|
Cash & Equivalents
|
42.51M | 31.86M | -12.89M | 39.67M | 39.02M | 39.13M | 39.04M | 39.95M | 40.02M | 43.23M | 45.52M | 46.58M | 48.44M | 101.06M | 114.59M | 71.07M | 72.51M | 75.75M | 75.42M | 72.66M | 74.37M | 77.24M | 43.51M | 43.98M | 44.69M | 44.51M | 46.42M | 51.23M | 52.65M | 52.26M | 52.27M | 51.91M | 48.99M | 49.42M | 49.12M | 51.61M | 50.65M | 49.12M | 48.96M | 51.61M | 50.41M | 48.96M | 48.01M | 47.74M | 46.86M | 44.95M | 42.32M | 38.56M | 36.04M | 35.19M | 33.30M | 30.00M | 25.10M | 25.00M | 12.70M | 11.75M | 8.40M | 3.31M | 5.70M | 10.00M | 14.31M | 11.51M | 11.22M | 13.00M | 8.50M | 7.30M | 6.30M |
|
Cash & Current Investments
|
42.51M | 31.86M | -12.89M | 39.67M | 39.02M | 39.13M | 39.04M | 39.95M | 40.02M | 43.23M | 45.52M | 46.58M | 48.44M | 101.06M | 114.59M | 71.07M | 72.51M | 75.75M | 75.42M | 72.66M | 74.37M | 77.24M | 43.51M | 43.98M | 44.69M | 44.51M | 46.42M | 51.23M | 52.65M | 52.26M | 52.27M | 51.91M | 48.99M | 49.42M | 49.12M | 51.61M | 50.65M | 49.12M | 48.96M | 51.61M | 50.41M | 48.96M | 48.01M | 47.74M | 46.86M | 44.95M | 42.32M | 38.56M | 36.04M | 35.19M | 33.30M | 30.00M | 25.10M | 25.00M | 12.70M | 11.75M | 8.40M | 3.31M | 5.70M | 10.00M | 14.31M | 11.51M | 11.22M | 13.00M | 8.50M | 7.30M | 6.30M |
|
Receivables - Net
|
3.43M | 4.63M | -1.57M | -1.35M | 4.20M | 4.53M | -1.60M | 4.97M | 6.12M | 5.07M | 3.58M | 3.55M | 3.45M | 4.32M | 3.82M | 3.46M | 5.05M | 3.74M | 2.75M | 4.58M | 4.59M | 6.03M | 3.95M | 3.62M | 3.25M | 4.82M | 2.41M | 4.74M | 3.84M | 5.56M | 4.25M | 2.20M | 5.43M | 5.16M | 7.26M | 2.39M | 2.27M | 3.52M | 5.36M | 2.01M | 1.91M | 2.94M | 3.45M | 2.49M | 1.94M | 2.40M | 2.07M | 2.29M | 2.87M | 1.97M | 3.13M | 3.76M | 4.13M | 4.20M | 3.66M | 3.32M | 2.67M | 4.02M | 6.52M | 2.45M | 3.76M | 3.66M | 4.04M | 2.92M | 2.83M | 2.49M | 6.21M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.26M | 2.04M | 1.88M | 1.64M | 1.43M | 1.23M | 1.54M | 2.15M | 3.28M | 3.92M | 3.66M | 4.25M | 3.31M | 3.23M | 2.02M | 2.23M | 2.23M | 2.48M | 2.87M | 3.27M | 3.09M | 3.17M | 3.43M | 3.76M | 2.93M | 3.48M | 2.82M | 1.77M | 1.40M | 1.57M | 1.30M | 1.41M | 1.08M | 1.16M | 1.34M | 0.88M |
|
Receivables
|
3.43M | 4.63M | -1.57M | -1.35M | 4.20M | 4.53M | -1.60M | 4.97M | 6.12M | 5.07M | 3.58M | 3.55M | 3.45M | 4.32M | 3.82M | 3.46M | 5.05M | 3.74M | 2.75M | 4.58M | 4.59M | 6.03M | 3.95M | 3.62M | 3.25M | 4.82M | 2.41M | 4.74M | 3.84M | 5.56M | 4.25M | 4.46M | 7.48M | 7.04M | 8.90M | 3.82M | 3.50M | 5.06M | 7.51M | 5.29M | 5.83M | 6.59M | 7.71M | 5.80M | 5.16M | 4.42M | 4.30M | 4.51M | 5.35M | 4.84M | 6.41M | 6.85M | 7.31M | 7.62M | 7.42M | 6.25M | 6.15M | 6.84M | 8.29M | 3.85M | 5.32M | 4.96M | 5.45M | 4.00M | 3.98M | 3.83M | 7.09M |
