|
Cash & Equivalents
|
| | | 19.84M | | | | 15.28M | | | | 17.39M | | | | 20.05M | | | | 20.07M | | | | | | | 44.98M | 44.98M | 33.74M | 33.74M | 33.74M | 38.86M | 79.64M | 79.64M | 79.64M | 79.64M | 65.24M | 65.24M | 65.24M | 65.24M | 45.20M | 52.36M | 45.20M | 45.20M | 40.75M | 40.75M | 48.65M | 138.52M | 54.77M | 54.77M | 61.06M | 138.21M | 92.51M | 92.51M | 92.51M | 92.51M | 46.19M | 46.19M | 46.19M | 46.19M | 70.54M | 74.63M | 86.80M | 115.42M | 98.71M | 114.24M | 103.84M |
|
Short-term Investments
|
| | | 10.13M | 10.29M | 11.45M | 27.72M | 51.44M | 55.76M | 58.00M | 70.16M | 88.77M | 108.53M | 118.04M | 97.54M | 54.16M | 28.56M | 9.27M | 40.84M | 84.39M | 102.97M | 108.32M | 77.75M | 29.99M | 19.65M | 20.89M | 53.33M | 80.92M | 150.84M | 183.47M | 148.12M | 126.00M | 101.47M | 84.83M | 87.11M | 93.15M | 87.66M | 149.62M | 203.30M | 255.45M | 250.35M | 193.94M | 153.81M | 100.28M | 76.82M | 114.14M | 179.68M | 191.04M | 205.55M | 195.01M | 159.21M | 155.88M | 138.34M | 206.56M | 202.68M | 207.68M | 220.29M | 222.77M | 203.91M | 173.68M | 191.59M | 169.38M | 112.00M | 104.07M | 122.36M | 134.24M | 128.58M |
|
Cash & Current Investments
|
| | | 29.97M | 10.29M | 11.45M | 27.72M | 66.72M | 55.76M | 58.00M | 70.16M | 106.16M | 108.53M | 118.04M | 97.54M | 74.20M | 28.56M | 9.27M | 40.84M | 104.45M | 102.97M | 108.32M | 77.75M | 29.99M | 19.65M | 20.89M | 98.31M | 125.90M | 184.59M | 217.21M | 181.87M | 164.85M | 181.11M | 164.47M | 166.75M | 172.79M | 152.90M | 214.86M | 268.54M | 320.69M | 295.56M | 246.31M | 199.01M | 145.48M | 117.57M | 154.89M | 228.32M | 329.56M | 260.32M | 249.78M | 220.26M | 294.09M | 230.85M | 299.07M | 295.20M | 300.19M | 266.47M | 268.95M | 250.10M | 219.86M | 262.12M | 244.00M | 198.80M | 219.49M | 221.07M | 248.48M | 232.42M |
|
Receivables - Net
|
12.76M | 15.41M | 15.73M | 16.60M | 12.25M | 13.69M | 13.43M | 16.54M | 14.66M | 16.05M | 17.66M | 12.56M | 14.86M | 17.73M | 15.71M | 18.41M | 20.74M | 26.35M | 29.97M | 24.91M | 21.72M | 18.36M | 28.87M | 25.64M | 25.95M | 23.76M | 24.18M | 26.41M | 27.91M | 26.06M | 21.35M | 19.41M | 20.99M | 17.64M | 12.31M | 16.15M | 16.03M | 18.60M | 18.49M | 17.17M | 14.35M | 14.99M | 12.37M | 22.61M | 26.64M | 17.20M | 14.33M | 16.85M | 9.91M | 18.50M | 11.48M | 13.19M | 19.05M | 11.84M | 13.35M | 17.75M | 18.76M | 16.82M | 12.37M | 20.27M | 20.49M | 25.50M | 19.96M | 16.82M | 25.04M | 22.86M | 29.99M |
|
Receivables - Other
|
3.01M | 2.36M | 2.26M | 2.93M | 2.79M | 2.88M | 3.30M | 3.40M | 3.05M | 3.98M | 3.45M | 1.86M | 3.28M | 3.33M | 4.28M | 1.62M | 5.26M | 5.56M | 8.73M | 1.68M | 6.81M | 9.66M | 10.46M | 3.31M | 8.23M | 6.94M | 8.79M | 2.08M | 5.35M | 4.38M | 4.30M | 1.62M | 3.25M | 3.45M | 3.90M | 1.21M | 6.40M | 7.69M | 6.31M | 1.68M | 8.63M | 10.18M | 9.39M | 3.98M | 7.34M | 8.44M | 8.10M | 2.61M | 10.19M | 12.73M | 11.80M | 5.25M | 11.98M | 13.36M | 8.42M | 0.95M | 9.11M | 9.81M | 10.91M | 1.56M | 9.20M | 9.19M | 9.89M | 2.89M | 9.63M | 13.73M | 14.74M |
