|
Real Estate - Gross
|
| | | | | | | | | | | | | | | | | | | 6.17M | 6.17M | | 6.17M | | | | 306.64M | | 314.71M | 466.40M | 236.67M | 471.99M | | 236.48M | 234.95M | 241.66M | 231.67M | 231.53M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Accumulated Depreciation
|
| 96.64M | | | 103.31M | 104.94M | 107.62M | 108.63M | 110.53M | 110.68M | 111.91M | 112.98M | 113.40M | 114.92M | 117.48M | 119.42M | 121.82M | 68.00M | 125.72M | 71.07M | 72.55M | 74.09M | 75.71M | 77.36M | 78.92M | 80.62M | 82.39M | 84.11M | 85.94M | 91.79M | 26.75M | 97.84M | | 29.77M | 28.39M | 29.85M | 27.47M | 28.87M | 30.27M | 31.73M | 32.63M | 33.68M | 34.72M | 39.53M | 41.97M | | 46.68M | 49.24M | 51.89M | 54.52M | 57.21M | 59.94M | 62.72M | 65.44M | 67.76M | | 72.73M | 75.18M | 77.69M | 80.24M | 82.92M | 85.75M |
|
Real Estate - Net
|
| 7.12M | | | 1.04M | 6.85M | 6.85M | 6.85M | 6.85M | 3.64M | 3.64M | 4.12M | 4.22M | 4.34M | 4.43M | 4.53M | 7.34M | 7.30M | 7.30M | 7.31M | 7.31M | 7.31M | 7.31M | 7.31M | 7.31M | 251.65M | 254.32M | 7.18M | 257.51M | 395.13M | 230.50M | 394.75M | | 238.98M | 302.60M | 313.28M | 306.30M | 314.77M | 371.02M | 371.52M | 366.32M | 367.08M | 379.36M | 498.54M | 500.48M | | 505.83M | 504.46M | 512.18M | 526.25M | 517.87M | 520.47M | 526.57M | 527.74M | 544.05M | | 546.91M | 574.86M | 573.06M | 568.01M | 562.15M | 588.51M |
|
Cash & Equivalents
|
15.97M | 17.15M | 15.42M | 16.62M | 22.76M | 21.03M | 19.05M | 20.04M | 11.84M | 2.82M | 1.44M | 4.53M | 0.74M | 0.50M | 0.58M | 1.13M | 0.51M | 1.01M | 0.90M | 0.69M | 0.74M | 0.42M | | | 3.47M | | | 0.11M | 2.29M | 2.63M | 4.52M | 6.96M | 32.85M | 34.78M | 22.55M | 29.64M | 56.17M | 66.25M | 26.61M | 11.38M | 30.74M | 46.29M | 74.11M | 116.84M | 138.15M | 162.88M | 162.27M | 164.52M | 159.26M | 144.78M | 177.50M | 173.30M | 166.54M | 166.03M | 157.56M | 153.14M | 156.93M | 144.68M | 148.62M | 142.93M | 153.17M | 134.85M |
|
Receivables - Net
|
| 5.94M | | | 7.79M | 6.70M | 8.51M | 8.96M | 9.35M | 7.02M | 6.32M | 7.01M | 7.71M | 7.71M | 9.74M | 9.51M | 8.98M | 7.12M | 8.08M | 0.98M | 0.67M | 0.78M | 0.57M | 0.81M | 0.89M | 0.99M | 0.71M | 0.59M | 0.04M | 1.03M | 0.41M | 0.91M | 0.04M | 0.74M | 0.91M | 0.69M | 0.78M | 0.92M | 0.55M | 0.84M | 1.32M | 0.92M | 0.92M | 0.71M | 1.08M | 0.99M | 0.39M | 1.10M | 1.42M | 1.53M | 0.62M | 1.33M | 1.47M | 1.68M | 1.05M | 1.40M | 1.83M | 1.83M | 1.35M | 1.28M | 1.59M | 1.56M |
|
Receivables - Other
|
| | | | | | | | | 2.31M | 2.34M | 2.35M | 1.60M | 1.58M | 1.57M | 0.41M | 0.42M | 0.06M | 0.03M | 0.03M | 0.03M | | 1.17M | 1.18M | | | | | 0.17M | 0.19M | 0.33M | 0.27M | 0.17M | 34.27M | 0.20M | 0.18M | 20.07M | 6.73M | 0.19M | 0.19M | 3.74M | 15.26M | 0.20M | 0.53M | 0.68M | 0.50M | 0.75M | 0.55M | 0.77M | 0.58M | 0.80M | 0.58M | 0.82M | 0.65M | 0.86M | 0.66M | 1.49M | 0.98M | 1.31M | 0.70M | 1.27M | 0.97M |
