|
Cash & Equivalents
|
4.04M | 3.09M | 2.45M | 3.80M | 4.28M | 4.13M | 3.11M | 0.85M | 2.73M | 1.80M | 3.02M | 4.51M | 2.99M | 2.94M | 4.83M | 5.90M | 5.07M | 5.05M | 2.67M | 5.05M | 5.77M | 4.65M | 3.47M | 3.65M | 1.23M | 1.45M | 4.32M | 6.03M | 4.13M | 3.14M | 6.40M | 2.77M | 5.83M | 5.54M | 3.71M | 6.79M | 4.16M | 57.08M | 2.23M | 15.42M | 13.20M | 5.35M | 4.49M | 4.05M | 6.03M | 5.28M | 3.53M | 3.29M | 4.32M | 2.91M | 3.83M | 4.86M | 4.38M | 2.97M | 2.39M | 2.85M | 8.03M | 6.34M | 4.23M | 2.66M | 2.56M | 3.38M |
|
Cash & Current Investments
|
4.04M | 3.09M | 2.45M | 3.80M | 4.28M | 4.13M | 3.11M | 0.85M | 2.73M | 1.80M | 3.02M | 4.51M | 2.99M | 2.94M | 4.83M | 5.90M | 5.07M | 5.05M | 2.67M | 5.05M | 5.77M | 4.65M | 3.47M | 3.65M | 1.23M | 1.45M | 4.32M | 6.03M | 4.13M | 3.14M | 6.40M | 2.77M | 5.83M | 5.54M | 3.71M | 6.79M | 4.16M | 57.08M | 2.23M | 15.42M | 13.20M | 5.35M | 4.49M | 4.05M | 6.03M | 5.28M | 3.53M | 3.29M | 4.32M | 2.91M | 3.83M | 4.86M | 4.38M | 2.97M | 2.39M | 2.85M | 8.03M | 6.34M | 4.23M | 2.66M | 2.56M | 3.38M |
|
Receivables - Net
|
| | 11.96M | | 10.66M | 13.07M | 11.28M | 10.63M | 10.23M | 13.21M | 12.45M | 11.62M | 11.56M | 12.71M | 11.64M | 10.85M | 11.04M | 11.15M | 10.01M | 10.64M | 10.48M | 12.83M | 10.06M | 9.53M | 10.91M | 13.27M | 10.13M | 8.85M | 9.95M | 11.73M | 10.79M | 9.97M | 11.01M | 13.54M | 11.76M | 9.98M | 11.76M | 13.41M | 11.91M | 10.82M | 12.62M | 15.57M | 14.57M | 12.71M | 13.28M | 17.03M | 15.31M | 13.48M | 14.63M | 18.08M | 16.02M | 15.53M | 15.23M | 18.99M | 18.17M | 15.73M | 20.17M | 22.70M | 18.84M | 20.12M | 20.89M | 22.74M |
|
Receivables - Other
|
| | | | | | | | | | 5.48M | | | 6.99M | 5.65M | 5.31M | 7.05M | 7.43M | 5.94M | 6.19M | 7.59M | 7.99M | 6.25M | 6.54M | 8.15M | 8.53M | 6.59M | 6.38M | 8.28M | 8.63M | 7.00M | 6.99M | 8.74M | 9.10M | 7.29M | 6.94M | 8.24M | 9.42M | 7.18M | 6.70M | 8.94M | 8.82M | 7.07M | 7.21M | 8.82M | 9.07M | 7.27M | 8.15M | 10.29M | 11.02M | 8.66M | 8.66M | 11.07M | 11.32M | 9.30M | 11.31M | 12.53M | 13.42M | 10.76M | 10.28M | 13.10M | 10.99M |
|
Receivables
|
| | 11.96M | | 10.66M | 13.07M | 11.28M | 10.63M | 10.23M | 13.21M | 17.93M | 11.62M | 11.56M | 19.70M | 17.29M | 16.16M | 18.10M | 18.58M | 15.95M | 16.83M | 18.07M | 20.82M | 16.31M | 16.07M | 19.06M | 21.80M | 16.72M | 15.22M | 18.24M | 20.36M | 17.78M | 16.96M | 19.75M | 22.64M | 19.05M | 16.92M | 20.00M | 22.82M | 19.09M | 17.52M | 21.56M | 24.39M | 21.63M | 19.92M | 22.10M | 26.10M | 22.58M | 21.63M | 24.92M | 29.10M | 24.68M | 24.19M | 26.30M | 30.31M | 27.47M | 27.04M | 32.70M | 36.12M | 29.61M | 30.41M | 33.99M | 33.73M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.18M | | | 6.41M | 6.97M | 7.07M | 6.48M | 6.55M | 6.72M | 7.03M | 6.92M | 7.31M |
