|
Cash & Equivalents
|
0.93M | 0.50M | 0.31M | 0.03M | 2.49M | 1.05M | 1.19M | 0.63M | 1.61M | 8.04M | 7.37M | 6.62M | 7.11M | 3.48M | 1.25M | 5.81M | 2.79M | 4.36M | 3.54M | 11.72M | 1.26M | 14.47M | 12.53M | 10.58M | 13.99M | 19.99M | 8.40M | 12.53M | 22.84M | 20.93M | 21.00M | 8.00M | 8.31M | 10.34M | 10.14M | 10.22M | 4.87M | 12.30M | 8.16M | 7.67M | 6.41M | 3.33M | 4.14M | 2.62M | 2.78M | 5.14M | 6.80M | 10.44M | 5.07M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | | | | | | | | | | | | 0.81M |
|
Cash & Current Investments
|
0.93M | 0.50M | 0.31M | 0.03M | 2.49M | 1.05M | 1.19M | 0.63M | 1.61M | 8.04M | 7.37M | 6.62M | 7.11M | 3.48M | 1.25M | 5.81M | 2.79M | 4.36M | 3.54M | 11.72M | 1.26M | 14.47M | 12.53M | 10.58M | 13.99M | 19.99M | 8.40M | 12.53M | 22.84M | 20.93M | 21.00M | 9.50M | 9.31M | 11.34M | 11.14M | 11.22M | 5.87M | 12.30M | 8.16M | 7.67M | 6.41M | 3.33M | 4.14M | 2.62M | 2.78M | 5.14M | 6.80M | 10.44M | 5.89M |
|
Receivables - Net
|
| 1.01M | | 0.79M | 3.05M | 3.01M | 2.93M | 2.64M | 2.38M | 2.21M | 2.43M | 2.16M | 2.14M | 4.33M | 3.92M | 3.48M | 3.54M | 3.88M | 3.78M | 3.44M | 8.44M | 7.33M | 7.81M | 7.52M | 7.90M | 7.00M | 9.32M | 11.21M | 13.77M | 12.09M | 12.42M | 16.22M | 18.09M | 17.01M | 18.49M | 18.98M | 16.28M | 14.77M | 14.65M | 12.02M | 12.31M | 11.89M | 11.96M | 13.08M | 11.99M | 12.77M | 13.89M | 13.56M | 15.32M |
|
Receivables - Other
|
| 0.02M | | 0.03M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.03M | 0.03M | 0.03M | 1.39M | 1.70M | 2.50M | 2.61M | 2.36M | 2.47M | 2.70M | 2.38M | 2.90M | 3.40M | 4.10M | 4.11M | 4.40M | 5.50M | 4.66M | 4.72M | 4.64M | 4.70M | 4.41M | 4.40M | 5.02M | 4.83M | 4.95M | 5.09M | 5.46M | 4.80M | 4.62M | 4.33M | 4.46M | 3.96M | 3.96M |
|
Receivables
|
| 1.03M | | 0.81M | 3.06M | 3.03M | 2.96M | 2.66M | 2.41M | 2.23M | 2.45M | 2.18M | 2.16M | 4.34M | 3.93M | 3.50M | 3.56M | 3.90M | 5.17M | 5.14M | 10.94M | 9.94M | 10.16M | 9.99M | 10.60M | 9.38M | 12.22M | 14.61M | 17.87M | 16.19M | 16.82M | 21.72M | 22.75M | 21.73M | 23.14M | 23.68M | 20.69M | 19.17M | 19.66M | 16.85M | 17.26M | 16.98M | 17.42M | 17.88M | 16.61M | 17.11M | 18.34M | 17.52M | 19.28M |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | 0.46M | 0.44M | 0.36M | 0.40M | 0.38M | 0.49M | 0.49M | 0.31M | 0.31M | 0.40M | 0.38M | 0.44M | 0.50M | 0.50M | 0.42M | 0.38M | 0.42M | 0.38M | 0.27M | 0.40M | 0.48M | 0.47M | 0.48M | 0.50M | 0.51M | 1.10M | 1.46M | 1.57M | 2.02M |
|
Current Deferred Tax Assets
|