|
Receivables
|
| 5.94M | | | 7.79M | 6.70M | 8.51M | 8.96M | 9.35M | 9.33M | 8.66M | 9.36M | 9.31M | 9.28M | 11.31M | 9.92M | 9.40M | 7.18M | 8.11M | 1.01M | 0.70M | 0.78M | 1.74M | 1.99M | 0.89M | 0.99M | 0.71M | 0.59M | 0.21M | 1.22M | 0.74M | 1.18M | 0.21M | 35.01M | 1.11M | 0.87M | 20.85M | 7.65M | 0.73M | 1.03M | 5.06M | 16.18M | 1.12M | 1.24M | 1.76M | 1.49M | 1.14M | 1.65M | 2.19M | 2.11M | 1.42M | 1.92M | 2.29M | 2.33M | 1.91M | 2.05M | 3.32M | 2.81M | 2.67M | 1.99M | 2.85M | 2.53M |
|
Inventory
|
| 0.67M | | | 1.04M | 1.12M | 0.99M | 1.05M | 0.97M | 0.84M | 0.99M | 1.01M | 0.95M | 0.88M | 0.87M | 0.86M | 0.90M | 0.90M | 0.89M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 2.19M | | | 0.70M | 2.11M | 1.61M | 1.12M | 0.69M | 2.37M | 2.20M | 1.47M | 0.79M | 0.61M | 0.48M | 0.14M | 0.12M | 0.79M | 0.63M | | | | | | | | | | 0.14M | | | | 0.14M | | | | | | | | | | | 0.20M | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
| | | | 0.90M | 0.20M | 0.20M | 0.49M | 0.72M | | | | 0.21M | | | 0.22M | 0.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
| 31.77M | | | 42.16M | 34.69M | 33.49M | 35.23M | 25.57M | 26.92M | 19.72M | 26.73M | 21.26M | 17.02M | 19.34M | 18.06M | 18.32M | 20.04M | 18.95M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Buildings
|
| 127.62M | | | | 134.47M | | | | 138.60M | | | | 151.81M | | | | 164.32M | | 174.07M | 174.23M | 174.82M | 181.98M | 182.13M | 186.43M | 193.28M | 195.44M | 196.82M | 208.38M | 332.69M | 186.66M | 334.85M | | 146.63M | 3.31M | 149.50M | 144.78M | 145.69M | 147.02M | 147.78M | 147.82M | 141.15M | 141.24M | 255.43M | 255.65M | | 265.28M | 266.64M | 268.16M | 268.13M | 270.58M | 281.19M | 282.07M | 282.38M | 282.63M | | 282.98M | 283.10M | 283.42M | 284.25M | 308.56M | 308.81M |
|
Construction in Progress
|
| 1.37M | | | | 2.80M | | | | 5.81M | | | | 7.06M | | | | 8.97M | | 1.09M | 1.98M | 4.13M | 4.99M | 5.79M | 2.40M | 8.59M | 11.78M | 14.10M | 6.92M | 5.96M | 6.62M | 9.44M | | 6.13M | | 7.09M | 2.51M | 1.46M | 1.06M | 0.62M | 0.89M | 2.44M | 4.88M | 0.26M | 11.38M | | 8.67M | 10.82M | 11.15M | 13.29M | 12.21M | 2.66M | 2.67M | 4.69M | 10.85M | | 22.57M | 29.41M | 32.77M | 34.60M | 16.17M | 29.55M |
|
Land & Improvements
|
