|
Cash & Equivalents
|
67.92M | 47.00M | 65.68M | 46.30M | 59.03M | 46.30M | 46.30M | 35.37M | 35.37M | 55.29M | 39.76M | 4.62M | 49.75M | 63.42M | 53.53M | 39.91M | 58.53M | 64.22M | 77.18M | 42.55M | 64.88M | 60.29M | 66.43M | 60.91M | 79.88M | 72.50M | 76.87M | 80.19M | 90.98M | 47.30M | 66.88M | 49.18M | 65.75M | 28.13M | 62.34M | 49.99M | 70.97M | 68.68M | 102.24M | 91.70M | 93.47M | 69.74M | 98.49M | 90.06M | 111.32M | 165.94M | 108.05M | 95.66M | 92.26M | 115.67M | 89.73M | 108.31M | 67.41M | 94.90M | 116.19M | 122.93M | 134.81M | 243.98M | 240.51M | 144.95M | 147.58M | 128.21M | 167.51M | 178.32M | 182.46M | 186.74M | 187.84M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.89M | 152.23M | 204.37M | 257.59M | 261.60M | 264.30M | 157.87M | 159.35M | 211.35M |
|
Cash & Current Investments
|
67.92M | 47.00M | 65.68M | 46.30M | 59.03M | 46.30M | 46.30M | 35.37M | 35.37M | 55.29M | 39.76M | 4.62M | 49.75M | 63.42M | 53.53M | 39.91M | 58.53M | 64.22M | 77.18M | 42.55M | 64.88M | 60.29M | 66.43M | 60.91M | 79.88M | 72.50M | 76.87M | 80.19M | 90.98M | 47.30M | 66.88M | 49.18M | 65.75M | 28.13M | 62.34M | 49.99M | 70.97M | 68.68M | 102.24M | 91.70M | 93.47M | 69.74M | 98.49M | 90.06M | 111.32M | 165.94M | 108.05M | 95.66M | 92.26M | 115.67M | 89.73M | 108.31M | 67.41M | 94.90M | 116.19M | 122.93M | 134.81M | 243.98M | 289.40M | 297.19M | 351.95M | 385.80M | 429.11M | 442.61M | 340.32M | 346.09M | 399.20M |
|
Receivables - Net
|
44.63M | 15.73M | 180.88M | -34.56M | 196.04M | -12.25M | 256.71M | 238.01M | 217.79M | 241.04M | 269.92M | 300.91M | 242.40M | 253.73M | 270.31M | 267.31M | 236.28M | 256.13M | 250.99M | 288.38M | 260.85M | 295.33M | 273.94M | 298.38M | 284.85M | 332.90M | 331.19M | 361.60M | 288.31M | 387.98M | 357.97M | 417.90M | 378.45M | 426.44M | 382.67M | 449.68M | 408.33M | 463.99M | 400.83M | 454.20M | 433.95M | 500.91M | 478.91M | 555.29M | 485.32M | 446.72M | 588.96M | 620.44M | 554.70M | 581.66M | 585.38M | 616.58M | 634.14M | 643.95M | 646.66M | 619.35M | 621.84M | 592.66M | 587.60M | 613.74M | 527.26M | 598.83M | 585.08M | 611.43M | 603.98M | 637.04M | 616.70M |
|
Receivables - Other
|
| | | | | | | | | | | 9.81M | | | | 20.83M | | | | 21.87M | | | | 21.60M | | | | 33.06M | | | | 33.02M | | | | 57.04M | | | | 52.56M | | | | 56.46M | | | | 1.50M | | | | 47.51M | | | | 57.39M | | | | 57.11M | | | | 60.62M | | | |
|
Receivables
|
