|
Cash & Equivalents
|
14.04M | 15.26M | 17.26M | 23.18M | 14.57M | 13.79M | 15.10M | 25.02M | 21.89M | 23.46M | 19.49M | 23.53M | 21.42M | 24.27M | 23.29M | 29.30M | 24.66M | 28.95M | 28.77M | 29.73M | 25.93M | 31.18M | 31.71M | 37.79M | 45.55M | 13.91M | 15.66M | 20.80M | 18.32M | 15.74M | 22.43M | 21.23M | 8.59M | 14.77M | 26.42M | 40.01M | 44.24M | 46.95M | 21.64M | 69.79M | 39.99M | 45.29M | 35.99M | 37.01M | 26.06M | 16.96M | 11.78M |
|
Short-term Investments
|
4.01M | 4.04M | 5.52M | 7.70M | 10.44M | 10.48M | 8.51M | 5.94M | 5.20M | 5.24M | 5.24M | 5.29M | 6.17M | 6.22M | 7.08M | 6.29M | 6.31M | 6.32M | 8.38M | 10.00M | 6.34M | 6.32M | 4.26M | 4.36M | 2.43M | 2.43M | 2.41M | 2.44M | 2.47M | 4.01M | 17.21M | 25.76M | 30.76M | 26.72M | 13.54M | 5.00M | | | 7.58M | 4.27M | 5.09M | 5.50M | 9.79M | 3.16M | 1.66M | 1.56M | 1.31M |
|
Cash & Current Investments
|
18.05M | 19.30M | 22.78M | 30.88M | 25.01M | 24.28M | 23.61M | 30.96M | 27.09M | 28.70M | 24.73M | 28.82M | 27.60M | 30.49M | 30.37M | 35.60M | 30.98M | 35.27M | 37.16M | 39.73M | 32.27M | 37.50M | 35.97M | 42.15M | 47.98M | 16.34M | 18.07M | 23.24M | 20.79M | 19.75M | 39.63M | 46.99M | 39.35M | 41.49M | 39.96M | 45.01M | 44.24M | 46.95M | 29.22M | 74.06M | 45.08M | 50.79M | 45.77M | 40.17M | 27.72M | 18.52M | 13.10M |
|
Receivables - Net
|
18.34M | 14.81M | 16.91M | 20.21M | 18.91M | 16.24M | 22.01M | 25.05M | 21.23M | 20.68M | 25.53M | 24.71M | 24.49M | 26.02M | 27.42M | 28.46M | 25.21M | 26.08M | 31.95M | 30.34M | 27.43M | 25.05M | 28.68M | 25.53M | 24.67M | 20.58M | 24.34M | 26.21M | 23.55M | 25.59M | 27.67M | 26.31M | 23.23M | 24.36M | 26.14M | 23.80M | 23.66M | 23.89M | 25.85M | 25.65M | 29.89M | 32.96M | 36.40M | 37.73M | 35.01M | 32.32M | 39.00M |
|
Receivables
|
18.34M | 14.81M | 16.91M | 20.21M | 18.91M | 16.24M | 22.01M | 25.05M | 21.23M | 20.68M | 25.53M | 24.71M | 24.49M | 26.02M | 27.42M | 28.46M | 25.21M | 26.08M | 31.95M | 30.34M | 27.43M | 25.05M | 28.68M | 25.53M | 24.67M | 20.58M | 24.34M | 26.21M | 23.55M | 25.59M | 27.67M | 26.31M | 23.23M | 24.36M | 26.14M | 23.80M | 23.66M | 23.89M | 25.85M | 25.65M | 29.89M | 32.96M | 36.40M | 37.73M | 35.01M | 32.32M | 39.00M |
|
Raw Materials
|
| | | | | | | 5.53M | 5.92M | 5.88M | 6.04M | 5.31M | 5.96M | 5.59M | 6.18M | 6.71M | 6.14M | 5.66M | 5.79M | 5.37M | 6.94M | 6.27M | 6.83M | 5.46M | 6.78M | 6.13M | 6.98M | 6.46M | 6.96M | 6.62M | 6.65M | 6.02M | 5.29M | 5.40M | 5.75M | 5.62M | | | 7.61M | 7.82M | 7.74M | 8.59M | 7.94M | 7.74M | 9.44M | 10.63M | 12.96M |
