|
Cash & Equivalents
|
3.57M | 3.61M | 28.77M | 42.74M | 71.37M | 229.75M | 255.51M | 236.97M | 225.57M | 196.39M | 180.29M | 127.85M | 153.24M | 111.88M | 87.17M | 85.14M | 85.92M | 78.47M | 68.00M | 79.91M | 72.64M | 66.98M | 33.25M | 49.97M | 51.98M | 76.26M | 65.30M | 55.59M | 81.54M | 51.65M | 69.98M | 49.17M | 61.11M | 28.25M | 61.44M | 61.78M | 96.61M | 69.27M | 83.67M | 36.99M | 58.01M | 32.56M | 48.28M | 30.56M | 52.56M | 42.82M | 100.67M | 112.52M | 137.35M | 156.31M | 119.04M | 86.34M | 121.36M | 68.70M | 89.17M | 45.28M | 64.62M | 47.52M | 110.54M | 90.86M | 121.78M | 114.40M | 156.18M |
|
Cash & Current Investments
|
3.57M | 3.61M | 28.77M | 42.74M | 71.37M | 229.75M | 255.51M | 236.97M | 225.57M | 196.39M | 180.29M | 127.85M | 153.24M | 111.88M | 87.17M | 85.14M | 85.92M | 78.47M | 68.00M | 79.91M | 72.64M | 66.98M | 33.25M | 49.97M | 51.98M | 76.26M | 65.30M | 55.59M | 81.54M | 51.65M | 69.98M | 49.17M | 61.11M | 28.25M | 61.44M | 61.78M | 96.61M | 69.27M | 83.67M | 36.99M | 58.01M | 32.56M | 48.28M | 30.56M | 52.56M | 42.82M | 100.67M | 112.52M | 137.35M | 156.31M | 119.04M | 86.34M | 121.36M | 68.70M | 89.17M | 45.28M | 64.62M | 47.52M | 110.54M | 90.86M | 121.78M | 114.40M | 156.18M |
|
Receivables - Net
|
-0.21M | | | 5.04M | -2.38M | 5.87M | 7.60M | 9.32M | 5.68M | 4.70M | 7.94M | 6.80M | 11.42M | 4.96M | 7.83M | 7.55M | 10.62M | 7.92M | 6.69M | 7.14M | 9.81M | 10.40M | 7.87M | 7.19M | 9.07M | 16.06M | 12.71M | 13.92M | 15.12M | 14.44M | 12.35M | 9.86M | 14.95M | 27.57M | 20.56M | 61.66M | 16.92M | 22.98M | 14.91M | 34.26M | 14.87M | 15.06M | 18.59M | 36.90M | 15.49M | 34.86M | 32.93M | 88.35M | 43.58M | 36.00M | 54.50M | 90.45M | 52.74M | 33.92M | 36.18M | 41.89M | 37.28M | 48.11M | 36.01M | 65.22M | 41.64M | 50.49M | 47.81M |
|
Receivables - Other
|
| | | | -2.87M | 1.03M | 0.35M | 0.57M | 0.44M | 0.55M | 0.34M | 0.20M | 0.38M | 0.64M | 1.04M | 3.10M | 2.18M | 0.44M | 0.24M | 1.85M | 2.35M | 0.88M | 0.69M | 0.88M | 0.28M | 0.84M | 0.70M | 0.75M | 0.48M | 0.38M | 0.34M | 0.32M | 0.36M | | | 0.21M | | | 0.13M | -7.83M | 0.06M | 0.60M | 1.50M | -0.69M | -0.90M | -1.65M | -2.89M | -3.58M | -4.93M | -7.61M | -5.18M | -4.52M | -5.24M | | | | | | | | | | |
|
Receivables
|