| 93.71M | | | | 100.92M | | | | 114.74M | | | | 111.06M | | | | 102.15M | | 102.34M | 102.34M | 102.35M | 104.68M | 104.68M | 97.85M | 99.36M | 99.42M | 99.42M | 28.33M | 127.74M | 40.47M | 127.70M | 21.11M | 83.72M | 0.55M | 85.07M | 84.38M | 84.38M | 84.38M | 84.35M | 81.68M | 80.49M | 91.74M | 29.33M | 121.06M | | 123.40M | 123.40M | 135.14M | 141.56M | 141.58M | 141.58M | 141.58M | 141.58M | 141.60M | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 198.12M | | | 207.17M | 208.99M | 211.39M | 210.16M | 223.09M | 228.02M | 235.72M | 229.69M | 233.72M | 241.41M | 248.86M | 246.25M | 247.36M | 42.17M | 249.72M | 206.43M | 206.01M | 207.21M | 215.94M | 215.24M | 207.76M | 220.62M | 224.25M | 226.23M | 116.14M | | 209.91M | | 81.77M | | 206.55M | | | | 202.19M | 201.03M | 197.75M | 190.40M | 203.14M | 345.33M | 346.11M | | 350.67M | 351.62M | 362.56M | 368.47M | 367.16M | 365.49M | 363.60M | 363.20M | 367.32M | | 374.41M | 406.29M | 407.44M | 407.53M | 410.74M | 432.73M |
|
Long-Term Investments
|
| 7.34M | | | 7.44M | 7.41M | 7.47M | 7.47M | 7.52M | 7.52M | 7.54M | 7.54M | 13.36M | 13.41M | 13.50M | 13.55M | 13.61M | 237.75M | 18.64M | 237.10M | 236.85M | 238.35M | 242.41M | 241.78M | 239.21M | 23.85M | 22.90M | 255.64M | 48.31M | 13.35M | 13.41M | 13.42M | 39.73M | 25.09M | 88.88M | 94.29M | 94.94M | 103.82M | 160.45M | 161.92M | 159.78M | 167.59M | 167.07M | 143.90M | 144.94M | | 145.44M | 143.00M | 139.66M | 147.70M | 140.53M | 144.68M | 152.59M | 154.03M | 166.07M | | 161.39M | 157.27M | 153.90M | 148.30M | 139.10M | 143.30M |
|
Goodwill
|
| 1.09M | | | 1.09M | 1.09M | 1.09M | 1.09M | 1.09M | 1.09M | 1.09M | 1.09M | 1.09M | 1.09M | 3.43M | 3.43M | 3.43M | 3.43M | 3.43M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | | | | | | | 0.81M | | | | 1.43M | | | | 1.43M | | | | 2.84M | 2.84M | | | | 7.56M | | | | 4.73M | | | | 4.91M | | | | 0.06M | | | | 0.86M | | | | 0.30M | | | | 0.28M | | | | | | | |
|
Goodwill & Intangibles
|
| 1.09M | | | 1.09M | 1.09M | 1.09M | 1.09M | 1.09M | 1.09M | 1.09M | 1.09M | 1.09M | 1.89M | 3.43M | 3.43M | 3.43M | 4.86M | 3.43M | | | 1.43M | | | | 2.84M | 2.84M | | | | 7.56M | | | | 4.73M | | | | 4.91M | | | | 0.06M | | | | 0.86M | | | | 0.30M | | | | 0.28M | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | | | 18.26M | | | | 22.69M | | | | 8.92M | | | | 14.54M | | | | 16.44M | 16.45M | | | | 25.98M | | | | 27.98M | | | | 50.11M | | | | 56.11M | | | | 64.05M | | | | 67.96M | | | | 69.46M | | | | | | | |
|
Other Non-Current Assets
|
| 0.54M | | | 5.81M | 0.11M | 3.84M | 3.78M | 4.21M | | 4.68M | 7.05M | 7.14M | 5.17M | 9.42M | 9.30M | 9.51M | 61.13M | 9.59M | 6.53M | 5.65M | 7.45M | 7.91M | 7.17M | 6.44M | 7.32M | 6.79M | 5.99M | 5.44M | 10.78M | 176.69M | 7.73M | | 3.19M | 3.22M | 3.09M | 0.87M | 1.08M | 0.89M | 0.97M | 0.79M | 0.92M | 0.71M | 5.87M | 4.09M | | 2.73M | 2.21M | 2.06M | 2.47M | 2.34M | 2.41M | 2.62M | 3.03M | 3.09M | | 2.19M | 2.57M | 2.14M | 2.29M | 1.94M | 2.51M |
