|
Cash & Equivalents
|
3.62M | 3.48M | 5.69M | 4.10M | 3.06M | 2.60M | 5.88M | 3.00M | 0.98M | 4.39M | 4.79M | 6.28M | 11.34M | 10.12M | 11.27M | 14.75M | 15.41M | 8.66M | 11.86M | 12.57M | 15.62M | 8.88M | 9.23M | 10.36M | 11.41M | 4.87M | 4.05M | 2.63M | 3.38M | 2.51M | 7.22M | 4.97M | 9.30M | 6.69M | 5.78M | 8.51M | 8.62M | 7.38M | 5.82M | 9.87M | 26.92M | 9.62M | 6.17M | 9.33M | 12.79M | 5.29M | 8.88M | 13.42M | 14.59M | 13.74M | 20.43M | 20.84M | 14.43M | 10.56M | 9.99M | 12.99M | 15.05M | 11.77M | 18.70M | 20.57M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 229.26M | | | | 212.30M | 183.66M | 192.15M | 195.37M | 194.58M | 214.11M | 136.90M | 153.39M | 179.37M | 260.58M | 293.91M | 349.59M | 395.28M | 354.52M | 341.86M | 275.53M | 307.15M | 318.77M | 316.04M | 303.13M | 317.82M | 297.00M | 325.02M | 358.69M | 372.10M | 431.49M | 443.01M | 493.00M |
|
Cash & Current Investments
|
3.62M | 3.48M | 5.69M | 4.10M | 3.06M | 2.60M | 5.88M | 3.00M | 0.98M | 4.39M | 4.79M | 6.28M | 11.34M | 10.12M | 11.27M | 14.75M | 15.41M | 8.66M | 11.86M | 12.57M | 15.62M | 8.88M | 9.23M | 10.36M | 11.41M | 4.87M | 4.05M | 2.63M | 232.65M | 2.51M | 7.22M | 4.97M | 221.60M | 190.35M | 197.94M | 203.88M | 203.20M | 221.49M | 142.72M | 163.26M | 206.29M | 270.20M | 300.08M | 358.93M | 408.08M | 359.81M | 350.73M | 288.95M | 321.74M | 332.51M | 336.47M | 323.97M | 332.25M | 307.56M | 335.01M | 371.68M | 387.15M | 443.26M | 461.72M | 513.56M |
|
Receivables - Net
|
9.21M | | | 7.87M | 6.59M | 6.51M | 4.67M | 5.36M | 5.71M | 5.06M | 5.73M | 4.81M | 6.31M | 6.25M | 6.34M | 6.85M | 8.57M | 7.83M | 6.56M | 6.65M | 5.67M | 5.23M | 6.12M | 5.73M | 4.71M | 5.60M | 5.29M | 5.65M | 5.36M | 4.19M | 4.24M | 8.31M | 4.80M | 7.03M | 7.34M | 8.54M | 7.04M | 7.53M | 6.35M | 9.35M | 6.73M | 6.86M | 9.43M | 10.02M | 7.17M | 7.33M | 10.69M | 16.93M | 11.38M | 13.52M | 17.20M | 18.69M | 12.74M | 15.62M | 22.09M | 19.22M | 12.62M | 11.79M | 19.57M | 21.01M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
9.21M | | | 7.87M | 6.59M | 6.51M | 4.67M | 5.36M | 5.71M | 5.06M | 5.73M | 4.81M | 6.31M | 6.25M | 6.34M | 6.85M | 8.57M | 7.83M | 6.56M | 6.65M | 5.67M | 5.23M | 6.12M | 5.73M | 4.71M | 5.60M | 5.29M | 5.65M | 5.71M | 4.19M | 4.24M | 8.31M | 4.80M | 7.03M | 7.34M | 8.54M | 7.04M | 7.53M | 6.35M | 9.35M | 6.73M | 6.86M | 9.43M | 10.02M | 7.17M | 7.33M | 10.69M | 16.93M | 11.38M | 13.52M | 17.20M | 18.69M | 12.74M | 15.62M | 22.09M | 19.22M | 12.62M | 11.79M | 19.57M | 21.01M |
|
Inventory
|
0.03M | | | 0.04M | 0.04M | 0.04M | 0.03M | 0.04M | 0.04M | 0.05M | 0.04M | 0.05M | 0.06M | 0.03M | 0.04M | 0.05M | 0.05M | 0.06M | 0.04M | 0.06M | 0.05M | 0.05M | 0.04M | 0.05M | 0.04M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.05M | 0.05M | 0.05M | 0.06M | 0.04M | 0.04M | 0.04M | 0.05M | 0.04M | 0.05M | 0.04M | 0.03M | 0.03M | 0.06M | 0.06M | 0.05M | 0.07M | 0.06M | 0.08M | 0.10M | 0.06M | 0.07M | 0.06M | 0.06M | 0.04M | 0.01M | 0.04M | 0.02M | 0.04M | |
