|
Cash & Equivalents
|
86.27M | 87.97M | 103.22M | 120.22M | 120.41M | 117.66M | 105.33M | 120.74M | 111.64M | 103.40M | 94.15M | 92.18M | 92.28M | 95.09M | 99.09M | 96.74M | 101.09M | 98.62M | 118.24M | 124.38M | 116.65M | 91.12M | 101.12M | 115.71M | 97.09M | 100.16M | 109.03M | 118.42M | 105.81M | 93.14M | 110.83M | 95.61M | 89.21M | 76.70M | 124.82M | 125.52M | 106.67M | 79.03M | 89.75M | 99.13M | 104.88M | 119.40M | 113.62M | 110.68M | 75.28M | 123.64M | 166.25M | 204.71M | 197.17M | 209.34M | 246.44M | 263.71M | 216.32M | 213.77M | 197.06M | 225.46M | 181.59M | 153.29M | 182.31M | 270.74M | 207.52M | 202.71M | 214.95M | 266.23M | 205.87M | 230.59M | 263.56M | 328.75M |
|
Short-term Investments
|
| | | | | | | 4.41M | 6.07M | 5.96M | 6.65M | 6.08M | 4.34M | 5.80M | 7.71M | 6.31M | 7.45M | 7.89M | 7.66M | 8.58M | 9.29M | 10.26M | 10.41M | 8.73M | 10.16M | 8.24M | 10.12M | 10.34M | 8.91M | 2.08M | | | 12.05M | 9.90M | 4.90M | | 12.34M | 4.39M | 4.15M | 1.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
86.27M | 87.97M | 103.22M | 120.22M | 120.41M | 117.66M | 105.33M | 125.16M | 117.72M | 109.36M | 100.80M | 98.26M | 96.62M | 100.89M | 106.81M | 103.05M | 108.55M | 106.51M | 125.89M | 132.96M | 125.93M | 101.38M | 111.52M | 124.44M | 107.25M | 108.40M | 119.15M | 128.76M | 114.72M | 95.21M | 110.83M | 95.61M | 101.26M | 86.60M | 129.72M | 125.52M | 119.01M | 83.43M | 93.90M | 100.57M | 104.88M | 119.40M | 113.62M | 110.68M | 75.28M | 123.64M | 166.25M | 204.71M | 197.17M | 209.34M | 246.44M | 263.71M | 216.32M | 213.77M | 197.06M | 225.46M | 181.59M | 153.29M | 182.31M | 270.74M | 207.52M | 202.71M | 214.95M | 266.23M | 205.87M | 230.59M | 263.56M | 328.75M |
|
Receivables - Net
|
17.38M | | 22.79M | 1.73M | -4.87M | -9.30M | | 47.42M | 2.44M | 52.99M | 56.74M | 56.26M | 57.20M | 64.44M | 73.24M | 62.10M | 59.59M | 68.47M | 68.22M | 71.14M | 66.78M | 86.69M | 88.00M | 86.83M | 83.06M | 82.94M | 92.05M | 97.38M | 84.12M | 93.00M | 98.89M | 100.28M | 84.08M | 96.30M | 97.01M | 92.23M | 85.28M | 99.11M | 92.97M | 100.11M | 107.35M | 100.29M | 108.40M | 100.94M | 112.47M | 108.10M | 105.34M | 109.20M | 106.27M | 113.95M | 115.34M | 124.42M | 132.04M | 133.85M | 143.50M | 166.77M | 160.57M | 178.45M | 183.38M | 181.17M | 205.70M | 191.23M | 199.76M | 205.47M | 210.69M | 209.84M | 219.56M | 214.68M |
|
Receivables - Other
|
| | | 7.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
