|
Cash & Equivalents
|
18.84M | -3.19M | -3.85M | 18.12M | 18.07M | 8.81M | 9.66M | 6.85M | 6.83M | 8.02M | 8.32M | 6.89M | 5.56M | 9.21M | 8.02M | 57.90M | 18.44M | 24.25M | 11.80M | 11.71M | 96.45M | 13.70M | 36.37M | 61.85M | 76.42M | 93.21M | 70.80M | 102.14M | 175.22M | 131.77M | 153.68M | 163.62M | 157.38M | 143.79M | 112.62M | 69.42M | 116.33M | 74.18M | 63.90M | 134.76M | 97.56M | 74.43M | 385.47M | 189.68M | 173.06M | 310.44M | 452.35M | 326.03M | 304.49M | 266.96M | 94.64M | 147.44M | 204.92M | 139.83M | 154.84M | 114.85M | 290.89M | 107.94M | 98.19M | 188.66M | 204.75M | 177.13M | 155.15M | 319.59M | 217.70M | 253.64M | 258.00M |
|
Short-term Investments
|
27.54M | 48.17M | 37.59M | 28.94M | 22.51M | 25.46M | 22.57M | 30.24M | 38.84M | 32.34M | 27.83M | 24.16M | 20.37M | 12.14M | 15.04M | 50.07M | 83.03M | 181.20M | 184.38M | 174.08M | 272.83M | 340.75M | 301.43M | 260.63M | 221.47M | 177.56M | 169.89M | 112.99M | 282.02M | 280.78M | 435.18M | 365.42M | 312.10M | 273.53M | 254.01M | 271.92M | 181.74M | 182.67M | 150.24M | 338.76M | 316.77M | 307.45M | 298.37M | 507.75M | 478.35M | 348.11M | 192.09M | 305.93M | 273.28M | 289.96M | 445.65M | 373.27M | 241.06M | 296.52M | 281.74M | 301.98M | 111.98M | 267.44M | 247.73M | 250.21M | 265.77M | 323.81M | 410.18M | 436.40M | 463.88M | 508.36M | 589.02M |
|
Cash & Current Investments
|
46.38M | 44.98M | 33.74M | 47.06M | 40.58M | 34.27M | 32.23M | 37.09M | 45.66M | 40.36M | 36.15M | 31.05M | 25.92M | 21.35M | 23.06M | 107.97M | 101.46M | 205.45M | 196.18M | 185.79M | 369.29M | 354.45M | 337.80M | 322.49M | 297.89M | 270.78M | 240.69M | 215.13M | 457.24M | 412.56M | 588.86M | 529.04M | 469.48M | 417.32M | 366.62M | 341.34M | 298.06M | 256.86M | 214.14M | 473.52M | 414.32M | 381.89M | 683.85M | 697.43M | 651.41M | 658.55M | 644.44M | 631.96M | 577.77M | 556.92M | 540.29M | 520.71M | 445.98M | 436.35M | 436.58M | 416.82M | 402.87M | 375.38M | 345.92M | 438.87M | 470.52M | 500.94M | 565.33M | 755.99M | 681.58M | 762.00M | 847.02M |
|
Receivables - Net
|
| -0.17M | -0.33M | 0.51M | | 2.93M | -1.42M | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 3.84M | 5.90M | 7.66M | 11.59M | 14.22M | 17.34M | 22.45M | 25.70M | 19.96M | 26.09M | 29.96M | 31.78M | 30.80M | 35.78M | 41.64M | 43.78M | 46.34M | 48.25M | 56.83M | 51.37M | 60.70M | 64.37M | 62.71M | 67.95M | 55.73M | 62.20M | 65.92M | 81.85M | 92.80M | 98.27M | 94.70M | 103.70M | 98.21M | 98.74M | 105.74M | 107.50M | 115.85M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | 0.75M | | 1.32M | 1.14M | 0.96M | 0.75M | 1.51M | 0.21M | 1.64M | 0.78M | 1.34M | 1.39M | 1.24M | 1.86M | 0.78M | 1.03M | 1.09M | 0.90M | 0.99M | 0.72M | 1.70M | 3.81M | 0.94M | 1.47M | 2.09M | 2.94M | 2.34M | 1.44M | 2.04M | 0.56M | 0.45M | 0.97M | 0.98M | 0.77M | 0.94M | 0.40M | 0.89M | 4.33M | 2.30M | 1.73M | 4.08M | 5.38M | 6.70M | 12.15M | 5.96M | 7.97M | 12.18M | 23.59M |
