|
Cash & Equivalents
|
29.73M | 16.98M | 49.72M | 24.73M | 30.50M | 46.27M | 74.00M | 44.98M | 54.70M | 60.14M | 37.44M | 43.05M | 35.63M | 46.39M | 22.95M | 7.97M | 20.02M | 25.29M | 54.04M | 49.36M | 49.80M | 40.06M | 56.22M | 29.88M | 19.02M | 8.02M | 27.03M | 16.62M | 10.03M | 6.12M | 11.22M | 23.59M | 36.61M | 80.54M | 56.85M | 61.73M | 63.44M | 59.17M | 79.58M | 43.03M | 32.36M | 44.43M | 86.04M | 65.12M | 73.05M | 91.01M | 109.81M | 82.53M | 67.09M | 61.78M | 70.71M | 75.62M | 73.36M | 70.41M | 87.66M | 63.55M | 32.57M | 16.33M | 17.66M | 1.02M | 1.76M | 2.09M |
|
Short-term Investments
|
| | 101.00M | | 81.50M | 71.35M | 59.36M | 54.62M | 64.07M | 53.16M | 55.59M | 55.04M | 45.06M | 44.32M | 36.40M | 27.71M | 23.23M | 20.62M | 22.40M | 20.59M | 21.70M | 24.58M | 32.26M | 36.32M | 56.28M | 65.78M | 84.46M | 143.38M | 128.71M | 121.29M | 144.25M | 132.58M | 129.44M | 102.52M | 134.60M | 97.77M | 91.52M | 84.78M | 78.73M | 83.95M | 98.38M | 79.10M | 68.98M | 52.09M | 42.47M | 33.31M | 34.19M | 35.30M | 43.03M | 43.71M | 24.86M | 29.01M | 26.34M | 24.97M | 26.45M | 24.37M | 20.87M | 16.89M | 5.01M | 4.50M | 3.00M | 2.50M |
|
Cash & Current Investments
|
29.73M | 16.98M | 150.72M | 24.73M | 112.00M | 117.62M | 133.35M | 99.60M | 118.77M | 113.29M | 93.02M | 98.09M | 80.69M | 90.71M | 59.36M | 35.68M | 43.25M | 45.91M | 76.45M | 69.95M | 71.51M | 64.64M | 88.48M | 66.19M | 75.30M | 73.80M | 111.49M | 160.00M | 138.73M | 127.42M | 155.47M | 156.16M | 166.05M | 183.05M | 191.44M | 159.50M | 154.96M | 143.95M | 158.31M | 126.99M | 130.74M | 123.53M | 155.02M | 117.21M | 115.52M | 124.33M | 144.00M | 117.83M | 110.12M | 105.49M | 95.57M | 104.64M | 99.71M | 95.38M | 114.11M | 87.92M | 53.44M | 33.22M | 22.67M | 5.51M | 4.75M | 4.59M |
|
Receivables - Net
|
| | 91.64M | | 57.97M | 69.65M | 75.00M | 66.83M | 57.84M | 69.88M | 82.55M | 50.53M | 72.43M | 61.38M | 85.40M | 62.75M | 42.98M | 50.27M | 70.17M | 51.35M | 50.27M | 50.88M | 57.37M | 55.82M | 53.43M | 58.13M | 69.10M | 41.25M | 38.06M | 44.64M | 67.09M | 43.40M | 43.27M | 43.77M | 53.12M | 36.51M | 36.75M | 41.34M | 41.91M | 43.69M | 52.38M | 63.16M | 53.98M | 48.12M | 49.87M | 51.11M | 53.72M | 35.76M | 48.72M | 46.05M | 71.36M | 42.18M | 43.78M | 49.14M | 49.32M | 38.10M | 52.00M | 46.85M | 62.29M | 46.86M | 54.36M | 63.65M |
|
Receivables
|
| | 91.64M | | 57.97M | 69.65M | 75.00M | 66.83M | 57.84M | 69.88M | 82.55M | 50.53M | 72.43M | 61.38M | 85.40M | 62.75M | 42.98M | 50.27M | 70.17M | 51.35M | 50.27M | 50.88M | 57.37M | 55.82M | 53.43M | 58.13M | 69.10M | 41.25M | 38.06M | 44.64M | 67.09M | 43.40M | 43.27M | 43.77M | 53.12M | 36.51M | 36.75M | 41.34M | 41.91M | 43.69M | 52.38M | 63.16M | 53.98M | 48.12M | 49.87M | 51.11M | 53.72M | 35.76M | 48.72M | 46.05M | 71.36M | 42.18M | 43.78M | 49.14M | 49.32M | 38.10M | 52.00M | 46.85M | 62.29M | 46.86M | 54.36M | 63.65M |