17.38M | | 22.79M | 8.95M | -4.87M | -9.30M | | 47.42M | 2.44M | 52.99M | 56.74M | 56.26M | 57.20M | 64.44M | 73.24M | 62.10M | 59.59M | 68.47M | 68.22M | 71.14M | 66.78M | 86.69M | 88.00M | 86.83M | 83.06M | 82.94M | 92.05M | 97.38M | 84.12M | 93.00M | 98.89M | 100.28M | 84.08M | 96.30M | 97.01M | 92.23M | 85.28M | 99.11M | 92.97M | 100.11M | 107.35M | 100.29M | 108.40M | 100.94M | 112.47M | 108.10M | 105.34M | 109.20M | 106.27M | 113.95M | 115.34M | 124.42M | 132.04M | 133.85M | 143.50M | 166.77M | 160.57M | 178.45M | 183.38M | 181.17M | 205.70M | 191.23M | 199.76M | 205.47M | 210.69M | 209.84M | 219.56M | 214.68M |
|
Current Deferred Tax Assets
|
| | | | | | | 7.21M | | 7.49M | 7.86M | 7.60M | 7.63M | 7.53M | 7.83M | 7.79M | 7.80M | 6.92M | 7.53M | 7.30M | 7.32M | 7.33M | 7.38M | 9.90M | 9.89M | 9.88M | 9.35M | 10.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
7.63M | | 4.92M | 4.85M | | 5.57M | | 5.52M | 7.95M | 6.98M | 8.06M | 6.06M | 8.20M | 7.55M | 7.46M | 7.39M | 9.29M | 8.46M | 7.06M | 6.34M | 10.57M | 9.22M | 9.96M | 7.28M | 10.95M | 9.45M | 11.09M | 9.22M | 11.37M | 11.76M | 12.51M | 10.18M | 14.76M | 13.94M | 11.64M | 9.15M | 14.56M | 22.19M | 16.29M | 11.17M | 19.07M | 19.86M | 19.58M | 14.16M | 29.21M | 20.02M | 16.80M | 14.72M | 26.61M | 23.93M | 23.88M | 17.05M | 28.91M | 26.93M | 26.14M | 18.88M | 29.34M | 28.27M | 27.17M | 20.71M | 31.98M | 32.21M | 37.60M | 22.22M | 38.77M | 42.91M | 42.66M | 27.04M |
|
Current Assets
|
146.76M | | 157.03M | 168.75M | | 176.81M | | 188.98M | 180.91M | 178.43M | 173.47M | 174.51M | 175.43M | 180.41M | 195.35M | 181.51M | 185.22M | 190.35M | 208.70M | 218.74M | 210.60M | 206.32M | 216.87M | 229.86M | 211.14M | 210.67M | 231.63M | 236.91M | 210.21M | 199.97M | 222.24M | 207.02M | 200.09M | 196.83M | 238.37M | 228.07M | 218.85M | 204.73M | 203.16M | 215.38M | 231.30M | 239.56M | 241.59M | 232.04M | 216.96M | 251.76M | 288.39M | 334.04M | 330.05M | 347.23M | 385.67M | 408.42M | 377.27M | 374.55M | 366.69M | 415.38M | 371.50M | 360.02M | 392.86M | 479.19M | 445.21M | 426.15M | 452.31M | 503.26M | 455.33M | 483.35M | 525.77M | 583.34M |
|
Property, Plant & Equipment (Net)
|
20.02M | | 16.90M | 15.76M | | 14.95M | | 14.83M | 14.64M | 13.52M | 13.51M | 13.32M | 13.92M | 13.77M | 13.68M | 15.65M | 14.75M | 14.17M | 14.25M | 14.34M | 14.11M | 15.04M | 16.37M | 17.27M | 18.61M | 19.57M | 21.35M | 21.18M | 20.99M | 20.86M | 20.00M | 17.42M | 16.52M | 16.18M | 15.28M | 15.49M | 15.76M | 15.32M | 14.50M | 14.32M | 13.33M | 14.51M | 20.96M | 22.73M | 21.19M | 19.46M | 17.93M | 17.90M | 16.48M | 15.12M | 14.27M | 13.89M | 13.22M | 12.34M | 12.27M | 12.80M | 12.05M | 11.75M | 11.27M | 11.79M | 12.68M | 13.39M | 12.81M | 13.97M | 13.51M | 15.98M | 20.05M | 23.12M |
|
Long-Term Investments
|
2.94M | | 2.80M | 2.80M | | 2.53M | | 1.71M | 0.91M | 0.91M | 0.91M | 0.85M | 0.85M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
