|
Cash & Equivalents
|
0.41M | 0.45M | 1.05M | 0.45M | 0.69M | 1.02M | 0.94M | 0.86M | 0.81M | 5.42M | 1.38M | 0.91M | 1.06M | 0.80M | 0.88M | 0.82M | 1.65M | 1.12M | 1.24M | 1.93M | 1.65M | 1.25M | 1.50M | 0.92M | 1.04M | 0.93M | 1.48M | 2.74M | 3.53M | 0.70M | 0.38M | 0.26M | 0.47M | 0.47M | 0.11M | 0.26M | 65.05M | 41.32M | 19.83M | 31.77M | 52.37M | 101.27M | 103.49M | 101.34M | 117.28M | 115.63M | 96.99M | 116.63M | 29.97M | 5.09M | 0.12M | 0.17M | 0.15M | 0.12M | 0.12M | 0.11M | 0.11M | 0.13M | 0.35M | 0.44M | 2.47M | 1.25M |
|
Cash & Current Investments
|
0.41M | 0.45M | 1.05M | 0.45M | 0.69M | 1.02M | 0.94M | 0.86M | 0.81M | 5.42M | 1.38M | 0.91M | 1.06M | 0.80M | 0.88M | 0.82M | 1.65M | 1.12M | 1.24M | 1.93M | 1.65M | 1.25M | 1.50M | 0.92M | 1.04M | 0.93M | 1.48M | 2.74M | 3.53M | 0.70M | 0.38M | 0.26M | 0.47M | 0.47M | 0.11M | 0.26M | 65.05M | 41.32M | 19.83M | 31.77M | 52.37M | 101.27M | 103.49M | 101.34M | 117.28M | 115.63M | 96.99M | 116.63M | 29.97M | 5.09M | 0.12M | 0.17M | 0.15M | 0.12M | 0.12M | 0.11M | 0.11M | 0.13M | 0.35M | 0.44M | 2.47M | 1.25M |
|
Receivables - Net
|
| | 148.51M | | 166.72M | 186.84M | 174.76M | 173.12M | 179.41M | 168.95M | 151.57M | 164.49M | 164.71M | 181.93M | 179.09M | 187.84M | 200.96M | 202.42M | 204.71M | 203.48M | 215.28M | 216.08M | 198.93M | 210.44M | 215.66M | 209.43M | 206.36M | 227.63M | 225.41M | 243.84M | 225.87M | 237.85M | 239.08M | 237.61M | 210.56M | 220.52M | 225.81M | 227.83M | 217.93M | 235.59M | 242.39M | 230.00M | 228.37M | 244.23M | 266.92M | 269.91M | 265.32M | 278.06M | 285.36M | 281.12M | 269.50M | 266.52M | 249.90M | 248.29M | 233.43M | 236.92M | 230.71M | 229.26M | 215.69M | 220.53M | 209.88M | 204.47M |
|
Receivables
|
| | 148.51M | | 166.72M | 186.84M | 174.76M | 173.12M | 179.41M | 168.95M | 151.57M | 164.49M | 164.71M | 181.93M | 179.09M | 187.84M | 200.96M | 202.42M | 204.71M | 203.48M | 215.28M | 216.08M | 198.93M | 210.44M | 215.66M | 209.43M | 206.36M | 227.63M | 225.41M | 243.84M | 225.87M | 237.85M | 239.08M | 237.61M | 210.56M | 220.52M | 225.81M | 227.83M | 217.93M | 235.59M | 242.39M | 230.00M | 228.37M | 244.23M | 266.92M | 269.91M | 265.32M | 278.06M | 285.36M | 281.12M | 269.50M | 266.52M | 249.90M | 248.29M | 233.43M | 236.92M | 230.71M | 229.26M | 215.69M | 220.53M | 209.88M | 204.47M |
|
Current Deferred Tax Assets
|