|
Raw Materials
|
| | 8.95M | | 12.69M | 11.03M | 11.29M | 10.48M | 10.33M | 8.95M | 9.17M | 9.02M | 9.63M | 8.16M | 6.75M | 9.40M | 11.14M | 10.13M | 8.18M | 8.49M | 9.51M | 8.94M | 3.75M | 8.77M | 9.93M | 8.46M | 3.67M | 3.63M | 4.51M | 4.55M | 4.98M | 4.97M | 5.54M | 6.03M | 5.62M | 6.31M | 7.00M | 7.36M | 7.24M | 7.67M | 7.49M | 7.84M | 7.58M | 8.34M | 8.41M | 8.24M | 10.80M | 11.45M | 9.85M | 8.56M | 10.32M | 12.28M | 13.56M | 13.61M | 13.92M | 15.21M | 16.98M | 18.50M | 20.49M | 20.85M | 22.22M | 22.24M |
|
Work In Process
|
| | 37.04M | | 32.21M | 33.79M | 50.46M | 57.83M | 45.02M | 45.08M | 40.34M | 50.05M | 47.36M | 46.30M | 49.69M | 50.08M | 57.14M | 58.09M | 50.57M | 54.05M | 52.89M | 62.83M | 57.40M | 65.10M | 69.28M | 78.97M | 66.53M | 81.07M | 83.18M | 89.11M | 72.22M | 68.72M | 65.57M | 58.82M | 59.58M | 67.69M | 74.41M | 84.43M | 87.81M | 96.28M | 100.89M | 93.72M | 96.46M | 96.91M | 94.17M | 94.99M | 92.44M | 100.02M | 100.22M | 109.17M | 105.56M | 107.96M | 110.95M | 122.58M | 144.68M | 162.34M | 180.48M | 204.84M | 219.15M | 236.17M | 247.17M | 268.45M |
|
Finished Goods
|
| | 37.14M | | 43.03M | 44.56M | 32.76M | 27.01M | 32.05M | 47.38M | 33.85M | 37.80M | 46.65M | 56.78M | 36.08M | 36.12M | 42.33M | 45.23M | 30.31M | 30.69M | 34.70M | 44.45M | 27.77M | 34.06M | 37.24M | 40.60M | 25.20M | 25.08M | 29.21M | 35.89M | 27.24M | 27.70M | 26.54M | 32.77M | 28.79M | 26.17M | 33.07M | 41.93M | 33.49M | 26.29M | 23.97M | 34.54M | 31.44M | 35.86M | 40.53M | 47.35M | 40.62M | 40.00M | 46.13M | 58.99M | 36.25M | 34.75M | 42.48M | 46.74M | 31.82M | 26.43M | 30.61M | 40.28M | 38.35M | 30.61M | 29.56M | 35.62M |
|
Inventory
|
| | 83.13M | | 87.93M | 89.37M | 94.51M | 95.32M | 87.40M | 101.42M | 83.36M | 96.88M | 103.64M | 111.24M | 92.51M | 95.61M | 110.68M | 113.51M | 89.06M | 93.23M | 97.09M | 116.22M | 88.91M | 107.94M | 116.44M | 128.03M | 95.40M | 109.78M | 116.90M | 129.54M | 104.44M | 101.38M | 97.65M | 97.62M | 93.99M | 100.17M | 114.47M | 133.72M | 128.54M | 130.24M | 132.34M | 136.10M | 135.49M | 7.62M | 143.12M | 150.59M | 143.86M | 151.47M | 156.20M | 176.71M | 152.14M | 154.99M | 166.99M | 182.93M | 190.42M | 203.99M | 228.08M | 263.62M | 278.00M | 287.63M | 298.95M | 326.31M |
|
Current Deferred Tax Assets
|