|
Receivables
|
| -0.17M | -0.33M | 0.51M | | 2.93M | -1.42M | | | | | | | | | | | | | | | | | | | | | | | 1.63M | 5.22M | 7.14M | 9.52M | 12.38M | 15.25M | 18.43M | 23.35M | 26.68M | 20.68M | 27.79M | 33.77M | 32.72M | 32.27M | 37.87M | 44.57M | 46.13M | 47.78M | 50.28M | 57.39M | 51.82M | 61.67M | 65.34M | 63.48M | 68.89M | 56.14M | 63.08M | 70.25M | 84.16M | 94.53M | 102.35M | 100.08M | 110.39M | 110.36M | 104.69M | 113.71M | 119.69M | 139.44M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.14M | 2.14M | 1.82M | 1.82M | 4.09M | 4.09M | 4.08M | 3.98M | 3.33M | 3.00M | 2.48M | 2.23M | 2.11M | 1.70M | 1.48M | 2.91M | 2.68M | 2.08M | 1.86M | 1.63M | 1.50M | 6.22M | 6.22M | 6.21M | 6.21M | 5.99M | 5.21M | 5.17M | 6.81M | 16.26M | 31.31M | 53.52M | 63.50M | 42.18M | 69.74M | 76.50M | 83.68M | 77.78M |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.74M | 0.45M | 0.48M | 1.30M | 0.52M | 1.95M | 1.69M | 0.99M | 1.17M | 4.04M | 6.37M | 7.73M | 7.19M | 6.67M | 6.77M | 6.21M | 6.21M | 5.99M | 4.92M | 4.92M | 5.31M | 4.63M | 4.63M | 5.55M | 14.54M | 25.70M | 69.74M | 80.03M | 84.40M | 76.89M |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.72M | 2.16M | 2.35M | 2.06M | 1.92M | 1.45M | 1.16M | 1.61M | 0.66M | 0.90M | 1.11M | 1.04M | 1.19M | 1.20M | 3.17M | 2.42M | 2.36M | 1.85M | 1.45M | 0.95M | 2.09M | 1.45M | 1.11M | 1.73M | 2.08M | 1.61M | 1.93M | 1.59M | 2.00M | 4.93M | 5.00M | 7.58M | 17.20M | 19.13M | 20.46M | 23.86M | 23.44M | 25.03M |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.87M | 4.30M | 4.17M | 3.88M | 6.00M | 5.54M | 5.25M | 5.58M | 4.74M | 4.35M | 4.07M | 4.57M | 3.82M | 4.85M | 6.34M | 6.32M | 6.21M | 7.98M | 9.68M | 10.31M | 10.79M | 14.34M | 7.88M | 7.01M | 6.33M | 5.84M | 6.64M | 6.09M | 9.20M | 20.77M | 35.82M | 61.94M | 71.53M | 61.04M | 21.95M | 22.95M | 26.12M | 29.10M |
|
Prepaid Assets
|
1.90M | 0.48M | 0.86M | 1.41M | 1.69M | -0.23M | 0.09M | 0.76M | 0.88M | 0.65M | 0.61M | 0.90M | 0.46M | 0.43M | 0.63M | 0.58M | 1.52M | 1.31M | 2.50M | 1.82M | 1.89M | 3.08M | 2.13M | 1.17M | 1.26M | 1.11M | 1.95M | 2.22M | 4.33M | 6.84M | 5.11M | 7.55M | 6.87M | 8.04M | 14.56M | 8.46M | 13.02M | 12.82M | 14.95M | 20.73M | 23.74M | 18.51M | 21.37M | 18.61M | 22.13M | 24.85M | 30.01M | 25.69M | 28.52M | 26.21M | 24.62M | 23.89M | 25.75M | 20.95M | 22.99M | 21.40M | 23.63M | 23.89M | 37.95M | 39.09M | 42.76M | 46.06M | 51.55M | 55.68M | 52.70M | 52.75M | 60.87M |
