|
Cash & Equivalents
|
16.37M | 13.77M | 15.14M | 4.79M | 0.83M | 0.18M | 0.27M | 3.88M | 0.69M | 0.51M | 0.87M | 0.07M | 0.27M | 1.17M | 0.49M | 0.09M | 2.48M | 27.65M | 2.98M | 21.68M | 1.17M | 0.16M | 0.16M | 0.15M | 0.14M | 0.14M | 0.16M | 0.19M | 0.21M | 0.22M | 0.25M | 0.26M | 0.28M | 0.28M | 0.29M | 0.30M | 0.30M | 0.32M | 0.33M | 0.33M | 0.33M | 0.34M | 0.33M | 23.03M | 21.57M | 18.51M | 77.90M | 16.56M | 42.81M | 74.09M | 92.47M | 97.99M | 102.30M | 100.61M | 79.97M | 71.98M | 48.08M | 68.06M | 57.07M | 68.92M | 68.76M |
|
Short-term Investments
|
| 18.27M | | 18.67M | 17.78M | 20.26M | 21.06M | 19.07M | 18.49M | 17.32M | 19.00M | 18.95M | 19.45M | 20.98M | 21.69M | 22.83M | 22.88M | 24.89M | 27.38M | 27.46M | 24.95M | 24.57M | 25.65M | 27.38M | 25.61M | 27.62M | 25.52M | 24.74M | 24.99M | 26.66M | 26.10M | 27.86M | 28.71M | 27.55M | 30.80M | 29.45M | 28.76M | 29.52M | 23.21M | 25.65M | 25.16M | 27.94M | 31.91M | 33.02M | 36.13M | 39.42M | 40.82M | 37.59M | 36.00M | 41.73M | 41.44M | 41.27M | 41.25M | 43.20M | 45.79M | 42.01M | 44.20M | 42.62M | 45.58M | 48.38M | 46.80M |
|
Cash & Current Investments
|
16.37M | 32.05M | 15.14M | 23.46M | 18.61M | 20.44M | 21.32M | 22.96M | 19.18M | 17.83M | 19.87M | 19.01M | 19.71M | 22.15M | 22.18M | 22.92M | 25.36M | 52.54M | 30.36M | 49.13M | 26.12M | 24.73M | 25.81M | 27.53M | 25.75M | 27.76M | 25.68M | 24.93M | 25.20M | 26.89M | 26.35M | 28.12M | 28.98M | 27.83M | 31.09M | 29.75M | 29.06M | 29.84M | 23.53M | 25.98M | 25.48M | 28.28M | 32.24M | 56.05M | 57.70M | 57.93M | 118.72M | 54.15M | 78.81M | 115.81M | 133.91M | 139.26M | 143.55M | 143.82M | 125.75M | 113.99M | 92.28M | 110.68M | 102.66M | 117.30M | 115.56M |
|
Receivables - Net
|
| 48.19M | | 58.69M | 51.01M | 48.02M | 55.21M | 51.51M | 54.01M | 50.02M | 58.69M | 61.14M | 60.61M | 58.48M | 64.14M | 62.61M | 61.36M | 52.98M | 54.19M | 55.87M | 55.19M | 49.31M | 53.73M | 58.21M | 57.97M | 56.14M | 60.22M | 58.25M | 58.64M | 59.05M | 64.77M | 74.97M | 75.83M | 63.35M | 68.73M | 62.69M | 60.58M | 61.78M | 66.09M | 56.36M | 69.98M | 77.73M | 85.04M | 88.20M | 103.52M | 121.85M | 137.90M | 155.95M | 155.18M | 134.74M | 131.43M | 100.81M | 96.46M | 80.60M | 92.32M | 92.32M | 93.67M | 79.97M | 82.75M | 75.68M | 76.26M |
|
Receivables - Other
|
| 3.61M | | 1.23M | 2.42M | 2.22M | 4.40M | 3.57M | 2.90M | 6.80M | 4.98M | | | 9.79M | 3.64M | 4.29M | 6.07M | 8.50M | 14.17M | 7.21M | 6.67M | 6.36M | 8.17M | 12.58M | 12.66M | 8.60M | 4.79M | 4.86M | 9.49M | 9.15M | 3.85M | 3.98M | 4.12M | 8.81M | 3.72M | 3.14M | 3.58M | 7.24M | 4.28M | 5.00M | 3.65M | 12.63M | 5.57M | 6.87M | 6.09M | 20.39M | 5.35M | 6.17M | 6.58M | 20.57M | 7.44M | 6.99M | 7.64M | 12.67M | 6.78M | 6.44M | 5.95M | 2.30M | 3.10M | 3.00M | 5.49M |
