|
Cash & Equivalents
|
7.42M | 36.99M | 27.80M | 24.50M | 24.80M | 21.46M | 20.66M | 19.76M | 21.31M | 25.19M | 22.87M | 19.74M | 22.91M | 27.35M | 32.11M | 28.17M | 30.45M | 27.35M | 26.44M | 26.50M | 27.30M | 24.74M | 25.91M | 28.93M | 29.80M | 29.37M | 29.93M | 31.27M | 32.97M | 38.84M | 39.74M | 38.81M | 44.25M | 74.68M | 65.94M | 54.44M | 46.82M | 45.58M | 49.53M | 47.00M | 44.03M | 54.75M | 63.68M | 51.64M | 62.07M | 63.41M | 65.97M | 80.16M | 100.76M | 107.82M | 117.22M | 96.17M | 99.26M | 101.78M | 102.71M | 108.59M | 189.00M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | 0.47M | | | | 0.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
7.42M | 36.99M | 27.80M | 24.50M | 24.80M | 21.46M | 20.66M | 19.76M | 21.31M | 25.19M | 22.87M | 19.74M | 22.91M | 27.35M | 32.11M | 28.17M | 30.45M | 27.82M | 26.44M | 26.50M | 27.30M | 25.00M | 25.91M | 28.93M | 29.80M | 29.37M | 29.93M | 31.27M | 32.97M | 38.84M | 39.74M | 38.81M | 44.25M | 74.68M | 65.94M | 54.44M | 46.82M | 45.58M | 49.53M | 47.00M | 44.03M | 54.75M | 63.68M | 51.64M | 62.07M | 63.41M | 65.97M | 80.16M | 100.76M | 107.82M | 117.22M | 96.17M | 99.26M | 101.78M | 102.71M | 108.59M | 189.00M |
|
Receivables - Net
|
| | | | | 1.09M | | 0.71M | 0.95M | 1.11M | 1.05M | 1.08M | 0.98M | 0.70M | 0.89M | 1.13M | 0.85M | 1.21M | 1.16M | 1.40M | 0.91M | 1.57M | 1.24M | 3.57M | 3.89M | 2.62M | 2.63M | 3.06M | 3.64M | 4.71M | 0.28M | 3.23M | 4.68M | 6.28M | 5.63M | 5.55M | 7.03M | 6.04M | 7.16M | 8.32M | 9.17M | 11.37M | 3.53M | 8.84M | 8.60M | 8.24M | 6.00M | 10.15M | 9.27M | 9.41M | 7.48M | 8.88M | 9.07M | 9.09M | 6.27M | 9.31M | 16.11M |
|
Receivables - Other
|
| | | | | | | | | | | | | | 0.30M | 0.30M | 0.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | |
|
Receivables
|
| | | | | 1.09M | | 0.71M | 0.95M | 1.11M | 1.05M | 1.08M | 0.98M | 0.70M | 1.19M | 1.43M | 1.15M | 1.21M | 1.16M | 1.40M | 0.91M | 1.57M | 1.24M | 3.57M | 3.89M | 2.62M | 2.63M | 3.06M | 3.64M | 4.71M | 0.28M | 3.23M | 4.68M | 6.28M | 5.63M | 5.55M | 7.03M | 6.04M | 7.16M | 8.32M | 9.17M | 11.37M | 3.53M | 8.84M | 8.60M | 8.24M | 6.00M | 10.15M | 9.27M | 9.41M | 7.48M | 8.88M | 9.07M | 9.09M | 6.37M | 9.31M | 16.11M |
|
Inventory
|
| | | | | 0.30M | | 0.32M | 0.27M | 0.27M | 0.31M | 0.33M | 0.31M | 0.31M | 0.29M | 0.49M | 0.49M | 0.50M | 0.51M | 0.63M | 0.55M | 0.64M | 0.48M | 0.57M | 0.55M | 0.53M | 0.54M | 0.55M | 0.56M | 0.57M | 0.57M | 0.62M | 0.61M | 0.74M | 0.75M | 0.83M | 0.80M | 0.90M | 0.87M | 1.02M | 1.00M | 2.05M | 1.89M | 1.77M | 1.71M | 1.66M | 1.47M | 1.39M | 1.45M | 1.44M | 1.45M | 1.47M | 1.53M | 1.53M | 1.63M | 4.72M | 4.77M |
