|
Cash & Equivalents
|
129.48M | 129.48M | 97.81M | 135.25M | 143.91M | 138.10M | 86.93M | 97.60M | 83.19M | 73.59M | 81.05M | 100.41M | 87.66M | 80.90M | 98.81M | 143.94M | 55.08M | 70.70M | 74.13M | 80.50M | 52.63M | 56.93M | 49.65M | 50.17M | 50.16M | 45.59M | 53.33M | 78.65M | 68.86M | 70.14M | 76.96M | 74.18M | 67.11M | 79.96M | 79.79M | 82.07M | 93.00M | 92.06M | 140.30M | 75.01M | 69.76M | 67.63M | 67.90M | 69.81M | 68.38M | 73.03M | 90.26M | 125.60M | 146.39M | 129.33M | 115.77M | 112.50M | 103.22M | 98.73M | 103.63M | 104.22M | 109.95M | 101.71M | 72.91M | 61.38M | 58.85M | 62.75M | 56.09M | 75.59M | 67.77M | 65.12M |
|
Short-term Investments
|
| | 16.77M | 14.84M | | 14.92M | 119.99M | | 135.11M | 139.03M | 136.99M | 142.88M | 148.78M | 147.76M | 134.88M | 120.61M | 123.55M | 86.96M | 81.01M | 76.74M | 81.02M | 55.50M | 54.88M | 60.83M | 60.68M | 58.56M | 47.77M | 41.36M | 57.67M | 63.10M | 61.15M | 60.42M | 58.13M | 54.02M | 54.33M | 54.26M | 50.09M | 52.40M | | | | | | | | | | | | | | | 0.10M | 0.10M | | | | | | | | | | | | |
|
Cash & Current Investments
|
129.48M | 129.48M | 114.58M | 150.08M | 143.91M | 153.02M | 206.92M | 97.60M | 218.30M | 212.62M | 218.04M | 243.29M | 236.44M | 228.66M | 233.69M | 264.55M | 178.63M | 157.66M | 155.15M | 157.24M | 133.66M | 112.43M | 104.53M | 111.00M | 110.84M | 104.15M | 101.11M | 120.01M | 126.53M | 133.24M | 138.10M | 134.59M | 125.23M | 133.98M | 134.12M | 136.33M | 143.09M | 144.45M | 140.30M | 75.01M | 69.76M | 67.63M | 67.90M | 69.81M | 68.38M | 73.03M | 90.26M | 125.60M | 146.39M | 129.33M | 115.77M | 112.50M | 103.33M | 98.83M | 103.63M | 104.22M | 109.95M | 101.71M | 72.91M | 61.38M | 58.85M | 62.75M | 56.09M | 75.59M | 67.77M | 65.12M |
|
Receivables - Net
|
| | 67.44M | 46.88M | | 39.23M | 73.57M | | 47.71M | 43.16M | 81.38M | 52.25M | 47.55M | 44.15M | 74.62M | 49.16M | 39.78M | 37.01M | 77.54M | 49.10M | 41.18M | 39.04M | 67.43M | 50.00M | 42.66M | 37.38M | 67.36M | 49.35M | 42.71M | 36.02M | 58.81M | 55.03M | 50.95M | 39.48M | 70.02M | 62.15M | 49.49M | 38.55M | 67.32M | 69.12M | 65.82M | 54.61M | 84.61M | 59.51M | 54.11M | 54.14M | 84.69M | 68.82M | 63.40M | 52.32M | 86.97M | 70.26M | 59.01M | 50.60M | 73.34M | 58.91M | 46.28M | 41.02M | 59.00M | 54.72M | 47.70M | 39.16M | 55.49M | 43.25M | 40.24M | 33.59M |
|
Receivables
|
| | 67.44M | 46.88M | | 39.23M | 73.57M | | 47.71M | 43.16M | 81.38M | 52.25M | 47.55M | 44.15M | 74.62M | 49.16M | 39.78M | 37.01M | 77.54M | 49.10M | 41.18M | 39.04M | 67.43M | 50.00M | 42.66M | 37.38M | 67.36M | 49.35M | 42.71M | 36.02M | 58.81M | 55.03M | 50.95M | 39.48M | 70.02M | 62.15M | 49.49M | 38.55M | 67.32M | 69.12M | 65.82M | 54.61M | 84.61M | 59.51M | 54.11M | 54.14M | 84.69M | 68.82M | 63.40M | 52.32M | 86.97M | 70.26M | 59.01M | 50.60M | 73.34M | 58.91M | 46.28M | 41.02M | 59.00M | 54.72M | 47.70M | 39.16M | 55.49M | 43.25M | 40.24M | 33.59M |