|
Non-Current Assets
|
| 225.94M | | | 224.32M | 231.70M | 234.36M | 233.31M | 246.78M | 248.79M | 256.98M | 251.58M | 262.26M | 270.08M | 284.33M | 281.85M | 286.04M | 293.03M | 293.46M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Assets
|
| 257.71M | | | 266.48M | 266.39M | 267.86M | 268.54M | 272.35M | 275.70M | 276.69M | 278.30M | 283.52M | 287.09M | 303.67M | 299.90M | 304.36M | 313.07M | 312.41M | 252.09M | 249.44M | 252.48M | 257.11M | 256.14M | 255.58M | 264.79M | 266.56M | 4.83M | 151.84M | 4.83M | 418.73M | 8.48M | 91.64M | 507.26M | 505.49M | 506.12M | 535.15M | 536.30M | 538.15M | 534.70M | 534.12M | 536.13M | 536.36M | 150.08M | 681.25M | | 678.19M | 674.87M | 677.04M | 676.99M | 701.08M | 699.60M | 699.90M | 701.16M | 709.17M | | 711.86M | 726.92M | 728.49M | 717.12M | 722.78M | 731.26M |
|
Accounts Payables
|
| 3.38M | | | 4.10M | 3.95M | 4.87M | 3.59M | 5.22M | 5.27M | 5.00M | 3.66M | 5.53M | 7.29M | 7.31M | 6.12M | 8.27M | 11.49M | 5.78M | 2.47M | 2.57M | 3.46M | 1.81M | 1.97M | 3.26M | 4.34M | 3.75M | 4.00M | 3.21M | 4.83M | 2.29M | 4.41M | | 2.83M | 0.20M | 1.85M | 2.04M | 1.49M | 2.43M | 1.65M | 2.15M | 3.05M | 3.63M | 3.48M | 4.98M | | 6.14M | 3.81M | 4.82M | 4.72M | 5.97M | 3.17M | 3.15M | 3.69M | 8.33M | | 7.30M | 6.06M | 6.03M | 3.25M | 6.74M | 9.37M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.62M | | 0.01M | 0.25M | | 0.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| 3.38M | | | 4.10M | 3.95M | 4.87M | 3.59M | 5.22M | 5.27M | 5.00M | 3.66M | 5.53M | 7.29M | 7.31M | 6.12M | 8.27M | 11.49M | 5.78M | 2.47M | 2.57M | 3.46M | 1.88M | 2.58M | 3.26M | 4.35M | 4.00M | 4.00M | 3.38M | 4.83M | 2.29M | 4.41M | | 2.83M | 0.20M | 1.85M | 2.04M | 1.49M | 2.43M | 1.65M | 2.15M | 3.05M | 3.63M | 3.48M | 4.98M | | 6.14M | 3.81M | 4.82M | 4.72M | 5.97M | 3.17M | 3.15M | 3.69M | 8.33M | | 7.30M | 6.06M | 6.03M | 3.25M | 6.74M | 9.37M |
|
Accumulated Expenses
|
| 5.25M | | | 4.60M | 4.99M | 3.20M | 3.88M | 4.42M | 5.16M | 3.78M | 4.37M | 5.17M | 6.01M | 4.25M | 4.38M | 4.53M | 0.72M | 3.95M | 1.33M | 1.37M | 1.40M | 1.44M | 1.49M | 1.49M | 1.45M | 1.48M | 1.48M | 1.48M | 1.49M | 1.46M | 1.46M | | 1.45M | 1.45M | 1.45M | 1.45M | 1.44M | 1.44M | 1.43M | 1.43M | 1.24M | 1.24M | 1.24M | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| 2.37M | | | 3.07M | 3.30M | 3.28M | 3.12M | 2.99M | 3.25M | 1.97M | 1.92M | 1.72M | 1.49M | 1.47M | 1.42M | 1.15M | 1.77M | 1.61M | 0.93M | 0.54M | 0.05M | 0.05M | 0.04M | 2.04M | 2.04M | 2.04M | 2.04M | 2.04M | 2.04M | 2.04M | 2.04M | | 0.10M | 0.10M | 0.10M | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| 4.59M | | | 4.82M | 4.90M | 4.98M | 5.07M | 5.15M | 5.24M | 5.33M | 5.38M | 4.56M | 4.31M | 4.38M | 4.46M | 4.53M | 4.53M | 4.54M | 4.05M | 4.11M | 4.18M | 4.25M | 4.32M | 4.38M | 4.46M | 4.53M | 4.60M | 4.67M | 4.67M | 23.82M | 4.