Novanta Balance Sheet (2009-2025) | NOVT

Balance Sheet Apr2009 Jul2009 Oct2009 Dec2009 Apr2010 Jul2010 Oct2010 Dec2010 Apr2011 Jul2011 Sep2011 Dec2011 Mar2012 Jun2012 Sep2012 Dec2012 Mar2013 Jun2013 Sep2013 Dec2013 Mar2014 Jun2014 Sep2014 Dec2014 Apr2015 Jul2015 Oct2015 Dec2015 Apr2016 Jul2016 Sep2016 Dec2016 Mar2017 Jun2017 Sep2017 Dec2017 Mar2018 Jun2018 Sep2018 Dec2018 Mar2019 Jun2019 Sep2019 Dec2019 Apr2020 Jul2020 Oct2020 Dec2020 Apr2021 Jul2021 Oct2021 Dec2021 Apr2022 Jul2022 Sep2022 Dec2022 Mar2023 Jun2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025
Assets
Current Assets
Cash & Equivalents 53.56M69.00M53.22M63.33M16.67M87.37M53.94M56.78M61.34M74.00M50.66M54.84M50.36M55.76M52.86M65.79M36.34M52.06M53.69M60.98M31.74M45.01M53.55M51.15M47.54M81.05M80.09M59.96M67.89M60.50M64.74M68.11M80.01M89.13M92.15M100.06M111.13M107.26M111.81M82.04M74.07M66.09M61.41M78.94M73.70M97.49M106.63M125.05M113.56M133.85M102.39M117.39M98.81M100.49M84.58M100.11M82.68M91.33M75.96M105.05M93.52M98.47M92.69M113.99M106.05M109.91M89.22M
Cash & Current Investments 53.56M69.00M53.22M63.33M16.67M87.37M53.94M56.78M61.34M74.00M50.66M54.84M50.36M55.76M52.86M65.79M36.34M52.06M53.69M60.98M31.74M45.01M53.55M51.15M47.54M81.05M80.09M59.96M67.89M60.50M64.74M68.11M80.01M89.13M92.15M100.06M111.13M107.26M111.81M82.04M74.07M66.09M61.41M78.94M73.70M97.49M106.63M125.05M113.56M133.85M102.39M117.39M98.81M100.49M84.58M100.11M82.68M91.33M75.96M105.05M93.52M98.47M92.69M113.99M106.05M109.91M89.22M
Receivables - Net 55.11M58.34M56.55M38.85M51.29M44.09M48.42M42.65M57.28M55.31M58.83M48.55M61.31M57.03M56.67M51.49M53.36M54.38M56.05M57.19M58.68M57.59M61.79M63.77M70.07M69.11M83.01M81.48M76.92M76.75M88.92M83.95M89.44M88.83M98.67M91.08M89.56M88.36M82.05M75.05M90.06M90.08M112.08M115.62M123.76M129.81M144.63M137.70M141.47M144.84M143.09M139.41M150.91M145.03M164.50M151.03M164.20M161.20M170.56M
Receivables - Other 8.72M0.88M-0.28M-5.04M-7.73M-0.08M0.07M1.50M
Receivables 47.38M58.34M56.55M38.92M51.29M44.09M48.42M42.65M57.28M55.31M58.83M48.55M61.31M57.03M56.67M51.49M53.36M54.38M56.05M58.69M58.68M57.59M61.79M63.77M70.07M69.11M83.01M81.48M76.92M76.75M88.92M83.95M89.44M88.83M98.67M91.08M89.56M88.36M82.05M75.05M90.06M90.08M112.08M115.62M123.76M129.81M144.63M137.70M141.47M144.84M143.09M139.41M150.91M145.03M164.50M151.03M164.20M161.20M170.56M
Raw Materials 30.41M33.05M32.15M30.55M40.25M38.61M38.33M34.75M39.15M39.37M38.28M38.93M37.44M38.42M39.01M38.51M37.49M35.99M35.20M39.82M43.46M50.14M55.42M57.28M64.23M61.08M61.51M69.01M69.31M75.77M78.49M76.27M71.47M64.51M63.57M55.66M52.75M59.75M75.44M84.04M91.49M104.11M112.26M118.29M114.59M114.25M109.07M104.64M105.83M104.15M98.73M92.20M93.76M109.42M114.92M