-0.21M | | | 5.04M | -5.25M | 6.90M | 7.95M | 9.89M | 6.12M | 5.25M | 8.27M | 7.00M | 11.80M | 5.60M | 8.87M | 10.65M | 12.80M | 8.36M | 6.93M | 8.98M | 12.15M | 11.27M | 8.56M | 8.07M | 9.35M | 16.90M | 13.41M | 14.67M | 15.60M | 14.82M | 12.68M | 10.17M | 15.30M | 27.57M | 20.56M | 61.87M | 16.92M | 22.98M | 15.04M | 26.44M | 14.93M | 15.66M | 20.09M | 36.20M | 14.59M | 33.21M | 30.04M | 84.77M | 38.64M | 28.39M | 49.31M | 85.93M | 47.50M | 33.92M | 36.18M | 41.89M | 37.28M | 48.11M | 36.01M | 65.22M | 41.64M | 50.49M | 47.81M |
|
Raw Materials
|
| | | | | | | 12.55M | | 12.21M | 17.88M | 16.68M | 15.73M | 15.88M | 15.34M | 15.67M | | 14.89M | 13.64M | 13.89M | 14.64M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | 6.13M | | 6.07M | 6.95M | 5.23M | 6.20M | 6.46M | 8.08M | 8.85M | | 7.93M | 10.20M | 12.39M | 10.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
-1.85M | | | 19.83M | 20.82M | 22.71M | 25.80M | 23.25M | 21.79M | 22.66M | 29.80M | 28.95M | 32.22M | 32.84M | 32.84M | 33.06M | 33.53M | 30.91M | 32.95M | 35.61M | 33.87M | 35.72M | 36.72M | 37.53M | 32.59M | 53.11M | 56.89M | 58.17M | 64.07M | 62.17M | 57.56M | 53.17M | 57.79M | 49.50M | 56.91M | 63.55M | 72.48M | 55.81M | 56.86M | 48.30M | -5.60M | 46.67M | 45.91M | 42.35M | 57.18M | 50.13M | 59.03M | 52.27M | 65.19M | 85.40M | 65.03M | 77.52M | 86.64M | 78.87M | 73.99M | 69.17M | 72.40M | 80.61M | 75.30M | 75.58M | 80.39M | 73.86M | 81.85M |
|
Prepaid Assets
|
-0.14M | | | 5.56M | 1.71M | 3.74M | 2.83M | 2.31M | 2.73M | 2.96M | 2.44M | 2.45M | 2.67M | 5.07M | 5.64M | 10.03M | 8.76M | 6.15M | 4.76M | 6.91M | 7.26M | 4.69M | 2.79M | 3.86M | 3.10M | 6.40M | 4.99M | 6.84M | 6.16M | 5.30M | 5.13M | 5.79M | 5.25M | 4.99M | 4.82M | 6.99M | 5.67M | 5.91M | 4.61M | 5.41M | 5.27M | 5.31M | 3.32M | 8.41M | 7.49M | 6.67M | 3.13M | 9.11M | 7.62M | 5.66M | 2.75M | 11.40M | 9.92M | 6.83M | 4.05M | 8.39M | 6.84M | 6.43M | 3.96M | 1.26M | 1.83M | 1.98M | 1.47M |
|
Current Assets
|
| | | 73.17M | 105.48M | 262.07M | 291.74M | 271.86M | 255.77M | 226.71M | 220.46M | 166.05M | 199.56M | 154.75M | 133.47M | 135.78M | 138.84M | 123.45M | 112.40M | 129.58M | 123.58M | 117.79M | 80.62M | 98.55M | 96.74M | 151.84M | 139.89M | 134.53M | 166.88M | 133.56M | 145.01M | 117.99M | 139.10M | 110.31M | 143.73M | 193.98M | 191.68M | 153.97M | 160.05M | 124.96M | 133.24M | 99.59M | 116.11M | 118.21M | 132.73M | 134.48M | 195.75M | 262.25M | 253.74M | 283.37M | 241.32M | 265.70M | 270.66M | 188.32M | 203.40M | 165.87M | 182.47M | 183.63M | 226.62M | 233.54M | 247.11M | 242.20M | 288.55M |
|
Buildings
|
