|
Accumulated Depreciation
|
| | | 4.34M | | | | 5.18M | | | | | | | | 6.55M | | | | 7.11M | | | | | | | | 7.59M | 7.61M | 7.63M | 7.65M | 7.67M | 7.70M | 7.30M | 7.33M | 7.37M | 7.41M | 7.45M | 7.48M | 7.52M | 7.55M | 7.27M | 7.30M | 7.25M | 7.31M | 7.37M | 7.43M | 7.50M | 7.56M | 0.01M | 7.81M | 8.04M | 8.30M | 0.67M | 1.01M | 1.58M | 2.25M | 2.96M | 3.69M | 4.42M | 5.20M |
|
Receivables - Accured
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | | | | | | | | 0.88M | | | |
|
Loans - Net
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.11M | | | | | | | | | | | |
|
Cash & Equivalents
|
1.02M | 2.77M | 3.48M | 2.11M | 1.59M | 3.44M | 2.52M | 2.67M | 5.03M | 4.44M | 3.68M | 2.90M | 5.28M | 4.41M | 23.70M | 7.68M | | 1.34M | 1.08M | 5.23M | 1.59M | 0.68M | 5.69M | 10.14M | 8.46M | 6.67M | 5.10M | 5.93M | 3.96M | 2.95M | 2.37M | 2.60M | 2.19M | 3.20M | 4.06M | 5.33M | 4.58M | 3.18M | 2.40M | 2.39M | 1.94M | 9.59M | 64.84M | 63.83M | 61.69M | 60.35M | 58.90M | 55.89M | 18.99M | 20.99M | 36.45M | 28.32M | 17.98M | 9.24M | 142.12M | 252.00M | 267.80M | 61.58M | 211.70M | 191.60M | 174.10M |
|
Receivables - Net
|
| | | 0.79M | 0.97M | 0.83M | 0.85M | 0.87M | 0.85M | 0.66M | 0.83M | 0.92M | 0.96M | 0.92M | 0.81M | 0.91M | 0.96M | 0.80M | 1.04M | 1.05M | 1.13M | 0.98M | 0.88M | 0.60M | 0.57M | 0.63M | 0.85M | 0.73M | 0.74M | 0.99M | 0.97M | 1.19M | 1.07M | 1.11M | 1.12M | 1.15M | 1.52M | 1.41M | 2.15M | 2.04M | 1.76M | 1.74M | 2.02M | 2.01M | 1.90M | 1.65M | 2.14M | 1.61M | 1.21M | 1.36M | 1.36M | 1.11M | 1.73M | 1.17M | 1.00M | 0.14M | 0.22M | 0.12M | 0.08M | 0.23M | 0.18M |
|
Receivables - Other
|
| | | 0.43M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | 0.05M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 108.00 | | | | 0.07M | | | | 0.04M | | | | 0.09M | | | | 0.03M | | | | 0.03M | | | | 0.02M | | 0.00M | | | | 0.01M | | | | 0.49M | | | |
|
Receivables
|
| | | 1.22M | 0.99M | 0.85M | 0.87M | 0.87M | 0.86M | 0.66M | 0.84M | 0.94M | 0.97M | 0.93M | 0.81M | 0.97M | 0.97M | 0.81M | 1.05M | 1.07M | 1.14M | 0.98M | 0.89M | 0.61M | 0.57M | 0.63M | 0.85M | 0.79M | 0.74M | 0.99M | 0.97M | 1.23M | 1.07M | 1.11M | 1.12M | 1.24M | 1.52M | 1.41M | 2.15M | 2.08M | 1.76M | 1.74M | 2.02M | 2.04M | 1.90M | 1.65M | 2.14M | 1.62M | 1.21M | 1.36M | 1.36M | 1.11M | 1.73M | 1.18M | 1.00M | 0.14M | 0.22M | 0.60M | 0.08M | 0.23M | 0.18M |
|
Raw Materials
|