|
Prepaid Assets
|
0.23M | | | 0.23M | 0.23M | 0.33M | 0.31M | 0.24M | 0.24M | 0.37M | 0.49M | 0.55M | 1.96M | 1.65M | 1.53M | 1.34M | 0.98M | 0.92M | 0.84M | 0.70M | 0.68M | 0.73M | 0.66M | 0.61M | 0.80M | 0.80M | 0.74M | 0.93M | 0.80M | 0.64M | 0.61M | 0.49M | 0.51M | 0.49M | 0.39M | 0.23M | 0.51M | 0.76M | 0.59M | 0.70M | 0.61M | 0.55M | 0.48M | 0.63M | 0.52M | 0.57M | 0.55M | 0.45M | 0.41M | 0.48M | 0.56M | 0.38M | 0.41M | 0.51M | 0.52M | 0.66M | 0.47M | 0.60M | 0.92M | 0.96M |
|
Current Assets
|
76.66M | | | 87.67M | 79.14M | 86.19M | 109.07M | 106.27M | 110.13M | 124.22M | 132.18M | 141.06M | 156.97M | 168.85M | 187.23M | 191.22M | 200.74M | 192.50M | 193.03M | 203.04M | 188.83M | 194.57M | 178.94M | 178.67M | 184.48M | 208.05M | 214.56M | 220.78M | 239.75M | 253.30M | 230.78M | 222.83M | 227.23M | 197.98M | 205.97M | 212.83M | 212.95M | 229.90M | 150.17M | 174.17M | 216.31M | 280.27M | 312.06M | 371.67M | 417.87M | 373.30M | 368.04M | 309.45M | 336.68M | 349.49M | 356.51M | 345.40M | 347.98M | 326.43M | 360.54M | 394.50M | 403.39M | 458.96M | 485.72M | 539.19M |
|
Land & Improvements
|
12.84M | | | 12.84M | 12.85M | 12.94M | 12.82M | 12.82M | 12.82M | 12.85M | 12.85M | 12.85M | 12.85M | 12.85M | 12.85M | 12.86M | 12.81M | 12.80M | 12.76M | 12.76M | 12.77M | 16.27M | 16.28M | 16.28M | 16.31M | 16.40M | 16.40M | 16.40M | 16.40M | 16.40M | 16.41M | 16.41M | 16.42M | 16.47M | 16.47M | 16.48M | 16.50M | 16.53M | 16.60M | 16.60M | 16.57M | 16.57M | 16.56M | 16.56M | 16.50M | 16.44M | 16.33M | 16.33M | 16.36M | 16.40M | 16.40M | 16.40M | 16.40M | 16.42M | 16.42M | 16.42M | 16.42M | 16.42M | 16.42M | |
|
Property, Plant & Equipment (Net)
|
9.78M | | | 9.45M | 9.37M | 9.37M | 9.43M | 9.36M | 9.24M | 9.32M | 9.27M | 9.21M | 9.23M | 9.15M | 9.11M | 9.14M | 9.02M | 8.95M | 9.12M | 9.03M | 8.96M | 12.34M | 12.26M | 12.12M | 12.06M | 12.08M | 11.92M | 11.78M | 11.63M | 11.51M | 11.39M | 11.36M | 11.22M | 11.15M | 11.00M | 10.87M | 10.80M | 10.77M | 10.71M | 10.58M | 10.46M | 10.34M | 10.26M | 10.14M | 9.90M | 9.78M | 9.61M | 9.55M | 9.51M | 9.48M | 9.43M | 9.36M | 9.30M | 9.25M | 9.17M | 9.27M | 9.07M | 9.01M | 8.95M | 8.93M |
|
Goodwill
|