| | | 0.72M | 0.81M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | 32.78M | 32.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | 2.49M | 2.52M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | 337.94M | 332.94M | 332.45M | 336.07M | 341.50M | 355.37M | 367.36M | 387.31M | 411.60M | 415.38M | 419.50M | 415.71M | 412.96M | 409.12M | 407.17M | 405.24M | 404.93M | 400.30M | 397.83M | 398.69M | 393.13M | 387.63M | 1,154.57M | 1,140.16M | 1,130.12M | 1,114.37M | 1,099.82M | 1,084.00M | 1,070.45M | 1,054.94M | 1,043.84M | 1,029.40M | 1,015.24M | 997.10M | 979.44M | 964.50M | 951.96M | 940.33M | 924.59M | 912.69M | 897.85M | 883.34M | 868.41M | 856.69M | 850.46M | 835.71M | 820.94M | 826.28M | 810.99M | 796.63M | 783.56M | 769.85M | 761.02M | 744.22M | 728.20M | 714.99M | 735.59M | 722.93M | 713.06M | 705.32M |
|
Goodwill
|
| | | 40.97M | 40.97M | 40.97M | 40.97M | 40.97M | 40.97M | 40.97M | 40.97M | 40.97M | 40.97M | 40.97M | 40.97M | 40.97M | 40.97M | 40.97M | 40.97M | 40.97M | 40.97M | 40.97M | 40.97M | 40.97M | 40.97M | 40.97M | 40.97M | 40.97M | 40.97M | 40.97M | 40.97M | 40.97M | 40.97M | 40.97M | 40.97M | 40.97M | 40.97M | 40.97M | 40.97M | 41.00M | 40.97M | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | 41.02M | 41.01M | 41.01M | 41.01M | 41.01M | 41.00M | 41.00M | 41.00M | 41.00M | 41.00M | 41.00M | 41.00M | 40.99M | 40.97M | 40.97M | 40.97M | 40.97M | 40.97M | 40.97M | 40.97M | 40.97M | 40.97M | 40.97M | 40.97M | 40.97M | 40.97M | 40.97M | 40.97M | 40.97M | 40.97M | 40.97M | 40.97M | 40.97M | 40.97M | 40.97M | 40.97M | 41.00M | 40.97M | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 0.04M | 0.03M | 3.70M | 3.39M | 3.16M | 2.93M | 2.69M | 2.44M | 2.20M | 2.22M | 2.23M | 2.37M | 2.51M | 2.69M | 2.84M | 2.96M | 3.36M | 3.21M | 3.38M | 3.48M | 3.61M | 3.88M | 5.28M | 5.84M | 6.60M | 6.20M | 6.25M | 5.79M | 4.86M | 4.48M | 4.46M | 4.41M | 4.20M | 17.24M | 16.03M | 14.80M | 20.07M | 5.60M | 18.90M | 18.14M | 16.82M | 15.82M | 16.27M | 15.87M | 14.35M | 13.25M | 14.49M | 14.97M | 23.70M | 48.99M | 47.11M | 45.83M | 48.44M | 45.53M | 47.61M | 45.01M | 49.59M | 43.92M | 42.74M | 43.32M |
|
Non-Current Assets
|
| | | 379.00M | 373.99M | 378.67M | 382.04M | 387.45M | 401.16M | 412.99M | 432.78M | 456.91M | 460.56M | 464.45M | 460.56M | 457.67M | 453.78M | 451.74M | 449.69M | 449.26M | 444.51M | 442.17M | 443.14M | 437.71M | 432.49M | 1,200.81M | 1,186.97M | 1,177.69M | 1,161.55M | 1,147.03M | 1,130.75M | 1,116.29M | 1,100.39M | 1,089.26M | 1,074.79M | 1,060.41M | 1,055.31M | 1,036.44M | 1,020.27M | 1,013.00M | 1,000.73M | 943.48M | 930.83M | 914.67M | 899.15M | 884.68M | 872.55M | 864.81M | 848.96M | 835.43M | 841.25M | 834.70M | 845.62M | 830.67M | 815.68M | 809.46M | 789.75M | 775.82M | 760.00M | 785.18M | 766.85M | 755.80M | 748.64M |
|
Assets
|
| | | 452.17M | 479.48M | 640.74M | 673.78M | 659.31M | 656.93M | 639.70M | 653.24M | 622.95M | 660.11M | 619.20M | 594.03M | 593.45M | 592.62M | 575.19M | 562.09M | 578.84M | 568.09M | 559.96M | 523.75M | 536.25M | 529.22M | 1,352.65M | 1,326.86M | 1,312.22M | 1,328.43M | 1,280.59M | 1,275.76M | 1,234.28M | 1,239.49M | 1,199.58M | 1,218.51M | 1,254.39M | 1,246.99M | 1,190.40M | 1,180.32M | 1,137.95M | 1,133.97M | 1,043.08M | 1,046.94M | 1,032.88M | 1,031.88M | 1,019.16M | 1,068.30M | 1,127.06M | 1,102.70M | 1,118.80M | 1,082.57M | 1,100.40M | 1,116.28M | 1,018.99M | 1,019.08M | 975.33M | 972.22M | 959.45M | 986.63M | 1,018.72M | 1,013.95M | 998.00M | 1,037.19M |
|
Accounts Payables
|
| | | 17.76M | | 13.13M | 19.10M | 15.87M | 20.80M | 18.37M | 32.43M | 34.10M | 22.11M | 21.76M | 19.78M | 17.14M | 14.06M | 16.25M | 14.39M | 12.75M | 13.46M | 14.64M | 18.92M | 11.10M | 11.49M | 34.00M | 22.19M | 28.82M | 25.75M | 25.39M | 20.99M | 21.30M | 24.05M | 25.27M | 20.02M | 26.79M | 18.85M | 21.34M | 29.39M | 21.07M | 22.50M | 20.97M | 22.29M | 19.54M | 20.60M | 27.20M | 38.81M | 41.50M | 49.24M | 49.93M | 72.46M | 45.52M | 27.14M | 28.07M | 32.07M | 33.49M | 23.66M | 24.15M | 29.38M | 30.36M | 26.94M | 32.87M | 33.64M |
|
Payables
|
| | | 17.76M | | 13.13M | 19.10M | 15.87M | 20.80M | 18.37M | 32.43M | 34.10M | 22.11M | 21.76M | 19.78M | 17.14M | 14.06M | 16.25M | 14.39M | 12.75M | 13.46M | 14.64M | 18.92M | 11.10M | 11.49M | 34.00M | 22.19M | 28.82M | 25.75M | 25.39M | 20.99M | 21.30M | 24.05M | 25.27M | 20.02M | 26.79M | 18.85M | 21.34M | 29.39M | 21.07M | 22.50M | 20.97M | 22.29M | 19.54M | 20.60M | 27.20M | 38.81M | 41.50M | 49.24M | 49.93M | 72.46M | 45.52M | 27.14M | 28.07M | 32.07M | 33.49M | 23.66M | 24.15M | 29.38M | 30.36M | 26.94M | 32.87M | 33.64M |
|
Accumulated Expenses
|
| | | 1.85M | 1.42M | | | 0.89M | | 0.52M | 0.55M | 4.93M | 0.48M | 0.47M | 0.46M | 4.49M | 2.27M | 2.95M | 3.78M | 3.79M | 3.23M | 4.38M | 5.36M | 6.00M | 3.16M | 7.16M | 8.10M | 9.26M | 5.33M | 6.95M | 7.45M | 8.24M | 5.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | | | | | 14.82M | | 9.75M | 12.77M | 9.48M | 10.87M | 5.44M | 4.87M | 5.06M | 10.17M | 9.97M | 8.04M | 9.56M | 6.07M | 5.70M | 5.47M | 5.68M | 4.78M | 11.57M | 26.07M | 12.37M | 26.00M | 10.42M | 23.91M | 19.68M | 26.00M | 30.15M | 64.02M | 24.07M | 36.42M | 22.95M | 36.69M | 24.04M | 30.86M | 18.83M | 32.43M | 18.71M | 37.78M | 24.39M | 36.22M | 24.40M | 37.01M | 29.96M | 40.31M | 27.72M | 34.62M | 27.68M | 37.55M | 20.87M | 27.46M | 21.91M | 31.79M | 23.98M | 30.14M | 22.75M | 32.59M |
|
Short term Debt
|
| | | | | | | | | | | 0.86M | 0.84M | 0.85M | | | | | | | | 125.00M | 125.00M | | | | | | | | | | | | | | | | | | | | | 2.24M | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | 18.66M | | 2.97M | 20.55M | 9.02M | 16.02M | 4.37M | 10.37M | 0.96M | 28.60M | 1.50M | 0.80M | 0.70M | 9.96M | 0.40M | 1.76M | 13.61M | 6.34M | 1.91M | 2.40M | 3.13M | 0.84M | 1.33M | 5.29M | 12.57M | 31.89M | 2.86M | 19.36M | 12.89M | 24.23M | | | 68.80M | 65.37M | 9.48M | 16.45M | 27.84M | 37.63M | 2.67M | 11.61M | 30.63M | 40.38M | 15.20M | 33.75M | 87.06M | 80.88M | 4.20M | 64.66M | 47.52M | 82.94M | 43.15M | 73.85M | 46.40M | 19.80M | 7.48M | 39.34M | 50.79M | 36.89M | 9.10M | 35.88M |
|
Total Current Liabilities
|
| | | 46.08M | 51.99M | 30.49M | 57.04M | 42.45M | 51.71M | 34.96M | 59.60M | 49.48M | 64.02M | 31.68M | 29.20M | 27.39M | 36.47M | 29.56M | 27.98M | 39.71M | 29.09M | 151.62M | 157.15M | 25.91M | 20.26M | 54.05M | 61.65M | 63.02M | 88.97M | 45.62M | 71.72M | 56.09M | 79.54M | 55.42M | 86.20M | 122.64M | 124.34M | 56.21M | 84.66M | 75.53M | 92.58M | 45.51M | 68.61M | 76.34M | 99.83M | 69.72M | 115.19M | 161.86M | 173.21M | 95.80M | 183.77M | 126.06M | 113.35M | 68.31M | 113.23M | 75.47M | 79.53M | 59.50M | 105.18M | 111.35M | 98.94M | 70.27M | 107.73M |
|
Non-Current Debt
|
| | | | | 125.00M | 125.00M | 125.00M | 125.00M | 125.00M | 125.00M | 125.00M | 125.00M | 125.00M | 125.00M | 125.00M | 125.00M | 125.00M | 125.00M | 125.00M | 125.00M | | | 124.77M | 124.97M | 625.31M | 624.50M | 623.11M | 623.78M | 624.47M | 625.18M | 625.90M | 626.65M | 627.41M | 628.19M | 628.99M | 629.81M | 630.65M | 631.52M | 632.41M | 633.32M | 632.01M | 632.96M | 633.94M | 634.95M | 640.42M | 625.23M | 610.64M | 546.44M | 546.56M | 546.68M | 546.80M | 546.92M | 547.05M | 547.18M | 547.31M | 547.44M | 547.57M | 547.71M | 567.97M | 569.27M | 569.23M | 569.12M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.07M | 36.48M | 34.90M | 33.31M | 31.72M | 30.14M | 28.55M | 26.97M | 25.38M | 23.79M | 22.21M |
|
Other Non-Current Liabilities
|