44.63M | 15.73M | 180.88M | -34.56M | 196.04M | -12.25M | 256.71M | 238.01M | 217.79M | 241.04M | 269.92M | 310.73M | 242.40M | 253.73M | 270.31M | 288.14M | 236.28M | 256.13M | 250.99M | 310.25M | 260.85M | 295.33M | 273.94M | 319.98M | 284.85M | 332.90M | 331.19M | 394.66M | 288.31M | 387.98M | 357.97M | 450.92M | 378.45M | 426.44M | 382.67M | 506.73M | 408.33M | 463.99M | 400.83M | 506.76M | 433.95M | 500.91M | 478.91M | 611.75M | 485.32M | 446.72M | 588.96M | 621.94M | 554.70M | 581.66M | 585.38M | 664.08M | 634.14M | 643.95M | 646.66M | 676.74M | 621.84M | 592.66M | 587.60M | 670.85M | 527.26M | 598.83M | 585.08M | 672.05M | 603.98M | 637.04M | 616.70M |
|
Inventory
|
56.83M | 57.89M | 59.98M | -6.58M | 60.76M | 67.24M | 81.43M | 74.29M | 67.70M | 75.43M | 72.97M | 77.44M | 62.53M | 74.92M | 65.48M | 69.64M | 59.59M | 77.14M | 76.37M | 79.14M | 71.42M | 97.19M | 82.54M | 90.92M | 71.27M | 98.58M | 102.57M | 102.78M | 97.35M | 112.49M | 101.98M | 90.53M | 99.97M | 118.23M | 106.72M | 106.75M | 85.58M | 107.45M | 105.28M | 119.19M | 137.66M | 175.90M | 126.08M | 124.67M | 136.99M | 165.63M | 134.69M | 140.87M | 140.53M | 167.08M | 175.37M | 206.56M | 234.60M | 223.16M | 213.32M | 208.68M | 199.32M | 159.73M | 142.24M | 124.18M | 123.90M | 136.61M | 113.69M | 95.05M | 151.79M | 133.49M | 135.02M |
|
Current Deferred Tax Assets
|
| | | 0.00M | | | | 3.81M | | 4.35M | 4.52M | 4.44M | 3.40M | 3.40M | 3.40M | 5.25M | 5.25M | 5.25M | 5.25M | 6.38M | 6.38M | 6.38M | 6.38M | 7.75M | 7.75M | 7.75M | 7.75M | 7.91M | -7.91M | -7.91M | -7.91M | -7.91M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
3.70M | -2.60M | -1.11M | 1.39M | 3.60M | -0.83M | 4.25M | 4.21M | -0.71M | 4.10M | 3.93M | 4.71M | 5.25M | 4.66M | 3.88M | 3.93M | 5.13M | 4.58M | 4.50M | 5.12M | 5.06M | 4.53M | 4.87M | 5.33M | 6.15M | 5.17M | 4.63M | 4.25M | 5.13M | 5.35M | 4.11M | 5.45M | 5.60M | 5.52M | 5.18M | 5.74M | 6.44M | 6.28M | 6.07M | 9.66M | 7.26M | 7.05M | 6.88M | 10.67M | 13.97M | 13.45M | 12.02M | 11.44M | 15.36M | 13.59M | 11.80M | 10.02M | 14.59M | 13.37M | 10.10M | 11.90M | 18.14M | 16.54M | 14.07M | 16.09M | 16.93M | 16.98M | 16.76M | 17.75M | 20.42M | 22.45M | 23.16M |
|
Current Assets
|
277.47M | 306.07M | 316.30M | 338.85M | 323.48M | 354.50M | 387.58M | 357.19M | 354.62M | 382.76M | 391.35M | 388.32M | 366.56M | 402.61M | 398.49M | 386.47M | 364.99M | 407.76M | 414.32M | 418.49M | 408.59M | 464.50M | 438.77M | 458.15M | 452.26M | 519.01M | 523.84M | 552.85M | 484.39M | 555.24M | 532.60M | 559.17M | 550.74M | 582.92M | 561.49M | 616.10M | 571.70M | 647.34M | 617.08M | 669.18M | 672.34M | 753.66M | 710.36M | 776.41M | 748.98M | 791.74M | 843.72M | 858.98M | 802.85M | 877.99M | 862.28M | 932.41M | 950.74M | 975.38M | 986.26M | 953.79M | 974.12M | 1,021.93M | 1,040.70M | 1,048.64M | 1,023.36M | 1,147.51M | 1,151.73M | 1,166.85M | 1,116.52M | 1,139.07M | 1,174.08M |
