|
Cash & Equivalents
|
27.45M | 27.45M | 27.45M | 65.51M | 104.59M | 65.51M | 103.53M | 91.06M | 79.36M | 94.53M | 102.56M | 89.75M | 88.89M | 112.03M | 114.59M | 58.74M | 62.21M | 87.14M | 97.44M | 86.46M | 101.30M | 84.55M | 88.63M | 124.08M | 160.44M | 142.36M | 176.55M | 154.05M | 148.31M | 173.60M | 182.37M | 199.27M | 94.69M | 111.01M | 113.25M | 114.63M | 135.39M | 199.92M | 199.35M | 214.97M | 206.02M | 222.87M | 235.94M | 243.33M | 248.10M | 187.82M | 180.17M | 198.12M | 193.98M | 97.59M | 116.79M | 137.52M | 120.98M | 129.15M | 171.27M | 175.64M | 145.06M | 166.69M | 205.92M | 219.44M | 201.12M | 115.06M | 133.40M | 109.54M | 97.07M | 95.15M | 85.56M |
|
Short-term Investments
|
| | | | | | | 28.20M | 52.01M | 52.76M | 56.27M | 56.29M | 68.19M | 66.94M | 81.81M | 87.77M | 96.35M | 98.57M | 103.92M | 104.27M | 110.27M | 95.31M | 106.25M | 87.72M | 82.38M | 85.94M | 70.89M | 74.67M | 76.20M | 92.06M | 111.01M | 106.15M | 116.83M | 120.73M | 123.59M | 120.70M | 97.18M | 91.56M | 103.10M | 79.89M | 84.46M | 80.56M | 75.58M | 73.62M | 59.64M | 62.09M | 63.48M | 64.40M | 50.17M | 46.24M | 45.16M | 47.19M | 42.75M | 39.43M | 38.75M | 37.13M | 37.68M | | | | | | | | | | |
|
Cash & Current Investments
|
27.45M | 27.45M | 27.45M | 65.51M | 104.59M | 65.51M | 103.53M | 119.26M | 131.38M | 147.28M | 158.83M | 146.04M | 157.08M | 178.97M | 196.40M | 146.50M | 158.56M | 185.71M | 201.36M | 190.73M | 211.57M | 179.86M | 194.88M | 211.80M | 242.82M | 228.30M | 247.43M | 228.72M | 224.51M | 265.66M | 293.38M | 305.42M | 211.52M | 231.74M | 236.83M | 235.33M | 232.57M | 291.49M | 302.45M | 294.86M | 290.48M | 303.43M | 311.53M | 316.95M | 307.75M | 249.92M | 243.65M | 262.53M | 244.15M | 143.83M | 161.95M | 184.71M | 163.74M | 168.58M | 210.02M | 212.77M | 182.74M | 166.69M | 205.92M | 219.44M | 201.12M | 115.06M | 133.40M | 109.54M | 97.07M | 95.15M | 85.56M |
|
Receivables - Net
|
18.92M | 21.79M | | 21.76M | 24.73M | 23.47M | 26.85M | 35.16M | 27.05M | 30.25M | 25.77M | 35.55M | 21.95M | 26.45M | 19.89M | 22.78M | 27.90M | 24.63M | 28.17M | 28.62M | 17.37M | 21.03M | 33.49M | 50.13M | 16.43M | 19.65M | 19.77M | 46.32M | 54.47M | 24.61M | 29.99M | 24.36M | 19.85M | 18.75M | 21.28M | 21.97M | 62.84M | 22.39M | 18.94M | 16.29M | 17.61M | 21.64M | 20.82M | 110.26M | 128.06M | 29.22M | 37.21M | 21.39M | 27.90M | 31.33M | 26.47M | 29.32M | 18.05M | 37.49M | 23.72M | 16.46M | 25.92M | 28.57M | 29.49M | 15.90M | 24.36M | 33.39M | 15.97M | 21.90M | 7.93M | 10.95M | 7.87M |
