 62.62M | 47.89M | 52.68M | 53.87M | 59.30M | 76.53M | 114.25M | 132.90M | 144.35M | 142.31M | 161.43M | 174.28M | 185.80M | 183.30M | 160.68M | 217.32M | 240.06M | 282.86M | 353.63M | 403.76M | 473.38M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.78M | | | | 68.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.96M | | | | 4.06M | | | | | | | | | | | | | | | | | | | | 158.67M | 186.04M | 209.47M | 227.95M | 230.67M | 276.75M | 298.67M | 357.07M |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.16M | | | | 6.77M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | 33.60M | | 45.31M | 42.26M | 34.95M | 36.76M | 39.14M | 37.65M | 32.61M | 33.99M | 34.13M | 33.38M | 32.72M | 34.89M | 36.61M | 37.24M | 37.62M | 44.55M | 47.18M | 41.05M | 38.50M | 42.48M | 40.12M | 43.40M | 47.35M | 55.99M | 63.08M | 66.12M | 70.79M | 68.68M | 70.47M | 79.18M | 77.61M | 74.58M | 77.04M | 80.62M | 73.60M | 72.86M | 85.41M | 78.82M | 82.22M | 84.04M | 87.40M | 104.55M | 130.27M | 146.09M | 164.00M | 176.89M | 198.94M | 199.58M | 215.41M | 214.51M | 213.53M | 196.25M | 182.99M | 177.73M | 187.42M | 198.85M | 234.98M | 250.51M |
|
Current Deferred Tax Assets
|
| | 4.15M | | 4.61M | 4.74M | 4.52M | 3.87M | 4.33M | 4.06M | 4.49M | 4.79M | 5.61M | 5.30M | 4.78M | 5.49M | 5.89M | 7.09M | 6.14M | 6.27M | 5.84M | 6.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 0.66M | | 0.42M | 0.85M | 0.72M | 0.81M | 0.81M | 0.57M | 0.74M | 0.84M | 0.90M | 0.62M | 0.30M | 0.70M | 0.83M | 0.79M | 0.61M | 0.91M | 1.05M | 0.76M | 0.53M | 2.48M | 1.08M | 0.82M | 0.62M | 0.93M | 0.89M | 0.76M | 0.52M | 1.23M | 1.45M | 1.31M | 1.05M | 1.61M | 1.70M | 1.56M | 1.38M | 2.04M | 1.94M | 1.97M | 3.77M | 3.63M | 2.94M | 2.80M | 2.07M | 5.55M | 4.68M | 2.30M | 1.92M | 5.54M | 4.47M | 2.84M | 3.10M | 7.37M | 5.74M | 3.39M | 7.31M | 9.44M | 6.79M | 7.67M |
|
Current Assets
|
| | 91.75M | | 97.72M | 90.80M | 84.39M | 89.47M | 103.19M | 97.29M | 91.55M | 96.03M | 121.41M | 109.12M | 113.62M | 138.40M | 141.90M | 142.06M | 124.94M | 136.69M | 152.91M | 144.92M | 124.21M | 130.19M | 144.73M | 141.36M | 140.98M | 146.21M | 159.72M | 164.14M | 153.73M | 154.45M | 154.43M | 144.48M | 140.66M | 146.51M | 168.36M | 170.28M | 187.55M | 196.97M | 219.78M | 225.53M | 220.25M | 245.41M | 259.14M | 270.62M | 218.08M | 283.70M | 327.41M | 336.06M | 349.12M | 384.18M | 424.21M | 425.29M | 408.95M | 392.23M | 423.10M | 427.84M | 488.21M | 571.74M | 654.15M | 759.33M |
|
Buildings
|