| | | | | | | | | 14.00M | 14.00M | 14.00M | 13.40M | 13.40M | 13.40M | 13.40M | 13.40M | 13.40M | 13.40M | 13.40M | 13.40M | 13.40M | 13.40M | 13.40M | 13.40M | 13.40M | 13.40M | 13.40M | 13.40M | 13.40M | 13.40M | 13.40M | 13.40M | 13.40M | 13.40M | 13.40M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | | | 9.36M | 8.89M | 8.41M | 24.48M | 21.41M | 20.19M | 18.97M | 24.48M | 16.52M | 15.30M | 14.07M | 24.63M | 24.63M | 24.63M | 9.21M | 24.63M | 6.73M | 5.51M | 4.28M | 24.48M | 2.00M | 1.25M | 0.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | 23.36M | 22.89M | 22.41M | 37.88M | 34.81M | 33.59M | 32.37M | 37.88M | 29.92M | 28.70M | 27.47M | 38.03M | 38.03M | 38.03M | 22.61M | 38.03M | 20.13M | 18.91M | 17.68M | 37.88M | 15.40M | 14.65M | 13.90M | 13.40M | 13.40M | 13.40M | 13.40M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
2.48M | | | 3.24M | 2.30M | 2.20M | 2.12M | 2.03M | 1.59M | 1.54M | 1.41M | 1.07M | 0.86M | 1.10M | 1.25M | 2.95M | 2.98M | 3.46M | 3.74M | 3.66M | 4.02M | 6.46M | 6.89M | 6.52M | 7.55M | 8.50M | 9.77M | 11.16M | 12.36M | | | | | | | | | | | | 11.67M | | | 7.52M | 8.05M | 6.85M | 6.79M | 1.32M | | | | 1.07M | | | | 0.52M | | | | 0.18M |
|
Other Non-Current Assets
|
| | | | | | | | 1.59M | 24.91M | 24.30M | 23.48M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.20M | | | | 2.30M |
|
Non-Current Assets
|
12.26M | | | 12.69M | 11.67M | 11.57M | 11.54M | 11.38M | 10.83M | 34.23M | 33.57M | 32.69M | 46.10M | 45.07M | 43.95M | 44.46M | 43.14M | 42.33M | 41.56M | 40.16M | 39.37M | 43.93M | 43.03M | 41.25M | 40.96M | 40.71M | 40.60M | 40.63M | 40.95M | 36.59M | 35.96M | 35.34M | 36.77M | 37.13M | 37.49M | 36.92M | 24.43M | 24.96M | 24.56M | 23.79M | 22.27M | 23.07M | 18.58M | 17.83M | 18.13M | 16.79M | 16.53M | 9.66M | 9.59M | 9.53M | 9.46M | 9.46M | 9.38M | 9.32M | 9.32M | 9.27M | 9.18M | 9.09M | 9.01M | 8.93M |
|
Assets
|
88.92M | | | 100.36M | 90.82M | 97.77M | 120.61M | 117.66M | 120.96M | 158.46M | 165.75M | 173.75M | 203.06M | 213.92M | 231.17M | 235.68M | 243.88M | 234.83M | 234.59M | 243.20M | 228.20M | 238.50M | 221.96M | 219.92M | 225.45M | 248.76M | 255.16M | 261.40M | 280.71M | 289.89M | 266.74M | 258.17M | 264.00M | 235.12M | 243.46M | 249.75M | 237.38M | 254.86M | 174.74M | 197.96M | 238.57M | 303.34M | 330.64M | 389.50M | 436.01M | 390.09M | 384.57M | 319.11M | 346.27M | 359.02M | 365.98M | 354.86M | 357.36M | 335.75M | 369.86M | 403.76M | 412.57M | 468.05M | 494.72M | 548.12M |
|
Accounts Payables
|
2.88M | | | 2.96M | 2.44M | 2.66M | 2.08M | 2.09M | 2.20M | 2.23M | 1.86M | 1.67M | 4.26M | 3.72M | 4.19M | 4.41M | 4.34M | 3.32M | 4.37M | 4.11M | 4.21M | 2.58M | 2.62M | 2.66M | 2.64M | 2.66M | 3.16M | 2.91M | 3.05M | 2.95M | 2.90M | 3.62M | 2.82M | 4.04M | 4.57M | 4.30M | 4.52M | 3.86M | 3.06M | 3.46M | 3.93M | 3.68M | 3.68M | 4.02M | 3.70M | 3.96M | 4.41M | 5.06M | 5.27M | 4.42M | 6.11M | 6.64M | 6.02M | 6.07M | 6.78M | 6.05M | 6.49M | 5.81M | 8.30M | 7.07M |
|
Payables
|