|
Receivables - Other
|
| -0.03M | -0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | 0.02M | 0.25M | 0.08M | 0.12M | 0.17M | 0.12M | 0.95M | | 4.49M | 4.40M | 6.12M | 4.63M | 4.12M | 2.69M | 0.12M | 1.17M | 0.07M | 5.13M | 0.03M | 0.01M | 2.30M | 0.03M | 0.03M | 0.39M | 2.64M | 2.96M | 1.57M | 0.51M | 0.65M | | 2.55M | 1.84M | 1.19M | 0.82M | 0.78M | 4.60M | 0.52M | 1.10M | 1.38M | 1.43M | 1.09M | 1.34M | 0.42M | 0.36M | | 0.73M | 1.04M | 0.78M | 1.10M | 1.10M | 0.98M | 1.13M | 1.54M | 1.45M | 0.25M | 0.22M | 0.21M | 0.22M | 0.23M |
|
Receivables
|
18.92M | 21.76M | | 21.78M | 24.75M | 23.50M | 26.87M | 35.16M | 27.07M | 30.50M | 25.85M | 35.68M | 22.12M | 26.57M | 20.83M | 22.78M | 32.39M | 29.02M | 34.29M | 33.25M | 21.50M | 23.72M | 33.62M | 51.31M | 16.50M | 24.78M | 19.80M | 46.33M | 56.77M | 24.64M | 30.02M | 24.74M | 22.48M | 21.70M | 22.84M | 22.48M | 63.49M | 22.39M | 21.49M | 18.14M | 18.80M | 22.46M | 21.59M | 114.87M | 128.57M | 30.33M | 38.59M | 22.81M | 28.99M | 32.68M | 26.90M | 29.68M | 18.05M | 38.21M | 24.76M | 17.23M | 27.02M | 29.66M | 30.47M | 17.02M | 25.90M | 34.83M | 16.22M | 22.12M | 8.14M | 11.17M | 8.11M |
|
Raw Materials
|
16.53M | 15.77M | 18.25M | 16.45M | 19.49M | 21.58M | 30.25M | 36.65M | 35.96M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
1.60M | 3.94M | 1.75M | 1.84M | 1.64M | 1.61M | 1.51M | 2.00M | 2.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
15.74M | 8.68M | 16.18M | 14.08M | 13.05M | 11.66M | 5.29M | 6.66M | 13.81M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
30.84M | 25.34M | 31.34M | 26.44M | 29.18M | 29.29M | 31.30M | 37.37M | 41.20M | 40.38M | 43.72M | 70.96M | 67.95M | 58.36M | | 54.19M | 83.14M | 64.21M | 60.77M | 51.45M | 52.00M | 77.36M | 69.18M | 53.70M | 69.11M | 61.01M | 41.58M | 68.46M | 69.91M | 59.96M | 49.60M | 55.01M | 56.67M | 44.95M | 51.77M | 51.88M | 67.32M | 57.64M | 58.75M | 49.67M | 62.06M | 44.56M | 50.68M | 45.45M | 48.01M | 47.17M | 34.70M | 39.76M | 55.06M | 66.41M | 55.63M | 42.71M | 52.93M | 52.20M | 31.88M | 46.49M | 85.19M | 83.60M | 40.62M | 34.78M | 62.47M | 34.58M | 31.39M | 27.02M | 32.41M | 11.74M | 8.61M |
|
Prepaid Assets
|
1.16M | 0.44M | 0.85M | 0.83M | 0.75M | 0.54M | 0.99M | 1.24M | -0.02M | 1.67M | 1.80M | 1.91M | 2.14M | 0.88M | 1.57M | 1.59M | 1.59M | 2.91M | 1.99M | 1.84M | 1.50M | 1.71M | 5.65M | 1.67M | 1.96M | 1.28M | 3.68M | 3.89M | 1.87M | 1.89M | 1.05M | 1.69M | 1.54M | 1.07M | 1.47M | 1.66M | 1.41M | 0.95M | 0.68M | 1.77M | 1.38M | 1.05M | 0.87M | 1.93M | 1.76M | 4.23M | 1.49M | 3.97M | 3.22M | 2.29M | 1.73M | 3.59M | 5.71M | 3.51M | 3.68M | 3.69M | 8.48M | 7.71M | 1.96M | 11.01M | 3.20M | 2.19M | 1.02M | 8.68M | 8.75M | 10.88M | 12.24M |
