|
Cash & Equivalents
|
17.44M | 18.26M | 30.92M | 27.80M | 25.47M | 42.22M | 49.57M | 38.22M | 36.36M | 22.18M | 45.75M | 48.02M | 8.85M | 34.98M | 93.56M | 66.27M | 47.87M | 51.98M | 11.54M | 15.21M | 4.44M | 16.88M | 25.22M | 43.46M | 0.42M | 26.79M | 50.77M | 18.43M | 17.86M | 35.57M | 59.84M | 24.00M | 33.79M | 34.98M | 35.37M | 38.22M | 23.69M | 35.45M | 44.57M | 14.27M | 62.21M | 61.19M | 68.69M | 28.55M | 2.47M | 12.86M | 69.41M | 46.07M | 34.10M | 58.95M | 91.42M | 52.63M | 48.35M | 41.58M | 71.17M | 51.27M | 40.35M | 14.43M | 55.37M | 31.98M | 26.35M | 47.68M |
|
Short-term Investments
|
| | 24.51M | | 34.71M | 25.94M | 16.88M | 15.87M | 14.24M | 15.57M | 16.75M | 18.99M | 63.94M | 63.94M | 19.79M | 31.01M | 32.03M | 34.76M | 29.96M | 21.67M | 26.02M | 30.85M | 86.11M | 40.05M | 48.37M | 51.96M | 48.56M | 51.08M | 87.52M | 90.68M | 103.65M | 104.94M | 108.20M | 112.39M | 120.41M | 127.08M | 108.28M | 107.70M | 116.87M | 120.05M | 82.57M | 90.61M | 101.24M | 114.14M | 107.28M | 102.71M | 96.76M | 113.43M | 111.91M | 113.94M | 110.99M | 108.17M | 84.66M | 87.65M | 97.47M | 125.01M | 80.82M | 83.01M | 97.69M | 138.49M | 91.04M | 80.40M |
|
Cash & Current Investments
|
17.44M | 18.26M | 55.44M | 27.80M | 60.18M | 68.16M | 66.45M | 54.09M | 50.60M | 37.76M | 62.49M | 67.00M | 72.79M | 98.92M | 113.34M | 97.28M | 79.90M | 86.75M | 41.50M | 36.88M | 30.45M | 47.73M | 111.33M | 83.51M | 48.79M | 78.75M | 99.33M | 69.51M | 105.38M | 126.25M | 163.49M | 128.94M | 141.98M | 147.36M | 155.78M | 165.30M | 131.97M | 143.15M | 161.44M | 134.33M | 144.78M | 151.80M | 169.93M | 142.69M | 109.75M | 115.57M | 166.17M | 159.50M | 146.00M | 172.89M | 202.41M | 160.80M | 133.00M | 129.23M | 168.64M | 176.28M | 121.17M | 97.44M | 153.06M | 170.47M | 117.39M | 128.08M |
|
Receivables - Net
|
| | 37.60M | | 59.74M | 50.87M | 46.52M | 53.17M | 63.43M | 71.02M | 63.92M | 70.29M | 80.85M | 98.72M | 85.59M | 95.96M | 104.01M | 129.76M | 102.63M | 130.38M | 137.86M | 155.71M | 90.53M | 163.83M | 177.93M | 140.07M | 126.48M | 139.28M | 147.14M | 156.37M | 136.66M | 147.06M | 152.56M | 162.57M | 151.60M | 154.16M | 163.23M | 187.47M | 163.56M | 165.79M | 188.38M | 212.36M | 118.51M | 207.43M | 226.58M | 240.29M | 155.71M | 256.30M | 266.87M | 194.54M | 163.84M | 188.01M | 198.06M | 205.22M | 171.41M | 200.37M | 211.56M | 253.75M | 234.53M | 261.29M | 264.18M | 300.62M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | | | | | | | | | | | | | | 157.90M | | | | 218.80M | 248.80M | 252.20M | 289.20M |
|
Receivables
