|
Cash & Equivalents
|
9.69M | 8.00M | 12.35M | 8.13M | 79.68M | 44.39M | 36.29M | 36.76M | 27.93M | 35.45M | 39.38M | 43.04M | 44.20M | 22.85M | 34.27M | 43.33M | 52.55M | 56.32M | 64.13M | 47.65M | 50.63M | 57.33M | 68.22M | 68.80M | 71.89M | 99.20M | 119.28M | 36.71M | 45.09M | 62.60M | 62.59M | 85.05M | 85.35M | 100.53M | 121.57M | 125.22M | 91.91M | 98.00M | 118.25M | 127.60M | 43.77M | 41.91M | 47.80M | 65.93M | 57.24M | 54.67M | 59.36M | 56.56M | 62.05M | 66.49M | 83.50M | 83.79M | 92.80M | 96.15M | 87.87M | 89.07M | 82.69M | 90.38M | 104.42M |
|
Short-term Investments
|
| | | 0.25M | | 14.27M | 21.70M | 25.14M | 35.70M | 30.33M | 33.65M | 36.34M | 34.36M | 25.25M | 24.21M | 30.71M | 29.05M | 31.19M | 28.06M | 33.20M | 38.80M | 39.22M | 39.03M | 39.48M | 45.55M | 48.27M | 53.20M | 57.42M | 53.47M | 57.62M | 57.56M | 46.75M | 35.05M | 35.87M | 23.64M | 35.44M | 38.19M | 33.13M | 30.99M | 34.09M | 19.59M | 18.34M | 16.54M | 11.58M | 19.91M | 24.38M | 25.25M | 23.57M | 22.85M | 19.95M | 19.20M | 19.01M | 16.88M | 16.79M | 12.64M | 14.02M | 14.15M | 12.80M | 14.82M |
|
Cash & Current Investments
|
9.69M | 8.00M | 12.35M | 8.38M | 79.68M | 58.66M | 57.99M | 61.90M | 63.62M | 65.78M | 73.03M | 79.38M | 78.56M | 48.11M | 58.48M | 74.03M | 81.61M | 87.51M | 92.19M | 80.85M | 89.43M | 96.55M | 107.25M | 108.27M | 117.44M | 147.47M | 172.48M | 94.13M | 98.56M | 120.22M | 120.15M | 131.80M | 120.39M | 136.40M | 145.21M | 160.66M | 130.10M | 131.13M | 149.25M | 161.69M | 63.37M | 60.25M | 64.34M | 77.51M | 77.15M | 79.05M | 84.61M | 80.13M | 84.90M | 86.44M | 102.70M | 102.80M | 109.68M | 112.94M | 100.51M | 103.09M | 96.85M | 103.19M | 119.24M |
|
Receivables - Net
|
| | | 11.53M | 14.78M | 13.72M | 15.30M | 15.79M | 17.47M | 17.53M | 18.02M | 18.32M | 21.91M | 25.19M | 25.46M | 24.23M | 28.38M | 29.49M | 32.90M | 36.12M | 36.15M | 34.49M | 37.26M | 34.06M | 39.01M | 42.21M | 46.28M | 51.50M | 58.46M | 55.93M | 62.13M | 59.16M | 61.53M | 62.55M | 64.07M | 57.45M | 62.09M | 61.30M | 61.25M | 57.88M | 74.67M | 83.47M | 85.63M | 80.05M | 85.96M | 82.47M | 80.61M | 76.22M | 77.62M | 75.03M | 78.39M | 72.85M | 77.85M | 70.89M | 69.46M | 66.50M | 73.90M | 78.01M | 77.79M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.50M | | | | 10.10M | | | | 10.10M | | | |
|
Receivables
|
| | | 11.53M | 14.78M | 13.72M | 15.30M | 15.79M | 17.47M | 17.53M | 18.02M | 18.32M | 21.91M | 25.19M | 25.46M | 24.23M | 28.38M | 29.49M | 32.90M | 36.12M | 36.15M | 34.49M | 37.26M | 34.06M | 39.01M | 42.21M | 46.28M | 51.50M | 58.46M | 55.93M | 62.13M | 59.16M | 61.53M | 62.55M | 64.07M | 57.45M | 62.09M | 61.30M | 61.25M | 57.88M | 74.67M | 83.47M | 85.63M | 80.05M | 85.96M | 82.47M | 80.61M | 84.72M | 77.62M | 75.03M | 78.39M | 82.95M | 77.85M | 70.89M | 69.46M | 76.60M | 73.90M | 78.01M | 77.79M |