|
Current Assets
|
122.64M | 122.81M | 131.62M | 123.59M | 173.56M | 184.21M | 191.06M | 215.65M | 206.65M | 220.68M | 230.60M | 242.53M | 250.53M | 249.79M | 268.32M | 213.94M | 264.69M | 269.20M | 285.70M | 283.29M | 287.95M | 289.40M | 304.97M | 331.46M | 336.91M | 329.20M | 315.14M | 359.82M | 367.67M | 369.08M | 388.38M | 405.28M | 305.37M | 308.20M | 320.33M | 310.36M | 365.13M | 366.95M | 373.73M | 362.33M | 369.53M | 368.53M | 376.99M | 480.89M | 502.71M | 354.47M | 335.86M | 342.61M | 340.09M | 249.86M | 244.56M | 255.83M | 237.83M | 252.84M | 257.72M | 273.78M | 291.50M | 274.27M | 267.22M | 290.55M | 289.30M | 183.64M | 176.24M | 164.79M | 143.38M | 128.75M | 112.81M |
|
Buildings
|
| | | | | | | | | | | 27.22M | | | | 27.18M | | | | 26.24M | | | | 26.52M | | | | 26.48M | | | | 26.17M | | | | 26.66M | | | | 27.02M | | | | 27.24M | | | | 27.19M | | | | 27.23M | | | | 27.23M | | | | 27.18M | | | | 29.03M | | | |
|
Construction in Progress
|
| | | | | | | | | | | 4.59M | | | | 2.22M | | | | 4.07M | | | | 1.19M | | | | 3.59M | | | | 2.27M | | | | 0.81M | | | | 2.64M | | | | 0.65M | | | | 0.26M | | | | 1.02M | | | | 0.77M | | | | 1.81M | | | | 9.62M | | | |
|
Land & Improvements
|
| | | | | | | | | | | 5.75M | | | | 5.75M | | | | 5.74M | | | | 5.74M | | | | 5.74M | | | | 5.74M | | | | 5.86M | | | | 5.93M | | | | 5.92M | | | | 5.92M | | | | 5.92M | | | | 5.92M | | | | 6.04M | | | | 5.97M | | | |
|
Property, Plant & Equipment (Net)
|
114.01M | 115.86M | 119.38M | 119.25M | 119.94M | 119.78M | 121.61M | 125.01M | 131.82M | 137.60M | 138.95M | 140.52M | 139.95M | 139.24M | 139.14M | 138.87M | 138.14M | 138.83M | 126.14M | 128.67M | 128.99M | 129.61M | 128.38M | 127.37M | 127.56M | 126.73M | 125.76M | 124.33M | 122.49M | 121.01M | 119.15M | 118.15M | 116.05M | 113.87M | 111.78M | 109.73M | 107.39M | 105.10M | 104.25M | 103.58M | 102.85M | 102.37M | 100.32M | 98.60M | 96.95M | 95.35M | 93.60M | 91.54M | 89.20M | 86.85M | 84.34M | 82.90M | 81.06M | 79.14M | 78.41M | 76.94M | 76.90M | 75.69M | 74.50M | 72.71M | 72.57M | 74.07M | 76.81M | 78.54M | 79.81M | 84.61M | 85.78M |
|
Intangibles
|