| | 45.48M | | 50.58M | 53.85M | 56.06M | 57.40M | 58.76M | 59.62M | 59.76M | 59.88M | 60.13M | 60.44M | 61.82M | 62.74M | 63.16M | 64.10M | 64.94M | 65.68M | 66.58M | 67.58M | 68.81M | 70.66M | 75.91M | 77.19M | 78.81M | 81.12M | 83.40M | 88.74M | 92.08M | 94.24M | 96.04M | 97.94M | 97.39M | 98.39M | 99.19M | 99.70M | 101.11M | 104.71M | 112.73M | 115.60M | 122.17M | 126.09M | 129.61M | 131.33M | 135.86M | 139.09M | 162.96M | 166.19M | 169.16M | 177.12M | 187.24M | 193.68M | 205.84M | 224.13M | 240.32M | | | | | |
|
Land & Improvements
|
| | 1.33M | | 1.34M | 1.34M | 1.34M | 1.34M | 1.34M | 1.34M | 1.34M | 1.34M | 1.34M | 1.35M | 1.42M | 2.23M | 2.23M | 2.23M | 2.23M | 2.23M | 2.23M | 2.23M | 2.23M | 2.23M | 2.23M | 2.23M | 2.23M | 2.23M | 2.23M | 2.23M | 2.23M | 2.23M | 2.79M | 3.03M | 3.11M | 3.11M | 3.12M | 3.27M | 3.27M | 3.30M | 3.80M | 3.80M | 4.07M | 4.11M | 5.02M | 5.02M | 5.02M | 5.02M | 7.92M | 8.54M | 8.54M | 8.90M | 15.29M | 15.30M | 15.44M | 15.92M | 16.02M | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 67.42M | | 87.48M | 90.36M | 93.50M | 94.18M | 93.20M | 92.63M | 90.69M | 88.23M | 86.08M | 87.71M | 87.28M | 88.17M | 87.17M | 92.03M | 91.92M | 92.77M | 95.80M | 96.30M | 101.06M | 105.78M | 111.86M | 115.23M | 114.89M | 118.42M | 124.63M | 138.31M | 142.38M | 147.93M | 161.12M | 164.90M | 163.00M | 166.65M | 167.63M | 175.74M | 178.09M | 193.03M | 204.43M | 208.88M | 223.34M | 232.65M | 239.76M | 240.58M | 258.06M | 266.37M | 292.46M | 296.45M | 304.75M | 324.57M | 347.40M | 356.83M | 369.95M | 390.56M | 413.23M | 427.65M | 510.36M | 552.28M | 559.48M | 591.65M |
|
Long-Term Investments
|
| | | | | | | | 4.08M | 3.19M | 8.04M | 6.80M | 11.47M | 17.87M | 10.98M | 1.03M | 5.68M | 5.84M | 4.01M | 1.99M | 0.07M | 11.07M | 5.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.68M | 3.23M | 3.23M | 3.23M | 3.23M | 3.23M | 3.23M | 3.23M | 3.23M | 3.23M | 3.23M | 3.23M | 3.20M | 3.20M | 3.20M | 85.73M | 81.89M | 81.89M | 81.89M | 81.89M | 81.89M | 81.89M | 81.89M | 81.89M | 81.89M | 81.89M | 81.89M | | | | |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62M | 0.56M | 0.51M | 0.45M | 0.39M | 0.33M | 0.27M | 0.21M | 0.15M | 0.10M | 0.04M | | | | 70.12M | 67.31M | 66.41M | 65.51M | 64.61M | 63.70M | 62.80M | 61.90M | 68.05M | 70.66M | 75.56M | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.68M | 3.85M | 3.79M | 3.73M | 3.68M | 3.62M | 3.56M | 3.50M | 3.44M | 3.38M | 3.33M | 3.27M | 3.23M | 3.23M | 3.23M | 155.85M | 149.20M | 148.30M | 147.40M | 146.50M | 145.60M | 144.69M | 143.79M | 149.94M | 152.56M | 157.45M | 158.84M | 160.15M | 160.61M | 162.31M | 163.89M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.84M | | 3.26M | |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.58M | 16.47M | 9.56M | 8.00M | 3.26M | 0.72M | 0.69M | 0.66M | 1.22M | 0.59M | 0.56M | 0.53M | 6.42M | 0.47M | 22.43M | 22.32M | 8.74M | 19.98M | 12.06M | 6.65M | 6.50M | 1.39M | 1.31M | 1.23M |