|
| | 37.60M | | 59.74M | 50.87M | 46.52M | 53.17M | 63.43M | 71.02M | 63.92M | 70.29M | 80.85M | 98.72M | 85.59M | 95.96M | 104.01M | 129.76M | 102.63M | 130.38M | 137.86M | 155.71M | 90.53M | 163.83M | 177.93M | 140.07M | 126.48M | 139.28M | 147.14M | 156.37M | 136.66M | 147.06M | 152.56M | 162.57M | 151.60M | 154.16M | 163.23M | 187.47M | 163.56M | 165.79M | 189.08M | 212.36M | 118.51M | 207.43M | 226.58M | 240.29M | 155.71M | 256.30M | 266.87M | 194.54M | 163.84M | 188.01M | 198.06M | 205.22M | 329.31M | 200.37M | 211.56M | 253.75M | 453.33M | 510.09M | 516.38M | 589.82M |
|
Current Deferred Tax Assets
|
| | 6.10M | | 5.81M | 5.87M | 5.96M | 7.46M | 5.93M | 5.94M | 8.15M | 8.15M | 8.18M | 8.17M | 8.93M | 11.97M | 11.98M | 20.26M | 19.14M | 18.97M | 18.98M | 18.97M | 20.94M | 20.92M | 20.91M | 20.91M | 25.20M | 25.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 1.80M | | 2.43M | 1.81M | 5.90M | 4.51M | 2.91M | 1.54M | 4.85M | 4.04M | 2.98M | 1.44M | 3.03M | 4.62M | 5.28M | 4.97M | 3.81M | 6.66M | 5.69M | 4.27M | 3.17M | 5.77M | 4.82M | 3.64M | 3.90M | 6.83M | 8.58M | 6.61M | 5.72M | 9.00M | 9.82M | 12.44M | 13.88M | 16.63M | 15.72M | 15.97M | 14.92M | 16.51M | 17.38M | 13.88M | 15.96M | 14.61M | 18.44M | 23.42M | 17.61M | 19.24M | 20.36M | 20.17M | 19.79M | 20.61M | 17.62M | 17.14M | 18.44M | 18.51M | 17.46M | 18.77M | 18.70M | 29.50M | 25.77M | 25.81M |
|
Current Assets
|
| | 103.29M | | 130.51M | 129.06M | 128.96M | 123.26M | 126.31M | 119.69M | 139.42M | 156.67M | 175.51M | 216.67M | 210.88M | 212.89M | 235.97M | 256.03M | 182.80M | 219.54M | 223.53M | 231.75M | 227.01M | 278.30M | 252.45M | 244.38M | 235.38M | 219.66M | 262.07M | 290.02M | 308.24M | 290.22M | 307.16M | 322.77M | 321.67M | 336.66M | 388.19M | 448.34M | 423.85M | 398.44M | 421.52M | 466.46M | 407.88M | 472.12M | 462.42M | 463.29M | 406.72M | 516.37M | 510.53M | 460.78M | 454.36M | 449.51M | 417.65M | 427.46M | 447.50M | 475.30M | 421.47M | 452.69M | 475.44M | 531.65M | 471.43M | 516.90M |
|
Land & Improvements
|
| | | | | | 1.49M | | | | 1.49M | | | | 1.49M | | | | 1.49M | | | | 1.49M | | | | 1.49M | | | | 1.49M | | | | 1.49M | | | | 1.49M | | | | 1.49M | | | | 1.49M | | | | 1.49M | | | | 1.49M | | | | 1.49M | | | |
|
Property, Plant & Equipment (Net)
|