|
Property, Plant & Equipment (Net)
|
25.12M | 14.03M | 13.30M | 12.42M | 11.64M | 11.09M | 13.82M | 13.50M | 19.29M | 20.56M | 21.91M | 22.57M | 24.09M | 24.90M | 25.40M | 26.10M | 26.55M | 27.37M | 26.77M | 27.60M | 27.23M | 27.68M | 27.75M | 27.86M | 28.10M | 29.88M | 32.40M | 32.23M | 32.11M | 33.77M | 34.29M | 39.40M | 38.65M | 39.60M | 40.08M | 41.49M | 44.02M | 46.01M | 48.18M | 51.80M | 55.44M | 59.47M | 62.34M | 64.23M | 65.75M | 65.39M | 63.19M | 61.54M | 61.59M | 61.00M | 60.62M | 61.01M | 60.84M | 60.25M | 59.91M | 59.17M | 58.37M | 58.01M | 57.64M | 56.66M | 55.53M | 54.38M | 53.26M | 52.52M | 51.66M | 48.27M | 48.06M |
|
Goodwill
|
48.06M | 48.06M | 48.06M | 48.06M | 48.06M | 48.06M | 48.06M | 48.06M | 51.15M | 51.28M | 51.28M | 60.08M | 51.28M | 51.28M | 51.28M | 51.28M | 51.28M | 51.28M | 51.28M | 51.28M | 51.28M | 51.28M | 51.28M | 51.28M | 51.28M | 51.28M | 51.28M | 60.08M | 51.28M | 67.51M | 67.51M | 82.41M | 73.60M | 73.60M | 73.60M | 82.41M | 73.60M | 73.60M | 73.60M | 82.41M | 73.60M | 73.60M | 73.60M | 82.41M | 73.60M | 73.60M | 73.60M | 82.41M | 73.60M | 73.60M | 73.60M | 82.41M | 73.60M | 73.60M | 73.60M | 82.41M | 73.60M | 73.60M | 73.60M | 82.41M | 73.60M | 73.60M | 73.60M | 73.60M | 73.60M | 73.60M | 73.60M |
|
Intangibles
|
1.95M | 1.69M | 1.42M | 1.28M | 1.89M | 1.86M | 1.82M | 1.79M | 5.33M | 5.57M | 5.39M | 5.21M | 4.97M | 4.70M | 4.40M | 3.76M | 3.53M | 3.31M | 3.08M | 2.85M | 2.63M | 2.40M | 2.18M | 1.95M | 1.74M | 1.57M | 1.39M | 1.67M | 1.52M | 12.59M | 12.14M | 12.59M | 12.15M | 11.76M | 11.39M | 11.03M | 10.64M | 10.28M | 9.92M | 9.56M | 9.22M | 8.92M | 8.61M | 8.31M | 8.00M | 7.70M | 7.39M | 7.09M | 6.78M | 6.48M | 6.17M | 5.87M | 5.56M | 5.26M | 4.95M | 4.65M | 4.34M | 4.04M | 3.73M | 3.43M | 3.12M | 2.82M | 2.51M | 2.21M | 1.90M | 1.60M | 1.29M |
|
Goodwill & Intangibles
|
50.01M | 49.74M | 49.48M | -0.01M | 49.95M | 49.92M | 49.88M | -0.01M | 56.48M | 56.85M | 56.66M | 65.29M | 56.25M | 55.97M | 55.68M | 55.03M | 54.81M | 54.58M | 54.36M | 54.13M | 53.91M | 53.68M | 53.45M | 53.23M | 53.02M | 52.84M | 52.67M | 61.75M | 52.79M | 80.10M | 79.65M | 95.00M | 85.75M | 85.36M | 85.00M | 93.43M | 84.25M | 83.89M | 83.53M | 91.97M | 82.83M | 82.52M | 82.22M | 90.72M | 81.60M | 81.30M | 81.00M | 89.50M | 80.39M | 80.08M | 79.78M | 88.28M | 79.17M | 78.86M | 78.56M | 87.06M | 77.94M | 77.64M | 77.33M | 85.84M | 76.73M | 76.42M | 76.12M | 75.81M | 75.51M | 75.20M | 74.90M |