|
Current Assets
|
48.29M | 68.21M | 56.80M | 48.47M | 42.27M | 38.32M | 34.99M | 37.85M | 46.55M | 41.02M | 36.76M | 31.95M | 26.39M | 21.77M | 23.68M | 108.55M | 102.98M | 206.76M | 198.68M | 188.36M | 372.82M | 358.85M | 341.06M | 324.62M | 299.90M | 273.39M | 242.85M | 218.99M | 462.35M | 423.90M | 603.49M | 547.90M | 489.75M | 443.75M | 401.97M | 373.48M | 340.01M | 301.10M | 254.12M | 526.11M | 476.41M | 436.94M | 742.33M | 760.25M | 724.42M | 735.74M | 730.21M | 717.62M | 673.98M | 645.73M | 640.92M | 617.82M | 542.22M | 532.52M | 521.55M | 507.94M | 502.85M | 492.63M | 499.17M | 616.12M | 675.30M | 728.92M | 788.28M | 938.32M | 870.94M | 960.55M | 1,076.42M |
|
Buildings
|
| | | 1.15M | | | | 1.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
1.85M | 1.66M | 1.50M | 1.06M | 0.87M | 0.70M | 0.62M | 0.43M | 0.24M | 0.21M | 0.18M | 0.15M | 0.12M | 0.09M | 0.06M | 0.04M | 0.03M | 0.09M | 0.49M | 0.58M | 0.54M | 0.50M | 0.52M | 0.55M | 1.79M | 1.81M | 2.07M | 2.20M | 2.62M | 2.90M | 3.16M | 3.08M | 3.47M | 3.30M | 2.99M | 2.66M | 2.71M | 2.76M | 3.37M | 3.31M | 3.74M | 3.43M | 3.25M | 3.18M | 5.09M | 6.69M | 8.43M | 9.16M | 9.76M | 9.20M | 8.58M | 8.05M | 7.53M | 7.02M | 6.51M | 6.02M | 5.59M | 5.19M | 4.88M | 4.61M | 4.37M | 4.14M | 3.99M | 4.21M | 3.50M | 3.55M | 3.71M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.75M | 7.38M | 7.01M | 6.65M | 6.28M | 5.91M | 5.54M | 5.17M | 4.80M | 4.43M | 4.06M | 3.69M | 3.32M | 2.95M | 2.58M | 2.21M | 1.85M | 1.48M | 1.11M | 0.74M | 0.37M | | | | | | | 69.58M | 68.22M | 66.86M | 65.49M | 110.20M | 107.86M | 105.52M | 119.78M | 117.06M | 114.34M | 111.61M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.75M | 7.38M | 7.01M | 6.65M | 6.28M | 5.91M | 5.54M | 5.17M | 4.80M | 4.43M | 4.06M | 3.69M | 3.32M | 2.95M | 2.58M | 2.21M | 1.85M | 1.48M | 1.11M | 0.74M | 0.37M | | | | | | | 69.58M | 68.22M | 66.86M | 65.49M | 110.20M | 107.86M | 105.52M | 119.78M | 117.06M | 114.34M | 111.61M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | | | | 6.80M | | | | 8.70M | | | |
|
Other Non-Current Assets
|
