|
Cash & Equivalents
|
47.58M | 58.94M | 59.69M | 65.17M | 94.82M | 100.49M | 104.28M | 118.31M | 128.05M | 143.39M | 129.48M | 128.26M | 146.58M | 170.29M | 197.31M | 199.58M | 236.47M | 268.06M | 267.96M | 276.51M | 313.45M | 322.87M | 335.18M | 309.74M | 320.93M | 346.67M | 336.69M | 295.29M | 212.34M | 194.05M | 204.44M | 222.69M | 252.31M | 231.40M | 236.59M | 220.65M | 225.51M | 241.27M | 227.51M | 258.40M | 457.76M | 171.04M | 200.64M | 194.94M | 112.84M | 113.54M | 127.74M | 122.52M | 143.79M | 144.91M | 131.81M | 153.93M | 127.12M | 144.62M | 141.28M | 142.74M | 174.06M |
|
Short-term Investments
|
| | | | | | | | | | 26.14M | 38.27M | | | | | | | | | | 0.01M | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 105.64M | 118.10M | 118.44M | 121.24M |
|
Cash & Current Investments
|
47.58M | 58.94M | 59.69M | 65.17M | 94.82M | 100.49M | 104.28M | 118.31M | 128.05M | 143.39M | 155.62M | 166.53M | 146.58M | 170.29M | 197.31M | 199.58M | 236.47M | 268.06M | 267.96M | 276.51M | 313.45M | 322.88M | 335.18M | 309.74M | 320.93M | 346.68M | 336.70M | 295.30M | 212.35M | 194.06M | 204.46M | 222.70M | 252.32M | 231.41M | 236.59M | 220.66M | 225.52M | 241.28M | 227.52M | 258.41M | 457.77M | 171.05M | 200.65M | 194.95M | 112.84M | 113.55M | 127.75M | 122.52M | 143.79M | 144.92M | 131.82M | 153.93M | 127.13M | 250.26M | 259.39M | 261.18M | 295.30M |
|
Receivables - Net
|
| 9.48M | | | 18.24M | 20.15M | 23.47M | 21.88M | 25.45M | 18.84M | 21.30M | 26.83M | 40.97M | 40.18M | 39.19M | 42.14M | 46.28M | 39.41M | 30.50M | 33.59M | 41.39M | 38.60M | 22.87M | 38.35M | 47.20M | 31.29M | 25.73M | 29.01M | 32.42M | 26.21M | 26.46M | 27.94M | 21.61M | 18.49M | 20.68M | 23.27M | 24.11M | 24.97M | 34.53M | 38.30M | 44.78M | 44.31M | 28.01M | 37.70M | 48.56M | 51.99M | 29.82M | 30.16M | 22.97M | 24.95M | 28.30M | 23.16M | 33.97M | 29.77M | 30.23M | 42.90M | 42.23M |
|
Receivables - Other
|
| 7.80M | | | 9.10M | 8.20M | 7.60M | 9.80M | 11.50M | 7.90M | 11.90M | 12.50M | 11.80M | 12.10M | 16.70M | 20.90M | 23.60M | 20.60M | 17.70M | 20.40M | 16.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| 17.29M | | | 27.34M | 28.35M | 31.07M | 31.68M | 36.95M | 26.74M | 33.20M | 39.33M | 52.77M | 52.28M | 55.89M | 63.04M | 69.88M | 60.01M | 48.20M | 53.99M | 57.69M | 38.60M | 22.87M | 38.35M | 47.20M | 31.29M | 25.73M | 29.01M | 32.42M | 26.21M | 26.46M | 27.94M | 21.61M | 18.49M | 20.68M | 23.27M | 24.11M | 24.97M | 34.53M | 38.30M | 44.78M | 44.31M | 28.01M | 37.70M | 48.56M | 51.99M | 29.82M | 30.16M | 22.97M | 24.95M | 28.30M | 23.16M | 33.97M | 29.77M | 30.23M | 42.90M | 42.23M |