|
Inventory
|
1.56M | 1.13M | 0.53M | 0.54M | 1.09M | 1.33M | -0.35M | 1.86M | 1.68M | 1.41M | 0.98M | 0.55M | 0.42M | 0.27M | 0.01M | | | | | 1.60M | 0.00M | 0.06M | 0.00M | 0.00M | 0.00M | 0.00M | 0.62M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | | 0.82M | 0.69M | 0.58M | 0.92M | 0.38M | 0.34M | 0.28M | 0.21M | 0.17M | 0.19M | 0.19M | 0.17M | 1.00M | 0.87M | 1.00M | 1.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.89M | 0.84M | -0.17M | 0.36M | 0.50M | 0.33M | 0.50M | 0.23M | 0.40M | 0.24M | 0.34M | 0.21M | 0.26M | 0.24M | 0.42M | 0.53M | 0.57M | 0.57M | 1.09M | 0.69M | 0.78M | 0.36M | 0.43M | 0.40M | 0.92M | 1.09M | 0.84M | 0.48M | 0.68M | 0.47M | 0.40M | 0.29M | 0.32M | 0.29M | 0.33M | 0.22M | 0.32M | 0.22M | 0.39M | 0.28M | 0.51M | 0.23M | 0.43M | 0.26M | 0.34M | 0.27M | 0.62M | 0.58M | 0.53M | 0.36M | 0.74M | 0.59M | 0.98M | 0.97M | 1.44M | 0.69M | 0.84M | 0.72M | 0.99M | 1.05M | 0.99M | 0.75M | 1.01M | 1.17M | 1.60M | 1.33M | 1.65M |
|
Current Assets
|
48.39M | 38.46M | 38.30M | 44.71M | 44.81M | 45.33M | 46.17M | 47.02M | 48.22M | 49.96M | 50.42M | 50.88M | 52.57M | 105.88M | 118.84M | 77.00M | 79.59M | 80.64M | 80.18M | 79.92M | 80.08M | 83.97M | 48.11M | 48.17M | 49.04M | 50.62M | 50.45M | 56.46M | 57.17M | 58.28M | 56.91M | 55.20M | 52.68M | 53.02M | 55.06M | 55.64M | 54.47M | 54.40M | 56.86M | 57.19M | 56.75M | 55.79M | 56.14M | 53.80M | 52.36M | 49.63M | 47.24M | 43.66M | 41.92M | 40.39M | 41.85M | 38.81M | 34.78M | 37.87M | 41.24M | 37.28M | 35.66M | 34.11M | 36.80M | 35.82M | 34.84M | 33.13M | 33.85M | 32.98M | 30.41M | 28.84M | 31.24M |
|
Property, Plant & Equipment (Net)
|
7.33M | 7.17M | -0.13M | -0.17M | 6.66M | 6.55M | 6.46M | 6.36M | 6.30M | 6.21M | 6.13M | 6.23M | 6.16M | 6.06M | 5.99M | 5.90M | 5.87M | 5.80M | 5.64M | 5.58M | 5.49M | 5.47M | 5.37M | 5.29M | 5.20M | 5.14M | 5.08M | 4.98M | 4.87M | 4.82M | 4.74M | 4.63M | 4.53M | 4.48M | 4.38M | 4.30M | 4.29M | 4.23M | 4.13M | 4.08M | 4.00M | 3.93M | 3.83M | 3.75M | 3.91M | 3.84M | 3.82M | 3.70M | 3.57M | 3.46M | 3.33M | 3.22M | 3.10M | 0.11M | 0.21M | 0.73M | 0.70M | 0.65M | 0.62M | 0.58M | 0.54M | 0.55M | 0.52M | 0.48M | 0.48M | 0.44M | 0.40M |
|
Long-Term Investments