0.24M | -0.00M | 0.02M | 0.14M | 0.14M | 0.15M | 0.01M | 0.12M | 0.10M | 0.09M | 0.08M | 0.01M | 0.01M | 0.01M | 0.00M | | | 0.06M | 0.12M | 0.18M | 0.14M | 0.11M | 0.18M | 0.29M | 0.28M | 0.33M | 0.41M | 0.38M | 1.24M | 2.38M | 2.38M | 2.38M | 2.48M | 2.48M | 2.48M | 2.48M | 2.83M | 3.11M | 3.11M | 4.83M | 4.79M | 4.79M | 4.79M | 4.79M | 5.77M | 5.77M | 5.77M | 5.77M | 5.77M | 5.77M | 5.77M | 5.77M | 5.77M | 5.77M | 5.77M | 5.77M | 5.77M | 8.12M | 5.77M | 5.77M | 5.77M | 5.77M | 8.77M | 8.77M | 8.77M | 9.47M | 9.47M |
|
Non-Current Assets
|
-48.29M | -68.21M | -56.80M | -48.47M | -42.27M | -38.32M | -34.99M | 0.55M | -46.55M | 0.29M | 0.26M | 0.17M | 0.13M | 0.10M | 0.07M | 0.04M | 0.03M | 0.15M | 0.61M | 0.76M | 0.69M | 0.61M | 0.70M | 0.84M | 2.06M | 2.15M | 2.47M | 2.91M | 4.24M | 14.14M | 13.89M | 13.26M | 13.26M | 12.57M | 11.74M | 11.03M | 11.03M | 13.86M | 12.34M | 14.10M | 24.70M | 23.94M | 23.26M | 22.93M | 23.03M | 23.91M | 65.45M | 65.00M | 81.19M | 78.70M | 76.76M | 82.30M | 82.03M | 80.25M | 80.94M | 79.88M | 152.46M | 150.14M | 133.37M | 132.83M | 179.81M | 185.18M | 188.58M | 249.44M | 261.42M | 265.00M | 254.35M |
|
Assets
|
| | | | | | | 38.39M | | 41.31M | 37.02M | 32.11M | 26.52M | 21.87M | 23.75M | 108.59M | 103.02M | 206.91M | 199.28M | 189.12M | 373.51M | 359.46M | 341.76M | 325.46M | 301.96M | 275.54M | 245.32M | 221.90M | 466.59M | 438.03M | 617.38M | 561.15M | 503.01M | 456.31M | 413.71M | 384.51M | 351.04M | 314.96M | 266.46M | 540.20M | 501.11M | 460.88M | 765.59M | 783.18M | 747.45M | 759.65M | 795.66M | 782.62M | 755.17M | 724.43M | 717.67M | 700.12M | 624.25M | 612.77M | 602.49M | 587.81M | 655.30M | 642.77M | 632.54M | 748.96M | 855.10M | 914.10M | 976.87M | 1,187.76M | 1,132.36M | 1,225.56M | 1,330.77M |
|
Accounts Payables
|
4.18M | 1.70M | 0.25M | 2.95M | 2.12M | 2.30M | -0.35M | 1.97M | 1.38M | 1.14M | 1.26M | 1.96M | 1.03M | 0.76M | 1.13M | 1.38M | 1.40M | 1.18M | 1.12M | 0.37M | 1.56M | 1.10M | 1.11M | 2.02M | 2.52M | 2.92M | 2.20M | 1.67M | 1.31M | 1.02M | 2.83M | 3.91M | 2.17M | 3.59M | 2.96M | 8.79M | 3.00M | 3.33M | 2.96M | 3.17M | 3.27M | 4.65M | 3.44M | 7.22M | 6.62M | 6.47M | 3.47M | 8.49M | 8.85M | 9.06M | 7.72M | 6.88M | 10.77M | 11.85M | 10.01M | 12.75M | 17.42M | 18.81M | 12.31M | 17.54M | 19.33M | 19.88M | 19.08M | 16.19M | 18.09M | 20.10M | 21.75M |
|
Payables
|
4.18M | 1.70M | 0.25M | 2.95M | 2.12M | 2.30M | -0.35M | 1.97M | 1.38M | 1.14M | 1.26M | 1.96M | 1.03M | 0.76M | 1.13M | 1.38M | 1.40M | 1.18M | 1.12M | 0.37M | 1.56M | 1.10M | 1.11M | 2.02M | 2.52M | 2.92M | 2.20M | 1.67M | 1.31M | 1.02M | 2.83M | 3.91M | 2.17M | 3.59M | 2.96M | 8.79M | 3.00M | 3.33M | 2.96M | 3.17M | 3.27M | 4.65M | 3.44M | 7.22M | 6.62M | 6.47M | 3.47M | 8.49M | 8.85M | 9.06M | 7.72M | 6.88M | 10.77M | 11.85M | 10.01M | 12.75M | 17.42M | 18.81M | 12.31M | 17.54M | 19.33M | 19.88M | 19.08M | 16.19M | 18.09M | 20.10M | 21.75M |