|
Work In Process
|
| | | | | | | 3.63M | 2.51M | 2.79M | 2.77M | 2.54M | 2.23M | 2.38M | 2.18M | 2.26M | 2.17M | 2.19M | 2.23M | 2.77M | 3.02M | 2.78M | 3.37M | 2.97M | 3.22M | 2.52M | 3.16M | 3.10M | 2.78M | 2.69M | 3.15M | 3.26M | 2.41M | 2.08M | 2.61M | 2.29M | | | 2.54M | 1.96M | 2.29M | 3.06M | 2.70M | 3.16M | 3.64M | 4.48M | 4.68M |
|
Finished Goods
|
| | | | | | | 27.21M | 35.62M | 29.59M | 33.37M | 30.57M | 33.58M | 36.91M | 35.33M | 31.70M | 33.37M | 30.38M | 30.00M | 34.34M | 36.58M | 37.43M | 38.29M | 38.10M | 38.13M | 37.31M | 36.05M | 41.93M | 45.49M | 40.91M | 45.85M | 44.17M | 47.28M | 43.12M | 47.06M | 42.95M | | | 47.43M | 38.13M | 30.37M | 36.08M | 47.15M | 45.02M | 45.53M | 48.67M | 55.49M |
|
Inventory
|
29.69M | 29.43M | 26.41M | 28.72M | 34.86M | 33.78M | 32.91M | 36.37M | 44.05M | 38.26M | 42.18M | 38.42M | 41.77M | 44.88M | 43.69M | 40.67M | 41.69M | 38.23M | 38.01M | 42.48M | 46.54M | 46.48M | 48.48M | 46.53M | 48.13M | 45.95M | 46.19M | 51.48M | 55.23M | 50.21M | 55.65M | 53.45M | 54.99M | 50.60M | 55.41M | 1.80M | 47.59M | 51.44M | 54.01M | 47.91M | 40.40M | 47.73M | 57.79M | 55.92M | 58.61M | 63.78M | 73.13M |
|
Current Deferred Tax Assets
|
0.14M | 0.18M | 0.30M | 0.29M | 1.24M | 2.66M | 2.77M | 2.47M | 2.34M | 4.47M | 4.10M | 7.71M | 7.75M | 7.75M | 7.50M | 6.23M | 6.20M | 6.19M | 7.00M | 4.79M | 6.99M | 7.75M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
1.65M | 1.23M | 1.52M | 2.38M | 2.86M | 1.60M | 2.52M | 1.99M | 2.56M | 1.64M | 1.66M | 2.09M | 3.41M | 2.55M | 3.00M | 2.34M | 2.31M | 2.30M | 2.99M | 2.44M | 3.50M | 2.61M | 2.33M | 2.48M | 2.29M | 1.68M | 2.51M | 2.89M | 3.44M | 2.26M | 3.11M | 2.87M | 3.85M | 2.46M | 2.95M | 2.82M | 2.62M | 2.75M | 3.11M | 2.12M | 3.55M | 3.51M | 3.12M | 3.85M | 3.89M | 3.81M | 4.42M |
|
Current Assets
|
68.56M | 65.55M | 68.43M | 82.64M | 83.03M | 78.71M | 83.86M | 96.86M | 96.08M | 93.75M | 96.91M | 100.75M | 105.31M | 110.60M | 110.95M | 112.38M | 105.55M | 107.04M | 109.04M | 113.63M | 108.16M | 109.98M | 113.59M | 114.79M | 121.10M | 83.01M | 89.50M | 102.19M | 101.60M | 98.92M | 126.97M | 132.07M | 121.42M | 119.15M | 124.47M | 123.25M | 122.44M | 130.57M | 120.87M | 151.69M | 120.69M | 139.95M | 148.63M | 143.21M | 135.45M | 128.75M | 130.45M |
|
Buildings
|
