|
Cash & Equivalents
|
52.97M | 57.12M | 63.79M | 74.87M | 85.53M | 86.16M | 86.60M | 81.35M | 96.53M | 94.50M | 107.31M | 119.01M | 125.83M | 116.71M | 101.56M | 114.90M | 120.55M | 128.12M | 143.78M | 94.82M | 99.68M | 89.80M | 108.64M | 115.63M | 112.34M | 103.72M | 113.83M | 105.73M | 119.98M | 124.09M | 137.69M | 146.35M | 147.80M | 157.13M | 166.26M | 179.21M | 186.17M | 193.60M | 197.60M | 212.13M | 215.93M | 220.83M | 210.10M | 202.74M | 196.84M | 216.04M | 228.01M | 227.69M | 320.82M | 316.95M | 141.49M | 149.63M | 170.94M | 184.52M | 185.50M | 129.46M | 136.16M | 139.40M | 155.15M | 144.34M | 153.20M | 156.19M | 162.25M | 158.94M | 187.50M | 176.58M | 193.14M |
|
Cash & Current Investments
|
52.97M | 57.12M | 63.79M | 74.87M | 85.53M | 86.16M | 86.60M | 81.35M | 96.53M | 94.50M | 107.31M | 119.01M | 125.83M | 116.71M | 101.56M | 114.90M | 120.55M | 128.12M | 143.78M | 94.82M | 99.68M | 89.80M | 108.64M | 115.63M | 112.34M | 103.72M | 113.83M | 105.73M | 119.98M | 124.09M | 137.69M | 146.35M | 147.80M | 157.13M | 166.26M | 179.21M | 186.17M | 193.60M | 197.60M | 212.13M | 215.93M | 220.83M | 210.10M | 202.74M | 196.84M | 216.04M | 228.01M | 227.69M | 320.82M | 316.95M | 141.49M | 149.63M | 170.94M | 184.52M | 185.50M | 129.46M | 136.16M | 139.40M | 155.15M | 144.34M | 153.20M | 156.19M | 162.25M | 158.94M | 187.50M | 176.58M | 193.14M |
|
Receivables - Net
|
| | 8.43M | 8.66M | 7.77M | 9.01M | 8.17M | 10.27M | 9.89M | 10.08M | 9.16M | 9.50M | 9.09M | 8.76M | 19.86M | 10.43M | 12.21M | 8.02M | 7.00M | 9.52M | 13.35M | 8.47M | 6.62M | 6.13M | 9.24M | 5.73M | 8.92M | 7.92M | 8.56M | 6.46M | 5.88M | 6.95M | 6.20M | 6.20M | 6.39M | 7.14M | 7.92M | 7.00M | 13.27M | 14.06M | 14.10M | 6.41M | 7.94M | 11.32M | 6.50M | 6.92M | 9.56M | 17.65M | 13.44M | 18.95M | 29.45M | 36.03M | 33.66M | 26.82M | 27.53M | 42.35M | 37.07M | 30.46M | 29.05M | 50.97M | 44.57M | 38.83M | 42.65M | 62.47M | 41.87M | 37.58M | 43.91M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.20M | | 24.20M | 24.20M | 24.20M | | 24.20M | 24.20M | 24.30M | | | | | | | | |
|
Receivables
|
| | 8.43M | 8.66M | 7.77M | 9.01M | 8.17M | 10.27M | 9.89M | 10.08M | 9.16M | 9.50M | 9.09M | 8.76M | 19.86M | 10.43M | 12.21M | 8.02M | 7.00M | 9.52M | 13.35M | 8.47M | 6.62M | 6.13M | 9.24M | 5.73M | 8.92M | 7.92M | 8.56M | 6.46M | 5.88M | 6.95M | 6.20M | 6.20M | 6.39M | 7.14M | 7.92M | 7.00M | 13.27M | 14.06M | 14.10M | 6.41M | 7.94M | 11.32M | 6.50M | 6.92M | 9.56M | 17.65M | 13.44M | 18.95M | 53.65M | 36.03M | 57.86M | 51.02M | 51.73M | 42.35M | 61.27M | 54.66M | 53.35M | 50.97M | 44.57M | 38.83M | 42.65M | 62.47M | 41.87M | 37.58M | 43.91M |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