|
Inventory
|
| | 2.20M | | 1.95M | 2.01M | 2.02M | 2.00M | 2.04M | 1.45M | 1.40M | 1.98M | 2.10M | 1.99M | 1.98M | 2.14M | 2.36M | 2.14M | 2.25M | 2.22M | 2.32M | 2.68M | 2.60M | 2.90M | 4.73M | 4.40M | 4.09M | 4.64M | 4.88M | 4.44M | 4.12M | 4.16M | 4.83M | 5.63M | 5.41M | 5.48M | 5.38M | 5.16M | 5.45M | 5.28M | 5.27M | 4.76M | 5.11M | 5.19M | 4.66M | 5.16M | 5.36M | 5.37M | 5.71M | 5.79M | 6.18M | 6.56M | 6.43M | | | | | | | | | |
|
Prepaid Assets
|
| | 1.40M | | 2.24M | 2.12M | 1.62M | 1.12M | 2.24M | 2.26M | 2.25M | 1.74M | 2.73M | 2.69M | 1.73M | 1.46M | 3.04M | 2.98M | 1.99M | 1.54M | 2.88M | 2.74M | 2.04M | 1.99M | 3.24M | 2.81M | 2.02M | 1.55M | 2.91M | 2.59M | 2.41M | 2.05M | 3.81M | 3.52M | 2.64M | 2.26M | 3.92M | 3.58M | 2.37M | 1.79M | 3.96M | 3.37M | 2.89M | 2.22M | 4.46M | 4.03M | 2.88M | 2.57M | 4.08M | 3.67M | 2.62M | 3.91M | 3.47M | 2.92M | 1.83M | 4.37M | 3.92M | 3.13M | 2.42M | 6.41M | 6.04M | 5.18M |
|
Current Assets
|
| | 22.77M | | 25.45M | 27.65M | 22.87M | 19.19M | 23.43M | 25.63M | 24.61M | 25.30M | 26.12M | 27.32M | 25.84M | 25.66M | 28.57M | 28.75M | 22.86M | 25.64M | 29.05M | 30.89M | 24.41M | 24.60M | 28.27M | 30.47M | 26.72M | 27.01M | 29.72M | 30.09M | 29.25M | 25.16M | 31.06M | 35.37M | 30.82M | 29.65M | 32.28M | 34.71M | 29.13M | 40.01M | 43.99M | 37.87M | 34.12M | 31.38M | 37.24M | 40.57M | 34.35M | 32.87M | 39.02M | 41.47M | 37.31M | 39.52M | 40.57M | 135.76M | 108.54M | 111.21M | 121.00M | 52.15M | 42.97M | 46.50M | 49.51M | 49.60M |
|
Construction in Progress
|
| | 11.71M | | 14.26M | 16.84M | 12.57M | 14.04M | 9.94M | 12.93M | 7.83M | 11.68M | 12.78M | 10.33M | 8.41M | 6.20M | 6.77M | 11.14M | 8.14M | 10.34M | 9.53M | 12.56M | 5.73M | 9.53M | 14.18M | 20.09M | 12.20M | 14.42M | 13.83M | 21.75M | 11.56M | 18.21M | 26.52M | 37.58M | 32.88M | 40.35M | 56.22M | 69.65M | 75.52M | 48.27M | 61.57M | 73.34M | 80.06M | 89.72M | 43.49M | 19.28M | 24.95M | 37.45M | 41.97M | 59.15M | 53.57M | 72.63M | 36.79M | 32.31M | 19.64M | 24.06M | 29.70M | 34.99M | 34.21M | 32.20M | 43.62M | 37.44M |
|
Property, Plant & Equipment (Net)
|
