|
Cash & Equivalents
|
| | | | 12.01M | 9.01M | 9.67M | 9.66M | 11.84M | 9.13M | 9.64M | 5.28M | 6.03M | 3.00M | 4.82M | 4.93M | 5.00M | 6.67M | 6.80M | 6.26M | 7.66M | 8.45M | 8.90M | 5.23M | 11.38M | 12.63M | 12.29M | 14.09M | 80.89M | 102.87M | 128.99M | 126.63M | 143.65M | 154.74M | 171.29M | 209.46M | 236.51M | 264.29M | 267.06M | 262.58M | 287.74M | 310.26M | 382.13M | 435.41M | 463.78M | 677.00M | 712.45M | 747.45M | 797.72M | 701.15M | 497.91M | 495.06M | 548.93M | 570.23M | 581.75M | 610.34M | 605.33M | 618.74M | 659.76M |
|
Short-term Investments
|
34.99M | 31.00M | 31.00M | 27.00M | 17.00M | | | | 4.00M | 7.00M | 5.00M | 2.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
34.99M | 31.00M | 31.00M | 27.00M | 29.01M | 9.01M | 9.67M | 9.66M | 15.84M | 16.13M | 14.64M | 7.28M | 6.03M | 3.00M | 4.82M | 4.93M | 5.00M | 6.67M | 6.80M | 6.26M | 7.66M | 8.45M | 8.90M | 5.23M | 11.38M | 12.63M | 12.29M | 14.09M | 80.89M | 102.87M | 128.99M | 126.63M | 143.65M | 154.74M | 171.29M | 209.46M | 236.51M | 264.29M | 267.06M | 262.58M | 287.74M | 310.26M | 382.13M | 435.41M | 463.78M | 677.00M | 712.45M | 747.45M | 797.72M | 701.15M | 497.91M | 495.06M | 548.93M | 570.23M | 581.75M | 610.34M | 605.33M | 618.74M | 659.76M |
|
Receivables - Net
|
11.48M | 10.59M | 7.94M | 11.72M | 11.20M | 11.01M | 8.36M | 13.71M | 13.47M | 1.67M | 1.65M | 15.20M | 16.26M | 17.17M | 1.61M | 13.09M | 15.29M | 12.06M | 14.31M | 12.74M | 15.15M | 14.83M | 15.82M | 14.86M | 12.75M | 13.56M | 14.80M | 14.35M | 3.50M | 3.40M | 46.48M | 57.65M | 57.69M | 56.19M | 42.23M | 45.73M | 43.41M | 46.83M | 41.33M | 57.48M | 60.55M | 72.89M | 46.18M | 90.54M | 128.57M | 82.66M | 47.52M | 67.30M | 50.68M | 55.10M | 48.66M | 64.63M | 72.71M | 74.75M | 68.44M | 84.10M | 99.58M | 94.11M | 67.09M |
|
Receivables
|
11.48M | 10.59M | 7.94M | 11.72M | 11.20M | 11.01M | 8.36M | 13.71M | 13.47M | 1.67M | 1.65M | 15.20M | 16.26M | 17.17M | 1.61M | 13.09M | 15.29M | 12.06M | 14.31M | 12.74M | 15.15M | 14.83M | 15.82M | 14.86M | 12.75M | 13.56M | 14.80M | 14.35M | 3.50M | 3.40M | 46.48M | 57.65M | 57.69M | 56.19M | 42.23M | 45.73M | 43.41M | 46.83M | 41.33M | 57.48M | 60.55M | 72.89M | 46.18M | 90.54M | 128.57M | 82.66M | 47.52M | 67.30M | 50.68M | 55.10M | 48.66M | 64.63M | 72.71M | 74.75M | 68.44M | 84.10M | 99.58M | 94.11M | 67.09M |
|
Raw Materials
|
| | | | | | | | 5.10M | 5.62M | 5.83M | 6.87M | 5.13M | 7.55M | 5.18M | 5.75M | 5.83M | 6.01M | 6.61M | 6.91M | 7.20M | 7.63M | 8.30M | 8.88M | 7.73M | 7.45M | 8.21M | 8.88M | 47.75M | 47.19M | 45.13M | 48.53M | 46.66M | 50.26M | 49.24M | 55.41M | 52.68M | 65.07M | 69.66M | 91.92M | 109.95M | 104.18M | 108.37M | 141.24M | 133.64M | 123.92M | 113.52M | 100.38M | 95.14M | 92.12M | 98.78M | 101.43M | 101.83M | 102.44M | 106.27M | 110.75M | 111.25M | 108.97M | 107.12M |
|
Work In Process
|
| | | | | | | | 2.86M | 2.82M | 2.51M | 3.41M | 3.17M | 3.25M | 2.92M | 2.85M | 3.14M | 3.04M | 2.97M | 3.07M | 3.45M | 3.19M | 3.36M | 4.03M | 4.03M | 3.42M | 3.81M | 3.76M | 13.60M | 14.37M | 13.30M | 13.97M | 13.55M | 13.68M | 15.23M | 17.77M | 15.91M | 18.29M | 19.41M | 21.64M | 23.09M | 24.04M | 22.64M | 26.52M | 30.53M | 27.75M | 26.42M | 23.16M | 24.71M | 21.24M | 21.77M | 23.44M | 23.88M | 24.45M | 29.72M | 31.08M | 33.79M | 36.77M | 40.48M |
|
Finished Goods
|
| | | | | | | | 0.77M | 1.42M | 1.62M | 0.96M | 0.32M | 2.15M | 1.06M | 0.71M | 0.15M | 1.45M | 1.18M | 0.94M | 0.74M | 0.99M | 0.29M | 0.71M | 0.47M | 0.53M | 0.92M | 0.41M | 52.76M | 51.58M | 52.92M | 60.13M | 52.98M | 49.12M | 43.46M | 53.20M | 47.22M | 44.65M | 42.05M | 52.55M | 58.56M | 51.76M | 54.04M | 73.57M | 127.99M | 88.78M | 81.00M | 78.70M | 76.66M | 68.88M | 169.99M | 193.87M | 194.25M | 198.64M | 200.77M | 218.79M | 227.70M | 206.46M | 193.70M |
|
Inventory
|
8.72M | 10.27M | 10.03M | 9.17M | 8.36M | | | | 8.73M | 9.85M | 9.96M | 11.23M | 8.63M | 12.95M | 9.15M | 9.31M | 9.12M | 10.50M | 10.76M | 10.92M | 11.38M | 11.82M | 11.96M | 13.62M | 12.23M | 11.40M | 12.93M | 13.05M | 114.11M | 113.15M | 111.35M | 122.64M | 113.19M | 113.06M | 107.94M | 126.39M | 115.81M | 128.02M | 131.12M | 166.11M | 191.60M | 179.98M | 185.05M | 241.33M | 292.16M | 240.45M | 220.94M | 202.24M | 196.51M | 182.24M | 290.54M | 318.74M | 319.96M | 325.53M | 336.77M | 360.63M | 372.74M | 352.21M | 341.31M |
|
Prepaid Assets
|
3.46M | 3.28M | 3.10M | 2.61M | 2.90M | | | | 0.35M | 0.46M | 0.63M | 0.38M | 0.54M | 0.90M | 0.97M | 0.75M | 0.45M | 1.54M | 1.37M | 0.42M | 0.33M | 0.96M | 1.05M | 0.78M | 0.56M | 1.16M | 0.99M | 0.82M | 12.53M | 11.74M | 11.91M | 11.37M | 14.08M | 16.07M | 13.38M | 17.24M | 16.10M | 18.19M | 15.52M | 13.59M | 22.50M | 20.32M | 21.34M | 14.98M | 22.92M | 26.22M | 24.30M | 26.48M | 34.12M | 39.45M | 33.06M | 39.87M | 34.33M | 43.59M | 33.72M | 31.43M | 37.83M | 47.37M | 49.08M |
|
Current Assets
|
68.38M | 62.56M | 60.13M | 54.24M | 51.47M | | | | 41.64M | 42.68M | 40.59M | 36.73M | 41.67M | 36.75M | 33.10M | 30.71M | 31.58M | 31.93M | 34.03M | 32.09M | 35.82M | 37.10M | 38.42M | 35.17M | 37.30M | 39.12M | 41.38M | 43.10M | 263.53M | 282.92M | 298.72M | 318.29M | 328.61M | 340.07M | 334.83M | 398.81M | 411.83M | 457.32M | 455.02M | 499.77M | 562.37M | 583.43M | 634.71M | 782.26M | 907.43M | 1,026.34M | 1,005.21M | 1,043.47M | 1,079.03M | 977.94M | 870.16M | 918.30M | 975.93M | 1,014.11M | 1,020.68M | 1,086.50M | 1,115.48M | 1,112.43M | 1,117.23M |
|
Buildings
|
45.76M | 45.82M | 45.84M | 41.22M | 40.89M | | | | 49.46M | 40.48M | 40.58M | 46.07M | 39.25M | 46.55M | 39.71M | 39.72M | 36.28M | 36.29M | 36.62M | 36.62M | 36.62M | 37.09M | 37.21M | 37.28M | 35.37M | 35.36M | 35.62M | 36.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
4.06M | 4.06M | 4.06M | 3.99M | 3.92M | | | | 4.60M | 3.92M | 3.92M | 4.53M | 3.59M | 3.79M | 3.59M | 3.59M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 2.96M | 2.49M | 2.02M | 2.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
24.80M | 24.54M | 22.52M | 21.95M | 21.20M | | | | 18.34M | 17.77M | 17.43M | 17.02M | 14.04M | 15.58M | 13.55M | 13.26M | 11.57M | 11.39M | 11.30M | 11.10M | 11.64M | 11.96M | 11.92M | 11.95M | 10.98M | 10.79M | 10.41M | 10.63M | 111.95M | 111.95M | 111.36M | 108.59M | 110.24M | 111.43M | 110.94M | 109.29M | 107.97M | 104.68M | 103.83M | 115.14M | 121.31M | 122.91M | 127.20M | 132.99M | 144.93M | 156.97M | 165.86M | 177.12M | 184.26M | 191.77M | 287.71M | 290.93M | 293.39M | 300.84M | 304.17M | 307.14M | 317.04M | 313.97M | 311.70M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 178.04M | 177.49M | 172.06M | 173.41M | 173.52M | 173.52M | 173.52M | 173.52M | 173.52M | 173.52M | 173.52M | 192.00M | 192.60M | 192.00M | 192.00M | 192.00M | 192.56M | 196.60M | 196.60M | 196.60M | 196.60M | 196.60M | 359.30M | 358.00M | 358.00M | 358.00M | 358.00M | 358.00M | 363.50M | 363.62M | 363.62M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.15M | 53.28M | 60.28M | 61.95M | 61.96M | 61.87M | 61.96M | 61.44M | 61.63M | 61.78M | 62.11M | 83.37M | 83.51M | 83.32M | 83.30M | 83.41M | 83.86M | 87.42M | 87.50M | 87.51M | 87.67M | 87.52M | 129.48M | 129.30M | 129.23M | 129.33M | 128.86M | 128.92M | 132.13M | 132.00M | 132.13M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 231.19M | 230.76M | 232.34M | 235.36M | 235.48M | 235.39M | 235.48M | 234.96M | 235.16M | 235.31M | 235.63M | 275.37M | 276.11M | 275.32M | 275.30M | 275.40M | 276.42M | 284.02M | 284.11M | 284.11M | 284.27M | 284.12M | 488.78M | 487.30M | 487.23M | 487.33M | 486.86M | 486.92M | 495.63M | 495.61M | 495.75M |
|
Long-Term Deferred Tax
|
| | | | | | | | | 42.00M | 43.00M | 45.00M | | 48.00M | 49.00M | 50.00M | | 50.00M | 50.00M | 49.80M | | 48.70M | 48.80M | 49.80M | | 48.00M | 46.70M | 32.00M | 38.54M | 37.11M | 34.53M | 34.06M | 32.95M | 31.22M | 30.43M | 21.81M | 20.59M | 19.78M | 19.52M | 19.91M | 16.11M | 13.83M | 14.30M | 17.75M | 16.30M | 14.70M | 14.73M | 17.42M | 18.75M | 19.80M | 22.25M | 26.88M | 27.64M | 27.78M | 29.64M | 38.00M | 36.22M | 18.45M | 14.93M |
|
Other Non-Current Assets
|
5.92M | 5.97M | 5.99M | 6.02M | 6.19M | | | | 6.32M | 6.33M | 6.35M | 6.39M | 7.47M | 6.56M | 6.86M | 6.89M | 7.29M | 7.30M | 7.32M | 7.33M | 7.51M | 7.49M | 7.39M | 7.24M | 7.37M | 7.23M | 7.24M | 4.71M | 12.94M | 12.78M | 12.68M | 16.68M | 29.76M | 29.26M | 30.03M | 34.91M | 34.41M | 33.54M | 34.70M | 32.44M | 37.68M | 43.12M | 46.80M | 58.37M | 62.09M | 61.78M | 81.01M | 82.79M | 96.67M | 242.80M | 250.71M | 252.89M | 258.74M | 256.47M | 257.40M | 256.09M | 252.35M | 250.62M | 248.08M |
|
Non-Current Assets
|
30.72M | 30.51M | 28.52M | 27.97M | 27.39M | | | | 26.29M | 25.72M | 25.39M | 25.00M | 24.08M | 23.71M | 21.96M | 20.16M | 18.86M | 18.69M | 18.61M | 18.43M | 19.16M | 19.46M | 19.31M | 19.19M | 18.34M | 18.02M | 17.65M | 15.34M | 436.42M | 382.49M | 379.54M | 381.66M | 393.88M | 391.48M | 389.64M | 382.89M | 378.49M | 372.15M | 370.84M | 418.13M | 424.02M | 426.89M | 433.44M | 452.36M | 465.91M | 481.28M | 506.48M | 519.26M | 538.63M | 691.24M | 999.25M | 1,005.04M | 1,011.20M | 1,013.56M | 1,016.79M | 1,023.91M | 1,033.77M | 1,008.37M | 997.09M |
|
Assets
|
99.10M | 93.07M | 88.65M | 82.21M | 78.86M | | | | 67.93M | 68.40M | 65.98M | 61.73M | 65.75M | 60.46M | 55.07M | 50.87M | 50.44M | 50.62M | 52.65M | 50.52M | 54.98M | 56.56M | 57.73M | 54.36M | 55.64M | 57.14M | 59.04M | 58.44M | 699.95M | 665.41M | 678.26M | 699.95M | 722.49M | 731.55M | 724.48M | 781.70M | 790.32M | 829.47M | 825.87M | 917.90M | 986.40M | 1,010.33M | 1,068.15M | 1,234.62M | 1,373.33M | 1,507.62M | 1,511.69M | 1,562.72M | 1,617.66M | 1,669.17M | 1,869.42M | 1,923.34M | 1,987.13M | 2,027.67M | 2,037.47M | 2,110.41M | 2,149.25M | 2,120.80M | 2,114.32M |
|
Accounts Payables
|
3.39M | 3.32M | 2.66M | 3.09M | 3.30M | | | | 3.67M | 3.72M | 2.09M | 3.79M | 3.05M | 3.86M | 2.03M | 1.64M | 3.03M | 3.62M | 3.14M | 2.38M | 3.92M | 4.15M | 4.01M | 3.78M | 3.86M | 3.86M | 4.06M | 5.24M | 43.26M | 46.02M | 34.74M | 43.42M | 45.04M | 43.34M | 27.32M | 38.70M | 32.34M | 44.19M | 38.60M | 57.21M | 66.08M | 57.69M | 44.20M | 92.16M | 76.13M | 70.98M | 39.35M | 44.70M | 47.22M | 50.83M | 43.81M | 50.82M | 61.45M | 64.26M | 44.70M | 65.14M | 68.22M | 63.16M | 47.51M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | 0.50M | | | | 1.52M | 1.28M | 1.33M | 1.66M | 1.88M | 1.89M | 1.98M | 1.48M | 29.37M | 27.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
3.39M | 3.32M | 2.66M | 3.09M | 3.30M | | | | 3.67M | 3.72M | 2.09M | 3.79M | 3.05M | 3.86M | 2.03M | 1.64M | 3.53M | 3.62M | 3.14M | 2.38M | 5.44M | 5.42M | 5.34M | 5.44M | 5.74M | 5.74M | 6.03M | 6.72M | 72.64M | 73.35M | 34.74M | 43.42M | 45.04M | 43.34M | 27.32M | 38.70M | 32.34M | 44.19M | 38.60M | 57.21M | 66.08M | 57.69M | 44.20M | 92.16M | 76.13M | 70.98M | 39.35M | 44.70M | 47.22M | 50.83M | 43.81M | 50.82M | 61.45M | 64.26M | 44.70M | 65.14M | 68.22M | 63.16M | 47.51M |
|
Accumulated Expenses
|
3.37M | 3.64M | 3.61M | 3.89M | 3.87M | 4.20M | 4.41M | 4.38M | 3.68M | 3.80M | 3.96M | 3.92M | 3.70M | 3.66M | 3.74M | 3.72M | 4.51M | 4.48M | 4.62M | 4.75M | 4.82M | 5.12M | 5.38M | 5.69M | 4.76M | 4.09M | 3.92M | 3.81M | 17.05M | 26.89M | 25.05M | 32.08M | 25.14M | 28.71M | 24.43M | 27.78M | 21.09M | 25.52M | 35.20M | 42.56M | 24.64M | 45.48M | 50.15M | 64.89M | 50.62M | 50.38M | 38.04M | 41.42M | 31.17M | 29.98M | 40.68M | 39.18M | 42.42M | 43.99M | 44.45M | 52.64M | 48.05M | 47.35M | 48.41M |
|
Other Accumulated Expenses
|
2.47M | 1.99M | 1.93M | 2.54M | 1.88M | | | | 2.26M | 2.98M | 3.09M | 3.89M | 3.69M | 2.97M | 2.48M | 2.89M | 2.15M | 2.34M | 2.41M | 2.73M | 2.45M | 2.56M | 2.76M | 2.92M | 2.37M | 2.77M | 2.60M | 2.34M | 113.84M | 119.74M | 122.83M | 129.56M | 126.77M | 126.75M | 118.60M | 114.03M | 115.89M | 124.28M | 143.45M | 180.69M | 193.59M | 200.75M | 205.09M | 222.49M | 256.24M | 253.10M | 220.93M | 204.22M | 198.73M | 192.32M | 215.10M | 247.50M | 264.39M | 268.45M | 261.27M | 280.08M | 294.08M | 266.44M | 268.75M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.96M | | | 15.13M | | | | | | | | | | | | |
|
Total Current Liabilities
|
14.72M | 16.28M | 15.95M | 16.70M | 14.68M | | | | 14.21M | 16.26M | 16.18M | 17.73M | 18.25M | 16.79M | 14.91M | 13.79M | 15.12M | 16.20M | 16.56M | 14.96M | 18.03M | 18.88M | 20.62M | 19.69M | 18.39M | 18.25M | 18.71M | 19.53M | 186.60M | 195.65M | 196.53M | 206.30M | 204.48M | 200.60M | 178.30M | 186.65M | 177.61M | 195.06M | 207.65M | 263.64M | 288.44M | 289.28M | 283.61M | 350.11M | 370.24M | 362.57M | 260.28M | 248.92M | 245.94M | 243.15M | 339.30M | 389.60M | 418.69M | 418.68M | 394.16M | 451.31M | 465.99M | 428.53M | 411.56M |
|
Non-Current Debt
|
| | | | | | | | | | | | 6.33M | 6.33M | 6.33M | 6.33M | 4.31M | 4.31M | 4.31M | 4.31M | 4.31M | 4.31M | 4.31M | 4.31M | 4.31M | 4.31M | 2.71M | | 59.33M | 59.33M | 59.33M | 54.33M | 49.33M | 44.33M | 39.33M | 77.33M | 77.33M | 77.33M | 39.33M | 39.33M | 39.33M | 12.43M | 12.43M | 12.43M | 12.43M | 12.43M | 12.43M | 12.43M | 12.43M | 12.43M | 24.66M | 24.67M | 24.68M | 24.69M | 24.70M | 24.77M | 24.11M | 24.05M | 23.82M |
|
Non-Current Deffered Revenue
|
| | | | | | | | 5.87M | | | | 5.39M | 5.32M | 5.25M | 5.17M | 5.24M | 5.16M | 5.10M | 5.07M | 5.00M | 4.96M | 4.95M | 4.92M | 4.85M | 4.81M | 4.81M | 4.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | 3.02M | | 0.34M | 0.34M | 0.10M | 0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.32M | 3.46M | 3.46M | 3.42M | 3.58M | 3.66M | 3.75M | 3.26M | 3.50M | 3.76M | 4.01M | 4.28M | 4.53M | 4.62M | 4.62M | 5.12M | 5.38M | 5.42M | 5.72M | 5.96M | 6.30M | 6.42M | 6.87M | 6.91M | 7.06M | 7.30M | 7.09M | 7.35M | 7.88M | 7.86M | 8.28M |
|
Other Non-Current Liabilities
|
| | | | | | | | 8.07M | 2.20M | 2.20M | | 7.39M | 2.00M | 2.00M | 2.00M | 2.40M | 2.40M | 2.40M | 2.40M | 2.50M | 2.50M | 2.50M | 2.50M | 2.80M | 2.80M | 2.80M | 2.80M | 20.53M | 20.50M | 20.40M | 23.93M | 32.94M | 32.81M | 33.90M | 40.14M | 42.59M | 45.87M | 42.68M | 42.04M | 41.52M | 41.02M | 34.12M | 41.84M | 41.70M | 41.45M | 59.81M | 62.41M | 62.06M | 66.98M | 76.63M | 79.80M | 85.94M | 84.75M | 83.22M | 82.54M | 80.80M | 79.11M | 78.44M |
|
Total Non-Current Liabilities
|
7.34M | 7.35M | 7.44M | 7.63M | 8.01M | | | | 8.07M | 7.87M | 7.74M | 7.66M | 13.72M | 13.65M | 13.58M | 13.51M | 11.95M | 11.87M | 11.81M | 11.78M | 11.81M | 11.77M | 11.76M | 11.73M | 11.96M | 11.92M | 10.31M | 7.60M | 83.18M | 83.29M | 83.19M | 81.68M | 85.85M | 80.80M | 76.98M | 120.74M | 123.41M | 126.96M | 86.02M | 85.65M | 85.37M | 58.07M | 51.16M | 59.39M | 59.52M | 59.30M | 77.96M | 80.81M | 80.79M | 85.83M | 108.16M | 111.37M | 117.69M | 116.73M | 115.01M | 114.66M | 112.79M | 111.02M | 110.53M |
|
Total Liabilities
|
22.06M | 23.63M | 23.39M | 24.34M | 22.69M | | | | 8.07M | 24.13M | 23.92M | 25.38M | 13.72M | 30.45M | 28.50M | 27.29M | 27.07M | 28.08M | 28.37M | 26.74M | 29.84M | 30.65M | 32.38M | 31.42M | 30.34M | 30.17M | 29.02M | 27.13M | 320.38M | 278.94M | 279.72M | 287.98M | 290.32M | 281.40M | 255.28M | 307.38M | 301.02M | 322.03M | 293.67M | 349.29M | 373.81M | 347.35M | 334.77M | 409.51M | 429.75M | 421.88M | 338.25M | 329.72M | 326.74M | 328.98M | 447.46M | 500.97M | 536.38M | 535.42M | 509.17M | 565.97M | 578.77M | 539.54M | 522.09M |
|
Total Debt
|
| | | | | | | | | | | | 6.33M | 6.33M | 6.33M | 6.33M | 4.31M | 4.31M | 4.31M | 4.31M | 4.31M | 4.31M | 4.31M | 4.31M | 4.31M | 4.31M | 2.71M | | 59.33M | 59.33M | 59.33M | 54.33M | 49.33M | 44.33M | 39.33M | 77.33M | 77.33M | 77.33M | 39.33M | 39.33M | 39.33M | 12.43M | 12.43M | 12.43M | 12.43M | 12.43M | 12.43M | 12.43M | 12.43M | 12.43M | 24.66M | 24.67M | 24.68M | 24.69M | 24.70M | 24.77M | 24.11M | 24.05M | 23.82M |
|
Common Equity
|
77.04M | 69.44M | 65.26M | 57.87M | 56.16M | | | | 45.65M | 44.27M | 42.06M | 36.35M | 33.79M | 30.01M | 26.57M | 23.57M | 23.37M | 22.54M | 24.28M | 23.78M | 25.13M | 25.91M | 25.34M | 22.94M | 25.30M | 26.97M | 30.02M | 31.31M | 379.57M | 386.47M | 398.55M | 411.97M | 432.17M | 450.15M | 469.20M | 474.31M | 489.30M | 507.44M | 532.20M | 568.61M | 612.58M | 662.98M | 733.38M | 825.11M | 943.58M | 1,085.74M | 1,173.44M | 1,233.00M | 1,290.92M | 1,340.19M | 1,421.96M | 1,422.37M | 1,450.75M | 1,492.26M | 1,528.30M | 1,544.44M | 1,570.48M | 1,581.26M | 1,592.23M |
|
Shareholder's Equity
|
77.04M | 69.44M | 65.26M | 57.87M | 56.16M | | | | 45.65M | 44.27M | 42.06M | 36.35M | 33.79M | 30.01M | 26.57M | 23.57M | 23.37M | 22.54M | 24.28M | 23.78M | 25.13M | 25.91M | 25.34M | 22.94M | 25.30M | 26.97M | 30.02M | 31.31M | 379.57M | 386.47M | 398.55M | 411.97M | 432.17M | 450.15M | 469.20M | 474.31M | 489.30M | 507.44M | 532.20M | 568.61M | 612.58M | 662.98M | 733.38M | 825.11M | 943.58M | 1,085.74M | 1,173.44M | 1,233.00M | 1,290.92M | 1,340.19M | 1,421.96M | 1,422.37M | 1,450.75M | 1,492.26M | 1,528.30M | 1,544.44M | 1,570.48M | 1,581.26M | 1,592.23M |
|
Liabilities and Shareholders Equity
|
99.10M | 93.07M | 88.65M | 82.21M | 78.86M | | | | 67.93M | 68.40M | 65.98M | 61.73M | 65.75M | 60.46M | 55.07M | 50.87M | 50.44M | 50.62M | 52.65M | 50.52M | 54.98M | 56.56M | 57.73M | 54.36M | 55.64M | 57.14M | 59.04M | 58.44M | 699.95M | 665.41M | 678.26M | 699.95M | 722.49M | 731.55M | 724.48M | 781.70M | 790.32M | 829.47M | 825.87M | 917.90M | 986.40M | 1,010.33M | 1,068.15M | 1,234.62M | 1,373.33M | 1,507.62M | 1,511.69M | 1,562.72M | 1,617.66M | 1,669.17M | 1,869.42M | 1,923.34M | 1,987.13M | 2,027.67M | 2,037.47M | 2,110.41M | 2,149.25M | 2,120.80M | 2,114.32M |
|
Treasury Shares
|
2.83M | 2.83M | 2.83M | 2.83M | 2.83M | 2.83M | 2.83M | 2.83M | 2.83M | 2.83M | 2.83M | 2.83M | 2.83M | 2.83M | 2.83M | 2.83M | 2.83M | 2.83M | 2.83M | 2.83M | 2.83M | 2.83M | 2.83M | 2.83M | 2.83M | 2.83M | 2.83M | 2.83M | | 464.00M | 464.00M | 0.29M | | | | 0.34M | | | | 0.44M | | | | 0.41M | | | | 0.53M | | | | 0.60M | 0.29M | 0.51M | 0.71M | 0.42M | | | |
|
Retained Earnings
|
137.54M | 129.94M | 125.77M | 118.38M | 116.67M | 113.20M | 111.47M | 106.11M | 106.16M | 104.78M | 102.56M | 96.85M | 94.29M | 90.52M | 87.07M | 84.08M | 83.88M | 83.04M | 84.75M | 84.23M | 85.56M | 86.30M | 85.70M | 83.26M | 85.56M | 87.17M | 90.13M | 91.35M | -9.99M | -77.88M | -67.36M | -58.21M | -40.83M | -23.08M | -9.70M | -12.76M | -11.66M | 29.12M | 50.72M | 82.90M | 124.47M | 173.51M | 241.13M | 327.90M | 444.70M | 587.72M | 670.53M | 725.67M | 775.98M | 821.63M | 868.60M | 866.49M | 889.84M | 924.41M | 965.01M | 975.98M | 988.02M | 995.73M | 999.00M |