| | 1.24M | 1.00M | 1.29M | 1.82M | 2.10M | 1.37M | 1.55M | 1.97M | 3.08M | 3.65M | 4.16M | 5.22M | 7.10M | 6.50M | 5.11M | 4.41M | 4.01M | 3.43M | 6.19M | 8.37M | 8.78M | 6.05M | 6.01M | 6.87M | 7.67M | 6.71M | 4.81M | 4.01M | 4.83M | 5.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 2.39M | 2.99M | 3.32M | 2.80M | 3.38M | 4.23M | 4.65M | 4.58M | 4.57M | 4.96M | 5.53M | 4.92M | 4.00M | 4.29M | 5.06M | 4.72M | 4.13M | 5.60M | 6.63M | 5.51M | 6.22M | 6.38M | 6.95M | 6.57M | 9.89M | 6.28M | 6.83M | 5.74M | 5.55M | 5.33M | 7.40M | 7.24M | 6.65M | 4.79M | 7.41M | 6.31M | 5.66M | 5.48M | 6.69M | 7.94M | 6.32M | 7.09M | 9.49M | 9.43M | 7.56M | 6.47M | 9.30M | 9.47M | 13.15M | 11.68M | 15.53M | 14.63M | 11.48M | 11.41M | 17.43M | 15.42M | 14.75M | 13.03M | 17.11M | 15.83M | 17.68M | 13.75M | 20.67M | 18.31M | 14.43M |
|
Current Assets
|
| | 79.65M | 88.38M | 97.92M | 101.52M | 102.64M | 98.00M | 112.63M | 111.65M | 127.24M | 138.72M | 144.61M | 137.40M | 135.89M | 141.07M | 143.32M | 145.27M | 160.82M | 116.58M | 125.84M | 113.00M | 130.27M | 136.22M | 136.49M | 123.53M | 141.53M | 126.64M | 141.16M | 143.12M | 155.14M | 158.63M | 165.63M | 173.69M | 180.06M | 191.13M | 201.50M | 210.36M | 219.73M | 232.57M | 238.44M | 239.95M | 230.01M | 222.91M | 215.50M | 234.99M | 247.63M | 251.81M | 343.56M | 350.47M | 189.91M | 202.64M | 224.90M | 230.74M | 228.67M | 186.09M | 195.86M | 188.98M | 203.12M | 217.38M | 223.76M | 223.50M | 236.50M | 260.57M | 272.51M | 234.96M | 259.11M |
|
Buildings
|
| | | | | | | 17.42M | | | | 28.43M | | | | 44.51M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | | | 2.92M | | | | 4.71M | | | | 6.86M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 23.83M | 25.29M | 28.39M | 31.62M | 35.47M | 42.41M | 44.20M | 45.20M | 50.11M | 58.76M | 62.77M | 72.59M | 79.48M | 82.84M | 85.61M | 87.34M | 88.10M | 90.73M | 91.83M | 94.05M | 96.19M | 102.42M | 104.28M | 108.24M | 109.86M | 109.28M | 108.00M | 107.49M | 99.16M | 97.69M | 95.73M | 93.69M | 92.17M | 95.25M | 90.25M | 87.46M | 84.85M | 86.88M | 84.16M | 81.67M | 78.67M | 78.50M | 76.37M | 74.08M | 70.93M | 68.43M | 67.14M | 65.82M | 102.56M | 102.42M | 100.05M | 100.16M | 99.55M | 100.89M | 100.28M | 99.59M | 98.46M | 87.50M | 89.82M | 92.46M | 92.86M | 73.38M | 73.04M | 72.61M | 70.74M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | 6.75M | 6.66M | 10.62M | 10.62M | 10.56M | 10.60M | 10.67M | 12.22M | 12.19M | 12.05M | 12.01M | 12.30M | 12.31M | 15.91M | 17.46M | 17.54M | 14.56M | 14.61M | 14.65M | 14.67M | 14.72M | 12.48M | 12.28M | 12.31M | 12.00M | 11.97M | 10.48M | 10.48M | 10.50M | 10.50M | 10.50M | 10.50M | 10.50M | 10.49M | 10.49M | 9.67M | 9.67M | 85.08M | 82.09M | 64.64M | 60.69M | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | 38.15M | 38.15M | 38.15M | 38.63M | 38.63M | 38.63M | 38.63M | 38.63M | 38.63M | 38.63M | 38.63M | 33.90M | 33.90M | 33.90M | 33.90M | 33.90M | 33.90M | 33.90M | 33.90M | 33.90M | 33.90M | 28.00M | 28.04M | 26.56M | 26.56M | 26.56M | 26.56M | 26.56M | 26.56M | 26.56M | 26.56M | 243.77M | 38.60M | 243.99M | 86.00M | 112.59M | 112.59M | 112.59M | 33.00M | 59.59M | 59.59M | 59.59M | 59.59M | 59.59M | 59.59M | 59.59M | 59.59M | 59.59M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | 8.08M | | | | 8.08M | | | | | | | | | | | | | | | | | | | | | | | | 3.72M | | | 88.94M | 85.08M | | | | 54.73M | 50.79M | 35.84M | 32.80M | 31.54M | 30.28M | 29.02M | 28.23M | 28.22M | 28.22M | 28.22M | 28.22M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | 46.23M | 38.15M | 38.15M | 38.63M | 46.72M | 38.63M | 38.63M | 38.63M | 38.63M | 38.63M | 38.63M | 33.90M | 33.90M | 33.90M | 33.90M | 33.90M | 33.90M | 33.90M | 33.90M | 33.90M | 33.90M | 28.00M | 28.04M | 26.56M | 26.56M | 26.56M | 26.56M | 26.56M | 30.28M | 26.56M | 26.56M | 332.70M | 123.68M | 243.99M | 86.00M | 112.59M | 167.33M | 163.38M | 68.84M | 92.39M | 91.13M | 89.88M | 88.62M | 87.83M | 87.81M | 87.81M | 87.81M | 87.81M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | 17.08M | | | | 8.75M | | | | 6.98M | | | | | | | | | | | | | | | | | | | | | | 28.54M | 32.36M | 35.35M | 34.67M | 52.69M | 48.67M | 51.36M | 51.02M | 51.11M | 50.54M | 47.31M | 46.07M | 45.96M | 40.08M |
|
Other Non-Current Assets
|
| | | | | | | 1.42M | 1.58M | 1.70M | 1.37M | 1.41M | 1.44M | 0.99M | 1.01M | 1.02M | 1.20M | 1.19M | 1.27M | 9.59M | 9.38M | 8.94M | 8.83M | 8.58M | 9.09M | 8.73M | 9.16M | 8.96M | 9.13M | 8.63M | 8.47M | 8.70M | 8.30M | 8.95M | 9.06M | 6.28M | 8.30M | 7.71M | 7.55M | 5.64M | 5.38M | 5.16M | 5.05M | 4.77M | 5.27M | 5.09M | 5.20M | 11.75M | 5.58M | 7.22M | 26.60M | 27.00M | 26.40M | 26.80M | 26.70M | 26.90M | 27.20M | 26.60M | 27.30M | 27.70M | 27.90M | 26.40M | 26.80M | 27.00M | 25.90M | 6.55M | 5.96M |
|
Non-Current Assets
|