| | 4.95M | | 3.89M | 3.84M | 4.69M | 5.10M | 5.13M | 5.12M | 9.83M | | 7.99M | 8.46M | 4.66M | 4.35M | 4.71M | 5.32M | 4.98M | 4.79M | 4.36M | 4.65M | 4.52M | 3.81M | 3.99M | 4.93M | 4.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 5.01M | | 7.27M | 6.88M | 5.59M | 14.56M | 16.98M | 7.86M | 7.36M | | 11.14M | 10.10M | 10.53M | 11.81M | 12.24M | 10.25M | 10.17M | 10.24M | 10.37M | 9.67M | 9.06M | 10.46M | 12.75M | 11.73M | 10.69M | 10.71M | 10.92M | 12.69M | 12.09M | 11.99M | 13.99M | 13.62M | 8.02M | 7.96M | 8.69M | 7.95M | 7.47M | 7.40M | 7.56M | 7.41M | 6.99M | 6.90M | 7.49M | 8.04M | 6.79M | 7.52M | 10.59M | 10.02M | 8.14M | 8.21M | 8.74M | 9.50M | 10.91M | 9.15M | 8.31M | 10.55M | 9.37M | 8.85M | 10.50M | 12.12M |
|
Current Assets
|
| | 165.20M | | 181.39M | 198.62M | 186.24M | 197.00M | 202.44M | 187.63M | 171.56M | | 190.10M | 205.47M | 202.89M | 210.09M | 223.73M | 219.15M | 224.41M | 221.16M | 233.66M | 233.86M | 214.53M | 225.71M | 234.41M | 227.75M | 218.71M | 241.98M | 241.58M | 259.12M | 245.44M | 250.87M | 254.49M | 252.00M | 248.46M | 255.54M | 299.77M | 277.32M | 245.24M | 274.76M | 302.32M | 338.69M | 338.89M | 352.47M | 391.69M | 393.58M | 372.11M | 405.45M | 326.29M | 296.27M | 277.76M | 274.91M | 259.45M | 257.91M | 244.46M | 246.18M | 239.13M | 239.94M | 225.41M | 229.82M | 222.85M | 217.84M |
|
Property, Plant & Equipment (Net)
|
| | 38.13M | | 36.07M | 35.85M | 36.12M | 35.27M | 35.80M | 35.25M | 34.88M | | 36.06M | 36.53M | 36.73M | 36.19M | 36.06M | 35.74M | 35.33M | 35.17M | 35.63M | 37.86M | 37.48M | 37.60M | 37.73M | 42.35M | 43.15M | 42.73M | 41.89M | 40.65M | 39.68M | 38.85M | 38.57M | 37.01M | 34.32M | 28.94M | 29.09M | 30.14M | 29.98M | 29.46M | 28.43M | 27.67M | 26.80M | 26.37M | 4.75M | 5.82M | 5.96M | 6.59M | 6.57M | 6.50M | 8.65M | 10.04M | 10.16M | 9.49M | 9.42M | 8.94M | 8.53M | 8.27M | 7.72M | 7.15M | 6.64M | 6.30M |
|
Long-Term Investments
|
| | | | | | | | | | 20.80M | | | | 24.91M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | 156.39M | | 138.08M | 138.08M | 138.08M | 132.57M | 67.27M | 67.27M | 63.41M | | 63.41M | 63.41M | 48.90M | 48.90M | 48.90M | 44.01M | 45.97M | 45.97M | 45.97M | 45.97M | 45.97M | 45.97M | 45.97M | 45.97M | 45.97M | 45.97M | 45.97M | 45.97M | 25.04M | 45.97M | 45.97M | 45.97M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M |
|
Intangibles
|
| | 7.79M | | 7.16M | 6.87M | 6.63M | 6.40M | 6.15M | 5.94M | 5.74M | | 5.36M | 5.16M | 4.99M | 4.83M | 4.68M | 4.52M | 5.01M | 4.82M | 4.63M | 4.44M | 4.24M | 4.04M | 3.85M | 3.73M | 3.64M | 3.56M | 3.47M | 3.38M | 3.30M | 3.21M | 3.12M | 3.04M | 2.95M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | 164.18M | | 145.24M | 144.95M | 144.71M | 138.97M | 73.42M | 73.21M | 69.15M | | 68.77M | 68.57M | 53.89M | 53.73M | 53.58M | 48.53M | 50.98M | 50.79M | 50.60M | 50.40M | 50.20M | 50.01M | 49.82M | 49.70M | 49.61M | 49.52M | 49.44M | 49.35M | 28.34M | 49.18M | 49.09M | 49.01M | 27.99M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M | 25.04M |