|
Receivables
|
| 51.80M | | 59.91M | 53.43M | 50.24M | 59.61M | 55.08M | 56.91M | 56.82M | 63.67M | 61.14M | 60.61M | 68.28M | 67.78M | 66.90M | 67.43M | 61.48M | 68.36M | 63.07M | 61.85M | 55.67M | 61.89M | 70.79M | 70.62M | 64.74M | 65.01M | 63.11M | 68.13M | 68.21M | 68.62M | 78.95M | 79.96M | 72.16M | 72.45M | 65.83M | 64.16M | 69.03M | 70.37M | 61.36M | 73.63M | 90.36M | 90.61M | 95.07M | 109.61M | 142.24M | 143.25M | 162.12M | 161.76M | 155.31M | 138.87M | 107.80M | 104.09M | 93.27M | 99.09M | 98.77M | 99.63M | 82.27M | 85.85M | 78.68M | 81.75M |
|
Inventory
|
| 0.83M | | 1.22M | 1.11M | 1.66M | 1.76M | 1.73M | 1.74M | 1.77M | 1.62M | 1.51M | 1.50M | 1.50M | 1.50M | 1.42M | 1.40M | 1.31M | 1.46M | 1.58M | 1.75M | 1.89M | 1.84M | 1.78M | 1.80M | 1.90M | 1.78M | 1.64M | 1.61M | 1.66M | 1.70M | 1.68M | 1.62M | 1.46M | 1.47M | 1.30M | 1.45M | 1.33M | 1.22M | 1.19M | 1.09M | 1.34M | 1.25M | 1.28M | 1.35M | 1.46M | 1.95M | 2.38M | 2.28M | 2.57M | 2.62M | 2.58M | 2.60M | 2.32M | 2.38M | 2.33M | 2.33M | 2.43M | 2.33M | 2.38M | 2.27M |
|
Current Deferred Tax Assets
|
| | | | | | | | | 3.49M | | | | 3.62M | | | | 4.80M | | | | 4.47M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 9.52M | | 6.77M | 8.82M | 10.99M | 10.19M | 8.30M | 10.30M | 11.27M | 9.29M | 7.41M | 7.38M | 6.62M | 8.41M | 6.73M | 7.03M | 10.11M | 8.23M | 6.58M | 6.68M | 8.05M | 8.34M | 6.23M | 8.06M | 8.78M | 7.57M | 5.96M | 9.00M | 10.11M | 8.44M | 6.72M | 9.08M | 10.39M | 9.11M | 7.84M | 8.25M | 8.67M | 9.09M | 7.29M | 7.58M | 10.17M | 8.83M | 7.81M | 8.43M | 10.96M | 10.49M | 9.60M | 12.00M | 15.73M | 14.14M | 11.90M | 10.93M | 13.21M | 10.82M | 9.41M | 9.50M | 11.55M | 10.46M | 8.52M | 8.03M |
|
Current Assets
|
| 96.55M | | 91.67M | 82.26M | 83.56M | 93.09M | 88.38M | 88.50M | 84.80M | 94.78M | 95.69M | 96.77M | 92.64M | 99.99M | 97.99M | 101.22M | 128.92M | 108.54M | 121.85M | 98.22M | 92.70M | 98.37M | 106.97M | 106.80M | 100.30M | 100.73M | 96.34M | 104.58M | 102.24M | 106.58M | 116.85M | 120.99M | 108.72M | 115.93M | 106.70M | 105.10M | 105.89M | 105.02M | 96.76M | 108.65M | 123.52M | 133.08M | 160.38M | 177.50M | 199.57M | 274.41M | 229.06M | 255.58M | 280.77M | 292.83M | 264.55M | 269.60M | 251.04M | 241.86M | 228.96M | 208.06M | 211.77M | 204.47M | 209.02M | 210.14M |
|
Buildings
|