| | 25.46M | 27.37M | 29.80M | 33.14M | 37.19M | 43.84M | 45.78M | 46.89M | 51.48M | 60.17M | 64.21M | 73.58M | 93.24M | 96.53M | 103.42M | 105.15M | 105.92M | 155.07M | 156.41M | 159.74M | 162.25M | 161.69M | 164.02M | 167.91M | 169.96M | 172.78M | 173.24M | 172.29M | 158.19M | 156.99M | 154.68M | 151.21M | 149.84M | 147.91M | 144.73M | 141.37M | 138.29M | 138.39M | 139.30M | 136.13M | 131.10M | 131.99M | 129.75M | 126.71M | 122.57M | 119.21M | 119.64M | 118.45M | 533.28M | 522.97M | 546.51M | 431.33M | 432.15M | 428.96M | 422.67M | 369.83M | 352.15M | 340.00M | 335.22M | 337.21M | 333.09M | 309.53M | 306.15M | 302.41M | 266.19M |
|
Assets
|
| | 105.11M | 115.75M | 127.72M | 134.66M | 139.83M | 141.84M | 158.41M | 158.55M | 178.71M | 198.89M | 208.81M | 210.98M | 229.12M | 237.60M | 246.74M | 250.43M | 266.74M | 271.65M | 282.26M | 272.74M | 292.51M | 297.90M | 300.51M | 291.44M | 311.49M | 299.43M | 314.40M | 315.41M | 313.32M | 315.62M | 320.32M | 324.89M | 329.90M | 339.04M | 346.23M | 351.74M | 358.02M | 370.96M | 377.75M | 376.08M | 361.11M | 354.90M | 345.26M | 361.70M | 370.20M | 371.02M | 463.20M | 468.92M | 723.19M | 725.61M | 771.41M | 662.07M | 660.83M | 615.06M | 618.52M | 558.81M | 555.27M | 557.39M | 558.98M | 560.70M | 569.59M | 570.10M | 578.66M | 537.37M | 525.30M |
|
Accounts Payables
|
| | 4.72M | 6.76M | 4.49M | 5.45M | 6.55M | 9.42M | 10.16M | 8.83M | 10.88M | 16.32M | 13.26M | 15.19M | 19.01M | 17.25M | 15.25M | 8.71M | 12.18M | 11.56M | 12.41M | 11.31M | 11.89M | 11.03M | 6.25M | 7.05M | 7.95M | 6.26M | 7.17M | 22.35M | 19.09M | 6.85M | 4.84M | 6.41M | 5.04M | 8.84M | 4.95M | 6.55M | 4.30M | 9.11M | 2.40M | 4.92M | 3.96M | 3.55M | 5.01M | 5.03M | 4.49M | 3.76M | 2.68M | 3.05M | 9.07M | 13.50M | 11.27M | 26.55M | 26.58M | 3.81M | 6.80M | 5.66M | 7.98M | 8.66M | 7.34M | 7.00M | 10.46M | 7.85M | 7.85M | 10.07M | 7.71M |
|
Notes Payables
|
| | | | | | | 8.01M | | | | 12.13M | | | | 10.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 4.72M | 6.76M | 4.49M | 5.45M | 6.55M | 17.43M | 10.16M | 8.83M | 10.88M | 28.45M | 13.26M | 15.19M | 19.01M | 27.93M | 15.25M | 8.71M | 12.18M | 11.56M | 12.41M | 11.31M | 11.89M | 11.03M | 6.25M | 7.05M | 7.95M | 6.26M | 7.17M | 22.35M | 19.09M | 6.85M | 4.84M | 6.41M | 5.04M | 8.84M | 4.95M | 6.55M | 4.30M | 9.11M | 2.40M | 4.92M | 3.96M | 3.55M | 5.01M | 5.03M | 4.49M | 3.76M | 2.68M | 3.05M | 9.07M | 13.50M | 11.27M | 26.55M | 26.58M | 3.81M | 6.80M | 5.66M | 7.98M | 8.66M | 7.34M | 7.00M | 10.46M | 7.85M | 7.85M | 10.07M | 7.71M |
|
Accumulated Expenses
|