2.88M | | | 2.96M | 2.44M | 2.66M | 2.08M | 2.09M | 2.20M | 2.23M | 1.86M | 1.67M | 4.26M | 3.72M | 4.19M | 4.41M | 4.34M | 3.32M | 4.37M | 4.11M | 4.21M | 2.58M | 2.62M | 2.66M | 2.64M | 2.66M | 3.16M | 2.91M | 3.05M | 2.95M | 2.90M | 3.62M | 2.82M | 4.04M | 4.57M | 4.30M | 4.52M | 3.86M | 3.06M | 3.46M | 3.93M | 3.68M | 3.68M | 4.02M | 3.70M | 3.96M | 4.41M | 5.06M | 5.27M | 4.42M | 6.11M | 6.64M | 6.02M | 6.07M | 6.78M | 6.05M | 6.49M | 5.81M | 8.30M | 7.07M |
|
Accumulated Expenses
|
3.38M | | | 3.11M | 3.18M | 1.81M | 2.33M | 2.94M | 2.74M | 4.03M | 4.00M | 4.22M | 4.44M | 3.10M | 3.04M | 3.07M | 3.12M | 2.88M | 3.29M | 3.80M | 2.92M | 2.66M | 2.79M | 2.98M | 2.58M | 2.19M | 2.54M | 3.00M | 3.11M | 2.41M | 2.93M | 3.47M | 4.40M | 3.80M | 4.33M | 5.01M | 5.17M | 5.01M | 5.22M | 5.73M | 5.00M | 4.00M | 5.22M | 5.63M | 3.73M | 4.45M | 5.39M | 7.07M | 4.20M | 4.73M | 5.38M | 8.79M | 5.03M | 6.05M | 7.69M | 8.52M | 5.77M | 6.41M | 8.87M | 12.52M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.49M | | | | 1.23M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.14M | 0.14M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.17M | 0.17M | 0.17M | 0.17M |
|
Current Taxes
|
0.85M | | | 0.97M | 0.76M | 1.46M | 0.32M | 0.58M | | | | | | | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.82M | 0.38M | 18.77M | | | | | | | 1.07M | | 2.55M | 1.92M | | | 0.23M | 1.61M | 0.88M |
|
Current Deferred Revenue
|
5.00M | | | 4.99M | 5.41M | 4.82M | 5.55M | 5.67M | 3.65M | 7.77M | 8.07M | 7.92M | 6.88M | 7.44M | 7.76M | 8.41M | 8.90M | 8.83M | 8.22M | 8.58M | 7.82M | 7.27M | 6.80M | 6.62M | 8.08M | 8.75M | 8.60M | 7.70M | 9.44M | 10.04M | 9.49M | 11.47M | 14.19M | 14.73M | 14.58M | 16.05M | 15.72M | 14.98M | 13.46M | 16.98M | 11.16M | 9.95M | 7.60M | 8.80M | 8.66M | 7.08M | 10.80M | 21.71M | 11.64M | 11.37M | 16.07M | 26.54M | 24.21M | 22.38M | 25.99M | 23.71M | 20.85M | 18.07M | 20.55M | 18.66M |
|
Curent Deferred Tax Liability
|
10.47M | | | 13.85M | 8.99M | 11.59M | 20.17M | 17.90M | 19.15M | 24.08M | 26.39M | 29.73M | 32.13M | 37.65M | 44.31M | 43.92M | 46.50M | 44.00M | 43.10M | 46.64M | 40.64M | 46.09M | 39.80M | 39.35M | 41.50M | 51.36M | 54.08M | 56.76M | 64.55M | 48.14M | 42.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
22.59M | | | 25.88M | 20.77M | 22.33M | 30.45M | 29.17M | 29.54M | 45.17M | 48.17M | 50.86M | 58.11M | 61.49M | 68.45M | 70.27M | 73.27M | 67.61M | 67.82M | 71.38M | 65.88M | 68.26M | 61.73M | 61.51M | 64.86M | 74.69M | 76.93M | 79.89M | 24.07M | 23.02M | 22.41M | 25.31M | 27.26M | 27.98M | 28.96M | 30.41M | 30.67M | 28.67M | 25.60M | 29.24M | 27.99M | 25.28M | 24.85M | 26.55M | 44.02M | 24.38M | 30.24M | 33.62M | 31.30M | 31.25M | 38.59M | 42.20M | 34.71M | 36.40M | 42.01M | 38.44M | 32.78M | 30.31M | 39.12M | 38.81M |
|
Non-Current Debt
|
