|
Cash & Equivalents
|
55.95M | 59.31M | 59.60M | 60.51M | 60.29M | 64.18M | 56.41M | 51.71M | 56.32M | 55.06M | 66.85M | 110.93M | 94.74M | 113.58M | 146.57M | 154.73M | 151.00M | 156.36M | 160.43M | 161.72M | 157.84M | 160.20M | 164.44M | 194.21M | 199.84M | 200.91M | 182.98M | 180.52M | 186.19M | 203.42M | 260.47M | 274.48M | 302.46M | 303.61M | 327.81M | 359.45M | 346.10M | 356.20M | 303.33M | 284.99M | 277.17M | 342.93M | 308.19M | 323.17M | 369.07M | 375.81M | 341.28M | 342.96M | 350.12M | 357.12M | 364.07M | 360.08M | 226.40M | 234.94M | 253.88M | 232.18M | 225.38M | 249.83M | 350.30M | 314.30M | 349.28M | 343.61M | 368.60M | 276.07M | 275.14M | 282.28M | 198.58M |
|
Short-term Investments
|
1.59M | 1.37M | 1.02M | 2.84M | 0.67M | 0.35M | 1.95M | 6.61M | 1.29M | | 2.95M | 18.99M | | | | 15.28M | 14.99M | | 2.95M | 15.30M | 0.73M | 0.74M | 0.73M | 19.32M | 0.71M | 0.72M | 0.68M | 19.33M | 4.82M | 15.69M | 8.68M | 44.39M | 1.90M | 2.35M | 4.98M | 30.31M | 4.39M | 7.96M | 4.92M | 19.16M | 3.83M | 2.31M | 4.66M | 24.09M | 2.67M | 3.88M | 1.95M | 24.10M | | | | 48.51M | | | | 49.49M | | | | 49.66M | | | | 54.65M | | | |
|
Cash & Current Investments
|
57.76M | 60.46M | 60.06M | 63.35M | 60.80M | 65.06M | 57.45M | 58.32M | 58.00M | 55.18M | 73.40M | 129.92M | 94.74M | 113.58M | 146.57M | 170.02M | 165.99M | 156.36M | 163.38M | 177.02M | 158.57M | 160.95M | 165.18M | 213.53M | 200.55M | 201.63M | 183.66M | 199.85M | 191.01M | 219.11M | 269.15M | 318.88M | 304.36M | 305.97M | 332.80M | 389.76M | 350.49M | 364.16M | 308.25M | 304.15M | 281.00M | 345.24M | 312.86M | 347.25M | 371.75M | 379.69M | 343.23M | 367.06M | 350.12M | 357.12M | 364.07M | 408.59M | 226.40M | 234.94M | 253.88M | 281.67M | 225.38M | 249.83M | 350.30M | 363.96M | 349.28M | 343.61M | 368.60M | 330.71M | 275.14M | 282.28M | 198.58M |
|
Receivables - Net
|
22.19M | 17.26M | 18.82M | 15.81M | 14.27M | 19.51M | 22.09M | 26.71M | 28.41M | 31.19M | 35.66M | 48.48M | 41.23M | 41.60M | 37.59M | 36.78M | 32.27M | 32.14M | 30.44M | 31.21M | 37.44M | 41.73M | 37.15M | 28.85M | 41.11M | 49.99M | 56.43M | 58.98M | 77.28M | 71.93M | 61.80M | 75.95M | 60.46M | 76.64M | 68.65M | 81.17M | 80.93M | 78.66M | 84.27M | 92.41M | 80.59M | 80.78M | 90.33M | 110.35M | 89.66M | 93.83M | 95.52M | 117.39M | 136.24M | 145.58M | 184.98M | 208.57M | 208.41M | 243.55M | 229.69M | 206.10M | 145.77M | 166.02M | 193.39M | 194.70M | 186.15M | 191.69M | 202.73M | 233.74M | 206.69M | 220.92M | 201.58M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | | | | 1.50M | | | | 5.40M | | | | 5.40M | | | | 5.40M | | | | | | | | | | | | | | | |
|
Receivables
|
22.27M | 17.20M | 18.65M | 15.81M | 14.24M | 19.67M | 21.75M | 26.71M | 28.60M | 31.26M | 37.49M | 48.48M | 41.23M | 41.60M | 37.59M | 36.78M | 32.27M | 32.14M | 30.44M | 31.21M | 37.44M | 41.73M | 37.15M | 28.85M | 41.11M | 49.99M | 56.43M | 58.98M | 77.28M | 71.93M | 61.80M | 75.95M | 60.46M | 76.64M | 68.65M | 82.77M | 80.93M | 78.66M | 84.27M | 93.91M | 80.59M | 80.78M | 90.33M | 115.75M | 89.66M | 93.83M | 95.52M | 122.79M | 136.24M | 145.58M | 184.98M | 213.97M | 208.41M | 243.55M | 229.69M | 206.10M | 145.77M | 166.02M | 193.39M | 194.70M | 186.15M | 191.69M | 202.73M | 233.74M | 206.69M | 220.92M | 201.58M |