| 13.67M | | 13.91M | 13.91M | 14.21M | 14.70M | 15.29M | 15.77M | 15.95M | 15.97M | 15.99M | 16.00M | 16.00M | 16.07M | 16.15M | 16.15M | 16.16M | 16.42M | 16.47M | 16.80M | 17.86M | 18.30M | 18.59M | 18.81M | 18.86M | 18.89M | 18.87M | 18.91M | 18.93M | 18.85M | 18.88M | 18.88M | 19.55M | 19.61M | 19.94M | 20.09M | 20.20M | 31.20M | 31.23M | 32.01M | 32.27M | 33.23M | 33.44M | 33.29M | 33.53M | 33.71M | 34.20M | 35.06M | 35.53M | 36.56M | 37.64M | 42.32M | 43.55M | 44.57M | 50.76M | 55.94M | 53.62M | 56.42M | 56.86M | 55.72M |
|
Land & Improvements
|
| 4.92M | | 4.92M | 4.92M | 4.92M | 4.92M | 4.92M | 4.92M | 4.92M | 4.92M | 4.92M | 4.92M | 4.92M | 4.92M | 4.92M | 4.92M | 4.92M | 5.22M | 5.22M | 5.22M | 5.37M | 5.37M | 5.37M | 5.37M | 5.37M | 5.37M | 5.37M | 5.37M | 5.37M | 5.37M | 5.37M | 5.37M | 5.60M | 5.60M | 5.60M | 7.25M | 7.25M | 16.09M | 16.09M | 16.09M | 18.49M | 18.49M | 18.69M | 19.72M | 19.72M | 19.72M | 19.72M | 19.72M | 19.72M | 19.72M | 19.72M | 23.08M | 23.08M | 36.46M | 30.43M | 30.43M | 30.43M | 30.45M | 30.34M | 29.32M |
|
Property, Plant & Equipment (Net)
|
| 165.38M | | 163.97M | 169.72M | 193.13M | 199.54M | 206.89M | 219.41M | 230.44M | 236.49M | 245.77M | 230.52M | 234.22M | 217.35M | 213.50M | 205.16M | 193.25M | 196.88M | 218.37M | 249.70M | 262.85M | 277.24M | 268.37M | 267.02M | 277.38M | 266.70M | 267.80M | 272.39M | 286.94M | 287.24M | 318.99M | 341.62M | 354.59M | 346.39M | 362.24M | 388.71M | 387.27M | 402.85M | 400.16M | 419.05M | 450.82M | 436.22M | 406.41M | 388.98M | 384.18M | 385.79M | 449.33M | 459.28M | 463.60M | 446.69M | 436.71M | 456.92M | 504.72M | 501.32M | 501.77M | 546.02M | 527.22M | 505.50M | 494.85M | 501.29M |
|
Long-Term Deferred Tax
|
| | | | | 20.94M | | | | 25.30M | | | | 23.34M | | | | 7.22M | | | | 10.36M | | | | 12.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 2.41M | | 2.41M | 2.41M | 2.40M | 2.40M | 2.40M | 2.43M | 2.43M | 2.43M | 2.46M | 2.44M | 2.44M | 2.44M | 2.43M | 2.44M | 2.44M | 2.44M | 2.42M | 2.45M | 2.44M | 2.45M | 2.42M | 2.42M | 2.39M | 2.39M | 2.39M | 2.39M | 3.00M | 3.00M | 3.05M | 3.05M | 2.75M | 2.75M | 4.08M | 4.14M | 4.84M | 4.62M | 4.52M | 4.39M | 4.25M | 4.10M | 3.92M | 3.77M | 3.63M | 3.48M | 4.75M | 4.63M | 4.80M | 4.33M | 4.15M | 5.20M | 4.70M | 3.24M | 2.79M | 2.65M | 2.67M | 2.67M | 4.00M | 3.81M |
|
Non-Current Assets
|