0.29M | 0.26M | 0.24M | 0.21M | 0.18M | 0.15M | 0.12M | 0.09M | 0.07M | 0.04M | 0.01M | 0.57M | | | | 0.57M | | | | | | | | | | 1.41M | 1.41M | 1.41M | 1.41M | 1.41M | 1.41M | 1.41M | 1.41M | 1.41M | 1.41M | 1.41M | 1.41M | 1.41M | 1.41M | 1.41M | 1.41M | 1.41M | 1.41M | 1.41M | 1.41M | 1.41M | 1.41M | 1.41M | 1.41M | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
0.29M | 0.26M | 0.24M | 0.21M | 0.18M | 0.15M | 0.12M | 0.09M | 0.07M | 0.04M | 0.01M | 0.57M | | | | 0.57M | | | | | | | | | | 1.41M | 1.41M | 1.41M | 1.41M | 1.41M | 1.41M | 1.41M | 1.41M | 1.41M | 1.41M | 1.41M | 1.41M | 1.41M | 1.41M | 1.41M | 1.41M | 1.41M | 1.41M | 1.41M | 1.41M | 1.41M | 1.41M | 1.41M | 1.41M | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.25M | 0.15M | -0.20M | 2.96M | 0.12M | 2.54M | 2.41M | 2.40M | 2.25M | 2.22M | 2.18M | 2.20M | 2.17M | 2.19M | 2.25M | 2.44M | 2.49M | 2.52M | 2.45M | 2.49M | 2.67M | 2.60M | 2.63M | 2.65M | 2.98M | 2.86M | 2.96M | 3.08M | 3.21M | 3.64M | 3.73M | 3.88M | 3.88M | 3.86M | 3.84M | 3.88M | 3.95M | 3.85M | 3.75M | 3.84M | 5.86M | 5.36M | 5.55M | 5.61M | 5.81M | 5.62M | 5.92M | 5.75M | 5.72M | 5.71M | 5.80M | 5.60M | 5.50M | 5.40M | 5.21M | 5.25M | 4.88M | 4.50M | 4.11M | 3.82M | 3.51M | 3.47M | 3.41M | 4.37M | 4.49M | 4.85M | 4.91M |
|
Non-Current Assets
|
117.20M | 119.11M | 122.49M | 122.42M | 122.73M | 122.47M | 124.14M | 127.50M | 134.13M | 139.86M | 141.13M | 142.72M | 142.12M | 141.43M | 141.39M | 141.30M | 140.63M | 141.35M | 128.59M | 131.16M | 131.66M | 132.21M | 131.00M | 130.02M | 130.55M | 131.54M | 130.63M | 129.28M | 127.54M | 126.46M | 124.65M | 123.76M | 121.63M | 119.39M | 117.24M | 115.20M | 112.90M | 110.46M | 109.48M | 108.83M | 110.12M | 109.14M | 107.28M | 105.62M | 104.17M | 102.38M | 100.92M | 98.70M | 96.33M | 92.56M | 90.15M | 88.50M | 86.55M | 84.54M | 83.62M | 82.19M | 81.78M | 80.19M | 78.61M | 76.53M | 76.08M | 77.54M | 80.23M | 82.91M | 84.29M | 89.46M | 90.68M |
|
Assets
|
239.84M | 241.92M | 254.10M | 246.01M | 296.29M | 306.68M | 315.20M | 343.16M | 340.78M | 360.54M | 371.73M | 385.24M | 392.66M | 391.22M | 409.71M | 355.24M | 405.33M | 410.55M | 414.30M | 414.45M | 419.61M | 421.60M | 435.97M | 461.49M | 467.45M | 460.74M | 445.77M | 489.11M | 495.20M | 495.54M | 513.03M | 529.04M | 427.00M | 427.59M | 437.57M | 425.56M | 478.03M | 477.41M | 483.20M | 471.15M | 479.65M | 477.67M | 484.27M | 586.50M | 606.88M | 456.85M | 436.78M | 441.30M | 436.42M | 342.42M | 334.70M | 344.33M | 324.38M | 337.39M | 341.34M | 355.97M | 373.28M | 354.46M | 345.84M | 367.08M | 365.38M | 261.19M | 256.47M | 247.69M | 227.67M | 218.21M | 203.49M |