|
| | | | | | | | | | | 0.73M | 0.55M | | 1.01M | 2.01M | 2.06M | 2.02M | 2.96M | 2.75M | 2.90M | 1.46M | 1.36M | 1.43M | 0.93M | 0.86M | 0.86M | 0.87M | 0.87M | 0.86M | 0.92M | 0.95M | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.65M | 1.65M | 1.65M | 1.65M | 3.12M | 3.12M | 3.12M | 3.12M | 3.12M | 3.12M | 3.12M | 3.12M | 3.12M | 3.12M | 3.12M | 3.12M | 3.12M | 3.12M | 3.12M | 3.12M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.22M | 1.17M | 1.13M | 1.09M | 3.22M | 3.12M | 3.01M | 2.91M | 2.81M | 2.70M | 2.60M | 2.50M | 2.39M | 2.29M | 2.18M | 2.08M | 1.98M | 1.87M | 1.77M | 1.67M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.87M | 2.83M | 2.78M | 2.74M | 6.34M | 6.24M | 6.13M | 6.03M | 5.93M | 5.82M | 5.72M | 5.62M | 5.51M | 5.41M | 5.30M | 5.20M | 5.10M | 4.99M | 4.89M | 4.79M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | 0.94M | 1.60M | 1.50M | 1.60M | 0.76M | 1.10M | 0.90M | 0.90M | 0.80M | 0.80M | 0.90M | 0.90M | 1.00M | 0.90M | 1.00M | 1.00M | 1.08M | 5.80M | 5.84M | 5.65M | 5.07M | 5.16M | 5.22M | 5.20M | 5.17M | 5.18M | 5.33M | 5.93M | | | | | 8.70M | | | | 10.70M | | | | 0.07M | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.09M | 0.07M | | | 0.04M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.00M | | | | | | 0.31M | 0.28M | 0.25M | 0.23M | 0.20M | 0.48M | 0.42M | 0.37M | 0.32M | 0.26M | 0.21M | 0.15M | 0.12M | 0.10M | 0.07M | 0.04M | 0.02M | | | | | | | | | | | | | | | | | | | | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M |
|
Non-Current Assets
|
-48.39M | -38.46M | -38.30M | -44.71M | -44.81M | -45.33M | -46.17M | 6.38M | 6.32M | 6.23M | 6.15M | 6.97M | 6.71M | 6.07M | 7.00M | 8.86M | 8.85M | 8.73M | 9.47M | 9.41M | 9.38M | 7.85M | 7.69M | 7.72M | 7.20M | 7.16M | 7.05M | 7.16M | 6.88M | 6.88M | 6.82M | 6.79M | 11.43M | 10.39M | 10.08M | 9.39M | 9.46M | 9.45M | 9.33M | 9.26M | 9.18M | 9.27M | 9.76M | 3.75M | 4.05M | 4.54M | 5.00M | 7.97M | 7.79M | 7.64M | 6.07M | 9.56M | 11.84M | 8.79M | 8.81M | 13.91M | 13.74M | 13.56M | 13.38M | 10.47M | 10.26M | 10.09M | 9.88M | 9.66M | 9.48M | 9.26M | 9.03M |
|
Assets
|
| | | | | | | 53.40M | 54.53M | 56.19M | 56.57M | 57.85M | 59.28M | 111.94M | 125.84M | 85.85M | 88.44M | 89.38M | 89.65M | 89.33M | 89.46M | 91.83M | 55.80M | 55.89M | 56.24M | 57.78M | 57.51M | 63.62M | 64.04M | 65.16M | 63.73M | 61.98M | 64.11M | 63.41M | 65.13M | 65.03M | 63.93M | 63.85M | 66.19M | 66.44M | 65.93M | 65.06M | 65.90M | 57.55M | 56.42M | 54.17M | 52.24M | 51.63M | 49.72M | 48.03M | 47.92M | 48.37M | 46.62M | 46.65M | 50.05M | 51.19M | 49.40M | 47.67M | 50.18M | 46.30M | 45.10M | 43.23M | 43.73M | 42.64M | 39.90M | 38.10M | 40.27M |