|
Current Deferred Tax Assets
|
0.96M | 3.38M | 9.63M | -0.47M | | 0.91M | 4.09M | | 3.92M | 1.79M | | | | | 9.41M | | 8.85M | 8.41M | 12.94M | 13.01M | 11.28M | 9.71M | 13.75M | 12.97M | 10.98M | 9.33M | 13.53M | 13.32M | 11.58M | 9.64M | 12.05M | 12.29M | 10.58M | 9.15M | 13.73M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
-2.72M | 5.61M | 8.62M | 12.36M | | -3.29M | 24.70M | | 17.80M | 16.18M | 25.93M | 30.37M | 24.93M | 21.28M | 18.90M | 18.04M | 16.59M | 18.64M | 20.76M | 23.35M | 22.48M | 23.21M | 22.28M | 27.50M | 22.33M | 21.15M | 15.74M | 18.71M | 14.21M | 12.59M | 14.47M | 14.31M | 13.22M | 15.82M | 18.94M | 18.64M | 12.79M | 13.29M | 12.80M | 16.30M | 16.23M | 14.99M | 19.20M | 24.98M | 21.42M | 16.04M | 18.59M | 19.91M | 15.92M | 21.39M | 18.61M | 20.27M | 18.35M | 16.05M | 14.07M | 23.35M | 22.07M | 15.86M | 9.30M | 23.89M | 16.75M | 23.57M | 18.26M | 19.91M | 21.32M | 11.66M |
|
Current Assets
|
| | 340.80M | 347.51M | | 339.75M | 317.79M | | 300.85M | 285.37M | 337.36M | 336.18M | 318.29M | 301.98M | 336.62M | 341.36M | 243.86M | 221.72M | 266.39M | 242.71M | 208.60M | 184.39M | 208.00M | 201.46M | 186.81M | 172.02M | 197.73M | 201.39M | 195.03M | 191.49M | 223.44M | 216.22M | 199.99M | 198.42M | 236.82M | 231.85M | 217.88M | 207.18M | 236.09M | 177.69M | 166.65M | 150.87M | 192.04M | 172.90M | 158.93M | 157.62M | 217.16M | 236.27M | 244.95M | 238.12M | 269.49M | 249.37M | 222.55M | 204.28M | 235.29M | 225.84M | 210.22M | 184.88M | 216.00M | 218.58M | 193.43M | 193.87M | 201.36M | 218.50M | 214.20M | 193.64M |
|
Property, Plant & Equipment (Net)
|
| | 5.82M | 6.25M | | 9.32M | 19.84M | | 43.09M | 51.49M | 50.45M | 50.36M | 48.84M | 48.31M | 46.30M | 44.55M | 42.48M | 41.06M | 39.87M | 37.83M | 35.79M | 33.86M | 32.17M | 30.57M | 29.30M | 27.78M | 27.57M | 26.95M | 25.83M | 24.85M | 23.89M | 23.41M | 24.44M | 26.13M | 25.25M | 24.49M | 23.34M | 22.40M | 22.00M | 26.36M | 25.97M | 27.61M | 29.94M | 28.75M | 29.02M | 28.53M | 27.03M | 26.51M | 28.64M | 29.74M | 28.25M | 27.06M | 26.16M | 25.05M | 23.21M | 22.42M | 20.71M | 19.69M | 19.40M | 17.79M | 16.61M | 12.69M | 11.70M | 11.00M | 10.10M | 9.70M |
|
Long-Term Investments
|
