|
Cash & Equivalents
|
103.94M | 95.52M | 124.38M | 0.13M | 140.93M | 138.98M | 163.15M | 152.79M | 142.02M | 99.05M | 109.31M | 125.00M | 119.34M | 119.34M | 129.51M | 110.80M | 116.09M | 109.55M | 122.00M | 128.82M | 162.85M | 29.24M | 19.67M | 17.78M | 21.29M | 23.23M | 29.78M | 21.89M | 21.77M | 24.78M | 34.97M | 26.08M | 29.12M | 35.05M | 73.83M | 26.64M | 81.99M | 34.74M | 46.99M | 26.33M | 23.12M | 23.56M | 37.61M | 46.41M | 92.05M | 28.23M | 62.51M | 88.01M | 105.23M | 49.17M | 49.90M | 36.72M | 32.43M | 43.78M | 72.05M | 47.22M | 49.65M | 47.11M | 61.88M | 36.18M | 26.40M | 14.51M | 22.54M | 23.06M | 21.90M | 19.89M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | 29.34M | 14.74M | 31.78M | 5.00M | 1.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
103.94M | 95.52M | 124.38M | 0.13M | 140.93M | 138.98M | 163.15M | 152.79M | 142.02M | 99.05M | 109.31M | 125.00M | 119.34M | 119.34M | 129.51M | 110.80M | 116.09M | 138.89M | 136.75M | 160.59M | 167.85M | 30.99M | 19.67M | 17.78M | 21.29M | 23.23M | 29.78M | 21.89M | 21.77M | 24.78M | 34.97M | 26.08M | 29.12M | 35.05M | 73.83M | 26.64M | 81.99M | 34.74M | 46.99M | 26.33M | 23.12M | 23.56M | 37.61M | 46.41M | 92.05M | 28.23M | 62.51M | 88.01M | 105.23M | 49.17M | 49.90M | 36.72M | 32.43M | 43.78M | 72.05M | 47.22M | 49.65M | 47.11M | 61.88M | 36.18M | 26.40M | 14.51M | 22.54M | 23.06M | 21.90M | 19.89M |
|
Receivables - Net
|
| | 105.25M | | 115.82M | 133.78M | 108.69M | 0.12M | 143.02M | 174.38M | 153.88M | 144.39M | 163.79M | 183.10M | 167.29M | 191.90M | 199.31M | 213.19M | 199.52M | 186.08M | 208.41M | 310.93M | 359.90M | 290.75M | 324.02M | 362.02M | 461.48M | 325.30M | 353.37M | 364.62M | 352.61M | 302.08M | 337.06M | 380.47M | 374.27M | 322.39M | 370.59M | 384.87M | 355.37M | 327.04M | 335.49M | 367.04M | 342.30M | 292.99M | 224.08M | 279.81M | 278.34M | 260.11M | 292.73M | 330.70M | 353.88M | 325.20M | 338.80M | 328.76M | 314.27M | 282.01M | 267.95M | 276.23M | 252.54M | 244.18M | 231.06M | 225.38M | 214.70M | 219.06M | 225.74M | 251.87M |
|
Receivables
|
| | 105.25M | | 115.82M | 133.78M | 108.69M | 0.12M | 143.02M | 174.38M | 153.88M | 144.39M | 163.79M | 183.10M | 167.29M | 191.90M | 199.31M | 213.19M | 199.52M | 186.08M | 208.41M | 310.93M | 359.90M | 290.75M | 324.02M | 362.02M | 461.48M | 325.30M | 353.37M | 364.62M | 352.61M | 302.08M | 337.06M | 380.47M | 374.27M | 322.39M | 370.59M | 384.87M | 355.37M | 327.04M | 335.49M | 367.04M | 342.30M | 292.99M | 224.08M | 279.81M | 278.34M | 260.11M | 292.73M | 330.70M | 353.88M | 325.20M | 338.80M | 328.76M | 314.27M | 282.01M | 267.95M | 276.23M | 252.54M | 244.18M | 231.06M | 225.38M | 214.70M | 219.06M | 225.74M | 251.87M |