|
Long-Term Deferred Tax
|
| | | -0.00M | | | | -673.00 | | | | -9.03M | | | | -10.51M | | | | -16.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
-0.01M | -0.11M | -0.10M | -0.10M | 0.35M | 0.12M | 0.41M | 0.41M | -0.10M | 0.60M | 0.59M | 0.65M | 0.72M | 0.71M | 0.73M | 0.71M | 0.70M | 0.70M | 0.73M | 0.72M | 0.69M | 0.70M | 0.75M | 0.72M | 0.67M | 0.82M | 1.17M | 1.05M | 1.18M | 1.08M | 1.19M | 1.37M | 1.35M | 5.45M | 5.32M | 5.64M | 1.71M | 1.83M | 1.44M | 1.21M | 1.09M | 0.98M | 0.89M | 0.95M | 1.07M | 1.16M | 1.67M | 1.34M | 1.70M | 1.03M | 1.03M | 0.91M | 0.88M | 0.88M | 0.91M | 1.05M | 1.01M | 0.92M | 0.82M | 1.71M | 1.43M | 1.27M | 1.19M | 1.10M | 1.01M | 4.52M | 6.70M |
|
Non-Current Assets
|
75.53M | 64.27M | 63.26M | 62.24M | 61.95M | 61.37M | 64.11M | 63.75M | 76.30M | 78.01M | 79.17M | 79.70M | 81.06M | 81.58M | 81.81M | 81.85M | 82.06M | 82.65M | 81.86M | 82.45M | 81.83M | 82.06M | 81.95M | 81.81M | 81.79M | 83.54M | 86.24M | 86.22M | 86.09M | 114.94M | 115.13M | 126.96M | 125.75M | 130.41M | 130.39M | 131.76M | 131.87M | 133.62M | 133.14M | 136.18M | 156.10M | 158.14M | 160.29M | 160.92M | 164.21M | 162.60M | 159.62M | 156.39M | 155.53M | 153.28M | 151.65M | 150.97M | 150.08M | 148.26M | 147.87M | 146.03M | 143.94M | 142.34M | 140.73M | 139.74M | 137.71M | 135.98M | 134.02M | 132.50M | 130.98M | 130.21M | 131.44M |
|
Assets
|
352.99M | 370.34M | 379.56M | 401.10M | 385.42M | 415.86M | 451.69M | 420.94M | 430.92M | 460.77M | 470.51M | 468.02M | 447.62M | 484.19M | 480.30M | 468.32M | 447.05M | 490.42M | 496.18M | 500.94M | 490.42M | 546.56M | 520.72M | 539.96M | 534.05M | 602.55M | 610.08M | 639.07M | 570.48M | 670.17M | 647.73M | 686.13M | 676.49M | 713.33M | 691.88M | 747.85M | 703.57M | 780.95M | 750.23M | 805.36M | 828.45M | 911.80M | 870.65M | 937.34M | 913.19M | 954.34M | 1,003.33M | 1,015.37M | 958.39M | 1,031.27M | 1,013.93M | 1,083.38M | 1,100.82M | 1,123.63M | 1,134.12M | 1,099.83M | 1,118.06M | 1,164.28M | 1,181.43M | 1,188.38M | 1,161.07M | 1,283.48M | 1,285.74M | 1,299.35M | 1,247.50M | 1,269.28M | 1,305.52M |
|
Accounts Payables
|