|
Accounts Payables
|
| | | | | | | 14.63M | | 14.26M | 15.51M | 18.66M | 21.44M | 17.93M | 16.11M | 12.59M | 21.83M | 18.04M | 25.23M | 14.93M | 12.39M | 12.03M | 20.36M | 30.39M | 34.14M | 30.21M | 18.69M | 34.44M | 31.23M | 16.49M | 24.59M | 22.80M | 17.38M | 17.65M | 24.22M | 18.40M | 35.04M | 34.71M | 31.41M | 19.98M | 23.48M | 20.70M | 25.63M | 61.30M | 63.46M | 31.50M | 9.48M | 12.45M | 16.84M | 35.58M | 25.86M | 14.91M | 13.99M | 33.81M | 23.95M | 28.55M | 29.01M | 22.31M | 13.95M | 22.18M | 16.63M | 11.38M | 11.59M | 10.48M | 6.67M | 9.45M | 7.60M |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.69M | 7.88M | 5.25M | 2.62M | 10.50M | 7.87M | 5.25M | 2.63M | 10.50M | 7.87M | 5.25M | 2.62M | 10.50M | 139.10M | 5.25M | 2.62M | 10.50M | 7.87M | 5.25M | 2.62M | | 7.88M | 5.25M | 2.63M | 10.50M | 7.88M | 5.25M | 2.63M | 10.50M | 117.28M | 5.25M | 2.63M | 10.70M | 8.07M | 5.44M | 2.81M |
|
Payables
|
| | | | | | | 14.63M | | 14.26M | 15.51M | 18.66M | 21.44M | 17.93M | 16.11M | 12.59M | 21.83M | 18.04M | 25.23M | 14.93M | 12.39M | 12.03M | 20.36M | 30.39M | 34.14M | 30.21M | 18.69M | 34.44M | 31.23M | 16.49M | 24.59M | 33.49M | 25.26M | 22.90M | 26.85M | 28.89M | 42.91M | 39.96M | 34.04M | 30.48M | 31.36M | 25.95M | 28.26M | 71.80M | 202.56M | 36.75M | 12.10M | 22.95M | 24.71M | 40.83M | 28.49M | 14.91M | 21.87M | 39.07M | 26.58M | 39.05M | 36.89M | 27.57M | 16.57M | 32.68M | 133.91M | 16.63M | 14.21M | 21.18M | 14.74M | 14.89M | 10.41M |
|
Accumulated Expenses
|
| | | | | | | 3.34M | | 5.17M | 6.12M | 3.23M | 3.54M | 5.71M | 5.44M | 3.59M | 4.51M | 6.51M | 8.58M | 7.80M | 7.17M | 7.60M | 6.36M | 4.65M | 7.35M | 6.37M | 6.50M | 2.98M | 4.41M | 5.45M | 6.54M | 2.48M | 3.87M | 3.85M | 4.07M | 2.47M | 7.47M | 7.05M | 7.85M | 2.74M | 4.13M | 4.01M | 5.23M | 4.41M | 6.60M | 6.98M | 6.89M | 5.08M | 4.57M | 5.22M | 4.82M | 6.08M | 5.16M | 5.42M | 6.11M | 5.48M | 5.21M | 5.80M | 5.07M | 4.76M | 7.11M | 11.47M | 10.82M | 11.08M | 14.70M | 14.87M | 13.84M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | 2.56M | | 1.82M | | | | | | | | | | | | | | | | | | 0.26M | | | | 0.11M | 0.24M | 0.30M | 0.38M | 1.73M | 0.35M | 0.35M | 1.14M | 1.91M | 1.06M | 1.21M | 0.85M | 1.17M | 1.09M | 1.28M | 0.76M | 1.35M | 1.03M | 1.50M | 1.38M | 0.88M | 1.24M | 1.76M | 0.86M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.82M | | | 0.64M | 0.64M | 0.57M | 0.49M | 0.40M | 0.63M | 0.57M | 0.50M | 0.43M | 0.39M | 0.28M | 0.18M | 0.09M | | | | |
|
Current Taxes
|