Work In Process 12.94M12.08M12.37M11.96M10.45M11.55M12.42M9.74M9.72M10.64M11.07M9.90M10.29M10.62M10.62M10.14M12.44M12.26M11.57M8.01M10.22M9.43M13.27M14.85M15.48M16.01M16.37M15.98M16.07M14.28M16.54M15.10M17.27M16.76M16.52M15.49M15.41M16.93M21.41M20.60M23.96M26.11M23.98M23.33M24.14M21.34M21.27M21.01M24.49M26.15M26.58M24.72M23.59M26.00M31.02M
Finished Goods 6.56M6.83M6.93M8.02M11.56M9.73M11.20M10.68M12.02M11.62M11.40M11.95M11.55M9.73M9.67M9.27M11.15M10.16M10.35M9.51M14.22M13.72M16.63M16.44M16.14M16.70M18.37M17.34M19.67M21.40M21.61M23.43M21.35M24.32M20.20M20.23M20.44M17.16M20.78M19.49M22.38M22.29M25.48M25.74M27.32M26.93M23.10M23.31M30.68M29.35M28.34M27.33M27.61M32.00M33.53M
Inventory 78.80M1.75M72.36M8.36M-1.48M-2.07M66.72M70.08M71.11M70.92M51.54M66.13M53.71M53.43M52.80M64.90M62.55M65.07M58.29M63.83M64.55M62.81M62.94M60.68M60.41M61.27M59.57M61.76M59.98M59.61M59.74M71.02M76.80M88.86M91.28M98.81M96.38M98.92M104.76M106.78M113.30M118.57M116.62M112.00M107.38M101.74M92.74M89.94M94.97M119.42M125.66M139.17M153.89M162.81M168.00M166.67M162.90M153.81M149.37M161.37M160.04M154.02M144.61M145.44M168.06M179.98M
Current Deferred Tax Assets 37.60M11.11M31.83M30.07M23.55M6.32M7.79M0.88M4.32M4.24M5.33M5.32M5.31M5.47M7.58M7.07M6.88M6.67M5.12M8.79M8.72M8.70M5.97M5.59M6.12M3.82M
Prepaid Assets 7.60M2.10M8.00M5.48M1.10M4.96M5.58M-0.14M6.12M5.66M5.38M7.03M5.54M4.86M5.49M5.99M5.58M6.61M5.13M4.87M5.05M4.39M5.08M7.10M5.64M5.36M5.99M4.63M4.94M5.62M5.57M6.14M6.71M8.25M10.68M8.27M8.88M9.53M9.15M12.00M11.70M11.86M11.97M12.91M10.42M7.49M8.12M9.27M11.01M12.16M13.16M12.65M14.10M14.72M13.21M12.30M12.13M13.17M13.36M15.28M11.90M12.88M15.95M12.63M14.76M18.90M
Current Assets 258.00M255.53M248.56M241.28M233.88M246.67M218.13M225.40M239.02M211.69M214.31M202.80M217.91M215.03M208.47M206.48M200.82M194.78M201.63M192.14M199.04M192.01M183.17M193.03M212.63M212.25M185.21M195.43M187.49M196.27M199.25M229.99M245.69M280.38M287.88M298.07M295.74M313.17M281.77M286.56M284.91M296.86M304.51M296.88M310.38M302.83M304.17M309.12M335.75M353.31M373.82M375.38M399.37M407.74M420.52M404.79M414.34M391.32M415.30M428.82M424.79M436.93M433.65M434.14M462.10M468.42M
Non-Current Assets