|
Inventory
|
| | | 3.88M | 3.90M | 3.99M | 4.34M | 4.70M | 4.82M | 4.99M | 5.08M | 5.29M | 5.53M | 5.95M | 5.89M | 6.38M | 6.58M | 7.03M | 7.43M | 10.12M | 10.23M | 10.25M | 10.33M | 9.59M | 9.33M | 9.71M | 10.18M | 11.77M | 10.02M | 10.09M | 9.96M | 10.35M | 9.54M | 9.88M | 9.63M | 10.32M | 10.74M | 11.01M | 10.67M | 11.12M | 10.27M | 9.39M | 10.10M | 13.47M | 14.99M | 15.82M | 14.95M | 13.58M | 14.69M | 14.31M | 13.80M | 13.66M | 12.82M | 12.36M | 12.41M | 12.30M | 13.20M | 13.17M | 14.07M |
|
Current Deferred Tax Assets
|
| | | 0.93M | 0.93M | 0.93M | 0.93M | 0.61M | 0.45M | 0.29M | 0.67M | 0.46M | 0.46M | 0.46M | 0.45M | 0.48M | 0.46M | 0.46M | 0.46M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 3.43M | 3.38M | 3.53M | 4.00M | 5.36M | 4.77M | 3.45M | 3.66M | 3.57M | 4.41M | 5.13M | 4.28M | 3.41M | 4.38M | 3.94M | 5.73M | 5.22M | 6.62M | 5.47M | 5.39M | 5.70M | 6.41M | 5.92M | 6.28M | 6.27M | 8.11M | 7.68M | 8.64M | 8.57M | 8.61M | 7.83M | 8.04M | 8.23M | 9.78M | 9.67M | 10.20M | 11.03M | 8.80M | 10.11M | 10.57M | 11.45M | 10.19M | 11.48M | 11.75M | 12.60M | 11.10M | 8.50M | 8.72M | 9.12M | 9.43M | 10.03M | 10.02M | 10.05M | 9.59M | 9.98M | 10.01M |
|
Current Assets
|
| | | 28.08M | 102.68M | 80.82M | 82.81M | 90.16M | 94.23M | 96.64M | 104.31M | 109.80M | 110.67M | 86.70M | 97.60M | 107.86M | 121.21M | 131.16M | 142.54M | 138.00M | 144.15M | 148.41M | 159.83M | 157.78M | 171.81M | 204.92M | 234.83M | 165.00M | 174.64M | 193.42M | 200.53M | 215.36M | 202.75M | 219.32M | 229.62M | 236.42M | 212.47M | 212.97M | 231.11M | 242.00M | 158.52M | 167.51M | 172.12M | 183.49M | 188.21M | 190.68M | 192.36M | 186.57M | 188.72M | 185.15M | 204.51M | 200.66M | 210.42M | 207.62M | 193.07M | 194.85M | 194.41M | 205.51M | 225.79M |
|
Buildings
|
| | | 8.79M | | | | 13.11M | | | | 13.65M | | | | 30.00M | | | | 37.30M | | | | 48.47M | | | | 49.92M | | | | 72.82M | | | | 75.84M | | | | 77.28M | | | | 107.24M | | | | 105.49M | | | | | | | | | | | |
|
Construction in Progress
|
| | | 2.52M | | | | 1.90M | | | | 9.20M | | | | 4.00M | | | | 6.71M | | | | 3.49M | | | | 8.99M | | | | 25.28M | | | | 54.31M | | | | 33.78M | | | | 14.49M | | | | 22.67M | | | | | | | | | | | |
|
Land & Improvements
|