|
Long-Term Deferred Tax
|
| | 8.91M | | 8.34M | 9.52M | 10.04M | 5.11M | 26.85M | 26.06M | 25.14M | | 20.67M | 21.04M | 27.93M | 21.63M | 21.49M | 21.20M | 27.84M | 22.36M | 22.20M | 22.31M | 20.94M | 18.30M | 19.27M | 19.18M | 23.45M | 21.99M | 21.08M | 19.80M | 11.32M | 11.10M | 11.58M | 12.07M | 7.15M | 7.64M | 6.24M | 6.99M | 8.04M | 8.55M | 12.32M | 12.96M | 10.74M | 9.49M | 9.52M | 10.12M | 7.66M | | 1.47M | 3.27M | 4.79M | 3.48M | 2.78M | 5.54M | 3.14M | 3.38M | 4.60M | 5.99M | 5.01M | 5.24M | 6.69M | 5.15M |
|
Other Non-Current Assets
|
| | 32.94M | | 33.88M | 31.45M | 32.55M | 33.06M | 30.97M | 30.58M | 28.04M | | 29.57M | 30.69M | 30.99M | 30.64M | 31.23M | 30.00M | 30.35M | 30.56M | 30.31M | 28.12M | 28.67M | 28.47M | 28.63M | 29.59M | 30.51M | 32.77M | 35.87M | 37.27M | 38.60M | 39.27M | 40.49M | 41.56M | 36.66M | 56.43M | 66.05M | 69.82M | 72.84M | 67.68M | 70.72M | 73.87M | 77.58M | 79.98M | 87.13M | 88.06M | 92.63M | 92.41M | 82.69M | 81.76M | 75.77M | 71.68M | 70.64M | 71.78M | 75.92M | 82.80M | 85.39M | 90.61M | 94.66M | 100.94M | 112.42M | 119.82M |
|
Non-Current Assets
|
| | 225.84M | | 223.53M | 221.77M | 223.43M | 212.41M | 167.03M | 165.09M | 153.59M | | 155.06M | 156.83M | 144.88M | 142.20M | 142.36M | 135.47M | 139.51M | 138.88M | 138.75M | 138.69M | 137.29M | 134.38M | 135.44M | 140.82M | 146.72M | 147.01M | 148.28M | 147.07M | 138.86M | 138.39M | 139.73M | 139.65M | 131.45M | 169.08M | 126.42M | 131.99M | 135.89M | 130.73M | 136.51M | 139.54M | 140.16M | 140.88M | 126.44M | 129.04M | 131.29M | 124.04M | 115.76M | 116.57M | 114.24M | 110.24M | 108.62M | 111.85M | 113.52M | 120.16M | 123.55M | 129.91M | 132.43M | 138.37M | 150.79M | 156.32M |
|
Assets
|
| | 391.04M | | 404.92M | 420.40M | 409.67M | 409.41M | 369.47M | 352.72M | 325.15M | | 345.17M | 362.30M | 347.77M | 352.29M | 366.10M | 354.62M | 363.92M | 360.04M | 372.41M | 372.56M | 351.82M | 360.09M | 369.85M | 368.57M | 365.42M | 388.99M | 389.86M | 406.20M | 384.30M | 389.26M | 394.22M | 391.65M | 379.91M | 424.61M | 426.19M | 409.31M | 381.12M | 405.49M | 438.83M | 478.23M | 479.05M | 493.35M | 518.13M | 522.63M | 503.40M | 529.49M | 442.05M | 412.84M | 392.00M | 385.15M | 368.07M | 369.76M | 357.98M | 366.33M | 362.69M | 369.85M | 357.83M | 368.19M | 373.64M | 374.15M |