| | 9.95M | 10.22M | | 9.93M | 9.12M | | 9.26M | 9.54M | 9.56M | 9.58M | 9.69M | 9.79M | 8.97M | 8.93M | 8.92M | 9.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | 68.31M | 68.03M | | 68.08M | 67.96M | | 71.96M | 71.68M | 71.54M | 71.72M | 71.39M | 78.21M | 78.95M | 78.15M | 78.48M | 79.49M | 80.00M | 79.99M | 79.78M | 77.79M | 76.68M | 74.04M | 74.53M | 74.77M | 74.07M | 74.99M | 74.44M | 74.61M | 73.19M | 73.55M | 75.02M | 75.81M | 76.17M | 76.90M | 76.55M | 85.13M | 85.17M | 242.54M | 242.26M | 238.83M | 243.83M | 242.69M | 243.20M | 244.99M | 247.21M | 245.69M | 246.24M | 245.21M | 244.99M | 244.07M | 241.47M | 238.95M | 242.15M | 242.85M | 243.29M | 242.06M | 244.26M | 243.03M | 242.92M | 230.25M | 227.96M | 145.27M | 147.38M | 147.19M |
|
Intangibles
|
| | 12.11M | 11.20M | | 9.39M | 8.49M | | 12.10M | 11.17M | 43.02M | 9.81M | 9.03M | 8.52M | 43.19M | 7.29M | 6.77M | 6.30M | 40.21M | 5.24M | 4.69M | 4.02M | 39.27M | 3.00M | 2.80M | 2.59M | 37.36M | 2.17M | 1.93M | 1.71M | 32.08M | 1.28M | 1.11M | 0.93M | 32.82M | 0.56M | 0.62M | 5.37M | 36.88M | 114.68M | 151.88M | 151.57M | 151.94M | 151.74M | 151.87M | 152.27M | 107.90M | 107.58M | 107.68M | 107.61M | 107.69M | 107.62M | 107.43M | 107.28M | 107.06M | 107.11M | 106.59M | 106.49M | 106.68M | 106.40M | 106.41M | 102.00M | 102.00M | 102.00M | 102.00M | 90.00M |
|
Goodwill & Intangibles
|
| | 80.42M | 79.23M | | 77.47M | 76.44M | | 84.06M | 82.85M | 114.56M | 81.53M | 80.42M | 86.73M | 122.14M | 85.44M | 85.25M | 85.79M | 120.21M | 85.23M | 84.47M | 81.81M | 115.96M | 77.03M | 77.33M | 77.36M | 111.43M | 77.16M | 76.38M | 76.31M | 105.27M | 74.83M | 76.13M | 76.74M | 108.99M | 77.46M | 77.17M | 90.49M | 122.04M | 357.23M | 394.14M | 390.39M | 395.76M | 394.43M | 395.07M | 397.26M | 355.11M | 353.27M | 353.91M | 352.82M | 352.68M | 351.69M | 348.90M | 346.23M | 349.21M | 349.96M | 349.87M | 348.56M | 350.94M | 349.43M | 349.33M | 332.25M | 329.96M | 247.27M | 249.38M | 237.19M |
|
Long-Term Deferred Tax
|
| | | | | | 7.78M | | 6.66M | 4.55M | | | | | 1.30M | | | | 3.70M | | | | 7.90M | | | | 13.10M | | | | 9.80M | | | | 3.50M | | | | 1.10M | | | | 1.00M | | | | 1.60M | | | | 1.50M | | | | 0.80M | | | | 0.70M | | | | 0.80M | | | |
|
Other Non-Current Assets
|
| | 0.56M | 0.53M | | 0.55M | 15.68M | | 1.97M | 0.49M | 8.34M | 8.94M | 11.69M | 17.90M | 9.25M | 9.81M | 11.24M | 11.17M | 10.17M | 8.59M | 10.02M | 10.83M | 12.47M | 11.99M | 13.94M | 15.54M | 17.29M | 17.43M | 18.84M | 16.99M | 13.80M | 13.34M | 13.63M | 13.10M | 6.23M | 6.94M | 7.76M | 8.42M | 5.31M | 7.58M | 7.75M | 7.02M | 6.83M | 7.08M | 5.58M | 5.04M | 5.52M | 7.54M | 7.87M | 7.83M | 9.66M | 9.98M | 9.88M | 8.82M | 8.32M | 7.75M | 8.40M | 7.05M | 7.16M | 6.82M | 6.56M | 9.10M | 8.32M | 14.98M | 8.14M | 10.94M |
|
Non-Current Assets
|