|
Raw Materials
|
| | | | | | | | | | | 10.73M | | | | 7.24M | | | | 7.33M | | | | 13.45M | | | | 12.05M | | | | 15.92M | | | | 27.73M | | | | 24.63M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | | | | | 15.97M | | | | 17.72M | | | | 17.22M | | | | 20.84M | | | | 21.20M | | | | 31.18M | | | | 25.09M | | | | 30.83M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | 3.62M | | | | 7.18M | | | | 9.12M | | | | 9.79M | | | | 13.86M | | | | 24.78M | | | | 41.37M | | | | 26.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
14.78M | 14.36M | 15.96M | 5.61M | 12.22M | 11.77M | 22.35M | 23.01M | 25.28M | 34.40M | 29.21M | 37.89M | 35.12M | 32.80M | 36.80M | 32.14M | 29.06M | 29.33M | 28.82M | 33.67M | 30.98M | 45.19M | 55.33M | 44.08M | 46.16M | 50.30M | 50.18M | 47.11M | 72.77M | 81.54M | 79.73M | 71.89M | 75.93M | 81.77M | 78.59M | 94.19M | 93.37M | 93.72M | 91.12M | 81.52M | 77.81M | 79.25M | 87.84M | 88.44M | 104.13M | 103.83M | 107.43M | 110.16M | 113.43M | 150.62M | 161.01M | 163.10M | 218.76M | 265.52M | 305.57M | 287.96M | 307.66M | 250.52M | 199.00M | 216.95M | 253.32M | 240.81M | 214.57M | 199.23M | 180.90M | 208.00M | 337.97M |
|
Current Deferred Tax Assets
|
| | | | | | | 1.61M | | | | 1.35M | | | | 2.37M | | | | 1.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
2.36M | 4.61M | 3.17M | 35.88M | 4.30M | 4.13M | 4.27M | 1.33M | 2.46M | 3.87M | 2.67M | 3.06M | 2.89M | 2.32M | 3.25M | 101.31M | 4.16M | 2.79M | 4.70M | 83.54M | 2.59M | 3.87M | 4.03M | 96.23M | 3.53M | 10.78M | 4.24M | 4.56M | 4.59M | 5.42M | 6.39M | 5.87M | 10.28M | 11.28M | 11.20M | 9.57M | 9.00M | 7.69M | 7.59M | 6.88M | 39.04M | 17.66M | 17.90M | 8.36M | 21.94M | 23.78M | 24.64M | 13.92M | 25.14M | 26.74M | 26.40M | 37.85M | 37.85M | 37.23M | 13.90M | 12.18M | 14.12M | 15.92M | 16.90M | 17.64M | 17.94M | 31.46M | 38.25M | 31.19M | 32.10M | 68.04M | 57.04M |
|
Current Assets
|
100.70M | 100.83M | 103.10M | 96.39M | 95.06M | 104.41M | 114.49M | 112.34M | 132.87M | 143.66M | 154.32M | 224.41M | 192.97M | 208.09M | 242.02M | 258.41M | 247.46M | 236.39M | 243.72M | 246.54M | 244.89M | 272.20M | 281.37M | 290.44M | 310.63M | 331.98M | 314.05M | 315.18M | 364.95M | 397.15M | 461.36M | 476.90M | 495.30M | 519.77M | 510.79M | 568.80M | 548.80M | 563.56M | 510.57M | 498.49M | 497.12M | 547.01M | 533.01M | 565.20M | 586.50M | 600.19M | 594.91M | 618.09M | 643.63M | 728.82M | 784.97M | 818.11M | 739.92M | 774.69M | 796.87M | 787.92M | 742.42M | 731.77M | 754.12M | 793.25M | 801.84M | 804.17M | 820.57M | 794.87M | 747.85M | 775.32M | 865.39M |
|
Buildings
|