| | | 2.83M | | | | 2.83M | | | | 2.83M | | | | 6.83M | | | | 8.30M | | | | 8.80M | | | | 8.91M | | | | 10.57M | | | | 14.10M | | | | 14.03M | | | | 15.01M | | | | 14.15M | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | 34.25M | 41.10M | 44.08M | 44.46M | 45.32M | 45.63M | 47.14M | 52.38M | 56.10M | 63.96M | 87.31M | 87.96M | 91.63M | 94.03M | 100.92M | 108.63M | 125.47M | 130.34M | 138.69M | 142.72M | 139.47M | 143.96M | 146.36M | 153.51M | 166.44M | 187.86M | 197.34M | 210.05M | 228.00M | 234.21M | 248.82M | 252.58M | 263.71M | 268.00M | 281.13M | 281.89M | 282.67M | 279.90M | 288.50M | 283.02M | 280.35M | 270.95M | 260.63M | 259.86M | 257.79M | 253.62M | 248.61M | 243.02M | 253.66M | 247.80M | 243.71M | 237.94M | 227.26M | 221.21M | 215.78M | 211.32M |
|
Long-Term Investments
|
| | | | | 20.07M | 29.65M | 36.97M | 48.88M | 54.17M | 59.44M | 64.02M | 71.31M | 57.33M | 60.45M | 54.32M | 55.59M | 54.48M | 57.80M | 64.79M | 67.73M | 67.73M | 68.39M | 84.48M | 83.87M | 69.44M | 55.35M | 37.03M | 30.67M | 24.64M | 33.22M | 23.58M | 18.26M | 14.27M | 9.78M | 12.96M | 37.08M | 44.13M | 51.37M | 59.36M | 29.76M | 28.70M | 19.56M | 14.34M | 28.20M | 31.07M | 29.26M | 26.42M | 19.82M | 16.34M | 12.21M | 8.02M | 3.26M | | 17.12M | 17.77M | 19.43M | 20.04M | 19.15M |
|
Goodwill
|
| | | | | | | | | | | | | 28.92M | 28.92M | 28.92M | 28.92M | 28.92M | 28.92M | 28.92M | 28.92M | 28.92M | 28.92M | 28.92M | 28.92M | 28.92M | 28.92M | 128.50M | 128.75M | 128.75M | 128.75M | 128.75M | 128.75M | 128.75M | 128.75M | 128.75M | 128.75M | 128.75M | 128.75M | 128.75M | 399.43M | 407.19M | 404.24M | 400.61M | 398.32M | 390.35M | 383.56M | 273.99M | 273.99M | 273.99M | 273.99M | 273.99M | 273.99M | 273.99M | 273.99M | 273.99M | 273.99M | 273.99M | 273.99M |
|
Intangibles
|
| | | | | | | | | | | | | 4.58M | 4.58M | 4.58M | 4.58M | 4.58M | 4.58M | 4.58M | 4.58M | 4.58M | 4.58M | 4.58M | 4.58M | 4.58M | 4.58M | 8.20M | 22.51M | 21.83M | 23.83M | 24.83M | 24.83M | 24.83M | 25.83M | 25.83M | 24.50M | 24.50M | 24.50M | 24.50M | 58.57M | 54.84M | 54.57M | 54.34M | 54.01M | 53.28M | 52.49M | 31.25M | 53.75M | 28.35M | 26.67M | 25.58M | 24.41M | 23.43M | 22.89M | 21.42M | 20.77M | 20.50M | 19.54M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | 33.50M | 33.50M | 33.50M | 33.50M | 33.50M | 33.50M | 33.50M | 33.50M | 33.50M | 33.50M | 33.50M | 33.50M | 33.50M | 33.50M | 136.70M | 151.26M | 150.58M | 152.58M | 153.58M | 153.58M | 153.58M | 154.58M | 154.58M | 153.25M | 153.25M | 153.25M | 153.25M | 458.00M | 462.03M | 458.81M | 454.95M | 452.33M | 443.63M | 436.05M | 305.24M | 327.74M | 302.34M | 300.66M | 299.57M | 298.40M | 297.42M | 296.88M | 295.41M | 294.77M | 294.49M | 293.53M |
|