| | 5.73M | 8.00M | 8.42M | 7.52M | 10.11M | 9.35M | 9.44M | 9.56M | 11.97M | 14.49M | 14.78M | 13.80M | 16.20M | 12.04M | 11.66M | 15.65M | 14.19M | 17.87M | 11.53M | 9.56M | 13.90M | 13.42M | 15.02M | 14.19M | 16.94M | 14.13M | 17.94M | | | 14.12M | 11.82M | 12.49M | 13.61M | 9.80M | 15.74M | 14.90M | 14.47M | 13.10M | 8.52M | 9.49M | 11.19M | 13.75M | 11.02M | 17.11M | 16.78M | 15.66M | 12.27M | 16.56M | 17.72M | 15.13M | 17.55M | 17.66M | 18.59M | 15.01M | 16.36M | 17.72M | 18.64M | 16.71M | 16.74M | 17.40M | 22.10M | 20.55M | 18.79M | 20.32M | 30.03M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.75M | 8.75M | 8.75M | 8.75M | 8.75M | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.93M | 1.96M | 2.00M | 2.28M | 2.33M | 2.38M | 2.47M | 2.39M | 2.17M | 2.14M | 13.88M | 13.71M | 14.42M | 14.70M | 14.34M | 14.40M | 13.52M | 14.03M | 14.21M | 13.31M | 13.25M | 12.25M | 13.54M | 13.55M | 13.49M | 13.45M | 11.67M |
|
Current Taxes
|
| | | | 4.68M | | | | 4.42M | | | | 1.69M | | | | | 0.78M | | | 1.93M | | | | | | | 0.68M | | | | 0.56M | | | | 1.71M | 2.67M | | | | | | | | | | | 0.18M | 1.08M | | | | | | | | | | | | | | | | 0.18M | | |
|
Current Deferred Revenue
|
| | 14.90M | 14.20M | 14.51M | 15.95M | 19.55M | 18.82M | 22.44M | 22.64M | 27.12M | 25.88M | 27.08M | 24.10M | 28.62M | 25.78M | 29.07M | 25.81M | 28.76M | 24.83M | 26.48M | 23.22M | 27.26M | 23.80M | 23.74M | 21.37M | 32.53M | 25.26M | 25.90M | 21.93M | 24.89M | 20.64M | 23.17M | 20.80M | 21.99M | 19.37M | 21.96M | 19.93M | 22.19M | 18.31M | 21.02M | 19.05M | 20.61M | 17.43M | 19.97M | 20.80M | 25.50M | 22.10M | 21.70M | 21.62M | 26.00M | 21.80M | 27.92M | 27.40M | 27.60M | 23.80M | 28.90M | 28.60M | 29.24M | 23.83M | 26.93M | 25.62M | 27.32M | 23.50M | 25.10M | 25.00M | 24.00M |
|
Total Current Liabilities
|
| | 27.91M | 28.96M | 32.10M | 28.91M | 36.21M | 37.59M | 46.47M | 41.03M | 49.97M | 56.69M | 56.80M | 53.09M | 63.83M | 55.07M | 55.98M | 50.95M | 55.13M | 54.26M | 52.34M | 44.09M | 53.05M | 48.25M | 45.01M | 42.62M | 57.42M | 46.33M | 51.01M | 44.27M | 43.98M | 42.17M | 39.83M | 39.70M | 40.65M | 43.35M | 45.32M | 41.38M | 40.96M | 44.33M | 40.53M | 42.19M | 45.70M | 45.28M | 45.75M | 53.85M | 59.79M | 55.06M | 50.49M | 54.33M | 90.13M | 83.68M | 93.70M | 95.06M | 95.84M | 70.76M | 79.33M | 79.19M | 82.28M | 73.99M | 79.62M | 78.88M | 89.41M | 79.16M | 83.43M | 82.91M | 91.39M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 153.34M | 151.77M | 150.21M | 148.65M | 147.07M | 93.15M | 93.56M | 93.94M | 94.32M | 94.68M | 95.04M | 92.75M | 93.09M | 93.42M | 93.75M | 94.06M | 94.37M |