|
Accounts Payables
|
| | 30.60M | | 31.51M | 36.85M | 26.31M | 31.98M | 42.00M | 33.14M | 36.20M | | 31.07M | 31.21M | 31.82M | 28.24M | 33.45M | 38.12M | 38.10M | 37.62M | 40.62M | 38.93M | 39.23M | 35.67M | 39.31M | 36.10M | 37.23M | 34.21M | 32.23M | 34.48M | 34.87M | 32.02M | 37.96M | 37.77M | 32.54M | 32.15M | 35.85M | 36.03M | 33.23M | 37.12M | 38.37M | 40.82M | 35.53M | 38.38M | 47.67M | 77.98M | 81.41M | 90.33M | 94.62M | 73.03M | 72.79M | 69.61M | 60.25M | 67.25M | 64.80M | 59.41M | 58.36M | 60.27M | 61.75M | 59.37M | 63.29M | 62.78M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.00M | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 30.60M | | 31.51M | 36.85M | 26.31M | 31.98M | 42.00M | 33.14M | 36.20M | | 31.07M | 31.21M | 31.82M | 28.24M | 33.45M | 38.12M | 38.10M | 37.62M | 40.62M | 38.93M | 39.23M | 35.67M | 39.31M | 36.10M | 37.23M | 34.21M | 32.23M | 34.48M | 34.87M | 32.02M | 37.96M | 37.77M | 32.54M | 32.15M | 35.85M | 36.03M | 33.23M | 37.12M | 38.37M | 40.82M | 35.53M | 38.38M | 147.67M | 77.98M | 81.41M | 90.33M | 94.62M | 73.03M | 72.79M | 69.61M | 60.25M | 67.25M | 64.80M | 59.41M | 58.36M | 60.27M | 61.75M | 59.37M | 63.29M | 62.78M |
|
Accumulated Expenses
|
| | 54.46M | | 57.56M | 58.78M | 55.15M | 69.31M | 52.93M | 55.08M | 50.06M | | 52.56M | 56.44M | 56.87M | 58.82M | 59.69M | 59.28M | 52.21M | 48.67M | 55.75M | 63.84M | 46.12M | 50.54M | 54.36M | 52.42M | 44.14M | 45.60M | 46.43M | 51.13M | 46.89M | 44.65M | 46.60M | 48.86M | 39.38M | 40.31M | 41.01M | 49.15M | 44.00M | 45.99M | 54.31M | 75.09M | 65.85M | 77.88M | 82.49M | 73.01M | 71.42M | 86.63M | 88.45M | 81.62M | 48.37M | 46.89M | 39.41M | 42.74M | 33.97M | 39.75M | 39.59M | 46.44M | 38.82M | 40.92M | 39.67M | 47.99M |
|
Other Accumulated Expenses
|
| | 4.18M | | 1.14M | 1.34M | 1.46M | 11.16M | 1.21M | 1.03M | 11.56M | | 11.68M | 11.80M | 1.14M | 1.10M | 1.05M | 1.00M | 0.99M | 1.01M | 0.80M | 0.67M | 1.29M | 1.37M | 1.51M | 1.58M | 1.76M | 1.92M | 1.89M | 1.89M | 1.96M | 1.80M | 1.82M | 1.77M | 1.62M | 1.40M | 1.41M | 1.29M | 1.17M | 0.95M | 0.74M | 0.50M | 0.30M | 0.20M | 0.12M | 0.06M | 0.02M | 0.04M | 0.03M | 0.02M | | | | | | | | | | | | |
|
Short term Debt
|
| | 10.82M | | 18.93M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.00M | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.86M | 5.93M | 5.98M | 5.68M | 5.20M | 4.94M | 5.19M | 5.52M | 4.49M | 6.64M | 6.41M | 6.34M | 5.45M | 4.90M | 4.07M | 4.58M | 3.80M | 3.58M | 3.85M | 3.59M | 3.42M | 3.38M | 3.33M | 3.04M | 3.15M | 3.01M | 3.23M |