Other Non-Current Assets
|
| | | | | | | 0.28M | 0.26M | 0.25M | 0.25M | 0.26M | 0.25M | 0.25M | 0.23M | 0.23M | 0.23M | 0.20M | 0.52M | 0.52M | 0.55M | 1.30M | 1.37M | 0.93M | 0.99M | 2.65M | 2.70M | 2.67M | 2.67M | 3.52M | 3.59M | 3.44M | 3.68M | 4.01M | 3.90M | 3.03M | 4.62M | 4.56M | 5.32M | 4.83M | 4.87M | 4.77M | 4.34M | 4.32M | 4.29M | 4.22M | 4.19M | 4.78M | 4.78M | 4.74M | 4.34M | 4.86M | 4.85M | 4.84M | 4.49M | 4.52M | 4.56M | 4.58M | 4.55M |
|
Non-Current Assets
|
| | | 34.25M | 41.10M | 64.16M | 74.11M | 82.57M | 94.77M | 101.56M | 112.07M | 120.38M | 135.53M | 178.26M | 181.83M | 179.17M | 182.66M | 188.23M | 199.39M | 223.03M | 230.69M | 239.62M | 244.22M | 256.46M | 260.22M | 249.73M | 242.74M | 353.73M | 369.27M | 372.77M | 395.33M | 403.62M | 415.85M | 426.21M | 425.28M | 437.25M | 465.62M | 485.48M | 495.01M | 502.20M | 775.93M | 781.78M | 758.19M | 745.09M | 746.54M | 727.97M | 714.58M | 615.60M | 602.66M | 592.06M | 579.73M | 571.69M | 559.38M | 550.58M | 560.71M | 548.66M | 543.04M | 537.75M | 531.06M |
|
Assets
|
| | | 62.33M | 143.78M | 144.97M | 156.92M | 172.72M | 189.00M | 198.20M | 216.38M | 230.18M | 246.20M | 264.96M | 279.43M | 287.03M | 303.87M | 319.39M | 341.93M | 361.04M | 374.83M | 388.02M | 404.05M | 414.24M | 432.03M | 454.65M | 477.57M | 518.74M | 543.91M | 566.19M | 595.86M | 618.99M | 618.60M | 645.53M | 654.90M | 673.67M | 678.09M | 698.45M | 726.13M | 744.20M | 934.45M | 949.29M | 930.31M | 928.58M | 934.75M | 918.65M | 906.94M | 802.17M | 791.37M | 777.21M | 784.25M | 772.35M | 769.80M | 758.21M | 753.79M | 743.51M | 737.45M | 743.25M | 756.86M |
|
Accounts Payables
|
| | | 4.43M | 5.79M | 4.05M | 4.16M | 4.76M | 5.76M | 5.71M | 6.34M | 6.46M | 10.40M | 11.82M | 7.97M | 7.88M | 8.57M | 11.33M | 11.55M | 13.64M | 13.54M | 11.44M | 10.70M | 11.32M | 11.75M | 14.15M | 13.13M | 15.88M | 18.36M | 20.04M | 17.30M | 17.41M | 16.67M | 21.23M | 18.67M | 16.80M | 18.22M | 17.56M | 15.45M | 18.25M | 21.85M | 26.04M | 22.73M | 25.36M | 17.51M | 15.64M | 16.89M | 17.36M | 19.85M | 16.47M | 17.92M | 15.64M | 15.26M | 15.91M | 15.00M | 15.50M | 16.29M | 15.58M | 17.39M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | 4.43M | 5.79M | 4.05M | 4.16M | 4.76M | 5.76M | 5.71M | 6.34M | 6.46M | 10.40M | 11.82M | 7.97M | 7.88M | 8.57M | 11.33M | 11.55M | 13.64M | 13.54M | 11.44M | 10.70M | 11.32M | 11.75M | 14.15M | 13.13M | 20.88M | 18.36M | 20.04M | 17.30M | 17.41M | 16.67M | 21.23M | 18.67M | 16.80M | 18.22M | 17.56M | 15.45M | 18.25M | 21.85M | 26.04M | 22.73M | 25.36M | 17.51M | 15.64M | 16.89M | 17.36M | 19.85M | 16.47M | 17.92M | 15.64M | 15.26M | 15.91M | 15.00M | 15.50M | 16.29M | 15.58M | 17.39M |