| | 6.27M | | 6.27M | 6.27M | 6.14M | 6.14M | 6.14M | 6.14M | 8.91M | 8.91M | 8.91M | 8.91M | 8.08M | 8.08M | 8.08M | 8.08M | 6.62M | 6.62M | 6.62M | 6.62M | 6.62M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 14.30M | | 24.28M | 21.84M | 21.27M | 20.98M | 24.32M | 15.23M | 9.02M | 15.85M | 12.46M | 12.56M | 19.58M | 19.61M | 17.53M | 16.52M | 9.67M | 23.06M | 9.34M | 9.01M | 6.96M | 7.57M | 7.55M | 7.96M | 7.42M | 7.54M | 7.03M | 6.78M | 7.19M | 7.62M | 6.85M | 6.65M | 6.87M | 6.85M | 6.27M | 5.49M | 6.67M | 8.52M | 11.18M | 9.10M | 10.20M | 10.29M | 12.45M | 16.68M | 4.49M | 10.13M | 6.66M | 6.11M | 5.67M | 7.99M | 6.28M | 4.74M | 5.22M | 6.82M | 4.68M | 3.85M | 3.10M | 6.74M | 4.87M | 3.07M |
|
Current Assets
|
| | 345.54M | | 288.44M | 304.74M | 328.90M | 288.87M | 294.47M | 305.96M | 270.75M | 270.25M | 278.12M | 284.80M | 264.07M | 223.24M | 228.57M | 240.78M | 245.60M | 244.21M | 234.83M | 247.69M | 261.59M | 237.52M | 257.05M | 271.58M | 340.50M | 323.07M | 306.05M | 312.44M | 338.51M | 312.98M | 314.95M | 333.68M | 352.26M | 310.28M | 319.77M | 327.33M | 337.83M | 312.29M | 329.51M | 334.76M | 357.24M | 319.60M | 323.83M | 345.19M | 348.05M | 317.44M | 323.96M | 336.65M | 326.63M | 312.05M | 319.03M | 333.80M | 360.11M | 338.29M | 339.61M | 348.97M | 366.66M | 346.95M | 365.06M | 398.38M |
|
Buildings
|
| | 25.53M | | | | 29.35M | | | | 30.71M | | | | 37.81M | | | | 39.93M | | | | 43.39M | | | | 47.01M | | | | 47.41M | | | | 45.99M | | | | 47.75M | | | | 48.71M | | | | 49.47M | | | | 50.90M | | | | 52.18M | | | | 57.58M | | | |
|
Land & Improvements
|
| | 1.95M | | | | 1.96M | | | | 2.01M | | | | 4.01M | | | | 4.76M | | | | 4.81M | | | | 4.93M | | | | 4.99M | | | | 3.01M | | | | 3.01M | | | | 3.01M | | | | 3.04M | | | | 4.54M | | | | 3.11M | | | | 3.62M | | | |
|
Property, Plant & Equipment (Net)
|
| | 58.11M | | 62.94M | 64.00M | 64.27M | 66.33M | 66.12M | 66.62M | 61.87M | 65.52M | 71.11M | 73.67M | 89.59M | 95.62M | 94.33M | 95.05M | 95.54M | 94.61M | 93.37M | 93.40M | 53.16M | 89.52M | 87.56M | 85.42M | 49.48M | 48.46M | 48.12M | 47.17M | 45.17M | 45.91M | 48.40M | 46.22M | 39.14M | 40.70M | 40.47M | 39.74M | 37.28M | 36.94M | 36.62M | 36.70M | 37.11M | 37.56M | 37.71M | 37.52M | 36.72M | 36.24M | 35.71M | 36.14M | 41.79M | 40.96M | 40.60M | 40.60M | 39.24M | 38.52M | 38.35M | 40.36M | 43.24M | 65.38M | 64.28M | 63.48M |
|
Goodwill
|
| | 11.48M | | 11.48M | 11.48M | 14.02M | 18.47M | 18.77M | 18.77M | 14.32M | | | | 11.48M | 11.48M | 11.48M | 11.48M | 11.48M | 11.48M | 11.48M | 11.48M | 11.48M | 11.48M | 11.48M | 11.48M | 11.48M | 11.48M | 11.48M | 11.48M | 11.48M | 11.48M | 11.48M | 11.48M | 11.48M | 11.48M | 11.48M | 15.82M | 15.32M | 15.32M | 15.32M | 15.32M | 15.32M | 15.32M | 15.32M | 15.32M | 11.48M | 15.32M | 15.32M | 15.32M | 18.57M | 19.43M | 19.43M | 19.43M | 19.43M | 19.43M | 19.43M | 19.43M | 19.43M | 19.43M | 19.43M | 19.43M |