Property, Plant & Equipment (Net) -0.54M49.50M-0.66M-1.20M45.40M-1.19M43.62M42.49M35.95M41.69M33.11M32.63M32.34M33.65M33.96M32.70M31.30M31.45M40.16M39.63M40.09M37.59M37.78M37.60M40.55M36.20M37.65M34.91M35.42M36.79M36.50M60.24M61.72M61.59M64.66M66.20M65.46M64.75M64.63M76.12M77.56M74.78M75.28M76.11M78.68M77.53M80.16M86.28M87.44M89.65M87.92M95.03M103.19M103.97M103.80M103.32M109.45M113.46M114.76M119.60M113.14M112.51M118.88M119.77M
Goodwill 45.06M45.06M45.06M44.58M44.58M44.58M44.58M44.58M44.58M44.58M176.23M44.58M176.23M176.23M176.23M204.93M205.17M202.74M202.81M246.84M247.24M242.44M241.97M249.53M249.59M249.59M103.46M254.64M259.48M259.57M259.36M301.51M302.77M358.95M362.22M365.05M369.55M371.00M368.89M368.85M381.60M419.97M425.94M419.95M425.05M430.75M437.21M432.84M433.89M644.17M630.73M627.02M617.64M616.28M630.13M484.51M634.64M628.87M635.74M741.09M738.26M745.32M735.33M740.28M800.32M798.74M
Intangibles 53.14M49.27M47.40M113.11M44.37M113.31M113.65M113.72M152.30M152.30M153.79M151.76M192.34M192.36M191.80M168.15M173.63M174.21M173.87M66.27M176.93M177.83M177.57M181.17M228.35M230.43M293.77M296.47M300.07M307.84M308.07M306.32M306.61M325.93M346.83M354.24M347.28M348.96M354.62M363.25M359.57M360.44M463.69M462.13M458.22M448.23M436.71M443.10M446.34M447.55M442.28M448.93M526.49M528.64M535.72M520.42M525.06M571.45M571.23M
Goodwill & Intangibles 68.91M66.69M64.20M61.51M59.31M57.20M53.14M51.24M93.85M91.97M289.35M88.95M289.54M289.88M289.95M357.22M357.47M356.53M354.57M439.18M439.60M434.24M410.13M423.16M423.79M423.46M169.72M431.57M437.31M437.13M440.52M529.86M533.20M652.72M658.69M665.12M677.39M679.07M675.22M675.46M707.52M766.80M780.18M767.23M774.01M785.37M800.46M792.41M794.32M1,107.86M1,092.86M1,085.24M1,065.87M1,052.99M1,073.23M930.84M1,082.19M1,071.15M1,084.67M1,267.57M1,266.89M1,281.04M1,255.74M1,265.34M1,371.77M1,369.97M
Long-Term Deferred Tax 23.65M23.94M24.23M5.58M23.13M23.03M1.45M4.26M1.73M1.47M0.81M0.81M0.88M1.61M3.88M4.82M2.69M2.00M0.52M0.50M0.50M0.44M2.91M2.88M2.80M1.29M7.88M7.97M6.46M5.89M8.59M10.01M11.02M11.77M7.05M6.83M6.75M8.06M9.49M9.54M9.86M9.94M8.89M8.65M12.09M12.69M10.49M10.18M9.94M0.41M12.21M4.50M7.38M11.54M15.11M18.20M21.21M24.71M27.86M13.25M15.73M19.24M22.89M25.00M26.98M27.09M
Other Non-Current Assets 4.06M4.38M4.55M4.98M3.00M3.77M4.48M5.50M5.80M5.62M35.66M7.00M30.91M27.40M17.62M18.28M8.52M9.07M17.84M16.14M13.02M14.13M12.13M13.58M13.58M12.16M12.67M10.56M10.01M10.47M12.50M3.83M3.87M4.26M4.02M1.61M1.57M1.58M2.27M2.17M2.19M2.73M2.71M3.10M3.00M2.92M2.89M2.81M2.58M2.81M5.59M5.67M5.69M5.54M4.41M5.54M5.72M5.65M5.62M5.47M5.68M5.93M5.99M5.70M6.28M6.49M