| 167.79M | | 166.38M | 172.13M | 195.53M | 201.94M | 209.28M | 221.84M | 232.87M | 238.92M | 248.24M | 232.96M | 236.66M | 219.79M | 215.94M | 207.60M | 195.69M | 199.32M | 220.79M | 252.15M | 265.29M | 279.69M | 270.79M | 269.44M | 279.77M | 269.09M | 270.19M | 274.79M | 289.94M | 290.24M | 322.04M | 344.67M | 357.34M | 349.14M | 366.32M | 392.85M | 392.12M | 407.46M | 404.68M | 423.43M | 455.07M | 440.32M | 410.33M | 392.75M | 387.81M | 389.27M | 454.08M | 463.90M | 468.40M | 451.01M | 440.86M | 462.12M | 509.42M | 504.57M | 504.56M | 548.68M | 529.88M | 508.17M | 498.84M | 505.11M |
|
Assets
|
| 264.34M | | 258.05M | 254.39M | 279.09M | 295.03M | 297.66M | 310.34M | 317.67M | 333.70M | 343.92M | 329.73M | 329.30M | 319.78M | 313.93M | 308.82M | 324.61M | 307.86M | 342.64M | 350.38M | 358.00M | 378.06M | 377.76M | 376.24M | 380.07M | 369.82M | 366.53M | 379.36M | 392.19M | 396.82M | 438.89M | 465.66M | 466.07M | 465.07M | 473.02M | 497.95M | 498.01M | 512.49M | 501.43M | 532.08M | 578.59M | 573.41M | 570.71M | 570.25M | 587.38M | 663.68M | 683.13M | 719.49M | 749.16M | 743.84M | 705.41M | 731.72M | 760.46M | 746.43M | 733.53M | 756.74M | 741.65M | 712.64M | 707.87M | 715.25M |
|
Accounts Payables
|
| 17.09M | | 22.42M | 29.18M | 23.80M | 23.83M | 27.17M | 28.17M | 19.02M | 22.63M | 30.74M | 18.46M | 27.97M | 16.43M | 16.50M | 15.07M | 41.70M | 18.23M | 28.10M | 32.84M | 17.79M | 27.49M | 26.67M | 25.74M | 16.09M | 16.25M | 16.99M | 29.69M | 19.64M | 23.59M | 31.92M | 42.14M | 20.00M | 22.72M | 20.36M | 27.33M | 16.60M | 24.22M | 29.47M | 42.23M | 46.10M | 39.76M | 35.84M | 41.26M | 43.38M | 48.63M | 51.20M | 54.65M | 48.92M | 46.23M | 41.01M | 57.65M | 62.65M | 38.70M | 40.03M | 37.90M | 31.20M | 31.08M | 30.96M | 33.06M |
|
Payables
|
| 17.09M | | 22.42M | 29.18M | 23.80M | 23.83M | 27.17M | 28.17M | 19.02M | 22.63M | 30.74M | 18.46M | 27.97M | 16.43M | 16.50M | 15.07M | 41.70M | 18.23M | 28.10M | 32.84M | 17.79M | 27.49M | 26.67M | 25.74M | 16.09M | 16.25M | 16.99M | 29.69M | 19.64M | 23.59M | 31.92M | 42.14M | 20.00M | 22.72M | 20.36M | 27.33M | 16.60M | 24.22M | 29.47M | 42.23M | 46.10M | 39.76M | 35.84M | 41.26M | 43.38M | 48.63M | 51.20M | 54.65M | 48.92M | 46.23M | 41.01M | 57.65M | 62.65M | 38.70M | 40.03M | 37.90M | 31.20M | 31.08M | 30.96M | 33.06M |
|
Accumulated Expenses
|
| 9.50M | | 11.56M | 12.08M | 9.67M | 20.27M | 17.97M | 16.51M | 21.31M | 23.74M | 24.80M | 24.80M | 22.50M | 24.29M | 24.75M | 26.79M | 27.52M | 31.53M | 31.56M | 30.79M | 27.09M | 28.89M | 25.84M | 23.69M | 22.33M | 21.74M | 20.21M | 19.98M | 17.61M | 19.48M | 20.92M | 21.82M | 23.50M | 25.91M | 24.20M | 22.87M | 40.61M | 42.04M | 43.22M | 29.50M | 26.60M | 28.34M | 25.42M | 25.94M | 14.11M | 19.71M | 23.76M | 24.76M | 34.23M | 43.34M | 20.77M | 22.05M | 16.80M | 16.70M | 16.80M | 16.78M | 14.57M | 15.07M | 16.61M | 15.72M |