62.26M | | 62.28M | 62.28M | | 62.25M | | 62.27M | 62.28M | 62.28M | 62.27M | 62.26M | 62.27M | 62.26M | 62.26M | 62.27M | 62.26M | 62.26M | 62.27M | 62.27M | 62.27M | 62.27M | 62.26M | 62.25M | 62.23M | 62.23M | 62.24M | 62.23M | 62.24M | 62.23M | 62.24M | 62.23M | 62.23M | 62.24M | 62.24M | 62.25M | 62.25M | 62.24M | 62.24M | 62.24M | 62.24M | 62.24M | 62.23M | 62.24M | 62.23M | 62.24M | 62.24M | 62.30M | 62.24M | 62.25M | 62.24M | 62.24M | 62.24M | 62.23M | 62.22M | 62.23M | 62.23M | 62.23M | 62.23M | 62.23M | 62.23M | 62.23M | 62.24M | 62.23M | 62.23M | 62.24M | 62.24M | 62.24M |
|
Intangibles
|
5.70M | 2.46M | 4.21M | 3.47M | 1.55M | 3.16M | | 34.88M | 0.75M | 0.31M | 0.01M | 34.88M | | | | | | | | | | | 2.91M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
67.96M | 2.46M | 66.50M | 65.75M | 1.55M | 65.41M | | 97.14M | 63.02M | 62.59M | 62.28M | 97.14M | 62.27M | 62.26M | 62.26M | 62.27M | 62.26M | 62.26M | 62.27M | 62.27M | 62.27M | 62.27M | 65.16M | 62.25M | 62.23M | 62.23M | 62.24M | 62.23M | 62.24M | 62.23M | 62.24M | 62.23M | 62.23M | 62.24M | 62.24M | 62.25M | 62.25M | 62.24M | 62.24M | 62.24M | 62.24M | 62.24M | 62.23M | 62.24M | 62.23M | 62.24M | 62.24M | 62.30M | 62.24M | 62.25M | 62.24M | 62.24M | 62.24M | 62.23M | 62.22M | 62.23M | 62.23M | 62.23M | 62.23M | 62.23M | 62.23M | 62.23M | 62.24M | 62.23M | 62.23M | 62.24M | 62.24M | 62.24M |
|
Long-Term Deferred Tax
|
| | | 15.57M | | | | 8.82M | | 9.20M | 9.80M | 5.70M | 3.19M | 3.21M | 2.67M | 0.73M | 0.72M | 0.68M | 0.68M | 0.43M | 0.44M | 0.44M | 0.43M | 0.27M | 0.27M | 0.27M | 0.26M | 4.65M | 2.92M | 3.70M | 4.92M | 2.87M | 0.90M | 1.46M | 2.69M | 1.88M | 0.63M | 0.61M | 1.42M | 5.44M | 3.66M | 5.17M | 6.75M | 6.81M | 1.21M | 2.53M | 4.39M | 5.76M | 2.12M | 3.98M | 5.94M | 7.65M | 11.63M | 20.09M | 28.23M | 37.21M | 39.74M | 48.26M | 55.52M | 66.04M | 69.87M | 78.53M | 86.55M | 94.50M | 92.39M | 99.50M | 76.37M | 75.90M |
|
Other Non-Current Assets
|
2.44M | | 2.35M | 1.82M | -2.38M | 2.17M | | 2.67M | 2.71M | 3.12M | 2.77M | 2.95M | 2.67M | 2.25M | 1.87M | 1.66M | 1.59M | 1.38M | 1.55M | 2.05M | 3.32M | 4.55M | 5.79M | 8.52M | 8.07M | 7.56M | 7.26M | 7.28M | 6.82M | 7.11M | 6.69M | 7.60M | 7.59M | 8.02M | 7.67M | 7.30M | 9.69M | 9.59M | 9.69M | 9.77M | 9.12M | 11.00M | 11.59M | 12.57M | 12.74M | 12.62M | 12.89M | 13.99M | 18.05M | 17.68M | 18.56M | 20.24M | 21.86M | 21.88M | 24.14M | 24.77M | 28.34M | 28.68M | 31.14M | 32.45M | 32.74M | 33.83M | 34.14M | 35.66M | 36.39M | 36.28M | 38.65M | 44.34M |
|
Non-Current Assets
|