|
Current Deferred Tax Assets
|
| | 7.96M | | 5.18M | 5.13M | 6.78M | 0.01M | 5.08M | 4.68M | 6.30M | 5.03M | 4.53M | 6.25M | 5.45M | 6.02M | 6.28M | 5.53M | 7.64M | 7.57M | 8.94M | 10.17M | 5.44M | 7.70M | 6.12M | 7.59M | 7.39M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 9.08M | | 8.06M | 8.60M | 9.98M | 0.01M | 11.97M | 8.25M | 9.25M | 8.93M | 7.13M | 8.38M | 8.54M | 8.48M | 7.61M | 12.16M | 9.49M | 9.30M | 8.70M | 17.52M | 18.78M | 15.80M | 15.81M | 18.98M | 23.55M | 24.92M | 20.13M | 22.28M | 21.37M | 20.00M | 18.43M | 18.92M | 20.61M | 22.42M | 21.01M | 23.76M | 22.14M | 24.29M | 22.66M | 26.84M | 30.72M | 24.99M | 25.78M | 27.01M | 26.14M | 29.44M | 24.44M | 27.16M | 31.61M | 25.67M | 22.22M | 26.46M | 32.53M | 29.42M | 22.82M | 23.02M | 28.89M | 24.98M | 32.57M | 34.53M | 31.79M | 31.26M | 34.88M | 40.20M |
|
Current Assets
|
| | 248.06M | | 273.94M | 286.62M | 293.50M | 0.30M | 306.48M | 286.37M | 280.62M | 284.83M | 304.90M | 317.50M | 317.17M | 326.19M | 356.20M | 370.27M | 356.46M | 364.02M | 394.58M | 377.55M | 415.81M | 342.47M | 373.69M | 413.79M | 542.97M | 385.69M | 412.22M | 435.84M | 427.80M | 357.48M | 394.70M | 440.40M | 428.28M | 378.83M | 432.97M | 453.12M | 429.83M | 385.99M | 392.34M | 425.99M | 421.73M | 593.40M | 359.90M | 350.75M | 378.88M | 384.01M | 432.52M | 417.51M | 445.07M | 398.35M | 406.33M | 408.63M | 430.21M | 371.30M | 353.83M | 359.61M | 354.99M | 315.40M | 300.64M | 285.30M | 277.09M | 281.05M | 286.85M | 313.24M |
|
Property, Plant & Equipment (Net)
|
| | 60.35M | | 55.97M | 55.53M | 53.96M | 0.05M | 51.19M | 54.73M | 56.24M | 56.30M | 57.25M | 57.42M | 58.17M | 57.70M | 56.31M | 55.77M | 54.47M | 53.32M | 53.18M | 62.11M | 61.39M | 58.59M | 56.80M | 55.99M | 57.53M | 58.56M | 60.31M | 59.90M | 64.00M | 64.12M | 61.82M | 63.08M | 60.16M | 57.14M | 57.05M | 55.80M | 57.67M | 57.90M | 58.65M | 61.22M | 66.15M | 67.04M | 67.45M | 66.99M | 71.73M | 76.11M | 82.08M | 86.41M | 88.09M | 87.75M | 90.09M | 92.32M | 95.82M | 97.97M | 100.28M | 102.81M | 104.91M | 104.45M | 92.10M | 91.08M | 89.60M | 87.85M | 85.14M | 81.84M |
|
Long-Term Investments
|
| | | | | | 120.07M | 0.12M | 122.78M | 136.54M | 130.50M | 130.72M | 124.95M | 132.05M | 136.26M | 144.38M | 134.05M | 138.46M | 154.56M | 151.38M | 145.91M | 152.28M | 168.43M | 172.04M | 164.67M | 181.91M | 188.41M | 202.68M | 204.35M | 212.97M | 231.19M | 228.12M | 229.93M | 244.17M | 239.23M | 242.77M | 239.39M | 240.63M | 235.44M | 229.74M | 222.56M | 227.04M | 230.93M | 218.91M | 217.84M | 229.81M | 240.53M | 231.18M | 224.65M | 223.83M | 221.03M | 216.16M | 205.77M | 208.66M | 213.73M | 212.84M | 206.11M | 198.83M | 192.99M | 187.97M | 183.35M | 180.12M | 179.92M | 170.21M | 154.05M | 149.69M |
|
Goodwill
|
| | 36.96M | | 36.96M | 36.96M | 36.96M | 0.04M | 38.04M | 48.14M | 48.14M | 48.14M | 48.14M | 48.14M | 48.08M | 70.61M | 74.63M | 74.63M | 82.24M | 82.24M | 82.24M | 232.29M | 241.85M | 241.85M | 10.70M | 14.60M | 268.50M | 291.39M | 225.23M | 225.91M | 224.22M | 225.95M | 226.19M | 226.77M | 226.69M | 224.10M | 239.38M | 238.65M | 237.29M | 238.01M | 237.13M | 235.65M | 237.50M | 45.90M | 94.00M | 94.21M | 94.87M | 94.94M | 94.95M | 94.61M | 94.54M | 94.72M | 94.00M | 93.44M | 93.78M | 93.77M | 85.05M | 84.75M | 84.11M | 59.10M | 24.91M | 25.29M | 24.54M | 42.28M | 42.57M | 42.29M |
|
Intangibles
|
| | 23.24M | | 21.88M | 21.20M | 20.53M | 0.02M | 20.87M | 20.21M | 19.43M | 18.66M | 17.89M | 17.36M | 16.55M | 25.72M | 26.04M | 24.83M | 31.50M | 29.98M | 28.46M | 142.07M | 136.56M | 131.41M | 126.83M | 122.24M | 153.86M | 183.63M | 142.28M | 131.83M | 125.67M | 120.57M | 115.24M | 109.96M | 104.61M | 99.37M | 102.08M | 96.86M | 91.41M | 86.54M | 81.36M | 77.34M | 73.67M | 34.63M | 32.62M | 30.70M | 28.93M | 27.10M | 25.32M | 23.77M | 22.21M | 20.67M | 19.00M | 17.30M | 16.20M | 14.96M | 13.16M | 11.82M | 10.53M | 8.99M | 7.03M | 6.43M | 5.86M | 20.39M | 19.41M | 18.74M |
|
Goodwill & Intangibles
|
| | 60.20M | | 58.84M | 58.16M | 57.49M | 0.06M | 58.91M | 68.35M | 67.57M | 66.80M | 66.02M | 65.50M | 64.63M | 96.33M | 100.67M | 99.46M | 113.74M | 112.22M | 110.70M | 374.36M | 378.42M | 373.26M | 137.53M | 136.84M | 422.35M | 475.02M | 367.51M | 357.73M | 349.89M | 346.52M | 341.44M | 336.73M | 331.31M | 323.47M | 341.45M | 335.51M | 328.69M | 324.55M | 318.48M | 312.98M | 311.17M | 80.53M | 126.62M | 124.92M | 123.80M | 122.04M | 120.27M | 118.38M | 116.75M | 115.38M | 112.99M | 110.74M | 109.99M | 108.73M | 98.21M | 96.58M | 94.64M | 68.09M | 31.94M | 31.71M | 30.41M | 62.67M | 61.98M | 61.03M |
|
Long-Term Deferred Tax
|
| | 6.63M | | 6.63M | 7.48M | 2.40M | 0.00M | 2.11M | 3.60M | 11.10M | 7.09M | 6.61M | 3.68M | 22.40M | 5.56M | 4.29M | 4.18M | 24.99M | 5.71M | 7.00M | | 30.38M | | | | | | 1.90M | 4.37M | 6.77M | 6.00M | 3.23M | 1.04M | 3.78M | 2.41M | 1.00M | | 4.39M | 1.18M | 2.11M | 3.47M | 3.23M | 26.66M | 30.23M | 28.77M | 30.02M | 35.06M | 29.37M | 29.55M | 29.33M | 28.10M | 27.26M | 27.61M | 25.84M | 25.85M | 25.83M | 29.12M | 35.47M | 50.93M | 1.38M | 0.73M | 0.89M | 0.88M | 0.88M | 1.09M |
|
Other Non-Current Assets
|
| | 124.01M | | 114.46M | 117.65M | 19.05M | 0.02M | 18.91M | 19.06M | 21.03M | 20.27M | 21.06M | 22.50M | 22.95M | 23.90M | 24.16M | 30.38M | 36.02M | 35.04M | 35.39M | 34.43M | 42.63M | 41.11M | 44.12M | 46.12M | 48.18M | 50.68M | 51.46M | 53.30M | 50.79M | 48.53M | 47.75M | 46.93M | 1.22M | 49.33M | 52.35M | 10.90M | 13.90M | 16.25M | 16.40M | 17.15M | 17.23M | 17.41M | 16.69M | 17.34M | 16.73M | 17.39M | 16.66M | 16.41M | 16.38M | 16.63M | 16.99M | 18.71M | 17.80M | 17.15M | 16.93M | 13.84M | 12.73M | 14.52M | 13.67M | 13.01M | 11.80M | 11.06M | 10.73M | 9.71M |
|
Non-Current Assets
|
| | 270.07M | | 255.52M | 258.28M | 252.97M | 0.25M | 253.90M | 282.27M | 280.15M | 281.19M | 275.89M | 281.14M | 284.58M | 327.86M | 319.49M | 328.24M | 363.00M | 357.67M | 352.18M | 623.18M | 650.86M | 645.00M | 634.29M | 648.12M | 716.48M | 786.95M | 685.54M | 688.27M | 702.64M | 693.29M | 684.17M | 691.95M | 680.75M | 675.12M | 691.25M | 688.49M | 685.02M | 714.03M | 702.54M | 705.05M | 714.42M | 541.74M | 543.10M | 557.45M | 601.69M | 595.43M | 585.54M | 592.28M | 588.15M | 582.57M | 584.68M | 574.15M | 589.20M | 585.81M | 571.02M | 555.42M | 544.39M | 553.18M | 423.05M | 417.08M | 398.28M | 411.42M | 385.93M | 377.29M |
|
Assets
|
| | 518.13M | | 529.46M | 544.90M | 546.47M | 0.55M | 560.38M | 568.64M | 560.77M | 566.01M | 580.79M | 598.64M | 601.74M | 654.05M | 675.69M | 698.51M | 719.46M | 721.70M | 746.75M | 1,000.73M | 1,066.67M | 987.47M | 1,007.98M | 1,061.91M | 1,259.44M | 1,172.64M | 1,097.76M | 1,124.11M | 1,130.44M | 1,050.77M | 1,078.87M | 1,132.35M | 1,109.03M | 1,053.95M | 1,124.22M | 1,141.61M | 1,114.84M | 1,100.02M | 1,094.89M | 1,131.05M | 1,136.15M | 1,135.14M | 903.00M | 908.20M | 980.58M | 979.44M | 1,018.07M | 1,009.79M | 1,033.23M | 980.92M | 991.01M | 982.78M | 1,019.41M | 957.11M | 924.86M | 915.03M | 899.38M | 868.59M | 723.69M | 702.38M | 675.38M | 692.47M | 672.78M | 690.53M |
|
Accounts Payables
|
| | 18.03M | | 17.62M | 19.52M | 18.78M | 0.02M | 27.66M | 38.41M | 25.86M | 23.58M | 22.14M | 22.06M | 27.29M | 27.04M | 25.25M | 25.93M | 29.85M | 26.91M | 29.25M | 47.70M | 50.26M | 53.77M | 55.38M | 66.90M | 69.73M | 62.47M | 72.10M | 67.87M | 66.76M | 51.43M | 54.99M | 67.36M | 55.09M | 51.30M | 69.52M | 68.26M | 62.05M | 51.42M | 45.23M | 54.47M | 68.41M | 39.29M | 46.41M | 56.30M | 58.45M | 48.17M | 52.12M | 62.71M | 77.17M | 63.54M | 66.40M | 53.84M | 76.64M | 63.97M | 48.55M | 48.88M | 56.40M | 43.62M | 36.11M | 35.77M | 45.60M | 38.03M | 37.09M | 39.45M |
|
Notes Payables
|
| | | | | | | | | | | | | | | 33.70M | 33.10M | 32.50M | 32.00M | 31.40M | 30.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 18.03M | | 17.62M | 19.52M | 18.78M | 0.02M | 27.66M | 38.41M | 25.86M | 23.58M | 22.14M | 22.06M | 27.29M | 60.74M | 58.35M | 58.43M | 61.85M | 58.31M | 60.05M | 47.70M | 50.26M | 53.77M | 55.38M | 66.90M | 69.73M | 62.47M | 72.10M | 67.87M | 66.76M | 51.43M | 54.99M | 67.36M | 55.09M | 51.30M | 69.52M | 68.26M | 62.05M | 51.42M | 45.23M | 54.47M | 68.41M | 39.29M | 46.41M | 56.30M | 58.45M | 48.17M | 52.12M | 62.71M | 77.17M | 63.54M | 66.40M | 53.84M | 76.64M | 63.97M | 48.55M | 48.88M | 56.40M | 43.62M | 36.11M | 35.77M | 45.60M | 38.03M | 37.09M | 39.45M |
|
Accumulated Expenses
|
| | 44.77M | | 41.75M | 41.95M | 42.38M | 0.04M | 40.81M | 41.77M | 43.55M | 42.17M | 42.46M | 44.94M | 44.65M | 46.87M | 46.94M | 51.30M | 49.94M | 48.80M | 48.95M | 69.75M | 69.69M | 65.69M | 72.30M | 80.01M | 86.07M | 71.06M | 76.20M | 83.84M | 79.78M | 75.53M | 75.41M | 79.61M | 77.22M | 75.69M | 77.11M | 83.26M | 77.10M | 74.07M | 72.43M | 76.96M | 73.02M | 69.35M | 66.19M | 65.86M | 66.01M | 62.01M | 60.03M | 60.94M | 61.60M | 58.89M | 56.02M | 55.57M | 50.01M | 46.54M | 44.84M | 44.09M | 44.87M | 41.30M | 38.73M | 36.97M | 34.73M | 31.40M | 28.30M | 27.80M |
|
Other Accumulated Expenses
|
| | 0.30M | | 0.40M | 0.40M | 0.30M | 201.00 | 0.10M | 7.60M | 7.60M | 9.92M | 9.99M | 7.04M | 6.51M | 8.79M | 8.71M | 2.54M | 2.52M | 2.50M | 2.48M | 2.77M | 2.73M | 2.58M | 2.69M | 2.45M | 2.87M | 2.60M | 2.84M | 3.79M | 3.87M | 1.37M | 1.19M | 1.41M | 3.22M | 3.86M | 2.65M | 1.21M | 9.96M | 8.36M | 8.27M | 7.38M | 7.42M | 7.98M | 9.58M | 6.38M | 7.92M | 8.10M | 13.37M | 12.62M | 7.51M | 9.74M | 12.62M | 9.75M | 10.89M | 11.25M | 10.42M | 7.93M | 10.37M | 6.09M | 5.40M | 5.10M | 6.97M | 5.46M | 10.09M | 9.59M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.27M | 24.56M | 23.99M | 23.42M | | | | | | | | | | | 27.10M | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.64M | 14.45M | 14.16M | 14.36M | 14.55M | 14.00M | 13.67M | 13.94M | 13.31M | 12.34M | 12.65M | 12.10M | 12.58M | 12.24M | 11.99M | 11.96M | 11.88M | 12.27M | 12.44M | 11.90M | 11.94M | 11.98M | 11.86M | 11.13M | 11.02M | 11.03M | 11.09M |
|
Current Taxes
|
| | | | | | | | | 1.55M | | | 2.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.02M | 1.14M | 0.17M | 0.16M | 0.16M | 0.44M | | | | 0.32M | 4.08M | 0.62M | 0.38M |
|
Total Current Liabilities
|
| | 84.83M | | 87.01M | 88.15M | 85.92M | 0.09M | 99.15M | 125.84M | 112.29M | 112.39M | 117.95M | 117.55M | 113.56M | 123.94M | 127.27M | 127.37M | 121.41M | 118.69M | 125.28M | 177.96M | 187.23M | 183.83M | 192.12M | 213.24M | 227.98M | 202.45M | 236.66M | 243.43M | 251.13M | 238.69M | 230.81M | 248.21M | 212.42M | 197.75M | 219.13M | 223.68M | 225.53M | 215.32M | 212.72M | 226.48M | 230.81M | 187.05M | 220.03M | 202.43M | 268.97M | 258.49M | 274.54M | 238.78M | 258.55M | 225.90M | 232.82M | 223.07M | 242.88M | 214.90M | 199.20M | 200.57M | 204.10M | 183.96M | 157.99M | 154.58M | 160.12M | 156.32M | 148.06M | 155.70M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | 31.36M | 30.79M | 30.22M | 29.66M | 29.09M | 28.52M | 174.95M | 199.38M | 110.82M | 99.75M | 111.69M | 243.40M | 163.65M | 148.08M | 137.11M | 135.36M | 55.14M | 87.20M | 111.41M | 116.49M | 69.62M | 117.20M | 107.90M | 80.00M | 42.20M | | | 37.10M | | 17.95M | 1.50M | | | | | | 4.00M | | | | | | | | | | | 7.60M | 57.80M | 53.80M | 68.20M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.95M | | | | 21.87M | 22.46M | 23.27M | 23.57M | 21.75M | 25.02M | 25.07M | 25.48M | 26.77M | 23.46M | 24.17M | 25.04M | 26.36M | 26.47M | 27.41M | 27.91M | 28.81M | 27.95M | 25.24M | 23.89M | 26.21M | 29.21M | 31.03M | 31.32M | 35.20M | 37.09M | 37.50M | 38.30M | 38.11M | 36.91M | 38.30M | 39.14M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | 19.32M | 19.77M | 21.73M | 18.91M | 15.89M | 19.50M | 18.42M | | | | | | | | | | 0.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.36M | 40.45M | 39.06M | 28.85M | 26.74M | 25.67M | 25.95M | 54.80M | 53.66M | 52.99M | 56.88M | 54.93M | 54.92M | 52.54M | 51.07M | 50.60M | 50.49M | 52.41M | 51.65M | 49.43M | 49.87M | 49.85M | 51.42M | 47.80M | 46.40M | 45.27M | 47.12M |
|
Other Non-Current Liabilities
|
| | 144.73M | | 145.24M | 147.64M | 144.93M | 0.00M | 145.19M | 146.27M | 148.29M | 148.80M | 150.26M | 152.84M | 150.94M | 159.05M | 160.18M | 160.16M | 164.89M | 166.29M | 165.09M | 176.20M | 178.28M | 181.21M | 185.55M | 188.98M | 196.97M | 203.69M | 207.90M | 210.09M | 198.22M | 199.86M | 202.71M | 202.93M | 197.10M | 194.05M | 195.24M | 194.97M | 190.03M | 187.99M | 187.00M | 185.76M | 182.60M | 184.10M | 183.76M | 188.93M | 189.49M | 191.99M | 194.86M | 197.63M | 194.60M | 197.47M | 211.57M | 196.31M | 201.00M | 192.88M | 186.27M | 173.36M | 151.65M | 146.54M | 139.25M | 129.47M | 105.06M | 91.53M | 81.16M | 75.09M |
|
Total Non-Current Liabilities
|
| | 87.97M | | 90.03M | 91.03M | 88.83M | 0.23M | 102.13M | 131.78M | 118.90M | 117.22M | 122.66M | 121.27M | 117.13M | 159.09M | 162.02M | 161.52M | 161.21M | 158.61M | 165.30M | 384.56M | 419.05M | 330.81M | 325.99M | 355.65M | 526.90M | 422.34M | 404.21M | 401.55M | 407.04M | 317.12M | 342.59M | 385.65M | 357.08M | 295.96M | 365.68M | 361.49M | 333.38M | 313.74M | 292.88M | 324.62M | 327.58M | 535.10M | 306.48M | 295.08M | 353.90M | 341.82M | 357.98M | 326.48M | 345.56M | 315.90M | 313.48M | 299.65M | 322.09M | 296.61M | 284.54M | 285.04M | 289.86M | 275.68M | 246.68M | 245.75M | 254.95M | 298.72M | 286.44M | 311.10M |
|
Total Liabilities
|
| | 232.70M | | 235.27M | 238.67M | 233.76M | 0.23M | 247.32M | 278.05M | 267.19M | 266.01M | 272.93M | 274.10M | 268.07M | 318.14M | 322.20M | 321.68M | 326.10M | 324.90M | 330.39M | 560.76M | 597.34M | 512.03M | 511.54M | 544.63M | 723.87M | 626.03M | 612.11M | 611.63M | 605.27M | 516.98M | 545.30M | 588.58M | 554.18M | 490.01M | 560.92M | 556.46M | 523.40M | 501.73M | 479.88M | 510.38M | 510.18M | 719.20M | 490.24M | 484.02M | 543.39M | 533.81M | 552.84M | 524.12M | 540.16M | 513.37M | 525.06M | 495.97M | 523.09M | 489.49M | 470.81M | 458.40M | 441.51M | 422.22M | 385.93M | 375.22M | 360.02M | 390.25M | 367.59M | 386.19M |
|
Total Debt
|
| | | | | | | | | | | | | | | 31.36M | 30.79M | 30.22M | 29.66M | 29.09M | 28.52M | 174.95M | 199.38M | 110.82M | 99.75M | 111.69M | 243.40M | 163.65M | 148.08M | 137.11M | 137.63M | 79.70M | 111.19M | 134.83M | 116.49M | 69.62M | 117.20M | 107.90M | 80.00M | 42.20M | | | 37.10M | | 45.05M | 1.50M | | | | | | 4.00M | | | | | | | | | | | 7.60M | 57.80M | 53.80M | 68.20M |
|
Common Equity
|
| | 285.43M | | 294.19M | 306.23M | 312.71M | 0.32M | 313.06M | 290.59M | 293.58M | 300.00M | 307.87M | 324.54M | 333.67M | 335.91M | 353.49M | 376.84M | 393.36M | 396.80M | 416.37M | 439.97M | 469.33M | 475.44M | 496.44M | 517.28M | 535.57M | 546.62M | 485.65M | 512.48M | 525.18M | 533.78M | 533.57M | 543.77M | 554.85M | 563.94M | 563.30M | 585.15M | 591.44M | 598.29M | 615.01M | 620.66M | 625.97M | 415.94M | 412.76M | 424.18M | 437.19M | 445.63M | 465.23M | 485.68M | 493.07M | 467.55M | 465.95M | 486.81M | 496.31M | 467.62M | 454.05M | 456.63M | 457.87M | 467.13M | 337.76M | 327.15M | 315.36M | 302.22M | 305.19M | 304.34M |