|
Other Accumulated Expenses
|
| | | | | 2.80M | | | | 2.58M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| 23.41M | | 25.08M | 14.58M | 17.44M | 14.18M | 23.05M | 24.28M | 28.92M | 25.22M | 26.45M | 30.30M | 40.10M | 35.07M | 33.64M | 29.31M | 42.91M | 38.31M | 40.27M | 39.04M | 40.02M | 40.95M | 42.03M | 41.07M | 42.81M | 43.94M | 49.68M | 59.22M | 73.64M | 77.19M | 72.03M | 62.41M | 63.91M | 58.51M | 58.74M | 61.33M | 67.64M | 59.73M | 64.58M | 63.78M | 57.78M | 58.83M | 60.34M | 46.37M | 49.54M | 53.00M | 52.48M | 51.67M | 58.81M | 58.73M | 53.01M | 56.15M | 57.65M | 52.69M | 54.88M | 61.17M | 73.02M | 74.05M | 68.83M | 68.83M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.36M | 7.47M | 0.77M | 0.47M | | | | | | | | | | 6.42M | 1.77M | |
|
Curent Deferred Tax Liability
|
| 1.15M | | 1.21M | 0.49M | 2.28M | 2.67M | 2.28M | 2.20M | 6.76M | 3.91M | 3.92M | 4.13M | 6.27M | 2.90M | 3.32M | 2.97M | 7.75M | 3.01M | 3.30M | 2.68M | 6.31M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 51.15M | | 60.26M | 56.33M | 53.19M | 60.95M | 70.47M | 71.16M | 72.52M | 75.51M | 85.91M | 77.70M | 213.36M | 202.05M | 190.84M | 181.94M | 115.07M | 202.27M | 229.86M | 105.34M | 84.91M | 97.33M | 94.54M | 90.50M | 81.22M | 81.93M | 86.88M | 108.89M | 110.89M | 120.26M | 124.87M | 126.38M | 107.41M | 107.13M | 103.30M | 111.54M | 124.84M | 125.99M | 137.26M | 135.50M | 130.48M | 126.92M | 121.60M | 113.56M | 111.40M | 128.81M | 128.22M | 131.55M | 141.97M | 148.31M | 114.79M | 135.86M | 137.10M | 108.09M | 111.71M | 115.84M | 118.78M | 126.61M | 118.18M | 117.61M |
|
Non-Current Debt
|
| 17.20M | | 8.79M | 14.03M | 44.13M | 59.11M | 51.22M | 61.76M | 78.58M | 91.47M | 87.00M | 76.70M | 70.37M | 72.51M | 59.15M | 51.51M | 52.29M | 51.03M | 62.69M | 79.65M | 99.22M | 101.25M | 115.01M | 114.20M | 124.39M | 111.10M | 101.69M | 88.93M | 99.00M | 92.29M | 127.56M | 143.05M | 157.31M | 146.97M | 158.40M | 169.25M | 174.19M | 189.47M | 168.49M | 194.75M | 228.33M | 210.90M | 190.57M | 184.19M | 172.73M | 206.50M | 196.79M | 205.68M | 205.47M | 192.52M | 176.96M | 171.42M | 204.06M | 218.87M | 211.14M | 227.54M | 252.56M | 235.19M | 262.41M | 273.60M |
|
Non-Current Deferred Tax Liability
|