103.66M | | 98.71M | 95.96M | | 93.93M | | 17.51M | 90.93M | 89.34M | 89.27M | 16.27M | 82.89M | 81.49M | 80.48M | 17.31M | 79.32M | 78.49M | 78.74M | 16.39M | 80.14M | 82.30M | 87.75M | 25.79M | 89.18M | 89.63M | 91.11M | 28.45M | 92.97M | 93.91M | 93.84M | 25.03M | 87.25M | 87.90M | 87.88M | 22.80M | 88.33M | 87.77M | 87.85M | 24.09M | 128.22M | 132.63M | 138.70M | 71.19M | 131.09M | 128.63M | 128.59M | 63.36M | 128.48M | 127.77M | 128.62M | 61.40M | 134.48M | 139.74M | 148.02M | 55.37M | 159.34M | 166.97M | 180.14M | 65.89M | 229.56M | 239.17M | 245.83M | 97.56M | 98.27M | 99.60M | 104.44M | 117.91M |
|
Assets
|
250.42M | 241.35M | 255.74M | 264.71M | 270.43M | 270.74M | 269.55M | 280.46M | 271.84M | 267.76M | 262.73M | 259.60M | 258.32M | 261.90M | 275.83M | 261.81M | 264.54M | 268.84M | 287.44M | 297.83M | 290.74M | 288.62M | 304.62M | 318.17M | 300.32M | 300.30M | 322.75M | 332.24M | 303.17M | 293.88M | 316.08M | 297.14M | 287.34M | 284.74M | 326.25M | 315.00M | 307.18M | 292.50M | 291.01M | 307.15M | 359.51M | 372.18M | 380.30M | 372.28M | 348.04M | 380.39M | 416.98M | 465.41M | 458.53M | 475.00M | 514.28M | 539.71M | 511.75M | 514.29M | 514.72M | 570.18M | 530.84M | 526.99M | 573.00M | 673.35M | 674.76M | 665.31M | 698.14M | 757.55M | 708.22M | 744.68M | 768.82M | 839.39M |
|
Accounts Payables
|
5.63M | 6.39M | 6.60M | 4.43M | 5.62M | 7.75M | 7.29M | 7.75M | 6.82M | 8.93M | 8.30M | 8.09M | 5.68M | 8.09M | 8.07M | 10.23M | 6.72M | 7.38M | 8.50M | 11.55M | 8.28M | 9.66M | 10.22M | 12.48M | 10.13M | 9.36M | 10.10M | 11.22M | 10.11M | 11.55M | 9.55M | 12.05M | 11.21M | 13.20M | 15.14M | 14.03M | 14.87M | 21.19M | 14.27M | 18.18M | 16.94M | 17.27M | 21.19M | 20.56M | 22.52M | 16.26M | 18.04M | 17.80M | 18.33M | 22.03M | 21.65M | 19.62M | 24.59M | 25.15M | 27.36M | 25.70M | 25.36M | 26.12M | 25.25M | 24.51M | 26.40M | 25.58M | 23.18M | 26.61M | 24.20M | 23.90M | 21.36M | 22.18M |
|
Payables
|
5.63M | 6.39M | 6.60M | 4.43M | 5.62M | 7.75M | 7.29M | 7.75M | 6.82M | 8.93M | 8.30M | 8.09M | 5.68M | 8.09M | 8.07M | 10.23M | 6.72M | 7.38M | 8.50M | 11.55M | 8.28M | 9.66M | 10.22M | 12.48M | 10.13M | 9.36M | 10.10M | 11.22M | 10.11M | 11.55M | 9.55M | 12.05M | 11.21M | 13.20M | 15.14M | 14.03M | 14.87M | 21.19M | 14.27M | 18.18M | 16.94M | 17.27M | 21.19M | 20.56M | 22.52M | 16.26M | 18.04M | 17.80M | 18.33M | 22.03M | 21.65M | 19.62M | 24.59M | 25.15M | 27.36M | 25.70M | 25.36M | 26.12M | 25.25M | 24.51M | 26.40M | 25.58M | 23.18M | 26.61M | 24.20M | 23.90M | 21.36M | 22.18M |
|
Accumulated Expenses
|
10.83M | | 11.31M | 12.86M | | 17.55M | | 19.81M | 11.49M | 13.96M | 16.04M | 16.50M | 14.58M | 13.53M | 16.86M | 16.72M | 14.56M | 14.70M | 16.25M | 19.46M | 17.66M | 19.79M | 22.66M | 30.89M | 19.41M | 21.72M | 24.91M | 29.28M | 20.42M | 19.65M | 18.24M | 20.70M | 18.87M | 20.10M | 17.17M | 15.83M | 20.89M | 25.39M | 26.71M | 29.48M | 27.16M | 34.13M | 40.02M | 45.99M | 28.91M | 27.78M | 33.16M | 41.96M | 44.64M | 49.73M | 51.63M | 53.10M | 40.07M | 45.60M | 62.56M | 54.47M | 45.80M | 51.94M | 67.19M | 73.21M | 48.52M | 54.55M | 63.01M | 72.18M | 54.87M | 61.16M | 59.48M | 69.31M |
