|
Cash & Equivalents
|
11.16M | 2.85M | -1.03M | 62.99M | 20.40M | 84.64M | 69.63M | 69.23M | 76.85M | 49.50M | 33.23M | 41.99M | 63.96M | 51.73M | 36.20M | 37.26M | 64.06M | 61.24M | 47.59M | 58.93M | 81.43M | 70.71M | 65.99M | 74.51M | 86.81M | 54.38M | 41.59M | 39.12M | 53.03M | 39.61M | 36.96M | 49.25M | 73.04M | 30.20M | 34.87M | 48.45M | 53.98M | 40.99M | 28.38M | 17.86M | 29.48M | 27.43M | 23.73M | 19.92M | 108.13M | 146.74M | 96.76M | 123.18M | 131.28M | 76.75M | 12.02M | 49.79M | 61.66M | 27.91M | 77.77M | 103.50M | 88.71M | 65.82M | 59.73M | 79.71M | 58.17M | 59.30M | 38.87M | 61.09M | 41.56M | 50.40M | 51.10M |
|
Short-term Investments
|
43.10M | 42.47M | 42.23M | -17.50M | 30.02M | 3.15M | 4.75M | 0.59M | -7.87M | | | 0.90M | 1.64M | 3.31M | 4.73M | 12.77M | 16.25M | 15.85M | 18.22M | 6.00M | 7.34M | 13.03M | 13.99M | 15.85M | 20.71M | 24.78M | 34.14M | 32.67M | 40.22M | 37.34M | 34.13M | 38.03M | 34.19M | 32.67M | 30.30M | 31.50M | 33.50M | 36.01M | 42.94M | 50.35M | 43.13M | 37.78M | 32.30M | 27.56M | 0.01M | 0.01M | | | | 24.60M | 35.46M | | | | | | | | | | | | | | 0.25M | | |
|
Cash & Current Investments
|
54.25M | 45.31M | 41.20M | 45.50M | 50.42M | 87.78M | 74.38M | 69.82M | 68.98M | 49.50M | 33.23M | 42.89M | 65.60M | 55.04M | 40.93M | 50.03M | 80.31M | 77.09M | 65.80M | 64.93M | 88.78M | 83.74M | 79.98M | 90.36M | 107.52M | 79.16M | 75.73M | 71.79M | 93.25M | 76.95M | 71.09M | 87.28M | 107.23M | 62.86M | 65.16M | 79.95M | 87.48M | 77.00M | 71.32M | 68.21M | 72.62M | 65.20M | 56.04M | 47.48M | 108.14M | 146.75M | 96.76M | 123.18M | 131.28M | 101.35M | 47.48M | 49.79M | 61.66M | 27.91M | 77.77M | 103.50M | 88.71M | 65.82M | 59.73M | 79.71M | 58.17M | 59.30M | 38.87M | 61.09M | 41.80M | 50.40M | 51.10M |
|
Receivables - Other
|
| | | | | | -0.67M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
1.65M | -2.57M | 19.05M | -20.56M | 5.19M | -6.68M | -14.40M | 121.43M | 8.05M | 122.31M | 127.16M | 131.53M | 115.01M | 133.77M | 146.70M | 141.47M | 108.51M | 120.40M | 123.20M | 126.50M | 112.72M | 120.46M | 128.52M | 131.06M | 116.15M | 126.35M | 129.43M | 137.02M | 123.33M | 132.09M | 130.75M | 134.65M | 124.53M | 131.99M | 133.25M | 137.70M | 125.33M | 138.80M | 139.70M | 139.84M | 131.25M | 132.05M | 135.40M | 138.26M | 121.89M | 94.55M | 114.41M | 103.84M | 101.80M | 113.19M | 126.90M | 123.83M | 129.72M | 142.10M | 128.51M | 105.79M | 114.32M | 134.47M | 129.73M | 130.43M | 119.01M | 135.00M | 127.51M | 122.64M | 109.93M | 117.57M | 123.54M |