| | 15.04M | | 14.82M | 14.88M | 16.25M | 15.38M | 15.83M | 16.60M | 18.49M | 19.23M | 19.93M | 20.38M | 20.55M | 21.78M | 21.79M | 22.58M | 22.68M | 22.65M | 22.65M | 22.46M | 22.82M | 23.44M | 23.96M | 25.79M | 26.67M | 26.63M | 27.04M | 26.30M | 24.91M | 25.07M | 26.15M | 26.73M | 24.81M | 25.64M | 28.00M | 29.57M | 31.72M | 34.16M | 35.28M | 35.15M | 34.92M | 35.40M | 35.52M | 35.97M | 36.28M | 41.59M | 41.73M | 43.22M | 45.95M | 47.27M | 48.35M | 48.68M | 50.30M | 51.22M | 54.24M | 55.63M | 56.78M | 59.34M | 61.70M | 63.91M |
|
Long-Term Investments
|
| | 5.92M | | 10.01M | 9.75M | 15.39M | 13.83M | 17.44M | 12.99M | 9.90M | 11.28M | 4.39M | 5.88M | 12.79M | 12.79M | 20.94M | 20.94M | 114.33M | 114.33M | 88.32M | 88.32M | 187.92M | 10.00M | 10.00M | 245.02M | 252.71M | 272.62M | 259.80M | 281.29M | 291.27M | 302.70M | 314.82M | 333.06M | 348.17M | 370.83M | 335.97M | 311.88M | 327.33M | 346.62M | 239.03M | 245.03M | 258.15M | 261.02M | 294.36M | 237.18M | 232.97M | 153.98M | 128.06M | 110.41M | 104.28M | 99.12M | 123.44M | 131.62M | 145.58M | 141.61M | 133.62M | 140.83M | 134.45M | 108.30M | 99.70M | 117.32M |
|
Goodwill
|
| | 47.82M | | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M |
|
Goodwill & Intangibles
|
| | 47.82M | | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M | 47.82M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | 23.60M | | | | | | | | | 9.37M | 9.38M | 9.29M | 9.24M | 5.83M | 7.39M | 7.76M | 8.16M | 8.46M | 7.06M | 5.90M | 5.52M | 2.79M | 3.33M | | | | | | | 22.62M | 3.77M | 7.10M | 10.50M | 35.41M | 10.04M | 10.82M | 12.24M | 4.22M | 4.79M | 4.81M | 2.21M | 4.48M | 3.29M | 2.56M | 1.90M |
|
Other Non-Current Assets
|
| | 3.09M | | 3.10M | 3.10M | 1.78M | 3.02M | 3.04M | 3.14M | 1.83M | 3.29M | 3.17M | 3.13M | 1.86M | 4.03M | 3.98M | 3.84M | 5.31M | 4.96M | 4.84M | 4.73M | 5.13M | 4.74M | 4.55M | 15.94M | 9.29M | 20.96M | 3.20M | 3.38M | 6.30M | 15.32M | 3.17M | 70.00M | 104.50M | 134.20M | 169.50M | 173.70M | 197.00M | 226.40M | 51.30M | 94.40M | 124.30M | 28.90M | 11.50M | 9.40M | 9.20M | 8.80M | 10.00M | 8.70M | 15.90M | 12.80M | 6.40M | 3.77M | 6.22M | 11.80M | 28.70M | 6.00M | 26.70M | 10.60M | 10.70M | 17.10M |
|
Non-Current Assets
|
| | 84.60M | | 88.98M | 89.03M | 94.14M | 92.66M | 95.66M | 92.09M | 89.44M | 92.20M | 85.82M | 87.68M | 102.44M | 124.23M | 139.82M | 154.98M | 269.60M | 274.31M | 271.50M | 296.12M | 269.77M | 287.34M | 324.27M | 335.43M | 346.50M | 377.75M | 347.73M | 369.21M | 374.25M | 399.90M | 401.30M | 420.57M | 434.42M | 481.24M | 446.02M | 421.84M | 437.08M | 461.15M | 350.82M | 356.81M | 367.07M | 370.53M | 403.70M | 345.68M | 340.23M | 268.15M | 245.74M | 236.21M | 232.58M | 226.88M | 254.25M | 262.55M | 274.04M | 272.50M | 267.11M | 273.08M | 270.07M | 246.91M | 242.20M | 261.02M |