| | 129.40M | 127.36M | | 130.07M | 132.69M | | 153.34M | 156.60M | 150.22M | 150.41M | 150.63M | 162.73M | 151.39M | 148.74M | 147.89M | 147.10M | 135.81M | 131.65M | 130.28M | 126.50M | 124.71M | 119.60M | 120.58M | 120.68M | 121.26M | 121.53M | 121.05M | 118.15M | 112.35M | 111.58M | 114.20M | 115.97M | 108.38M | 108.89M | 108.27M | 121.31M | 117.43M | 462.69M | 457.82M | 447.46M | 447.12M | 435.39M | 429.63M | 435.16M | 427.06M | 427.45M | 423.50M | 416.67M | 410.64M | 402.54M | 392.38M | 380.96M | 373.15M | 368.04M | 360.45M | 351.17M | 348.17M | 337.09M | 330.74M | 311.39M | 302.50M | 221.31M | 221.84M | 220.54M |
|
Assets
|
| 435.59M | 470.20M | 474.87M | | 469.82M | 450.48M | 454.69M | 454.18M | 441.97M | 487.58M | 486.59M | 468.92M | 464.71M | 488.01M | 490.10M | 391.75M | 368.83M | 402.20M | 374.36M | 338.88M | 310.89M | 332.71M | 321.06M | 307.39M | 292.70M | 318.99M | 322.92M | 316.07M | 309.64M | 335.79M | 327.80M | 314.19M | 314.39M | 345.20M | 340.74M | 326.14M | 328.49M | 353.52M | 640.38M | 624.47M | 598.33M | 639.16M | 608.30M | 588.56M | 592.77M | 644.22M | 663.72M | 668.45M | 654.79M | 680.13M | 651.90M | 614.93M | 585.24M | 608.44M | 593.89M | 570.67M | 536.06M | 564.17M | 555.67M | 524.17M | 505.26M | 503.86M | 439.81M | 436.04M | 414.18M |
|
Accounts Payables
|
| | | | | | 3.64M | | 2.74M | 5.04M | 1.22M | 0.69M | 0.98M | 0.93M | 0.77M | 0.92M | 1.12M | 0.92M | 1.02M | 1.17M | 0.97M | 1.03M | 0.91M | 0.86M | 0.70M | 0.59M | 0.53M | 1.29M | 0.69M | 0.63M | 1.81M | 0.33M | 1.08M | 0.61M | 0.22M | 0.35M | 0.61M | 0.51M | 0.59M | 1.21M | 3.46M | 1.09M | 0.51M | 0.35M | 1.20M | 1.71M | 0.66M | 0.38M | 1.04M | 0.70M | 0.84M | 0.89M | 0.10M | 1.07M | 0.36M | 0.42M | 1.14M | 0.76M | 1.80M | 2.75M | 2.33M | 1.57M | 0.96M | 0.42M | 1.80M | 1.82M |
|
Payables
|
| | | | | | 3.64M | | 2.74M | 5.04M | 1.22M | 0.69M | 0.98M | 0.93M | 0.77M | 0.92M | 1.12M | 0.92M | 1.02M | 1.17M | 0.97M | 1.03M | 0.91M | 0.86M | 0.70M | 0.59M | 0.53M | 1.29M | 0.69M | 0.63M | 1.81M | 0.33M | 1.08M | 0.61M | 0.22M | 0.35M | 0.61M | 0.51M | 0.59M | 1.21M | 3.46M | 1.09M | 0.51M | 0.35M | 1.20M | 1.71M | 0.66M | 0.38M | 1.04M | 0.70M | 0.84M | 0.89M | 0.10M | 1.07M | 0.36M | 0.42M | 1.14M | 0.76M | 1.80M | 2.75M | 2.33M | 1.57M | 0.96M | 0.42M | 1.80M | 1.82M |
|
Accumulated Expenses
|
-2.31M | -3.80M | 30.17M | 25.88M | | 26.07M | 36.48M | | 31.27M | 27.96M | 30.15M | 28.26M | 28.77M | 25.27M | 30.08M | 29.59M | 26.87M | 25.18M | 33.47M | 28.64M | 30.59M | 26.52M | 36.22M | 27.17M | 29.17M | 29.64M | 41.25M | 27.37M | 30.65M | 29.65M | 41.40M | 29.78M | 32.35M | 36.84M | 49.63M | 35.26M | 34.30M | 41.36M | 54.06M | 69.95M | 67.34M | 70.89M | 79.86M | 51.45M | 44.27M | 54.80M | 76.62M | 54.75M | 63.73M | 69.48M | 97.80M | 56.51M | 66.35M | 65.25M | 91.01M | 53.79M | 62.78M | 56.53M | 81.48M | 44.70M | 45.15M | 43.27M | 57.60M | 42.69M | 40.93M | 39.03M |