|
Work In Process
|
| 3.23M | | | 4.26M | 3.01M | 4.84M | 7.12M | 8.32M | 5.12M | 6.43M | 9.10M | 10.33M | 13.80M | 18.16M | 12.72M | 12.70M | 9.47M | 9.67M | 11.94M | 13.40M | 10.11M | 10.21M | 11.16M | 13.63M | 12.07M | 13.09M | 19.55M | 12.48M | 9.43M | 9.81M | 9.85M | 11.83M | 10.13M | 12.77M | 15.09M | 14.13M | 18.22M | 24.50M | 34.43M | 30.24M | 25.84M | 32.89M | 25.99M | 33.13M | 26.02M | 24.77M | 21.59M | 19.02M | 18.93M | 18.70M | 18.26M | 22.94M | 20.55M | 24.30M | 22.23M | 29.18M |
|
Finished Goods
|
| 3.55M | | | 4.88M | 5.91M | 4.48M | 2.79M | 4.69M | 5.33M | 3.60M | 3.91M | 4.51M | 7.89M | 7.64M | 15.05M | 10.09M | 8.69M | 8.25M | 8.95M | 9.94M | 10.04M | 8.86M | 6.57M | 7.47M | 11.31M | 9.88M | 11.23M | 10.85M | 8.82M | 7.83M | 7.52M | 8.02M | 12.84M | 9.18M | 8.82M | 9.58M | 7.86M | 8.62M | 7.64M | 16.80M | 19.38M | 8.63M | 14.11M | 12.27M | 14.46M | 16.45M | 13.18M | 11.77M | 10.11M | 9.62M | 12.40M | 13.65M | 13.88M | 14.99M | 11.57M | 9.97M |
|
Inventory
|
| 6.79M | | | 9.14M | 8.92M | 9.32M | 9.91M | 13.01M | 10.45M | 10.03M | 13.00M | 14.84M | 21.69M | 25.80M | 27.77M | 22.79M | 18.17M | 17.92M | 20.90M | 23.34M | 20.14M | 19.07M | 17.73M | 21.10M | 23.38M | 22.97M | 30.79M | 23.33M | 18.25M | 17.64M | 17.38M | 19.84M | 22.97M | 21.96M | 23.91M | 23.71M | 26.08M | 33.12M | 42.08M | 47.04M | 45.22M | 41.52M | 40.10M | 45.40M | 40.49M | 41.22M | 34.77M | 30.78M | 29.04M | 28.32M | 30.66M | 36.59M | 34.43M | 39.29M | 33.81M | 39.16M |
|
Current Deferred Tax Assets
|
| 0.86M | | | 1.33M | 1.22M | 1.22M | 1.22M | 1.07M | 1.60M | 1.60M | 1.60M | 1.86M | 1.99M | 2.06M | 2.02M | 1.99M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 1.23M | | | 1.52M | 2.36M | 1.84M | 1.48M | 2.00M | 2.95M | 2.62M | 2.23M | 2.26M | 3.51M | 2.69M | 2.23M | 3.59M | 4.17M | 3.85M | 4.18M | 4.76M | 4.39M | 3.30M | 2.81M | 4.01M | 4.01M | 3.82M | 2.69M | 3.31M | 6.21M | 5.03M | 4.49M | 5.17M | 4.97M | 4.79M | 3.50M | 4.78M | 5.53M | 5.36M | 4.48M | 5.79M | 6.17M | 8.15M | 7.14M | 5.34M | 5.29M | 6.08M | 5.20M | 3.73M | 6.23M | 6.93M | 6.05M | 6.52M | 6.08M | 6.20M | 5.54M | 6.54M |
|
Current Assets
|
| 77.82M | | | 125.32M | 133.15M | 140.13M | 152.80M | 169.58M | 177.24M | 191.18M | 210.19M | 246.45M | 275.37M | 304.98M | 313.92M | 351.38M | 369.64M | 376.09M | 385.70M | 441.60M | 468.54M | 465.42M | 459.71M | 486.33M | 493.28M | 466.65M | 438.45M | 407.68M | 409.59M | 415.30M | 425.62M | 447.43M | 451.19M | 458.77M | 461.40M | 476.25M | 497.30M | 508.55M | 534.02M | 555.37M | 266.75M | 278.33M | 282.86M | 298.33M | 304.63M | 304.52M | 286.65M | 279.82M | 280.16M | 266.91M | 279.68M | 303.61M | 320.55M | 335.55M | 343.87M | 383.67M |