| | | | | | | | | | | | | | | | | | | 16.71M | | | | 19.81M | | | | 21.25M | | | | 29.23M | | | | 30.29M | | | | 18.13M | | | | 18.13M | | | | 18.13M | | | | 30.01M | | | | 29.31M | | | | 28.67M | | | | 28.51M | | | |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | 0.02M | | | | 0.24M | | | | 12.19M | | | | 0.48M | | | | 0.44M | | | | 0.20M | | | | 0.19M | | | | 0.49M | | | | 6.27M | | | | 19.92M | | | | 48.06M | | | | 63.25M | | | |
|
Land & Improvements
|
| | | | | | | | | | | | | | | | | | | 6.65M | | | | 8.06M | | | | 8.81M | | | | 9.31M | | | | 9.31M | | | | 68.24M | | | | 68.24M | | | | 68.24M | | | | 68.24M | | | | 68.24M | | | | 67.64M | | | | 67.64M | | | |
|
Property, Plant & Equipment (Net)
|
26.20M | 26.56M | 26.46M | 23.98M | 23.93M | 23.72M | 24.04M | 24.48M | 25.19M | 25.72M | 23.81M | 30.90M | 24.14M | 24.11M | 23.49M | 23.39M | 23.60M | 29.17M | 28.78M | 30.20M | 30.21M | 30.23M | 34.50M | 35.54M | 35.02M | 36.64M | 38.32M | 50.47M | 49.60M | 48.34M | 48.73M | 47.89M | 48.29M | 48.91M | 48.55M | 51.37M | 51.59M | 51.64M | 110.95M | 101.41M | 97.97M | 97.98M | 98.75M | 98.49M | 100.82M | 102.16M | 102.05M | 105.50M | 103.95M | 106.84M | 110.29M | 124.48M | 131.32M | 131.37M | 133.50M | 139.43M | 147.12M | 156.96M | 162.11M | 167.42M | 174.42M | 179.55M | 181.98M | 188.40M | 193.60M | 208.83M | 211.08M |
|
Long-Term Investments
|
1.49M | 1.53M | 0.55M | 0.49M | 0.42M | 0.20M | 0.20M | 0.18M | 0.18M | 0.19M | 0.18M | 0.22M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.12M | 0.12M | 0.12M | 0.12M | | 1.72M | -3.00M | 4.41M | 4.24M | 4.24M | 3.00M | 3.00M | 3.00M | 3.00M | 5.00M | 5.00M | 5.00M | 5.00M | 6.50M | 8.51M | 8.54M | 8.55M | 8.44M | 8.33M | 9.27M | 14.07M | 19.77M | 17.02M | 17.12M | 15.49M | 17.30M | 16.88M | 17.33M | 20.64M | 19.62M | 32.70M |
|
Goodwill
|
| | | 36.24M | | | | 38.50M | | | | 48.44M | | | | 35.47M | | | | 66.33M | | | | 66.30M | | | | 68.66M | | | | 99.50M | | | | 100.13M | | | | 58.33M | | | | 17.49M | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | 2.86M | | | | 0.76M | | | | | | | | | | | | | | | | | | | | 7.33M | | | | 5.23M | | | | 7.43M | | | | 1.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
76.04M | 77.17M | 77.06M | 39.11M | 39.12M | 38.24M | 38.53M | 39.26M | 39.84M | 40.43M | 38.33M | 48.44M | 35.46M | 35.46M | 35.47M | 35.47M | 35.47M | 35.46M | 35.47M | 35.47M | 35.47M | 35.48M | 35.47M | 35.47M | 35.47M | 35.46M | 76.53M | 75.99M | 75.47M | 74.94M | 74.42M | 73.88M | 73.37M | 72.84M | 77.69M | 66.39M | 65.65M | 64.90M | 64.16M | 59.35M | 58.94M | 33.71M | 17.49M | 17.49M | 17.49M | 17.49M | 17.49M | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
1.47M | 1.46M | 2.48M | 5.80M | 0.30M | 0.14M | 0.58M | 5.36M | 3.90M | 3.94M | 1.80M | 4.60M | 3.78M | 2.59M | 2.56M | 0.80M | 0.74M | 0.55M | 1.11M | 0.71M | | 0.63M | 0.37M | 1.52M | | 0.02M | | -19.04M | | | | 3.98M | | | | 3.40M | | | | 5.07M | | | | 3.95M | | | | 4.62M | | | | 6.36M | | | | 8.88M | | | | 8.46M | | | | 8.88M | | | |
|
Other Non-Current Assets
|