|
Other Accumulated Expenses
|
13.84M | | 15.09M | 15.43M | | 15.09M | | 13.86M | 12.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.74M | 24.68M | 22.39M | 22.51M | | | | | | | | | | | | | |
|
Current Taxes
|
0.09M | | 1.45M | 0.80M | | | | | | | 4.55M | | | 2.23M | 7.07M | 4.02M | | 4.48M | 9.93M | 7.13M | 2.45M | | 4.80M | 7.97M | 6.85M | 2.54M | 7.20M | 4.07M | 6.11M | 1.76M | 9.81M | 8.92M | 17.06M | | 6.75M | 7.23M | 9.53M | | 1.35M | 3.54M | 6.33M | 1.09M | 4.64M | 1.35M | 0.49M | 1.40M | 1.32M | 1.87M | 0.43M | 0.19M | 2.55M | 0.38M | 6.10M | 0.07M | 2.15M | 2.05M | 10.83M | 0.11M | 0.52M | 3.03M | 8.28M | 0.42M | 0.29M | 1.26M | 3.38M | 0.27M | 0.09M | 0.80M |
|
Current Deferred Revenue
|
36.43M | | 0.90M | 37.44M | 3.57M | 38.63M | | 44.97M | 52.14M | 50.34M | 49.39M | 49.88M | 52.46M | 52.70M | 52.57M | 47.94M | 57.93M | 54.49M | 54.77M | 53.81M | 59.45M | 60.00M | 57.93M | 58.97M | 58.07M | 57.40M | 65.18M | 68.76M | 70.20M | 63.91M | 69.07M | 63.46M | 70.75M | 73.00M | 70.98M | 75.07M | 85.50M | 90.41M | 83.02M | 81.89M | 94.36M | 98.19M | 97.30M | 94.37M | 105.47M | 118.80M | 113.20M | 114.16M | 122.94M | 125.99M | 136.45M | 153.20M | 161.62M | 178.02M | 169.39M | 208.81M | 216.31M | 227.10M | 213.44M | 237.79M | 263.90M | 258.99M | 252.54M | 277.97M | 296.58M | 299.84M | 295.90M | 337.05M |
|
Total Current Liabilities
|
66.81M | | 68.99M | 70.95M | | 79.03M | | 86.38M | 83.12M | 87.17M | 92.46M | 88.12M | 85.86M | 89.71M | 97.30M | 91.14M | 90.48M | 90.81M | 99.79M | 104.19M | 99.93M | 99.86M | 106.82M | 122.81M | 107.00M | 102.86M | 119.65M | 127.19M | 119.12M | 110.11M | 119.28M | 117.64M | 129.82M | 117.86M | 122.43M | 124.25M | 142.81M | 148.03M | 136.61M | 145.26M | 165.53M | 169.13M | 182.49M | 181.60M | 176.19M | 183.42M | 185.09M | 196.99M | 206.74M | 216.86M | 232.86M | 249.04M | 257.05M | 271.23M | 283.97M | 315.60M | 322.75M | 330.61M | 332.83M | 365.92M | 372.02M | 362.71M | 362.24M | 400.30M | 405.02M | 407.17M | 400.41M | 455.91M |
|
Non-Current Deffered Revenue
|
| | | 7.83M | | | | 7.44M | | | | 6.61M | | | | 5.77M | | | | 4.72M | | | | 4.96M | | | | 3.81M | | | | 2.93M | | | | 2.14M | | | | 1.92M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