|
Construction in Progress
|
| | | | 0.55M | 0.83M | 1.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 1.69M | | | 2.28M | 2.54M | 2.98M | 3.22M | 3.02M | 3.02M | 2.95M | 3.08M | 3.18M | 3.08M | 3.02M | 2.89M | 3.21M | 3.45M | 3.57M | 3.64M | 4.29M | 4.99M | 5.24M | 5.64M | 5.67M | 6.45M | 6.64M | 7.01M | 6.75M | 5.61M | 6.38M | 6.11M | 5.93M | 5.61M | 5.40M | 5.03M | 5.13M | 5.53M | 6.31M | 8.24M | 5.30M | 10.13M | 10.14M | 10.44M | 10.75M | 11.81M | 11.28M | 11.25M | 10.92M | 10.44M | 9.76M | 9.04M | 9.68M | 9.08M | 10.25M | 10.09M | 10.72M |
|
Goodwill
|
| | | | | | | | | | | | | | | 26.60M | 26.60M | 26.60M | 26.60M | 26.60M | 26.60M | 26.60M | 26.60M | 26.60M | 26.60M | 26.60M | 26.60M | 26.60M | 26.60M | 26.60M | 26.60M | 26.60M | 26.60M | 26.60M | 26.60M | 26.60M | 26.60M | 26.60M | 26.60M | 26.60M | 26.60M | 303.62M | 303.62M | 303.62M | 303.62M | 303.62M | 303.62M | 303.62M | 303.62M | 303.62M | 303.62M | 303.62M | 303.62M | 303.62M | 303.62M | 3.50M | 303.62M |
|
Intangibles
|
| 0.27M | | | | | | | | | | | | | | 4.11M | 4.12M | 4.18M | 4.17M | 4.17M | 4.16M | 4.15M | 13.61M | 12.97M | 15.24M | 14.42M | 13.27M | 12.37M | 11.22M | 18.55M | 10.13M | 19.20M | 19.75M | 31.30M | 31.39M | 22.48M | 25.43M | 25.14M | 25.23M | 25.21M | 25.81M | 58.99M | 63.53M | 67.46M | 68.12M | 71.03M | 71.80M | 81.24M | 81.24M | 78.23M | 78.31M | 78.86M | 78.85M | 81.95M | 84.15M | 83.79M | 84.26M |
|
Goodwill & Intangibles
|
| 0.27M | | | | | | | | | | | | | | 30.71M | 30.73M | 30.78M | 30.77M | 30.77M | 30.76M | 30.75M | 40.21M | 39.57M | 41.84M | 41.02M | 39.87M | 38.97M | 37.82M | 45.15M | 36.73M | 45.80M | 46.35M | 57.90M | 57.99M | 49.08M | 52.03M | 51.74M | 51.83M | 51.81M | 52.41M | 362.62M | 367.16M | 371.09M | 371.75M | 374.65M | 375.42M | 384.87M | 384.87M | 381.85M | 381.93M | 382.49M | 382.47M | 385.58M | 387.78M | 87.29M | 387.89M |
|
Long-Term Deferred Tax
|
| 0.43M | | | 0.43M | 0.94M | 1.08M | 1.14M | 1.10M | 1.13M | 1.26M | 1.38M | 1.67M | 3.94M | 4.00M | 4.13M | 3.96M | 4.63M | 6.54M | 5.74M | 6.02M | 5.77M | 6.03M | 6.30M | 6.54M | 3.64M | 3.65M | 3.76M | 3.93M | 10.59M | 10.57M | 10.42M | 10.32M | 10.40M | 9.94M | 10.21M | 10.46M | 10.91M | 10.48M | 10.70M | 11.47M | 15.34M | 13.97M | 14.16M | 14.59M | 19.28M | 18.43M | 22.18M | 22.95M | 0.23M | 0.12M | 0.16M | | | | | |
|
Other Non-Current Assets
|
