|
Cash & Equivalents
|
5.61M | 15.01M | 21.54M | 24.37M | 17.70M | 24.37M | 24.37M | 16.05M | 16.05M | 12.23M | 9.52M | 48.97M | 11.26M | 16.33M | 11.26M | 5.04M | 27.65M | 228.09M | 27.28M | 12.74M | 51.17M | 18.02M | 96.93M | 6.53M | 60.87M | 101.18M | 101.18M | 101.18M | 17.52M | 17.52M | 23.58M | 23.96M | 22.81M | 23.96M | 33.97M | 33.97M | 41.74M | 34.66M | 42.06M | 40.80M | 38.39M | 36.14M | 36.70M | 38.39M | 47.59M | 30.99M | 52.88M | 48.88M | 73.22M | 58.15M | 96.21M | 105.53M | 93.95M | 102.40M | 171.35M | 176.23M | 133.44M | 187.24M | 199.18M | 188.95M | 174.86M | 147.10M |
|
Short-term Investments
|
| | | 0.17M | | | | 14.97M | | | | 0.09M | | | | 1.58M | 10.26M | 10.26M | 10.26M | 0.18M | 1.54M | -1.07M | 0.43M | 0.70M | | | -0.01M | 42.44M | | | 7.84M | 8.41M | | 1.50M | 1.51M | 5.91M | 0.00M | | | 1.69M | 6.70M | | 1.21M | 1.22M | 1.22M | 1.22M | 1.22M | 1.22M | 1.22M | 1.22M | 1.22M | 1.09M | 1.06M | 1.04M | 1.04M | 1.29M | 1.30M | 1.31M | 1.33M | 1.34M | | 1.11M |
|
Cash & Current Investments
|
5.61M | 15.01M | 21.54M | 24.54M | 17.70M | 24.37M | 24.37M | 31.03M | 16.05M | 12.23M | 9.52M | 49.05M | 11.26M | 16.33M | 11.26M | 6.62M | 37.91M | 238.34M | 37.54M | 12.92M | 52.72M | 16.94M | 97.37M | 7.22M | 60.87M | 101.18M | 101.17M | 143.62M | 17.52M | 17.52M | 31.41M | 32.38M | 22.81M | 25.46M | 35.48M | 39.88M | 41.74M | 34.66M | 42.06M | 42.50M | 45.09M | 36.14M | 37.91M | 39.60M | 48.81M | 32.21M | 54.10M | 50.10M | 74.44M | 59.38M | 97.43M | 106.62M | 95.02M | 103.44M | 172.40M | 177.52M | 134.74M | 188.56M | 200.51M | 190.29M | 174.86M | 148.21M |
|
Receivables - Net
|
| | | | | | | 2.79M | | | | 3.27M | | | | -7.71M | | 22.10M | | 18.03M | | 19.32M | 34.25M | 30.81M | 20.50M | 12.15M | 14.53M | 66.66M | | 11.47M | 50.33M | 71.35M | 55.49M | 59.43M | 45.63M | 62.83M | 46.34M | 12.67M | | 55.56M | 40.16M | 16.58M | 39.50M | 49.10M | 9.12M | 35.86M | 51.69M | 81.22M | 55.64M | 13.55M | 74.44M | 115.36M | 84.54M | 29.01M | 99.86M | 160.49M | 133.48M | 140.73M | 142.11M | 231.54M | | 147.86M |
|
Receivables - Other
|
4.72M | 4.50M | 4.97M | 4.82M | -1.18M | 5.67M | 1.51M | 0.54M | -1.10M | 6.01M | 2.86M | 0.17M | 6.13M | 6.32M | 0.21M | 5.42M | 3.27M | 1.13M | 4.25M | 3.72M | | -4.15M | | | | | | | | | | | | | | | | | | | | 0.37M | | | | 0.04M | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | | | | 3.34M | | | | 3.44M | | | | -2.29M | | 23.23M | | 21.75M | | 15.17M | 34.25M | 30.81M | 20.50M | 12.15M | 14.53M | 66.66M | | 11.47M | 50.33M | 71.35M | 55.49M | 59.43M | 45.63M | 62.83M | 46.34M | 12.67M | | 55.56M | 40.16M | 16.96M | 39.50M | 49.10M | 9.12M | 35.91M | 51.69M | 81.22M | 55.64M | 13.55M | 74.44M | 115.36M | 84.54M | 29.01M | 99.86M | 160.49M | 133.48M | 140.73M | 142.11M | 231.54M | | 147.86M |