| | | | | | | 12.57M | | | | 12.81M | | | | 12.98M | | | | 15.31M | | | | 16.13M | | | | 19.07M | | | | 31.02M | | | | 30.71M | | | | 31.05M | | | | 31.20M | | | |
|
Construction in Progress
|
| | | | | | | 1.06M | | | | 1.73M | | | | 3.94M | | | | 1.97M | | | | 2.90M | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | | | 0.74M | | | | 0.74M | | | | 0.74M | | | | 0.74M | | | | 0.84M | | | | 0.84M | | | | 0.96M | | | | 0.84M | | | | 0.91M | | | | 0.94M | | | |
|
Property, Plant & Equipment (Net)
|
30.47M | 31.23M | 30.57M | 28.58M | 30.61M | 30.43M | 30.29M | 29.24M | 31.02M | 30.62M | 30.05M | 28.58M | 30.81M | 30.56M | 30.11M | 29.04M | 31.89M | 33.20M | 35.27M | 33.77M | 37.48M | 38.32M | 38.16M | 37.48M | 41.74M | 45.54M | 50.33M | 51.65M | 52.91M | 52.53M | 51.84M | 51.79M | 51.04M | 49.24M | 48.14M | 46.48M | 45.48M | 45.22M | 44.65M | 43.15M | 42.05M | 41.60M | 42.38M | 44.00M | 43.93M | 43.27M | 42.78M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | 0.77M | 1.75M | 1.91M | 2.06M | 2.42M | 2.89M | 3.28M | 3.59M | 4.03M | 4.61M | 31.05M | 30.83M | 30.95M | 30.91M | 26.85M | 13.62M | 7.33M | 7.67M | 7.85M | 6.83M | 7.08M | 7.35M | 7.60M | 7.80M | 7.83M | 7.92M | 8.10M | 8.23M | 8.41M | 8.84M | 9.04M | 9.22M |
|
Goodwill
|
11.46M | 11.46M | 11.46M | 11.46M | 11.46M | 11.46M | 11.46M | 11.46M | 11.46M | 11.46M | 11.46M | 11.46M | 11.46M | 11.46M | 11.46M | 11.46M | 11.46M | 11.46M | 11.46M | 11.46M | 11.46M | 11.46M | 11.46M | 11.46M | 11.46M | 11.46M | 11.46M | 11.46M | 11.46M | 11.46M | 11.46M | 13.57M | 27.22M | 27.22M | 27.22M | 13.60M | 13.57M | 13.57M | 13.57M | | | | | | | | |
|
Intangibles
|
| | | | | | | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | | | | | | | | | | | | | | | | 0.83M | | 1.43M | 1.40M | 0.68M | 10.73M | 10.64M | 6.55M | 6.55M | 3.81M | 3.71M | 3.62M | 3.38M | 3.29M | 3.19M | 3.10M | 3.00M | 2.91M | 2.82M | 2.72M |
|
Goodwill & Intangibles
|
11.46M | 11.46M | 11.46M | 11.46M | 11.46M | 11.46M | 11.46M | 12.56M | 12.56M | 12.56M | 12.56M | 12.56M | 11.46M | 11.46M | 11.46M | 11.46M | 11.46M | 11.46M | 11.46M | 11.46M | 11.46M | 11.46M | 11.46M | 11.46M | 11.46M | 11.46M | 11.46M | 12.29M | 11.46M | 12.89M | 12.86M | 14.25M | 37.95M | 37.86M | 33.77M | 20.15M | 17.37M | 17.28M | 17.19M | 3.38M | 3.29M | 3.19M | 3.10M | 3.00M | 2.91M | 2.82M | 2.72M |
|
Long-Term Deferred Tax
|