|
Assets
|
| | 187.88M | | 219.49M | 218.10M | 223.10M | 215.92M | 221.97M | 211.77M | 228.86M | 248.87M | 261.33M | 304.35M | 313.32M | 337.12M | 375.79M | 411.01M | 452.40M | 493.86M | 495.03M | 527.87M | 496.78M | 565.64M | 576.72M | 579.80M | 581.89M | 597.42M | 609.80M | 659.23M | 682.49M | 690.12M | 708.46M | 743.34M | 756.09M | 817.90M | 834.20M | 870.18M | 860.93M | 859.59M | 772.34M | 823.28M | 774.95M | 842.65M | 866.12M | 808.97M | 746.95M | 784.52M | 756.27M | 696.99M | 686.94M | 676.39M | 671.90M | 690.01M | 721.54M | 747.80M | 688.59M | 725.77M | 745.51M | 778.57M | 713.63M | 777.92M |
|
Accounts Payables
|
| | 0.96M | | 0.69M | 1.31M | 1.64M | 1.98M | 1.91M | 2.13M | 2.00M | 2.48M | 2.81M | 2.72M | 3.25M | 2.38M | 2.44M | 2.84M | 2.72M | 3.50M | 2.42M | 3.18M | 3.22M | 3.94M | 4.46M | 4.52M | 4.94M | 3.51M | 4.95M | 4.03M | 5.17M | 3.88M | 3.95M | 4.46M | 4.34M | 5.36M | 4.82M | 5.43M | 5.99M | 4.33M | 4.95M | 6.45M | 4.75M | 5.61M | 4.61M | 4.48M | 4.49M | 4.33M | 4.32M | 4.55M | 8.26M | 5.38M | 5.70M | 5.27M | 6.59M | 5.70M | 4.40M | 4.22M | 6.79M | 7.63M | 4.93M | 5.84M |
|
Payables
|
| | 0.96M | | 0.69M | 1.31M | 1.64M | 1.98M | 1.91M | 2.13M | 2.00M | 2.48M | 2.81M | 2.72M | 3.25M | 2.38M | 2.44M | 2.84M | 2.72M | 3.50M | 2.42M | 3.18M | 3.22M | 3.94M | 4.46M | 4.52M | 4.94M | 3.51M | 4.95M | 4.03M | 5.17M | 3.88M | 3.95M | 4.46M | 4.34M | 5.36M | 4.82M | 5.43M | 5.99M | 4.33M | 4.95M | 6.45M | 4.75M | 5.61M | 4.61M | 4.48M | 4.49M | 4.33M | 4.32M | 4.55M | 8.26M | 5.38M | 5.70M | 5.27M | 6.59M | 5.70M | 4.40M | 4.22M | 6.79M | 7.63M | 4.93M | 5.84M |
|
Accumulated Expenses
|
| | 37.52M | | 60.35M | 52.69M | 52.34M | 68.89M | 68.39M | 77.53M | 69.57M | 89.49M | 86.83M | 107.06M | 92.52M | 112.67M | 104.08M | 129.26M | 115.84M | 150.00M | 140.76M | 161.13M | 121.34M | 188.11M | 186.29M | 161.06M | 153.11M | 173.49M | 166.98M | 182.27M | 181.64M | 190.74M | 186.17M | 194.72M | 158.68M | 189.33M | 181.97M | 197.69M | 174.17M | 180.53M | 181.41M | 205.48M | 149.99M | 233.13M | 235.93M | 249.71M | 199.07M | 283.94M | 282.75M | 232.22M | 222.33M | 235.92M | 238.39M | 247.45M | 234.10M | 256.06M | 250.63M | 268.83M | 215.65M | 230.98M | 239.44M | 278.40M |
|
Other Accumulated Expenses
|
| | 0.44M | | 0.81M | 0.60M | 0.30M | 0.77M | 0.35M | 0.35M | 0.31M | 0.47M | 0.64M | 0.95M | 0.31M | 2.54M | 3.23M | 5.44M | 6.23M | 6.19M | 4.84M | 2.38M | 6.17M | 6.56M | 4.42M | 10.75M | 7.67M | 6.52M | 7.89M | 7.41M | 9.02M | 8.12M | 8.94M | 8.86M | 20.57M | 17.05M | 15.91M | 13.24M | 8.85M | 7.04M | 6.55M | 6.60M | 7.28M | 8.29M | 65.42M | 8.19M | 15.12M | 15.96M | 18.87M | 27.46M | 12.68M | 29.31M | 22.79M | 6.90M | 10.67M | 7.52M | 10.50M | 10.45M | 10.33M | 9.60M | 11.07M | 17.87M |