|
Finished Goods
|
| | | | | | 4.13M | 5.40M | 1.32M | 2.51M | 3.96M | 7.19M | 4.37M | 9.11M | 13.20M | 17.57M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
| | | | | | 1.32M | 1.78M | 0.65M | 2.33M | 4.94M | 113.36M | 2.61M | 6.54M | 12.36M | 119.56M | 40.09M | 81.97M | 131.73M | 0.98M | 59.58M | 115.54M | 145.55M | 0.35M | 15.66M | 0.35M | | | | | | | | | | | | | | | | | | | | | | | | 121.09M | | | | 156.93M | | | | | | | | |
|
Prepaid Assets
|
| | | | | | | 4.49M | | | | 6.46M | | | | -1.55M | | | | 2.23M | 6.13M | 13.76M | 7.34M | 4.38M | 14.02M | -2.20M | -0.87M | 17.40M | | -9.91M | 18.48M | 10.04M | 12.76M | -3.38M | 14.60M | 13.96M | 7.85M | 7.94M | | 3.53M | 5.42M | | 3.18M | 3.17M | 0.04M | 3.37M | 3.15M | 4.56M | 5.91M | 6.43M | 6.95M | 8.07M | 8.55M | -2.69M | 10.59M | 12.05M | 13.06M | -4.87M | 16.64M | 21.03M | | 24.42M |
|
Current Assets
|
34.93M | 37.16M | 37.38M | 36.73M | 38.54M | 35.31M | 38.59M | 38.31M | 42.00M | 39.68M | 18.21M | 20.98M | 22.20M | 26.75M | 29.18M | 9.19M | 48.77M | 53.87M | 53.81M | 80.79M | 107.71M | 92.95M | 140.18M | 65.51M | 154.49M | 62.84M | 55.30M | 144.02M | | 127.46M | 100.22M | 113.76M | 91.06M | 95.41M | 95.70M | 114.27M | 95.93M | 92.84M | | 103.89M | 90.67M | | 95.93M | 115.11M | 10.31M | 88.31M | 116.02M | 147.36M | 190.77M | 216.45M | 238.82M | 446.17M | 436.65M | 452.10M | 501.85M | 603.46M | 584.17M | 644.31M | 683.69M | 726.59M | | 580.45M |
|
Property, Plant & Equipment (Net)
|
1.38M | 1.33M | 1.45M | 1.37M | 1.33M | 1.21M | 1.05M | 1.38M | 1.29M | 1.23M | 1.33M | 1.30M | 1.25M | 1.33M | 1.26M | 1.10M | 1.53M | 1.49M | 1.46M | 3.29M | 3.72M | 5.49M | 11.37M | 2.95M | 11.60M | 2.52M | 2.28M | 12.71M | | 13.66M | 13.94M | 14.21M | 14.75M | 16.05M | 16.97M | 17.48M | 17.29M | 15.94M | | 15.65M | 14.54M | | 12.15M | 10.92M | 0.00M | 8.61M | 7.67M | 6.77M | 5.87M | 5.46M | 5.07M | 4.21M | 4.03M | 3.94M | 3.77M | 3.61M | 3.44M | 3.18M | 3.01M | 3.18M | | 4.41M |
|
Goodwill
|
| | | | | | | | | | | 24.75M | 24.75M | 24.75M | 24.75M | 5.94M | | | | 60.19M | | 146.40M | | 60.41M | | 60.41M | | 203.69M | | 202.03M | | 190.74M | | 163.40M | | 125.05M | | 125.05M | | | | | | 125.81M | | 149.17M | | 152.30M | | 152.30M | | 189.26M | | 189.26M | | 195.53M | | 195.53M | | 247.97M | | |
|
Intangibles
|
0.13M | 0.14M | 0.13M | 0.13M | 0.21M | 0.21M | 0.21M | 0.20M | 0.18M | 0.46M | | 6.61M | 6.20M | 6.04M | 5.65M | 2.18M | | | | 6.65M | | 40.93M | | 2.79M | | 12.02M | 2.82M | 66.07M | | 54.52M | | 44.02M | | 19.59M | | 11.31M | | 8.97M | | | | | | 2.63M | | 17.20M | | 24.38M | | 21.68M | | 56.70M | | 51.10M | | 51.66M | | 45.71M | | | | |