| 0.04M | | 0.36M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.17M | | 0.26M | 0.52M | 0.50M | 0.32M | 0.20M | 0.74M | 0.62M | 0.55M | 0.45M | 0.66M | 0.62M | 0.53M | 0.53M | 0.76M | 0.66M | 0.72M | 1.73M | 1.11M | 1.19M | 0.91M | 0.84M | 1.09M | 1.12M | 2.31M | 3.51M | 3.59M | 7.29M | 7.07M | 3.28M | 3.82M | 2.97M | 3.05M | 3.33M | 3.69M | 2.79M | 3.37M | 2.88M | 3.30M | 2.45M | 2.23M | 2.91M | 2.74M | 1.96M | 2.84M | 2.59M | 4.29M |
|
Current Assets
|
| 1.79M | | 1.47M | 6.43M | 4.58M | 4.73M | 3.67M | 4.77M | 10.89M | 10.37M | 9.25M | 9.93M | 8.44M | 5.71M | 9.84M | 7.11M | 3.88M | 3.78M | 18.59M | 13.78M | 7.33M | 23.98M | 21.83M | 26.06M | 7.00M | 23.41M | 31.00M | 44.59M | 12.09M | 45.25M | 34.93M | 36.40M | 35.56M | 36.76M | 37.63M | 29.68M | 34.65M | 31.48M | 27.82M | 27.49M | 23.24M | 24.28M | 23.92M | 22.66M | 24.80M | 28.62M | 31.09M | 29.26M |
|
Property, Plant & Equipment (Net)
|
| 0.51M | | 0.52M | 1.00M | 1.44M | 1.43M | 1.45M | 1.45M | 1.37M | 1.43M | 1.45M | 1.40M | 1.59M | 1.53M | 1.48M | 1.42M | 1.39M | 1.34M | 1.39M | 1.87M | 1.83M | 2.15M | 2.03M | 2.04M | 2.91M | 3.45M | 3.83M | 3.95M | 4.92M | 5.32M | 5.54M | 5.11M | 5.40M | 5.40M | 4.85M | 5.10M | 5.06M | 4.52M | 4.75M | 5.32M | 5.32M | 5.44M | 5.05M | 4.89M | 5.29M | 5.32M | 5.83M | 6.31M |
|
Goodwill
|
| 0.34M | | 0.34M | 7.98M | 8.56M | 8.56M | 8.56M | 8.98M | 8.97M | 9.52M | 9.43M | 9.47M | 12.18M | 12.18M | 12.18M | 12.26M | 12.26M | 12.26M | 12.26M | 12.68M | 12.59M | 12.59M | 12.63M | 12.63M | 12.63M | 38.35M | 49.71M | 48.95M | 49.29M | 49.29M | 60.66M | 60.66M | 61.19M | 61.19M | 61.19M | 61.19M | 61.19M | 61.19M | 61.19M | 61.19M | 19.19M | 19.19M | 19.19M | 19.19M | 19.19M | 19.19M | 19.19M | 30.41M |
|
Intangibles
|
| 1.53M | | 1.11M | 9.99M | 12.68M | 7.32M | 6.29M | 5.98M | 13.86M | 5.44M | 15.32M | 15.58M | 18.90M | 4.57M | 3.33M | 19.21M | 19.23M | 19.24M | 19.25M | 25.36M | 25.45M | 25.45M | 26.44M | 26.69M | 26.86M | 39.25M | 55.82M | 57.98M | 59.40M | 60.98M | 67.66M | 69.56M | 70.42M | 30.49M | 74.70M | 76.53M | 78.80M | 80.21M | 82.42M | 84.59M | 8.55M | 88.23M | 89.70M | 91.05M | 92.36M | 93.29M | 94.67M | 103.81M |
|
Goodwill & Intangibles
|
| 1.88M | | 1.45M | 17.97M | 21.24M | 15.88M | 14.85M | 14.96M | 22.83M | 14.96M | 24.75M | 25.05M | 31.08M | 16.75M | 15.51M | 31.47M | 31.49M | 31.50M | 31.51M | 38.04M | 38.05M | 38.04M | 39.07M | 39.32M | 39.49M | 77.61M | 105.53M | 106.93M | 108.69M | 110.27M | 128.32M | 130.22M | 131.61M | 91.67M | 135.89M | 137.72M | 139.98M | 141.39M | 143.60M | 145.78M | 27.74M | 107.42M | 108.89M | 110.24M | 111.54M | 112.48M | 113.86M | 134.22M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | 0.04M | | | | 0.05M | | | | | | | | | | | | | | | 0.72M | | | | 0.77M | | | | 1.03M | | | | 1.69M | | | | 0.10M | | | |