| 48.05M | | 47.25M | 46.02M | 65.24M | 44.71M | 45.28M | 45.93M | 69.67M | 44.05M | 45.76M | 47.30M | 73.10M | 50.55M | 53.23M | 56.07M | 64.34M | 60.09M | 63.91M | 67.04M | 82.67M | 74.39M | 77.59M | 79.10M | 80.29M | 80.92M | 81.70M | 83.25M | 54.69M | 54.99M | 56.85M | 59.92M | 61.90M | 64.63M | 66.82M | 67.98M | 63.52M | 63.02M | 62.62M | 64.28M | 68.88M | 72.95M | 78.41M | 83.87M | 86.72M | 90.84M | 96.28M | 98.94M | 101.44M | 100.89M | 102.77M | 107.42M | 104.33M | 104.32M | 103.50M | 104.19M | 92.55M | 81.24M | 81.79M | 84.03M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | 0.30M | 0.24M | 0.19M | 0.13M | 0.07M | 0.02M | | | | | | | | | | | | | | | | 1.01M | 1.08M | 1.48M | 1.34M | 1.21M | 1.06M | 0.92M | 0.77M | 2.78M | 0.50M | 0.42M | 0.34M | 0.27M | 0.18M | 0.10M | 0.02M | | 0.75M | 0.75M | 0.50M | 0.50M | 0.25M | 0.25M | | 0.58M | 0.50M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | 78.39M | 77.97M | 73.99M | 224.49M | 91.00M | 103.22M | | | | | | | | | | | | | | | | 328.51M | 348.77M | 362.55M | 378.49M | 368.38M | 394.54M | 427.69M | 410.77M | 390.57M | 381.62M | 370.85M | 426.15M | 421.28M | 436.17M | 448.88M | 441.71M | 394.53M | 414.69M | 445.49M | 431.28M | 426.35M | 447.58M | 463.90M | 443.05M | 462.38M | 475.24M |
|
Total Liabilities
|
| 116.39M | | 116.30M | 116.38M | 141.62M | 164.78M | 166.97M | 178.84M | 195.47M | 211.02M | 218.67M | 201.70M | 93.23M | 78.69M | 78.22M | 74.17M | 224.62M | 91.08M | 103.24M | 252.03M | 256.44M | 272.97M | 287.14M | 283.80M | 285.91M | 273.95M | 270.27M | 281.07M | 264.58M | 267.53M | 309.28M | 329.34M | 326.62M | 318.73M | 329.53M | 349.85M | 364.03M | 379.83M | 369.58M | 395.60M | 428.61M | 411.54M | 393.35M | 382.12M | 371.27M | 426.49M | 421.55M | 436.35M | 448.98M | 441.74M | 394.53M | 415.44M | 446.24M | 431.78M | 426.85M | 447.83M | 464.15M | 443.05M | 462.95M | 475.74M |
|
Total Debt
|
| 40.61M | | 33.87M | 28.61M | 61.57M | 73.30M | 74.26M | 86.03M | 107.50M | 116.69M | 113.45M | 107.00M | 110.47M | 107.58M | 92.79M | 80.82M | 95.20M | 89.33M | 102.97M | 118.69M | 139.25M | 142.20M | 157.04M | 155.27M | 167.20M | 155.04M | 151.37M | 148.16M | 172.64M | 169.47M | 199.59M | 205.46M | 221.22M | 205.48M | 217.13M | 230.59M | 241.82M | 249.20M | 233.07M | 258.53M | 286.11M | 269.73M | 250.91M | 230.56M | 222.28M | 259.49M | 249.27M | 257.34M | 264.28M | 251.26M | 229.97M | 227.57M | 261.71M | 271.56M | 266.02M | 288.71M | 325.58M | 309.24M | 331.23M | 342.43M |
|
Common Equity
|
| 147.95M | | 141.75M | 138.01M | 137.48M | 130.26M | 130.70M | 131.49M | 122.19M | 122.68M | 125.25M | 128.02M | 115.95M | 117.73M | 123.09M | 126.88M | 99.98M | 105.59M | 112.78M | 98.34M | 101.55M | 105.08M | 90.62M | 92.44M | 94.16M | 95.87M | 96.26M | 98.29M | 127.60M | 129.28M | 129.61M | 136.32M | 139.45M | 146.35M | 143.49M | 148.10M | 133.97M | 132.66M | 131.85M | 136.49M | 149.98M | 161.87M | 177.36M | 188.13M | 216.11M | 237.19M | 261.59M | 283.14M | 300.18M | 302.11M | 310.88M | 316.28M | 314.22M | 314.64M | 306.67M | 308.91M | 277.51M | 269.60M | 244.91M | 239.51M |