10.29M | | 0.41M | 0.39M | 0.16M | -0.03M | | 8.82M | 9.64M | | | | | | | 0.66M | | | | 3.18M | | | | 3.96M | | | | 0.04M | | | | 0.05M | | | | 0.07M | | | | 0.05M | | | | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.90M | 35.80M | 33.93M | 32.42M | 30.09M | 28.43M | 27.61M | 27.84M | 26.13M | 24.96M | 23.88M | 23.16M | 21.25M | 18.93M | 17.19M | 14.06M | 13.04M | 12.46M | 16.24M | 17.69M | 51.81M | 50.84M | 50.03M | 47.79M | 47.00M | 48.59M | 47.71M | 56.18M |
|
Other Non-Current Liabilities
|
13.07M | | 10.36M | 10.39M | | 10.42M | | 2.84M | 10.09M | | | 2.79M | | | | 2.74M | 11.02M | 10.63M | 10.76M | 4.16M | 13.12M | 12.44M | 13.31M | 4.41M | 14.53M | 13.55M | 12.73M | 5.72M | 9.09M | 8.79M | 9.77M | 7.15M | 9.66M | 9.18M | 9.46M | 13.58M | 16.43M | 15.23M | 14.72M | 14.69M | 12.68M | 12.56M | 12.22M | 15.95M | 15.89M | 15.76M | 16.30M | 21.69M | 21.00M | 20.73M | 18.91M | 16.86M | 16.32M | 15.39M | 15.43M | 13.72M | 13.97M | 13.38M | 13.83M | 11.47M | 11.32M | 11.13M | 7.92M | 10.33M | 11.11M | 10.18M | 11.49M | 12.53M |
|
Total Non-Current Liabilities
|
66.81M | | 68.99M | 70.95M | | 79.03M | | 93.83M | 83.12M | | | 94.73M | | | | 97.57M | 90.48M | 90.81M | 99.79M | 112.09M | 99.93M | 99.86M | 106.82M | 131.74M | 107.00M | 102.86M | 119.65M | 131.03M | 119.12M | 110.11M | 119.28M | 120.63M | 129.82M | 117.86M | 122.43M | 126.46M | 142.81M | 148.03M | 136.61M | 145.32M | 201.43M | 204.93M | 216.42M | 214.05M | 206.28M | 211.85M | 212.70M | 224.83M | 232.87M | 241.82M | 256.74M | 272.20M | 278.30M | 290.16M | 301.16M | 329.66M | 335.80M | 343.07M | 349.06M | 383.61M | 423.83M | 413.55M | 412.27M | 448.10M | 452.01M | 455.75M | 448.12M | 512.09M |
|
Total Liabilities
|
79.89M | | 79.36M | 81.35M | | 89.45M | | 96.66M | 93.21M | 97.06M | 101.43M | 97.52M | 94.98M | 98.57M | 106.27M | 100.30M | 101.50M | 101.44M | 110.55M | 116.24M | 113.05M | 112.30M | 120.13M | 136.15M | 121.54M | 116.41M | 132.38M | 136.75M | 128.21M | 118.89M | 129.05M | 127.77M | 139.47M | 127.05M | 131.90M | 140.04M | 159.23M | 163.25M | 151.33M | 160.00M | 214.11M | 217.50M | 228.65M | 230.00M | 222.18M | 227.61M | 229.00M | 246.51M | 253.87M | 262.55M | 275.66M | 289.06M | 294.62M | 305.55M | 316.58M | 343.38M | 349.77M | 356.44M | 362.89M | 395.07M | 435.15M | 424.68M | 420.19M | 458.43M | 463.13M | 465.93M | 459.61M | 524.62M |
|
Common Equity
|
170.53M | | 176.39M | 183.37M | | 181.29M | | 183.80M | 178.63M | 170.70M | 161.30M | 162.08M | 163.34M | 163.33M | 169.56M | 161.51M | 163.05M | 167.41M | 176.89M | 181.59M | 177.69M | 176.32M | 184.48M | 182.02M | 178.78M | 183.90M | 190.36M | 195.49M | 174.97M | 174.98M | 187.03M | 169.37M | 147.87M | 157.69M | 194.35M | 174.96M | 147.95M | 129.24M | 139.68M | 147.15M | 145.40M | 154.69M | 151.65M | 142.28M | 125.87M | 152.78M | 187.98M | 218.90M | 204.66M | 212.45M | 238.63M | 250.64M | 217.14M | 208.74M | 198.13M | 226.80M | 181.07M | 170.55M | 210.10M | 278.28M | 239.61M | 240.63M | 277.95M | 299.13M | 245.09M | 278.76M | 309.22M | 314.76M |