|
Other Non-Current Assets
|
| 1.60M | | 2.11M | 0.05M | 0.14M | 0.16M | 0.18M | 0.41M | 0.07M | 0.15M | 0.18M | 0.10M | 0.28M | 0.38M | 0.09M | 0.15M | 0.44M | 0.47M | 0.42M | 0.55M | 0.49M | 0.47M | 0.41M | 0.39M | 0.36M | 0.86M | 1.23M | 1.22M | 1.25M | 1.32M | 1.25M | 1.09M | 0.98M | 0.88M | 0.81M | 0.79M | 0.84M | 0.84M | 0.74M | 0.74M | 0.64M | 0.64M | 0.62M | 0.54M | 0.51M | 0.46M | 0.56M | 0.55M |
|
Non-Current Assets
|
| 0.45M | | 0.45M | 0.84M | 1.36M | 1.33M | 1.33M | 1.31M | 1.30M | 1.32M | 1.30M | 1.29M | 1.31M | 1.23M | 1.21M | 16.84M | 1.28M | 21.84M | 15.78M | 22.28M | 1.26M | 25.33M | 26.44M | 25.49M | 2.24M | 66.43M | 94.92M | 92.76M | 4.53M | 92.18M | 108.43M | 106.11M | 6.74M | 104.46M | 102.47M | 101.51M | 7.89M | 99.54M | 99.02M | 98.43M | 8.25M | 52.61M | 50.09M | 48.03M | 8.34M | 44.94M | 44.15M | 61.31M |
|
Assets
|
| 5.77M | | 5.55M | 25.44M | 23.11M | 22.20M | 20.15M | 21.58M | 26.68M | 26.90M | 24.97M | 24.83M | 28.32M | 24.37M | 26.93M | 23.95M | 25.53M | 25.62M | 34.36M | 36.06M | 47.62M | 49.30M | 48.28M | 51.56M | 56.40M | 89.83M | 125.91M | 137.35M | 138.00M | 137.43M | 143.36M | 142.51M | 140.85M | 141.22M | 140.10M | 131.20M | 136.17M | 131.02M | 126.84M | 125.92M | 77.83M | 76.89M | 74.01M | 70.69M | 71.61M | 73.56M | 75.24M | 90.58M |
|
Accounts Payables
|
| 0.20M | | 0.36M | 1.14M | 1.08M | 0.69M | 0.66M | 0.76M | 0.37M | 0.67M | 0.55M | 0.59M | 1.91M | 1.76M | 1.48M | 1.02M | 0.99M | 0.73M | 0.59M | 2.71M | 2.44M | 2.07M | 2.44M | 2.90M | 3.49M | 6.76M | 9.08M | 7.30M | 6.46M | 4.73M | 4.76M | 5.80M | 5.95M | 5.83M | 5.05M | 4.57M | 5.68M | 5.19M | 5.18M | 6.24M | 5.80M | 5.92M | 5.45M | 5.57M | 4.57M | 4.95M | 4.21M | 6.69M |
|
Notes Payables
|
| 1.34M | | 0.78M | 0.87M | 0.60M | 0.47M | 0.47M | 0.29M | 0.58M | 0.39M | 0.22M | 0.38M | 5.18M | 5.10M | 5.08M | 0.25M | 0.17M | 0.09M | 0.08M | 0.38M | 0.28M | 0.19M | 0.15M | 0.38M | 0.28M | 0.18M | 0.13M | 0.63M | 0.40M | 0.17M | 0.02M | 0.59M | 0.34M | 0.10M | 0.01M | 0.55M | 0.32M | 0.08M | 0.01M | 0.49M | 0.29M | 0.17M | 0.07M | 0.51M | 0.31M | 0.13M | 0.22M | 0.15M |
|
Dividends payables
|
| | | | | | | | | 0.16M | 0.16M | 0.16M | 0.20M | 0.20M | 0.20M | 0.42M | 0.64M | 0.75M | 0.77M | 1.06M | 1.06M | 1.47M | 1.49M | 1.49M | 1.59M | 1.75M | 2.41M | 3.19M | 4.10M | 4.24M | 3.78M | 3.81M | 3.84M | 3.86M | 3.95M | 3.99M | 4.04M | 4.06M | 4.12M | 4.12M | 4.12M | 5.43M | 5.44M | 5.44M | 5.44M | 5.44M | 1.30M | 0.71M | 0.71M |
|
Payables
|