|
Intangibles
|
| | | | | | 4.45M | | | | 4.45M | | | | 26.14M | 22.25M | 18.87M | 16.18M | 21.97M | 8.25M | 7.36M | 7.00M | 5.47M | 4.90M | 4.90M | 5.11M | 4.96M | 4.59M | 4.59M | 4.11M | 21.90M | 2.59M | 1.17M | 1.12M | 1.00M | 1.00M | 1.00M | 2.99M | 3.06M | 3.00M | 2.94M | 2.89M | 2.84M | 2.79M | 2.73M | 2.68M | 3.14M | 2.57M | 2.52M | 2.73M | 7.35M | 6.55M | 6.10M | 5.67M | 7.35M | 4.91M | 4.53M | 4.16M | 3.78M | 3.40M | 3.02M | 2.64M |
|
Goodwill & Intangibles
|
| | 11.48M | | 11.48M | 11.48M | 18.47M | 18.47M | 18.77M | 18.77M | 17.72M | 17.55M | 17.39M | 17.22M | 37.63M | 33.74M | 30.36M | 27.67M | 33.45M | 19.73M | 18.85M | 18.49M | 16.96M | 16.39M | 16.39M | 16.60M | 16.45M | 16.08M | 16.07M | 15.60M | 33.39M | 14.07M | 12.65M | 12.60M | 12.48M | 12.48M | 12.48M | 18.81M | 18.38M | 18.32M | 18.26M | 18.21M | 18.16M | 18.10M | 18.05M | 18.00M | 14.63M | 17.89M | 17.83M | 18.05M | 25.92M | 25.98M | 25.53M | 25.10M | 26.78M | 24.34M | 23.97M | 23.59M | 23.21M | 22.83M | 22.45M | 22.07M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | 2.33M | | | | 3.34M | 3.33M | | | | 4.91M | 4.91M | 4.90M | 0.99M | 0.98M | 0.98M | 0.99M | 1.09M | 1.07M | 1.05M | 1.05M | 1.28M | 1.03M | 1.01M | 1.26M | 2.99M | 3.01M | 3.02M | 3.02M | 4.64M | 4.66M | 4.67M | 4.69M | 5.51M | 4.64M | 4.64M | 4.64M | 5.80M | 5.80M | 5.80M | 5.79M | 10.33M | 10.33M | 10.33M | 10.33M |
|
Other Non-Current Assets
|
| | | | | | | | | 3.50M | | | | | | | | | 4.65M | | 12.32M | 10.57M | 38.15M | 9.83M | 9.06M | 6.50M | 58.89M | 4.50M | 8.14M | 6.83M | 6.19M | 4.95M | 5.70M | 3.97M | 1.67M | 1.16M | | 6.56M | 4.78M | 4.43M | 10.15M | 9.04M | 6.91M | 6.29M | 6.01M | 4.35M | 2.88M | 2.26M | 1.88M | 1.02M | 1.69M | 1.69M | 1.28M | 1.28M | | | | | | | | |
|
Non-Current Assets
|
| | 69.59M | | 74.43M | 75.48M | 82.74M | 84.80M | 84.89M | 88.89M | 83.16M | 86.68M | 92.13M | 94.56M | 122.71M | 133.08M | 128.44M | 126.50M | 128.47M | 113.90M | 124.12M | 122.08M | 125.79M | 123.05M | 119.43M | 115.00M | 77.10M | 79.67M | 83.89M | 81.20M | 73.36M | 72.71M | 74.59M | 70.69M | 61.36M | 66.27M | 64.79M | 76.94M | 72.42M | 71.36M | 76.81M | 75.92M | 75.93M | 83.06M | 82.71M | 80.72M | 72.34M | 71.07M | 70.02M | 70.80M | 85.22M | 83.83M | 82.77M | 82.17M | 80.43M | 79.16M | 78.48M | 79.93M | 86.74M | 108.34M | 106.80M | 105.45M |
|
Assets
|