0.48M | | 2.58M | | 0.77M | | | | 1.73M | 1.85M | 4.57M | 1.12M | 4.32M | 1.85M | 4.79M | 0.62M | 4.91M | 2.38M | 1.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | | | | |
|
Current Deferred Revenue
|
| | | | 1.08M | 1.05M | 1.09M | 18.88M | 1.51M | 1.73M | 1.77M | 32.81M | 3.56M | 3.77M | 6.04M | 33.76M | 6.09M | 6.18M | 6.71M | 20.39M | 8.25M | 7.31M | 1.84M | 17.87M | 4.76M | 2.19M | 2.30M | 18.59M | 3.27M | 4.14M | 4.47M | 22.32M | 6.06M | 6.06M | 6.10M | 2.74M | 19.49M | 5.69M | 7.11M | 4.58M | 4.62M | 5.26M | 5.23M | 5.24M | 4.09M | 3.43M | 3.60M | 3.98M | 4.95M | 5.39M | 6.26M | 6.15M | 6.38M | 8.09M | 7.69M | 3.77M | 3.66M | 3.60M | 3.49M | 3.86M | 3.46M | 5.00M | 4.13M | 0.90M | 1.05M | 1.14M | 0.99M |
|
Curent Deferred Tax Liability
|
4.28M | 4.83M | 3.53M | 3.17M | 3.28M | 3.03M | 4.33M | 4.66M | 3.57M | 4.83M | 3.94M | 6.16M | 6.69M | 4.56M | 8.08M | 6.95M | 9.64M | 8.63M | 8.27M | 8.79M | 7.41M | 9.26M | 12.02M | 11.00M | 4.74M | 3.90M | 3.84M | 7.06M | 4.37M | 4.53M | 4.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
20.83M | 19.41M | 24.87M | 20.90M | 20.31M | 19.05M | 23.04M | 44.16M | 35.75M | 28.29M | 32.19M | 35.80M | 39.89M | 34.18M | 41.55M | 36.23M | 53.39M | 47.81M | 54.73M | 40.40M | 45.46M | 44.22M | 50.75M | 52.09M | 52.56M | 46.31M | 32.85M | 48.55M | 44.72M | 33.59M | 41.30M | 144.05M | 37.97M | 35.74M | 42.21M | 35.28M | 58.82M | 53.49M | 52.14M | 39.49M | 41.18M | 35.66M | 39.69M | 82.76M | 213.69M | 48.64M | 23.50M | 32.99M | 43.03M | 60.38M | 48.20M | 35.06M | 41.38M | 60.82M | 48.63M | 56.10M | 53.58M | 44.79M | 32.13M | 41.34M | 144.53M | 33.14M | 29.65M | 33.31M | 30.54M | 30.94M | 25.32M |
|
Non-Current Deffered Revenue
|
| | | 9.35M | 10.35M | 12.95M | 13.51M | 17.12M | 23.16M | 29.71M | 30.12M | 29.26M | 28.36M | 29.14M | 28.21M | 27.68M | 26.98M | 26.13M | 12.91M | 13.52M | 14.14M | 14.52M | 15.82M | 15.93M | 15.98M | 16.41M | 16.56M | 15.91M | 18.03M | 17.38M | 16.85M | 16.79M | 15.81M | 14.29M | 13.00M | 16.52M | 13.84M | 17.14M | 14.65M | 20.32M | 20.31M | 20.23M | 19.39M | 21.29M | 23.36M | 22.44M | 22.14M | 21.86M | 20.32M | 19.13M | 17.92M | 16.75M | 14.26M | 12.05M | 11.08M | 15.08M | 13.91M | 13.21M | 13.33M | 12.57M | 12.11M | 9.72M | 9.59M | 6.32M | 6.09M | 6.00M | 6.02M |
|
Non-Current Deferred Tax Liability
|