| 1.54M | | | 1.52M | 1.98M | 2.05M | 2.00M | 1.97M | 1.92M | 1.87M | 1.77M | 1.98M | 1.90M | 1.93M | 2.03M | 2.02M | 2.12M | 2.08M | 2.00M | 2.16M | 0.01M | 0.01M | 2.23M | 2.21M | 2.26M | 2.34M | 2.54M | 2.47M | 2.41M | 2.35M | 5.25M | 5.39M | 5.71M | 5.36M | 5.38M | 5.03M | 4.57M | 4.63M | 4.63M | 4.19M | 4.27M | 3.83M | 3.50M | 3.43M | 4.01M | 3.91M | 2.79M | 2.75M | 3.05M | 2.83M | 2.67M | 2.96M | 3.24M | 3.22M | 3.46M | 3.15M |
|
Non-Current Assets
|
| 3.92M | | | 4.23M | 5.46M | 6.11M | 6.35M | 6.10M | 6.07M | 6.08M | 6.23M | 6.83M | 8.91M | 8.95M | 39.76M | 39.91M | 40.97M | 42.97M | 42.16M | 43.24M | 43.74M | 53.65M | 53.73M | 56.26M | 53.37M | 52.51M | 52.27M | 50.97M | 57.26M | 63.95M | 64.61M | 67.06M | 76.09M | 72.97M | 72.00M | 73.31M | 75.98M | 76.09M | 76.04M | 77.98M | 390.80M | 390.34M | 391.56M | 389.13M | 405.56M | 400.26M | 409.60M | 404.81M | 377.50M | 371.75M | 370.65M | 367.18M | 368.42M | 366.37M | 362.56M | 368.22M |
|
Assets
|
| 81.74M | | | 129.55M | 138.60M | 146.24M | 159.15M | 175.68M | 183.31M | 197.26M | 216.42M | 253.28M | 284.28M | 313.93M | 353.68M | 391.29M | 410.62M | 419.05M | 427.86M | 484.84M | 512.27M | 519.07M | 513.45M | 542.59M | 546.65M | 519.15M | 490.72M | 458.65M | 466.85M | 479.25M | 490.23M | 514.49M | 527.28M | 531.73M | 533.40M | 549.55M | 573.28M | 584.64M | 610.06M | 633.36M | 657.54M | 668.66M | 674.42M | 687.46M | 710.20M | 704.78M | 696.24M | 684.63M | 657.65M | 638.66M | 650.33M | 670.79M | 688.97M | 701.92M | 706.43M | 751.89M |
|
Accounts Payables
|
| 6.48M | | | 9.35M | 7.05M | 9.99M | 11.44M | 14.14M | 8.32M | 13.41M | 14.42M | 20.83M | 21.04M | 23.99M | 20.31M | 22.62M | 14.18M | 16.35M | 19.72M | 28.36M | 19.95M | 18.70M | 23.47M | 26.21M | 19.82M | 17.45M | 23.38M | 11.13M | 12.80M | 16.05M | 18.91M | 18.70M | 14.91M | 20.59M | 13.69M | 14.61M | 21.12M | 20.64M | 33.12M | 27.07M | 31.17M | 29.76M | 22.07M | 29.13M | 17.84M | 25.62M | 11.94M | 9.30M | 28.50M | 16.47M | 19.44M | 25.23M | 21.77M | 35.29M | 26.78M | 34.92M |
|
Payables
|
| 6.48M | | | 9.35M | 7.05M | 9.99M | 11.44M | 14.14M | 8.32M | 13.41M | 14.42M | 20.83M | 21.04M | 23.99M | 20.31M | 22.62M | 14.18M | 16.35M | 19.72M | 28.36M | 19.95M | 18.70M | 23.47M | 26.21M | 19.82M | 17.45M | 23.38M | 11.13M | 12.80M | 16.05M | 18.91M | 18.70M | 14.91M | 20.59M | 13.69M | 14.61M | 21.12M | 20.64M | 33.12M | 27.07M | 31.17M | 29.76M | 22.07M | 29.13M | 17.84M | 25.62M | 11.94M | 9.30M | 28.50M | 16.47M | 19.44M | 25.23M | 21.77M | 35.29M | 26.78M | 34.92M |
|
Accumulated Expenses
|