|
Goodwill & Intangibles
|
0.13M | 0.14M | 0.13M | 0.13M | 0.21M | 0.21M | 0.21M | 0.20M | 0.18M | 0.46M | 32.06M | 31.36M | 30.95M | 30.79M | 30.40M | 72.73M | 71.19M | 69.17M | 67.40M | 27.52M | 191.83M | 187.33M | 208.03M | 71.55M | 189.58M | 184.81M | 78.05M | 269.76M | | 256.55M | 240.26M | 234.75M | 230.74M | 182.99M | 180.60M | 136.36M | 135.21M | 134.03M | | 131.55M | 131.66M | | 129.48M | 128.44M | 167.46M | 166.37M | 178.29M | 176.68M | 175.34M | 173.98M | 172.61M | 245.97M | 243.18M | 240.36M | 250.18M | 247.19M | 244.23M | 241.24M | 238.22M | 336.63M | | 322.91M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.23M | | 5.40M | | | | | | | | |
|
Other Non-Current Assets
|
0.44M | 0.44M | 0.50M | 0.49M | 0.01M | 0.48M | 0.48M | 0.88M | 0.48M | 0.00M | 0.29M | 1.26M | -0.27M | -0.25M | 0.08M | 1.38M | 1.29M | 1.42M | 1.43M | 0.15M | 3.06M | -0.66M | 2.40M | 0.16M | 3.45M | 0.12M | 0.17M | 3.46M | | 2.04M | 1.48M | 1.62M | 1.48M | 0.19M | 1.39M | 1.13M | 0.81M | 0.49M | | 0.94M | 0.72M | 0.21M | 0.74M | 0.71M | 0.67M | 0.12M | 0.57M | 0.50M | 0.46M | 0.10M | 0.32M | 0.08M | 0.11M | 0.07M | 0.07M | 0.05M | 0.04M | 0.05M | 0.07M | 0.09M | | 0.39M |
|
Non-Current Assets
|
3.18M | 3.19M | 3.38M | 3.16M | 3.30M | 3.10M | 2.90M | 3.04M | 2.92M | 2.94M | 34.63M | 33.92M | 33.73M | 33.56M | 32.76M | 10.60M | 74.01M | 72.08M | 70.29M | 70.29M | 198.62M | 196.86M | 221.79M | 74.66M | 204.63M | 75.11M | 80.51M | 298.28M | | 276.67M | 259.90M | 254.69M | 250.97M | 207.34M | 206.86M | 159.76M | 158.43M | 155.41M | | 152.55M | 176.77M | | 171.40M | 168.67M | 203.62M | 202.16M | 212.89M | 211.32M | 207.42M | 200.51M | 198.05M | 267.06M | 263.51M | 259.73M | 266.14M | 266.76M | 262.65M | 259.20M | 256.36M | 350.68M | | 356.66M |
|
Assets
|
38.10M | 40.35M | 40.76M | 39.89M | 41.84M | 38.41M | 41.50M | 41.35M | 44.92M | 42.62M | 52.84M | 334.73M | 55.94M | 60.31M | 61.94M | 123.16M | 122.78M | 334.18M | 124.10M | 151.08M | 306.33M | 289.81M | 361.97M | 140.18M | 359.12M | 137.95M | 135.80M | 442.30M | 406.89M | 404.14M | 360.13M | 368.45M | 342.04M | 302.75M | 302.56M | 274.03M | 254.36M | 248.25M | 246.84M | 256.45M | 267.44M | 260.42M | 267.33M | 283.78M | 303.10M | 290.47M | 328.92M | 358.68M | 398.19M | 416.96M | 436.87M | 713.23M | 700.16M | 711.83M | 767.99M | 870.22M | 846.83M | 903.51M | 940.05M | 1,077.27M | 1,006.45M | 937.11M |
|
Accounts Payables
|