|
Accounts Payables
|
0.66M | 0.54M | -0.05M | 0.33M | 0.61M | 0.64M | 0.48M | 0.56M | 0.70M | 0.65M | 0.54M | 0.40M | 0.27M | 0.54M | 0.40M | 0.33M | 0.17M | 0.19M | 0.24M | 1.52M | 0.20M | 0.59M | 0.18M | 0.26M | 0.19M | 0.15M | 0.30M | 0.23M | 0.62M | 1.05M | 0.20M | 0.14M | 0.41M | 0.20M | 0.53M | 0.17M | 0.23M | 0.16M | 0.16M | 0.13M | 0.17M | 0.17M | 0.23M | 0.19M | 0.21M | 0.28M | 0.26M | 0.49M | 0.50M | 0.27M | 0.56M | 0.28M | 0.47M | 0.56M | 0.99M | 0.64M | 0.62M | 0.59M | 0.23M | 0.28M | 0.79M | 0.60M | 0.82M | 0.89M | 0.75M | 0.51M | 0.94M |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | 39.91M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.66M | 0.54M | -0.05M | 0.33M | 0.61M | 0.64M | 0.48M | 0.56M | 0.70M | 0.65M | 0.54M | 0.40M | 0.27M | 0.54M | 0.40M | 0.33M | 0.17M | 0.19M | 0.24M | 1.52M | 0.20M | 40.50M | 0.18M | 0.26M | 0.19M | 0.15M | 0.30M | 0.23M | 0.62M | 1.05M | 0.20M | 0.14M | 0.41M | 0.20M | 0.53M | 0.17M | 0.23M | 0.16M | 0.16M | 0.13M | 0.17M | 0.17M | 0.23M | 0.19M | 0.21M | 0.28M | 0.26M | 0.49M | 0.50M | 0.27M | 0.56M | 0.28M | 0.47M | 0.56M | 0.99M | 0.64M | 0.62M | 0.59M | 0.23M | 0.28M | 0.79M | 0.60M | 0.82M | 0.89M | 0.75M | 0.51M | 0.94M |
|
Accumulated Expenses
|
| | | | | | | 1.14M | 0.74M | 0.84M | 0.59M | 0.87M | 0.76M | 1.05M | 0.62M | 0.82M | 0.65M | 0.70M | 0.59M | 0.57M | 0.51M | 0.74M | 0.60M | 0.82M | 0.83M | 0.94M | 0.76M | 0.95M | 0.82M | 0.99M | 1.07M | 0.30M | 1.39M | 1.41M | 1.52M | 1.40M | 1.28M | 1.37M | 1.69M | 1.32M | 1.23M | 1.35M | 1.25M | 1.10M | 1.18M | 1.87M | 1.69M | 1.53M | 1.30M | 1.53M | 2.06M | 1.91M | 1.26M | 1.79M | 1.69M | 1.28M | 0.78M | 0.89M | 1.65M | 1.71M | 1.03M | 1.21M | 1.30M | 1.45M | 0.96M | 1.21M | 1.53M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | 0.41M | 0.41M | | 0.81M | 0.81M | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | 0.62M | 0.63M | 0.63M | 0.64M | 0.64M | 0.65M | 0.65M | 0.66M | 0.66M | 0.67M | 0.67M |
|
Current Taxes
|