| | | 0.63M | | | | 0.26M | 0.14M | | | | | | | 0.17M | | | | 0.14M | | | | | | | | 0.19M | 0.34M | 0.37M | 0.29M | 0.37M | 0.35M | 0.38M | 0.38M | 0.33M | 0.33M | 0.37M | 0.37M | 0.40M | 0.38M | 0.45M | 0.51M | 0.65M | 0.76M | 0.75M | 0.79M | 0.91M | 0.91M | 0.75M | 0.78M | 0.78M | 0.76M | | | | | | | | |
|
Work In Process
|
| | | 0.12M | | | | 0.11M | 0.22M | | | | | | | 0.15M | | | | 0.20M | | | | | | | | 0.12M | 0.09M | 0.08M | 0.15M | 0.10M | 0.10M | 0.10M | 0.11M | 0.17M | 0.16M | 0.17M | 0.20M | 0.22M | 0.24M | 0.21M | 0.20M | 0.29M | 0.27M | 0.29M | 0.35M | 0.46M | 0.61M | 0.64M | 0.62M | | | | | | | | | | |
|
Finished Goods
|
| | | 0.00M | | | | 0.07M | 0.05M | | | | | | | 0.03M | | | | 0.06M | | | | | | | | 0.01M | 0.02M | 0.01M | 0.02M | 0.03M | 0.04M | 0.02M | 0.04M | 0.03M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.01M | 0.02M | 0.05M | 0.04M | 0.03M | 0.02M | 0.02M | 0.03M | 0.02M | 0.01M | 0.02M | 0.02M | | | | | | | | |
|
Inventory
|
| | | 0.75M | 0.76M | 0.81M | 0.44M | 0.44M | 0.41M | 0.40M | 0.36M | 0.41M | 0.44M | 0.43M | 0.39M | 0.36M | | | | 0.40M | | 0.48M | 0.46M | 0.33M | 0.38M | 0.38M | 0.31M | 0.32M | 0.45M | 0.46M | 0.46M | 0.49M | 0.49M | 0.49M | 0.53M | 0.53M | 0.50M | 0.55M | 0.58M | 0.65M | 0.64M | 0.67M | 0.73M | 0.98M | 1.06M | 1.07M | 1.16M | 1.40M | 1.55M | 1.41M | 1.41M | 1.09M | 1.01M | | | | | | | | |
|
Prepaid Assets
|
| | | 0.14M | 0.21M | 0.12M | 0.17M | 0.14M | 0.20M | 0.23M | 0.21M | 0.20M | 0.21M | 0.16M | 0.21M | 0.21M | | | | 0.26M | | 0.22M | 0.29M | 0.30M | 0.26M | 0.22M | 0.35M | 0.27M | 0.41M | 0.29M | 0.38M | 0.34M | 0.52M | 0.35M | 0.39M | 0.30M | 0.21M | 0.50M | 0.59M | 0.43M | 0.41M | 0.30M | 0.48M | 0.48M | 0.31M | 0.54M | 0.55M | 0.43M | 0.66M | 0.44M | 1.04M | 1.43M | 0.96M | 1.13M | 1.29M | 1.23M | 2.11M | 4.13M | 3.96M | 4.16M | 4.18M |
|
Current Assets
|
| | | 4.22M | 3.56M | 5.16M | 4.01M | 4.14M | 6.50M | 5.74M | 5.09M | 4.44M | 6.90M | 5.92M | 25.11M | 19.21M | | | | 16.33M | | 14.28M | 13.24M | 13.63M | 14.93M | 13.18M | 11.92M | 10.29M | 8.87M | 7.42M | 6.33M | 5.45M | 11.27M | 9.82M | 8.43M | 7.32M | 6.81M | 5.63M | 5.72M | 5.51M | 4.75M | 12.29M | 68.07M | 67.30M | 64.96M | 63.60M | 62.76M | 59.33M | 57.54M | 53.22M | 40.27M | 31.95M | 21.69M | 16.84M | 188.20M | 294.24M | 270.17M | 231.16M | 215.74M | 195.96M | 178.50M |
|
Construction in Progress
|