| | | | | | | | | 14.00M | 14.00M | 14.00M | 29.49M | 29.49M | 29.49M | 29.49M | 29.49M | 29.49M | 29.49M | 29.49M | 29.49M | 29.49M | 29.49M | 29.49M | 29.49M | 29.49M | 29.49M | 29.49M | 29.49M | 29.49M | 29.49M | 29.49M | 29.49M | 29.49M | 29.49M | 29.49M | 29.49M | 29.49M | 29.49M | 30.49M | 29.49M | 15.00M | 32.00M | 32.00M | 69.01M | 75.00M | 75.00M | 75.00M | 81.01M | 81.00M | 81.00M | 75.00M | 70.00M | 29.42M | 27.50M | 27.50M | 27.50M | 25.00M | 25.00M | 22.00M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | 0.27M | 0.25M | 0.24M | 0.21M | 0.18M | 0.15M | 0.18M | 0.14M | 0.55M | 0.38M | 0.23M | 0.09M | 0.15M | 0.16M | 0.14M | 0.54M | 0.76M | 0.58M | 0.49M | 0.31M | 0.18M | 0.11M | 0.05M | 0.14M | 0.34M | 0.21M | 0.26M | 0.56M | 0.45M | 0.34M | 0.22M | 0.21M | 0.66M | 0.54M | 0.38M | 0.37M | 0.49M | 0.52M | 0.41M | 1.00M | 0.71M | 0.82M | 0.53M | 0.88M | 0.49M | 0.38M | 0.39M | 0.99M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.55M | | | 39.68M | 42.15M | 34.17M | 36.61M | 37.57M | 37.24M | 42.61M | 21.82M | 25.89M | 35.87M | 58.23M | 55.55M | 70.28M | 56.17M | 53.83M | 50.54M | 25.27M | 31.37M | 34.89M | 34.00M | 30.60M | 33.55M | 35.65M | 43.44M | 52.64M | 56.68M | 72.93M | 75.43M | 87.33M |
|
Other Non-Current Liabilities
|
5.67M | | | 5.38M | 0.70M | 4.93M | 4.70M | 4.50M | 4.20M | 4.03M | 3.45M | 3.05M | 1.87M | 1.79M | 1.37M | 3.02M | 3.24M | 3.18M | 3.12M | 3.06M | 2.99M | 2.92M | 2.87M | 2.81M | 2.72M | 2.65M | 0.07M | 0.08M | 0.14M | 0.14M | 0.14M | 0.14M | 0.17M | 0.18M | 0.18M | 0.18M | 0.23M | 0.29M | 0.34M | 0.32M | 1.46M | 1.28M | 2.30M | 2.94M | 3.23M | 1.28M | 3.25M | 4.55M | 4.00M | 3.88M | 3.85M | 4.27M | 3.84M | 3.42M | 2.88M | 3.77M | 3.57M | 3.11M | 3.67M | 5.55M |
|
Total Non-Current Liabilities
|
5.67M | | | 5.38M | 5.17M | 4.93M | 4.70M | 4.50M | 4.20M | 18.03M | 17.45M | 17.05M | 31.63M | 31.53M | 31.10M | 34.44M | 34.23M | 34.06M | 33.91M | 33.65M | 33.72M | 35.66M | 35.50M | 35.24M | 35.24M | 35.18M | 31.72M | 32.10M | 96.89M | 80.27M | 74.39M | 71.49M | 73.83M | 65.76M | 68.10M | 69.12M | 69.01M | 74.28M | 53.55M | 58.87M | 68.84M | 77.05M | 92.31M | 106.89M | 130.47M | 132.00M | 130.49M | 106.47M | 118.13M | 121.49M | 120.43M | 112.19M | 109.57M | 70.85M | 76.00M | 86.54M | 90.09M | 103.30M | 106.72M | 151.51M |
|
Total Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.98M | | | | 157.06M |
|
Total Debt
|
| | | | | | | | | 14.00M | 14.00M | 14.00M | 29.49M | 29.49M | 29.49M | 29.49M | 29.49M | 29.49M | 29.49M | 29.49M | 29.49M | 29.60M | 29.60M | 29.60M | 29.60M | 29.60M | 29.61M | 29.61M | 29.61M | 29.61M | 29.61M | 29.61M | 29.61M | 29.62M | 29.62M | 29.62M | 29.62M | 29.62M | 29.62M | 30.62M | 29.63M | 15.14M | 32.15M | 32.15M | 69.16M | 75.15M | 75.15M | 75.15M | 81.17M | 81.16M | 81.16M | 75.16M | 70.16M | 29.58M | 27.66M | 27.66M | 27.66M | 25.17M | 25.17M | 22.17M |
|
Common Equity
|