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | 1.65M | | 1.01M | | 0.94M | | 0.63M | | 0.75M | 0.47M | 1.14M | | 0.32M | 0.57M | 0.31M | | | | 1.04M | 0.79M | 0.28M | 0.01M | 0.89M | | | | | | | 1.53M | | | | | 0.50M | 0.40M | 2.65M | 0.16M | | | | | | | 0.40M | 0.46M | 0.02M | 0.31M | 0.19M | 0.70M | | | 1.71M | 0.45M | 0.61M | 1.12M | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | 0.87M | | 0.36M | 0.04M | 1.06M | 0.81M | 0.43M | 0.05M | 1.42M | 1.13M | 0.65M | 0.20M | 1.40M | 0.97M | 0.59M | | 0.03M | 0.04M | 0.83M | 0.86M | 0.83M | 0.79M | 0.71M | 0.63M | 0.61M | 0.54M | 0.53M | 0.46M | | 0.25M | 0.32M | 0.22M | 0.35M | 0.05M | 0.20M | 0.89M | 1.03M | 0.93M | | 0.76M | 2.39M | 2.44M | 2.60M | 2.84M | 2.97M |
|
Total Current Liabilities
|
| 18.09M | | | 19.21M | 18.23M | 18.46M | 16.85M | 19.38M | 20.16M | 17.81M | 16.52M | 18.73M | 20.98M | 20.08M | 17.39M | 19.67M | 21.93M | 18.77M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| 67.27M | | | 63.63M | 62.37M | 61.09M | 59.79M | 58.47M | 57.13M | 55.77M | 54.42M | 54.00M | 45.59M | 60.22M | 55.17M | 53.13M | 7.28M | 56.45M | 38.13M | 37.08M | 36.01M | 34.92M | 33.82M | 32.70M | 30.67M | 29.55M | 28.39M | 78.59M | 104.00M | 4.34M | 112.98M | 78.59M | 88.75M | | 88.82M | 88.86M | 88.89M | 88.92M | 88.96M | 88.99M | 89.03M | 89.96M | 178.32M | 178.33M | | 178.41M | 178.45M | 178.48M | 178.52M | 178.56M | 178.59M | 178.63M | 178.67M | 178.71M | | 178.78M | 178.82M | 178.85M | 178.25M | 180.37M | 185.34M |
|
Pension
|
| | | | | | | | | 1.23M | | | | 1.35M | | | | 1.23M | | | | 1.39M | | | | 1.49M | 1.48M | | | | 1.46M | | | | 1.44M | | | | 1.42M | | | | 1.25M | | | | 1.30M | | | | 1.35M | | | | 1.41M | | | | | | | |
|
Liabilities from Discontinued Operations
|
| 1.33M | | | 0.11M | 0.03M | 0.03M | 0.03M | 0.02M | | | | | | | | | 28.41M | | | | | | | | | | | | | 32.28M | | | 1.87M | 0.29M | 0.24M | 0.16M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 16.08M | | | 16.42M | 16.92M | 16.92M | 18.15M | 17.94M | 18.20M | 18.64M | 19.68M | 19.75M | 22.57M | 22.57M | 23.06M | 23.38M | 12.97M | 23.07M | 14.66M | 14.06M | 14.54M | 17.99M | 17.39M | 16.41M | 16.44M | 16.45M | 19.55M | 20.45M | 36.08M | 27.47M | 25.98M | | 23.80M | 29.14M | 27.98M | 50.44M | 51.10M | 50.75M | 50.40M | 50.21M | 52.53M | 57.10M | 66.42M | 65.38M | | 69.79M | 64.05M | 64.18M | 64.18M | 77.61M | 68.01M | 67.90M | 67.90M | 78.63M | | 68.36M | 68.36M | 67.69M | 67.66M | 67.66M | 67.66M |