0.07M | | | 3.89M | 3.94M | 1.05M | 2.48M | 2.37M | 2.19M | 2.60M | 2.71M | 2.29M | 1.98M | 1.42M | 1.33M | 1.15M | 0.88M | 0.92M | 0.89M | 0.20M | 0.84M | 0.02M | 0.02M | 0.02M | 0.02M | 1.14M | 1.26M | 1.19M | 1.11M | 1.64M | 1.60M | 2.42M | 2.50M | 2.40M | 2.92M | 2.94M | 12.69M | 12.35M | 11.79M | 10.47M | 9.38M | 9.43M | 9.52M | 8.36M | 8.78M | 13.67M | 15.88M | 12.36M | 15.56M | 15.26M | 16.96M | 15.73M | 15.23M | 14.83M | 14.49M | 16.36M | 15.82M | 18.61M | 17.83M | 19.36M | 18.70M | 18.16M | 19.64M |
|
Total Non-Current Liabilities
|
-0.07M | | | 3.89M | 3.94M | 126.05M | 127.48M | 127.37M | 127.19M | 127.60M | 127.71M | 127.29M | 126.97M | 126.42M | 126.33M | 126.15M | 125.88M | 125.69M | 125.42M | 125.20M | 125.02M | 0.02M | 0.02M | 124.79M | 124.99M | 626.45M | 625.75M | 624.29M | 624.89M | 626.11M | 626.78M | 628.33M | 629.15M | 629.81M | 631.11M | 631.93M | 642.50M | 643.00M | 643.31M | 642.88M | 642.70M | 641.44M | 642.48M | 642.30M | 643.73M | 654.10M | 641.11M | 623.00M | 562.00M | 561.82M | 563.64M | 562.53M | 600.23M | 598.36M | 596.56M | 596.98M | 594.99M | 596.32M | 594.09M | 614.30M | 613.36M | 611.18M | 610.97M |
|
Total Liabilities
|
| | | 49.96M | 55.93M | 156.54M | 184.52M | 169.82M | 178.90M | 162.56M | 187.31M | 176.76M | 191.00M | 158.10M | 155.53M | 153.53M | 162.35M | 155.26M | 153.40M | 164.91M | 154.12M | 151.64M | 157.17M | 150.70M | 145.25M | 680.51M | 687.41M | 687.31M | 713.86M | 671.73M | 698.50M | 684.42M | 708.69M | 685.23M | 717.32M | 754.56M | 766.84M | 699.21M | 727.97M | 718.41M | 735.28M | 686.95M | 711.09M | 718.64M | 743.55M | 723.81M | 756.30M | 784.86M | 735.21M | 657.61M | 747.41M | 688.59M | 713.58M | 666.67M | 709.79M | 672.45M | 674.51M | 655.82M | 699.27M | 725.65M | 712.29M | 681.46M | 718.70M |
|
Total Debt
|
| | | | | 125.00M | 125.00M | 125.00M | 125.00M | 125.00M | 125.00M | 125.86M | 125.84M | 125.85M | 125.00M | 125.00M | 125.00M | 125.00M | 125.00M | 125.00M | 125.00M | 125.00M | 125.00M | 124.77M | 124.97M | 625.31M | 624.50M | 623.11M | 623.78M | 624.47M | 625.18M | 625.90M | 626.65M | 627.41M | 628.19M | 628.99M | 629.81M | 630.65M | 631.52M | 632.41M | 633.32M | 632.01M | 632.96M | 636.18M | 634.95M | 640.42M | 625.23M | 610.64M | 546.44M | 546.56M | 546.68M | 546.80M | 546.92M | 547.05M | 547.18M | 547.31M | 547.44M | 547.57M | 547.71M | 567.97M | 569.27M | 569.23M | 569.12M |
|
Common Equity
|