|
Short term Debt
|
| | | | | | | | | | 4.53M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 25.22M | 25.22M | 27.22M | 34.89M | 19.83M | 19.78M | 7.72M | 0.22M | 0.22M | 4.56M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 3.56M | 3.51M | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.30M | 6.38M | 6.45M | 6.67M | 7.05M | 7.24M | 7.30M | 7.54M | 8.01M | 7.75M | 7.43M | 7.19M | 6.60M | 6.72M | 6.91M | 6.96M | 7.03M | 6.88M | 6.75M | 6.62M | 6.34M | 6.25M | 6.30M | 6.23M | 6.52M | 6.68M | 6.95M |
|
Current Taxes
|
| | | | 0.50M | 1.52M | | | 0.19M | 2.97M | 0.27M | | | | 1.24M | | 2.32M | | | | | 4.48M | | | 0.07M | 4.80M | 3.04M | | 0.17M | 6.78M | | | | 2.43M | 4.40M | 3.56M | 2.67M | 3.41M | | | | | | | | | 1.67M | 1.90M | 5.21M | 2.57M | 0.61M | 0.72M | 4.49M | 0.79M | 73.15M | | | | 49.69M | 65.04M | 0.32M | |
|
Total Current Liabilities
|
| | 58.72M | | 82.26M | 77.57M | 79.32M | 97.24M | 98.05M | 112.51M | 111.28M | 129.03M | 129.56M | 154.97M | 146.46M | 174.39M | 176.72M | 209.84M | 225.30M | 268.01M | 262.00M | 292.46M | 237.39M | 308.32M | 299.01M | 284.03M | 275.16M | 297.77M | 294.73M | 317.87M | 322.25M | 330.19M | 329.89M | 342.82M | 326.74M | 359.90M | 347.57M | 367.79M | 342.12M | 343.39M | 316.01M | 345.99M | 290.64M | 369.81M | 406.85M | 356.97M | 315.40M | 391.90M | 389.77M | 341.75M | 334.73M | 338.39M | 335.82M | 341.11M | 343.25M | 387.99M | 332.83M | 344.88M | 358.90M | 437.76M | 378.65M | 406.68M |
|
Non-Current Debt
|
| | | | | | | | | | 5.27M | 5.22M | 5.16M | 5.11M | 5.05M | 5.00M | 4.94M | 4.89M | 19.83M | 19.78M | 14.72M | | | | 4.50M | 4.45M | 4.39M | | 4.26M | 4.23M | 4.17M | 4.12M | 4.06M | 4.01M | 3.95M | 3.90M | 3.84M | 3.79M | 3.73M | 3.67M | 3.62M | 3.56M | 3.51M | 3.46M | 3.40M | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 7.84M | | 7.84M | 7.84M | 8.15M | 8.15M | 8.15M | 8.15M | 10.61M | 10.61M | 10.61M | 10.61M | 10.79M | 10.39M | 10.39M | 4.97M | 8.56M | 8.42M | 8.42M | 8.42M | 13.26M | 13.26M | 13.26M | 13.26M | 15.87M | | | | | | | | | | | | | | 2.69M | 2.95M | 27.65M | 2.51M | 3.33M | 2.95M | 1.69M | | | | 23.97M | | | | 23.84M | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.02M | 19.10M | 17.91M | 17.88M | 19.48M | 18.63M | 17.36M | 16.42M | 16.39M | 16.52M | 15.72M | 14.60M | 13.00M | 13.27M | 15.40M | 14.22M | 13.56M | 14.24M | 13.05M | 14.59M | 15.59M | 15.22M | 15.42M | 15.21M | 16.64M | 18.83M | 18.23M |