|
Shareholder's Equity
|
| | | 183.37M | | | | 183.80M | | 170.70M | 161.30M | 162.08M | 163.34M | 163.33M | 169.56M | 161.51M | 163.05M | 167.41M | 176.89M | 181.59M | 177.69M | 176.32M | 184.48M | 182.02M | 178.78M | 183.90M | 190.36M | 195.49M | 174.97M | 174.98M | 187.03M | 169.37M | 147.87M | 157.69M | 194.35M | 174.96M | 147.95M | 129.24M | 139.68M | 147.15M | 145.40M | 154.69M | 151.65M | 142.28M | 125.87M | 152.78M | 187.98M | 218.90M | 204.66M | 212.45M | 238.63M | 250.64M | 217.14M | 208.74M | 198.13M | 226.80M | 181.07M | 170.55M | 210.10M | 278.28M | 239.61M | 240.63M | 277.95M | 299.13M | 245.09M | 278.76M | 309.22M | 314.76M |
|
Liabilities and Shareholders Equity
|
250.42M | 241.35M | 255.74M | 264.71M | 270.43M | 270.74M | 269.55M | 280.46M | 271.84M | 267.76M | 262.73M | 259.60M | 258.32M | 261.90M | 275.83M | 261.81M | 264.54M | 268.84M | 287.44M | 297.83M | 290.74M | 288.62M | 304.62M | 318.17M | 300.32M | 300.30M | 322.75M | 332.24M | 303.17M | 293.88M | 316.08M | 297.14M | 287.34M | 284.74M | 326.25M | 315.00M | 307.18M | 292.50M | 291.01M | 307.15M | 359.51M | 372.18M | 380.30M | 372.28M | 348.04M | 380.39M | 416.98M | 465.41M | 458.53M | 475.00M | 514.28M | 539.71M | 511.75M | 514.29M | 514.72M | 570.18M | 530.84M | 526.99M | 573.00M | 673.35M | 674.76M | 665.31M | 698.14M | 757.55M | 708.22M | 744.68M | 768.82M | 839.39M |
|
Retained Earnings
|
174.29M | | 176.51M | 182.39M | | 183.41M | | 184.15M | 179.35M | 171.37M | 164.39M | 166.99M | 167.16M | 168.88M | 173.25M | 165.43M | 167.63M | 174.77M | 184.68M | 188.60M | 183.69M | 182.07M | 191.94M | 191.31M | 188.44M | 193.31M | 201.67M | 207.07M | 186.50M | 188.36M | 200.34M | 184.56M | 161.18M | 170.12M | 202.72M | 186.12M | 159.29M | 143.99M | 156.91M | 163.36M | 161.36M | 170.67M | 169.56M | 159.49M | 146.55M | 173.12M | 206.74M | 236.52M | 222.81M | 231.03M | 257.51M | 269.84M | 237.46M | 233.15M | 226.12M | 253.71M | 207.18M | 196.67M | 238.31M | 304.70M | 266.76M | 267.77M | 303.36M | 329.44M | 274.08M | 304.48M | 338.69M | 345.10M |
|
Treasury Shares
|
| | | -1.41M | | | | 2.77M | | | | 14.74M | 0.64M | 0.62M | 0.61M | 8.09M | 0.53M | 0.46M | 0.45M | 3.13M | 1.44M | 1.40M | 1.36M | 2.87M | 1.13M | 1.06M | 1.22M | 1.95M | 1.07M | 0.98M | 1.04M | 2.99M | 0.98M | 1.67M | 1.05M | 2.83M | 1.27M | 2.35M | 2.74M | 3.26M | 0.57M | 1.54M | 1.50M | 1.75M | 0.56M | 1.50M | 0.56M | 0.56M | 1.30M | 1.31M | 1.38M | 0.89M | 0.57M | 1.47M | 1.43M | 1.57M | 1.43M | 1.11M | 1.38M | 1.38M | 1.45M | 1.43M | 1.40M | 1.39M | 1.35M | 1.32M | 1.39M | 1.40M |