23.38M | 24.21M | 24.16M | 24.12M | 24.18M | 24.05M | 25.46M | 26.36M | 26.59M | 26.95M | 28.65M | 34.67M | 28.52M | 28.59M | 28.74M | 36.99M | 29.72M | 29.81M | 29.37M | 29.25M | 28.43M | 28.40M | 28.80M | 30.44M | 30.49M | 29.92M | 29.06M | 29.12M | 28.23M | 27.79M | 24.40M | 32.06M | 31.31M | 32.44M | 33.25M | 21.05M | 17.43M | 17.16M | 17.43M | 18.03M | 17.66M | 17.64M | 17.81M | 12.96M | 12.86M | 13.62M | 11.97M | 12.33M | 7.91M | 3.45M | 0.13M | 1.87M | 1.14M | 0.17M | 1.57M | | | | | | 0.63M | 0.63M | 0.62M | 0.77M | 0.77M | 0.80M | 0.77M |
|
Other Non-Current Liabilities
|
1.33M | 1.34M | 1.36M | 1.38M | 1.39M | 0.02M | -0.50M | 0.90M | 0.91M | 0.91M | 0.92M | 0.92M | 0.93M | 0.94M | 0.94M | 0.95M | 0.95M | 0.96M | 0.97M | 2.69M | 2.70M | 2.70M | 2.71M | 4.02M | 4.05M | 3.36M | 1.61M | 1.22M | 1.23M | 0.84M | 3.00M | 3.33M | 3.35M | 3.37M | 3.40M | 1.11M | 1.12M | 1.13M | 1.14M | 4.24M | 5.72M | 5.65M | 2.24M | 2.39M | 2.33M | 2.20M | 2.35M | 2.24M | 2.11M | 2.05M | 1.89M | 1.72M | 1.63M | 1.55M | 1.48M | 1.79M | 1.69M | 2.24M | 3.37M | 3.29M | 3.30M | 3.31M | 3.31M | 1.47M | 1.86M | 2.25M | 2.26M |
|
Total Non-Current Liabilities
|
34.57M | 35.21M | 34.94M | 34.84M | 36.15M | 38.83M | 41.86M | 46.67M | 52.97M | 60.03M | 62.17M | 61.21M | 60.34M | 61.19M | 60.41M | 58.67M | 57.65M | 56.90M | 43.24M | 45.46M | 45.26M | 45.62M | 47.33M | 50.39M | 50.52M | 49.69M | 47.24M | 46.24M | 47.49M | 46.00M | 44.25M | 52.18M | 50.47M | 50.10M | 49.65M | 38.69M | 36.92M | 35.43M | 33.22M | 42.59M | 43.70M | 43.52M | 39.45M | 36.64M | 38.55M | 38.27M | 36.46M | 36.43M | 30.34M | 24.63M | 19.93M | 20.35M | 17.03M | 13.76M | 14.13M | 16.87M | 15.60M | 15.45M | 16.70M | 15.86M | 16.04M | 13.65M | 13.52M | 8.56M | 8.73M | 9.05M | 9.05M |
|
Total Liabilities
|
55.40M | 54.63M | 59.81M | 55.74M | 56.46M | 57.87M | 64.90M | 90.83M | 88.72M | 88.33M | 94.36M | 97.01M | 100.23M | 95.37M | 101.96M | 94.90M | 111.04M | 104.71M | 97.98M | 85.86M | 90.72M | 89.84M | 98.08M | 102.48M | 103.08M | 96.01M | 80.08M | 94.80M | 92.22M | 79.60M | 85.54M | 196.23M | 88.44M | 85.85M | 91.86M | 73.97M | 95.74M | 88.92M | 85.36M | 82.08M | 84.88M | 79.19M | 79.14M | 119.41M | 252.24M | 86.90M | 59.96M | 69.42M | 73.37M | 85.01M | 68.14M | 55.40M | 58.41M | 74.58M | 62.76M | 72.97M | 69.18M | 60.24M | 48.84M | 57.20M | 160.56M | 46.79M | 43.17M | 41.87M | 39.27M | 39.99M | 34.37M |
|
Common Equity
|