| | 398.73M | | 412.52M | 417.23M | 422.20M | 425.92M | 429.98M | 433.29M | 435.22M | 437.64M | 440.81M | 442.85M | 446.48M | 448.00M | 451.43M | 456.53M | 465.41M | 468.32M | 473.54M | 477.84M | 481.87M | 486.47M | 497.10M | 506.97M | 517.78M | 524.53M | 533.28M | 545.46M | 557.24M | 564.32M | 580.48M | 599.10M | 618.49M | 628.61M | 654.24M | 677.75M | 705.73M | 726.55M | 746.16M | 766.04M | 796.60M | 815.18M | 835.43M | 849.91M | 865.37M | 858.04M | 878.93M | 899.86M | 920.55M | 941.99M | 967.11M | 985.50M | 998.34M | 1,009.29M | 1,020.15M | 1,037.73M | 1,055.37M | 1,071.99M | 1,100.18M | 1,119.35M |
|
Other Non-Current Assets
|
| | 38.77M | | 37.79M | 37.42M | 67.30M | 66.76M | 66.34M | 65.44M | 72.83M | 60.11M | 59.45M | 58.60M | 34.39M | 34.20M | 34.10M | 34.02M | 66.22M | 65.52M | 64.88M | 65.81M | 58.55M | 58.27M | 58.13M | 57.96M | 60.89M | 0.44M | 60.47M | 60.43M | 58.42M | 99.94M | 99.72M | 101.13M | 99.24M | 98.83M | 99.13M | 100.32M | 110.48M | 110.68M | 111.49M | 112.18M | 118.14M | 117.20M | 118.23M | 118.97M | 100.74M | 100.19M | 102.02M | 104.90M | 116.59M | 90.20M | 92.77M | 122.16M | 129.17M | 129.60M | 133.49M | 139.74M | 156.83M | 160.47M | 166.20M | 173.00M |
|
Non-Current Assets
|
| | 67.69M | | 476.68M | 62.27M | 92.46M | 91.03M | 91.73M | 89.13M | 101.89M | 83.20M | 85.50M | 82.98M | 58.02M | 57.20M | 58.62M | 57.22M | 552.91M | 554.12M | 557.36M | 572.19M | 556.97M | 561.36M | 572.10M | 581.98M | 593.45M | 600.25M | 609.01M | 621.83M | 631.89M | 679.84M | 698.68M | 717.43M | 737.01M | 753.32M | 775.29M | 852.64M | 880.75M | 895.31M | 906.88M | 921.97M | 942.35M | 954.83M | 977.73M | 989.02M | 985.66M | 1,041.59M | 999.00M | 1,023.20M | 1,037.14M | 1,059.39M | 1,087.02M | 1,107.65M | 1,127.52M | 1,138.89M | 1,153.64M | 1,177.47M | 1,212.20M | 1,232.46M | 1,266.38M | 1,292.36M |
|
Assets
|
| | 489.19M | | 502.13M | 507.15M | 537.54M | 536.13M | 545.14M | 548.05M | 561.73M | 546.14M | 552.42M | 553.15M | 530.34M | 530.86M | 538.61M | 542.50M | 575.77M | 579.75M | 586.41M | 603.08M | 581.38M | 585.96M | 600.36M | 612.45M | 620.16M | 627.26M | 638.73M | 651.92M | 661.14M | 705.00M | 729.74M | 752.80M | 767.83M | 782.97M | 807.57M | 887.35M | 909.88M | 935.32M | 950.87M | 959.83M | 976.47M | 986.21M | 1,014.98M | 1,029.59M | 1,020.01M | 1,074.45M | 1,038.02M | 1,064.67M | 1,074.45M | 1,098.91M | 1,127.59M | 1,243.42M | 1,236.05M | 1,250.11M | 1,274.64M | 1,229.62M | 1,255.17M | 1,278.96M | 1,315.89M | 1,341.96M |
|
Accounts Payables
|