|
Current Deferred Tax Assets
|
| | | | | 0.20M | | 0.48M | 0.44M | 0.09M | 0.24M | 0.23M | 0.24M | 0.08M | 0.22M | 0.49M | 0.42M | 0.23M | 0.23M | 0.38M | 0.20M | 0.31M | 0.29M | 0.24M | 0.35M | 0.31M | 0.42M | 0.42M | 0.46M | 5.97M | | | | 5.58M | | | | 5.28M | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | | 0.41M | | 0.71M | 0.83M | 0.51M | 0.69M | 0.56M | 0.54M | 0.61M | 0.57M | 0.71M | 0.77M | 2.30M | 1.97M | 1.24M | 2.88M | 2.31M | 1.74M | 1.21M | 1.03M | 1.00M | 1.35M | 1.35M | 1.60M | 1.22M | 1.35M | 1.28M | 1.79M | 1.48M | 1.63M | 1.74M | 1.86M | 1.65M | 2.15M | 2.36M | 2.69M | 10.38M | 8.69M | 6.30M | 7.05M | 12.02M | 9.81M | 7.27M | 8.39M | 12.42M | 11.14M | 8.52M | 8.98M | 13.78M | 13.09M | 15.47M | 15.57M |
|
Current Assets
|
| 3.18M | | | 3.69M | 23.47M | | 21.98M | 23.80M | 27.29M | 25.23M | 21.96M | 24.97M | 26.54M | 34.17M | 31.08M | 33.33M | 32.36M | 31.46M | 31.15M | 32.37M | 30.16M | 29.96M | 34.60M | 35.65M | 33.88M | 34.89M | 36.69M | 39.31M | 45.95M | 44.90M | 44.99M | 52.45M | 84.32M | 75.27M | 63.19M | 56.76M | 54.97M | 60.78M | 59.58M | 57.44M | 79.37M | 78.69M | 72.50M | 81.05M | 94.62M | 93.17M | 110.00M | 129.22M | 140.68M | 139.05M | 216.58M | 219.76M | 228.02M | 224.41M | 140.00M | 227.82M |
|
Property, Plant & Equipment (Net)
|
| | | | | 103.96M | | 103.67M | 99.36M | 99.61M | 99.82M | 98.75M | 100.04M | 99.53M | 97.78M | 112.76M | 113.73M | 132.64M | 131.53M | 134.68M | 132.80M | 134.63M | 131.84M | 137.41M | 132.77M | 131.58M | 136.05M | 135.06M | 134.13M | 140.76M | 141.33M | 143.75M | 146.97M | 152.78M | 159.72M | 169.81M | 185.55M | 187.02M | 197.22M | 201.10M | 198.91M | 503.93M | 490.31M | 491.90M | 490.18M | 485.25M | 482.50M | 480.50M | 475.03M | 472.30M | 474.67M | 467.19M | 457.86M | 464.65M | 471.42M | 694.11M | 903.19M |
|
Long-Term Investments
|
| | | | | 2.81M | | 3.34M | 3.03M | 2.76M | 3.18M | 3.21M | 3.36M | 3.35M | 3.09M | | | | | | | 1.00M | | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | | | | | | | | | | 94.82M | 94.02M | 93.30M | 92.09M | | |
|
Goodwill
|
| | | | | 4.94M | | 5.10M | 4.73M | 4.83M | 4.92M | 4.82M | 5.00M | 4.94M | 4.84M | 12.51M | 13.13M | 13.28M | 13.07M | 13.21M | 12.28M | 11.63M | 10.77M | 10.91M | 10.54M | 10.17M | 10.80M | 10.38M | 10.57M | 13.39M | 13.82M | 14.47M | 14.87M | 15.16M | 15.09M | 14.29M | 14.61M | 13.99M | 14.02M | 14.35M | 13.79M | 32.94M | 9.79M | 10.20M | 10.44M | 34.06M | 33.69M | 14.22M | 13.80M | 33.51M | 13.61M | 13.07M | 12.28M | 32.74M | 13.12M | 69.81M | 108.80M |