|
Other Non-Current Liabilities
|
| 1.72M | | | 1.86M | 1.87M | 1.90M | 1.95M | 1.99M | 3.83M | 3.91M | 3.94M | 4.16M | 0.33M | 4.20M | 4.24M | 4.39M | 0.91M | 3.09M | 0.89M | 0.89M | 0.90M | 0.99M | 0.99M | 0.97M | 1.03M | 1.00M | 0.95M | 0.91M | 0.94M | 0.86M | 0.88M | 0.91M | 0.05M | 0.04M | 0.24M | 0.25M | 1.98M | 1.98M | 1.89M | 1.89M | 1.89M | 1.89M | 0.44M | 1.89M | | 1.89M | 1.89M | 1.89M | 1.89M | 1.89M | 1.89M | 1.89M | 1.89M | 1.49M | | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.51M |
|
Total Non-Current Liabilities
|
| -1.72M | | | -1.86M | -1.87M | -1.90M | -1.95M | -1.99M | -3.83M | -3.91M | -3.94M | -4.16M | -0.33M | -4.20M | -4.24M | -4.39M | 105.85M | -3.09M | 73.31M | 68.51M | 69.24M | 65.33M | 61.92M | 60.61M | 67.66M | 66.73M | 67.47M | 65.82M | 160.93M | 153.29M | 151.71M | -0.91M | 118.83M | 122.19M | 121.28M | 143.89M | 144.10M | 144.53M | 143.92M | 146.43M | 146.94M | 151.82M | 251.96M | 251.08M | | 251.05M | 248.75M | 250.22M | 250.42M | 254.99M | 252.53M | 253.02M | 254.28M | 259.70M | | 259.22M | 258.33M | 257.88M | 255.14M | 259.87M | 267.56M |
|
Total Liabilities
|
| | | | | | | | | | | | | | | | | 106.76M | | 74.20M | 69.40M | 70.14M | 66.32M | 62.91M | 61.59M | 68.69M | 67.74M | 68.42M | 66.72M | 161.87M | 154.15M | 152.59M | | 118.89M | 122.23M | 121.52M | 144.15M | 146.08M | 146.50M | 145.81M | 148.32M | 148.82M | 153.71M | 252.40M | 252.97M | | 252.94M | 250.64M | 252.10M | 252.31M | 256.87M | 254.41M | 254.90M | 256.16M | 261.19M | | 260.71M | 259.81M | 259.37M | 256.63M | 261.37M | 269.06M |
|
Total Debt
|
| 71.86M | | | 68.45M | 67.27M | 66.08M | 64.86M | 63.63M | 62.37M | 61.09M | 59.79M | 58.55M | 49.90M | 64.60M | 59.63M | 57.66M | 11.82M | 60.99M | 42.18M | 41.20M | 40.19M | 39.17M | 38.13M | 37.08M | 35.12M | 34.08M | 32.98M | 83.26M | 108.67M | 28.16M | 117.23M | 78.59M | 88.75M | | 88.82M | 88.86M | 88.89M | 88.92M | 88.96M | 88.99M | 89.03M | 89.96M | 178.32M | 178.33M | | 178.41M | 178.45M | 178.48M | 178.52M | 178.56M | 178.59M | 178.63M | 178.67M | 178.71M | | 178.78M | 178.82M | 178.85M | 178.25M | 180.37M | 185.34M |
|
Common Equity
|
| 152.06M | | | 162.85M | 164.45M | 166.94M | 169.65M | 172.50M | 174.72M | 178.91M | 182.14M | 185.35M | 192.65M | 195.48M | 198.86M | 202.79M | 206.31M | 209.62M | 177.89M | 180.04M | 182.34M | 190.79M | 193.23M | 194.00M | 196.10M | 198.82M | 201.09M | 204.49M | 254.22M | 264.58M | 265.40M | | 388.37M | 383.25M | 384.60M | 391.00M | 390.21M | 391.64M | 388.89M | 385.80M | 387.31M | 382.65M | 44.20M | 428.29M | 426.93M | 425.25M | 424.23M | 424.94M | 424.69M | 444.21M | 445.19M | 444.99M | 444.99M | 447.98M | | 451.15M | 467.10M | 469.11M | 460.50M | 461.41M | 462.20M |