| | 6.40M | | 5.70M | 5.79M | 5.71M | 4.83M | 4.80M | 4.24M | 3.81M | 4.53M | 5.13M | 4.37M | 6.33M | 5.59M | 6.67M | 7.19M | 6.35M | 6.95M | 8.93M | 8.61M | 6.53M | 6.50M | 9.59M | 10.33M | 12.34M | 8.99M | 15.04M | 12.11M | 13.93M | 11.01M | 16.41M | 19.54M | 19.32M | 13.98M | 18.06M | 20.18M | 23.31M | 24.12M | 22.80M | 24.86M | 30.44M | 24.41M | 23.10M | 17.34M | 21.12M | 18.06M | 24.25M | 25.87M | 24.85M | 27.62M | 28.27M | 28.60M | 27.62M | 23.24M | 25.22M | 32.35M | 28.05M | 31.50M | 30.78M | 28.14M |
|
Notes Payables
|
| | 17.00M | | 20.25M | 24.25M | 24.25M | 23.25M | 25.25M | 27.75M | 27.95M | 27.45M | 27.95M | 30.45M | 28.45M | 27.50M | 28.00M | 30.50M | 19.00M | 15.00M | 18.00M | 18.00M | 3.00M | 2.00M | 10.50M | 13.60M | 12.00M | 14.50M | 17.00M | 24.50M | 28.00M | 27.50M | 39.00M | 48.50M | 48.50M | 49.50M | 59.40M | 58.50M | 20.00M | 33.50M | 37.50M | 36.50M | 2.00M | 13.00M | 31.50M | 50.00M | 13.00M | 15.00M | 27.50M | 40.50M | 55.50M | 28.50M | 23.50M | 42.25M | 42.80M | 58.00M | 72.25M | 17.50M | 23.00M | 34.00M | 55.20M | 55.00M |
|
Payables
|
| | 23.40M | | 25.95M | 30.04M | 29.96M | 28.08M | 30.05M | 31.99M | 31.76M | 31.98M | 33.08M | 34.82M | 34.78M | 33.09M | 34.67M | 37.69M | 25.35M | 21.95M | 26.93M | 26.61M | 9.53M | 8.50M | 20.09M | 23.93M | 24.34M | 23.49M | 32.05M | 36.61M | 41.93M | 38.51M | 55.41M | 68.03M | 67.83M | 63.48M | 77.46M | 78.68M | 43.31M | 57.62M | 60.30M | 61.36M | 32.44M | 37.41M | 54.60M | 67.34M | 34.12M | 33.06M | 51.75M | 66.37M | 80.35M | 56.12M | 51.77M | 70.85M | 70.42M | 81.24M | 97.47M | 49.85M | 51.05M | 65.50M | 85.98M | 83.14M |
|
Accumulated Expenses
|
| | | | | | | | | | 0.95M | | | 0.44M | 1.15M | 0.45M | 1.15M | 0.43M | 1.13M | 0.45M | 1.12M | 0.41M | 1.10M | 0.42M | 1.09M | 0.40M | 1.08M | 0.41M | 1.08M | 0.39M | 1.09M | 0.50M | 1.26M | 0.55M | 1.29M | 0.59M | 1.28M | 0.80M | 2.03M | 0.86M | 2.09M | 1.94M | 2.14M | 2.31M | 2.17M | 1.19M | 7.09M | 1.96M | 2.15M | 2.17M | 2.54M | 2.50M | 3.10M | 2.55M | 3.14M | 2.65M | 3.25M | 2.40M | 2.92M | 2.46M | 3.07M | 2.55M |
|
Other Accumulated Expenses
|
| | 1.69M | | | 1.41M | 1.95M | 1.40M | 1.88M | 1.49M | 2.07M | 1.42M | 1.95M | 1.67M | 2.39M | 1.56M | 2.40M | 1.52M | 1.69M | 1.75M | 2.32M | 1.95M | 1.95M | 2.16M | 1.74M | 2.40M | 2.16M | 2.42M | 2.03M | 2.62M | 2.28M | 2.46M | 1.99M | 2.65M | 2.64M | 3.36M | 3.01M | 3.66M | 3.62M | 2.52M | 3.12M | 2.87M | 3.62M | 3.66M | 3.18M | 3.07M | 3.83M | 2.59M | 3.10M | 2.79M | 3.99M | 2.60M | 3.42M | 2.91M | 4.42M | 3.11M | 4.12M | 4.95M | 7.76M | 6.57M | 7.59M | 7.90M |