Non-Current Assets -258.00M-255.53M-248.56M-241.28M-233.88M-246.67M149.04M-225.40M145.00M141.56M134.19M138.46M127.99M126.80M128.99M193.84M189.21M183.12M177.18M261.85M266.75M258.53M213.12M222.04M219.79M213.65M230.83M221.10M226.40M220.47M226.39M305.28M303.92M441.93M438.82M435.67M446.02M446.26M437.81M466.10M498.46M561.10M565.22M545.08M550.65M554.70M561.01M543.14M542.20M856.92M854.06M830.78M806.48M799.80M820.69M821.02M818.38M802.96M810.76M981.78M973.78M981.89M954.86M951.32M1,048.97M1,037.39M
Assets 367.17M384.01M353.25M348.50M341.26M345.90M341.83M337.46M400.32M390.03M377.91M378.81M453.98M465.79M450.54M396.29M415.07M432.43M425.90M416.05M416.53M413.88M416.74M425.64M535.27M549.61M722.31M726.70M733.75M741.76M759.44M719.58M752.66M783.37M857.96M869.74M841.97M861.03M857.53M865.18M852.25M877.95M1,210.24M1,227.88M1,206.16M1,205.84M1,207.53M1,241.21M1,225.82M1,232.72M1,194.28M1,226.06M1,410.59M1,398.57M1,418.82M1,388.51M1,385.46M1,511.07M1,505.81M
Liabilities
Current Liabilities
Accounts Payables 16.13M12.48M16.31M13.43M25.71M26.73M19.77M20.35M19.46M22.00M12.53M19.28M19.11M19.63M18.82M25.20M25.57M27.10M24.36M26.57M28.44M31.22M25.59M27.13M26.94M27.51M24.40M26.89M25.88M28.18M32.21M34.23M37.78M39.67M39.79M41.72M42.51M48.31M50.73M50.55M50.02M47.01M52.59M48.42M46.43M40.91M42.97M51.95M54.05M65.01M68.51M72.03M77.35M79.58M75.22M66.01M64.65M63.98M57.20M71.40M71.04M68.72M76.89M82.51M88.97M100.21M
Notes Payables 0.38M2.43M2.54M3.03M1.53M1.12M1.57M0.55M0.67M0.61M0.52M0.63M1.16M1.90M2.30M3.29M3.63M3.52M3.76M3.39M
Payables 16.13M12.48M16.31M13.43M25.71M26.73M19.77M20.35M19.46M22.00M12.91M19.28M21.55M22.17M21.86M26.72M26.69M28.67M24.91M27.24M29.05M31.75M25.59M27.13M26.94M27.51M25.03M26.89M25.88M28.18M33.38M36.13M40.08M42.96M43.43M45.24M46.26M51.70M50.73M50.55M50.02M47.01M52.59M48.42M46.43M40.91M42.97M51.95M54.05M65.01M68.51M72.03M77.35M79.58M75.22M66.01M64.65M63.98M57.20M71.40M71.04M68.72M76.89M82.51M88.97M100.21M
Accumulated Expenses 6.82M6.88M5.57M5.27M5.50M7.75M3.17M7.37M2.97M3.05M3.04M2.90M2.93M2.85M2.20M3.04M3.19M3.31M3.31M3.31M3.42M3.22M3.04M2.83M3.54M3.53M3.33M3.25M3.18M3.30M3.14M3.92M3.96M4.77M4.83M5.05M4.77M5.04M24.55M16.50M14.88M15.68M15.36M10.93M9.94M10.96M12.51M16.40M20.44M20.55M24.73M18.99M26.57M32.30M35.50M22.07M25.40M26.69M32.70M23.82M25.43M27.51M28.36M22.90M17.26M17.04M
Other Accumulated Expenses 14.99M20.77M17.08M14.05M21.15M27.10M14.72M12.93M14.78M13.95M18.93M24.74M19.94M19.31M19.28M22.36M22.66M22.33M10.35M21.88M20.77M7.74M6.79M8.23M8.11M8.43M21.18M28.90M30.07M26.95M30.94M34.00M40.94M43.31M38.24M39.17M48.66M46.30M41.17M41.18M71.18M70.33M72.99M68.13M76.24M53.78M48.66M55.99M104.51M98.48M90.80M101.98M58.63M63.04M49.30M51.95M54.38M61.06M54.79M54.63M57.47M60.33M56.29M64.52M66.79M