1.13M | 0.97M | 1.09M | 1.04M | -0.03M | -0.23M | 0.96M | 1.83M | 1.31M | 2.42M | -0.81M | 13.84M | 3.06M | 0.53M | 0.99M | 2.92M | 5.76M | -5.38M | 9.32M | 16.81M | 45.28M | 24.64M | -9.85M | 14.06M | 16.20M | -5.20M | 9.59M | 40.39M | 33.20M | 39.49M | 28.08M | 38.29M | 31.52M | 31.94M | 32.69M | 39.18M | 32.35M | 35.15M | 36.15M | 38.21M | 35.30M | -1.44M | 40.47M | 47.68M | 41.13M | -9.27M | 48.03M | 72.50M | 60.68M | 75.14M | 78.36M | 107.73M | 94.06M | -11.10M | 110.67M | 155.85M | 131.15M | -10.23M | 139.48M | 217.18M | 146.08M | 115.56M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | 2.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables
|
| 4.63M | 3.84M | | | | 4.35M | | 3.88M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
1.13M | 5.60M | 4.93M | 1.04M | -0.03M | -0.23M | 5.30M | 1.83M | 5.20M | 2.42M | -0.81M | 13.84M | 3.06M | 0.53M | 0.99M | 2.92M | 5.76M | -5.38M | 9.32M | 16.81M | 45.28M | 26.94M | -9.85M | 14.06M | 16.20M | -5.20M | 9.59M | 40.39M | 33.20M | 39.49M | 28.08M | 38.29M | 31.52M | 31.94M | 32.69M | 39.18M | 32.35M | 35.15M | 36.15M | 38.21M | 35.30M | -1.44M | 40.47M | 47.68M | 41.13M | -9.27M | 48.03M | 72.50M | 60.68M | 75.14M | 78.36M | 107.73M | 94.06M | -11.10M | 110.67M | 155.85M | 131.15M | -10.23M | 139.48M | 217.18M | 146.08M | 115.56M |
|
Accumulated Expenses
|
| | | | | | | 6.21M | | | | 6.95M | | | | 14.68M | | | | 22.92M | | | | 23.60M | | 17.68M | 21.69M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | | | | 0.80M | 0.01M | 0.56M | 1.18M | 0.05M | 2.82M | 0.73M | 1.58M | 2.85M | 4.59M | | | -0.17M | 0.81M | | | | 2.48M | | 2.58M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | 0.11M | 17.13M | -0.36M | -0.36M | 2.25M | 9.25M | 3.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.23M | | 3.09M | 3.67M | 3.68M | 3.81M | 3.91M | 4.51M | 4.36M | 4.39M | 4.07M | 3.62M | 3.50M | 3.25M | 3.20M | 3.90M | 3.89M | 3.92M | 3.94M | 4.20M | | 4.62M |
|
Current Taxes
|
| | | | | | | | | | | | | | | 1.64M | | | | 0.35M | | -0.35M | 1.61M | -0.72M | | -0.82M | -1.78M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
2.55M | 2.37M | 2.33M | 2.27M | 2.19M | 2.02M | -0.47M | 2.20M | 2.27M | 2.22M | 3.18M | 6.35M | 5.54M | 4.76M | 4.38M | 0.45M | 5.46M | -3.12M | 4.80M | 2.14M | 7.92M | -0.84M | 7.09M | 1.49M | 7.60M | 0.21M | 0.74M | 7.73M | | 6.15M | 5.22M | 5.35M | 5.13M | 5.25M | 4.84M | 5.27M | 4.48M | -0.84M | | 3.79M | 3.42M | -0.26M | 3.18M | 4.19M | 3.39M | -0.25M | 4.15M | 5.71M | 5.12M | -1.39M | 3.19M | 3.85M | 3.20M | -1.29M | 2.10M | 2.38M | 1.91M | -0.40M | 1.53M | 2.30M | | 2.54M |
|
Total Current Liabilities
|
8.01M | 11.98M | 13.14M | 9.89M | 9.37M | 7.56M | 12.65M | 10.24M | 14.18M | 9.39M | 18.93M | 36.08M | 22.40M | 17.71M | 17.88M | 1.43M | 48.81M | 49.48M | 58.08M | 46.48M | 98.79M | 60.49M | 62.37M | 41.40M | 59.49M | 33.49M | 35.02M | 106.62M | | 105.01M | 80.28M | 86.71M | 71.19M | 73.50M | 72.49M | 81.37M | 79.82M | 74.37M | | 77.11M | 75.04M | | 71.61M | 83.31M | 1.99M | 81.50M | 112.24M | 120.11M | 117.75M | 131.95M | 139.12M | 193.71M | 162.49M | 165.54M | 179.92M | 234.61M | 214.30M | 250.73M | 250.17M | 340.03M | | 177.17M |