|
Short term Debt
|
| | 17.00M | | 20.25M | 24.25M | 24.25M | 23.25M | 25.25M | 27.75M | 11.13M | 27.45M | 27.95M | 5.37M | 5.39M | 5.38M | 5.52M | 5.63M | 5.91M | 6.09M | 5.69M | 5.72M | 5.74M | 5.69M | 5.87M | 6.14M | 6.16M | 6.15M | 6.16M | 6.55M | 6.87M | 6.98M | 7.24M | 7.33M | 7.34M | 7.34M | 7.35M | 7.16M | 7.18M | 7.17M | 7.34M | 7.24M | 7.25M | 20.00M | 7.17M | 6.81M | 6.73M | 6.71M | 7.81M | 7.57M | 17.46M | 17.45M | 17.46M | 7.44M | 364.74M | 363.62M | 362.80M | 358.89M | 7.71M | 357.83M | 357.56M | 7.64M |
|
Current Taxes
|
| | 8.75M | | 9.24M | 10.67M | 7.85M | 10.14M | 9.25M | 9.24M | 9.27M | 11.23M | 9.80M | 9.22M | 8.13M | 11.25M | 9.95M | 10.56M | 8.95M | 12.54M | 12.50M | 11.34M | 9.13M | 12.88M | 9.44M | 10.63M | 12.38M | 16.11M | 13.14M | 11.88M | 11.42M | 14.60M | 14.70M | 14.82M | 14.23M | 17.47M | 12.39M | 12.13M | 7.63M | 11.16M | 10.11M | 10.64M | 10.14M | 14.03M | 12.22M | 12.69M | 8.62M | 14.03M | 12.51M | 12.59M | 12.16M | 16.00M | 10.34M | 8.14M | 10.54M | 14.72M | 14.24M | 13.41M | 11.98M | 17.44M | 15.37M | 15.54M |
|
Current Deferred Revenue
|
| | 0.86M | | 0.87M | 0.75M | 0.73M | 0.68M | 0.74M | 0.75M | 0.76M | 0.75M | 0.76M | 0.76M | 0.84M | 0.78M | 0.78M | 0.85M | 0.84M | 0.85M | 0.86M | 0.87M | 0.88M | 0.89M | 0.90M | 0.90M | 0.92M | 0.92M | 0.97M | 0.96M | 0.95M | 0.97M | 0.97M | 1.04M | 1.04M | 1.02M | 1.05M | 1.05M | 1.21M | 1.21M | 1.33M | 1.31M | 1.25M | 1.24M | 1.40M | 1.39M | 1.33M | 1.32M | 1.50M | 1.48M | 1.36M | 1.31M | 1.48M | 1.46M | 1.39M | 1.36M | 1.69M | 1.55M | 1.48M | 1.53M | 1.84M | 1.50M |
|
Total Current Liabilities
|
| | 40.74M | | 43.66M | 48.33M | 46.69M | 45.95M | 48.53M | 49.86M | 55.93M | 51.77M | 52.02M | 52.29M | 52.68M | 52.52M | 54.47M | 56.69M | 43.87M | 43.64M | 49.41M | 46.90M | 28.32M | 30.54M | 39.12M | 44.41M | 47.06M | 49.50M | 55.42M | 59.01M | 64.54M | 64.03M | 81.58M | 94.41M | 94.36M | 93.25M | 102.53M | 103.47M | 64.98M | 80.54M | 84.29M | 85.35M | 56.85M | 65.80M | 80.75M | 92.49M | 56.62M | 59.67M | 78.83M | 92.97M | 117.86M | 95.98M | 87.56M | 121.30M | 103.83M | 117.16M | 134.98M | 79.91M | 82.89M | 101.22M | 121.48M | 118.28M |
|
Non-Current Debt
|