Short term Debt 10.00M10.00M10.00M10.00M7.50M7.50M7.50M7.50M7.50M7.50M7.50M7.50M7.34M7.50M7.50M7.37M7.38M7.39M7.37M7.37M7.37M7.37M7.37M9.12M9.12M9.12M9.13M9.13M4.54M2.24M5.03M4.87M5.05M5.26M5.51M5.27M5.33M5.21M5.10M4.97M4.68M4.37M4.80M4.90M4.91M4.74M4.97M4.85M4.81M5.02M4.69M4.85M5.20M5.68M
Current Leases 5.20M5.22M5.07M5.04M4.65M4.88M5.55M6.19M5.89M6.43M7.58M7.33M7.47M7.56M7.66M7.79M7.66M7.88M8.07M8.19M9.24M9.76M9.98M9.88M9.96M10.30M10.16M
Current Taxes 5.23M5.30M5.36M6.09M6.15M6.21M1.78M6.89M2.83M2.82M1.83M2.07M2.29M2.21M3.32M4.17M2.92M2.98M1.02M0.54M2.05M2.31M1.19M1.05M5.30M3.01M3.98M1.77M1.65M1.27M3.97M5.41M4.20M6.09M5.94M2.53M2.19M2.40M2.63M1.92M2.12M1.66M1.86M4.49M4.79M5.59M5.79M5.60M4.75M5.67M4.51M7.70M6.83M7.82M13.66M14.48M6.59M7.22M7.77M11.12M13.23M15.41M16.00M15.98M12.94M4.01M
Current Deferred Revenue 15.01M7.20M4.13M0.85M3.76M1.07M0.90M0.32M1.10M0.82M0.95M4.79M4.17M3.34M3.06M4.55M3.22M3.04M4.24M4.54M6.17M5.29M5.33M9.19M7.00M7.25M7.67M6.70M8.13M6.93M6.37M6.58M5.55M6.32M7.14M8.34M5.71M8.17M6.91M8.03M
Curent Deferred Tax Liability 0.01M0.11M0.15M0.11M0.11M0.40M0.38M0.38M0.40M0.18M0.21M0.22M0.17M0.21M0.20M0.21M0.20M
Total Current Liabilities 298.31M286.82M286.74M89.06M70.02M79.71M59.26M55.84M55.23M51.99M59.06M60.00M62.07M61.85M54.93M65.42M62.53M61.89M61.49M64.03M66.52M61.72M54.06M60.36M61.99M59.99M56.95M60.33M63.81M66.89M70.50M77.94M83.35M95.81M98.17M91.61M93.00M108.50M104.20M101.09M98.55M124.91M134.85M135.42M129.28M133.55M114.23M117.38M126.55M187.97M183.94M182.97M198.40M158.06M164.52M142.35M135.98M138.39M139.18M151.41M153.47M156.60M167.79M169.59M181.94M186.86M
Non-Current Liabilities
Capital Leases 9.51M9.46M9.27M9.10M9.17M8.96M8.60M8.40M8.11M8.01M7.90M7.79M7.95M7.28M6.76M14.96M14.85M6.33M6.19M6.05M5.91M5.76M5.61M5.46M5.31M5.15M5.00M4.83M4.65M4.48M4.30M4.12M3.93M3.75M3.56M3.37M3.17M2.98M2.78M2.56M
Non-Current Debt 107.58M108.11M73.11M58.00M45.50M43.00M37.50M42.50M95.62M87.75M70.88M64.00M129.12M127.25M114.38M105.03M115.62M108.75M100.08M88.43M86.76M79.16M72.27M70.55M110.86M104.18M234.19M225.50M224.10M228.31M247.29M202.84M198.20M214.56M227.51M215.33M206.75M211.95M188.09M194.93M186.15M186.87M441.83M429.36M412.52M402.68M438.45M430.66M418.54M403.59M347.88M349.40M508.86M477.11M452.50M411.95M385.28M454.04M445.66M
Non-Current Deffered Revenue 73.86M-23.44M59.23M55.76M-39.64M16.12M0.40M-2.03M0.36M0.23M0.15M