|
Current Deferred Tax Assets
|
| | | | | | | 4.91M | | 4.16M | 5.82M | 5.83M | 5.16M | 5.99M | 6.14M | 6.09M | 4.95M | 4.41M | 4.70M | 4.71M | 4.17M | 4.32M | 4.87M | 4.36M | 3.87M | 4.06M | 4.54M | 4.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
2.03M | 1.65M | 1.19M | -0.83M | 0.74M | 1.11M | -0.27M | 11.24M | 0.47M | 9.44M | 12.45M | 10.52M | 10.06M | 10.13M | 11.00M | 10.65M | 10.90M | 13.53M | 12.74M | 11.22M | 12.71M | 14.82M | 13.04M | 14.60M | 14.09M | 14.89M | 13.46M | 12.20M | 13.54M | 14.94M | 14.55M | 13.75M | 13.85M | 14.83M | 15.28M | 15.69M | 16.37M | 17.70M | 15.28M | 17.54M | 14.02M | 15.62M | 13.83M | 14.28M | 10.05M | 16.85M | 17.38M | 17.42M | 19.29M | 19.14M | 17.09M | 15.00M | 16.35M | 17.10M | 12.90M | 12.98M | 13.85M | 16.74M | 11.27M | 10.84M | 14.00M | 16.92M | 13.14M | 10.22M | 13.75M | 19.64M | 16.08M |
|
Current Assets
|
141.51M | 180.86M | 196.45M | 211.82M | 223.23M | 212.08M | 211.65M | 207.92M | 206.06M | 191.07M | 189.63M | 203.38M | 198.36M | 212.66M | 209.07M | 210.79M | 206.09M | 217.54M | 207.89M | 207.76M | 218.38M | 223.34M | 227.15M | 241.36M | 241.63M | 224.45M | 223.41M | 222.29M | 230.11M | 226.08M | 220.41M | 237.31M | 245.61M | 211.64M | 214.81M | 233.35M | 229.19M | 233.50M | 226.30M | 225.60M | 217.89M | 214.97M | 208.21M | 201.21M | 240.16M | 259.19M | 229.74M | 244.44M | 252.37M | 233.68M | 193.78M | 192.61M | 207.73M | 187.74M | 219.19M | 222.88M | 219.08M | 220.09M | 204.03M | 225.10M | 195.00M | 215.12M | 183.11M | 197.06M | 168.60M | 189.20M | 192.09M |
|
Property, Plant & Equipment (Net)
|
-3.92M | -9.26M | -17.05M | 63.79M | -6.89M | -18.08M | -28.65M | 85.30M | -11.90M | 94.13M | 95.37M | 90.54M | 85.62M | 80.99M | 76.20M | 71.00M | 69.20M | 65.21M | 60.98M | 56.15M | 52.96M | 51.75M | 49.76M | 47.60M | 44.95M | 47.90M | 49.98M | 50.63M | 49.82M | 52.94M | 54.48M | 59.28M | 61.15M | 63.80M | 63.57M | 61.78M | 59.16M | 57.15M | 55.64M | 56.22M | 54.92M | 54.84M | 55.70M | 64.98M | 64.85M | 61.92M | 63.56M | 63.51M | 65.53M | 66.52M | 71.94M | 75.28M | 68.21M | 72.45M | 60.91M | 60.11M | 57.38M | 59.08M | 56.66M | 56.23M | 53.35M | 51.70M | 48.88M | 50.72M | 49.15M | 50.52M | 53.16M |
|
Long-Term Investments
|
| | | | | | | 9.21M | 16.82M | 19.97M | 19.76M | 18.84M | 18.09M | 16.40M | 14.96M | 5.75M | 1.77M | 8.35M | 20.05M | 19.78M | 19.10M | 18.14M | 24.04M | 22.45M | 21.33M | 36.51M | 30.58M | 30.89M | 24.33M | 24.62M | 29.18M | 26.69M | 25.91M | 26.75M | 26.12M | 25.45M | 21.71M | 13.02M | 10.32M | 8.88M | 7.78M | 16.98M | 16.27M | 15.68M | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