| | 415.13M | | 362.87M | 380.23M | 411.64M | 373.66M | 379.36M | 394.85M | 353.91M | 356.93M | 370.25M | 379.36M | 386.78M | 356.32M | 357.02M | 367.28M | 374.07M | 358.11M | 358.96M | 369.77M | 387.38M | 360.57M | 376.49M | 386.59M | 417.59M | 402.74M | 389.94M | 393.64M | 411.87M | 385.69M | 389.54M | 404.37M | 413.62M | 376.54M | 384.56M | 404.27M | 410.25M | 383.66M | 406.32M | 410.68M | 433.17M | 402.66M | 406.54M | 425.91M | 420.40M | 388.51M | 393.98M | 407.44M | 411.85M | 395.88M | 401.80M | 415.97M | 440.54M | 417.46M | 418.10M | 428.90M | 453.40M | 455.30M | 471.86M | 503.83M |
|
Accounts Payables
|
| | 44.30M | | 32.55M | 33.88M | 48.34M | 39.39M | 39.86M | 44.43M | 39.08M | 34.33M | 41.40M | 40.72M | 38.32M | 31.57M | 26.95M | 33.16M | 32.95M | 33.43M | 29.63M | 31.14M | 27.75M | 31.46M | 40.69M | 40.65M | 39.58M | 36.21M | 31.18M | 27.68M | 28.45M | 29.93M | 29.54M | 36.61M | 34.10M | 26.51M | 28.31M | 27.70M | 21.65M | 26.26M | 32.36M | 28.89M | 33.47M | 27.68M | 26.38M | 41.81M | 32.76M | 29.65M | 27.81M | 30.98M | 28.94M | 35.88M | 38.24M | 44.36M | 32.57M | 32.62M | 33.18M | 39.57M | 44.62M | 37.12M | 42.83M | 48.01M |
|
Payables
|
| | 44.30M | | 32.55M | 33.88M | 48.34M | 39.39M | 39.86M | 44.43M | 39.08M | 34.33M | 41.40M | 40.72M | 38.32M | 31.57M | 26.95M | 33.16M | 32.95M | 33.43M | 29.63M | 31.14M | 27.75M | 31.46M | 40.69M | 40.65M | 39.58M | 36.21M | 31.18M | 27.68M | 28.45M | 29.93M | 29.54M | 36.61M | 34.10M | 26.51M | 28.31M | 27.70M | 21.65M | 26.26M | 32.36M | 28.89M | 33.47M | 27.68M | 26.38M | 41.81M | 32.76M | 29.65M | 27.81M | 30.98M | 28.94M | 35.88M | 38.24M | 44.36M | 32.57M | 32.62M | 33.18M | 39.57M | 44.62M | 37.12M | 42.83M | 48.01M |
|
Accumulated Expenses
|
| | 16.57M | | 15.60M | 15.46M | 16.04M | 15.15M | 16.32M | 17.66M | 15.25M | 14.90M | 15.38M | 15.08M | 15.91M | 15.27M | 16.14M | 14.81M | 15.68M | 14.00M | 13.73M | 14.80M | 12.57M | 13.74M | 13.46M | 15.04M | 12.24M | 12.32M | 12.34M | 13.20M | 13.09M | 12.46M | 12.65M | 13.80M | 12.01M | 12.42M | 12.48M | 14.09M | 13.32M | 13.42M | 13.38M | 14.95M | 16.27M | 15.83M | 16.63M | 16.59M | 16.69M | 15.44M | 16.79M | 16.85M | 21.57M | 15.01M | 16.06M | 16.27M | 36.23M | 36.10M | 33.45M | 28.97M | 24.57M | 29.06M | 30.66M | 27.55M |
|
Other Accumulated Expenses
|
| | | | | | 1.26M | | | | 1.26M | | | | 2.06M | | | | 1.75M | | | | 1.44M | | | | 1.11M | | | | 1.15M | | | | 0.81M | | | | 0.88M | | | | 1.02M | | | | 1.27M | | | | 1.64M | | | | 2.44M | | | | 1.19M | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.64M | 36.90M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | 0.48M | 0.52M | 0.52M | 0.52M | 0.54M | 0.55M | 0.57M | 0.58M | 0.53M | 0.54M | 0.55M | 0.55M | 0.53M | 0.61M | 0.58M | 0.54M | 0.68M | 0.68M | 0.68M | 0.68M | 0.67M | 0.62M | 0.56M | 0.53M | 0.57M | 0.52M |