|
Shareholder's Equity
|
| 147.95M | | 141.75M | 138.01M | 137.48M | 130.26M | 130.70M | 131.49M | 122.19M | 122.68M | 125.25M | 128.02M | 115.95M | 117.73M | 123.09M | 126.88M | 99.98M | 105.59M | 112.78M | 98.34M | 101.55M | 105.08M | 90.62M | 92.44M | 94.16M | 95.87M | 96.26M | 98.29M | 127.60M | 129.28M | 129.61M | 136.32M | 139.45M | 146.35M | 143.49M | 148.10M | 133.97M | 132.66M | 131.85M | 136.49M | 149.98M | 161.87M | 177.36M | 188.13M | 216.11M | 237.19M | 261.59M | 283.14M | 300.18M | 302.11M | 310.88M | 316.28M | 314.22M | 314.64M | 306.67M | 308.91M | 277.51M | 269.60M | 244.91M | 239.51M |
|
Liabilities and Shareholders Equity
|
| 264.34M | | 258.05M | 254.39M | 279.09M | 295.03M | 297.66M | 310.34M | 317.67M | 333.70M | 343.92M | 329.73M | 329.30M | 319.78M | 313.93M | 308.82M | 324.61M | 307.86M | 342.64M | 350.38M | 358.00M | 378.06M | 377.76M | 376.24M | 380.07M | 369.82M | 366.53M | 379.36M | 392.19M | 396.82M | 438.89M | 465.66M | 466.07M | 465.07M | 473.02M | 497.95M | 498.01M | 512.49M | 501.43M | 532.08M | 578.59M | 573.41M | 570.71M | 570.25M | 587.38M | 663.68M | 683.13M | 719.49M | 749.16M | 743.84M | 705.41M | 731.72M | 760.46M | 746.43M | 733.53M | 756.74M | 741.65M | 712.64M | 707.87M | 715.25M |
|
Treasury Shares
|
| 1.96M | | 2.41M | 2.46M | 0.22M | 2.68M | 2.68M | 2.68M | | 2.72M | 2.73M | 2.73M | 0.72M | 3.42M | 3.45M | 3.48M | 0.64M | 4.05M | 4.05M | 4.38M | 0.33M | 4.38M | 5.06M | 5.10M | 0.73M | 5.11M | 5.18M | 5.22M | 0.25M | 5.37M | 0.19M | 5.60M | 0.29M | 0.10M | 0.20M | 0.07M | 504.00 | 18.00 | 5.92M | -82.00 | 0.24M | 0.01M | 5.97M | 12.23M | 0.58M | 0.08M | | 0.09M | 0.21M | 0.25M | 0.02M | 25.00 | 0.30M | 0.30M | 0.58M | 0.58M | 0.13M | 0.58M | 0.87M | 0.17M |
|
Retained Earnings
|
| 94.72M | | 93.43M | 91.73M | 4.24M | 83.83M | 84.77M | 85.65M | 76.64M | 76.18M | 78.86M | 81.26M | 6.16M | 83.91M | 88.85M | 93.91M | 6.40M | 101.41M | 108.45M | 114.25M | 5.31M | 120.41M | 124.41M | 127.86M | 7.48M | 131.05M | 132.66M | 136.11M | 167.67M | 176.50M | 183.79M | 193.04M | 199.11M | 207.41M | 216.06M | 220.64M | 207.01M | 205.70M | 204.88M | 210.88M | 224.83M | 236.78M | 252.10M | 273.46M | 301.35M | 196.76M | 220.94M | 245.50M | 263.49M | 268.72M | 278.04M | 284.13M | 281.90M | 282.19M | 279.27M | 281.69M | 250.11M | 241.97M | 232.34M | 226.75M |