1.37M | 1.37M | 1.37M | 1.37M | 1.37M | 1.37M | 1.37M | 1.37M | 1.37M | 1.37M | 1.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
1.37M | 1.37M | 1.37M | 1.37M | 1.37M | 1.37M | 1.37M | 1.37M | 1.37M | 1.37M | 1.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
3.63M | 3.72M | 4.37M | 4.52M | 4.46M | 4.71M | 5.38M | 2.00M | 5.06M | 2.67M | 1.10M | 1.22M | 2.24M | 1.91M | 1.51M | 3.86M | 3.84M | 5.59M | 6.25M | 6.93M | 6.81M | 7.17M | 6.35M | 6.33M | 5.39M | 6.56M | 8.27M | 9.99M | 8.52M | 9.08M | 8.49M | 8.51M | 7.04M | 6.76M | 7.44M | 5.78M | 5.49M | 6.38M | 7.22M | 6.54M | 7.08M | 7.15M | 7.04M | 6.67M | 14.33M | 7.23M | 5.53M | 6.20M | 5.14M | 4.09M | 3.92M | 2.99M | 4.32M | 2.54M | 0.87M | 2.89M | 4.39M | 6.10M | 7.20M | 5.11M | 7.88M | 13.71M | 15.30M | | | | |
|
Other Non-Current Assets
|
0.04M | -0.08M | -0.10M | -0.09M | 0.08M | -0.04M | -0.07M | 0.61M | -0.00M | 0.63M | 0.84M | 1.40M | 0.79M | 0.77M | 0.76M | 0.74M | 0.73M | 0.72M | 0.70M | 0.69M | 0.67M | 0.66M | 0.65M | 0.64M | 0.63M | 0.63M | 0.69M | 0.70M | 0.70M | 0.73M | 0.72M | 0.72M | 0.72M | 0.72M | 0.73M | 0.72M | 0.72M | 0.72M | 0.72M | 0.74M | 0.75M | 0.78M | 0.76M | 0.76M | 0.76M | 0.76M | 0.75M | 0.77M | 1.44M | 1.41M | 1.40M | 1.32M | 1.29M | 1.25M | 1.22M | 1.18M | 1.13M | 1.08M | 1.05M | 1.00M | 0.96M | 0.92M | 0.89M | 0.85M | 1.30M | 1.26M | 1.82M |
|
Non-Current Assets
|
-141.51M | -180.86M | -196.45M | -211.82M | -223.23M | -212.08M | -211.65M | 98.48M | -206.06M | 118.77M | 118.44M | 111.40M | 106.73M | 100.08M | 93.42M | 81.35M | 75.55M | 79.87M | 87.98M | 83.55M | 79.54M | 77.71M | 80.80M | 77.02M | 72.29M | 91.60M | 89.52M | 92.22M | 83.37M | 87.36M | 92.87M | 95.20M | 94.82M | 98.03M | 97.86M | 93.72M | 87.07M | 77.28M | 73.91M | 72.39M | 219.66M | 232.68M | 234.04M | 257.94M | 246.69M | 241.63M | 252.18M | 250.15M | 256.81M | 262.53M | 273.79M | 281.42M | 315.50M | 313.80M | 327.67M | 321.38M | 315.35M | 306.42M | 304.19M | 293.62M | 289.10M | 291.62M | 283.96M | 265.71M | 268.81M | 268.20M | 272.17M |
|
Assets
|