|
Intangibles
|
| | | | | | | | | | | | | 0.10M | | 2.30M | 2.31M | 2.13M | 4.98M | 4.73M | 4.33M | 1.83M | 3.60M | 3.54M | 3.25M | 1.65M | 3.13M | 3.02M | 3.27M | 1.56M | 12.18M | 13.40M | 13.83M | 15.06M | 14.73M | 14.94M | 15.46M | 12.45M | 14.71M | 15.28M | 14.83M | 40.78M | 53.89M | 53.57M | 52.98M | 30.06M | 51.80M | 51.19M | 49.81M | 30.11M | 48.12M | 46.70M | 45.30M | 29.33M | 43.95M | 74.14M | 85.73M |
|
Goodwill & Intangibles
|
| | | | | 4.94M | | 5.10M | 4.73M | 4.83M | 4.92M | 4.82M | 5.00M | 5.04M | 4.84M | 14.81M | 15.44M | 15.41M | 18.05M | 17.94M | 16.60M | 13.46M | 14.37M | 14.45M | 13.79M | 11.83M | 13.93M | 13.40M | 13.84M | 14.95M | 26.00M | 27.87M | 28.69M | 30.23M | 29.82M | 29.22M | 30.06M | 26.45M | 28.73M | 29.63M | 28.61M | 73.72M | 63.67M | 63.77M | 63.43M | 64.12M | 85.49M | 65.41M | 63.62M | 63.62M | 61.73M | 59.77M | 57.58M | 62.08M | 57.06M | 143.95M | 194.53M |
|
Long-Term Deferred Tax
|
| | | | | 1.08M | | 1.13M | 1.26M | 2.05M | 1.88M | 1.99M | 2.04M | 2.15M | 2.02M | 3.06M | 3.20M | 3.63M | 3.73M | 3.67M | 3.85M | 3.48M | 3.46M | 4.91M | 4.88M | 4.83M | 5.03M | 5.07M | 5.04M | 1.71M | 1.85M | 1.80M | 7.12M | 1.52M | 0.83M | 0.84M | 0.47M | 1.54M | 1.70M | 1.52M | 2.01M | 2.45M | 1.51M | 0.50M | 0.40M | 0.86M | 1.39M | 1.73M | 1.00M | 0.56M | 0.49M | 12.61M | 13.32M | 15.58M | 17.50M | 17.84M | 29.04M |
|
Other Non-Current Assets
|
| | | | | 0.34M | | 0.35M | 0.31M | 0.19M | 0.24M | 0.66M | 0.62M | 0.26M | 0.55M | 0.99M | 0.71M | 0.80M | 0.87M | 0.65M | 0.68M | 0.36M | 0.28M | 0.60M | 0.34M | 0.27M | 0.83M | 1.29M | 23.16M | 1.34M | 1.35M | 0.97M | 3.26M | 3.17M | 3.27M | 3.17M | 3.50M | 3.28M | 3.26M | 2.54M | 2.58M | 2.69M | 2.23M | 2.41M | 2.52M | 1.92M | 1.85M | 1.97M | 1.91M | 1.80M | 3.22M | 1.69M | 1.54M | 100.15M | 1.51M | 1.87M | 1.09M |
|
Non-Current Assets
|
| 12.54M | | | 11.62M | 113.12M | | 113.58M | 108.70M | 109.44M | 110.03M | 109.43M | 111.06M | 110.54M | 108.78M | 134.05M | 136.01M | 132.64M | 156.48M | 159.34M | 156.13M | 134.63M | 153.65M | 160.15M | 154.79M | 131.58M | 158.59M | 157.46M | 180.17M | 171.89M | 173.17M | 178.65M | 188.82M | 190.56M | 196.52M | 206.22M | 222.79M | 223.85M | 272.29M | 280.75M | 282.41M | 644.66M | 591.43M | 592.92M | 590.75M | 584.90M | 580.64M | 578.80M | 568.65M | 561.76M | 565.30M | 659.24M | 648.77M | 641.03M | 661.08M | 859.24M | 1,131.04M |
|
Assets
|