| | | | | | | | | | | | | 4.08M | 5.34M | | | | | | | 0.09M | 0.06M | | | | | 0.24M | | | 0.21M | | 0.04M | | 0.01M | 0.00M | 0.02M | 0.01M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | 0.94M | 1.05M | 1.21M | 1.23M | 1.32M | 1.35M | 1.72M | 1.60M | 2.20M | 2.38M | 3.13M | 1.53M | 1.85M | 1.85M | 2.12M | 2.62M | 2.35M | 1.95M | 2.84M | 2.33M | 3.60M | 5.10M | 4.41M | 3.36M | 2.93M | 2.42M | 2.29M | 2.73M | 2.93M | 2.40M | 2.42M | 3.12M | 3.10M | 2.52M | 2.42M | 3.65M | 2.84M | 2.62M | 2.96M | 3.04M | 3.93M | 3.54M | 2.95M | 3.15M | 3.74M | 3.30M | 3.53M | 3.81M | 3.73M | 3.80M | 4.36M | 5.91M | 5.54M | 5.43M | 4.44M | 5.41M | 5.16M | 4.54M | 4.22M | 6.51M |
|
Total Current Liabilities
|
2.69M | 2.71M | 2.80M | 2.50M | 2.36M | 2.76M | 2.86M | 3.20M | 2.94M | 3.10M | 2.63M | 2.81M | 2.73M | 7.73M | 8.35M | 3.64M | 3.48M | 4.33M | 6.35M | 4.16M | 2.79M | 43.67M | 3.71M | 3.43M | 2.98M | 3.92M | 3.39M | 7.31M | 6.54M | 6.45M | 4.84M | 3.93M | 3.76M | 3.46M | 4.39M | 4.37M | 3.82M | 3.88M | 4.93M | 4.47M | 3.85M | 3.87M | 5.07M | 4.06M | 3.96M | 5.04M | 4.97M | 5.87M | 5.22M | 4.63M | 5.66M | 5.74M | 5.21M | 5.85M | 6.48M | 5.80M | 6.04M | 6.63M | 7.86M | 7.55M | 7.41M | 6.49M | 7.83M | 7.86M | 6.56M | 6.29M | 9.29M |
|
Non-Current Deffered Revenue
|
0.33M | 0.33M | 0.33M | 0.59M | 0.58M | 0.54M | 0.49M | 0.32M | 0.38M | 0.46M | 0.59M | 0.46M | 0.37M | 0.36M | 0.29M | 0.32M | 0.28M | 0.20M | 0.04M | 0.02M | 0.02M | 0.02M | 0.08M | 0.07M | 0.08M | 0.18M | 0.15M | 0.13M | 0.31M | 0.21M | 0.24M | 0.21M | 0.18M | 0.15M | 0.15M | 0.13M | 0.11M | 0.09M | 0.08M | 0.07M | 0.07M | 0.08M | 0.06M | 0.06M | 0.04M | 0.08M | 0.03M | 0.09M | 0.13M | 0.11M | 0.11M | 0.19M | 0.23M | 0.44M | 0.41M | 0.32M | 0.59M | 0.66M | 0.56M | 0.61M | 0.49M | 0.42M | 0.34M | 0.30M | 0.35M | 0.31M | 0.38M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.05M | 4.00M | 3.95M | 3.90M | 3.84M | 3.78M | 3.72M | 3.66M | 3.59M | 3.52M | 3.45M | 3.37M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.92M | 0.51M | 0.51M | 0.51M | 0.81M | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | | | | 1.11M | 0.74M | 0.95M | 0.92M | 5.18M | 4.59M | 4.60M | 4.46M | 4.45M | 4.27M | 4.14M | 4.00M | 3.88M | 3.87M | 3.76M | 3.75M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | 0.41M | 0.41M | | 0.81M | 0.81M | | | | | | | | | |
|
Common Equity
|
52.78M | 42.66M | 42.20M | 48.36M | 48.56M | 48.62M | 49.32M | 49.88M | 51.21M | 52.62M | 53.34M | 54.58M | 56.18M | 103.86M | 117.21M | 81.90M | 84.68M | 84.84M | 83.26M | 85.15M | 86.65M | 48.14M | 52.01M | 52.39M | 53.19M | 53.67M | 53.97M | 56.18M | 57.19M | 58.50M | 58.65M | 59.00M | 61.23M | 60.74M | 61.45M | 60.53M | 60.00M | -59.89M | 61.18M | 61.90M | 62.01M | 61.11M | 60.77M | 53.44M | 52.41M | 49.05M | 47.24M | 45.67M | 44.37M | 43.29M | 42.15M | 41.52M | 40.67M | 39.85M | 42.65M | 40.21M | 38.77M | 36.44M | 37.87M | 34.30M | 33.42M | 32.60M | 31.89M | 30.90M | 29.47M | 28.05M | 27.24M |