| | | | | | | 306.40M | | 309.84M | 308.07M | 314.78M | 305.09M | 312.73M | 302.49M | 292.14M | 281.64M | 297.40M | 295.87M | 291.31M | 297.92M | 301.05M | 307.95M | 318.37M | 313.92M | 316.05M | 312.93M | 314.51M | 313.48M | 313.44M | 313.28M | 332.51M | 340.43M | 309.66M | 312.67M | 327.07M | 316.25M | 310.78M | 300.21M | 297.99M | 437.55M | 447.65M | 442.25M | 459.14M | 486.84M | 500.82M | 481.92M | 494.59M | 509.18M | 496.21M | 467.57M | 474.02M | 523.23M | 501.54M | 546.86M | 544.26M | 534.43M | 526.51M | 508.21M | 518.72M | 484.10M | 506.73M | 467.08M | 462.77M | 437.41M | 457.41M | 464.26M |
|
Accounts Payables
|
| | | | | | | 67.93M | | 61.55M | 64.12M | 78.94M | 60.00M | 71.96M | 67.10M | 62.69M | 40.50M | 64.29M | 58.93M | 60.04M | 51.60M | 58.84M | 63.48M | 72.25M | 56.95M | 59.39M | 58.21M | 67.42M | 60.13M | 61.98M | 59.10M | 75.43M | 71.47M | 67.26M | 68.05M | 75.95M | 63.81M | 72.10M | 68.34M | 73.39M | 64.20M | 71.30M | 71.70M | 79.60M | 94.25M | 77.68M | 87.76M | 84.83M | 109.72M | 99.18M | 102.60M | 98.88M | 87.86M | 82.96M | 83.45M | 80.67M | 90.03M | 93.68M | 83.39M | 100.37M | 72.27M | 110.54M | 82.79M | 102.46M | 80.92M | 96.25M | 97.99M |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | | | | | 67.93M | | 61.55M | 64.12M | 78.94M | 60.00M | 71.96M | 67.10M | 62.69M | 40.50M | 64.29M | 58.93M | 60.04M | 51.60M | 58.84M | 63.48M | 72.25M | 56.95M | 59.39M | 58.23M | 67.46M | 60.13M | 61.98M | 59.10M | 75.43M | 71.47M | 67.26M | 68.05M | 75.95M | 63.81M | 72.10M | 68.34M | 73.39M | 64.20M | 71.30M | 71.70M | 79.60M | 94.25M | 77.68M | 87.76M | 84.83M | 109.72M | 99.18M | 102.60M | 98.88M | 87.86M | 82.96M | 83.45M | 80.67M | 90.03M | 93.68M | 83.39M | 100.37M | 72.27M | 110.54M | 82.79M | 102.46M | 80.92M | 96.25M | 97.99M |
|
Accumulated Expenses
|
12.01M | 12.07M | 12.51M | 12.77M | 12.05M | 15.52M | 13.71M | 14.59M | 16.37M | 17.80M | 16.21M | 15.73M | 15.59M | 17.15M | 16.96M | 14.44M | 16.18M | 16.04M | 17.41M | 14.65M | 15.82M | 16.23M | 17.37M | 15.00M | 15.20M | 15.27M | 16.25M | 14.60M | 13.26M | 14.62M | 14.98M | 15.58M | 17.09M | 17.12M | 14.84M | 17.01M | 12.87M | 14.54M | 14.74M | 15.31M | 13.86M | 14.07M | 14.06M | 14.76M | 11.53M | 15.80M | 16.45M | 29.32M | 21.25M | 24.48M | 22.85M | 25.90M | 22.44M | 20.79M | 16.94M | 16.05M | 14.99M | 17.04M | 15.98M | 16.47M | 15.19M | 17.06M | 16.11M | 16.65M | 14.31M | 17.29M | 21.62M |
|
Other Accumulated Expenses
|
| | | | 0.83M | 0.75M | 0.85M | | 1.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.03M | 41.98M | 41.66M | 42.94M | 50.83M | 46.78M | 47.98M | 46.98M | 48.91M | 47.15M | 47.14M | 47.80M | 46.91M | 47.55M | 48.29M | 52.66M | 47.78M | 46.54M | 46.51M | 45.84M | 45.43M | 49.07M | 49.39M | 47.72M | 44.59M | 43.34M | 43.59M |
|
Current Taxes