33.25M | 135.31M | 137.84M | 134.38M | 137.40M | 136.59M | 136.65M | 135.56M | 132.50M | 136.73M | 135.27M | 131.38M | 136.03M | 137.34M | 143.21M | 165.39M | 169.34M | 190.62M | 187.93M | 190.49M | 188.50M | 187.11M | 183.62M | 194.74M | 190.44M | 186.42M | 193.49M | 194.15M | 219.48M | 217.84M | 218.07M | 223.63M | 241.26M | 274.88M | 271.79M | 269.41M | 279.55M | 278.82M | 333.08M | 340.33M | 339.85M | 726.90M | 670.12M | 665.42M | 671.79M | 680.76M | 673.80M | 688.80M | 697.86M | 703.36M | 704.35M | 875.82M | 868.53M | 884.97M | 885.48M | 999.24M | 1,358.86M |
|
Accounts Payables
|
| | | | | 5.15M | | 5.36M | 5.02M | 6.67M | 5.56M | 5.42M | 5.95M | 6.38M | 6.60M | 6.63M | 6.63M | 2.46M | 1.91M | 2.54M | 3.41M | 3.44M | 2.52M | 2.30M | 2.10M | 2.69M | 1.32M | 1.99M | 1.57M | 1.86M | 1.90M | 2.08M | 2.05M | 4.76M | 2.31M | 4.52M | 8.16M | 3.30M | 6.48M | 4.38M | 3.38M | 5.20M | 6.47M | 7.98M | 6.38M | 12.86M | 7.94M | 6.32M | 7.30M | 12.65M | 10.35M | 9.82M | 8.23M | 15.34M | 12.57M | 17.55M | 14.59M |
|
Payables
|
| | | | | 5.15M | | 5.36M | 5.02M | 6.67M | 5.56M | 5.42M | 5.95M | 6.38M | 6.60M | 6.63M | 6.63M | 2.46M | 1.91M | 2.54M | 3.41M | 3.44M | 2.52M | 2.30M | 2.10M | 2.69M | 1.32M | 1.99M | 1.57M | 1.86M | 1.90M | 2.08M | 2.05M | 4.76M | 2.31M | 4.52M | 8.16M | 3.30M | 6.48M | 4.38M | 3.38M | 5.20M | 6.47M | 7.98M | 6.38M | 12.86M | 7.94M | 6.32M | 7.30M | 12.65M | 10.35M | 9.82M | 8.23M | 15.34M | 12.57M | 17.55M | 14.59M |
|
Accumulated Expenses
|
| | | | | 2.33M | | 1.89M | 2.11M | 2.37M | 2.33M | 2.37M | 2.51M | 2.81M | 2.27M | 3.93M | 4.29M | 5.82M | 6.42M | 6.46M | 5.59M | 6.82M | 5.59M | 6.12M | 6.06M | 5.62M | 6.03M | 6.37M | 6.36M | 9.09M | 6.36M | 7.02M | 9.32M | 10.43M | 12.85M | 15.29M | 16.00M | 15.66M | 14.85M | 15.04M | 12.29M | 21.71M | 18.59M | 17.98M | 25.39M | 12.49M | 15.04M | 17.70M | 17.74M | 13.59M | 19.54M | 17.72M | 16.44M | 19.01M | 19.60M | 24.63M | 32.28M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | 2.18M | 2.31M | 2.17M | 2.25M | 2.10M | 2.23M | 2.43M | 1.71M | 1.83M | 1.91M | 0.46M | 0.83M | 0.83M | 0.84M | 0.89M | 0.85M | 0.33M | 1.03M | 1.11M | 1.16M | 0.75M | 0.45M | 0.48M | 0.46M | 1.93M | | | | 0.30M | | | |
|
Short term Debt
|
3.49M | 1.74M | | 1.77M | 1.86M | 4.20M | 2.27M | 2.28M | 2.11M | 9.10M | 0.37M | 0.33M | 0.41M | 0.37M | 1.17M | 6.28M | 6.23M | 4.20M | 5.64M | 5.84M | 6.49M | 5.27M | 6.51M | 6.80M | 5.52M | 4.12M | 4.06M | 3.79M | 5.51M | 5.58M | 5.40M | 5.41M | 5.65M | 5.70M | 5.57M | 8.37M | 20.08M | 17.48M | 17.99M | 17.84M | 17.36M | 3.16M | 10.57M | 20.35M | 10.53M | 10.72M | 10.62M | 4.51M | 4.26M | 3.96M | 3.88M | 5.54M | 5.35M | 5.32M | 5.22M | 5.08M | 4.91M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.27M | 4.17M | 4.23M | 4.24M | 3.94M | 4.00M | 4.14M | 4.33M | 4.13M | 4.39M | 4.23M | 3.92M | 3.78M | 3.47M | 3.61M | 3.95M | 3.77M | 3.87M | 3.58M |