| | | 0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | 3.21M | 3.00M | 2.79M | 2.59M | 2.42M | 2.21M | 2.03M | 1.85M | 1.68M | 1.51M | 1.35M | 1.18M | 1.02M | | | | 0.57M | | 0.34M | 0.42M | 0.58M | 0.70M | 0.78M | 1.01M | 1.05M | 1.09M | 1.17M | 1.23M | 1.31M | 1.39M | 1.47M | 1.56M | 1.61M | 1.67M | 1.74M | 1.74M | 1.74M | 1.81M | 1.83M | 1.89M | 1.96M | 1.95M | 1.97M | 1.94M | 1.98M | 2.00M | 0.37M | 6.73M | 7.04M | 7.01M | 5.58M | 14.30M | 14.75M | 43.79M | 57.32M | 61.25M | 62.60M | 64.35M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | 5.40M | | | | 5.11M | | 5.16M | 5.19M | 2.97M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.32M | 27.32M | 27.32M | 24.10M | 24.10M | 24.10M | 24.10M | | | | |
|
Intangibles
|
| | | 0.20M | | | | 0.20M | | | | | | | | 0.22M | | | | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | 50.00M | 50.00M | 50.00M | 50.00M | 50.00M | 50.00M | 50.00M | 50.00M | 50.00M | 50.00M |
|
Goodwill & Intangibles
|
| | | 0.20M | | | | 0.20M | | | | | | | | 0.22M | | | | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.32M | 77.32M | 77.32M | 74.10M | 74.10M | 74.10M | 74.10M | 50.00M | 50.00M | 50.00M | 50.00M |
|
Other Non-Current Assets
|
| | | 0.28M | 0.28M | 0.27M | 0.30M | 0.30M | 0.30M | 0.30M | 0.29M | 0.28M | 0.27M | 0.26M | 0.26M | 0.26M | | | | 0.25M | | 0.23M | 0.22M | 0.18M | 0.29M | 0.28M | 0.27M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 4.15M | 0.18M | 0.18M | 0.18M | 5.30M | 0.18M | 0.18M | 0.69M | 0.41M | 0.37M | 0.40M | 0.44M |
|
Non-Current Assets
|
| | | 3.67M | 3.46M | 3.29M | 3.58M | 3.37M | 3.16M | 2.98M | 2.80M | 2.61M | 2.43M | 2.26M | 2.09M | 7.33M | | | | 6.68M | | 6.46M | 6.56M | 4.47M | 1.76M | 1.81M | 2.02M | 1.98M | 1.92M | 1.96M | 2.00M | 2.01M | 2.08M | 2.09M | 2.15M | 2.11M | 3.32M | 3.30M | 3.24M | 3.19M | 3.28M | 3.22M | 3.21M | 3.11M | 3.75M | 3.65M | 3.35M | 5.11M | 5.00M | 4.88M | 87.38M | 88.19M | 88.83M | 81.05M | 90.09M | 91.68M | 120.98M | 109.94M | 113.61M | 114.77M | 116.33M |
|
Assets
|
| | | 7.89M | 7.02M | 8.45M | 7.59M | 7.51M | 9.66M | 8.72M | 7.89M | 7.06M | 9.33M | 8.19M | 27.20M | 26.55M | | | | 23.00M | | 20.74M | 19.80M | 18.10M | 16.68M | 14.98M | 13.94M | 12.27M | 10.78M | 9.38M | 8.32M | 7.46M | 13.34M | 11.91M | 10.58M | 9.42M | 10.12M | 8.93M | 8.96M | 8.70M | 8.03M | 15.51M | 71.28M | 70.42M | 68.71M | 67.25M | 66.11M | 64.44M | 62.54M | 58.09M | 127.64M | 120.14M | 110.52M | 97.89M | 278.29M | 385.92M | 391.15M | 341.10M | 329.35M | 310.73M | 294.82M |
|
Accounts Payables
|
| | | 0.37M | 0.55M | 0.35M | 0.35M | 0.39M | 0.35M | 0.39M | 0.37M | 0.43M | 0.65M | 0.43M | 0.61M | 0.57M | | | | 0.50M | | 0.68M | 0.73M | 0.61M | 0.49M | 0.31M | 0.71M | 0.63M | 0.81M | 0.58M | 0.77M | 1.39M | 1.17M | 1.20M | 1.00M | 0.68M | 0.98M | 0.63M | 0.94M | 0.65M | 0.76M | 0.49M | 0.99M | 0.73M | 0.77M | 0.85M | 0.77M | 0.97M | 2.50M | 1.54M | 3.91M | 4.91M | 3.87M | 6.91M | 6.03M | 6.13M | 21.81M | 10.34M | 8.73M | 7.05M | 13.15M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.79M | 1.77M | 1.74M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.06M |