|
3.92M | -0.50M | | 3.02M | 2.33M | | | | 4.29M | | | | | | | | 1.50M | | | | 3.72M | 1.50M | | | 2.12M | 0.31M | | | 1.23M | | | | 0.98M | | | 1.92M | 4.23M | 0.30M | 0.02M | 0.40M | 1.55M | | | | | | | 4.62M | 11.60M | 3.64M | | | 6.71M | | 2.91M | | | | | | | | | | | | |
|
Current Deferred Revenue
|
1.04M | 1.24M | 2.82M | -0.20M | 1.29M | 1.26M | 3.20M | 0.44M | 1.48M | 1.67M | 3.36M | 0.60M | 1.98M | 2.00M | 2.54M | 0.66M | 1.60M | 1.90M | 2.40M | 0.52M | 1.43M | 1.82M | 2.36M | 0.58M | 1.40M | 1.82M | 2.28M | 0.50M | 1.30M | 1.74M | 1.97M | 0.47M | 1.17M | 1.80M | 1.91M | 0.53M | 1.30M | 1.71M | 2.09M | 0.53M | 1.25M | 1.67M | 2.21M | 0.55M | 1.05M | 0.72M | 1.74M | 0.50M | 0.81M | 1.13M | 1.87M | 0.36M | 0.94M | 1.21M | 1.49M | 0.34M | 0.91M | 1.26M | 1.27M | 0.38M | 0.84M | 1.09M | 1.55M | 0.39M | 0.91M | 1.33M | 2.01M |
|
Total Current Liabilities
|
71.81M | 68.83M | 84.53M | 88.65M | 86.25M | 85.54M | 86.67M | 91.56M | 88.58M | 90.40M | 92.61M | 105.62M | 86.60M | 101.90M | 95.33M | 85.91M | 69.92M | 91.19M | 90.81M | 84.75M | 82.97M | 88.06M | 96.68M | 102.00M | 86.22M | 86.82M | 90.25M | 95.66M | 86.97M | 86.55M | 86.79M | 100.41M | 101.14M | 95.85M | 98.88M | 109.17M | 91.31M | 101.46M | 96.28M | 102.37M | 130.04M | 140.28M | 139.20M | 150.86M | 165.19M | 154.12M | 169.97M | 182.84M | 210.35M | 194.90M | 192.92M | 187.47M | 176.04M | 165.50M | 163.76M | 160.55M | 162.19M | 169.86M | 156.16M | 169.90M | 142.98M | 185.48M | 159.57M | 174.39M | 150.47M | 167.38M | 179.85M |
|
Capital Leases
|
-0.41M | -0.84M | -1.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.70M | 41.60M | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | 0.00M | 3.64M | 3.53M | 4.13M | 3.95M | 4.10M | | | 4.43M | | 3.90M | 3.65M | 3.34M | 3.04M | 2.72M | 2.39M | 2.05M | 1.74M | 1.47M | 1.43M | 1.21M | 1.10M | 1.19M | 1.12M | 1.20M | 1.44M | 1.50M | 1.70M | 1.81M | 1.93M | 2.09M | 2.12M | 2.15M | 2.23M | 2.23M | 2.15M | 2.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.14M | 0.14M | 0.14M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.12M | 118.10M | 120.48M | 135.32M | 133.17M | 139.88M | 148.77M | 145.83M | 148.60M | 156.59M | 163.39M | 168.30M | 203.86M | 200.22M | 222.43M | 214.94M | 209.59M | 198.53M | 196.86M | 188.81M | 184.46M | 182.87M | 175.77M | 172.68M | 175.80M | 174.15M | 174.45M |
|
Other Non-Current Liabilities
|