|
Non-Current Assets
|
| | 68.53M | | 88.64M | 91.45M | 94.59M | 95.29M | 100.36M | 98.96M | 101.95M | 98.45M | 99.80M | 111.02M | 101.82M | 90.32M | 99.75M | 105.45M | 102.03M | 100.07M | 97.11M | 110.18M | 108.64M | 106.48M | 112.80M | 115.91M | 115.55M | 119.07M | 125.30M | 139.00M | 143.05M | 152.26M | 165.61M | 169.33M | 167.34M | 172.73M | 173.62M | 181.62M | 183.88M | 198.65M | 210.03M | 214.38M | 228.76M | 237.98M | 245.04M | 245.79M | 432.10M | 433.76M | 449.30M | 449.78M | 464.79M | 483.74M | 505.84M | 519.25M | 532.48M | 560.69M | 587.62M | 602.79M | 687.02M | 728.45M | 745.26M | 774.74M |
|
Assets
|
| | 160.28M | | 186.36M | 182.25M | 178.98M | 184.76M | 203.55M | 196.25M | 193.49M | 194.47M | 221.21M | 220.14M | 215.44M | 228.72M | 241.65M | 247.51M | 226.97M | 236.76M | 250.01M | 255.10M | 232.85M | 236.67M | 257.53M | 257.28M | 256.53M | 265.28M | 285.01M | 303.14M | 296.78M | 306.71M | 320.03M | 313.80M | 307.99M | 319.24M | 341.98M | 351.90M | 371.42M | 395.62M | 429.81M | 439.91M | 449.01M | 483.38M | 504.18M | 516.40M | 650.18M | 717.46M | 776.71M | 785.84M | 813.90M | 867.91M | 930.05M | 944.54M | 941.44M | 952.92M | 1,010.72M | 1,030.62M | 1,175.23M | 1,300.19M | 1,399.41M | 1,534.07M |
|
Accounts Payables
|
| | 13.02M | | 24.62M | 11.26M | 14.12M | 16.22M | 16.98M | 13.72M | 13.05M | 10.95M | 13.86M | 12.79M | 7.78M | 11.31M | 10.90M | 13.60M | 11.37M | 10.12M | 10.51M | 7.76M | 6.18M | 3.60M | 9.37M | 7.23M | 7.10M | 9.94M | 14.11M | 18.93M | 10.97M | 22.21M | 25.13M | 16.22M | 10.62M | 5.95M | 7.88M | 11.12M | 11.76M | 13.50M | 19.70M | 16.04M | 12.45M | 17.61M | 21.25M | 25.94M | 29.02M | 35.80M | 36.19M | 48.61M | 45.51M | 29.56M | 32.21M | 29.92M | 27.48M | 15.44M | 28.96M | 27.20M | 44.65M | 77.16M | 81.64M | 109.74M |
|
Dividends payables
|
| | | | 2.97M | | | | 2.95M | | | | 3.71M | | | | 4.78M | | | | 5.98M | | | | 5.80M | | | | 6.85M | | | | 8.40M | | | | 8.36M | | | | 9.93M | | | | 9.97M | | | | 10.10M | | | | | | | | | | | | | |
|
Payables
|
| | 13.02M | | 27.59M | 11.26M | 14.12M | 16.22M | 19.93M | 13.72M | 13.05M | 10.95M | 17.57M | 12.79M | 7.78M | 11.31M | 15.68M | 13.60M | 11.37M | 10.12M | 16.50M | 7.76M | 6.18M | 3.60M | 15.16M | 7.23M | 7.10M | 9.94M | 20.96M | 18.93M | 10.97M | 22.21M | 33.53M | 16.22M | 10.62M | 5.95M | 16.24M | 11.12M | 11.76M | 13.50M | 29.63M | 16.04M | 12.45M | 17.61M | 31.22M | 25.94M | 29.02M | 35.80M | 46.28M | 48.61M | 45.51M | 29.56M | 32.21M | 29.92M | 27.48M | 15.44M | 28.96M | 27.20M | 44.65M | 77.16M | 81.64M | 109.74M |