Pension 3.89M4.13M3.91M4.84M4.52M4.42M3.04M2.86M2.66M2.47M4.26M2.32M6.04M5.41M5.30M4.80M3.69M3.29M2.77M2.33M5.96M5.71M5.55M5.26M3.85M3.76M2.94M2.47M1.47M1.01M0.65M0.29M1.51M1.13M0.73M0.33M
Minority Interest 0.20M0.21M0.26M0.28M0.32M0.33M0.33M0.38M0.39M0.36M0.36M0.38M0.38M0.40M0.40M0.43M0.45M0.44M0.42M0.43M0.43M0.43M0.43M0.43M22.09M27.36M36.84M46.92M54.92M51.61M
Liabilities from Discontinued Operations 14.81M9.55M9.69M5.61M4.72M2.68M0.62M6.14M7.34M7.54M1.44M0.32M2.95M
Non-Current Deferred Tax Liability 30.10M30.11M30.12M4.52M25.88M25.87M8.37M8.44M8.49M8.48M8.72M8.74M8.77M8.99M0.26M0.77M0.82M0.93M0.29M4.39M4.77M4.64M0.04M2.27M2.51M2.51M0.45M0.56M0.04M0.04M1.29M8.25M8.55M27.11M25.67M26.06M25.54M24.92M22.63M22.53M23.43M28.98M26.68M24.86M26.03M27.42M24.13M22.17M22.35M21.94M33.74M19.84M17.69M16.52M17.19M16.98M16.18M14.44M16.30M15.23M14.45M14.32M13.09M13.21M20.78M19.70M
Operating Leases 31.81M35.11M32.18M34.11M33.04M33.40M32.50M32.80M30.93M32.25M40.85M45.70M43.89M42.58M40.91M40.81M39.58M40.73M38.58M37.34M42.93M41.28M42.67M40.55M38.69M41.09M40.41M
Other Non-Current Liabilities 5.92M5.59M5.51M4.04M3.96M2.81M6.64M1.82M7.28M7.68M8.06M8.08M8.22M9.02M9.81M9.46M9.49M8.96M5.60M8.02M13.43M13.55M18.82M18.70M18.26M17.48M3.46M15.74M15.51M14.48M18.71M15.87M15.35M15.07M15.14M14.52M15.00M14.73M17.19M14.68M20.80M36.81M36.89M23.94M23.34M19.59M17.17M14.34M12.43M11.74M9.64M7.30M7.01M6.25M6.08M5.84M5.56M5.21M5.93M5.77M5.46M5.34M4.94M4.67M6.82M6.49M
Total Non-Current Liabilities 338.48M327.23M327.60M326.32M328.21M336.49M129.23M-1.82M-7.28M137.65M80.94M119.81M119.40M113.72M99.44M164.37M153.71M135.68M130.81M202.30M205.86M188.21M166.22M185.09M179.58M168.44M167.88M153.57M148.78M145.06M148.05M203.11M202.35M361.25M353.09M345.70M350.79M385.03M334.13M358.28M376.39M418.27M415.68M404.92M405.79M386.70M371.20M361.80M372.45M698.38M696.95M664.17M666.67M659.08M657.54M621.96M601.13M544.22M546.66M723.11M691.12M671.29M637.87M611.03M702.81M697.85M
Total Liabilities 344.40M332.82M333.11M330.36M332.17M339.30M188.49M145.33M139.14M127.89M127.62M122.74M109.25M173.83M163.20M144.64M136.40M210.31M219.29M201.76M185.04M203.79M197.84M185.92M171.34M169.31M164.30M159.54M166.77M218.97M217.71M376.32M368.24M360.22M365.79M399.76M351.32M372.96M397.19M455.08M452.56M428.87M429.13M406.29M388.37M376.13M384.88M710.12M706.59M671.47M673.67M665.33M663.63M627.80M606.69M549.42M552.60M728.88M696.58M676.63M642.81M615.70M709.62M704.34M
Shareholder's Equity