9.05M | 8.84M | 9.72M | 9.99M | 10.02M | 9.25M | 10.42M | 10.04M | 10.78M | 10.75M | 12.97M | 12.76M | 12.22M | 11.81M | 11.13M | 10.26M | 9.51M | 8.74M | 8.42M | 7.69M | 6.81M | 6.59M | 6.25M | 5.75M | 5.55M | 6.04M | 6.22M | 6.62M | 6.66M | 7.41M | 8.13M | 8.51M | 8.26M | 8.71M | 8.79M | 8.43M | 8.32M | 8.34M | 8.00M | 8.20M | 1.84M | 1.87M | 1.92M | 1.92M | 1.73M | 1.77M | 2.26M | 2.29M | 2.23M | 2.35M | 2.00M | 2.10M | 2.15M | 2.20M | 2.20M | 2.32M | 2.68M | 2.17M | 2.13M | 2.30M | 1.83M | 1.79M | 1.47M | 2.38M | 2.44M | 2.50M | 1.99M |
|
Total Non-Current Liabilities
|
71.81M | 68.83M | 84.53M | 88.65M | 86.25M | 85.54M | 86.67M | 91.56M | 88.58M | 90.40M | 92.61M | 105.62M | 86.60M | 101.90M | 95.33M | 85.91M | 69.92M | 91.19M | 90.81M | 84.75M | 82.97M | 88.06M | 96.68M | 102.00M | 86.22M | 86.82M | 90.25M | 95.66M | 86.97M | 86.55M | 86.79M | 100.41M | 101.14M | 95.85M | 98.88M | 109.17M | 91.31M | 101.46M | 96.28M | 102.37M | 245.16M | 258.38M | 259.68M | 286.18M | 342.06M | 335.60M | 318.73M | 328.67M | 358.95M | 351.49M | 356.31M | 355.78M | 379.89M | 365.73M | 386.19M | 375.49M | 371.79M | 368.39M | 353.01M | 358.71M | 327.44M | 368.35M | 335.33M | 347.21M | 326.41M | 341.66M | 354.44M |
|
Total Liabilities
|
80.86M | 77.67M | 94.25M | 98.64M | 96.28M | 94.79M | 97.09M | 101.60M | 99.36M | 101.15M | 105.58M | 118.37M | 98.82M | 113.71M | 106.46M | 96.17M | 79.44M | 99.93M | 99.23M | 92.44M | 89.78M | 94.64M | 102.93M | 107.75M | 91.77M | 92.86M | 96.48M | 102.27M | 93.63M | 93.96M | 94.92M | 108.92M | 109.40M | 104.55M | 107.67M | 117.60M | 99.64M | 109.80M | 104.28M | 110.56M | 247.00M | 260.25M | 261.60M | 288.10M | 343.79M | 337.37M | 320.99M | 330.96M | 361.18M | 353.84M | 358.31M | 357.88M | 382.05M | 367.93M | 388.39M | 377.81M | 374.47M | 370.55M | 355.15M | 361.01M | 329.27M | 370.14M | 336.81M | 349.59M | 328.85M | 344.17M | 356.43M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.70M | 41.60M | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| | | 181.34M | | | | 204.80M | | 208.69M | 202.49M | 196.40M | 206.27M | 199.02M | 196.03M | 195.97M | 202.20M | 197.47M | 196.64M | 198.87M | 208.14M | 206.41M | 205.02M | 210.62M | 222.15M | 223.19M | 216.45M | 212.23M | 219.85M | 219.48M | 218.36M | 223.59M | 231.03M | 205.11M | 205.01M | 209.47M | 216.61M | 200.99M | 195.92M | 187.43M | 190.55M | 187.40M | 180.65M | 171.04M | 143.06M | 163.46M | 160.93M | 163.63M | 147.99M | 142.37M | 109.26M | 116.14M | 141.18M | 133.61M | 158.46M | 166.44M | 159.96M | 155.95M | 153.07M | 157.71M | 154.83M | 136.59M | 130.27M | 113.18M | 108.56M | 113.24M | 107.83M |