|
Receivables
|
15.78M | 17.77M | 17.99M | 19.54M | 15.04M | 16.57M | 16.73M | 19.95M | 17.71M | 20.03M | 21.11M | 14.43M | 18.14M | 21.07M | 19.99M | 20.03M | 26.00M | 31.91M | 38.70M | 26.59M | 28.54M | 28.02M | 39.34M | 28.95M | 34.17M | 30.70M | 32.97M | 28.49M | 33.25M | 30.44M | 25.64M | 21.03M | 24.24M | 21.09M | 16.22M | 17.36M | 22.43M | 26.29M | 24.80M | 18.84M | 22.98M | 25.17M | 21.76M | 26.59M | 33.98M | 25.64M | 22.43M | 19.46M | 20.10M | 31.23M | 23.27M | 18.45M | 31.02M | 25.20M | 21.77M | 18.70M | 27.87M | 26.64M | 23.29M | 21.83M | 29.68M | 34.69M | 29.85M | 19.71M | 34.66M | 36.60M | 44.73M |
|
Raw Materials
|
| | | | | | | | | | | 1.50M | | | | 1.73M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | | | | | 1.65M | | | | 1.48M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | 9.00M | | | | 9.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
8.52M | 8.43M | 9.33M | 9.79M | 9.87M | 9.76M | 10.18M | 9.72M | 10.82M | 11.31M | 11.44M | 12.15M | 12.24M | 12.49M | 12.94M | 12.54M | 13.25M | 13.94M | 13.84M | 14.19M | 14.78M | 14.98M | 16.34M | 16.84M | 16.25M | 16.31M | 16.39M | 16.32M | 16.58M | 16.18M | 16.81M | 17.11M | 18.39M | 19.45M | 18.72M | 18.77M | 18.92M | 18.44M | 20.46M | 18.40M | 17.18M | 15.96M | 15.08M | 13.94M | 14.85M | 14.11M | 13.29M | 13.94M | 13.41M | 13.20M | 12.40M | 11.58M | 11.26M | 11.40M | 10.85M | 11.43M | 11.28M | 12.32M | 12.99M | 15.54M | 14.54M | 13.80M | 13.54M | 14.03M | 13.51M | 13.31M | 13.33M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | 0.61M | | | | 0.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 2.93M | | | | 3.40M | | | | 3.22M | | | | 3.98M | | | | 6.32M | | | | -1.91M | -0.12M | | 8.79M | 5.04M | -0.30M | | | 4.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
| | | 88.42M | | 95.95M | 107.37M | 120.59M | 106.92M | 120.02M | 133.43M | 144.42M | 160.87M | 169.31M | 156.19M | 123.14M | 102.04M | 100.69M | 143.43M | 180.25M | 210.08M | 207.81M | 193.43M | 155.00M | 127.16M | 127.65M | 141.06M | 178.44M | 249.81M | 268.35M | | 266.77M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
11.79M | 11.94M | 11.91M | 11.22M | 10.97M | 11.24M | 10.61M | 11.80M | 11.55M | 11.86M | 11.66M | 11.08M | 10.99M | 10.66M | 11.42M | 13.59M | 14.66M | 16.33M | 16.90M | 17.52M | 18.05M | 17.86M | 19.24M | 20.59M | 21.69M | 23.91M | 25.27M | 26.20M | 26.58M | 27.18M | 27.40M | 26.35M | 25.75M | 25.71M | 24.49M | 23.64M | 23.48M | 22.45M | 21.85M | 23.68M | 23.43M | 23.54M | 23.26M | 22.97M | 23.29M | 23.66M | 23.14M | 22.98M | 22.12M | 21.21M | 20.61M | 20.24M | 20.38M | 20.74M | 21.19M | 21.07M | 20.75M | 20.22M | 19.32M | 18.22M | 18.04M | 17.04M | 16.50M | 15.63M | 14.58M | 15.37M | 15.43M |