|
Non-Current Debt
|
| | | | | | | | | | | | | 7.70M | 7.12M | 6.55M | 5.97M | 5.40M | 4.83M | 22.86M | 3.67M | 3.10M | 2.52M | 57.00M | | 60.50M | 54.75M | 46.92M | | 43.72M | 40.89M | 37.93M | 36.79M | 33.98M | 32.43M | 30.03M | 20.79M | 19.38M | | 16.67M | 14.58M | | 10.42M | 8.33M | 6.25M | 4.17M | 2.08M | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | 37.28M | 35.75M | 27.80M | 29.59M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | 1.58M | | | | 12.50M | | | | 6.25M | | 3.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
1.30M | 1.38M | 1.42M | 1.39M | 1.54M | 1.45M | 1.35M | 1.38M | 1.42M | 1.39M | 1.23M | 0.31M | 0.99M | 0.87M | 0.88M | 0.18M | | 0.39M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | 1.64M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | 0.14M | | | | 0.18M | | 0.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | 0.01M | | 0.06M | 0.07M | | | | | 2.19M | | | | 2.65M | | 2.65M | 2.65M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | 26.24M | | | 33.09M | | | | | | | | | | | | | | 21.37M | -0.84M | 21.55M | 20.36M | 19.09M | -1.83M | 17.62M | 17.70M | 16.25M | 11.27M | 10.43M | 9.77M | 8.84M | -2.48M | 6.80M | 7.58M | 6.53M | 5.48M | 4.42M | 3.45M | | 19.50M |
|
Other Non-Current Liabilities
|
| | | -0.14M | 0.07M | 0.06M | -0.02M | 1.38M | 0.07M | 0.07M | 0.02M | -0.05M | 0.04M | 0.01M | 0.02M | -0.00M | 0.05M | 0.01M | 3.30M | 0.12M | 4.93M | 4.52M | 1.55M | 1.41M | 4.06M | 0.95M | 3.11M | 3.86M | | 4.65M | 4.64M | 5.72M | 5.68M | 0.19M | 6.54M | 7.61M | 6.60M | -0.74M | -0.75M | 6.16M | -0.32M | -0.22M | 0.18M | 0.14M | 0.03M | 6.03M | 6.20M | 6.71M | 6.73M | 7.45M | 7.68M | 9.54M | 9.65M | 9.94M | 9.27M | 0.22M | 13.67M | -1.87M | -0.46M | 15.64M | -0.16M | 14.43M |
|
Total Non-Current Liabilities
|
3.05M | 3.07M | 3.05M | 3.01M | 3.13M | 2.98M | 2.85M | 2.96M | 2.97M | 2.82M | 2.55M | 2.08M | 0.99M | 8.63M | 8.08M | 0.18M | 15.80M | 15.41M | 8.12M | 74.98M | 102.47M | 63.59M | 111.44M | 101.06M | 92.58M | 97.17M | 92.42M | 238.60M | | 199.39M | 149.26M | 154.59M | 129.37M | 130.80M | 120.99M | 128.09M | 108.63M | 108.43M | 0.75M | 30.55M | 117.07M | 0.22M | 109.17M | 35.29M | 42.89M | 40.65M | 45.11M | 54.45M | 29.78M | 23.77M | 23.20M | 52.56M | 51.86M | 39.09M | 49.04M | 52.48M | 20.20M | 16.29M | 16.44M | 19.09M | 0.16M | 33.93M |
|
Total Liabilities
|