|
Accumulated Expenses
|
| | | 4.77M | 3.46M | 3.72M | 5.52M | 6.00M | 7.47M | 4.37M | 6.85M | 6.20M | 4.78M | 5.80M | 8.15M | 6.07M | 7.87M | 8.26M | 10.52M | 9.99M | 8.75M | 9.75M | 10.33M | 7.67M | 6.96M | 10.99M | 11.37M | 12.10M | 10.81M | 13.82M | 14.84M | 18.13M | 11.03M | 14.07M | 13.13M | 15.06M | 12.95M | 15.14M | 19.05M | 16.19M | 16.70M | 15.07M | 15.27M | 13.70M | 23.03M | 24.01M | 25.48M | 22.38M | 23.16M | 19.16M | 21.03M | 16.87M | 21.22M | 17.66M | 18.45M | 19.62M | 24.17M | 25.85M | 27.83M |
|
Short term Debt
|
| | | 0.39M | 0.39M | 0.38M | 0.34M | 0.27M | 0.21M | 0.18M | 0.20M | 0.20M | 0.21M | 0.19M | 0.16M | 0.14M | 0.10M | 0.07M | 0.04M | | | | | | | | | 5.00M | | | | | | | | | | | | | 5.22M | 2.94M | 2.51M | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.02M | 3.30M | 3.36M | 3.34M | 3.25M | 3.37M | 3.33M | 3.27M | 2.73M | 2.85M | 2.36M | 3.30M | 2.25M | 2.14M | 1.77M | 17.54M | 17.45M | 16.55M | 16.63M | 1.58M | 1.55M | 1.53M | 1.45M | 1.29M | 1.13M | 0.98M | 0.89M |
|
Current Taxes
|
| | | 0.03M | 2.03M | 0.69M | | | | | | | 0.14M | | | 1.95M | 3.96M | | | | | | 0.54M | | 4.62M | 1.38M | 3.80M | 2.37M | 2.96M | 0.64M | 2.76M | 0.49M | 0.59M | 2.42M | 6.72M | 1.32M | 0.41M | | | | 1.05M | 0.04M | | | 3.87M | | 0.01M | | 1.93M | 0.35M | 1.14M | | 3.88M | | 0.99M | | 1.63M | | |
|
Total Current Liabilities
|
| | | 9.94M | 13.69M | 9.57M | 10.73M | 11.54M | 14.01M | 10.89M | 14.53M | 13.66M | 16.84M | 21.31M | 20.09M | 18.76M | 22.53M | 21.45M | 24.53M | 26.26M | 23.94M | 23.68M | 25.19M | 23.43M | 28.07M | 31.05M | 35.76M | 43.76M | 41.87M | 44.38M | 49.37M | 52.73M | 41.44M | 51.43M | 54.81M | 47.58M | 47.30M | 51.10M | 51.69M | 50.25M | 59.85M | 62.42M | 56.06M | 54.90M | 60.25M | 58.92M | 60.72M | 71.58M | 78.38M | 66.22M | 74.63M | 49.68M | 58.44M | 50.95M | 53.76M | 53.27M | 62.09M | 62.16M | 69.74M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.76M | 1.92M | 1.78M | 1.64M | 1.50M | 1.35M | 1.27M | 1.19M | | | | 0.74M | 0.67M | 0.59M | 0.52M | 0.44M | 0.36M | 0.29M | 0.21M | 0.13M | |
|
Non-Current Debt
|
| | | 0.61M | 0.53M | 0.43M | 0.40M | 0.36M | 0.29M | 0.24M | 0.21M | 0.16M | 0.11M | 0.08M | 0.04M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | 66.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | 66.