| | 133.84M | | 134.71M | 132.64M | 132.17M | 131.73M | 135.08M | 132.41M | 131.47M | 130.53M | 133.50M | 130.60M | 129.80M | 129.03M | 132.23M | 129.17M | 136.04M | 137.81M | 136.06M | 135.24M | 132.91M | 131.44M | 130.96M | 130.85M | 134.54M | 136.16M | 136.43M | 135.81M | 139.04M | 140.06M | 142.13M | 141.08M | 152.85M | 158.42M | 163.57M | 228.27M | 230.78M | 234.79M | 237.94M | 234.49M | 273.24M | 272.66M | 272.50M | 266.48M | 306.52M | 306.52M | 1,606.00M | 301.24M | 290.28M | 329.64M | 350.45M | 354.28M | 358.15M | 356.96M | 355.98M | 352.28M | 352.82M | 351.26M | 351.08M | 350.15M |
|
Non-Current Deffered Revenue
|
| | 1.23M | | 1.19M | 1.17M | 1.15M | 1.13M | 1.11M | 1.09M | 1.07M | 1.05M | 1.03M | 1.01M | 0.99M | 0.97M | 0.95M | 0.93M | 0.91M | 0.89M | 0.87M | 0.85M | 0.83M | 0.81M | 0.79M | 0.77M | 0.75M | 0.73M | 0.71M | 0.69M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | 28.56M | | 28.66M | 26.10M | 51.01M | 50.37M | 51.30M | 48.73M | 54.77M | 43.91M | 44.29M | 42.00M | 21.34M | 20.91M | 20.18M | 18.71M | 45.13M | 45.59M | 44.20M | 43.65M | 36.52M | 36.12M | 35.17M | 34.23M | 36.14M | 35.74M | 34.65M | 33.54M | 36.69M | 36.04M | 35.13M | 33.88M | 30.66M | 29.98M | 29.31M | 27.83M | 34.67M | 34.16M | 33.73M | 33.31M | 34.43M | 33.67M | 32.91M | 32.14M | 11.29M | 10.22M | 9.14M | 8.06M | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 29.69M | | 30.14M | 31.11M | 38.17M | 37.42M | 37.75M | 39.97M | 41.78M | 40.62M | 40.92M | 42.31M | 39.11M | 39.75M | 40.42M | 41.25M | 47.31M | 47.74M | 48.17M | 64.10M | 67.70M | 68.95M | 70.93M | 73.39M | 72.83M | 72.99M | 76.31M | 80.25M | 43.16M | 44.54M | 43.71M | 45.79M | 47.27M | 47.87M | 48.62M | 50.95M | 54.41M | | | | 61.30M | | | | 69.50M | | | | 77.78M | 79.05M | 85.20M | 87.76M | 88.74M | 89.69M | 91.80M | 95.41M | 101.23M | 103.63M | 107.32M | 110.63M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.26M | 6.08M | 5.91M | 5.73M | 5.56M | 5.33M | 5.21M | 5.04M | 4.87M | 4.70M | 4.54M | 4.37M | 4.20M | 4.04M | 3.87M | | | | | | | | | 2.43M | | | 2.60M |
|
Other Non-Current Liabilities
|
| | 0.15M | | 1.48M | 0.62M | 0.99M | 1.00M | 0.97M | 0.98M | 0.97M | 0.97M | 0.99M | 1.35M | 94.26M | 1.35M | 1.34M | 1.32M | 126.88M | 127.85M | 127.48M | 141.93M | 137.98M | 139.09M | 141.21M | 142.02M | 142.59M | 143.29M | 145.63M | 149.03M | 146.33M | 187.56M | 185.21M | 184.59M | 182.34M | 185.47M | 183.97M | 181.93M | 190.41M | 189.00M | 188.23M | 188.00M | 186.10M | 183.04M | 180.72M | 178.79M | 159.20M | 156.70M | 158.07M | 159.03M | 150.52M | 152.76M | 157.77M | 225.94M | 226.72M | 172.00M | 171.31M | 173.90M | 191.20M | 192.77M | 197.01M | 200.03M |
|
Total Non-Current Liabilities
|