| | | 402.20M | 423.55M | 484.19M | 489.26M | 489.49M | 478.03M | 477.14M | 465.93M | 446.19M | 469.12M | 461.10M | 438.50M | 439.92M | 430.27M | 419.93M | 408.69M | 413.93M | 413.97M | 408.32M | 366.58M | 385.55M | 383.97M | 672.14M | 639.45M | 624.91M | 614.57M | 608.86M | 577.26M | 549.85M | 530.80M | 514.34M | 501.20M | 499.83M | 480.15M | 491.19M | 452.36M | 419.54M | 398.69M | 356.13M | 335.85M | 314.24M | 288.33M | 295.35M | 312.00M | 342.20M | 367.49M | 461.19M | 335.15M | 411.81M | 402.70M | 352.32M | 309.29M | 302.88M | 297.70M | 303.63M | 287.35M | 293.07M | 301.66M | 316.54M | 318.50M |
|
Shareholder's Equity
|
| | | 402.20M | | 484.19M | 489.26M | 489.49M | 478.03M | 477.14M | 465.93M | 446.19M | 469.12M | 461.10M | 438.50M | 439.92M | 430.27M | 419.93M | 408.69M | 413.93M | 413.97M | 408.32M | 366.58M | 385.55M | 383.97M | 672.14M | 639.45M | 624.91M | 614.57M | 608.86M | 577.26M | 549.85M | 530.80M | 514.34M | 501.20M | 499.83M | 480.15M | 491.19M | 452.36M | 419.54M | 398.69M | 356.13M | 335.85M | 314.24M | 288.33M | 295.35M | 312.00M | 342.20M | 367.49M | 461.19M | 335.15M | 411.81M | 402.70M | 352.32M | 309.29M | 302.88M | 297.70M | 303.63M | 287.35M | 293.07M | 301.66M | 316.54M | 318.50M |
|
Liabilities and Shareholders Equity
|
| | | 452.17M | 479.48M | 640.74M | 673.78M | 659.31M | 656.93M | 639.70M | 653.24M | 622.95M | 660.11M | 619.20M | 594.03M | 593.45M | 592.62M | 575.19M | 562.09M | 578.84M | 568.09M | 559.96M | 523.75M | 536.25M | 529.22M | 1,352.65M | 1,326.86M | 1,312.22M | 1,328.43M | 1,280.59M | 1,275.76M | 1,234.28M | 1,239.49M | 1,199.58M | 1,218.51M | 1,254.39M | 1,246.99M | 1,190.40M | 1,180.32M | 1,137.95M | 1,133.97M | 1,043.08M | 1,046.94M | 1,032.88M | 1,031.88M | 1,019.16M | 1,068.30M | 1,127.06M | 1,102.70M | 1,118.80M | 1,082.57M | 1,100.40M | 1,116.28M | 1,018.99M | 1,019.08M | 975.33M | 972.22M | 959.45M | 986.63M | 1,018.72M | 1,013.95M | 998.00M | 1,037.19M |
|
Retained Earnings
|
| | | 397.95M | | | -2.41M | -2.39M | -2.39M | -2.88M | -3.01M | -2.75M | -2.54M | -2.08M | -2.08M | -1.90M | -1.73M | -1.55M | -1.24M | -1.04M | -0.84M | -0.61M | -0.37M | -0.12M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Treasury Shares
|
| | | | | | | 0.16M | | 147.68M | 143.41M | 0.20M | 0.20M | 0.18M | 0.18M | 0.17M | 0.11M | 0.11M | 0.09M | 0.24M | 0.24M | 0.24M | 0.24M | 0.39M | 0.40M | 0.53M | 0.50M | 0.77M | 0.76M | 0.75M | 0.74M | 1.19M | 1.18M | | | 1.25M | | | | 0.16M | | 0.09M | 0.23M | 0.62M | 0.02M | 0.02M | 0.02M | 0.02M | 0.76M | 0.11M | 0.11M | 0.11M | | | | 0.10M | | | | 0.11M | | | |