|
Shareholder's Equity
|
| | 285.43M | | 294.19M | 306.23M | 312.71M | 0.32M | 313.06M | 290.59M | 293.58M | 300.00M | 307.87M | 324.54M | 333.67M | 335.91M | 353.49M | 376.84M | 393.36M | 396.80M | 416.37M | 439.97M | 469.33M | 475.44M | 496.44M | 517.28M | 535.57M | 546.62M | 485.65M | 512.48M | 525.18M | 533.78M | 533.57M | 543.77M | 554.85M | 563.94M | 563.30M | 585.15M | 591.44M | 598.29M | 615.01M | 620.66M | 625.97M | 415.94M | 412.76M | 424.18M | 437.19M | 445.63M | 465.23M | 485.68M | 493.07M | 467.55M | 465.95M | 486.81M | 496.31M | 467.62M | 454.05M | 456.63M | 457.87M | 467.13M | 337.76M | 327.15M | 315.36M | 302.22M | 305.19M | 304.34M |
|
Liabilities and Shareholders Equity
|
| | 518.13M | | 529.46M | 544.90M | 546.47M | 0.55M | 560.38M | 568.64M | 560.77M | 566.01M | 580.79M | 598.64M | 601.74M | 654.05M | 675.69M | 698.51M | 719.46M | 721.70M | 746.75M | 1,000.73M | 1,066.67M | 987.47M | 1,007.98M | 1,061.91M | 1,259.44M | 1,172.64M | 1,097.76M | 1,124.11M | 1,130.44M | 1,050.77M | 1,078.87M | 1,132.35M | 1,109.03M | 1,053.95M | 1,124.22M | 1,141.61M | 1,114.84M | 1,100.02M | 1,094.89M | 1,131.05M | 1,136.15M | 1,135.14M | 903.00M | 908.20M | 980.58M | 979.44M | 1,018.07M | 1,009.79M | 1,033.23M | 980.92M | 991.01M | 982.78M | 1,019.41M | 957.11M | 924.86M | 915.03M | 899.38M | 868.59M | 723.69M | 702.38M | 675.38M | 692.47M | 672.78M | 690.53M |
|
Retained Earnings
|
| | 283.16M | | 292.01M | 303.82M | 309.80M | 0.31M | 309.86M | 288.15M | 2.64M | 297.09M | 305.36M | 321.53M | 2.82M | 2.50M | 351.23M | 374.49M | 2.03M | 394.96M | 413.79M | 438.56M | 0.87M | 475.81M | 495.83M | 518.40M | -14.01M | -11.54M | -11.76M | -9.73M | -11.43M | 542.68M | 542.02M | 550.65M | -6.80M | 573.65M | 574.93M | 597.38M | 606.09M | 611.61M | 629.02M | 636.34M | 639.21M | 435.80M | 430.52M | 441.56M | 452.02M | 459.96M | 479.57M | 501.31M | 508.81M | 483.17M | 483.30M | 507.21M | 516.33M | 487.89M | 473.81M | 477.69M | 478.58M | 467.13M | 358.31M | 347.26M | 337.55M | 324.44M | 326.78M | 326.14M |
|
Treasury Shares
|
| | | | | | | | | | 1.27M | | 1.42M | 1.42M | 1.44M | 1.51M | 1.50M | 1.56M | 1.54M | 1.53M | 1.52M | 1.61M | 1.55M | 1.27M | 1.25M | 1.19M | 1.22M | 1.28M | 1.30M | 1.24M | 1.21M | | | | 1.32M | | | | 1.32M | | | | 1.37M | | | | 1.52M | | | | 0.62M | | | | 2.23M | | | | 1.88M | | | | 2.01M | | | |