| 1.54M | | 1.14M | 2.01M | 1.68M | 1.16M | 1.13M | 1.05M | 1.11M | 1.22M | 0.93M | 1.18M | 7.29M | 7.06M | 6.98M | 1.90M | 1.91M | 1.59M | 1.73M | 4.14M | 4.18M | 3.74M | 4.08M | 4.87M | 5.52M | 9.35M | 12.40M | 12.03M | 11.10M | 8.68M | 8.59M | 10.24M | 10.15M | 9.88M | 9.04M | 9.16M | 10.06M | 9.39M | 9.30M | 10.86M | 11.52M | 11.53M | 10.95M | 11.51M | 10.31M | 6.38M | 5.15M | 7.56M |
|
Accumulated Expenses
|
| 0.48M | | 0.71M | 0.81M | 1.11M | 1.26M | 0.94M | 0.77M | 0.65M | 0.50M | 0.49M | 0.56M | 1.24M | 1.31M | 1.04M | 0.76M | 0.62M | 0.83M | 0.92M | 1.39M | 1.73M | 2.06M | 2.18M | 2.45M | 2.11M | 3.02M | 5.86M | 5.80M | 8.50M | 10.21M | 6.99M | 5.89M | 5.09M | 6.00M | 4.48M | 5.32M | 4.43M | 3.73M | 3.93M | 4.63M | 5.07M | 6.35M | 6.62M | 5.14M | 4.95M | 5.00M | 4.91M | 5.67M |
|
Other Accumulated Expenses
|
| 0.26M | | | 0.87M | 0.84M | 0.60M | 0.74M | 0.55M | 0.63M | 0.60M | 0.69M | 0.59M | 2.01M | 1.69M | 1.09M | 0.85M | 1.14M | 0.96M | 1.03M | 1.87M | 0.12M | 1.65M | | | 0.74M | 0.38M | 0.74M | 0.77M | 0.98M | 0.32M | 0.66M | 0.56M | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| 1.01M | | 1.22M | 4.19M | 2.63M | 3.00M | 3.00M | 2.03M | 2.00M | 2.00M | 2.00M | 2.67M | 2.67M | 2.67M | 2.21M | 2.00M | 0.51M | 0.50M | 0.56M | 0.56M | 0.53M | 0.31M | 0.28M | | | 1.05M | 1.00M | 0.50M | | | 1.57M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | | | | | | | | | | 0.05M | 0.33M | 0.78M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | 1.68M | 2.08M | 1.96M | 1.69M | 2.82M | 4.69M | 4.64M | 4.73M | 4.24M | 4.10M | 3.93M | 3.96M | 3.80M | 3.22M | 2.55M | 2.27M | 2.10M | 1.99M | 1.81M | 1.89M | 1.77M | 1.62M | 1.42M | 1.29M | 1.35M | 1.29M | 1.10M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | 0.45M | 0.30M | 0.30M | 0.31M | 0.35M | 0.28M | 0.30M |
|
Current Deferred Revenue
|
| 0.06M | | 0.04M | 0.04M | 0.04M | 0.03M | 0.02M | 0.09M | 0.07M | 0.06M | 0.08M | 0.06M | 0.06M | 0.06M | 0.07M | 0.08M | 0.08M | 0.09M | 0.09M | 0.09M | 0.09M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 1.01M | 1.22M | 1.17M | 1.23M | 1.18M | 1.09M | 1.08M | 1.14M | 1.45M | 1.42M | 1.39M | 1.39M | 1.24M | 1.53M | 1.38M | 1.39M | 1.22M | 1.31M | 1.21M | 1.30M | 1.23M | 4.27M |
|
Total Current Liabilities
|
| 3.41M | | 3.93M | 9.70M | 8.14M | 8.48M | 7.40M | 6.55M | 5.76M | 6.76M | 6.91M | 7.66M | 15.86M | 15.34M | 13.92M | 6.20M | 4.32M | 4.02M | 4.37M | 8.09M | 8.16M | 9.47M | 10.67M | 11.30M | 11.18M | 18.18M | 28.29M | 26.70M | 29.02M | 27.32M | 26.94M | 26.46M | 29.56M | 28.10M | 26.19M | 24.55M | 22.40M | 19.20M | 19.61M | 21.94M | 23.30M | 23.80M | 23.24M | 21.93M | 19.58M | 16.95M | 16.24M | 23.20M |
|
Non-Current Debt
|