|
Other Accumulated Expenses
|
| | | | | | | | | | 9.24M | | | | 10.07M | | | | 10.14M | | | | 10.13M | | | | 8.79M | | | | 8.02M | | | | 10.91M | | | | 15.61M | | | | 16.99M | | | | 12.75M | | | | 18.10M | | | | 17.97M | | | | 19.20M | | | | 11.82M | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.03M | 7.81M | 8.59M | 9.38M | 10.16M | 10.94M | 11.72M | 12.50M | 12.50M | 12.50M | 12.50M | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | | | | | | | 4.74M | | | | 3.71M | | | | 2.69M | | | | 2.05M | | | | 2.56M | | | | 4.70M | | | | 3.91M | | | | 2.99M | | | | 5.32M | | | | 8.32M | | | | 4.73M | | | | 5.82M | | | | 4.68M | | | | 2.14M | | | |
|
Current Deferred Revenue
|
-4.28M | -21.34M | 117.89M | 1.09M | | -12.34M | 131.52M | | 130.36M | 117.55M | 147.89M | 151.71M | 134.55M | 124.86M | 150.50M | 152.19M | 136.80M | 125.79M | 152.90M | 159.78M | 143.94M | 129.39M | 144.57M | 150.42M | 136.23M | 124.19M | 140.68M | 154.81M | 138.60M | 126.18M | 134.26M | 156.26M | 145.35M | 132.93M | 145.21M | 155.43M | 143.02M | 128.44M | 135.33M | 191.61M | 180.91M | 168.01M | 179.19M | 195.40M | 170.78M | 155.42M | 179.97M | 216.52M | 210.29M | 194.16M | 213.70M | 248.08M | 210.59M | 180.76M | 178.02M | 215.09M | 179.61M | 158.35M | 156.80M | 193.66M | 164.12M | 153.16M | 145.40M | 180.58M | 154.50M | 141.25M |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | | | | | 0.50M | | | | 0.20M | | | | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 150.13M | 146.43M | | 134.81M | 171.65M | | 164.37M | 150.54M | 179.26M | 180.66M | 164.31M | 151.06M | 181.34M | 182.70M | 164.79M | 151.89M | 187.40M | 189.59M | 175.49M | 156.94M | 181.70M | 178.45M | 166.09M | 154.43M | 182.45M | 183.47M | 169.94M | 156.47M | 177.47M | 186.36M | 178.78M | 170.38M | 195.05M | 191.04M | 177.94M | 170.31M | 189.99M | 269.80M | 259.52M | 248.58M | 268.93M | 257.36M | 227.19M | 223.65M | 269.75M | 284.15M | 287.56M | 276.85M | 312.34M | 305.48M | 277.04M | 247.07M | 269.39M | 269.31M | 243.53M | 215.64M | 240.08M | 241.11M | 211.59M | 198.00M | 203.97M | 223.69M | 197.23M | 182.10M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 143.73M | 131.54M | 123.36M | 121.17M | 104.20M | 101.23M | 98.27M | 95.30M | 92.32M | 89.34M | 86.36M | 75.00M | 60.00M | 50.00M | 50.00M | 50.00M | 35.00M | 35.00M | 35.00M | 35.00M | 35.00M | 35.00M | 35.00M | 35.00M | 35.00M | 35.00M | 35.00M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | 6.94M | | | | 6.68M | | | | 6.50M | | | | 6.44M | | | | | | | | 7.52M | | | | 6.