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 4.25M | 4.25M | 4.25M | 4.25M | 3.35M | 3.35M | 3.35M | 3.35M | 3.68M | 3.78M | 3.73M | 4.11M | 1.36M | 2.17M | 2.42M | 1.49M | 4.24M | 4.33M | 4.63M | 4.25M | 7.00M | 7.40M | 8.61M | 7.72M | 6.97M | 7.58M | 8.58M | 8.73M | 20.16M | 20.55M | 21.75M | 21.75M | 26.28M | 29.65M | 31.91M | 32.85M | 33.85M | 36.90M | 36.90M | 36.33M | 35.89M | 32.66M | 30.18M | 26.86M | 48.04M | 23.26M | 20.79M | 17.14M | 42.02M | 16.48M | 14.59M | 12.69M | 13.56M | 12.06M | 9.74M | 16.04M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.11M | 9.22M | 9.01M | 8.56M | 7.87M | 8.38M | 8.00M | 7.59M | 11.53M | 7.10M | 2.79M | 2.25M | 2.51M | 1.89M | 2.48M | 3.82M | 1.98M | 1.83M | 1.54M | 4.59M | 2.59M | 2.20M | 1.98M | 1.63M | 1.49M | 1.40M | 1.19M |
|
Other Non-Current Liabilities
|
| | | 0.87M | 0.86M | 0.81M | 0.80M | 0.78M | 0.73M | 0.70M | 0.70M | 1.03M | 1.00M | 0.76M | 0.85M | 1.36M | 1.52M | 1.53M | 1.72M | 2.89M | 2.87M | 2.93M | 3.79M | 3.98M | 4.10M | 4.19M | 4.25M | 4.62M | 4.61M | 4.79M | 4.38M | 4.59M | 4.70M | 5.02M | 5.24M | 5.45M | 5.53M | 5.81M | 6.00M | 6.24M | 6.17M | 6.57M | 6.71M | 5.71M | 6.02M | 5.78M | 6.03M | 4.36M | 4.62M | 4.94M | 5.34M | 5.03M | 4.47M | 4.79M | 5.00M | 4.61M | 4.80M | 5.12M | 5.17M |
|
Total Non-Current Liabilities
|
| | | 81.70M | 18.47M | 14.25M | 15.39M | 15.24M | 17.64M | 14.47M | 18.08M | 17.50M | 20.73M | 25.12M | 24.25M | 20.13M | 24.70M | 23.87M | 26.02M | 30.50M | 28.26M | 28.31M | 29.43M | 30.43M | 35.47M | 39.66M | 43.48M | 52.90M | 51.63M | 55.15M | 60.28M | 72.90M | 71.10M | 82.40M | 85.56M | 82.43M | 84.82M | 91.39M | 94.30M | 93.61M | 114.85M | 110.74M | 98.98M | 94.38M | 96.69M | 92.17M | 90.06M | 100.16M | 103.62M | 89.59M | 93.98M | 72.03M | 78.03M | 68.18M | 68.79M | 68.76M | 75.85M | 73.43M | 86.97M |
|
Total Liabilities
|
| | | 82.57M | 19.33M | 15.07M | 16.19M | 16.02M | 18.37M | 15.17M | 18.78M | 18.53M | 21.73M | 25.88M | 25.10M | 21.49M | 26.22M | 25.40M | 27.74M | 33.39M | 31.13M | 31.24M | 33.23M | 34.41M | 39.57M | 43.85M | 47.73M | 57.52M | 56.23M | 59.93M | 64.66M | 77.49M | 75.80M | 87.41M | 90.80M | 87.88M | 90.35M | 97.20M | 100.31M | 99.85M | 121.02M | 117.31M | 105.69M | 100.09M | 102.72M | 97.95M | 96.09M | 104.52M | 108.24M | 94.53M | 99.32M | 77.06M | 82.49M | 72.97M | 73.79M | 73.36M | 80.65M | 78.55M | 92.14M |
|
Total Debt
|
| | | 1.00M | 0.92M | 0.81M | 0.74M | 0.63M | 0.50M | 0.42M | 0.40M | 0.36M | 0.31M | 0.27M | 0.21M | 0.15M | 0.10M | 0.07M | 0.04M | | | | | | | | | 5.00M | | | | | | | | | | | | | 5.22M | 2.94M | 2.51M | | | | | | | | | | | | | | | | |
|
Common Equity
|