|
Long-Term Investments
|
| | | 69.53M | | 82.07M | 94.44M | 91.21M | 117.96M | 118.42M | 108.91M | 105.69M | 111.30M | 117.30M | 144.43M | 189.70M | 213.95M | | | 154.19M | 139.99M | | | 229.31M | 248.06M | 263.04M | 221.24M | 187.18M | 117.75M | 95.75M | | 96.66M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | 24.46M | 24.46M | 24.46M | 24.46M | 24.46M | 24.46M | 24.46M | 24.46M | 24.46M | 24.46M | 24.46M | 24.46M | 24.46M | 30.07M | 30.07M | 30.07M | 30.07M | 30.07M | 30.07M | 30.07M | 30.07M | 30.07M | 30.07M | 30.07M | 30.07M | 30.07M | 30.07M | 30.07M | 30.07M | 34.39M | 32.17M | 32.17M | 32.17M | 32.17M | 32.17M | 32.17M | 32.17M | | | | 41.14M | | | | 41.14M | 41.14M | 41.14M | 41.14M | 41.14M | | | 68.01M | 68.01M | 68.01M | 68.01M | 68.01M | 68.01M | 68.01M | 68.01M | 68.01M | 68.01M | 68.01M | 68.01M | 68.01M |
|
Intangibles
|
43.83M | 42.77M | 41.69M | | | | | 12.01M | | | | 21.73M | | | | 5.13M | | | | 5.07M | | | | | | | | | | | | | | | | | | | | 41.64M | 54.91M | 54.84M | 56.13M | 55.62M | 55.13M | 54.66M | 54.20M | | | | | 51.88M | 93.91M | 89.68M | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
43.83M | 42.77M | 41.69M | 14.79M | 13.79M | 14.06M | 13.09M | 12.01M | 11.05M | 10.09M | 9.13M | 8.16M | 7.40M | 6.64M | 5.88M | 5.13M | 7.42M | 6.63M | 5.85M | 5.07M | 4.59M | 4.18M | 3.78M | 4.76M | 4.41M | 4.08M | 3.80M | 3.52M | 3.24M | 2.96M | 2.68M | 2.40M | 8.87M | 10.92M | 10.53M | 10.41M | 10.16M | 9.93M | 9.70M | 9.47M | 54.91M | 54.84M | 56.13M | 14.48M | 55.13M | 54.66M | 54.20M | 12.59M | 12.12M | 11.66M | 11.20M | 10.73M | 93.91M | 89.68M | 20.68M | 19.69M | 18.69M | 17.70M | 16.71M | 15.72M | 14.73M | 13.73M | 12.74M | 11.75M | 10.76M | 9.77M | 8.77M |
|
Long-Term Deferred Tax
|
| | | | | | | 0.04M | | | | 0.81M | | | | 3.58M | | | | 6.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 25.00M | 25.00M | 25.00M | 25.00M | 5.00M | 5.00M | 5.00M | 5.00M | 3.05M | 1.38M | 1.14M | 22.73M | 65.62M | 96.70M | 112.33M | 75.57M | 37.50M | 19.39M | 20.59M | 52.53M | 111.75M | 145.63M | 162.53M | 127.65M | 96.64M | 31.82M | 9.14M | 28.19M | 19.09M | 76.14M | 93.85M | 94.36M | 88.91M | 111.47M | 58.72M | 21.26M | 20.72M | 6.01M | 39.73M | 86.34M | 137.09M | 165.25M | 132.76M | 70.49M | 71.42M | 57.83M | 63.10M | 97.55M | 79.71M | 74.87M | 49.16M | 53.16M | 43.77M | 23.71M | | | 2.17M | 2.08M | 10.01M | 58.47M | 114.35M | 124.97M | 129.22M | 147.92M |
|
Non-Current Assets
|