6.41M | 8.75M | 9.65M | 8.09M | 8.15M | 7.79M | 9.68M | 3.00M | 5.80M | 5.89M | 5.70M | 4.63M | 4.73M | 4.80M | 4.83M | 6.67M | 4.34M | 4.28M | 4.33M | 5.70M | 4.51M | 4.81M | 4.56M | 4.96M | 5.55M | 5.57M | 3.94M | 3.25M | 4.74M | 8.50M | 11.03M | 3.36M | 5.71M | 5.59M | 5.91M | 3.77M | 7.28M | 7.00M | 7.02M | 10.58M | 13.49M | 13.91M | 14.00M | 10.40M | 12.11M | 11.56M | 10.98M | 11.12M | 10.83M | 17.09M | 17.81M | 8.22M | 17.70M | 22.51M | 22.78M | 7.59M | 24.59M | 38.08M | 33.67M | 7.59M | 32.53M | 29.12M | 29.30M | 30.74M | 29.31M | 30.00M | 27.85M |
|
Non-Current Assets
|
110.56M | 113.61M | 112.67M | 71.66M | 71.42M | 70.53M | 71.32M | 72.28M | 71.49M | 72.39M | 71.52M | 88.79M | 64.51M | 64.54M | 63.97M | 63.33M | 63.59M | 69.05M | 68.71M | 70.22M | 70.33M | 70.66M | 74.67M | 76.09M | 76.17M | 77.81M | 118.93M | 130.45M | 129.94M | 131.91M | 134.31M | 129.13M | 127.49M | 127.46M | 132.28M | 124.94M | 126.24M | 128.05M | 186.55M | 174.12M | 174.64M | 148.61M | 133.24M | 132.53M | 133.42M | 136.20M | 135.52M | 123.97M | 119.78M | 130.43M | 136.60M | 153.22M | 157.56M | 162.31M | 164.61M | 173.33M | 185.78M | 214.81M | 212.80M | 214.72M | 222.44M | 225.97M | 228.16M | 236.46M | 243.55M | 258.44M | 271.63M |
|
Assets
|
210.84M | 214.85M | 216.82M | 168.05M | 166.67M | 174.35M | 186.94M | 184.63M | 203.89M | 215.88M | 222.34M | 313.20M | 257.48M | 272.63M | 305.99M | 321.75M | 311.05M | 305.43M | 312.43M | 316.76M | 315.21M | 342.86M | 356.04M | 366.53M | 386.80M | 409.79M | 432.97M | 445.63M | 494.89M | 529.06M | 595.67M | 606.03M | 622.79M | 647.24M | 643.06M | 693.73M | 675.04M | 691.61M | 697.12M | 672.61M | 671.76M | 695.62M | 666.25M | 697.73M | 719.92M | 736.39M | 730.43M | 742.06M | 763.41M | 859.25M | 921.57M | 971.33M | 897.48M | 937.00M | 961.48M | 961.25M | 928.20M | 946.58M | 966.92M | 1,007.96M | 1,024.28M | 1,030.15M | 1,048.74M | 1,031.34M | 991.40M | 1,033.76M | 1,137.03M |
|
Accounts Payables
|
10.43M | 11.28M | 13.15M | -0.13M | 12.00M | 13.09M | 14.31M | 13.49M | 13.84M | 15.67M | 15.35M | 22.51M | 16.31M | 21.30M | 21.22M | 24.84M | 19.02M | 23.31M | 22.68M | 17.61M | 13.65M | 18.45M | 20.45M | 23.65M | 22.82M | 28.48M | 41.89M | 52.08M | 48.24M | 49.36M | 73.31M | 68.74M | 52.94M | 50.75M | 44.64M | 83.76M | 66.37M | 53.16M | 44.73M | 79.42M | 63.86M | 54.18M | 48.20M | 96.08M | 82.31M | 78.24M | 65.50M | 105.22M | 85.53M | 86.56M | 85.58M | 152.67M | 110.96M | 114.39M | 105.86M | 99.26M | 55.64M | 78.77M | 77.50M | 146.35M | 135.43M | 134.95M | 131.14M | 168.62M | 130.28M | 134.38M | 157.50M |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | 0.15M | | | | 15.84M | | | | 21.38M | | | | 32.45M | | | | 32.87M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
10.46M | 11.24M | 13.02M | -0.13M | 11.97M | 13.19M | 14.09M | 13.49M | 13.93M | 15.71M | 16.14M | 22.51M | 16.31M | 21.30M | 21.22M | 24.84M | 19.02M | 23.31M | 22.68M | 17.61M | 13.65M | 18.45M | 20.45M | 23.80M | 22.82M | 28.48M | 41.89M | 67.92M | 48.24M | 49.36M | 73.31M | 90.12M | 52.94M | 50.75M | 44.64M | 116.21M | 66.37M | 53.16M | 44.73M | 112.29M | 63.86M | 54.18M | 48.20M | 96.08M | 82.31M | 78.24M | 65.50M | 105.22M | 85.53M | 86.56M | 85.58M | 152.67M | 110.96M | 114.39M | 105.86M | 99.26M | 55.64M | 78.77M | 77.50M | 146.35M | 135.43M | 134.95M | 131.14M | 168.62M | 130.28M | 134.38M | 157.50M |