|
Current Taxes
|
| | 5.86M | | | 3.67M | 1.57M | 4.79M | | | 1.64M | 2.68M | 0.01M | 1.05M | | | | | | 4.59M | 0.13M | | 2.20M | 3.31M | | | 6.27M | 23.27M | 5.58M | 3.23M | 3.75M | 7.03M | | | 1.38M | 3.11M | 0.85M | 2.94M | 3.80M | 5.88M | 8.89M | 2.25M | 4.78M | 7.43M | 2.49M | 2.21M | 3.16M | 4.00M | 3.08M | 3.19M | 2.55M | 4.95M | 1.49M | 2.10M | 2.54M | 4.32M | 0.74M | 1.32M | 4.68M | 8.79M | | |
|
Total Current Liabilities
|
| | 66.73M | | 48.16M | 53.00M | 65.95M | 59.32M | 56.18M | 62.09M | 55.97M | 51.91M | 56.80M | 56.85M | 54.23M | 46.84M | 43.08M | 47.97M | 48.63M | 52.01M | 43.49M | 45.94M | 48.13M | 48.52M | 54.15M | 55.69M | 64.35M | 71.90M | 49.11M | 44.22M | 45.50M | 49.43M | 42.19M | 50.41M | 47.49M | 42.58M | 42.13M | 45.25M | 39.30M | 46.08M | 55.17M | 46.64M | 55.09M | 51.53M | 46.03M | 61.16M | 53.16M | 49.65M | 48.21M | 51.63M | 53.64M | 56.38M | 56.47M | 63.42M | 72.02M | 73.73M | 68.05M | 70.49M | 74.44M | 75.50M | 86.70M | 112.98M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | 5.62M | | | | 6.25M | 0.09M | 0.02M | 0.10M | 0.21M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 4.47M | | 4.47M | 4.46M | 9.40M | 9.41M | 9.40M | 9.40M | 7.37M | 7.37M | 7.36M | 7.35M | 6.76M | 6.76M | 6.76M | 6.76M | 4.29M | 4.29M | 4.29M | 4.29M | | | 1.72M | 1.71M | 3.00M | | | | | | | | | | | | | | | | | | | | | | | | | 0.86M | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.83M | 3.29M | 3.23M | 3.13M | 3.00M | 2.89M | 3.47M | 3.37M | 2.79M | 10.07M | 10.41M | 10.28M | 9.62M | 10.03M | 9.93M | 10.90M | 10.15M | 10.56M | 10.72M | 10.55M | 9.99M | 10.49M | 10.36M | 10.19M | 9.40M | 9.80M | 9.73M | 9.56M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | 1.17M | 0.94M | 0.94M | 0.94M | 0.94M | 7.44M | 7.44M | 7.44M | 7.44M | | 7.44M | 7.44M | 7.44M | 2.27M | 7.44M | 7.44M | 7.44M | 1.94M | 7.44M | 1.94M | 2.04M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.09M | 49.47M | 57.88M | 61.60M | 55.91M | 70.90M | 55.33M | 51.68M | 50.17M | 54.48M | | 58.96M | 59.07M | 65.85M | 82.00M | 78.38M | 72.57M | 74.89M | 83.83M | 79.27M | 95.86M | 122.02M |
|
Total Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.49M | | | | 42.30M | 48.97M | 58.62M | 50.63M | 58.82M | 62.54M | 56.84M | 71.84M | 62.77M | 59.12M | 57.61M | 61.92M | 63.80M | 66.40M | 66.51M | 73.29M | 84.28M | 85.82M | 80.01M | 82.33M | 85.77M | 86.71M | 97.79M | 124.06M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.64M | 36.90M |
|
Common Equity
|