|
Current Taxes
|
| | 0.25M | | 0.29M | 0.90M | 0.24M | 1.27M | 0.86M | 0.18M | 1.04M | | 0.17M | 3.46M | 0.14M | 3.81M | 2.35M | 33.40M | 2.88M | 3.06M | 3.63M | 5.61M | 1.11M | 1.62M | 1.99M | 1.35M | 0.22M | 0.84M | 0.49M | 0.49M | | 3.39M | 5.39M | 6.45M | 4.55M | 7.81M | 5.61M | 4.22M | 0.88M | 4.03M | 11.35M | 6.18M | 0.96M | 4.62M | 3.18M | 4.13M | 1.26M | 0.76M | 1.52M | 4.24M | 5.70M | 5.45M | 1.00M | 5.43M | 0.62M | 3.52M | 1.50M | 6.49M | 8.84M | 7.86M | 3.37M | 2.10M |
|
Total Current Liabilities
|
| | 100.32M | | 109.42M | 97.86M | 83.16M | 113.73M | 97.00M | 89.43M | 98.87M | | 95.49M | 102.89M | 89.97M | 91.97M | 96.54M | 131.79M | 94.18M | 90.36M | 100.80M | 109.05M | 87.75M | 89.19M | 97.18M | 91.45M | 83.35M | 82.58M | 81.03M | 87.98M | 83.72M | 81.85M | 91.77M | 94.84M | 90.36M | 105.14M | 89.81M | 96.67M | 84.96M | 93.29M | 109.72M | 127.78M | 108.17M | 125.57M | 240.10M | 161.58M | 160.43M | 183.20M | 189.52M | 162.99M | 131.43M | 125.76M | 104.24M | 119.27M | 102.97M | 106.10M | 102.83M | 116.52M | 112.46M | 111.30M | 109.33M | 116.09M |
|
Non-Current Debt
|
| | 2.10M | | 1.55M | 59.38M | 49.53M | 1.29M | 10.99M | 1.19M | 21.00M | | 50.11M | 53.41M | 62.64M | 61.22M | 81.75M | 12.68M | 93.33M | 94.33M | 93.62M | 80.89M | 80.50M | 103.45M | 95.78M | 101.33M | 111.55M | 131.97M | 124.13M | 126.10M | 116.52M | 123.20M | 100.60M | 79.30M | 71.80M | 82.50M | 65.00M | 65.00M | 65.00M | 100.00M | 100.00M | 100.00M | 100.00M | 100.00M | | 100.00M | 100.00M | 100.00M | | | 25.60M | 22.30M | 24.60M | 21.40M | 41.60M | 40.80M | 36.70M | 26.90M | 32.70M | 65.50M | 70.00M | 65.00M |
|
Pension
|
| | | | | | | | | | 8.98M | | 10.30M | 10.96M | 2.60M | 2.10M | 2.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | 7.00M | | | | | | | | | | | | | | | | | | 12.26M | 17.61M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | 3.53M | | | | 3.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.67M | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.31M | 16.87M | 20.10M | 20.31M | | | | 20.21M | | | | 18.26M | | | | 20.96M | | | | 15.86M | | | | 14.90M | | | |
|
Other Non-Current Liabilities
|