|
Accumulated Expenses
|
| | | | | | | | | | | 9.46M | | | | 14.53M | | | | 6.74M | | | | 12.09M | | | | 20.36M | | | | 29.03M | | | | 29.63M | | | | 25.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
3.70M | | | | | | -2.70M | | | 2.50M | | 2.20M | | | | | | | | | | -4.70M | | | 0.60M | | | 0.02M | | | | 6.32M | | | 2.90M | 8.19M | | 2.00M | | 8.40M | 0.01M | -0.02M | 0.02M | 12.07M | | -0.00M | 0.04M | 9.83M | | | | 8.98M | | | | 9.99M | | | | 10.85M | | | | 0.00M | | | 0.09M |
|
Short term Debt
|
| | | 0.34M | | | | 1.04M | | | | 0.51M | | | | 0.25M | | | | 0.21M | | | | 0.48M | | | | 0.27M | | | | 25.00M | | | | 25.00M | | | | 0.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | | | | | | | | 3.31M | | | | 4.67M | | | | 8.19M | | | | 17.70M | | | | 13.39M | | | | 20.27M | | | | 11.49M | | | | 4.16M | | | | 2.46M | | | | 6.89M | | | | 44.20M | | | | 42.11M | | | | 7.54M | | | | 13.11M | | | 19.23M |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | 0.39M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
25.10M | 24.13M | 23.58M | 24.34M | 21.59M | 27.62M | 33.59M | 26.65M | 33.47M | 33.47M | 31.91M | 53.39M | 37.94M | 38.92M | 52.22M | 56.40M | 43.50M | 44.16M | 43.52M | 40.67M | 38.62M | 55.66M | 55.27M | 56.07M | 64.19M | 72.07M | 77.75M | 88.29M | 111.82M | 114.04M | 168.66M | 145.99M | 133.71M | 130.05M | 103.52M | 177.24M | 129.92M | 113.87M | 86.42M | 113.65M | 94.63M | 93.37M | 81.95M | 131.49M | 129.42M | 116.09M | 108.52M | 158.74M | 142.46M | 182.76M | 183.15M | 281.52M | 247.55M | 248.10M | 222.80M | 183.87M | 134.70M | 122.57M | 130.76M | 212.81M | 210.94M | 185.46M | 176.47M | 199.50M | 168.11M | 189.20M | 251.72M |
|
Non-Current Debt
|
| | | 1.24M | | | | 0.18M | | | | 0.32M | | | | | | | | 0.21M | | | | 0.28M | | | | 0.08M | | | | 0.37M | | | | 0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | -0.00M | | | | 0.00M | | | | -0.00M | | | | | | | | | | | | | | | | 8.29M | | | | 8.65M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | 0.39M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | 2.51M | | | | 2.10M | | | | 3.56M | | | | 3.08M | | | | 5.19M | | | | 6.08M | | | | 12.77M | | | | 16.91M | | | | 22.33M | | | | 26.69M | | | | 29.46M | | | | 25.57M | | | | 32.18M | | | | 44.78M | | | | 60.45M | | | | 59.55M | | | 51.51M |
|
Total Non-Current Liabilities
|
1.75M | 1.99M | 1.89M | 2.38M | | | | 26.82M | | | | 53.71M | | | | 56.40M | | | | 40.88M | | | | 56.35M | | | | 88.36M | | | | 146.35M | | | | 177.35M | | | | 113.65M | | | | 131.49M | | | | 158.74M | | | | 281.52M | | | | 183.87M | | | | 212.81M | | | | 199.50M | | | 251.72M |
|
Total Liabilities
|