|
Accumulated Expenses
|
6.47M | -0.33M | -1.31M | 5.36M | 5.05M | 4.13M | 3.76M | 3.22M | 4.25M | 4.01M | 4.40M | 3.50M | 4.69M | 5.22M | 4.69M | 4.14M | 4.16M | 6.49M | 6.67M | 6.55M | 6.43M | 8.21M | 10.13M | 13.82M | 14.13M | 16.46M | 15.53M | 20.23M | 19.82M | 27.48M | 34.45M | 36.03M | 38.97M | 37.33M | 33.18M | 40.24M | 43.09M | 45.88M | 38.85M | 56.40M | 71.71M | 59.16M | 64.30M | 67.60M | 93.12M | 79.96M | 88.39M | 97.47M | 100.52M | 86.26M | 80.50M | 89.19M | 108.83M | 105.83M | 106.56M | 112.88M | 206.88M | 169.13M | 197.29M | 236.71M | 311.26M | 317.97M | 324.86M | 378.68M | 284.44M | 309.93M | 334.84M |
|
Other Accumulated Expenses
|
| 0.15M | 0.17M | | | -0.24M | -0.30M | 0.34M | | | | 0.13M | | 0.30M | 0.21M | 0.15M | 0.09M | 0.08M | 0.21M | 0.17M | 0.10M | 0.19M | 0.17M | 0.34M | 1.01M | 1.68M | 1.31M | 1.20M | 1.26M | 1.72M | 3.17M | 1.61M | 6.31M | 4.62M | 2.40M | 2.51M | 3.20M | 3.24M | 2.92M | 2.63M | 3.73M | 1.66M | 1.98M | 1.83M | 4.68M | 3.23M | 3.34M | 5.11M | 3.04M | 2.84M | 2.76M | 2.69M | 1.17M | 0.99M | 2.52M | 2.71M | 10.26M | 5.89M | 8.95M | 11.04M | 13.74M | 8.88M | 12.72M | 15.40M | 9.35M | 13.40M | 5.00M |
|
Short term Debt
|
0.69M | 0.56M | 0.45M | 0.36M | 0.29M | 0.16M | 0.11M | 0.08M | 0.04M | 0.04M | 0.04M | 0.03M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
0.32M | 0.23M | 0.15M | 0.10M | 0.07M | 0.05M | 0.04M | 0.03M | | | | 0.03M | | 0.01M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | | | 8.45M | 8.71M | 7.59M | 8.46M | | | | | |
|
Current Deferred Revenue
|
0.09M | 30.97M | 29.37M | 6.04M | 6.09M | 6.39M | 0.67M | 0.69M | 0.46M | 0.75M | 0.71M | 0.67M | 0.68M | 0.77M | 0.27M | 0.43M | 0.14M | 0.11M | 0.08M | 0.06M | 0.04M | 0.03M | 0.01M | | | | | | | 0.51M | 1.88M | 2.64M | 4.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
11.44M | 20.94M | 15.25M | 14.71M | 13.55M | 12.98M | 13.17M | 5.96M | 6.14M | 5.95M | 6.41M | 6.17M | 6.43M | 6.76M | 6.09M | 5.95M | 5.70M | 7.78M | 7.87M | 6.98M | 8.03M | 9.34M | 11.25M | 15.83M | 16.65M | 19.38M | 17.73M | 21.90M | 21.12M | 29.02M | 39.15M | 42.59M | 45.27M | 40.91M | 36.14M | 49.03M | 46.09M | 49.21M | 41.81M | 59.56M | 74.98M | 63.81M | 67.74M | 74.83M | 99.74M | 86.42M | 91.86M | 105.97M | 109.37M | 95.33M | 88.22M | 96.07M | 119.60M | 117.68M | 116.57M | 125.63M | 224.30M | 187.94M | 209.60M | 254.25M | 330.60M | 337.85M | 343.94M | 394.87M | 302.53M | 330.02M | 356.58M |