| | 34.80M | | 36.08M | 34.75M | 42.26M | 44.48M | 43.93M | 45.37M | 34.28M | | 37.55M | 40.07M | 36.56M | 36.57M | 38.63M | 34.13M | 36.46M | 37.98M | 39.23M | 40.05M | 40.63M | 42.31M | 41.83M | 43.15M | 44.80M | 45.51M | 46.36M | 47.06M | 47.19M | 47.52M | 49.43M | 51.81M | 44.87M | 55.34M | 55.61M | 59.15M | 63.90M | 58.80M | 76.64M | 80.24M | 90.95M | 91.13M | 91.75M | 71.08M | 54.56M | 47.43M | 42.00M | 40.88M | 52.77M | 51.37M | 51.61M | 50.14M | 54.32M | 54.92M | 56.53M | 59.05M | 58.06M | 53.37M | 59.89M | 60.94M |
|
Total Non-Current Liabilities
|
| | 102.43M | | 110.98M | 159.00M | 134.30M | 115.02M | 109.20M | 90.62M | 121.02M | | 147.20M | 158.00M | 153.98M | 154.32M | 179.15M | 145.23M | 188.08M | 185.15M | 194.94M | 190.44M | 171.57M | 196.19M | 196.86M | 196.44M | 198.88M | 218.28M | 208.41M | 216.86M | 202.84M | 207.25M | 194.49M | 175.89M | 166.71M | 190.70M | 155.72M | 162.23M | 149.96M | 193.29M | 209.72M | 227.78M | 208.17M | 225.57M | 240.10M | 261.58M | 260.43M | 283.86M | 189.52M | 162.99M | 157.03M | 148.06M | 128.84M | 140.67M | 144.57M | 146.90M | 139.53M | 143.42M | 145.16M | 176.80M | 179.33M | 181.09M |
|
Total Liabilities
|
| | 137.23M | | 147.06M | 193.75M | 176.56M | 159.51M | 153.13M | 135.99M | 155.30M | | 184.74M | 198.06M | 190.53M | 190.89M | 217.78M | 179.36M | 224.53M | 223.13M | 234.18M | 230.49M | 212.19M | 238.50M | 238.68M | 239.58M | 243.69M | 263.79M | 254.77M | 263.92M | 250.03M | 254.77M | 243.91M | 227.71M | 211.58M | 246.04M | 211.33M | 221.38M | 213.86M | 252.09M | 286.36M | 308.02M | 299.11M | 316.70M | 331.85M | 332.66M | 315.00M | 331.29M | 231.52M | 203.86M | 209.81M | 199.43M | 180.45M | 190.81M | 198.90M | 201.83M | 196.06M | 202.48M | 203.22M | 230.17M | 239.22M | 242.03M |
|
Total Debt
|
| | 12.93M | | 20.49M | 59.38M | 49.53M | 1.29M | 10.99M | 1.19M | 21.00M | | 50.11M | 53.41M | 62.64M | 61.22M | 81.75M | 12.68M | 93.33M | 94.33M | 93.62M | 80.89M | 80.50M | 103.45M | 95.78M | 101.33M | 111.55M | 131.97M | 124.13M | 126.10M | 116.52M | 123.20M | 100.60M | 79.30M | 71.80M | 82.50M | 65.00M | 65.00M | 65.00M | 100.00M | 100.00M | 100.00M | 100.00M | 100.00M | 100.00M | 100.00M | 100.00M | 100.00M | | | 25.60M | 22.30M | 24.60M | 21.40M | 41.60M | 40.80M | 36.70M | 26.90M | 32.70M | 65.50M | 70.00M | 65.00M |
|
Common Equity
|
| | 355.87M | | 257.86M | 226.65M | 372.21M | 249.90M | 216.34M | 216.74M | 400.69M | | 160.43M | 164.24M | 404.60M | 161.40M | 148.31M | 175.26M | 412.64M | 136.91M | 138.23M | 142.07M | 139.63M | 121.59M | 131.17M | 128.99M | 121.74M | 125.21M | 135.09M | 142.28M | 134.28M | 134.49M | 150.31M | 163.95M | 168.33M | 178.57M | 214.86M | 187.93M | 167.26M | 153.40M | 152.48M | 170.21M | 179.94M | 176.66M | 186.28M | 189.97M | 188.41M | 198.21M | 210.53M | 208.98M | 182.20M | 185.72M | 187.62M | 178.95M | 159.08M | 164.50M | 166.62M | 167.37M | 154.62M | 138.03M | 134.42M | 132.12M |