0.24M | 1.39M | 1.32M | 3.61M | 2.19M | 4.54M | 3.90M | 3.21M | 2.71M | 4.74M | 4.17M | 8.46M | 0.65M | 0.66M | 1.23M | 8.27M | 0.97M | 0.51M | 5.02M | 5.17M | 4.41M | 3.42M | 4.31M | 2.32M | 1.94M | 0.58M | 0.42M | 0.42M | 0.44M | 0.49M | 1.94M | 1.46M | 3.72M | 3.61M | 3.22M | 0.46M | 0.49M | 0.51M | 0.92M | 0.79M | 0.59M | 0.65M | 0.64M | 0.55M | 0.46M | 0.45M | 0.50M |
|
Other Non-Current Assets
|
2.36M | 2.28M | 2.09M | 1.57M | 2.01M | 1.98M | 1.94M | 1.57M | 1.89M | 1.87M | 1.20M | 0.97M | 2.87M | 2.96M | 2.92M | 1.06M | 2.59M | 2.54M | 2.50M | 0.80M | 2.48M | 2.49M | 2.44M | 0.95M | 2.50M | 2.50M | 2.42M | 2.39M | 2.40M | 0.91M | 0.92M | 0.96M | 0.91M | 0.94M | 0.97M | 22.11M | 23.06M | 22.95M | 9.24M | 0.66M | 0.54M | 0.55M | 0.56M | 2.04M | 2.58M | 3.00M | 0.62M |
|
Non-Current Assets
|
44.54M | 46.36M | 45.45M | 47.42M | 46.28M | 48.41M | 47.59M | 47.85M | 47.08M | 48.69M | 46.88M | 43.96M | 45.79M | 45.64M | 45.73M | 48.56M | 48.67M | 49.12M | 56.32M | 57.67M | 58.72M | 58.97M | 59.96M | 60.35M | 62.26M | 96.12M | 101.55M | 103.44M | 106.31M | 102.12M | 89.88M | 85.92M | 105.71M | 103.89M | 101.27M | 97.31M | 103.81M | 102.95M | 91.27M | 63.40M | 63.90M | 62.83M | 63.35M | 70.87M | 76.79M | 80.58M | 81.12M |
|
Assets
|
113.10M | 111.91M | 113.88M | 130.05M | 129.31M | 127.12M | 131.46M | 144.72M | 143.16M | 142.44M | 143.80M | 144.71M | 151.10M | 156.24M | 156.68M | 160.94M | 154.22M | 156.16M | 165.36M | 171.30M | 166.88M | 168.95M | 173.55M | 175.14M | 183.36M | 179.13M | 191.06M | 205.63M | 207.90M | 201.04M | 216.84M | 217.98M | 227.12M | 223.04M | 225.74M | 220.56M | 226.25M | 233.52M | 212.14M | 215.08M | 184.59M | 202.78M | 211.98M | 214.08M | 212.25M | 209.32M | 211.57M |
|
Accounts Payables
|
22.82M | 17.99M | 17.12M | 24.87M | 25.02M | 21.69M | 23.49M | 30.66M | 27.28M | 23.22M | 26.22M | 22.36M | 27.82M | 28.54M | 25.19M | 26.69M | 24.46M | 25.45M | 28.64M | 28.41M | 28.23M | 25.22M | 25.60M | 23.99M | 26.71M | 20.18M | 22.35M | 29.10M | 29.11M | 24.60M | 32.43M | 27.24M | 25.07M | 24.01M | 28.40M | 22.73M | 21.86M | 26.34M | 20.42M | 23.00M | 25.75M | 38.25M | 44.95M | 42.54M | 45.28M | 40.52M | 46.69M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.61M | | | | | | | |
|
Payables
|
22.82M | 17.99M | 17.12M | 24.87M | 25.02M | 21.69M | 23.49M | 30.66M | 27.28M | 23.22M | 26.22M | 22.36M | 27.82M | 28.54M | 25.19M | 26.69M | 24.46M | 25.45M | 28.64M | 28.41M | 28.23M | 25.22M | 25.60M | 23.99M | 26.71M | 20.18M | 22.35M | 29.10M | 29.11M | 24.60M | 32.43M | 27.24M | 25.07M | 24.01M | 28.40M | 22.73M | 21.86M | 26.34M | 20.42M | 30.61M | 25.75M | 38.25M | 44.95M | 42.54M | 45.28M | 40.52M | 46.69M |