|
Non-Current Deferred Tax Liability
|
| | 4.55M | 4.77M | 4.83M | 5.60M | 5.77M | 6.95M | 6.93M | 7.32M | 8.69M | 8.37M | 9.39M | 9.52M | 9.66M | 11.38M | 12.11M | 10.51M | 10.36M | 10.33M | 13.59M | 13.93M | 14.58M | 15.44M | 16.03M | 16.49M | 16.50M | 15.94M | 16.01M | 16.07M | 12.56M | 15.75M | 11.36M | 10.85M | 9.23M | 9.93M | 7.13M | 7.25M | 7.01M | 9.34M | 6.08M | 6.25M | 5.96M | 10.26M | 5.27M | 5.96M | 5.37M | 9.21M | 4.23M | 4.23M | 1.86M | 34.18M | 7.46M | | | 34.84M | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.61M | 11.14M | 10.67M | 9.49M | 11.22M | 10.66M | 9.47M | 6.46M | 10.00M | 9.38M | 87.30M | 69.49M | 111.28M | 117.07M | 116.91M | 101.42M | 116.24M | 114.83M | 111.50M | 96.74M | 109.09M | 112.63M | 110.21M | 93.64M | 104.96M | 101.61M | 71.88M |
|
Total Liabilities
|
| | 32.46M | 33.73M | 36.92M | 34.51M | 41.98M | 44.54M | 53.40M | 48.35M | 58.66M | 65.06M | 66.19M | 62.60M | 73.50M | 66.45M | 68.09M | 61.45M | 65.50M | 64.59M | 65.93M | 58.02M | 67.62M | 63.69M | 61.04M | 59.10M | 73.92M | 62.27M | 67.02M | 60.35M | 56.54M | 50.95M | 51.20M | 50.55M | 49.88M | 49.63M | 52.45M | 48.63M | 47.97M | 49.69M | 56.29M | 57.63M | 60.33M | 58.16M | 59.91M | 68.09M | 72.16M | 64.09M | 62.55M | 65.79M | 318.75M | 310.00M | 348.23M | 346.07M | 345.48M | 265.33M | 275.61M | 273.93M | 273.88M | 265.41M | 270.51M | 272.01M | 279.17M | 266.22M | 268.65M | 265.13M | 245.96M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 162.09M | 160.52M | 158.96M | 157.40M | 155.82M | 93.15M | 93.56M | 93.94M | 94.32M | 94.68M | 95.04M | 92.75M | 93.09M | 93.42M | 93.75M | 94.06M | 94.37M |
|
Common Equity
|
| | 72.65M | 82.02M | 90.79M | 100.15M | 97.84M | 97.30M | 105.01M | 110.19M | 120.05M | 133.83M | 142.62M | 148.38M | 155.63M | 171.15M | 178.65M | 188.97M | 201.24M | 207.07M | 216.32M | 214.72M | 224.89M | 234.22M | 239.47M | 232.34M | 237.57M | 237.15M | 247.38M | 255.06M | 256.78M | 264.67M | 269.12M | 274.34M | 280.02M | 289.41M | 293.78M | 303.11M | 310.05M | 321.27M | 321.45M | 318.46M | 300.78M | 296.73M | 285.35M | 293.61M | 298.04M | 306.93M | 400.64M | 403.12M | 404.44M | 415.61M | 423.18M | 316.00M | 315.35M | 349.73M | 342.91M | 284.88M | 281.39M | 291.98M | 288.47M | 288.69M | 290.42M | 303.88M | 310.01M | 272.24M | 279.34M |
|
Shareholder's Equity
|