| | 88.26M | | 187.84M | 88.49M | 120.14M | 120.04M | 121.25M | 121.41M | 129.39M | 118.06M | 118.40M | 117.91M | 94.26M | 94.47M | 94.11M | 93.59M | 251.60M | 253.63M | 258.12M | 256.27M | 236.71M | 238.07M | 246.97M | 252.20M | 259.13M | 264.11M | 270.78M | 275.86M | 285.64M | 287.00M | 308.45M | 323.06M | 336.70M | 343.36M | 360.32M | 429.63M | 395.67M | 418.91M | 429.27M | 429.72M | 444.17M | 454.32M | 479.15M | 488.46M | 493.09M | 539.87M | 494.38M | 507.56M | 523.60M | 542.80M | 558.34M | 597.89M | 586.34M | 650.41M | 670.45M | 613.78M | 618.71M | 637.14M | 661.10M | 659.39M |
|
Total Liabilities
|
| | 315.91M | | 189.32M | 193.69M | 360.56M | 224.64M | 228.95M | 230.86M | 380.09M | 229.99M | 231.16M | 231.53M | 341.60M | 209.62M | 211.99M | 214.73M | 378.48M | 381.48M | 385.61M | 398.20M | 374.69M | 377.17M | 388.19M | 394.23M | 401.72M | 407.40M | 416.41M | 424.89M | 431.96M | 474.57M | 493.67M | 507.64M | 519.04M | 528.83M | 544.29M | 611.56M | 586.09M | 607.92M | 617.50M | 617.73M | 630.26M | 637.36M | 659.88M | 667.25M | 652.29M | 696.57M | 652.45M | 666.59M | 674.12M | 695.56M | 716.11M | 823.83M | 813.06M | 822.41M | 841.76M | 787.68M | 809.91M | 829.91M | 858.11M | 859.41M |
|
Total Debt
|
| | 150.84M | | 154.96M | 156.89M | 156.42M | 154.98M | 160.33M | 160.16M | 142.60M | 157.98M | 161.45M | 135.97M | 135.18M | 134.41M | 137.75M | 134.80M | 141.95M | 143.90M | 141.76M | 140.97M | 138.65M | 137.14M | 136.82M | 137.00M | 140.70M | 142.30M | 142.59M | 142.35M | 145.91M | 147.04M | 149.37M | 148.41M | 160.19M | 165.76M | 170.93M | 235.43M | 237.96M | 241.96M | 245.28M | 241.73M | 280.50M | 292.66M | 279.67M | 273.29M | 313.25M | 313.23M | 1,613.81M | 308.81M | 307.74M | 347.08M | 367.91M | 361.72M | 722.89M | 720.58M | 718.78M | 711.17M | 360.53M | 709.09M | 708.65M | 357.80M |
|
Common Equity
|
| | 173.28M | | 312.81M | 313.46M | 176.98M | 311.49M | 316.19M | 317.19M | 181.63M | 316.16M | 321.27M | 321.61M | 188.75M | 321.24M | 326.63M | 327.77M | 197.29M | 198.27M | 200.80M | 204.88M | 206.69M | 208.80M | 212.18M | 218.22M | 218.44M | 219.86M | 222.32M | 227.03M | 229.18M | 230.44M | 236.08M | 245.15M | 248.79M | 254.14M | 263.28M | 275.80M | 323.79M | 327.40M | 333.37M | 342.11M | 346.21M | 348.85M | 355.10M | 362.34M | 367.73M | 377.88M | 385.57M | 398.07M | 400.33M | 403.36M | 411.48M | 419.58M | 422.99M | 427.69M | 432.88M | 441.94M | 445.26M | 449.05M | 457.78M | 482.55M |
|
Shareholder's Equity
|