| | | -20.24M | 124.45M | 129.91M | 140.73M | 156.70M | 170.63M | 183.03M | 197.60M | 211.64M | 224.48M | 239.08M | 254.32M | 265.54M | 277.65M | 293.99M | 314.19M | 327.64M | 343.71M | -6.61M | -6.77M | 379.83M | -9.57M | -7.40M | -5.75M | 461.21M | 487.68M | 506.25M | 531.21M | 541.50M | 542.79M | 558.11M | 564.10M | 585.79M | 587.74M | 601.25M | 625.82M | 644.36M | 813.43M | 831.98M | 824.62M | 828.49M | 832.03M | 820.70M | 810.85M | 697.65M | 683.14M | 682.68M | 684.92M | 695.29M | 687.31M | 685.24M | 679.99M | 670.15M | 656.80M | 664.71M | 664.72M |
|
Shareholder's Equity
|
| | | -20.24M | 124.45M | 129.91M | 140.73M | 156.70M | 170.63M | 183.03M | 197.60M | 211.64M | 224.48M | 239.08M | 254.32M | 265.54M | 277.65M | 293.99M | 314.19M | 327.64M | 343.71M | -6.61M | -6.77M | 379.83M | -9.57M | -7.40M | -5.75M | 461.21M | 487.68M | 506.25M | 531.21M | 541.50M | 542.79M | 558.11M | 564.10M | 585.79M | 587.74M | 601.25M | 625.82M | 644.36M | 813.43M | 831.98M | 824.62M | 828.49M | 832.03M | 820.70M | 810.85M | 697.65M | 683.14M | 682.68M | 684.92M | 695.29M | 687.31M | 685.24M | 679.99M | 670.15M | 656.80M | 664.71M | 664.72M |
|
Liabilities and Shareholders Equity
|
| | | 62.33M | 143.78M | 144.97M | 156.92M | 172.72M | 189.00M | 198.20M | 216.38M | 230.18M | 246.20M | 264.96M | 279.43M | 287.03M | 303.87M | 319.39M | 341.93M | 361.04M | 374.83M | 388.02M | 404.05M | 414.24M | 432.03M | 454.65M | 477.57M | 518.74M | 543.91M | 566.19M | 595.86M | 618.99M | 618.60M | 645.53M | 654.90M | 673.67M | 678.09M | 698.45M | 726.13M | 744.20M | 934.45M | 949.29M | 930.31M | 928.58M | 934.75M | 918.65M | 906.94M | 802.17M | 791.37M | 777.21M | 784.25M | 772.35M | 769.80M | 758.21M | 753.79M | 743.51M | 737.45M | 743.25M | 756.86M |
|
Retained Earnings
|
| | | -0.74M | -8.67M | -0.59M | -0.54M | -0.93M | -1.83M | -2.03M | -1.23M | -1.09M | -0.92M | -0.39M | -1.76M | -2.93M | -4.00M | -2.73M | -3.70M | -5.21M | -4.47M | 155.35M | 167.33M | 176.70M | 186.64M | 197.21M | 210.43M | 224.70M | 244.21M | 262.52M | 283.46M | 291.46M | 291.17M | 303.63M | 309.54M | 324.72M | 329.14M | 338.62M | 353.32M | 362.90M | 366.61M | 378.47M | 373.15M | 376.73M | 381.83M | 381.08M | 380.74M | 258.24M | 251.42M | 246.93M | 251.28M | 256.40M | 253.41M | 253.24M | 252.79M | 244.41M | 236.55M | 239.34M | 238.57M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | 0.08M | 0.09M | 0.13M | 0.13M | 0.12M | 0.16M | 0.23M | 0.22M | 0.22M | 0.26M | 0.35M | 0.34M | 0.33M | 0.32M | 0.33M | 0.33M | 0.32M | 0.33M | 0.33M | 0.32M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.34M | 0.36M | 0.35M | 0.34M | 0.34M | 0.24M | 0.50M | 0.86M | 0.71M | 0.28M | 0.31M | 1.43M | 0.67M | 0.77M | 0.75M | 0.76M | 0.77M | 0.74M | 0.73M |