| | | -88.42M | | -95.95M | -107.37M | 140.04M | -106.92M | -120.02M | -133.43M | 11.08M | -160.87M | -169.31M | -156.19M | 13.59M | -102.04M | -100.69M | -143.43M | 208.48M | -210.08M | -207.81M | -193.43M | -155.00M | -127.16M | -127.65M | -141.06M | -178.44M | -249.81M | -268.35M | | -266.77M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Assets
|
| | | | | | | 260.63M | | | | 295.19M | | | | 357.65M | | | | 388.73M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 635.37M | | | 642.02M | 643.59M | | | | 571.92M | 587.21M | 601.54M | 608.18M | 618.68M | 645.69M | 658.54M | 661.50M |
|
Accounts Payables
|
4.50M | 4.34M | 5.73M | 5.70M | 3.05M | 4.58M | 5.50M | 5.91M | 4.33M | 6.31M | 5.84M | 5.10M | 6.14M | 4.80M | 7.38M | 9.91M | 6.37M | 8.90M | 6.00M | 8.80M | 7.83M | 8.61M | 11.00M | 9.82M | 7.11M | 7.31M | 6.03M | 9.26M | 5.08M | 6.09M | 5.05M | 5.97M | 4.39M | 5.97M | 4.55M | 5.37M | 4.32M | 4.74M | 5.42M | 4.48M | 3.83M | 3.80M | 4.00M | 6.32M | 4.90M | 4.90M | 3.82M | 3.88M | 4.13M | 5.55M | 2.99M | 4.31M | 8.15M | 7.44M | 6.77M | 6.46M | 4.83M | 7.85M | 6.07M | 4.30M | 5.70M | 4.08M | 6.55M | 5.58M | 3.65M | 4.10M | 5.63M |
|
Payables
|
4.50M | 4.34M | 5.73M | 5.70M | 3.05M | 4.58M | 5.50M | 5.91M | 4.33M | 6.31M | 5.84M | 5.10M | 6.14M | 4.80M | 7.38M | 9.91M | 6.37M | 8.90M | 6.00M | 8.80M | 7.83M | 8.61M | 11.00M | 9.82M | 7.11M | 7.31M | 6.03M | 9.26M | 5.08M | 6.09M | 5.05M | 5.97M | 4.39M | 5.97M | 4.55M | 5.37M | 4.32M | 4.74M | 5.42M | 4.48M | 3.83M | 3.80M | 4.00M | 6.32M | 4.90M | 4.90M | 3.82M | 3.88M | 4.13M | 5.55M | 2.99M | 4.31M | 8.15M | 7.44M | 6.77M | 6.46M | 4.83M | 7.85M | 6.07M | 4.30M | 5.70M | 4.08M | 6.55M | 5.58M | 3.65M | 4.10M | 5.63M |
|
Accumulated Expenses
|
| | | 0.01M | | | | 0.01M | | | | 7.75M | | | | 8.35M | | | | 10.66M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
34.06M | 35.66M | 36.17M | 12.41M | 39.37M | 42.75M | 45.08M | 14.32M | 49.78M | 52.77M | 51.34M | 4.45M | 54.04M | 56.90M | 55.07M | 6.44M | 62.18M | 60.84M | 61.14M | 19.23M | 64.67M | 65.19M | 62.92M | 24.04M | 69.12M | 70.96M | 69.12M | 22.10M | 21.85M | 22.55M | 22.20M | 26.23M | -0.72M | 25.19M | 25.11M | 32.17M | -7.93M | 25.21M | 30.66M | 29.60M | 29.63M | 29.73M | 28.09M | 34.79M | -0.62M | 33.67M | 36.13M | 42.51M | -5.99M | 43.14M | 44.42M | 56.56M | -18.33M | -22.18M | 38.68M | 44.64M | 41.88M | -11.44M | 33.21M | 41.02M | 42.76M | 45.58M | 46.43M | 51.84M | 55.68M | 55.69M | 59.91M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.05M | | | | | | | | | | | -2.06M | -2.06M | | -3.08M | -3.08M | -3.08M | | -3.17M | -3.17M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.72M | 15.03M | 14.52M | 13.91M | 20.44M | 20.47M | 24.18M | 24.85M | 23.20M | 23.32M | 22.62M | 22.36M | 21.21M | 19.77M | 20.25M | 19.46M | 18.36M | 17.21M | 15.96M | 16.02M | 15.28M | 13.92M | 13.66M | 13.52M | 12.50M | 12.75M | 12.60M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | 7.71M | | | | 5.08M | | | | 4.