| | 173.28M | | 312.81M | 313.46M | 176.98M | 311.49M | 316.19M | 317.19M | 181.63M | 316.16M | 321.27M | 321.61M | 188.75M | 321.24M | 326.63M | 327.77M | 197.29M | 198.27M | 200.80M | 204.88M | 206.69M | 208.80M | 212.18M | 218.22M | 218.44M | 219.86M | 222.32M | 227.03M | 229.18M | 230.44M | 236.08M | 245.15M | 248.79M | 254.14M | 263.28M | 275.80M | 323.79M | 327.40M | 333.37M | 342.11M | 346.21M | 348.85M | 355.10M | 362.34M | 367.73M | 377.88M | 385.57M | 398.07M | 400.33M | 403.36M | 411.48M | 419.58M | 422.99M | 427.69M | 432.88M | 441.94M | 445.26M | 449.05M | 457.78M | 482.55M |
|
Liabilities and Shareholders Equity
|
| | 489.19M | | 502.13M | 507.15M | 537.54M | 536.13M | 545.14M | 548.05M | 561.73M | 546.14M | 552.42M | 553.15M | 530.34M | 530.86M | 538.61M | 542.50M | 575.77M | 579.75M | 586.41M | 603.08M | 581.38M | 585.96M | 600.36M | 612.45M | 620.16M | 627.26M | 638.73M | 651.92M | 661.14M | 705.00M | 729.74M | 752.80M | 767.83M | 782.97M | 807.57M | 887.35M | 909.88M | 935.32M | 950.87M | 959.83M | 976.47M | 986.21M | 1,014.98M | 1,029.59M | 1,020.01M | 1,074.45M | 1,038.02M | 1,064.67M | 1,074.45M | 1,098.91M | 1,127.59M | 1,243.42M | 1,236.05M | 1,250.11M | 1,274.64M | 1,229.62M | 1,255.17M | 1,278.96M | 1,315.89M | 1,341.96M |
|
Retained Earnings
|
| | 33.74M | | 34.21M | 36.45M | 35.55M | 34.40M | 35.17M | 38.34M | 38.06M | 38.22M | 39.69M | 42.48M | 42.56M | 42.65M | 44.31M | 47.98M | 48.62M | 49.12M | 51.06M | 54.63M | 55.93M | 57.46M | 60.11M | 65.65M | 65.39M | 66.35M | 68.25M | 72.40M | 74.06M | 74.85M | 79.83M | 88.41M | 91.43M | 94.00M | 98.15M | 105.23M | 108.67M | 111.80M | 117.01M | 125.24M | 128.76M | 130.87M | 137.00M | 143.68M | 145.81M | 152.79M | 156.53M | 165.65M | 167.27M | 167.60M | 171.93M | 176.33M | 176.23M | 181.14M | 185.86M | 194.36M | 197.06M | 200.44M | 205.09M | 212.91M |
|
Preferred Shares
|
| | | | | | | | | | 3.35M | | | 2.89M | 2.89M | 2.86M | 2.44M | 2.44M | 2.44M | 2.44M | 2.44M | 2.44M | 2.44M | 2.44M | 2.44M | 2.44M | 2.44M | 2.44M | 2.44M | 2.43M | 2.43M | 2.43M | 2.43M | 2.43M | 2.43M | 2.43M | 2.43M | 2.08M | 2.08M | 2.08M | 2.08M | 2.08M | 2.08M | 2.08M | 2.08M | 2.08M | 2.08M | 2.08M | 2.08M | 2.08M | 2.08M | 2.08M | 2.08M | 2.08M | 2.08M | 2.08M | 2.08M | 1.89M | 1.64M | 1.61M | 1.35M | 1.35M |
|
Treasury Shares
|
| | | | | | | | | | 93.00 | | | | 93.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.64M | | | | 0.02M | 17.67M | 0.02M | 0.02M | | | | | | | | |