|
Payables
|
| | | 0.37M | 0.55M | 0.35M | 0.35M | 0.39M | 0.35M | 0.39M | 0.37M | 0.43M | 0.65M | 0.43M | 0.61M | 0.57M | | | | 0.50M | | 0.68M | 0.73M | 0.61M | 0.49M | 0.31M | 0.71M | 0.63M | 0.81M | 0.58M | 0.77M | 1.39M | 1.17M | 1.20M | 1.00M | 0.68M | 0.98M | 0.63M | 0.94M | 0.65M | 0.76M | 0.49M | 0.99M | 0.73M | 0.77M | 0.85M | 0.77M | 0.97M | 2.50M | 1.54M | 5.71M | 6.68M | 5.60M | 6.96M | 6.08M | 6.18M | 21.86M | 10.39M | 8.79M | 7.10M | 13.20M |
|
Accumulated Expenses
|
| | | 0.13M | 0.08M | 0.12M | 0.08M | 0.12M | 0.09M | 0.13M | 0.10M | 0.13M | 0.11M | 0.14M | 0.12M | 0.24M | | | | 0.21M | | 0.09M | 0.12M | 0.11M | 0.17M | 0.12M | 0.12M | 0.14M | 0.15M | 0.17M | 0.14M | 0.17M | 0.17M | 0.16M | 0.13M | 0.14M | 0.15M | 0.16M | 0.18M | 0.20M | 0.22M | 0.22M | 0.24M | 0.26M | 0.25M | 0.26M | 0.26M | 0.25M | 0.27M | 0.28M | 0.76M | 0.68M | 0.55M | 3.59M | | 2.31M | 3.98M | 5.48M | 2.91M | 5.04M | 6.71M |
|
Other Accumulated Expenses
|
| | | 0.11M | 0.12M | 0.13M | 0.09M | 0.05M | 0.06M | 0.08M | 0.09M | 0.10M | 0.11M | 0.12M | 0.13M | 0.14M | | | | 0.13M | | 0.15M | 0.16M | 0.18M | 0.19M | 0.20M | 0.20M | 0.12M | 0.01M | 0.02M | 0.03M | 0.04M | 0.04M | 0.06M | 0.07M | 0.07M | 0.08M | 0.09M | 0.09M | 0.09M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.09M | 0.12M | 0.12M | 0.57M | 0.01M | 0.02M | 0.02M | 0.48M | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.23M | 0.23M | 0.24M | 0.24M | 0.24M | 0.25M | 0.25M | 0.26M | 0.26M | 0.26M | 0.27M | 0.27M | | 0.28M | 0.26M | 0.29M | 0.05M | 0.13M | 0.72M | 0.90M | 0.96M | 0.98M | 0.85M | 0.70M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40M | 1.40M | 1.40M | 1.40M | | | |
|
Total Current Liabilities
|
| | | 0.77M | 0.92M | 0.76M | 0.63M | 0.65M | 0.58M | 0.70M | 0.65M | 0.79M | 0.97M | 0.85M | 1.02M | 1.15M | | | | 1.09M | | 1.08M | 1.21M | 1.09M | 1.12M | 0.87M | 1.14M | 1.11M | 1.07M | 0.93M | 1.12M | 1.83M | 1.64M | 1.64M | 1.35M | 1.12M | 1.67M | 1.34M | 1.74M | 1.57M | 1.52M | 1.33M | 1.92M | 1.80M | 1.80M | 1.84M | 1.96M | 2.27M | 4.00M | 3.12M | 7.19M | 8.59M | 8.12M | 15.66M | 14.50M | 10.61M | 28.14M | 18.23M | 12.68M | 12.99M | 20.62M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.71M | 1.70M | 1.69M | 1.68M | 1.66M | 1.65M | 1.64M | 1.62M | 1.61M | 1.60M | 1.58M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.60M | 26.60M | 26.60M | 26.60M | 26.60M | 26.60M | 26.60M |