|
Accumulated Expenses
|
5.96M | 5.67M | 5.97M | 7.62M | 5.86M | 6.84M | 7.59M | 9.32M | 8.37M | 10.61M | 12.82M | 11.83M | 8.70M | 11.67M | 11.81M | 9.18M | 6.37M | 7.72M | 9.95M | 11.13M | 7.73M | 9.89M | 12.69M | 11.92M | 6.89M | 8.88M | 10.51M | 11.95M | 6.08M | 7.36M | 8.84M | 9.32M | 8.18M | 8.67M | 9.74M | 8.63M | 8.10M | 8.30M | 7.30M | 5.70M | 7.90M | 11.68M | 13.57M | 14.84M | 9.95M | 11.02M | 8.45M |
|
Other Accumulated Expenses
|
| | | | | | | 1.88M | 2.29M | 2.72M | 3.16M | 1.89M | 2.47M | 3.03M | 2.91M | 1.72M | 2.14M | 0.86M | 0.95M | 1.01M | 0.87M | 0.70M | 1.14M | 1.04M | 1.00M | 1.03M | 1.18M | 1.24M | 1.17M | 1.30M | 2.07M | | | | | | | | | | | | | | | | |
|
Short term Debt
|
0.19M | 2.40M | 2.40M | 2.41M | 2.41M | 2.40M | 2.40M | 2.40M | 2.40M | 2.40M | 2.37M | 2.20M | 2.20M | 2.20M | 2.20M | 2.20M | 2.20M | 2.20M | 2.20M | 2.20M | 2.20M | | | | | | | | | | | | | | | | | | | 7.61M | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.27M | 2.09M | 2.03M | 1.80M | 2.39M | 2.32M | 2.27M | 2.74M | 2.73M | 2.88M | 3.29M |
|
Current Taxes
|
0.18M | 0.09M | 0.29M | 0.65M | 0.34M | 0.37M | 0.21M | 0.64M | 0.75M | 0.39M | 0.40M | 0.28M | 0.32M | 0.30M | 0.13M | 0.44M | 0.39M | 0.27M | 0.33M | 0.33M | 0.39M | 0.30M | 0.62M | 0.18M | 0.36M | 0.51M | 0.22M | 0.29M | 0.88M | 0.69M | 1.58M | 1.44M | 1.24M | 2.04M | 0.64M | 1.02M | 1.12M | 1.54M | 0.46M | 0.40M | 0.61M | 1.41M | 1.13M | 0.23M | 0.25M | 0.65M | 0.24M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81M | 0.63M | 0.65M | 0.49M | 0.40M | 0.68M | 0.38M | 0.40M | 0.50M | 0.69M | 0.38M | 0.23M | 0.54M | 0.69M | 0.68M | 0.52M |
|
Curent Deferred Tax Liability
|
| | | 0.08M | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
29.98M | 26.68M | 26.05M | 35.81M | 34.10M | 31.45M | 34.62M | 44.13M | 39.83M | 37.59M | 42.38M | 37.46M | 39.05M | 42.78M | 39.56M | 38.79M | 33.61M | 35.82M | 41.90M | 43.06M | 39.17M | 36.69M | 39.29M | 36.32M | 34.58M | 32.57M | 37.97M | 46.10M | 41.72M | 35.87M | 44.41M | 40.58M | 36.43M | 36.46M | 39.59M | 35.19M | 35.55M | 40.94M | 32.83M | 40.12M | 37.62M | 54.10M | 62.39M | 61.23M | 58.96M | 55.92M | 59.22M |
|
Non-Current Debt
|