| | | 12.89M | | | | 13.20M | | | | 48.89M | | | | 68.45M | | 52.99M | | 75.09M | 107.39M | 68.11M | 112.99M | 102.47M | 96.63M | 98.12M | 95.53M | 242.46M | | 204.04M | 153.90M | 160.31M | 135.05M | 130.98M | 127.53M | 135.69M | 115.22M | 107.68M | | 107.67M | 116.75M | | 109.34M | 118.59M | 133.92M | 122.14M | 157.36M | 174.56M | 147.54M | 155.72M | 162.32M | 246.27M | 214.35M | 204.62M | 228.95M | 287.08M | 234.50M | 267.02M | 266.61M | 359.12M | | 211.10M |
|
Total Debt
|
| | | | | | | | | | | | | 10.00M | 9.43M | 8.85M | 8.28M | 7.70M | 7.12M | 22.97M | 20.81M | 2.74M | 2.16M | 59.25M | 9.25M | 63.50M | 54.75M | 46.92M | | 43.72M | 40.89M | 37.93M | 36.79M | 33.98M | 32.43M | 30.03M | 20.79M | 19.38M | | 16.67M | 14.58M | | 10.42M | 8.33M | 6.25M | 4.17M | 2.08M | | | | | | | | | | | | | | | |
|
Common Equity
|
| | | 27.00M | | | | 28.15M | | | | 31.82M | | | | 54.71M | | | | 56.57M | | | | -21.73M | | | -22.73M | | | | | | | | | | | | | 148.78M | | | 157.99M | 165.18M | | 168.33M | | 184.12M | | | | | | | | | | | | | | |
|
Shareholder's Equity
|
| | | 27.00M | | | | 28.15M | | | | 31.82M | | | 35.98M | 54.71M | 58.16M | 281.19M | 57.90M | 21.56M | 198.94M | 221.70M | 248.98M | -21.73M | 262.49M | -21.98M | | 199.84M | | 200.09M | 206.22M | 208.14M | 206.99M | 171.77M | 175.03M | 138.33M | 139.14M | 140.57M | | 148.78M | 150.68M | | | 165.18M | 169.18M | 168.33M | 171.56M | 184.12M | 250.65M | 261.24M | 274.55M | 466.96M | 485.81M | 507.20M | 539.04M | 583.13M | 612.33M | 636.49M | 673.44M | 718.15M | | 726.01M |
|
Liabilities and Shareholders Equity
|
38.10M | 40.35M | 40.76M | 39.89M | 41.84M | 38.41M | 41.50M | 41.35M | 44.92M | 42.62M | 52.84M | 334.73M | 55.94M | 60.31M | 61.94M | 123.16M | 122.78M | 334.18M | 124.10M | 151.08M | 306.33M | 289.81M | 361.97M | 140.18M | 359.12M | 137.95M | 135.80M | 442.30M | 406.89M | 404.14M | 360.13M | 368.45M | 342.04M | 302.75M | 302.56M | 274.03M | 254.36M | 248.25M | 246.84M | 256.45M | 267.44M | 260.42M | 267.33M | 283.78M | 303.10M | 290.47M | 328.92M | 358.68M | 398.19M | 416.96M | 436.87M | 713.23M | 700.16M | 711.83M | 767.99M | 870.22M | 846.83M | 903.51M | 940.05M | 1,077.27M | 1,006.45M | 937.11M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | 0.20M | | | | 0.35M | | | | | | | | 0.35M | | | | 0.12M | | | | 0.12M | | | | 0.12M | | | | 0.12M | | | | 0.12M | | | | 0.12M | | | | 0.12M | | |
|
Retained Earnings
|
| | | 5.39M | | | | 5.30M | | | | 269.81M | | | | 10.62M | | 254.09M | | -0.18M | 13.82M | 31.50M | 48.50M | 0.61M | 53.56M | -23.24M | | -25.83M | | -30.85M | -25.95M | -25.63M | -27.70M | -63.72M | -61.11M | -98.38M | -98.33M | -97.34M | | -90.26M | -89.03M | | -83.26M | -77.37M | -76.04M | -78.28M | -76.15M | -67.14M | -63.84M | -56.76M | -46.13M | -28.44M | -12.97M | 6.53M | 32.11M | 70.79M | 94.57M | 115.98M | 148.80M | 188.20M | | 193.76M |