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | 32.91M | | | | 35.52M | | | | 36.30M | | | | 38.67M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 38.85M | | 47.33M | 50.59M | 53.14M | 54.11M | 59.08M | 57.18M | 55.35M | 60.18M | 61.70M | 62.45M | 61.13M | 68.55M | 69.74M | 67.14M | 66.70M | 72.50M | 73.80M | 73.92M | 75.83M | 76.23M | 78.28M | 75.15M | 77.41M | 79.95M | 81.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | 20.73M | | | | 18.61M | | | | 16.98M | | | | 16.49M | | | | 20.04M | | | | 41.97M | | | | 46.06M | 53.03M | 52.53M | 48.62M | 53.06M | 59.54M | 63.18M | 63.53M | 69.83M | 76.83M | 76.76M | 76.66M | 83.95M | 89.07M | 86.21M | 81.99M | 79.24M | 90.42M | 97.70M | 90.81M | 92.13M | 99.59M | 102.27M | 93.54M | 99.92M | 99.61M | 112.19M | 107.12M | 108.24M | 109.85M | 111.31M | 106.11M | 105.01M | 101.89M | 111.68M | 109.92M | 106.30M | 119.33M | 119.73M | 107.53M |
|
Pension
|
1.84M | 2.08M | 2.42M | 2.51M | 2.60M | 2.47M | 2.66M | 3.34M | 3.41M | 3.49M | 3.13M | 3.05M | 2.99M | 2.82M | 2.79M | 2.96M | 3.09M | | | 3.32M | 3.25M | 3.32M | 3.11M | 3.04M | 2.94M | 3.07M | 2.96M | 2.72M | 2.75M | 2.70M | 2.81M | 2.60M | 2.60M | 2.83M | 2.83M | 3.25M | 3.25M | 3.04M | 3.10M | 2.97M | 2.19M | 2.27M | 2.31M | 2.30M | 2.09M | 2.19M | 2.25M | 2.45M | 2.31M | 2.34M | 2.39M | 2.45M | 2.37M | 2.15M | 2.15M | 2.15M | 2.11M | 2.09M | 2.06M | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | 0.66M | 0.85M | 0.96M | -0.84M | 0.80M | -0.06M | 1.35M | -0.78M | -0.42M | -0.26M | 0.63M | -0.44M | -1.77M | -1.98M | -1.55M | 0.21M | -0.21M | -0.81M | -1.14M | -0.38M | -0.62M | -0.37M | 0.26M | -0.23M | 1.26M | 1.22M |
|
Other Non-Current Liabilities
|
14.89M | 14.01M | 16.00M | 20.58M | 20.16M | 22.17M | 21.08M | 22.51M | 23.37M | 23.18M | 22.53M | 3.54M | 20.07M | 20.68M | 21.51M | 8.80M | 21.69M | 23.91M | 24.40M | 7.87M | 28.89M | 30.12M | 31.33M | 8.06M | 33.00M | 31.91M | 29.73M | 9.21M | 14.06M | 14.09M | 14.07M | 14.21M | 14.26M | 14.49M | 9.13M | 2.88M | 5.73M | 5.41M | 5.48M | 6.93M | 8.73M | 10.17M | 12.34M | 9.53M | 9.53M | 10.00M | 10.11M | 11.41M | 11.49M | 11.70M | 11.84M | 10.06M | 22.63M | 19.38M | 19.20M | 19.43M | 19.09M | 18.81M | 20.17M | 17.11M | 15.16M | 14.55M | 14.17M | 14.90M | 14.32M | 13.80M | 13.12M |
|
Total Non-Current Liabilities
|
-14.89M | -14.01M | -16.00M | -20.58M | -20.16M | -22.17M | -21.08M | 22.51M | -23.37M | -23.18M | -22.53M | 20.52M | -20.07M | -20.68M | -21.51M | 25.29M | -21.69M | -23.91M | -24.40M | 27.91M | -28.89M | -30.12M | -31.33M | -8.06M | -33.00M | -31.91M | -29.73M | -9.21M | -14.06M | -14.09M | -14.07M | -14.21M | -14.26M | -14.49M | -9.13M | -2.88M | -5.73M | -5.41M | -5.48M | -6.93M | -8.73M | -10.17M | -12.34M | -9.53M | -9.53M | -10.00M | -10.11M | -11.41M | -11.49M | -11.70M | -11.84M | -10.06M | -22.63M | -19.38M | -19.20M | -19.43M | -19.09M | -18.81M | -20.17M | -17.11M | -15.16M | -14.55M | -14.17M | -14.90M | -14.32M | -13.80M | -13.12M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.05M | | | | | | | | | | | -2.06M | -2.06M | | -3.08M | -3.08M | -3.08M | | -3.17M | -3.17M |