| 7.93M | | | 12.59M | 14.04M | 11.18M | 12.18M | 12.07M | 11.71M | 9.33M | 12.34M | 14.85M | 18.70M | 15.34M | 24.30M | 18.32M | 23.78M | 17.39M | 23.12M | 23.33M | 26.45M | 20.93M | 19.91M | 26.58M | 32.18M | 21.27M | 23.09M | 25.61M | 24.70M | 22.52M | 24.43M | 28.45M | 34.97M | 27.26M | 33.16M | 41.92M | 48.13M | 44.90M | 46.91M | 48.91M | 52.06M | 39.35M | 48.40M | 43.56M | 56.66M | 46.01M | 54.03M | 57.99M | 48.60M | 49.71M | 62.40M | 72.97M | 80.78M | 73.48M | 76.19M | 88.40M |
|
Other Accumulated Expenses
|
| 1.50M | | | 3.02M | 1.73M | 1.32M | 1.17M | 1.02M | 1.15M | 1.14M | 1.46M | 1.81M | 1.92M | 1.72M | 1.60M | 1.51M | 1.87M | 2.05M | 2.38M | 2.49M | 2.69M | 2.17M | 1.81M | 2.64M | 2.85M | 2.53M | 2.26M | 2.33M | 2.47M | 2.12M | 1.95M | 2.36M | 2.77M | 2.38M | 2.52M | 2.83M | 3.28M | 3.28M | 4.49M | 6.21M | 5.50M | 6.66M | 7.70M | 7.50M | 8.01M | 8.05M | 6.65M | 6.86M | 5.54M | 4.88M | 4.96M | 4.79M | 4.39M | 5.14M | 5.04M | 4.96M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.39M | 2.26M | 2.16M | 2.18M | 2.10M | 2.40M | 2.81M | 2.91M | 2.99M | 2.89M | 3.49M | 3.39M | 3.29M | 3.51M | 3.42M | 3.54M | 3.57M | 3.55M | 3.55M | 3.44M | 3.15M | 3.65M | 3.25M | 2.83M | 2.33M | 1.77M | 1.73M |
|
Current Taxes
|
| 0.53M | | | 1.11M | 0.29M | 0.17M | 0.38M | 0.08M | 0.55M | 0.45M | 0.71M | 1.90M | 0.75M | 1.31M | 2.94M | 1.55M | 0.79M | | | 1.36M | 0.57M | 0.56M | 2.01M | 2.45M | 0.94M | 0.39M | 0.52M | 0.76M | 0.99M | 0.68M | 1.08M | 0.95M | 0.69M | 0.75M | 0.51M | 1.71M | 0.96M | 0.70M | 1.73M | 1.36M | 1.25M | 1.48M | 3.11M | 3.78M | 4.11M | 3.62M | 2.46M | 2.39M | 1.54M | 0.90M | 0.81M | 0.84M | 1.38M | 1.63M | 1.71M | 1.89M |
|
Current Deferred Revenue
|
| 8.00M | | | 3.41M | 3.45M | 4.02M | 4.89M | 3.55M | 4.83M | 4.82M | 5.07M | 5.18M | 4.91M | 6.41M | 7.08M | 6.94M | 10.08M | 6.09M | 5.46M | 6.88M | 7.42M | 5.55M | 6.20M | 5.22M | 0.31M | 0.55M | 0.58M | 0.41M | 0.53M | 0.56M | 0.55M | 0.55M | 0.70M | 0.80M | 1.40M | 1.18M | 0.84M | 0.77M | 0.90M | 0.79M | 1.41M | 0.96M | 0.46M | 1.04M | 1.31M | 1.33M | 2.71M | 2.60M | 0.89M | 2.01M | 5.15M | 4.58M | 14.23M | 12.11M | 19.48M | 17.51M |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | | | | 0.09M | 0.07M | 0.07M | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 22.94M | | | 26.46M | 24.83M | 25.37M | 28.89M | 29.83M | 25.40M | 28.01M | 32.36M | 42.60M | 45.48M | 46.93M | 54.71M | 49.53M | 48.82M | 39.83M | 48.31M | 59.94M | 54.40M | 45.74M | 51.59M | 60.45M | 53.24M | 39.65M | 47.58M | 37.91M | 39.02M | 42.22M | 47.24M | 50.80M | 53.45M | 51.50M | 51.16M | 62.23M | 73.97M | 70.00M | 85.54M | 81.62M | 89.28M | 74.86M | 77.54M | 80.93M | 83.46M | 80.15M | 74.69M | 75.83M | 82.98M | 72.25M | 91.46M | 106.87M | 120.99M | 124.85M | 125.94M | 144.45M |