| | 343.94M | | 310.24M | 322.77M | 336.29M | 304.93M | 313.78M | 323.37M | 290.57M | 297.65M | 306.10M | 315.15M | 332.55M | 302.72M | 307.18M | 312.55M | 325.44M | 306.10M | 315.46M | 323.83M | 339.25M | 312.05M | 320.61M | 329.19M | 350.24M | 330.84M | 340.83M | 349.42M | 366.38M | 336.26M | 347.35M | 353.96M | 366.12M | 330.67M | 339.20M | 355.89M | 367.96M | 334.69M | 347.69M | 360.05M | 374.35M | 340.12M | 349.69M | 354.07M | 357.62M | 329.39M | 336.37M | 345.52M | 348.05M | 329.48M | 335.30M | 342.68M | 356.26M | 331.64M | 338.08M | 346.58M | 367.63M | 368.58M | 374.06M | 379.77M |
|
Shareholder's Equity
|
| | 343.94M | | 310.24M | 322.77M | 336.29M | 304.93M | 313.78M | 323.37M | 290.57M | 297.65M | 306.10M | 315.15M | 332.55M | 302.72M | 307.18M | 312.55M | 325.44M | 306.10M | 315.46M | 323.83M | 339.25M | 312.05M | 320.61M | 329.19M | 350.24M | 330.84M | 340.83M | 349.42M | 366.38M | 336.26M | 347.35M | 353.96M | 366.12M | 330.67M | 339.20M | 355.89M | 367.96M | 334.69M | 347.69M | 360.05M | 374.35M | 340.12M | 349.69M | 354.07M | 357.62M | 329.39M | 336.37M | 345.52M | 348.05M | 329.48M | 335.30M | 342.68M | 356.26M | 331.64M | 338.08M | 346.58M | 367.63M | 368.58M | 374.06M | 379.77M |
|
Liabilities and Shareholders Equity
|
| | 415.13M | | 362.87M | 380.23M | 411.64M | 373.66M | 379.36M | 394.85M | 353.91M | 356.93M | 370.25M | 379.36M | 386.78M | 356.32M | 357.02M | 367.28M | 374.07M | 358.11M | 358.96M | 369.77M | 387.38M | 360.57M | 376.49M | 386.59M | 417.59M | 402.74M | 389.94M | 393.64M | 411.87M | 385.69M | 389.54M | 404.37M | 413.62M | 376.54M | 384.56M | 404.27M | 410.25M | 383.66M | 406.32M | 410.68M | 433.17M | 402.66M | 406.54M | 425.91M | 420.40M | 388.51M | 393.98M | 407.44M | 411.85M | 395.88M | 401.80M | 415.97M | 440.54M | 417.46M | 418.10M | 428.90M | 453.40M | 455.30M | 471.86M | 503.83M |
|
Treasury Shares
|
| | 0.00M | | | | 0.01M | | | | 0.01M | | | | 0.02M | | | | 0.02M | | | | 0.03M | | | | 0.03M | | | | 0.03M | | | | 0.03M | | | | 0.02M | | | | 0.02M | | | | 0.03M | | | | 0.03M | | | | 0.36M | | | | 0.33M | | | |
|
Retained Earnings
|
| | 351.57M | | 317.09M | 329.47M | 342.87M | 310.93M | 319.63M | 329.03M | 295.64M | 302.50M | 310.80M | 319.81M | 336.89M | 306.63M | 310.80M | 315.94M | 328.42M | 308.41M | 317.53M | 325.64M | 340.80M | 312.85M | 321.12M | 329.43M | 350.20M | 329.95M | 339.67M | 348.00M | 364.76M | 333.75M | 344.53M | 350.91M | 362.71M | 326.57M | 334.73M | 351.12M | 362.84M | 328.89M | 341.55M | 353.69M | 367.63M | 332.54M | 341.83M | 345.96M | 349.20M | 320.29M | 326.97M | 335.90M | 338.07M | 318.56M | 324.07M | 331.09M | 344.25M | 318.77M | 324.86M | 332.94M | 353.66M | 354.13M | 359.28M | 364.60M |