|
Current Taxes
|
| | | | | 2.46M | | 1.17M | 1.98M | 3.10M | 2.91M | 2.14M | 2.35M | 3.41M | 2.17M | 3.36M | 4.08M | 4.80M | 4.40M | 3.20M | 2.81M | 4.80M | 4.06M | 3.23M | 3.91M | 4.20M | 4.29M | 3.20M | 4.42M | 4.66M | 4.31M | 2.93M | 5.47M | 4.82M | 4.66M | 2.13M | 4.86M | 5.57M | 6.13M | 5.20M | 5.68M | 8.57M | 2.83M | 8.14M | 9.92M | 10.77M | 9.56M | 13.16M | 15.08M | 15.09M | 11.76M | 8.91M | 9.85M | 9.80M | 10.42M | 9.29M | 21.77M |
|
Curent Deferred Tax Liability
|
| | | | | 0.10M | | 0.10M | 0.10M | 0.12M | 0.12M | 0.12M | 0.12M | 0.10M | 0.10M | 0.10M | 0.10M | 0.16M | 0.16M | 0.16M | 0.15M | 0.16M | 0.16M | 0.16M | 0.16M | 0.15M | 0.15M | 0.15M | 0.15M | 4.26M | | | | 4.84M | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 9.22M | | | 6.27M | 14.24M | | 10.80M | 11.32M | 21.36M | 17.63M | 10.38M | 11.34M | 13.07M | 12.31M | 25.80M | 27.20M | 26.80M | 27.72M | 27.80M | 27.34M | 28.13M | 25.68M | 25.50M | 24.86M | 23.13M | 22.01M | 21.59M | 24.84M | 28.61M | 25.24M | 25.19M | 29.99M | 34.44M | 33.52M | 37.20M | 56.80M | 50.02M | 56.23M | 54.84M | 51.68M | 56.57M | 53.48M | 69.91M | 68.90M | 60.16M | 55.83M | 56.27M | 59.51M | 60.43M | 58.90M | 56.02M | 54.48M | 65.41M | 63.17M | 74.92M | 93.33M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.95M | 0.98M | 0.22M | 0.16M | 0.14M | 0.11M | 0.08M | 0.07M | 0.07M | 0.05M | 0.04M | 0.27M | 0.22M | 0.43M | 0.40M | 0.36M | 0.33M | 0.28M |
|
Non-Current Debt
|
| | | | | 9.30M | | 8.48M | 7.34M | | 3.19M | 3.30M | 3.32M | 3.19M | 9.45M | 10.15M | 9.78M | 29.86M | 28.20M | 29.81M | 32.13M | 32.62M | 35.19M | 37.86M | 34.29M | 32.40M | 33.79M | 33.16M | 52.85M | 50.03M | 49.21M | 49.27M | 52.65M | 51.02M | 48.40M | 45.92M | 33.21M | 42.04M | 49.78M | 54.22M | 53.71M | 175.81M | 183.46M | 173.79M | 173.58M | 173.83M | 173.80M | 179.35M | 178.19M | 177.53M | 177.11M | 346.64M | 344.42M | 344.26M | 343.78M | 343.51M | 328.18M |
|
Minority Interest
|