|
Non-Current Deffered Revenue
|
| 0.20M | | | | | | | | | | 0.18M | 0.14M | 0.20M | 0.19M | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.15M |
|
Minority Interest
|
| 50.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 1.10M | | | | 1.20M | | | | 1.30M | | | | 1.20M | | | | 10.80M | 1.36M | 1.36M | 1.36M | 1.80M | 1.33M | 1.33M | 1.33M | 5.20M | 1.29M | 1.29M | 1.29M | 1.29M | 1.29M | 1.29M | 1.29M | 1.29M | 1.29M | 1.29M | 1.29M | 1.29M | 1.29M | 1.29M | 1.29M | 1.77M | 1.96M | 1.55M | 1.54M | 1.12M | 1.12M | 1.02M | 1.02M | 0.85M | 0.85M | 0.86M | 0.85M | 0.69M | 0.69M | 0.69M | 0.69M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.63M | 5.10M | 8.52M | 7.97M | 7.39M | 6.91M | 6.66M | 7.53M | 8.47M | 7.76M | 9.05M | 8.32M | 7.44M | 7.02M | 5.90M | 5.10M | 4.16M | 3.22M | 2.32M | 1.90M | 1.24M | 3.10M | 2.72M | 2.44M | 2.06M | 1.67M | 11.91M |
|
Other Non-Current Liabilities
|
| 1.25M | | | 1.11M | 1.44M | 1.47M | 1.46M | 1.43M | 1.54M | 1.56M | 1.57M | 1.18M | 1.39M | 1.41M | 2.70M | 9.39M | 12.34M | 2.77M | 2.79M | 2.29M | 3.24M | 9.00M | 9.13M | 13.07M | 11.23M | 10.69M | 10.25M | 9.60M | 8.34M | 8.96M | 9.43M | 9.93M | 17.78M | 17.26M | 16.68M | 18.01M | 16.81M | 14.87M | 13.71M | 13.45M | 12.76M | 12.02M | 11.74M | 12.23M | 15.55M | 14.28M | 16.02M | 14.70M | 12.91M | 9.75M | 8.23M | 6.91M | 4.13M | 2.29M | 2.30M | 5.41M |
|
Total Non-Current Liabilities
|
| 23.14M | | | 26.46M | 24.83M | 25.37M | 28.89M | 29.83M | 25.40M | 28.01M | 32.54M | 42.75M | 45.68M | 47.12M | 54.80M | 49.53M | 48.82M | 39.83M | 48.31M | 59.94M | 54.40M | 45.74M | 51.59M | 60.45M | 53.24M | 39.65M | 47.58M | 37.91M | 39.02M | 47.85M | 52.34M | 59.32M | 61.43M | 58.89M | 58.07M | 68.89M | 81.49M | 78.48M | 93.30M | 90.67M | 97.61M | 82.29M | 84.57M | 86.83M | 88.56M | 84.31M | 77.91M | 78.14M | 84.88M | 73.49M | 94.56M | 109.59M | 123.43M | 126.91M | 127.61M | 156.37M |
|
Total Liabilities
|
| 24.39M | | | 27.58M | 26.27M | 26.84M | 30.35M | 31.26M | 26.95M | 29.56M | 34.11M | 43.92M | 47.07M | 48.52M | 57.50M | 58.92M | 61.16M | 42.60M | 51.10M | 62.23M | 57.64M | 54.74M | 60.72M | 73.52M | 64.46M | 50.34M | 57.83M | 47.51M | 47.36M | 56.81M | 61.77M | 69.25M | 79.20M | 76.15M | 74.75M | 86.90M | 98.30M | 93.34M | 107.00M | 104.12M | 110.37M | 94.32M | 96.31M | 99.06M | 104.11M | 98.59M | 93.93M | 92.84M | 97.78M | 83.23M | 102.78M | 116.49M | 127.56M | 129.20M | 129.91M | 161.78M |
|
Common Equity
|