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | 0.22M | | | | 0.85M | | | | 0.10M | | | | 0.20M | | | | 0.10M | | | | 0.41M | | | | 0.97M | | | | 22.88M | | | | 21.53M | | | | 21.35M | | | | 14.13M | | | | 8.68M | | | | 8.71M | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.84M | 64.82M | 63.83M | 67.06M | 63.84M | 63.49M | 72.94M | 70.32M | 74.57M | 71.58M | 68.39M | 65.04M | 61.48M | 57.52M | 53.54M | 50.75M | 48.52M | 44.83M | 40.84M | 37.67M | 34.47M | 31.34M | 28.42M | 24.81M | 22.00M | 35.11M | 31.79M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | 2.31M | | | | 2.61M | | | | 2.81M | | | | 2.60M | | | | | | | | 1.03M | | | | | 19.20M | | | | 24.73M | 23.24M | 23.21M | 23.09M | 20.45M | 18.47M | 22.03M | 23.85M | 22.52M | 20.27M | 20.74M | 16.64M | 18.32M | 15.67M | 11.68M | 11.16M | 14.16M | 9.18M | 9.50M | 10.54M | 11.69M | 9.15M | 7.61M |
|
Total Non-Current Liabilities
|
| | 8.12M | 7.67M | | 7.57M | 6.92M | | 11.49M | 13.06M | 17.58M | 18.44M | 17.44M | 17.50M | 9.46M | 9.32M | 9.23M | 8.97M | 10.14M | 9.46M | 9.46M | 9.30M | 9.41M | 9.39M | 9.31M | 9.28M | 9.24M | 9.25M | 9.44M | 10.25M | 8.28M | 8.19M | 8.04M | 8.79M | 8.96M | 8.40M | 8.09M | 11.35M | 11.94M | 477.37M | 474.78M | 450.68M | 481.07M | 425.40M | 391.91M | 394.85M | 435.37M | 451.04M | 448.48M | 431.61M | 452.37M | 426.95M | 384.56M | 350.61M | 370.14M | 352.83M | 323.36M | 291.49M | 312.75M | 310.58M | 277.93M | 261.42M | 263.78M | 280.69M | 267.35M | 248.90M |
|
Total Liabilities
|
| | 158.25M | 154.10M | | 142.38M | 178.57M | | 175.86M | 163.60M | 196.84M | 199.10M | 181.75M | 168.56M | 190.81M | 192.01M | 174.03M | 160.86M | 197.54M | 199.05M | 184.95M | 166.25M | 191.10M | 187.84M | 175.41M | 163.71M | 191.69M | 192.72M | 179.38M | 166.72M | 185.75M | 194.55M | 186.82M | 179.17M | 204.01M | 199.44M | 186.03M | 181.66M | 201.92M | 496.56M | 474.78M | 450.68M | 481.07M | 450.13M | 415.15M | 418.07M | 458.45M | 471.48M | 466.95M | 453.64M | 476.22M | 449.47M | 404.83M | 371.35M | 386.78M | 371.14M | 339.03M | 303.17M | 323.91M | 324.74M | 287.11M | 270.93M | 274.32M | 292.37M | 276.50M | 256.51M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 150.76M | 139.35M | 131.95M | 130.54M | 114.36M | 112.17M | 109.99M | 107.80M | 104.82M | 101.84M | 98.86M | 75.00M | 60.00M | 50.00M | 50.00M | 50.00M | 35.00M | 35.00M | 35.00M | 35.00M | 35.00M | 35.00M | 35.00M | 35.00M | 35.00M | 35.00M | 35.00M |
|
Common Equity
|
| | 311.94M | 320.78M | | 327.45M | 272.34M | | 278.33M | 278.37M | 290.15M | 287.49M | 287.17M | 296.15M | 297.21M | 298.09M | 217.72M | 207.97M | 204.66M | 175.31M | 153.92M | 144.64M | 141.60M | 133.22M | 131.98M | 128.99M | 127.30M | 130.20M | -4.65M | -4.82M | 150.04M | -6.77M | -4.25M | 135.22M | 141.19M | 141.29M | 140.11M | 146.83M | 151.60M | 143.81M | 149.69M | 147.65M | 158.09M | 158.17M | 173.41M | 174.71M | 185.77M | 192.24M | 201.50M | 201.15M | 203.91M | 202.43M | 210.10M | 213.89M | 221.66M | 222.75M | 231.65M | 232.89M | 240.26M | 230.93M | 237.05M | 234.33M | 229.54M | 147.43M | 159.54M | 157.67M |