|
Pension
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | 0.02M | | | | 0.30M | | | | 0.50M | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | | | | 5.07M | 5.07M | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17M | 1.12M | 1.06M | 0.77M | 0.96M | 0.90M | 0.59M | 0.52M | 0.71M | 0.65M | 0.59M | 0.26M | 0.46M | | 0.32M | 0.81M | 1.57M | 0.78M | 1.04M | 1.45M | 1.68M | 1.43M | 1.17M | 1.07M | 0.97M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.59M | 4.59M | 4.59M | 4.59M | 2.50M | 2.50M | 2.50M | 2.50M |
|
Other Non-Current Liabilities
|
| | | 0.66M | 0.68M | 0.69M | 0.71M | 0.72M | 0.74M | 0.76M | 0.77M | 0.79M | 0.81M | 0.83M | 0.85M | 0.87M | | | | 0.95M | | 0.99M | 1.01M | 0.58M | 0.59M | 0.55M | 0.55M | 0.56M | 0.57M | 0.58M | 0.58M | 0.59M | 0.60M | 0.61M | 0.61M | 0.62M | 0.56M | 0.56M | 0.57M | 0.58M | 0.58M | 0.59M | 0.60M | 0.61M | 0.62M | 0.62M | 0.63M | 0.64M | 0.65M | 0.66M | 0.67M | 0.66M | 0.67M | | | 0.02M | 0.03M | 0.06M | 0.14M | 0.28M | 0.34M |
|
Total Non-Current Liabilities
|
| | | 0.77M | 0.92M | 1.08M | 0.73M | 0.96M | 0.76M | 0.94M | 0.78M | 0.90M | 1.11M | 0.87M | 1.70M | 1.73M | | | | 1.27M | | 1.20M | 1.26M | 1.12M | 1.12M | 0.87M | 1.14M | 1.11M | 1.07M | 0.93M | 1.12M | 1.83M | 1.64M | 1.64M | 1.35M | 1.12M | 2.61M | 2.23M | 2.57M | 2.40M | 2.35M | 2.15M | 2.58M | 2.40M | 2.33M | 2.24M | 2.28M | 2.52M | 4.19M | 2.79M | 8.95M | 10.83M | 11.08M | 22.71M | | 44.90M | 62.65M | 50.38M | 44.56M | 44.75M | 52.27M |
|
Total Liabilities
|
| | | 1.44M | 1.60M | 1.77M | 1.44M | 1.69M | 1.50M | 1.69M | 1.55M | 1.69M | 1.92M | 1.70M | 2.55M | 2.59M | | | | 2.22M | | 2.19M | 2.27M | 1.70M | 1.71M | 1.42M | 1.69M | 1.67M | 1.64M | 1.51M | 1.71M | 2.42M | 2.23M | 2.25M | 1.97M | 1.74M | 3.17M | 2.79M | 3.14M | 2.98M | 2.93M | 2.74M | 3.18M | 3.01M | 2.95M | 2.86M | 2.91M | 3.16M | 4.84M | 3.45M | 9.62M | 11.49M | 11.75M | 22.71M | 48.40M | 44.92M | 62.68M | 50.43M | 44.70M | 45.03M | 52.61M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.71M | 1.70M | 1.69M | 1.68M | 1.66M | 1.65M | 1.64M | 1.62M | 1.61M | 1.60M | 1.58M |
|
Common Equity
|
| | | 6.45M | 5.42M | 6.68M | 6.15M | 5.82M | 8.16M | 7.02M | 6.34M | 5.37M | 7.41M | 6.49M | 24.65M | 23.96M | | | | 20.78M | | 18.55M | 17.52M | 16.40M | 14.97M | 13.57M | 12.25M | 10.60M | 9.15M | 7.87M | 6.62M | 5.03M | 11.11M | 9.66M | 8.61M | 7.68M | 6.96M | 6.14M | 5.82M | 5.72M | 5.09M | 12.77M | 68.10M | 67.41M | 65.76M | 64.39M | 63.20M | 61.28M | 57.70M | 54.64M | 118.03M | 108.65M | 98.77M | 75.18M | 229.89M | 341.00M | 328.47M | 290.67M | 284.64M | 265.69M | 242.22M |