| 6.45M | | | 101.97M | 112.33M | 119.40M | 128.80M | 144.42M | 156.36M | 167.70M | 182.31M | 209.35M | 237.21M | 265.41M | 296.17M | 332.37M | 349.46M | 376.45M | 376.75M | 422.61M | 454.63M | 464.33M | 452.73M | 469.06M | 482.19M | 468.81M | 432.89M | 411.14M | 419.49M | 422.44M | 428.46M | 445.24M | 448.07M | 455.58M | 458.65M | 462.65M | 474.98M | 491.29M | 503.05M | 529.24M | 547.18M | 574.35M | 578.11M | 588.40M | 606.09M | 606.19M | 602.32M | 591.79M | 559.87M | 555.42M | 547.55M | 554.29M | 561.41M | 572.72M | 576.52M | 590.11M |
|
Shareholder's Equity
|
| 6.45M | | | 101.97M | 112.33M | 119.40M | 128.80M | 144.42M | 156.36M | 167.70M | 182.31M | 209.35M | 237.21M | 265.41M | 296.17M | 332.37M | 349.46M | 376.45M | 376.75M | 422.61M | 454.63M | 464.33M | 452.73M | 469.06M | 482.19M | 468.81M | 432.89M | 411.14M | 419.49M | 422.44M | 428.46M | 445.24M | 448.07M | 455.58M | 458.65M | 462.65M | 474.98M | 491.29M | 503.05M | 529.24M | 547.18M | 574.35M | 578.11M | 588.40M | 606.09M | 606.19M | 602.32M | 591.79M | 559.87M | 555.42M | 547.55M | 554.29M | 561.41M | 572.72M | 576.52M | 590.11M |
|
Liabilities and Shareholders Equity
|
| 81.74M | | | 129.55M | 138.60M | 146.24M | 159.15M | 175.68M | 183.31M | 197.26M | 216.42M | 253.28M | 284.28M | 313.93M | 353.68M | 391.29M | 410.62M | 419.05M | 427.86M | 484.84M | 512.27M | 519.07M | 513.45M | 542.59M | 546.65M | 519.15M | 490.72M | 458.65M | 466.85M | 479.25M | 490.23M | 514.49M | 527.28M | 531.73M | 533.40M | 549.55M | 573.28M | 584.64M | 610.06M | 633.36M | 657.54M | 668.66M | 674.42M | 687.46M | 710.20M | 704.78M | 696.24M | 684.63M | 657.65M | 638.66M | 650.33M | 670.79M | 688.97M | 701.92M | 706.43M | 751.89M |
|
Retained Earnings
|
| 2.22M | | | 16.77M | 20.41M | 25.15M | 31.40M | 40.53M | 46.06M | 51.32M | 60.63M | 78.96M | 96.63M | 115.49M | 138.59M | 168.05M | 173.14M | 186.39M | 195.02M | 224.06M | 242.41M | 244.98M | 248.28M | 260.00M | 261.26M | 251.30M | 244.43M | 235.40M | 230.86M | 213.55M | 203.36M | 199.05M | 186.07M | 170.61M | 155.85M | 138.77M | 126.28M | 115.47M | 108.31M | 109.06M | 99.87M | 89.05M | 65.40M | 45.59M | 34.49M | -1.42M | -32.61M | -74.32M | -134.93M | -172.86M | -207.75M | -231.82M | -252.06M | -276.38M | -296.38M | -311.49M |
|
Treasury Shares
|
| | | | 0.34M | 0.34M | 0.31M | 0.30M | 1.48M | 1.41M | 1.37M | 1.26M | 2.15M | 1.98M | 1.82M | 1.88M | 2.68M | 2.50M | 2.27M | 0.41M | 0.41M | 2.18M | 0.57M | 1.16M | 1.43M | 2.10M | 0.44M | 1.12M | 0.83M | 2.40M | 3.99M | | | 2.62M | 0.03M | 4.01M | 4.01M | 2.87M | 2.62M | 2.43M | 2.91M | 2.65M | | 2.30M | 2.81M | 2.57M | 2.49M | 2.23M | 2.67M | 2.43M | 2.61M | 2.36M | 2.86M | 2.65M | 0.02M | 2.41M | 2.91M |