|
Accumulated Expenses
|
| | 23.23M | | 23.05M | 23.92M | 19.99M | 25.11M | 27.66M | 29.20M | 26.58M | 23.68M | 36.05M | 30.31M | 28.55M | 30.64M | 33.86M | 39.92M | 31.34M | 28.52M | 30.75M | 34.48M | 37.23M | 34.44M | 38.09M | 36.11M | 31.94M | 31.19M | 34.29M | 41.68M | 39.10M | 35.08M | 38.15M | 37.49M | 36.88M | 38.05M | 42.71M | 42.76M | 44.27M | 50.68M | 46.99M | 45.47M | 46.59M | 49.06M | 47.29M | 48.27M | 50.21M | 52.89M | 60.12M | 61.78M | 78.63M | 86.17M | 101.20M | 90.99M | 85.51M | 93.20M | 85.50M | 96.24M | 99.35M | 97.04M | 95.33M | 120.47M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | 1.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | 7.63M | 13.96M | 4.58M | | 7.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.00M | 16.00M | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | 2.08M | | | | 1.01M | | | | 0.70M | | | | 1.50M | | | | 1.51M | | | | 1.66M | | | | | | | | | | | | 7.54M | 25.54M | 29.76M | 31.79M | 21.42M | 22.14M | 20.26M | 19.58M | 13.76M | 16.53M | 26.86M | 16.39M | 14.91M | 16.42M | 33.75M | 19.97M |
|
Total Current Liabilities
|
| | 36.25M | | 58.26M | 49.15M | 38.69M | 41.34M | 54.84M | 42.92M | 39.62M | 34.63M | 53.62M | 43.11M | 36.33M | 41.95M | 49.54M | 53.52M | 42.71M | 38.64M | 47.25M | 42.24M | 43.41M | 38.04M | 53.25M | 43.34M | 39.04M | 41.12M | 55.25M | 60.62M | 50.06M | 56.58M | 70.96M | 53.07M | 47.49M | 43.08M | 58.10M | 53.10M | 56.03M | 64.19M | 76.62M | 61.51M | 59.03M | 66.68M | 78.51M | 74.21M | 86.77M | 114.23M | 136.17M | 142.18M | 145.57M | 137.87M | 153.67M | 140.48M | 126.75M | 125.16M | 141.32M | 139.83M | 174.91M | 206.62M | 210.73M | 250.18M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.32M | 6.33M | 6.34M | 6.35M | | 6.37M | 6.38M | 6.39M | 40.00M | 65.00M | 106.25M | 76.30M | 71.00M | 83.70M | 78.54M | 78.42M | 38.33M | | 85.90M | 55.70M | 138.89M | 236.42M | 317.28M | 360.14M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | 0.20M | 0.36M | 0.58M | 0.73M | 0.84M | 0.92M | 1.01M | 0.95M | 0.83M | 0.69M | 0.70M | 1.15M | 1.29M | 1.42M | 1.50M | 1.55M | 1.54M | 1.55M | 1.51M | 1.45M | 1.55M | 1.64M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 7.29M | | 8.07M | 7.83M | 17.79M | 17.30M | 16.72M | 16.34M | 15.73M | 14.83M | 14.88M | 14.74M | 14.42M | 13.98M | 13.58M | 12.38M | 