|
Shareholder's Equity
|
| | 355.87M | | 257.86M | 226.65M | 372.21M | 249.90M | 216.34M | 216.74M | 400.69M | | 160.43M | 164.24M | 404.60M | 161.40M | 148.31M | 175.26M | 412.64M | 136.91M | 138.23M | 142.07M | 139.63M | 121.59M | 131.17M | 128.99M | 121.74M | 125.21M | 135.09M | 142.28M | 134.28M | 134.49M | 150.31M | 163.95M | 168.33M | 178.57M | 214.86M | 187.93M | 167.26M | 153.40M | 152.48M | 170.21M | 179.94M | 176.66M | 186.28M | 189.97M | 188.41M | 198.21M | 210.53M | 208.98M | 182.20M | 185.72M | 187.62M | 178.95M | 159.08M | 164.50M | 166.62M | 167.37M | 154.62M | 138.03M | 134.42M | 132.12M |
|
Liabilities and Shareholders Equity
|
| | 391.04M | | 404.92M | 420.40M | 409.67M | 409.41M | 369.47M | 352.72M | 325.15M | | 345.17M | 362.30M | 347.77M | 352.29M | 366.10M | 354.62M | 363.92M | 360.04M | 372.41M | 372.56M | 351.82M | 360.09M | 369.85M | 368.57M | 365.42M | 388.99M | 389.86M | 406.20M | 384.30M | 389.26M | 394.22M | 391.65M | 379.91M | 424.61M | 426.19M | 409.31M | 381.12M | 405.49M | 438.83M | 478.23M | 479.05M | 493.35M | 518.13M | 522.63M | 503.40M | 529.49M | 442.05M | 412.84M | 392.00M | 385.15M | 368.07M | 369.76M | 357.98M | 366.33M | 362.69M | 369.85M | 357.83M | 368.19M | 373.64M | 374.15M |
|
Treasury Shares
|
| | 1.90M | | 25.89M | 30.49M | 3.33M | 31.69M | 0.03M | 32.54M | 0.04M | 34.38M | 35.39M | 35.72M | 0.81M | 35.76M | 36.75M | 38.69M | 0.98M | 40.91M | 41.32M | 41.62M | 1.29M | 43.29M | 43.29M | 43.78M | 2.37M | 44.55M | 44.54M | 44.62M | 0.72M | 0.32M | 45.48M | 45.48M | 0.67M | 46.25M | 1.05M | 48.46M | 3.47M | 0.69M | 50.30M | 0.00M | 50.43M | 50.74M | 50.96M | 51.21M | 51.49M | 51.64M | 51.79M | 52.17M | 52.74M | 52.92M | 53.16M | 53.46M | 53.94M | 53.97M | 54.10M | 54.26M | 54.62M | 55.04M | 55.28M | 55.57M |
|
Retained Earnings
|
| | 61.98M | | 73.60M | 82.05M | 89.14M | 93.21M | 60.04M | 69.31M | 40.20M | | 50.24M | 59.22M | 47.61M | 50.46M | 57.86M | 119.70M | 125.38M | 127.91M | 136.28M | 146.63M | 155.10M | 155.46M | 163.00M | 168.91M | 174.97M | 177.20M | 185.22M | 192.16M | 195.14M | 201.00M | 214.14M | 225.66M | 237.31M | 259.36M | 329.76M | 340.44M | 350.55M | 354.93M | 360.41M | 374.77M | 388.64M | 396.85M | 413.02M | 427.62M | 442.60M | 455.37M | 475.89M | 491.86M | 492.76M | 501.63M | 512.94M | 516.54M | 525.22M | 528.79M | 535.57M | 542.41M | 546.20M | 546.92M | 550.14M | 554.08M |