|
Non-Current Deffered Revenue
|
| 22.28M | 23.91M | 22.58M | 22.34M | 22.84M | 22.60M | 2.62M | 2.55M | 2.48M | 2.44M | 2.59M | 2.50M | 2.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | 17.66M | 17.66M | 17.66M | 10.66M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.75M | 6.74M | 6.38M | 6.36M | 6.09M | 5.67M | 45.34M | 44.46M | 60.58M | 59.13M | 57.68M | 56.13M | 55.48M | 54.69M | 53.77M | 52.70M | 51.44M | 49.78M | 48.10M | 47.80M | 49.19M | 47.19M | 40.42M | 42.04M | 44.63M | 44.60M | 43.03M |
|
Other Non-Current Liabilities
|
0.23M | 0.00M | -0.01M | 0.18M | 0.23M | -0.05M | 0.11M | 0.12M | 0.09M | 0.06M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.56M | 1.01M | 1.41M | 2.17M | 2.86M | 3.24M | 4.54M | 3.60M | 5.18M | 3.61M | 5.13M | 4.82M | 7.03M | 4.37M | 5.54M | 6.47M | 9.07M | 5.30M | 9.26M | 12.66M | 15.15M | 11.27M | 12.36M | 15.32M | 18.06M | 19.96M | 28.55M | 13.89M |
|
Total Non-Current Liabilities
|
-0.23M | -0.00M | 0.01M | -0.18M | -0.23M | 0.05M | -0.11M | 8.58M | -0.09M | 8.43M | 8.85M | | | | | | | | 0.00M | 0.01M | 0.01M | 0.02M | 0.02M | 0.14M | 0.22M | 0.34M | 0.24M | 0.23M | 0.22M | 0.20M | 0.18M | 0.16M | 0.22M | 0.26M | 0.24M | 0.19M | 0.78M | 1.03M | 1.21M | 1.56M | 81.74M | 70.56M | 74.12M | 81.19M | 105.83M | 92.09M | 137.20M | 150.43M | 169.95M | 154.46M | 145.90M | 152.19M | 175.08M | 172.37M | 170.34M | 178.32M | 275.74M | 237.72M | 257.71M | 302.05M | 379.79M | 385.04M | 384.37M | 436.91M | 347.16M | 374.62M | 399.61M |
|
Total Liabilities
|
| | | | | | | 8.71M | | 8.49M | 8.88M | 8.75M | 8.93M | 9.17M | 6.09M | 5.95M | | | 7.87M | 6.99M | 8.05M | 9.36M | 11.27M | 15.97M | 16.87M | 19.72M | 17.97M | 22.13M | 21.34M | 29.22M | 39.33M | 42.74M | 45.49M | 41.17M | 36.39M | 49.22M | 46.87M | 50.24M | 43.02M | 61.12M | 82.75M | 71.97M | 76.30M | 84.05M | 109.07M | 96.64M | 140.80M | 155.61M | 173.57M | 159.59M | 150.72M | 159.23M | 179.45M | 177.92M | 176.81M | 187.40M | 281.05M | 246.98M | 270.37M | 317.20M | 391.06M | 397.40M | 399.69M | 454.96M | 367.13M | 403.17M | 413.50M |
|
Total Debt
|
0.69M | 0.56M | 0.45M | 0.36M | 0.29M | 0.16M | 0.11M | 0.08M | 0.04M | 0.04M | 0.04M | 0.03M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