|
Other Non-Current Liabilities
|
| | 21.85M | | 23.50M | 25.10M | 30.60M | 32.29M | 35.23M | 39.93M | 46.02M | 51.13M | 56.43M | 63.91M | 76.60M | 84.53M | 162.25M | 162.48M | 164.21M | 169.89M | 173.86M | 181.32M | 190.09M | 197.03M | 205.26M | 214.25M | 231.20M | 240.75M | 241.65M | 255.08M | 265.84M | 279.01M | 288.27M | 295.31M | 304.08M | 311.72M | 322.45M | 316.42M | 320.71M | 327.42M | 246.64M | 250.76M | 255.71M | 259.37M | 229.69M | 218.77M | 199.38M | 186.75M | 172.38M | 161.81M | 153.07M | 143.41M | 135.88M | 124.18M | 117.76M | 111.50M | 104.70M | 94.51M | 89.36M | 83.79M | 78.53M | 74.94M |
|
Total Non-Current Liabilities
|
| | 70.67M | | 94.14M | 89.51M | 90.85M | 143.55M | 143.37M | 123.17M | 134.10M | 146.64M | 146.79M | 172.47M | 171.54M | 191.58M | 194.03M | 221.59M | 255.37M | 297.74M | 286.63M | 302.36M | 252.13M | 322.96M | 318.17M | 303.18M | 281.00M | 299.12M | 300.29M | 323.48M | 327.81M | 335.67M | 335.31M | 348.10M | 332.97M | 386.31M | 374.29M | 393.59M | 368.42M | 370.89M | 345.81M | 375.20M | 321.01M | 398.80M | 437.01M | 382.56M | 339.04M | 412.05M | 409.40M | 363.82M | 356.03M | 359.50M | 358.05M | 385.38M | 404.64M | 446.71M | 384.93M | 415.87M | 434.74M | 481.43M | 409.28M | 462.83M |
|
Total Liabilities
|
| | 92.52M | -100.03M | 117.64M | 114.61M | 121.44M | 175.85M | 178.60M | 163.10M | 180.12M | 197.77M | 203.22M | 236.38M | 248.14M | 276.10M | 356.27M | 384.08M | 419.58M | 467.64M | 460.49M | 483.68M | 442.23M | 519.99M | 523.43M | 517.42M | 512.20M | 539.87M | 541.94M | 578.57M | 593.65M | 614.68M | 623.58M | 643.41M | 637.05M | 698.03M | 696.74M | 710.01M | 689.13M | 698.31M | 592.45M | 625.97M | 576.72M | 658.17M | 666.70M | 601.33M | 538.42M | 598.80M | 581.78M | 525.63M | 509.10M | 502.91M | 493.94M | 509.56M | 522.40M | 558.21M | 489.63M | 510.38M | 524.10M | 565.22M | 487.81M | 537.78M |
|
Total Debt
|
| | | | | | | | | | 9.80M | 5.44M | 5.38M | 5.33M | 5.27M | 5.22M | 5.16M | 5.11M | 45.05M | 45.00M | 41.94M | 34.89M | 19.83M | 19.78M | 12.22M | 4.67M | 4.61M | 4.56M | 4.48M | 4.45M | 4.39M | 4.34M | 4.28M | 4.23M | 4.17M | 4.12M | 4.06M | 4.01M | 3.95M | 3.90M | 3.84M | 3.79M | 3.73M | 3.68M | 3.62M | 3.56M | 3.51M | | | | | | | | | | | | | | | |
|
Common Equity
|