|
Shareholder's Equity
|
166.94M | 167.67M | 168.90M | 181.34M | 195.31M | 195.58M | 195.91M | 204.80M | 217.83M | 208.69M | 202.49M | 196.40M | 206.27M | 199.02M | 196.03M | 195.97M | 202.20M | 197.47M | 196.64M | 198.87M | 208.14M | 206.41M | 205.02M | 210.62M | 222.15M | 223.19M | 216.45M | 212.23M | 219.85M | 219.48M | 218.36M | 223.59M | 231.03M | 205.11M | 205.01M | 209.47M | 216.61M | 200.99M | 195.92M | 187.43M | 190.55M | 187.40M | 180.65M | 171.04M | 143.06M | 163.46M | 160.93M | 163.63M | 147.99M | 142.37M | 109.26M | 116.14M | 141.18M | 133.61M | 158.46M | 166.44M | 159.96M | 155.95M | 153.07M | 157.71M | 154.83M | 136.59M | 130.27M | 113.18M | 108.56M | 113.24M | 107.83M |
|
Liabilities and Shareholders Equity
|
| | | | | | | 306.40M | | 309.84M | 308.07M | 314.78M | 305.09M | 312.73M | 302.49M | 292.14M | 281.64M | 297.40M | 295.87M | 291.31M | 297.92M | 301.05M | 307.95M | 318.37M | 313.92M | 316.05M | 312.93M | 314.51M | 313.48M | 313.44M | 313.28M | 332.51M | 340.43M | 309.66M | 312.67M | 327.07M | 316.25M | 310.78M | 300.21M | 297.99M | 437.55M | 447.65M | 442.25M | 459.14M | 486.84M | 500.82M | 481.92M | 494.59M | 509.18M | 496.21M | 467.57M | 474.02M | 523.23M | 501.54M | 546.86M | 544.26M | 534.43M | 526.51M | 508.21M | 518.72M | 484.10M | 506.73M | 467.08M | 462.77M | 437.41M | 457.41M | 464.26M |
|
Treasury Shares
|
| | | | | | | 0.17M | | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.47M | 0.67M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 1.20M | 1.20M | 1.20M | 0.09M | 0.65M | 0.14M | 1.64M | 0.08M | 0.19M | 0.56M | 5.07M | 0.26M | 5.33M | 0.38M | 6.10M | 6.64M | 6.86M | 1.27M | 7.47M | 7.64M | 7.80M | 7.80M | 7.80M | 7.80M | 7.80M | 7.80M | 7.80M | 7.80M | 7.80M | 7.80M | 7.95M | 8.20M | 8.20M | 8.20M |
|
Retained Earnings
|
95.21M | 95.14M | 95.74M | 106.99M | 119.44M | 118.88M | 118.48M | 127.85M | 139.94M | 129.91M | 123.15M | 117.83M | 127.94M | 120.01M | 116.31M | 115.61M | 121.77M | 116.28M | 114.61M | 116.07M | 125.15M | 122.57M | 120.36M | 125.04M | 136.32M | 136.48M | 136.16M | 138.72M | 146.63M | 145.63M | 143.92M | 148.59M | 156.59M | 155.20M | 154.77M | 158.93M | 169.14M | 171.29M | 169.76M | 176.09M | 180.86M | 180.29M | 178.26M | 186.77M | 165.05M | 184.92M | 191.88M | 209.92M | 240.81M | 253.31M | 262.32M | 272.16M | 302.36M | 299.82M | 324.41M | 331.05M | 324.42M | 319.38M | 315.52M | 319.07M | 315.64M | 297.23M | 290.08M | 275.90M | 276.77M | 280.59M | 273.70M |