38.39M | 26.41M | 18.97M | 12.11M | 7.10M | 3.16M | -0.17M | 29.69M | 38.11M | 32.82M | 28.14M | 23.36M | 17.59M | 12.71M | 17.66M | 84.98M | 79.66M | 181.47M | 180.75M | 182.13M | 365.46M | 350.11M | 330.49M | 309.49M | 285.09M | 255.82M | 227.35M | 199.76M | 445.25M | 408.81M | 578.06M | 518.41M | 457.52M | 415.14M | 377.33M | 335.29M | 304.17M | 264.72M | 223.44M | 479.08M | 418.36M | 388.91M | 689.29M | 699.13M | 638.38M | 663.01M | 654.87M | 627.01M | 581.61M | 564.84M | 566.96M | 540.89M | 444.80M | 434.85M | 425.69M | 400.41M | 374.26M | 395.79M | 362.17M | 431.75M | 464.04M | 516.70M | 577.18M | 732.79M | 765.24M | 822.38M | 917.27M |
|
Shareholder's Equity
|
| | | 12.11M | | | | 29.69M | | 32.82M | 28.14M | 23.36M | 17.59M | 12.71M | 17.66M | 84.98M | 79.66M | 181.47M | 180.75M | 182.13M | 365.46M | 350.11M | 330.49M | 309.49M | 285.09M | 255.82M | 227.35M | 199.76M | 445.25M | 408.81M | 578.06M | 518.41M | 457.52M | 415.14M | 377.33M | 335.29M | 304.17M | 264.72M | 223.44M | 479.08M | 418.36M | 388.91M | 689.29M | 699.13M | 638.38M | 663.01M | 654.87M | 627.01M | 581.61M | 564.84M | 566.96M | 540.89M | 444.80M | 434.85M | 425.69M | 400.41M | 374.26M | 395.79M | 362.17M | 431.75M | 464.04M | 516.70M | 577.18M | 732.79M | 765.24M | 822.38M | 917.27M |
|
Liabilities and Shareholders Equity
|
| | | | | | | 38.39M | | 41.31M | 37.02M | 32.11M | 26.52M | 21.87M | 23.75M | 108.59M | 103.02M | 206.91M | 199.28M | 189.12M | 373.51M | 359.46M | 341.76M | 325.46M | 301.96M | 275.54M | 245.32M | 221.90M | 466.59M | 438.03M | 617.38M | 561.15M | 503.01M | 456.31M | 413.71M | 384.51M | 351.04M | 314.96M | 266.46M | 540.20M | 501.11M | 460.88M | 765.59M | 783.18M | 747.45M | 759.65M | 795.66M | 782.62M | 755.17M | 724.43M | 717.67M | 700.12M | 624.25M | 612.77M | 602.49M | 587.81M | 655.30M | 642.77M | 632.54M | 748.96M | 855.10M | 914.10M | 976.87M | 1,187.76M | 1,132.36M | 1,225.56M | 1,330.77M |
|
Retained Earnings
|
-309.10M | -321.83M | -330.56M | -339.25M | -344.73M | -349.02M | -353.25M | -324.11M | -329.94M | -336.50M | -341.57M | -346.87M | -353.09M | -358.51M | -360.91M | -367.72M | -373.84M | -382.92M | -393.62M | -405.67M | -423.50M | -444.99M | -469.78M | -498.14M | -538.52M | -577.90M | -616.80M | -662.59M | -712.35M | -783.67M | -855.28M | -933.98M | -1022.11M | -1089.55M | -1154.80M | -1223.67M | -1277.97M | -1341.23M | -1403.37M | -1468.86M | -1554.17M | -1609.11M | -1651.09M | -1704.12M | -1792.14M | -1834.29M | -1918.95M | -1985.71M | -2052.15M | -2096.03M | -2110.48M | -2153.58M | -2266.63M | -2300.64M | -2327.83M | -2369.55M | -2412.57M | -2411.46M | -2476.63M | -2430.84M | -2414.28M | -2380.89M | -2348.13M | -2204.39M | -2185.40M | -2158.73M | -2086.95M |