| | 95.36M | 100.03M | 101.84M | 103.49M | 101.66M | 40.08M | 43.37M | 48.67M | 48.74M | 51.10M | 58.11M | 67.97M | 65.18M | 61.01M | 19.52M | 26.93M | 32.82M | 26.22M | 34.54M | 44.18M | 54.55M | 45.65M | 53.29M | 62.38M | 69.69M | 57.55M | 67.86M | 80.66M | 88.83M | 75.44M | 84.88M | 99.93M | 119.04M | 119.87M | 137.47M | 160.17M | 171.80M | 161.28M | 179.89M | 197.31M | 198.24M | 184.49M | 199.42M | 207.63M | 208.53M | 185.71M | 174.50M | 171.36M | 177.84M | 173.48M | 177.97M | 180.45M | 199.14M | 189.59M | 198.96M | 215.39M | 221.40M | 213.35M | 225.82M | 240.15M |
|
Shareholder's Equity
|
| | 95.36M | 100.03M | 101.84M | 103.49M | 101.66M | 40.08M | 43.37M | 48.67M | 48.74M | 51.10M | 58.11M | 67.97M | 65.18M | 61.01M | 19.52M | 26.93M | 32.82M | 26.22M | 34.54M | 44.18M | 54.55M | 45.65M | 53.29M | 62.38M | 69.69M | 57.55M | 67.86M | 80.66M | 88.83M | 75.44M | 84.88M | 99.93M | 119.04M | 119.87M | 137.47M | 160.17M | 171.80M | 161.28M | 179.89M | 197.31M | 198.24M | 184.49M | 199.42M | 207.63M | 208.53M | 185.71M | 174.50M | 171.36M | 177.84M | 173.48M | 177.97M | 180.45M | 199.14M | 189.59M | 198.96M | 215.39M | 221.40M | 213.35M | 225.82M | 240.15M |
|
Liabilities and Shareholders Equity
|
| | 187.88M | | 219.49M | 218.10M | 223.10M | 215.92M | 221.97M | 211.77M | 228.86M | 248.87M | 261.33M | 304.35M | 313.32M | 337.12M | 375.79M | 411.01M | 452.40M | 493.86M | 495.03M | 527.87M | 496.78M | 565.64M | 576.72M | 579.80M | 581.89M | 597.42M | 609.80M | 659.23M | 682.49M | 690.12M | 708.46M | 743.34M | 756.09M | 817.90M | 834.20M | 870.18M | 860.93M | 859.59M | 772.34M | 823.28M | 774.95M | 842.65M | 866.12M | 808.97M | 746.95M | 784.52M | 756.27M | 696.99M | 686.94M | 676.39M | 671.90M | 690.01M | 721.54M | 747.80M | 688.59M | 725.77M | 745.51M | 778.57M | 713.63M | 777.92M |
|
Retained Earnings
|
| | 70.16M | | 77.32M | 81.83M | 80.65M | 40.00M | 42.97M | 48.01M | 52.89M | 49.43M | 54.39M | 62.46M | 66.73M | 54.78M | 13.70M | 21.28M | 28.36M | 20.96M | 28.30M | 37.68M | 47.55M | 37.96M | 44.89M | 53.53M | 59.99M | 46.95M | 56.26M | 69.22M | 77.88M | 66.93M | 76.34M | 93.59M | 108.59M | 104.44M | 116.50M | 139.22M | 148.68M | 140.19M | 149.43M | 165.65M | 165.71M | 155.61M | 167.44M | 176.11M | 178.32M | 168.29M | 165.39M | 170.75M | 172.62M | 163.79M | 169.30M | 175.21M | 182.94M | 174.12M | 182.16M | 192.02M | 200.00M | 188.12M | 196.73M | 208.04M |
|
Treasury Shares
|
| | 0.27M | 0.00M | 0.07M | 0.27M | | 2.99M | 2.99M | 2.99M | 0.05M | | | | | | 0.02M | 0.04M | 0.09M | | | | | | | | | | | | | | | | | | | | | 0.06M | | | 0.14M | 0.05M | 0.04M | 0.06M | 0.24M | 0.12M | 0.27M | 0.13M | 2.42M | 0.36M | 0.49M | 0.46M | 1.50M | 0.24M | 0.22M | 0.23M | 0.85M | 0.23M | 0.20M | 0.16M |