60.67M | | | 69.11M | 64.88M | 70.50M | 85.47M | 83.99M | 87.22M | 95.26M | 100.12M | 105.84M | 113.35M | 120.91M | 131.63M | 130.97M | 136.37M | 133.16M | 132.86M | 138.17M | 128.60M | 134.58M | 124.73M | 123.17M | 125.34M | 138.89M | 146.51M | 149.41M | 159.74M | 186.60M | 169.95M | 161.37M | 162.92M | 141.38M | 146.40M | 150.22M | 137.70M | 151.91M | 95.58M | 109.86M | 141.74M | 201.01M | 213.49M | 256.06M | 261.52M | 233.71M | 223.84M | 179.02M | 196.84M | 206.28M | 206.95M | 200.47M | 213.08M | 228.50M | 251.85M | 278.78M | 289.70M | 334.44M | 348.88M | 391.06M |
|
Shareholder's Equity
|
60.67M | | | 69.11M | 64.88M | 70.50M | 85.47M | 83.99M | 87.22M | 95.26M | 100.12M | 105.84M | 113.35M | 120.91M | 131.63M | 130.97M | 136.37M | 133.16M | 132.86M | 138.17M | 128.60M | 134.58M | 124.73M | 123.17M | 125.34M | 138.89M | 146.51M | 149.41M | 159.74M | 186.60M | 169.95M | 161.37M | 162.92M | 141.38M | 146.40M | 150.22M | 137.70M | 151.91M | 95.58M | 109.86M | 141.74M | 201.01M | 213.49M | 256.06M | 261.52M | 233.71M | 223.84M | 179.02M | 196.84M | 206.28M | 206.95M | 200.47M | 213.08M | 228.50M | 251.85M | 278.78M | 289.70M | 334.44M | 348.88M | 391.06M |
|
Liabilities and Shareholders Equity
|
88.92M | | | 100.36M | 90.82M | 97.77M | 120.61M | 117.66M | 120.96M | 158.46M | 165.75M | 173.75M | 203.06M | 213.92M | 231.17M | 235.68M | 243.88M | 234.83M | 234.59M | 243.20M | 228.20M | 238.50M | 221.96M | 219.92M | 225.45M | 248.76M | 255.16M | 261.40M | 280.71M | 289.89M | 266.74M | 258.17M | 264.00M | 235.12M | 243.46M | 249.75M | 237.38M | 254.86M | 174.74M | 197.96M | 238.57M | 303.34M | 330.64M | 389.50M | 436.01M | 390.09M | 384.57M | 319.11M | 346.27M | 359.02M | 365.98M | 354.86M | 357.36M | 335.75M | 369.86M | 403.76M | 412.57M | 468.05M | 494.72M | 548.12M |
|
Retained Earnings
|
40.51M | | | 46.43M | 48.35M | 50.06M | 52.10M | 52.31M | 53.89M | 54.73M | 55.88M | 56.70M | 57.67M | 62.11M | 72.77M | 72.08M | 76.30M | 72.66M | 71.86M | 77.13M | 67.72M | 73.65M | 63.59M | 62.37M | 65.51M | 80.53M | 85.16M | 89.42M | 100.82M | 112.94M | 116.52M | 108.90M | 115.79M | 139.61M | 144.63M | 148.46M | 135.93M | 150.14M | 93.81M | 108.09M | 139.97M | 199.24M | 211.72M | 254.29M | 259.75M | 231.94M | 222.07M | 177.25M | 195.07M | 204.51M | 205.19M | 198.70M | 211.31M | 226.73M | 250.09M | 276.81M | 287.71M | 332.38M | 346.80M | 388.95M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 0.01M |
|
Treasury Shares
|
| | | | | | | | | | | | 0.42M | | | 0.42M | 0.42M | 0.42M | 0.42M | 0.42M | 0.42M | 0.42M | 0.42M | 0.42M | 0.42M | 0.42M | 0.42M | 0.42M | 0.42M | 0.42M | 0.42M | 0.42M | 0.42M | 0.42M | 0.42M | 0.42M | 0.42M | 0.42M | 0.42M | 0.42M | 0.42M | 0.42M | 0.42M | 0.42M | 0.42M | 0.42M | 0.43M | 0.43M | 0.43M | 0.43M | 0.43M | -0.43M | -0.43M | -0.43M | -0.43M | 0.43M | -0.43M | -0.43M | 0.43M | 0.43M |