11.45M | 9.21M | 9.17M | 9.13M | 9.08M | 6.82M | 6.77M | 6.72M | 6.67M | 4.42M | 4.40M | 4.40M | 4.40M | 2.20M | 2.20M | 2.20M | 2.20M | | | | | | | | 7.00M | | | | 5.00M | | | | 4.00M | | | | | | | 29.75M | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | 2.64M | 3.63M | 3.79M | 3.93M | 4.04M | 4.28M | 4.42M | 4.50M | 4.69M | 5.03M | 5.17M | 5.33M | 5.52M | 6.77M | 6.97M | 7.22M | 7.35M | 7.68M | 7.12M | 6.78M | 7.00M | 7.23M | 7.43M | 7.64M | 7.72M | 7.87M | 8.00M | 8.18M | 8.40M | 8.79M | 9.02M | 9.18M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.54M | 4.55M | 4.46M | 4.31M | 4.19M | 4.40M | 0.25M | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.21M | 3.60M | 3.55M | 3.50M | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
0.67M | 0.62M | 0.62M | 0.60M | 0.60M | 0.66M | 0.66M | 0.70M | 0.70M | 0.86M | 0.86M | 3.08M | 4.33M | 5.02M | 0.94M | 1.01M | 1.01M | 1.40M | 0.93M | 0.98M | 1.07M | 1.21M | 1.21M | 1.48M | 1.53M | 1.70M | 2.92M | 3.59M | 4.25M | 4.64M | 2.10M | 2.15M | 2.15M | 2.23M | 2.23M | 3.18M | 2.54M | 3.28M | 2.01M | 1.82M | 5.31M | 6.09M | 5.54M | 5.33M | 4.92M | 4.92M | 5.48M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.08M | 2.61M | 2.38M | 2.02M | 4.21M | 4.01M | 4.18M | 6.82M | 6.67M | 7.91M | 7.85M |
|
Other Non-Current Liabilities
|
3.88M | 3.89M | 3.93M | 4.17M | 4.18M | 4.10M | 4.04M | 4.16M | 4.13M | 4.19M | 4.20M | 4.19M | 4.18M | 4.14M | 3.95M | 3.96M | 4.04M | 3.98M | 3.63M | 3.79M | 3.63M | 3.65M | 3.48M | 3.84M | 3.78M | 3.73M | 1.82M | 0.47M | 0.49M | 0.49M | 10.94M | 3.76M | 5.60M | 5.71M | 5.78M | 5.86M | 5.93M | 6.01M | 3.44M | 3.80M | 3.59M | 3.33M | 3.33M | 3.33M | 3.37M | 3.10M | 3.10M |
|
Total Non-Current Liabilities
|
42.09M | 36.51M | 35.84M | 45.54M | 43.78M | 38.93M | 42.05M | 51.55M | 47.20M | 42.87M | 47.64M | 44.93M | 48.34M | 50.59M | 43.28M | 45.23M | 41.03M | 41.01M | 46.76M | 48.08M | 44.52M | 42.32M | 45.00M | 42.49M | 48.15M | 39.44M | 46.92M | 56.54M | 57.74M | 47.48M | 53.72M | 50.85M | 54.74M | 49.04M | 51.90M | 50.45M | 55.98M | 61.59M | 48.60M | 81.59M | 55.13M | 72.20M | 80.29M | 81.75M | 79.33M | 77.77M | 81.73M |
|
Total Liabilities
|
45.97M | 40.40M | 39.78M | 49.71M | 47.96M | 43.03M | 46.09M | 55.72M | 51.33M | 47.05M | 51.83M | 49.12M | 52.52M | 54.73M | 47.23M | 49.19M | 45.06M | 44.99M | 50.39M | 51.87M | 48.16M | 45.97M | 48.48M | 46.33M | 51.92M | 43.18M | 48.74M | 57.00M | 58.23M | 47.96M | 64.66M | 54.61M | 60.34M | 54.74M | 57.68M | 56.31M | 61.91M | 67.60M | 52.04M | 85.39M | 58.72M | 75.53M | 83.62M | 85.07M | 82.70M | 80.87M | 84.83M |