184.44M | 187.29M | 194.29M | 190.27M | 239.83M | 248.81M | 250.30M | 252.32M | 252.06M | 272.21M | 277.37M | 288.24M | 292.43M | 295.85M | 307.75M | 260.33M | 294.29M | 305.84M | 316.32M | 328.59M | 328.89M | 331.76M | 337.90M | 359.01M | 364.37M | 364.74M | 365.69M | 394.31M | 402.99M | 415.94M | 4.25M | 332.81M | 5.42M | 7.50M | 8.15M | 351.60M | 382.29M | 388.49M | 397.85M | 389.08M | 394.78M | 398.48M | 405.13M | 467.10M | 354.63M | 369.94M | 376.83M | 371.88M | 363.05M | 257.41M | 266.56M | 288.93M | 265.98M | 262.81M | 278.58M | 283.00M | 304.10M | 294.22M | 297.00M | 309.88M | 204.82M | 214.40M | 213.29M | 205.82M | 188.40M | 178.22M | 169.12M |
|
Shareholder's Equity
|
| | | 190.27M | | | | 252.32M | | 272.21M | 277.37M | 288.24M | 292.43M | 295.85M | 307.75M | 260.33M | 294.29M | 305.84M | 316.32M | 328.59M | 328.89M | 331.76M | 337.90M | 359.01M | 364.37M | 364.74M | 365.69M | 394.31M | 402.99M | 415.94M | 4.25M | 332.81M | 5.42M | 7.50M | 8.15M | 351.60M | 382.29M | 388.49M | 397.85M | 389.08M | 394.78M | 398.48M | 405.13M | 467.10M | 354.63M | 369.94M | 376.83M | 371.88M | 363.05M | 257.41M | 266.56M | 288.93M | 265.98M | 262.81M | 278.58M | 283.00M | 304.10M | 294.22M | 297.00M | 309.88M | 204.82M | 214.40M | 213.29M | 205.82M | 188.40M | 178.22M | 169.12M |
|
Liabilities and Shareholders Equity
|
239.84M | 241.92M | 254.10M | 246.01M | 296.29M | 306.68M | 315.20M | 343.16M | 340.78M | 360.54M | 371.73M | 385.24M | 392.66M | 391.22M | 409.71M | 355.24M | 405.33M | 410.55M | 414.30M | 414.45M | 419.61M | 421.60M | 435.97M | 461.49M | 467.45M | 460.74M | 445.77M | 489.11M | 495.20M | 495.54M | 513.03M | 529.04M | 427.00M | 427.59M | 437.57M | 425.56M | 478.03M | 477.41M | 483.20M | 471.15M | 479.65M | 477.67M | 484.27M | 586.50M | 606.88M | 456.85M | 436.78M | 441.30M | 436.42M | 342.42M | 334.70M | 344.33M | 324.38M | 337.39M | 341.34M | 355.97M | 373.28M | 354.46M | 345.84M | 367.08M | 365.38M | 261.19M | 256.47M | 247.69M | 227.67M | 218.21M | 203.49M |
|
Retained Earnings
|
16.92M | 19.77M | 27.15M | 22.63M | 26.29M | 13.99M | 12.55M | 14.67M | 13.39M | 17.83M | 26.43M | 32.93M | 35.91M | 40.25M | 48.66M | 2.60M | 7.98M | 23.36M | 33.89M | 7.44M | 6.67M | 9.18M | 8.49M | 4.26M | 3.66M | 2.38M | 1.09M | 2.06M | 2.50M | 3.37M | 142.81M | 48.18M | 51.58M | 52.41M | 55.75M | 61.20M | 96.37M | 106.17M | 115.61M | 106.95M | 112.45M | 116.14M | 122.76M | 184.63M | 72.43M | 87.59M | 94.48M | 89.46M | 80.68M | -25.24M | -16.04M | 6.30M | -16.60M | -19.70M | -3.92M | 0.51M | 21.59M | 11.73M | 14.51M | 27.39M | | 9.57M | 8.38M | 0.38M | -17.26M | -27.68M | -37.01M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | 0.35M | | | | 0.24M | | | | 0.13M | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |