|
Cash & Equivalents
|
76.02M | 101.88M | 57.65M | 96.37M | 116.25M | 150.94M | 90.32M | 110.41M | 87.92M | 84.81M | 58.19M | 81.30M | 58.22M | 60.41M | 37.11M | 78.43M | 51.99M | 26.07M | 26.07M | 72.68M | 20.99M | 29.52M | 2.40M | 45.38M | 14.76M | 36.45M | 2.08M | 29.91M | 3.65M | 2.33M | 2.41M | 1.24M | 1.61M | 1.70M | 1.68M | 1.54M | 1.59M | 239.21M | 1.65M | 1.36M | 4.24M | 2.24M | 2.17M | 1.83M | 2.39M | 1.56M | 2.28M | 1.35M | 1.79M | 1.46M | 1.80M | 0.91M | 2.54M | 2.07M | 2.02M | 1.59M | 1.95M | 1.69M | 1.35M | 1.26M |
|
Short-term Investments
|
| | 19.98M | 19.99M | 20.02M | 20.01M | 32.77M | 47.23M | 51.26M | 57.86M | 53.79M | 57.41M | 52.16M | 52.15M | 45.83M | 55.32M | 69.61M | 75.03M | 62.38M | 33.24M | 6.57M | | | 5.96M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
76.02M | 101.88M | 77.62M | 116.36M | 136.28M | 170.95M | 123.10M | 157.64M | 139.18M | 142.67M | 111.98M | 138.71M | 110.38M | 112.56M | 82.94M | 133.74M | 121.60M | 101.11M | 88.45M | 105.92M | 27.56M | 29.52M | 2.40M | 51.35M | 14.76M | 36.45M | 2.08M | 29.91M | 3.65M | 2.33M | 2.41M | 1.24M | 1.61M | 1.70M | 1.68M | 1.54M | 1.59M | 239.21M | 1.65M | 1.36M | 4.24M | 2.24M | 2.17M | 1.83M | 2.39M | 1.56M | 2.28M | 1.35M | 1.79M | 1.46M | 1.80M | 0.91M | 2.54M | 2.07M | 2.02M | 1.59M | 1.95M | 1.69M | 1.35M | 1.26M |
|
Receivables - Net
|
9.91M | | 7.13M | 7.97M | 13.84M | 12.45M | 10.91M | 15.21M | 16.61M | 14.53M | 14.38M | 15.24M | 14.98M | 15.58M | 14.33M | 29.15M | 19.69M | 17.89M | 20.46M | 26.29M | 29.00M | 20.19M | 23.51M | 23.73M | 19.70M | 18.23M | 24.49M | 21.11M | 19.31M | 21.80M | 22.07M | 24.13M | 24.80M | 18.61M | 19.58M | 25.54M | 19.98M | 7.17M | 15.75M | 32.69M | 31.87M | 25.92M | 23.20M | 33.39M | 25.72M | 24.50M | 28.62M | 26.75M | 26.00M | 23.29M | 24.10M | 18.63M | 26.86M | 21.83M | 20.27M | 17.03M | 17.52M | 14.22M | 16.02M | 13.90M |
|
Receivables - Other
|
| | | | 2.70M | | | | 2.70M | | | | 2.70M | | | | 3.20M | | | | 3.20M | | | | 3.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
9.91M | | 7.13M | 7.97M | 16.54M | 12.45M | 10.91M | 15.21M | 19.31M | 14.53M | 14.38M | 15.24M | 17.68M | 15.58M | 14.33M | 29.15M | 22.89M | 17.89M | 20.46M | 26.29M | 32.20M | 20.19M | 23.51M | 23.73M | 22.91M | 18.23M | 24.49M | 21.11M | 19.31M | 21.80M | 22.07M | 24.13M | 24.80M | 18.61M | 19.58M | 25.54M | 19.98M | 7.17M | 15.75M | 32.69M | 31.87M | 25.92M | 23.20M | 33.39M | 25.72M | 24.50M | 28.62M | 26.75M | 26.00M | 23.29M | 24.10M | 18.63M | 26.86M | 21.83M | 20.27M | 17.03M | 17.52M | 14.22M | 16.02M | 13.90M |
|
Raw Materials
|
4.76M | | | | 4.83M | 4.17M | 3.45M | | | | | | | | | | 10.22M | | | | 9.35M | | | | | | | | 6.58M | | | | 4.55M | 4.38M | 6.53M | 5.78M | 6.23M | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
0.07M | | | | 0.10M | 0.14M | 0.16M | | | | | | | | | | 0.41M | | | | 0.05M | | | | | | | | 0.17M | | | 20.00M | 0.00M | 0.10M | 0.20M | 0.13M | 23.57M | 24.41M | 23.45M | 25.45M | 26.59M | 23.92M | 25.29M | 27.11M | 28.05M | 26.93M | 27.27M | 27.89M | 28.12M | 28.31M | 28.12M | 28.22M | 28.57M | 29.19M | 29.77M | 30.33M | 30.15M | 29.75M | 28.79M | 28.36M |
|
Finished Goods
|
14.82M | | | | 19.92M | 20.57M | 23.69M | | | | | | | | | | 42.90M | | | | 77.20M | | | | | | | | 77.55M | | | | 80.33M | 78.83M | 81.13M | 80.60M | 80.80M | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
19.65M | | 20.58M | 21.00M | 24.85M | 24.88M | 27.30M | 29.00M | 35.56M | 30.97M | 34.47M | 41.31M | 40.15M | 44.59M | 43.16M | 48.70M | 53.53M | 56.00M | 68.38M | 77.75M | 86.60M | 80.97M | 73.70M | 70.61M | 75.03M | 66.86M | 69.86M | 79.22M | 84.30M | 86.78M | 90.24M | 90.98M | 84.88M | 83.31M | 87.86M | 86.51M | 87.06M | 82.02M | 81.67M | 83.26M | 81.36M | 82.31M | 88.58M | 86.13M | 105.64M | 103.21M | 121.32M | 113.55M | 114.03M | 116.78M | 121.45M | 116.22M | 115.43M | 100.90M | 95.84M | 93.04M | 103.15M | 103.88M | 99.45M | 89.83M |
|
Current Deferred Tax Assets
|
4.30M | | 4.15M | 4.13M | 4.44M | 4.47M | 4.49M | 4.45M | 5.40M | 5.40M | 5.40M | 5.37M | 6.94M | 6.93M | 6.91M | 6.94M | 8.79M | 8.74M | 8.76M | 8.56M | 15.54M | 15.52M | 15.53M | 15.54M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
6.39M | | 7.74M | 6.93M | 6.00M | 6.04M | 7.01M | 9.14M | 9.52M | 8.47M | 10.90M | 10.94M | 9.22M | 8.61M | 12.10M | 10.25M | 17.79M | 17.67M | 20.58M | 14.81M | 13.74M | 14.12M | 16.41M | 17.52M | 23.28M | 16.81M | 18.40M | 23.80M | 27.66M | 22.13M | 26.40M | 31.01M | 31.56M | 31.99M | 31.94M | 35.00M | 36.40M | 30.89M | 30.61M | 36.13M | 43.49M | 33.84M | 42.56M | 49.63M | 54.92M | 40.62M | 45.08M | 34.80M | 39.92M | 39.90M | 40.14M | 41.23M | 44.64M | 35.59M | 37.92M | 40.78M | 44.10M | 38.00M | 37.88M | 38.55M |
|
Current Assets
|
116.91M | | 121.95M | 162.31M | 191.19M | 223.89M | 179.71M | 223.54M | 210.58M | 209.07M | 186.19M | 220.47M | 189.54M | 196.19M | 168.93M | 238.04M | 232.59M | 235.50M | 217.47M | 246.20M | 182.39M | 172.33M | 147.34M | 190.73M | 138.33M | 149.02M | 129.19M | 164.25M | 152.49M | 142.38M | 158.22M | 158.36M | 150.86M | 145.65M | 158.64M | 159.59M | 160.37M | 372.79M | 141.76M | 164.36M | 181.80M | 171.50M | 187.00M | 195.33M | 207.62M | 191.90M | 221.87M | 197.67M | 197.76M | 208.42M | 208.52M | 198.07M | 206.13M | 181.05M | 177.38M | 170.27M | 181.28M | 175.37M | 175.53M | 169.80M |
|
Property, Plant & Equipment (Net)
|
32.95M | | 36.23M | 38.85M | 43.85M | 49.46M | 60.31M | 68.30M | 79.36M | 91.36M | 105.54M | 117.79M | 129.54M | 137.57M | 151.48M | 159.47M | 165.45M | 177.73M | 186.70M | 197.89M | 204.38M | 203.50M | 202.08M | 203.66M | 208.37M | 207.19M | 205.62M | 206.69M | 208.65M | 204.33M | 202.38M | 199.45M | 205.63M | 203.65M | 202.28M | 201.75M | 197.42M | 194.71M | 186.94M | 178.48M | 175.22M | 182.11M | 182.40M | 184.70M | 195.13M | 197.64M | 196.89M | 199.92M | 200.60M | 194.80M | 191.07M | 190.71M | 179.50M | 167.04M | 153.68M | 140.41M | 129.57M | 119.78M | 109.11M | 95.13M |
|
Long-Term Investments
|
| | 20.01M | 20.08M | 10.04M | 10.03M | 32.37M | 35.52M | 38.64M | 38.70M | 28.50M | 25.68M | 34.63M | 30.47M | 37.82M | 43.38M | 44.44M | 40.87M | 28.75M | 8.58M | 8.55M | | | | | | | | 4.00M | | | | 6.00M | 7.00M | 7.00M | 8.00M | 8.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | 2.85M | 2.85M | 2.85M | 2.85M | 2.85M | 9.01M | 9.01M | 8.96M | 8.96M | 8.96M | 8.96M | 8.96M | 8.96M | 9.00M | 9.00M | 65.16M | 55.08M | 64.00M | 64.00M | 64.05M | 64.00M | 64.00M | 64.00M | 64.00M | 64.00M | 64.00M | 64.00M | 64.00M | 64.00M | 64.00M | 64.00M | 64.00M | 64.00M | 64.00M | 64.00M | 64.00M | 64.00M | 64.00M | 64.00M | 64.00M | 64.00M | 64.00M | 64.00M | 64.00M | 64.00M | 64.00M | 64.00M | 64.00M | 64.00M | 64.00M | 64.00M | 64.00M | 64.00M | 64.00M | 64.00M | 64.00M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.95M | | | | 19.00M | 19.00M | 19.00M | 19.00M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | 2.85M | 2.85M | 2.85M | 2.85M | 2.88M | 17.55M | 17.29M | 17.03M | 16.82M | 16.61M | 16.40M | 16.19M | 15.99M | 15.78M | 15.57M | 85.09M | 83.34M | 82.71M | 82.08M | 81.45M | 80.82M | 79.22M | 78.68M | 78.13M | 77.59M | 77.04M | 76.50M | 75.95M | 75.41M | 74.86M | 74.32M | 73.77M | 73.23M | 72.68M | 74.11M | 73.51M | 72.87M | 72.27M | 71.67M | 71.07M | 70.47M | 69.87M | 69.27M | 68.67M | 68.06M | 67.56M | 67.09M | 66.69M | 66.63M | 66.58M | 66.52M | 66.47M | 66.41M | 66.36M | 66.30M | 66.25M |
|
Long-Term Deferred Tax
|
15.96M | | 12.56M | 12.38M | 17.41M | 15.55M | 15.37M | 13.69M | 18.61M | 7.93M | 4.47M | 4.25M | 19.57M | 6.40M | 6.95M | 9.25M | 3.43M | 6.84M | 7.94M | 10.22M | 41.30M | | | | 4.67M | | | 0.94M | 2.62M | 1.44M | | | | | | | | | | | | | | | | | 3.11M | 6.27M | 7.96M | 11.21M | 16.23M | 21.39M | 20.25M | 21.18M | 25.40M | 27.27M | 33.58M | 34.90M | 31.80M | 24.93M |
|
Other Non-Current Assets
|
4.13M | | 4.52M | 4.30M | 4.61M | 4.96M | 4.58M | 4.99M | 2.05M | 2.97M | 4.57M | 4.62M | 6.29M | 6.23M | 6.83M | 8.51M | 12.28M | 15.73M | 19.14M | 17.91M | 19.20M | 22.46M | 23.24M | 27.16M | 24.99M | 27.31M | 27.24M | 28.90M | 30.48M | 33.51M | 33.26M | 36.31M | 38.24M | 42.72M | 43.72M | 46.15M | 48.01M | 49.87M | 50.77M | 52.59M | 56.01M | 66.61M | 69.01M | 72.26M | 75.19M | 78.53M | 76.64M | 78.74M | 81.80M | 82.48M | 82.27M | 82.62M | 82.95M | 84.69M | 87.15M | 93.11M | 93.32M | 94.91M | 82.63M | 76.33M |
|
Non-Current Assets
|
53.05M | | 73.33M | 75.61M | 71.46M | 79.99M | 112.63M | 122.51M | 131.44M | 158.51M | 160.37M | 169.38M | 192.23M | 197.27M | 219.49M | 236.81M | 241.59M | 256.96M | 258.10M | 319.69M | 318.51M | 308.67M | 307.40M | 312.26M | 318.84M | 313.72M | 311.54M | 314.66M | 319.34M | 316.32M | 312.13M | 311.71M | 319.28M | 625.05M | 637.28M | 642.73M | 645.67M | 641.03M | 627.04M | 615.76M | 618.33M | 650.71M | 667.50M | 688.29M | 711.92M | 720.69M | 728.22M | 743.12M | 756.18M | 754.39M | 756.64M | 762.97M | 744.75M | 727.42M | 706.26M | 694.38M | 679.53M | 661.42M | 628.99M | 579.59M |
|
Assets
|
169.96M | | 195.28M | 237.92M | 262.66M | 303.88M | 292.34M | 346.05M | 342.02M | 367.59M | 346.56M | 389.85M | 381.76M | 393.46M | 388.42M | 474.85M | 474.19M | 492.46M | 475.57M | 565.89M | 500.90M | 481.00M | 454.74M | 503.00M | 457.17M | 462.75M | 440.73M | 478.91M | 471.83M | 458.70M | 470.35M | 470.07M | 470.14M | 770.70M | 795.91M | 802.32M | 806.04M | 1,013.81M | 768.80M | 780.12M | 800.14M | 822.21M | 854.50M | 883.62M | 919.54M | 912.59M | 950.09M | 940.78M | 953.94M | 962.81M | 965.15M | 961.03M | 950.88M | 908.47M | 883.64M | 864.65M | 860.81M | 836.79M | 804.51M | 749.39M |
|
Accounts Payables
|
42.02M | | 40.17M | 45.82M | 50.14M | 53.87M | 49.64M | 64.82M | 67.70M | 80.08M | 63.34M | 75.74M | 73.39M | 63.38M | 59.37M | 85.60M | 84.20M | 80.17M | 87.98M | 115.33M | 103.94M | 96.61M | 85.81M | 106.87M | 105.38M | 106.66M | 105.59M | 136.63M | 129.19M | 116.14M | 101.00M | 138.74M | 144.78M | 121.15M | 117.34M | 151.36M | 134.59M | 132.94M | 94.97M | 167.14M | 91.90M | 122.10M | 129.92M | 163.89M | 162.55M | 177.03M | 167.21M | 199.15M | 176.21M | 160.30M | 152.21M | 168.88M | 135.90M | 125.30M | 106.04M | 127.99M | 107.62M | 114.31M | 111.21M | 106.97M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 459.60M | | | | 539.50M | 523.50M | 540.20M | 516.50M | 546.60M | 557.70M | 563.90M | 579.50M |
|
Payables
|
42.02M | | 40.17M | 45.82M | 50.14M | 53.87M | 49.64M | 64.82M | 67.70M | 80.08M | 63.34M | 75.74M | 73.39M | 63.38M | 59.37M | 85.60M | 84.20M | 80.17M | 87.98M | 115.33M | 103.94M | 96.61M | 85.81M | 106.87M | 105.38M | 106.66M | 105.59M | 136.63M | 129.19M | 116.14M | 101.00M | 138.74M | 144.78M | 121.15M | 117.34M | 151.36M | 134.59M | 132.94M | 94.97M | 167.14M | 91.90M | 122.10M | 129.92M | 163.89M | 162.55M | 177.03M | 167.21M | 199.15M | 635.81M | 160.30M | 152.21M | 168.88M | 675.40M | 648.80M | 646.24M | 644.49M | 654.22M | 672.01M | 675.11M | 686.47M |
|
Accumulated Expenses
|
24.86M | | 21.85M | 25.83M | 29.81M | 17.38M | 20.47M | 23.06M | 21.60M | 11.96M | 15.99M | 14.96M | 15.24M | 19.49M | 24.63M | 29.02M | 33.07M | 23.94M | 24.39M | 32.96M | 15.67M | 26.34M | 25.68M | 28.88M | 19.45M | 31.06M | 29.05M | 34.68M | 34.60M | 27.31M | 24.69M | 31.99M | 27.70M | 29.35M | 29.96M | 39.38M | 40.32M | 27.29M | 33.07M | 61.75M | 76.79M | 42.19M | 54.22M | 63.90M | 51.24M | 25.70M | 33.27M | 27.34M | 31.29M | 30.71M | 38.93M | 24.28M | 28.27M | 28.30M | 35.30M | 28.91M | 31.04M | 21.37M | 20.93M | 18.54M |
|
Other Accumulated Expenses
|
11.67M | | 13.16M | 17.18M | 15.69M | 17.70M | 18.32M | 20.08M | 13.96M | 17.10M | 17.72M | 12.27M | 11.21M | 10.41M | 11.10M | 15.58M | 15.59M | 16.13M | 18.68M | 25.10M | 23.45M | 24.12M | 25.85M | 29.55M | 35.63M | 37.55M | 39.20M | 44.71M | 46.82M | 46.57M | 48.06M | 49.86M | 51.23M | 47.77M | 48.72M | 52.36M | 53.07M | 53.05M | 57.55M | 58.45M | 60.86M | 57.83M | 57.71M | 61.77M | 64.18M | 59.39M | 58.60M | 60.95M | 60.78M | 58.44M | 57.05M | 58.91M | 61.96M | 58.45M | 56.50M | 57.27M | 55.80M | 53.82M | 50.33M | 49.57M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | 16.00M | | | | 14.00M | | 24.50M | 75.80M | 182.50M | 135.80M | 199.60M | 218.70M | 281.50M | 213.70M | 231.00M | 446.00M | 227.24M | 33.50M | 244.20M | 314.90M | 382.20M | 359.10M | 382.50M | 413.20M | 443.30M | 406.30M | 459.60M | 470.60M | 483.80M | 488.00M | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.20M | 56.17M | 58.00M | 59.56M | 60.21M | 60.18M | 61.00M | 62.08M | 64.08M | 68.00M | 69.32M | 72.36M | 74.05M | 76.04M | 77.24M | 79.53M | 81.38M | 82.44M | 83.14M | 81.76M | 81.30M | 81.00M | 82.49M | 82.31M | 83.00M | 82.21M | 82.00M |
|
Current Taxes
|
5.36M | | 4.53M | 10.17M | 9.88M | 19.19M | 8.60M | 18.09M | 9.28M | 14.73M | 6.13M | 17.18M | 12.52M | 16.51M | 11.28M | 26.54M | 10.21M | 24.79M | 9.87M | 25.24M | 9.86M | 19.29M | 12.34M | 33.23M | 23.43M | 28.07M | 6.55M | 24.04M | 24.23M | 30.66M | 9.08M | 15.95M | 18.38M | 23.84M | 10.61M | 24.70M | 22.17M | 27.49M | 21.09M | 32.03M | 23.34M | 39.10M | 13.78M | 36.59M | 22.09M | 26.29M | 27.43M | 31.36M | 23.62M | 31.65M | 23.36M | 27.20M | 17.13M | 16.66M | 16.56M | 17.68M | 18.62M | 17.43M | 17.85M | 10.55M |
|
Current Deferred Revenue
|
12.94M | | 10.49M | 13.61M | 13.53M | 19.88M | 11.64M | 15.41M | 15.19M | 17.49M | 12.33M | 15.29M | 15.39M | 20.18M | 18.09M | 29.24M | 28.73M | 26.14M | 25.66M | 25.39M | 51.47M | 30.94M | 24.59M | 28.35M | 26.21M | 30.65M | 45.73M | 39.93M | 27.77M | 30.18M | 28.14M | 46.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
96.86M | | 90.21M | 112.61M | 119.05M | 128.01M | 108.66M | 141.46M | 133.06M | 141.37M | 115.50M | 145.31M | 137.18M | 140.72M | 133.66M | 200.38M | 187.05M | 186.32M | 179.27M | 243.33M | 224.95M | 220.22M | 206.04M | 244.92M | 225.32M | 252.19M | 252.66M | 298.44M | 306.39M | 345.67M | 409.99M | 438.99M | 488.67M | 545.48M | 592.54M | 603.07M | 594.77M | 795.08M | 562.52M | 512.56M | 655.94M | 757.37M | 846.13M | 890.88M | 906.78M | 937.94M | 945.26M | 923.27M | 929.81M | 925.69M | 921.76M | 919.33M | 936.07M | 906.19M | 900.57M | 894.04M | 908.01M | 904.38M | 903.22M | 898.81M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | 12.50M | 14.12M | 13.48M | 11.84M | | 1.00M | 0.31M | | | | 4.59M | 4.64M | 4.82M | 5.65M | 5.54M | 3.93M | 119.45M | 9.14M | 8.19M | 7.04M | 117.84M | 1.76M | 0.66M | 0.53M | 134.61M | 0.31M | | | 145.05M | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 278.45M | 290.88M | 293.33M | 298.09M | 354.76M | 346.47M | 342.29M | 283.08M | 362.61M | 379.38M | 396.90M | 336.19M | 412.57M | 420.52M | 427.61M | 356.88M | 436.94M | 438.48M | 439.72M | 351.39M | 424.75M | 408.72M | 401.15M | 307.20M | 376.91M | 369.79M | 361.03M |
|
Other Non-Current Liabilities
|
12.31M | | 12.94M | 12.21M | 11.50M | 11.67M | 12.33M | 14.11M | 13.81M | 14.21M | 15.29M | 16.74M | 17.80M | 18.73M | 19.96M | 23.18M | 27.51M | 32.52M | 37.48M | 45.50M | 53.61M | 54.58M | 61.41M | 69.73M | 71.53M | 75.41M | 73.32M | 76.17M | 76.29M | 77.04M | 76.93M | 80.80M | 86.20M | 65.77M | 64.25M | 66.48M | 68.80M | 70.96M | 74.82M | 81.62M | 84.84M | 97.26M | 99.69M | 104.75M | 100.83M | 105.02M | 103.31M | 104.61M | 105.42M | 106.61M | 106.49M | 105.82M | 105.34M | 104.70M | 102.23M | 100.73M | 97.18M | 94.96M | 94.39M | 92.89M |
|
Total Non-Current Liabilities
|
15.12M | | 15.38M | 15.20M | 133.27M | 142.44M | 111.00M | 143.38M | 134.52M | 143.01M | 117.18M | 146.92M | 138.75M | 142.61M | 135.49M | 202.64M | 189.77M | 189.68M | 182.69M | 248.47M | 224.95M | 239.24M | 219.52M | 256.75M | 225.32M | 253.19M | 252.97M | 298.44M | 306.39M | 345.67M | 414.58M | 443.62M | 493.49M | 829.57M | 888.96M | 900.33M | 896.67M | 1,098.77M | 857.00M | 801.33M | 939.27M | 1,057.60M | 1,158.46M | 1,218.94M | 1,243.66M | 1,276.78M | 1,289.73M | 1,273.64M | 1,286.69M | 1,281.25M | 1,277.81M | 1,275.90M | 1,287.46M | 1,249.64M | 1,228.38M | 1,212.71M | 1,215.21M | 1,198.67M | 1,190.81M | 1,177.84M |
|
Total Liabilities
|
111.98M | | 105.59M | 127.81M | 133.27M | 142.44M | 123.33M | 157.49M | 148.32M | 157.22M | 132.47M | 163.66M | 156.54M | 161.34M | 155.45M | 225.82M | 217.28M | 222.21M | 220.18M | 293.97M | 278.56M | 293.82M | 280.94M | 326.48M | 296.85M | 328.59M | 326.29M | 374.61M | 382.68M | 422.70M | 491.50M | 524.42M | 579.69M | 895.34M | 953.22M | 966.81M | 965.47M | 1,169.72M | 931.82M | 882.94M | 1,024.11M | 1,154.86M | 1,258.15M | 1,323.69M | 1,344.49M | 1,381.80M | 1,393.05M | 1,378.25M | 1,392.11M | 1,387.86M | 1,384.30M | 1,381.72M | 1,392.81M | 1,354.34M | 1,330.61M | 1,313.43M | 1,312.40M | 1,293.63M | 1,285.20M | 1,270.73M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | 16.00M | | | | 14.00M | | 24.50M | 75.80M | 182.50M | 135.80M | 199.60M | 218.70M | 281.50M | 213.70M | 231.00M | 446.00M | 227.24M | 33.50M | 244.20M | 314.90M | 382.20M | 359.10M | 382.50M | 413.20M | 443.30M | 406.30M | 459.60M | 470.60M | 483.80M | 488.00M | | | | | | | | |
|
Common Equity
|
57.98M | | 89.69M | 110.11M | 129.39M | 161.44M | 169.01M | 188.56M | 193.70M | 210.37M | 214.09M | 226.19M | 225.22M | 232.12M | 232.97M | 249.03M | 256.91M | 270.25M | 255.39M | 271.92M | 222.34M | 187.18M | 173.81M | 176.51M | 160.32M | 134.15M | 114.44M | 104.30M | 89.16M | 36.00M | -21.15M | -54.35M | -109.55M | -124.64M | -157.30M | -164.49M | -159.43M | -155.91M | -163.02M | -102.83M | -223.98M | -332.65M | -403.66M | -440.07M | -424.95M | -469.21M | -442.96M | -437.47M | -438.18M | -425.05M | -419.14M | -420.69M | -441.93M | -445.86M | -446.96M | -448.78M | -451.59M | -456.84M | -480.69M | -521.34M |
|
Shareholder's Equity
|
57.98M | | 89.69M | 110.11M | 129.39M | 161.44M | 169.01M | 188.56M | 193.70M | 210.37M | 214.09M | 226.19M | 225.22M | 232.12M | 232.97M | 249.03M | 256.91M | 270.25M | 255.39M | 271.92M | 222.34M | 187.18M | 173.81M | 176.51M | 160.32M | 134.15M | 114.44M | 104.30M | 89.16M | 36.00M | -21.15M | -54.35M | -109.55M | -124.64M | -157.30M | -164.49M | -159.43M | -155.91M | -163.02M | -102.83M | -223.98M | -332.65M | -403.66M | -440.07M | -424.95M | -469.21M | -442.96M | -437.47M | -438.18M | -425.05M | -419.14M | -420.69M | -441.93M | -445.86M | -446.96M | -448.78M | -451.59M | -456.84M | -480.69M | -521.34M |
|
Liabilities and Shareholders Equity
|
169.96M | | 195.28M | 237.92M | 262.66M | 303.88M | 292.34M | 346.05M | 342.02M | 367.59M | 346.56M | 389.85M | 381.76M | 393.46M | 388.42M | 474.85M | 474.19M | 492.46M | 475.57M | 565.89M | 500.90M | 481.00M | 454.74M | 503.00M | 457.17M | 462.75M | 440.73M | 478.91M | 471.83M | 458.70M | 470.35M | 470.07M | 470.14M | 770.70M | 795.91M | 802.32M | 806.04M | 1,013.81M | 768.80M | 780.12M | 800.14M | 822.21M | 854.50M | 883.62M | 919.54M | 912.59M | 950.09M | 940.78M | 953.94M | 962.81M | 965.15M | 961.03M | 950.88M | 908.47M | 883.64M | 864.65M | 860.81M | 836.79M | 804.51M | 749.39M |
|
Retained Earnings
|
20.62M | | 48.49M | 65.73M | 81.10M | 103.52M | 120.49M | 146.70M | 159.19M | 182.67M | 192.59M | 212.85M | 219.28M | 231.56M | 232.39M | 248.49M | 256.41M | 269.69M | 254.86M | 271.41M | 221.86M | 186.72M | 173.35M | 176.06M | 159.88M | 133.73M | 114.03M | 103.90M | 88.77M | 35.63M | -21.50M | -54.68M | -109.86M | -124.94M | -157.59M | -164.77M | -159.71M | -156.19M | -168.81M | -117.50M | -224.23M | -332.89M | -403.89M | -440.29M | -429.15M | -469.44M | -443.18M | -438.15M | -443.58M | -432.11M | -431.36M | -433.68M | -458.87M | -466.35M | -471.40M | -474.54M | -479.20M | -487.85M | -512.86M | -552.65M |
|
Treasury Shares
|
0.17M | | -0.03M | 0.03M | 0.03M | -0.04M | -0.56M | 0.93M | 1.32M | 0.47M | 1.02M | 1.44M | 1.92M | 0.58M | 1.18M | 1.65M | 2.25M | 0.65M | 1.63M | 2.36M | 3.64M | 2.70M | 3.63M | 4.64M | 6.03M | 2.42M | 3.26M | 4.55M | 5.57M | 2.15M | 2.15M | 1.72M | 8.40M | 1.17M | 1.10M | 0.94M | 3.77M | 0.89M | 0.01M | 0.00M | 3.61M | 1.35M | 0.90M | 1.00M | 3.25M | 0.81M | 0.30M | 0.01M | 1.12M | 0.12M | 0.01M | 0.01M | 0.70M | 0.04M | 0.00M | 0.01M | 0.81M | 0.07M | 0.04M | 0.01M |