| | 72.65M | 82.02M | 90.79M | 100.15M | 97.84M | 97.30M | 105.01M | 110.19M | 120.05M | 133.83M | 142.62M | 148.38M | 155.63M | 171.15M | 178.65M | 188.97M | 201.24M | 207.07M | 216.32M | 214.72M | 224.89M | 234.22M | 239.47M | 232.34M | 237.57M | 237.15M | 247.38M | 255.06M | 256.78M | 264.67M | 269.12M | 274.34M | 280.02M | 289.41M | 293.78M | 303.11M | 310.05M | 321.27M | 321.45M | 318.46M | 300.78M | 296.73M | 285.35M | 293.61M | 298.04M | 306.93M | 400.64M | 403.12M | 404.44M | 415.61M | 423.18M | 316.00M | 315.35M | 349.73M | 342.91M | 284.88M | 281.39M | 291.98M | 288.47M | 288.69M | 290.42M | 303.88M | 310.01M | 272.24M | 279.34M |
|
Liabilities and Shareholders Equity
|
| | 105.11M | 115.75M | 127.72M | 134.66M | 139.83M | 141.84M | 158.41M | 158.55M | 178.71M | 198.89M | 208.81M | 210.98M | 229.12M | 237.60M | 246.74M | 250.43M | 266.74M | 271.65M | 282.26M | 272.74M | 292.51M | 297.90M | 300.51M | 291.44M | 311.49M | 299.43M | 314.40M | 315.41M | 313.32M | 315.62M | 320.32M | 324.89M | 329.90M | 339.04M | 346.23M | 351.74M | 358.02M | 370.96M | 377.75M | 376.08M | 361.11M | 354.90M | 345.26M | 361.70M | 370.20M | 371.02M | 463.20M | 468.92M | 723.19M | 725.61M | 771.41M | 662.07M | 660.83M | 615.06M | 618.52M | 558.81M | 555.27M | 557.39M | 558.98M | 560.70M | 569.59M | 570.10M | 578.66M | 537.37M | 525.30M |
|
Treasury Shares
|
| | | | | | 0.21M | 0.68M | 0.71M | 0.04M | 0.08M | 0.08M | 0.09M | 0.11M | 0.41M | 0.14M | 0.15M | 0.19M | 0.01M | 0.19M | 0.26M | 0.26M | 0.25M | 0.36M | 0.34M | 0.34M | 0.34M | 0.29M | 0.50M | 0.48M | 0.48M | 0.44M | 0.50M | 0.51M | 0.50M | 0.46M | 0.06M | 0.06M | 0.07M | 0.49M | 0.08M | 0.08M | 0.08M | 0.55M | 0.07M | 0.07M | 0.08M | 0.53M | 0.09M | 0.09M | 0.10M | 0.51M | 0.07M | 782.00 | 0.01M | 0.67M | 0.09M | 0.00M | 0.00M | 1.05M | 0.11M | 0.00M | 0.01M | 1.11M | 0.17M | 0.00M | 0.01M |
|
Retained Earnings
|
| | -62.92M | -54.55M | -46.90M | -39.87M | -34.28M | -24.68M | -16.82M | -7.84M | -26.38M | -13.40M | -4.32M | 4.93M | 15.75M | 13.53M | 19.91M | 35.65M | 39.17M | 41.98M | 51.01M | 47.70M | 56.54M | 64.39M | 70.02M | 61.70M | 65.46M | 63.29M | 73.63M | 80.23M | 80.56M | 87.45M | 91.96M | 95.79M | 100.15M | 108.57M | 112.88M | 119.34M | 124.84M | 133.93M | 134.94M | 130.31M | 110.93M | 105.96M | 94.78M | 101.47M | 104.11M | 111.18M | 119.29M | 119.82M | 119.55M | 128.93M | 134.26M | 24.24M | 20.47M | 13.89M | 6.32M | -54.01M | -58.86M | -49.10M | -52.88M | -54.04M | -53.31M | -41.80M | -34.34M | -34.67M | -29.11M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.69M | 39.69M | 39.69M | 39.69M | 39.69M | 39.69M | 39.69M | 39.69M | 39.69M | 39.69M | | |