|
Shareholder's Equity
|
| | 311.94M | | | | 272.34M | | 278.33M | 278.37M | 290.15M | 287.49M | 287.17M | 296.15M | 297.21M | 298.09M | 217.72M | 207.97M | 204.66M | 175.31M | 153.92M | 144.64M | 141.60M | 133.22M | 131.98M | 128.99M | 127.30M | 130.20M | -4.65M | -4.82M | 150.04M | -6.77M | -4.25M | 135.22M | 141.19M | 141.29M | 140.11M | 146.83M | 151.60M | 143.81M | 149.69M | 147.65M | 158.09M | 158.17M | 173.41M | 174.71M | 185.77M | 192.24M | 201.50M | 201.15M | 203.91M | 202.43M | 210.10M | 213.89M | 221.66M | 222.75M | 231.65M | 232.89M | 240.26M | 230.93M | 237.05M | 234.33M | 229.54M | 147.43M | 159.54M | 157.67M |
|
Liabilities and Shareholders Equity
|
| 435.59M | 470.20M | 474.87M | | 469.82M | 450.48M | 454.69M | 454.18M | 441.97M | 487.58M | 486.59M | 468.92M | 464.71M | 488.01M | 490.10M | 391.75M | 368.83M | 402.20M | 374.36M | 338.88M | 310.89M | 332.71M | 321.06M | 307.39M | 292.70M | 318.99M | 322.92M | 316.07M | 309.64M | 335.79M | 327.80M | 314.19M | 314.39M | 345.20M | 340.74M | 326.14M | 328.49M | 353.52M | 640.38M | 624.47M | 598.33M | 639.16M | 608.30M | 588.56M | 592.77M | 644.22M | 663.72M | 668.45M | 654.79M | 680.13M | 651.90M | 614.93M | 585.24M | 608.44M | 593.89M | 570.67M | 536.06M | 564.17M | 555.67M | 524.17M | 505.26M | 503.86M | 439.81M | 436.04M | 414.18M |
|
Treasury Shares
|
0.10M | | 0.10M | 0.06M | | | 0.06M | 0.07M | 8.06M | 8.21M | 0.07M | 8.45M | 8.72M | 9.04M | 0.94M | 9.16M | 0.39M | 0.39M | 3.26M | 1.55M | 2.23M | 0.44M | 1.97M | 2.85M | 3.03M | 3.24M | 0.61M | | | 3.31M | 0.05M | 0.60M | 4.30M | 1.10M | 1.03M | -0.11M | 4.62M | 4.63M | 0.24M | 4.63M | 4.63M | 4.63M | 4.63M | | | | 4.63M | 4.63M | 0.10M | 4.86M | 0.40M | 5.20M | 0.30M | 5.30M | 0.28M | 5.30M | 0.03M | 5.44M | 5.44M | 5.64M | 5.84M | 0.70M | 6.28M | 6.28M | 6.28M | 6.52M |
|
Retained Earnings
|
| | 129.56M | 135.33M | | 145.94M | -5.47M | | 90.03M | 95.77M | -6.83M | 104.65M | 109.26M | 116.50M | 0.59M | -0.81M | -1.17M | 0.62M | 2.44M | 2.51M | 2.43M | 0.04M | -1.54M | -4.51M | -3.50M | -3.63M | -4.73M | -3.23M | -4.67M | -4.79M | -7.49M | -6.70M | -4.19M | 124.34M | 123.01M | 121.50M | 125.70M | 126.01M | 127.72M | 114.40M | 115.96M | 113.26M | 118.15M | 117.48M | 129.31M | 125.55M | 127.98M | 131.94M | 140.28M | 144.80M | 152.82M | 156.97M | 170.85M | 176.26M | 174.63M | 170.56M | 175.86M | 178.34M | 177.68M | 171.01M | 177.30M | 171.50M | 171.93M | 84.66M | 88.58M | 86.45M |