7.53M | 13.36M | 12.81M | 12.69M | 8.71M | 7.68M | 6.86M | 7.19M | 17.98M | 10.25M | 9.89M | 10.68M | 14.67M | 6.47M | 6.49M | 7.10M | 19.41M | 10.17M | 12.58M | 12.87M | 27.81M | 15.13M | 20.36M | 22.97M | 40.87M | 32.98M | 31.07M | 31.09M | 49.38M | 32.97M | 31.87M | 31.43M | 50.04M | 19.58M | 14.22M | 14.74M | 54.49M | 5.03M | 5.81M | 1.66M | | 5.14M | | 22.20M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | 1.65M | 1.66M | 1.68M | 1.69M | 1.11M | 1.12M | 1.13M | 1.14M | 0.55M | 0.56M | 0.57M | 0.58M | | | 1.65M | 1.75M | 1.84M | 1.80M | 3.44M | 3.79M | 3.67M | 3.64M | 3.65M | 3.79M | 4.19M | 4.42M | 4.31M | 4.49M | 4.43M | 18.84M | 18.69M | 5.50M | 5.64M | 11.51M | 10.92M | 11.36M | 16.25M | 16.81M | 21.93M | 21.17M | 20.53M | 20.74M | 20.01M | 22.47M | 22.20M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | 51.34M | | | 66.82M | 51.25M | 52.96M | 60.89M | 55.62M | 52.82M | 46.87M | 61.40M | 51.95M | 50.07M | 52.92M | 66.69M | 72.84M | 59.55M | 63.05M | 77.45M | 60.17M | 56.75M | 53.25M | 70.68M | 65.98M | 77.64M | 85.64M | 103.32M | 90.83M | 93.72M | 106.03M | 115.97M | 111.69M | 165.17M | 218.61M | 280.71M | 256.34M | 241.68M | 247.58M | 258.58M | 245.81M | 189.41M | 146.19M | 249.05M | 213.24M | 329.91M | 464.33M | 544.20M | 648.76M |
|
Total Liabilities
|
| | 43.54M | | 66.33M | 56.98M | 56.48M | 58.64M | 71.56M | 59.26M | 55.36M | 49.46M | 68.69M | 58.21M | 51.34M | 56.66M | 63.96M | 68.47M | 52.91M | 54.64M | 62.58M | 56.73M | 53.94M | 48.00M | 62.54M | 52.50M | 50.63M | 53.49M | 67.26M | 72.84M | 59.55M | 64.70M | 79.20M | 62.01M | 58.55M | 56.69M | 74.47M | 69.64M | 81.28M | 89.30M | 107.11M | 95.02M | 98.14M | 110.35M | 120.46M | 116.12M | 184.01M | 237.30M | 286.21M | 261.99M | 253.19M | 258.50M | 269.94M | 262.06M | 206.21M | 168.11M | 270.22M | 233.77M | 350.65M | 484.34M | 566.67M | 670.96M |
|
Total Debt
|
| | | | 7.63M | 13.96M | 4.58M | | 7.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.32M | 6.33M | 6.34M | 6.35M | | 6.37M | 6.38M | 6.39M | 40.00M | 65.00M | 106.25M | 76.30M | 71.00M | 83.70M | 78.54M | 78.42M | 38.33M | | 85.90M | 55.70M | 154.89M | 252.42M | 317.28M | 360.14M |
|
Common Equity
|
| | 116.74M | | 120.03M | 125.27M | 122.50M | 126.13M | 131.99M | 136.99M | 138.14M | 145.02M | 152.52M | 161.93M | 164.11M | 172.06M | 177.69M | 179.04M | 174.06M | 182.12M | 187.43M | 198.37M | 178.92M | 188.67M | 194.98M | 204.78M | 205.90M | 211.79M | 217.75M | 230.30M | 237.23M | 242.01M | 240.83M | 251.80M | 249.44M | 262.55M | 267.51M | 282.25M | 290.14M | 306.32M | 322.69M | 344.89M | 350.87M | 373.04M | 383.73M | 400.28M | 466.17M | 480.16M | 490.51M | 523.86M | 560.71M | 609.41M | 660.11M | 682.48M | 735.22M | 784.81M | 740.50M | 796.86M | 824.58M | 815.85M | 832.75M | 863.11M |