| 1.63M | | 1.34M | 0.03M | 0.05M | 0.04M | 0.06M | 3.39M | 4.84M | 5.95M | 5.33M | 4.65M | 4.03M | 3.42M | 0.45M | 0.14M | 0.12M | 0.11M | 0.14M | 0.26M | 0.22M | 0.20M | 0.16M | 0.12M | 0.08M | 9.75M | 9.75M | 0.05M | 0.04M | 0.04M | 5.00M | 6.00M | 8.00M | 6.00M | 7.00M | 0.01M | 8.00M | 10.00M | 10.00M | 12.00M | 10.00M | 9.00M | 5.00M | 0.03M | 0.03M | 0.02M | 0.09M | 6.50M |
|
Convertible Debt
|
| 0.47M | | 0.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| 0.52M | | 0.57M | 0.54M | 0.55M | 0.54M | 0.52M | 0.50M | 0.49M | 0.48M | 0.46M | 0.45M | 0.43M | 0.42M | 0.40M | 0.37M | 0.33M | 0.30M | 0.26M | 0.23M | 0.19M | 0.02M | 0.02M | 0.02M | 0.02M | 0.20M | 0.21M | 0.16M | 0.30M | 0.28M | 0.18M | 0.22M | 0.34M | 0.39M | 0.36M | 0.39M | 0.34M | 0.35M | 0.37M | 0.42M | 0.26M | 0.31M | 0.39M | 0.33M | 0.39M | 0.57M | 0.63M | 0.73M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | 0.17M | 0.21M | 0.24M | 0.29M | 0.35M | 0.40M | 0.46M | 0.51M | 0.37M | 0.41M | 0.45M | 0.18M | 0.16M | 0.11M | 0.15M | 0.20M | 0.24M | 0.26M | 0.14M | 0.15M | 0.16M | 0.12M | 0.29M | 0.30M | 0.45M | 0.48M | 0.48M | 0.51M | 0.53M | 0.55M | 0.59M | 0.61M | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | 4.16M | 4.95M | 4.46M | 3.73M | 7.03M | 12.28M | 11.28M | 11.03M | 5.22M | 5.73M | 5.03M | 4.54M | 3.93M | 3.32M | 2.91M | 3.21M | 2.82M | 2.73M | 2.79M | 2.52M | 2.32M | 2.10M | 1.90M | 1.85M | 1.78M | 1.78M | 1.68M |
|
Other Non-Current Liabilities
|
| | | | | 4.40M | 4.40M | 4.40M | 0.45M | 0.43M | 0.53M | 0.47M | 0.55M | 0.39M | 0.39M | 0.24M | 0.13M | 0.10M | 0.08M | 0.56M | 0.56M | 0.53M | 0.31M | 0.28M | | | | | | | | 6.50M | 6.50M | 3.10M | 2.50M | 1.90M | 0.20M | | | | | | | | | | 0.06M | 0.43M | 0.43M |
|
Total Non-Current Liabilities
|
| | | | | 0.02M | 4.70M | 4.09M | 10.55M | 0.03M | 0.05M | 0.04M | 0.04M | 0.46M | 0.02M | 0.01M | 7.25M | 0.33M | 4.86M | 4.69M | 8.23M | 0.21M | 11.98M | 13.59M | | 0.33M | | | | 0.11M | | 39.09M | 38.96M | 0.15M | 36.42M | 35.47M | 28.17M | 0.22M | | | | 0.24M | | | | 0.17M | 19.32M | 18.74M | 32.35M |
|
Total Liabilities
|
| 5.65M | | 5.92M | 10.31M | 8.79M | 9.10M | 8.49M | 11.00M | 11.78M | 14.08M | 13.62M | 13.77M | 21.26M | 20.14M | 15.64M | 7.38M | 5.28M | 4.94M | 5.25M | 8.79M | 8.75M | 12.29M | 13.87M | 14.14M | 13.56M | 32.64M | 46.55M | 35.02M | 36.75M | 33.91M | 45.59M | 45.46M | 42.92M | 38.92M | 37.37M | 28.37M | 34.48M | 32.94M | 33.31M | 37.77M | 36.11M | 35.47M | 30.77M | 24.19M | 21.84M | 19.38M | 19.17M | 32.77M |
|
Total Debt
|
| 2.65M | | 2.56M | 4.22M | 2.67M | 3.04M | 3.06M | 5.42M | 6.84M | 7.95M | 7.33M | 7.31M | 6.70M | 6.09M | 2.66M | 2.14M | 0.63M | 0.61M | 0.70M | 0.83M | 0.75M | 0.51M | 0.44M | 0.12M | 0.08M | 10.80M | 10.75M | 0.55M | 0.04M | 0.04M | 6.57M | 7.00M | 9.00M | 7.00M | 8.00M | 1.01M | 8.00M | 10.00M | 10.00M | 12.00M | 10.00M | 9.00M | 5.00M | 0.03M | 0.03M | 0.07M | 0.42M | 7.28M |