-23.17M | 102.20M | 108.89M | 23.47M | -17.32M | 127.74M | 152.75M | 114.63M | -5.21M | 135.35M | 138.82M | 130.90M | 111.95M | 138.20M | 128.46M | 126.11M | 94.61M | 124.61M | 125.21M | 124.82M | 109.64M | 153.22M | 109.35M | 124.89M | 116.21M | 162.37M | 161.05M | 166.52M | 114.23M | 191.18M | 159.62M | 177.86M | 171.87M | 187.34M | 164.88M | 194.26M | 152.12M | 200.94M | 165.19M | 201.64M | 204.20M | 260.16M | 197.74M | 235.64M | 219.92M | 247.00M | 283.16M | 266.85M | 206.54M | 258.16M | 217.08M | 281.84M | 271.41M | 278.45M | 258.60M | 232.64M | 239.06M | 277.24M | 264.50M | 263.68M | 218.80M | 317.11M | 293.16M | 300.24M | 273.52M | 303.76M | 312.81M |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.12M | | | | 8.45M | | | | 8.43M | | | | 8.38M | | | | | | | | | | | | | | | | | | | |
|
Payables
|
-23.17M | 102.20M | 108.89M | 23.47M | -17.32M | 127.74M | 152.75M | 114.63M | -5.21M | 135.35M | 138.82M | 130.90M | 111.95M | 138.20M | 128.46M | 126.11M | 94.61M | 124.61M | 125.21M | 124.82M | 109.64M | 153.22M | 109.35M | 124.89M | 116.21M | 162.37M | 161.05M | 166.52M | 114.23M | 191.18M | 159.62M | 177.86M | 171.87M | 187.34M | 164.88M | 203.38M | 152.12M | 200.94M | 165.19M | 210.09M | 204.20M | 260.16M | 197.74M | 244.07M | 219.92M | 247.00M | 283.16M | 275.22M | 206.54M | 258.16M | 217.08M | 281.84M | 271.41M | 278.45M | 258.60M | 232.64M | 239.06M | 277.24M | 264.50M | 263.68M | 218.80M | 317.11M | 293.16M | 300.24M | 273.52M | 303.76M | 312.81M |
|
Accumulated Expenses
|
6.79M | 8.66M | 7.97M | 8.84M | 8.18M | 10.31M | 12.45M | 23.96M | 10.96M | 30.27M | 26.61M | 30.90M | 30.51M | 31.22M | 25.18M | 22.56M | 27.01M | 30.57M | 21.96M | 22.36M | 20.81M | 20.16M | 22.52M | 22.01M | 18.87M | 29.23M | 22.87M | 36.21M | 24.93M | 27.50M | 25.89M | 31.05M | 24.08M | 27.36M | 18.29M | 31.10M | 23.43M | 28.91M | 23.48M | 33.84M | 36.62M | 35.04M | 36.34M | 45.23M | 36.91M | 40.79M | 35.00M | 57.59M | 50.23M | 46.21M | 52.24M | 61.83M | 71.55M | 57.08M | 62.85M | 53.81M | 54.95M | 49.81M | 49.10M | 43.84M | 48.40M | 48.53M | 46.16M | 47.63M | 52.04M | 41.08M | 40.79M |
|
Other Accumulated Expenses
|
| | | 0.35M | | | | 0.02M | | | | | | 0.04M | 0.01M | | | | | | | | | | | | | | | | | | | | | 8.31M | | | | 8.88M | | | | 9.24M | | | | 8.45M | | | | 14.51M | | | | 15.23M | | | | 11.55M | | | | 11.59M | | | |
|
Short term Debt
|
| | | | | | | | | | | 5.27M | | | | | | | | | | | | | | | | | | | | | | | | | 0.86M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