|
Shareholder's Equity
|
| | 116.74M | | 120.03M | 125.27M | 122.50M | 126.13M | 131.99M | 136.99M | 138.14M | 145.02M | 152.52M | 161.93M | 164.11M | 172.06M | 177.69M | 179.04M | 174.06M | 182.12M | 187.43M | 198.37M | 178.92M | 188.67M | 194.98M | 204.78M | 205.90M | 211.79M | 217.75M | 230.30M | 237.23M | 242.01M | 240.83M | 251.80M | 249.44M | 262.55M | 267.51M | 282.25M | 290.14M | 306.32M | 322.69M | 344.89M | 350.87M | 373.04M | 383.73M | 400.28M | 466.17M | 480.16M | 490.51M | 523.86M | 560.71M | 609.41M | 660.11M | 682.48M | 735.22M | 784.81M | 740.50M | 796.86M | 824.58M | 815.85M | 832.75M | 863.11M |
|
Liabilities and Shareholders Equity
|
| | 160.28M | | 186.36M | 182.25M | 178.98M | 184.76M | 203.55M | 196.25M | 193.49M | 194.47M | 221.21M | 220.14M | 215.44M | 228.72M | 241.65M | 247.51M | 226.97M | 236.76M | 250.01M | 255.10M | 232.85M | 236.67M | 257.53M | 257.28M | 256.53M | 265.28M | 285.01M | 303.14M | 296.78M | 306.71M | 320.03M | 313.80M | 307.99M | 319.24M | 341.98M | 351.90M | 371.42M | 395.62M | 429.81M | 439.91M | 449.01M | 483.38M | 504.18M | 516.40M | 650.18M | 717.46M | 776.71M | 785.84M | 813.90M | 867.91M | 930.05M | 944.54M | 941.44M | 952.92M | 1,010.72M | 1,030.62M | 1,175.23M | 1,300.19M | 1,399.41M | 1,534.07M |
|
Retained Earnings
|
| | 116.64M | | 119.93M | 125.17M | 122.41M | 126.03M | 131.89M | 136.64M | 137.99M | 144.92M | 152.37M | 161.78M | 163.88M | 171.91M | 177.47M | 178.82M | 173.84M | 181.90M | 187.21M | 198.15M | 178.71M | 188.46M | 194.77M | 204.56M | 205.69M | 211.59M | 217.54M | 230.09M | 237.02M | 239.40M | 238.23M | 249.42M | 249.24M | 258.19M | 262.77M | 276.68M | 286.30M | 306.12M | 316.04M | 336.51M | 345.50M | 361.87M | 372.52M | 388.10M | 384.31M | 402.37M | 408.21M | 435.70M | 461.66M | 492.12M | 531.26M | 572.28M | 612.84M | 645.29M | 691.00M | 737.13M | 755.31M | 776.51M | 783.81M | 806.43M |
|
Treasury Shares
|
| | | | | | 0.04M | 0.06M | 0.15M | 0.21M | 0.10M | 0.10M | 0.20M | 0.50M | 0.24M | 0.10M | 0.20M | 0.50M | 1.49M | 0.13M | 0.28M | 0.42M | 1.58M | 0.15M | 0.30M | 0.58M | 0.74M | 0.20M | 0.30M | 0.41M | 0.52M | 0.13M | 0.36M | 0.51M | 0.78M | 0.13M | 0.26M | 0.37M | 14.68M | 0.25M | 22.48M | 0.43M | 0.57M | 0.09M | 0.17M | 0.24M | 0.48M | 0.07M | 0.12M | 0.23M | 0.36M | 0.02M | 0.02M | 0.42M | 0.42M | 0.04M | 1.40M | 1.44M | 0.17M | 0.45M | 0.46M | 0.46M |