|
Shareholder's Equity
|
| | | 48.36M | | | | 49.88M | 51.21M | 52.62M | 53.34M | 54.58M | 56.18M | 103.86M | 117.21M | 81.90M | 84.68M | 84.84M | 83.26M | 85.15M | 86.65M | 48.14M | 52.01M | 52.39M | 53.19M | 53.67M | 53.97M | 56.18M | 57.19M | 58.50M | 58.65M | 59.00M | 61.23M | 60.74M | 61.45M | 60.53M | 60.00M | -59.89M | 61.18M | 61.90M | 62.01M | 61.11M | 60.77M | 53.44M | 52.41M | 49.05M | 47.24M | 45.67M | 44.37M | 43.29M | 42.15M | 41.52M | 40.67M | 39.85M | 42.65M | 40.21M | 38.77M | 36.44M | 37.87M | 34.30M | 33.42M | 32.60M | 31.89M | 30.90M | 29.47M | 28.05M | 27.24M |
|
Liabilities and Shareholders Equity
|
| | | | | | | 53.40M | 54.53M | 56.19M | 56.57M | 57.85M | 59.28M | 111.94M | 125.84M | 85.85M | 88.44M | 89.38M | 89.65M | 89.33M | 89.46M | 91.83M | 55.80M | 55.89M | 56.24M | 57.78M | 57.51M | 63.62M | 64.04M | 65.16M | 63.73M | 61.98M | 64.11M | 63.41M | 65.13M | 65.03M | 63.93M | 63.85M | 66.19M | 66.44M | 65.93M | 65.06M | 65.90M | 57.55M | 56.42M | 54.17M | 52.24M | 51.63M | 49.72M | 48.03M | 47.92M | 48.37M | 46.62M | 46.65M | 50.05M | 51.19M | 49.40M | 47.67M | 50.18M | 46.30M | 45.10M | 43.23M | 43.73M | 42.64M | 39.90M | 38.10M | 40.27M |
|
Retained Earnings
|
-30.98M | -32.57M | -33.70M | -27.87M | -27.85M | -28.00M | -27.92M | -27.69M | -27.10M | -27.37M | -26.08M | -25.12M | -24.00M | 5.41M | 15.71M | -18.84M | -16.98M | -16.68M | -17.83M | -16.24M | -15.36M | -54.40M | -51.80M | -51.57M | -51.29M | -50.98M | -48.78M | -46.95M | -46.32M | -44.88M | -43.31M | -42.85M | -37.69M | -37.46M | -36.23M | -35.93M | -36.42M | -36.61M | -35.33M | -34.69M | -34.47M | -35.40M | -35.55M | -43.03M | -44.09M | -47.24M | -49.01M | -50.65M | -52.10M | -53.64M | -55.22M | -56.47M | -57.75M | -59.04M | -56.44M | -58.20M | -59.77M | -62.42M | -61.27M | -65.51M | -66.49M | -67.58M | -68.75M | -69.94M | -71.54M | -73.31M | -74.36M |
|
Treasury Shares
|
| | | -3.50M | | | | | | | | 0.25M | | | | | | | | | | | | | | | | | | 0.08M | 0.43M | 0.69M | 1.28M | 1.45M | 1.57M | 1.00M | | 0.03M | 0.07M | 0.10M | 0.02M | 0.05M | 0.11M | 0.23M | | 0.14M | 0.08M | 0.30M | | | | | | 0.00M | 0.07M | 0.70M | 0.19M | | 0.08M | 0.30M | | | | 0.14M | 0.03M | 0.04M | |