0.72M | 0.74M | 0.76M | 0.78M | 0.80M | 0.82M | 0.85M | 0.87M | 0.89M | 0.92M | 0.94M | 0.97M | 1.00M | 1.03M | 1.05M | 0.99M | 0.73M | 0.46M | 0.19M | | | | | | | | | | | | | | | | | | | | | | | | | 4.32M | | | | 3.93M | | | | 3.42M | | | | 3.17M | | | | 1.73M | | | | 1.80M | | | |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.91M | | | | 7.63M | | | | 9.37M | | | | 8.40M | | | | 10.47M | | | | 2.82M | | | | 6.14M | | | | 7.75M | | | |
|
Current Deferred Revenue
|
| | | 263.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
104.47M | 131.71M | 137.81M | 155.18M | 136.96M | 162.79M | 191.12M | 152.12M | 155.68M | 178.43M | 180.16M | 181.00M | 155.67M | 183.10M | 169.08M | 163.49M | 134.55M | 168.10M | 163.04M | 162.12M | 144.46M | 188.52M | 150.19M | 164.70M | 150.01M | 205.90M | 199.83M | 222.00M | 152.18M | 238.53M | 202.81M | 230.25M | 211.52M | 234.37M | 200.12M | 248.01M | 193.62M | 253.31M | 209.02M | 259.80M | 258.88M | 321.24M | 257.47M | 308.92M | 277.31M | 308.21M | 338.36M | 342.26M | 274.94M | 330.49M | 293.35M | 374.63M | 369.80M | 366.88M | 352.92M | 310.52M | 318.31M | 347.31M | 339.96M | 327.96M | 289.81M | 388.64M | 367.45M | 371.20M | 353.88M | 368.28M | 384.09M |
|
Capital Leases
|
3.42M | 3.23M | 3.03M | 2.83M | 2.62M | 2.41M | 2.19M | 1.96M | 1.73M | 1.49M | 1.24M | 0.99M | 0.73M | 0.46M | 0.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
1.09M | -2.64M | -1.69M | 3.85M | 4.04M | 0.35M | 1.26M | 5.82M | 6.47M | 7.44M | 8.46M | 9.03M | 9.88M | 9.88M | 9.51M | 10.51M | 10.40M | 10.40M | 10.39M | 16.22M | 16.29M | 16.28M | 16.27M | 18.80M | 18.87M | 18.86M | 18.86M | 21.61M | 13.74M | 13.73M | 13.87M | 19.60M | 19.64M | 19.77M | 19.77M | 15.70M | 16.12M | 16.12M | 16.12M | 17.18M | 17.18M | 17.19M | 17.19M | 20.17M | 20.17M | 20.17M | 20.17M | 18.52M | 18.52M | 18.52M | 18.52M | 19.28M | 19.28M | 19.28M | 19.28M | 17.97M | 17.97M | 17.97M | 18.01M | 15.84M | 15.81M | 17.42M | 18.38M | 15.09M | 15.06M | 15.03M | 18.25M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.21M | 11.73M | 11.39M | 10.33M | 12.55M | 11.57M | 10.58M | 9.63M | 8.79M | 8.12M | 7.35M | 6.79M | 6.08M | 5.24M | 5.62M | 4.99M | 4.62M | 4.20M | 3.64M | 3.18M | 2.76M | 2.50M | 2.03M | 1.55M | 1.07M | 0.63M | 0.44M |
|
Other Non-Current Liabilities
|