28.03M | 27.38M | 26.88M | 28.09M | 25.51M | 30.74M | 36.81M | 28.93M | 36.11M | 36.26M | 34.62M | 57.27M | 41.22M | 42.45M | 56.15M | 59.48M | 46.88M | 47.61M | 47.44M | 46.07M | 44.29M | 61.99M | 61.48M | 62.43M | 70.84M | 80.65M | 86.09M | 101.13M | 125.13M | 130.30M | 185.43M | 163.26M | 151.89M | 151.41M | 125.83M | 199.68M | 153.71M | 141.18M | 114.06M | 140.34M | 126.95M | 125.26M | 113.76M | 160.94M | 155.29M | 143.30M | 134.72M | 184.32M | 168.66M | 212.62M | 214.35M | 313.70M | 278.76M | 292.11M | 267.12M | 228.65M | 179.93M | 187.13M | 192.87M | 273.26M | 270.82M | 245.64M | 239.15M | 259.05M | 219.07M | 244.82M | 303.22M |
|
Total Debt
|
| | | 1.58M | | | | 1.22M | | | | 0.83M | | | | 0.25M | | | | 0.42M | | | | 0.76M | | | | 0.35M | | | | 25.37M | | | | 25.11M | | | | 0.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
182.81M | 187.46M | 189.94M | 139.96M | 141.16M | 143.61M | 150.13M | 155.70M | 167.78M | 179.63M | 187.72M | 255.93M | 216.26M | 230.18M | 249.84M | 262.27M | 264.16M | 257.82M | 265.00M | 270.70M | 270.93M | 280.87M | 294.56M | 304.10M | 315.96M | 329.14M | 346.88M | 344.50M | 369.76M | 398.76M | 410.25M | 442.76M | 470.90M | 495.83M | 517.24M | 494.05M | 521.33M | 550.43M | 583.06M | 532.28M | 544.81M | 570.36M | 552.49M | 536.78M | 564.63M | 593.10M | 595.71M | 557.74M | 594.76M | 646.64M | 707.22M | 657.63M | 618.73M | 644.90M | 694.36M | 732.60M | 748.27M | 759.44M | 774.05M | 734.70M | 753.46M | 784.50M | 809.59M | 772.28M | 772.33M | 788.94M | 833.80M |
|
Shareholder's Equity
|
| | | 139.96M | | | | 155.70M | | | | 255.93M | | | | 262.27M | | | | 270.70M | | | | 304.10M | | | | 344.50M | | | | 442.76M | | | | 494.05M | | | | 532.28M | | | | 536.78M | | | | 557.74M | | | | 657.63M | | | | 732.60M | | | | 734.70M | | | | 772.28M | | | |
|
Liabilities and Shareholders Equity
|
211.64M | 214.09M | 214.81M | 168.05M | 166.23M | 175.79M | 184.02M | 184.63M | 205.26M | 216.35M | 233.77M | 313.20M | 257.48M | 272.63M | 305.99M | 321.75M | 311.05M | 305.43M | 312.43M | 316.76M | 315.21M | 342.86M | 356.04M | 366.53M | 386.80M | 409.79M | 432.97M | 445.63M | 494.89M | 529.06M | 595.67M | 606.03M | 622.79M | 647.24M | 643.06M | 693.73M | 675.04M | 691.61M | 697.12M | 672.61M | 671.76M | 695.62M | 666.25M | 697.73M | 719.92M | 736.39M | 730.43M | 742.06M | 763.41M | 859.25M | 921.57M | 971.33M | 897.48M | 937.00M | 961.48M | 961.25M | 928.20M | 946.58M | 966.92M | 1,007.96M | 1,024.28M | 1,030.15M | 1,048.74M | 1,031.34M | 991.40M | 1,033.76M | 1,137.03M |
|
Treasury Shares
|
| | | | | | | | | | | 0.46M | | | | 7.02M | | | | 3.92M | | | | 2.16M | | | | 2.12M | | | | 1.77M | | | | 1.54M | | | | 1.62M | | | | 1.64M | | | | 1.71M | | | | 2.31M | | | | 1.98M | | | | 1.09M | | | | 1.21M | | | |
|
Retained Earnings
|
| | | -14.15M | | | | -5.12M | | | | 44.00M | | | | 3.67M | | | | 4.09M | | | | 2.50M | | | | 0.63M | | | | 215.72M | | | | 247.49M | | | | 301.86M | | | | 270.97M | | | | 281.58M | | | | 412.13M | | | | 425.12M | | | | 411.16M | | | | 432.62M | | | |