|
Common Equity
|
| 0.12M | | -0.38M | 15.13M | 14.32M | 13.10M | 11.66M | 10.58M | 14.89M | 12.82M | 11.35M | 11.07M | 7.07M | 4.23M | 11.28M | 16.57M | 21.69M | 20.68M | 29.12M | 27.27M | 38.87M | 37.01M | 34.41M | 37.42M | 42.84M | 57.20M | 79.37M | 102.34M | 101.25M | 103.51M | 97.77M | 97.05M | 97.93M | 102.29M | 102.73M | 102.82M | 101.69M | 98.08M | 93.52M | 88.15M | 41.72M | 41.42M | 43.24M | 46.51M | 49.77M | 54.18M | 56.08M | 57.80M |
|
Shareholder's Equity
|
| 0.12M | | -0.38M | 15.13M | 14.32M | 13.10M | 11.66M | 10.58M | 14.89M | 12.82M | 11.35M | 11.07M | 7.07M | 4.23M | 11.28M | 16.57M | 21.69M | 20.68M | 29.12M | 27.27M | 38.87M | 37.01M | 34.41M | 37.42M | 42.84M | 57.20M | 79.37M | 102.34M | 101.25M | 103.51M | 97.77M | 97.05M | 97.93M | 102.29M | 102.73M | 102.82M | 101.69M | 98.08M | 93.52M | 88.15M | 41.72M | 41.42M | 43.24M | 46.51M | 49.77M | 54.18M | 56.08M | 57.80M |
|
Liabilities and Shareholders Equity
|
| 5.77M | | 5.55M | 25.44M | 23.11M | 22.20M | 20.15M | 21.58M | 26.68M | 26.90M | 24.97M | 24.83M | 28.32M | 24.37M | 26.93M | 23.95M | 25.53M | 25.62M | 34.36M | 36.06M | 47.62M | 49.30M | 48.28M | 51.56M | 56.40M | 89.83M | 125.91M | 137.35M | 138.00M | 137.43M | 143.36M | 142.51M | 140.85M | 141.22M | 140.10M | 131.20M | 136.17M | 131.02M | 126.84M | 125.92M | 77.83M | 76.89M | 74.01M | 70.69M | 71.61M | 73.56M | 75.24M | 90.58M |
|
Treasury Shares
|
| | | | | 0.48M | | 0.54M | 0.40M | 0.39M | 0.62M | 0.75M | 0.74M | 0.41M | 0.74M | 0.74M | 0.74M | 0.61M | 0.74M | 0.74M | 0.74M | 0.93M | 0.74M | 0.60M | 0.74M | 0.45M | 0.58M | 0.69M | 0.48M | 0.38M | 0.55M | 0.48M | 0.28M | 0.42M | 0.54M | 0.74M | 0.56M | 0.65M | 0.67M | 0.65M | 0.74M | 0.75M | 0.21M | 0.21M | 0.28M | 0.74M | 0.74M | 0.74M | 0.74M |
|
Retained Earnings
|
| -0.19M | | -0.62M | -3.46M | -4.46M | -5.63M | -7.11M | -8.35M | -9.15M | -11.13M | -12.43M | -13.92M | -17.94M | -20.65M | -22.35M | -23.33M | -23.51M | -21.99M | -21.79M | -23.63M | -24.20M | -24.50M | -25.27M | -25.41M | -25.08M | -27.58M | -32.37M | -34.04M | -33.89M | -35.85M | -36.08M | -34.58M | -31.05M | -29.91M | -27.18M | -26.12M | -25.62M | -26.21M | -28.04M | -30.79M | -74.48M | -74.72M | -73.05M | -69.93M | -66.63M | -64.68M | -61.78M | -58.72M |
|
Preferred Shares
|
| | | | | | | | | 232.00 | 232.00 | 232.00 | 295.00 | 295.00 | 295.00 | 614.00 | 929.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 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 | 0.00M | 0.00M | 0.00M |