|
Common Equity
|
195.84M | 197.73M | 203.49M | 149.47M | 216.13M | 228.31M | 250.54M | 184.99M | 272.56M | 285.50M | 288.21M | 219.32M | 316.40M | 329.53M | 343.60M | 271.23M | 369.78M | 376.02M | 380.97M | 294.12M | 404.41M | 409.54M | 419.99M | 442.97M | 434.68M | 454.04M | 426.75M | 319.12M | 433.00M | 430.98M | 308.69M | 299.76M | 300.04M | 300.72M | 302.93M | 315.36M | 329.71M | 342.17M | 355.08M | 363.96M | 380.23M | 381.15M | 386.81M | 395.33M | 383.62M | 387.10M | 383.60M | 388.46M | 368.16M | 374.67M | 385.59M | 369.99M | 352.76M | 375.53M | 373.69M | 368.44M | 632.09M | 344.37M | 324.99M | 323.27M | 329.37M | 336.99M | 347.19M | 357.07M | 366.08M | 379.74M | 389.71M |
|
Shareholder's Equity
|
142.39M | 143.72M | 145.60M | 149.47M | 153.54M | 158.81M | 178.88M | 184.99M | 195.07M | 203.24M | 208.50M | 219.32M | 236.15M | 247.16M | 259.64M | 271.23M | 279.54M | 282.36M | 289.43M | 294.12M | 303.02M | 305.62M | 314.75M | 333.70M | 325.45M | 343.85M | 321.87M | 319.12M | 312.15M | 308.47M | | | | | | | | | | | | | | | | | | | | | | 369.99M | | 340.53M | 338.69M | 332.16M | 324.61M | 306.36M | 286.45M | 284.09M | 289.56M | 296.64M | 306.39M | 316.27M | 325.06M | 338.57M | 348.42M |
|
Liabilities and Shareholders Equity
|
| | | | | | | 260.63M | | | | 295.19M | | | | 357.65M | | | | 388.73M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 635.37M | | | 642.02M | 643.59M | | | | 571.92M | 587.21M | 601.54M | 608.18M | 618.68M | 645.69M | 658.54M | 661.50M |
|
Treasury Shares
|
| | | | | | | | | | | 1.80M | | | | 3.59M | | | | 0.54M | | | | | | | | 2.82M | | | | 1.88M | | | | 0.03M | | | | 0.19M | | | | 1.00M | | | | 1.95M | | | | 1.87M | | | | 2.27M | | | | 20.40M | | | | 20.45M | | | |
|
Retained Earnings
|
-26.00M | -27.67M | -27.52M | -25.83M | -25.24M | -23.84M | -20.12M | -16.20M | -11.81M | -6.88M | -1.48M | 5.14M | 12.01M | 19.56M | 27.79M | 36.90M | 41.38M | 46.33M | 49.23M | 54.95M | 59.03M | 62.98M | 70.74M | 79.90M | 86.36M | 93.55M | 94.21M | 98.47M | 95.72M | 94.39M | 91.94M | 89.81M | 85.73M | 81.67M | 80.20M | 82.32M | 89.15M | 90.82M | 93.93M | 101.56M | 105.92M | 109.67M | 116.79M | 124.12M | 126.69M | 127.37M | 130.96M | 133.76M | 137.66M | 142.19M | 147.16M | 141.57M | 145.34M | 148.49M | 145.53M | 141.40M | 138.32M | 132.51M | 125.66M | 119.81M | 118.59M | 120.25M | 123.40M | 125.85M | 130.19M | 134.42M | 140.07M |