4.07M | 4.07M | 4.06M | 3.97M | 3.96M | 3.98M | 3.40M | 3.40M | 4.58M | 4.58M | 4.55M | 3.47M | 2.98M | 3.02M | 3.04M | 3.02M | 3.01M | 2.97M | 2.97M | 2.77M | 2.54M | 2.50M | 2.48M | 2.45M | 2.30M | 2.23M | 2.72M | 3.00M | 2.76M | 2.83M | 2.28M | 2.84M | 2.60M | 2.07M | 2.08M | 1.89M | 1.87M | 1.85M | 1.84M | 2.47M | 1.58M | 1.48M | 1.45M | 0.60M | 0.60M | 3.18M | 5.95M | 8.63M | 8.63M | 8.56M | 8.53M | 0.21M | 0.18M | 0.23M | 0.20M | 0.17M | 0.67M | 0.68M | 0.65M | 0.62M | 0.02M | | 0.52M | 0.52M | 0.52M | 0.52M | |
|
Total Non-Current Liabilities
|
115.02M | 138.53M | 144.67M | 161.86M | 143.62M | 169.76M | 198.79M | 159.90M | 163.88M | 187.36M | 189.87M | 191.02M | 166.28M | 193.44M | 178.78M | 174.00M | 144.95M | 178.50M | 173.43M | 178.34M | 160.74M | 204.80M | 166.46M | 183.50M | 168.88M | 224.76M | 218.69M | 243.62M | 7.91M | 7.91M | 7.91M | 7.91M | 231.16M | 254.14M | 219.88M | 263.71M | 209.74M | 269.44M | 225.15M | 276.98M | 289.28M | 350.16M | 286.05M | 339.42M | 310.03M | 339.94M | 369.11M | 370.42M | 302.26M | 357.14M | 319.23M | 400.70M | 395.16M | 391.40M | 377.82M | 333.48M | 340.90M | 369.47M | 361.61M | 346.99M | 308.37M | | 387.87M | 387.85M | 370.01M | 383.94M | |
|
Total Liabilities
|
119.09M | 142.59M | 148.73M | 165.83M | 147.58M | 173.74M | 202.19M | 163.30M | 168.46M | 191.94M | 194.41M | 194.49M | 169.26M | 196.45M | 181.82M | 177.02M | 147.97M | 181.47M | 176.39M | 181.12M | 163.28M | 207.31M | 168.94M | 185.95M | 171.18M | 226.99M | 221.42M | 246.62M | 168.68M | 255.09M | 218.96M | 252.69M | 233.76M | 256.20M | 221.96M | 265.60M | 211.61M | 271.29M | 226.99M | 279.45M | 290.86M | 351.63M | 287.50M | 340.02M | 310.63M | 343.13M | 375.06M | 379.05M | 310.89M | 365.70M | 327.75M | 400.91M | 395.34M | 391.63M | 378.02M | 333.65M | 341.57M | 370.15M | 362.27M | 347.61M | 308.39M | 408.56M | 388.38M | 388.36M | 370.53M | 384.46M | 402.78M |
|
Total Debt
|
| | | | | | | | | | | 5.27M | | | | | | | | | | | | | | | | | | | | | | | | | 0.86M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
233.90M | 227.75M | 230.82M | 235.27M | 237.84M | 242.12M | 249.50M | 257.64M | 262.47M | 268.83M | 276.10M | 273.53M | 278.36M | 287.74M | 298.48M | 291.30M | 299.08M | 308.94M | 319.79M | 319.83M | 327.13M | 339.25M | 351.78M | 354.01M | 362.87M | 375.56M | 388.67M | 392.45M | 401.80M | 415.08M | 428.77M | 433.44M | 442.74M | 457.12M | 469.92M | 482.25M | 491.96M | 509.66M | 523.24M | 525.90M | 537.59M | 560.17M | 583.14M | 597.31M | 602.56M | 611.21M | 628.28M | 636.33M | 647.50M | 665.57M | 686.17M | 682.47M | 705.48M | 732.00M | 756.11M | 766.17M | 776.48M | 794.12M | 819.16M | 840.77M | 852.67M | 874.93M | 897.36M | 910.99M | 876.98M | 884.82M | 902.74M |