| | | | | | | | | | | | | | | 5.38M | 5.70M | 7.64M | 6.97M | 6.12M | 4.87M | 4.00M | 3.86M | 4.50M | 4.62M | 4.74M | 5.58M | 5.64M | 6.14M | 6.39M | 7.35M | 8.29M | 7.45M | 7.42M | 7.79M | 7.37M | 7.19M | 7.06M | 7.57M | 7.39M | 7.27M | 8.77M | 8.07M | 7.71M | 8.16M | 8.83M | 7.42M | 7.11M | 7.82M | 8.73M | 9.23M | 9.53M | 8.45M | 10.17M | 11.08M | 101.78M | 96.69M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.26M | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | 1.87M | | 2.19M | 2.06M | 2.62M | 2.67M | 2.71M | 3.15M | 2.68M | 2.61M | 3.70M | 3.57M | 3.91M | 3.80M | 3.86M | 3.60M | 3.42M | 3.14M | 2.98M | 2.98M | 3.48M | 3.51M | 3.63M | 3.27M | | | | | | | | | | | | | 1.01M | 2.28M | 2.76M | 2.31M | 2.87M | 2.63M | 2.81M | 2.54M | 2.92M | 2.83M | 3.03M | 2.87M | 2.81M | 2.87M | 3.23M | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.05M | 39.70M | 44.55M | 42.94M | 38.85M | 32.15M | 31.99M | 32.28M | 30.70M | 30.56M | 28.55M | 27.23M | 27.26M | 25.51M | 26.54M | 26.02M | 23.64M | 23.42M | 25.49M |
|
Other Non-Current Liabilities
|
| | | | | 0.20M | | | | 0.20M | 0.23M | 0.23M | 0.23M | 0.24M | 0.24M | 0.24M | 0.24M | 0.60M | 0.61M | 0.62M | 0.59M | 0.52M | 0.48M | 0.60M | 0.59M | 0.63M | 0.69M | 0.70M | 0.67M | 0.62M | 0.61M | 0.85M | 0.82M | 2.10M | 2.49M | 2.04M | 1.78M | 3.38M | 3.56M | 2.55M | 2.30M | 275.61M | 276.64M | 277.13M | 277.92M | 278.94M | | | | 281.90M | | | | 284.90M | 285.16M | 285.59M | 654.00M |
|
Total Non-Current Liabilities
|
| 2.07M | | | 3.80M | 25.41M | | | | 23.98M | 20.30M | 16.39M | 17.81M | 18.94M | 24.36M | 39.75M | 40.56M | 60.57M | 59.72M | 61.47M | 63.06M | 64.17M | 64.02M | 66.34M | 62.13M | 59.01M | 59.31M | 58.37M | 80.96M | 78.63M | 74.45M | 74.46M | 82.64M | 85.45M | 81.93M | 83.12M | 90.01M | 92.06M | 143.10M | 149.71M | 150.91M | 279.22M | 280.81M | 282.69M | 280.61M | 274.84M | 548.37M | 554.18M | 554.11M | 271.10M | 551.57M | 717.09M | 715.23M | 445.86M | 446.54M | 467.05M | 479.30M |
|
Total Liabilities
|
| 27.54M | | | | 25.62M | | 21.47M | 20.72M | 24.19M | 20.52M | 16.61M | 18.03M | 19.18M | 24.60M | 39.98M | 40.80M | 61.17M | 60.33M | 62.09M | 63.66M | 64.69M | 64.50M | 66.94M | 62.72M | 59.64M | 60.00M | 59.08M | 81.63M | 79.25M | 75.06M | 75.31M | 83.47M | 87.56M | 84.42M | 85.16M | 91.79M | 95.44M | 146.66M | 152.26M | 153.21M | 554.83M | 557.45M | 559.82M | 558.53M | 553.78M | 548.37M | 554.18M | 554.11M | 553.00M | 551.57M | 717.09M | 715.23M | 730.77M | 731.70M | 752.64M | 1,133.29M |
|
Total Debt
|
3.49M | 1.74M | | 1.77M | 1.86M | 13.51M | 2.27M | 10.76M | 9.45M | 9.10M | 3.56M | 3.63M | 3.73M | 3.56M | 10.62M | 16.43M | 16.02M | 34.06M | 33.84M | 35.65M | 38.62M | 37.89M | 41.70M | 44.66M | 39.81M | 36.52M | 37.85M | 36.95M | 58.36M | 55.61M | 54.61M | 54.67M | 58.30M | 56.71M | 53.97M | 54.30M | 53.28M | 59.52M | 67.77M | 72.06M | 71.07M | 178.96M | 194.03M | 194.15M | 184.11M | 184.55M | 184.42M | 183.87M | 182.44M | 181.48M | 181.00M | 352.17M | 349.77M | 349.58M | 349.00M | 348.60M | 333.09M |