|
Shareholder's Equity
|
| | | 6.45M | 5.42M | 6.68M | 6.15M | 5.82M | 8.16M | 7.02M | 6.34M | 5.37M | 7.41M | 6.49M | 24.65M | 23.96M | | | | 20.78M | | 18.55M | 17.52M | 16.40M | 14.97M | 13.57M | 12.25M | 10.60M | 9.15M | 7.87M | 6.62M | 5.03M | 11.11M | 9.66M | 8.61M | 7.68M | 6.96M | 6.14M | 5.82M | 5.72M | 5.09M | 12.77M | 68.10M | 67.41M | 65.76M | 64.39M | 63.20M | 61.28M | 57.70M | 54.64M | 118.03M | 108.65M | 98.77M | 75.18M | 229.89M | 341.00M | 328.47M | 290.67M | 284.64M | 265.69M | 242.22M |
|
Liabilities and Shareholders Equity
|
| | | 7.89M | 7.02M | 8.45M | 7.59M | 7.51M | 9.66M | 8.72M | 7.89M | 7.06M | 9.33M | 8.19M | 27.20M | 26.55M | | | | 23.00M | | 20.74M | 19.80M | 18.10M | 16.68M | 14.98M | 13.94M | 12.27M | 10.78M | 9.38M | 8.32M | 7.46M | 13.34M | 11.91M | 10.58M | 9.42M | 10.12M | 8.93M | 8.96M | 8.70M | 8.03M | 15.51M | 71.28M | 70.42M | 68.71M | 67.25M | 66.11M | 64.44M | 62.54M | 58.09M | 127.64M | 120.14M | 110.52M | 97.89M | 278.29M | 385.92M | 391.15M | 341.10M | 329.35M | 310.73M | 294.82M |
|
Treasury Shares
|
| | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Retained Earnings
|
| | | -44.75M | -45.85M | -46.48M | -47.03M | -48.23M | -49.23M | -50.38M | -51.10M | -52.09M | -53.36M | -54.29M | -56.37M | -58.05M | | | | -61.73M | | -64.06M | -65.26M | -66.44M | -67.94M | -69.39M | -70.75M | -72.60M | -74.15M | -75.61M | -76.95M | -79.35M | -80.86M | -82.27M | -83.40M | -84.49M | -85.31M | -86.20M | -86.75M | -87.94M | -88.65M | -89.52M | -90.26M | -91.33M | -93.57M | -95.17M | -96.52M | -98.60M | -102.67M | -105.93M | -106.30M | -117.41M | -127.80M | -152.44M | -164.72M | -176.43M | -191.60M | -231.72M | -249.90M | -271.40M | -297.40M |
|
Preferred Shares
|
| | | 59.00 | 59.00 | 59.00 | 59.00 | 59.00 | 59.00 | 59.00 | 59.00 | 59.00 | 61.00 | 61.00 | 59.00 | 59.00 | | | | 59.00 | | 59.00 | 59.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding
|
| | | 26.44M | | | | 30.95M | | | | 34.62M | | | | 54.70M | | | | 54.97M | | | | 55.01M | | | | 55.02M | 55.02M | 55.10M | 55.10M | 56.33M | 67.33M | 67.33M | 67.34M | 67.39M | 67.39M | 67.39M | 67.65M | 68.90M | 68.90M | 87.23M | 141.47M | 141.92M | 141.92M | 142.04M | 142.04M | 142.04M | 142.11M | 14.21M | 27.87M | 28.05M | 28.06M | 28.18M | 58.69M | 67.43M | 67.56M | 70.67M | 74.05M | 74.26M | 74.34M |