|
Shareholder's Equity
|
| | | 235.27M | | | | 257.64M | | 268.83M | 276.10M | 273.53M | 278.36M | 287.74M | 298.48M | 291.30M | 299.08M | 308.94M | 319.79M | 319.83M | 327.13M | 339.25M | 351.78M | 354.01M | 362.87M | 375.56M | 388.67M | 392.45M | 401.80M | 415.08M | 428.77M | 433.44M | 442.74M | 457.12M | 469.92M | 482.25M | 491.96M | 509.66M | 523.24M | 525.90M | 537.59M | 560.17M | 583.14M | 597.31M | 602.56M | 611.21M | 628.28M | 636.33M | 647.50M | 665.57M | 686.17M | 682.47M | 705.48M | 732.00M | 756.11M | 766.17M | 776.48M | 794.12M | 819.16M | 840.77M | 852.67M | 874.93M | 897.36M | 910.99M | 876.98M | 884.82M | 902.74M |
|
Liabilities and Shareholders Equity
|
352.99M | 370.34M | 379.56M | 401.10M | 385.42M | 415.86M | 451.69M | 420.94M | 430.92M | 460.77M | 470.51M | 468.02M | 447.62M | 484.19M | 480.30M | 468.32M | 447.05M | 490.42M | 496.18M | 500.94M | 490.42M | 546.56M | 520.72M | 539.96M | 534.05M | 602.55M | 610.08M | 639.07M | 570.48M | 670.17M | 647.73M | 686.13M | 676.49M | 713.33M | 691.88M | 747.85M | 703.57M | 780.95M | 750.23M | 805.36M | 828.45M | 911.80M | 870.65M | 937.34M | 913.19M | 954.34M | 1,003.33M | 1,015.37M | 958.39M | 1,031.27M | 1,013.93M | 1,083.38M | 1,100.82M | 1,123.63M | 1,134.12M | 1,099.83M | 1,118.06M | 1,164.28M | 1,181.43M | 1,188.38M | 1,161.07M | 1,283.48M | 1,285.74M | 1,299.35M | 1,247.50M | 1,269.28M | 1,305.52M |
|
Treasury Shares
|
| | | 0.09M | | | | 0.42M | | -0.18M | -0.49M | 0.46M | | 1.68M | 1.68M | 0.76M | | | 1.68M | | | | | 1.86M | | | | 1.86M | | | | 1.86M | | | | 1.86M | 0.12M | 0.05M | 0.17M | 0.54M | 0.04M | 0.11M | 0.13M | 2.53M | 0.25M | 0.25M | 0.25M | 2.77M | | | | 2.77M | 2.77M | 2.77M | 2.77M | 2.77M | 2.85M | 2.90M | 2.90M | 2.90M | 2.90M | 2.96M | 3.02M | 3.09M | 3.79M | 4.04M | 4.12M |
|
Retained Earnings
|
140.72M | 134.26M | 137.15M | 141.11M | 143.55M | 148.57M | 157.20M | 164.07M | 168.57M | 176.05M | 185.44M | 182.27M | 187.75M | 196.57M | 206.48M | 205.27M | 211.37M | 220.52M | 231.11M | 230.48M | 237.61M | 249.04M | 261.21M | 262.63M | 271.22M | 282.85M | 295.85M | 298.87M | 307.93M | 320.39M | 333.98M | 337.94M | 345.37M | 358.95M | 372.07M | 383.67M | 396.17M | 414.40M | 428.16M | 441.01M | 453.74M | 477.40M | 501.15M | 514.69M | 529.59M | 537.23M | 554.16M | 562.08M | 572.27M | 589.56M | 609.61M | 605.77M | 627.56M | 652.96M | 676.16M | 686.04M | 698.13M | 715.73M | 0.15M | 760.90M | -0.06M | -0.10M | 0.48M | 837.47M | 847.04M | 868.02M | 888.96M |