|
Shareholder's Equity
|
| 152.06M | | | 162.85M | 164.45M | 166.94M | 169.65M | 172.50M | 174.72M | 178.91M | 182.14M | 185.35M | 192.65M | 195.48M | 198.86M | 202.79M | 206.31M | 209.62M | 177.89M | 180.04M | 182.34M | 190.79M | 193.23M | 194.00M | 196.10M | 198.82M | 201.09M | 204.49M | 254.22M | 264.58M | 265.40M | | 388.37M | 383.25M | 384.60M | 391.00M | 390.21M | 391.64M | 388.89M | 385.80M | 387.31M | 382.65M | 44.20M | 428.29M | 426.93M | 425.25M | 424.23M | 424.94M | 424.69M | 444.21M | 445.19M | 444.99M | 444.99M | 447.98M | | 451.15M | 467.10M | 469.11M | 460.50M | 461.41M | 462.20M |
|
Liabilities and Shareholders Equity
|
| 257.71M | | | 266.48M | 266.39M | 267.86M | 268.54M | 272.35M | 275.70M | 276.69M | 278.30M | 283.52M | 287.09M | 303.67M | 299.90M | 304.36M | 313.07M | 312.41M | 252.09M | 249.44M | 252.48M | 257.11M | 256.14M | 255.58M | 264.79M | 266.56M | 4.83M | 151.84M | 4.83M | 418.73M | 8.48M | 91.64M | 507.26M | 505.49M | 506.12M | 535.15M | 536.30M | 538.15M | 534.70M | 534.12M | 536.13M | 536.36M | 150.08M | 681.25M | | 678.19M | 674.87M | 677.04M | 676.99M | 701.08M | 699.60M | 699.90M | 701.16M | 709.17M | | 711.86M | 726.92M | 728.49M | 717.12M | 722.78M | 731.26M |
|
Retained Earnings
|
| 113.60M | | | 123.08M | 124.64M | 126.66M | 128.30M | 130.85M | 132.20M | 135.13M | 137.40M | 140.41M | 147.39M | 149.74M | 151.44M | 154.92M | 157.41M | 160.21M | 127.38M | 129.43M | 131.50M | 138.97M | 140.79M | 141.53M | 143.49M | 145.17M | 146.55M | 148.26M | 173.65M | 186.85M | 188.41M | | 310.62M | 306.31M | 306.70M | 313.37M | 313.26M | 315.28M | 313.97M | 310.49M | 313.10M | 309.76M | 337.91M | 337.99M | | 337.75M | 338.42M | 339.08M | 339.56M | 342.32M | 342.88M | 342.61M | 343.00M | 345.88M | | 349.23M | 350.59M | 352.27M | 353.98M | 354.56M | 355.22M |
|
Treasury Shares
|
| | | | | -0.05M | | | | -0.02M | | | | -0.01M | | | | | | | | | | | | -0.00M | | | | | -0.00M | | | | -0.12M | | -0.11M | -0.16M | | -0.08M | -0.30M | -0.38M | 0.02M | 0.01M | 0.01M | 0.01M | 0.09M | 0.06M | 0.06M | 0.06M | 0.10M | 0.07M | 0.07M | 0.07M | 0.11M | 0.13M | 0.14M | 0.14M | 0.10M | 0.13M | 0.13M | 0.13M |
|
Shares Outstanding
|
| 9.28M | | | | 9.29M | | | | 9.44M | | | | 9.56M | | | | 9.70M | | | | 9.79M | | | | 9.87M | 9.91M | | | | 10.01M | | | | 9.97M | | 9.86M | 9.82M | 9.82M | 9.77M | 9.56M | 9.48M | 9.36M | 9.39M | | | | | | | | | | | | | | | | | | |