|
Common Equity
|
| 107.77M | | | | 110.97M | | 114.09M | 111.78M | 112.54M | 114.74M | 114.77M | 118.00M | 118.16M | 118.61M | 125.41M | 128.55M | 129.45M | 127.60M | 128.40M | 124.84M | 122.43M | 119.12M | 127.80M | 127.72M | 126.79M | 133.49M | 135.07M | 137.85M | 138.58M | 143.02M | 148.32M | 157.80M | 187.32M | 187.38M | 184.25M | 187.76M | 183.38M | 186.42M | 188.07M | 186.64M | 172.07M | 112.67M | 105.60M | 113.26M | 126.98M | 125.43M | 134.62M | 143.75M | 150.36M | 152.79M | 158.73M | 153.31M | 154.20M | 153.78M | 246.59M | 225.57M |
|
Shareholder's Equity
|
23.51M | 107.77M | | | | 110.97M | | 114.09M | 111.78M | 112.54M | 114.74M | 114.77M | 118.00M | 118.16M | 118.61M | 125.41M | 128.55M | 129.45M | 127.60M | 128.40M | 124.84M | 122.43M | 119.12M | 127.80M | 127.72M | 126.79M | 133.49M | 135.07M | 137.85M | 138.58M | 143.02M | 148.32M | 157.80M | 187.32M | 187.38M | 184.25M | 187.76M | 183.38M | 186.42M | 188.07M | 186.64M | 172.07M | 112.67M | 105.60M | 113.26M | 126.98M | 125.43M | 134.62M | 143.75M | 150.36M | 152.79M | 158.73M | 153.31M | 154.20M | 153.78M | 246.59M | 225.57M |
|
Liabilities and Shareholders Equity
|
33.25M | 135.31M | 137.84M | 134.38M | 137.40M | 136.59M | 136.65M | 135.56M | 132.50M | 136.73M | 135.27M | 131.38M | 136.03M | 137.34M | 143.21M | 165.39M | 169.34M | 190.62M | 187.93M | 190.49M | 188.50M | 187.11M | 183.62M | 194.74M | 190.44M | 186.42M | 193.49M | 194.15M | 219.48M | 217.84M | 218.07M | 223.63M | 241.26M | 274.88M | 271.79M | 269.41M | 279.55M | 278.82M | 333.08M | 340.33M | 339.85M | 726.90M | 670.12M | 665.42M | 671.79M | 680.76M | 673.80M | 688.80M | 697.86M | 703.36M | 704.35M | 875.82M | 868.53M | 884.97M | 885.48M | 999.24M | 1,358.86M |
|
Treasury Shares
|
| 0.05M | | | | 0.06M | | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | | 0.12M | | | | | | | | | | | | | | | | | | 0.17M | | | | 0.31M | | | | 0.44M | | | | 0.69M | | | | 0.82M | | | | 0.99M | | | |
|
Retained Earnings
|
| | | | | 31.13M | | 32.64M | 34.06M | 34.15M | 35.28M | 36.43M | 37.61M | 38.24M | 39.90M | 43.56M | 44.63M | 44.42M | 44.93M | 45.09M | 45.88M | 45.65M | 47.50M | 54.09M | 56.82M | 57.17M | 59.45M | 61.70M | 63.59M | 66.39M | 68.56M | 70.36M | 78.00M | 72.66M | 73.59M | 73.91M | 75.55M | 76.06M | 76.89M | 76.33M | 76.81M | 56.67M | -22.28M | -16.64M | -13.53M | 8.67M | 7.25M | 14.10M | 25.33M | 29.29M | 29.51M | 38.36M | 41.31M | 37.27M | 36.02M | 34.06M | 19.89M |