|
Total Debt
|
11.65M | 11.61M | 11.57M | 11.55M | 11.49M | 9.22M | 9.17M | 9.12M | 9.07M | 6.82M | 6.77M | 6.60M | 6.60M | 4.40M | 4.40M | 4.40M | 4.40M | 2.20M | 2.20M | 2.20M | 2.20M | | | | 7.00M | | | | 5.00M | | | | 4.00M | | | | | | | 37.36M | | | | | | | |
|
Common Equity
|
67.13M | 71.50M | 74.10M | 80.34M | 81.35M | 84.10M | 85.37M | 89.00M | 91.83M | 95.39M | 91.97M | 95.58M | 98.58M | 101.52M | 109.44M | 111.74M | 109.15M | 111.67M | 114.97M | 119.43M | 118.72M | 122.97M | 125.07M | 128.81M | 131.44M | 135.95M | 142.31M | 148.63M | 149.68M | 153.08M | 152.18M | 163.38M | 161.49M | 162.92M | 162.78M | 164.25M | 164.34M | 165.92M | 160.10M | 129.70M | 125.87M | 127.25M | 128.36M | 129.01M | 129.55M | 128.45M | 126.73M |
|
Shareholder's Equity
|
67.13M | 71.50M | 74.10M | 80.34M | 81.35M | 84.10M | 85.37M | 89.00M | 91.83M | 95.39M | 91.97M | 95.58M | 98.58M | 101.52M | 109.44M | 111.74M | 109.15M | 111.67M | 114.97M | 119.43M | 118.72M | 122.97M | 125.07M | 128.81M | 131.44M | 135.95M | 142.31M | 148.63M | 149.68M | 153.08M | 152.18M | 163.38M | 161.49M | 162.92M | 162.78M | 164.25M | 164.34M | 165.92M | 160.10M | 129.70M | 125.87M | 127.25M | 128.36M | 129.01M | 129.55M | 128.45M | 126.73M |
|
Liabilities and Shareholders Equity
|
113.10M | 111.91M | 113.88M | 130.05M | 129.31M | 127.12M | 131.46M | 144.72M | 143.16M | 142.44M | 143.80M | 144.71M | 151.10M | 156.24M | 156.68M | 160.94M | 154.22M | 156.16M | 165.36M | 171.30M | 166.88M | 168.95M | 173.55M | 175.14M | 183.36M | 179.13M | 191.06M | 205.63M | 207.90M | 201.04M | 216.84M | 217.98M | 227.12M | 223.04M | 225.74M | 220.56M | 226.25M | 233.52M | 212.14M | 215.08M | 184.59M | 202.78M | 211.98M | 214.08M | 212.25M | 209.32M | 211.57M |
|
Retained Earnings
|
| | | 29.00M | | | | 42.29M | | | | 53.02M | 55.76M | 58.36M | 66.13M | 68.26M | 66.10M | 68.49M | 71.57M | 75.75M | 74.78M | 77.81M | 81.80M | 84.55M | 86.42M | 90.03M | 95.39M | 100.60M | 101.98M | 104.96M | 103.09M | 114.64M | 114.47M | 116.27M | 118.19M | 115.58M | 115.68M | 116.73M | 115.37M | 86.51M | 82.49M | 83.58M | 84.31M | 84.44M | 85.33M | 84.84M | 83.14M |
|
Treasury Shares
|
| | | 0.20M | | | | 0.18M | 0.12M | 0.12M | 0.12M | 0.12M | 0.06M | 0.06M | 0.06M | 0.06M | | | | | | | | | | | 0.02M | 0.00M | | | | 0.00M | | | | 0.01M | | | | 0.04M | | | | 0.17M | | | |