Total Debt 107.58M108.11M73.11M68.00M55.50M53.00M47.50M50.00M103.12M95.25M78.38M71.50M136.62M134.75M121.88M112.38M123.12M116.25M107.46M95.81M94.16M86.53M79.63M77.92M118.23M111.55M243.30M234.62M233.22M237.43M256.42M207.38M200.44M214.56M227.51M220.37M211.62M217.00M193.35M200.44M191.42M192.20M447.04M434.46M417.50M407.36M442.81M435.46M423.44M408.49M352.62M354.37M513.71M481.93M457.52M416.64M390.13M459.24M451.34M
Common Equity 134.10M129.37M119.09M84.31M88.92M83.47M178.68M188.23M199.94M207.92M209.36M213.36M218.28M219.09M228.21M226.48M226.83M233.27M242.40M243.67M246.50M248.78M211.25M211.28M234.59M239.98M244.70M247.22M249.59M257.20M258.87M294.20M304.55M309.15M311.55M318.61M324.37M359.67M368.25M379.70M386.18M402.88M417.17M413.10M431.90M451.25M476.81M476.12M493.06M500.11M521.29M534.69M532.17M542.20M577.59M598.02M626.03M644.86M673.46M681.72M701.99M742.20M745.70M769.75M801.45M801.48M
Shareholder's Equity 1,775.00M1.44M84.31M178.68M199.94M207.92M209.36M213.36M218.28M219.09M228.21M226.48M226.83M233.27M242.40M243.67M246.50M248.78M211.25M211.28M234.59M239.98M244.70M247.22M249.59M257.20M258.87M294.20M304.55M309.15M311.55M318.61M324.37M359.67M368.25M379.70M386.18M402.88M417.17M413.10M431.90M451.25M476.81M476.12M493.06M500.11M521.29M534.69M532.17M542.20M577.59M598.02M626.03M644.86M673.46M681.72M701.99M742.20M745.70M769.75M801.45M801.48M
Liabilities and Shareholders Equity 367.17M384.01M353.25M348.50M341.26M345.90M341.83M337.46M400.32M390.03M377.91M378.81M453.98M465.79M450.54M396.29M415.07M432.43M425.90M416.05M416.53M413.88M416.74M425.64M535.27M549.61M722.31M726.70M733.75M741.76M759.44M719.58M752.66M783.37M857.96M869.74M841.97M861.03M857.53M865.18M852.25M877.95M1,210.24M1,227.88M1,206.16M1,205.84M1,207.53M1,241.21M1,225.82M1,232.72M1,194.28M1,226.06M1,410.59M1,398.57M1,418.82M1,388.51M1,385.46M1,511.07M1,505.81M
Retained Earnings -201.46M-211.32M-224.28M-3.43M-250.05M-255.11M-3.43M-250.53M-240.46M-231.62M-5.02M-226.38M-221.51M-224.04M-9.75M-206.14M-207.01M-205.22M-6.34M-199.93M-199.21M-194.68M-16.46M-221.72M-202.22M-195.65M-189.55M-187.64M-182.77M-175.30M-167.55M-133.29M-127.61M-127.66M-127.74M-123.47M-112.17M-90.74M-79.09M-66.84M-56.46M-47.54M-38.32M-26.37M-22.58M-18.35M-12.24M17.51M29.18M42.78M56.53M75.35M92.83M115.32M130.58M148.85M169.73M190.95M203.46M218.14M231.89M251.09M267.55M288.76M293.25M303.91M
Treasury Shares 0.74M0.90M0.89M0.80M1.00M0.96M0.95M0.05M0.75M0.71M0.71M0.70M0.12M0.61M0.60M0.64M0.11M0.67M0.65M0.65M0.06M0.56M0.03M0.06M0.09M0.05M0.04M0.08M0.12M0.07M0.07M0.07M0.07M0.05M0.05M0.04M0.08M0.13M0.12M0.12M0.10M0.15M0.15M0.14M0.21M0.18M0.25M0.24M0.23M0.25M0.40M0.38M