|
Cash & Equivalents
|
1.70M | 3.76M | 1.99M | 1.84M | 0.93M | 1.39M | 0.76M | 1.21M | 0.43M | 0.41M | 0.47M | 0.36M | 0.28M | 0.46M | 0.68M | 0.30M | 0.08M | 0.65M | 0.38M | 0.37M | 0.31M | 6.69M | 1.18M | 0.93M | 2.04M | 0.98M | 0.70M | 0.59M | 0.43M | 6.14M | 2.72M | 4.43M | 0.83M | 7.84M | 3.20M | 1.40M | 0.97M | 8.99M | 3.00M | 14.77M | 22.64M | 31.49M | 1.81M | 1.76M | 0.92M | 0.91M | 0.36M | 1.42M | 0.83M | 0.65M | 0.69M | 0.88M | 1.48M | 3.14M | 0.84M | 1.14M | 0.75M | 2.29M | 0.43M | 1.04M | 0.75M | 3.11M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.08M | 1.10M | 0.43M | 0.89M | 0.38M | 0.94M | 0.55M | 0.72M | 0.52M | 0.32M |
|
Cash & Current Investments
|
1.70M | 3.76M | 1.99M | 1.84M | 0.93M | 1.39M | 0.76M | 1.21M | 0.43M | 0.41M | 0.47M | 0.36M | 0.28M | 0.46M | 0.68M | 0.30M | 0.08M | 0.65M | 0.38M | 0.37M | 0.31M | 6.69M | 1.18M | 0.93M | 2.04M | 0.98M | 0.70M | 0.59M | 0.43M | 6.14M | 2.72M | 4.43M | 0.83M | 7.84M | 3.20M | 1.40M | 0.97M | 8.99M | 3.00M | 14.77M | 22.64M | 31.49M | 1.81M | 1.76M | 0.92M | 0.91M | 0.36M | 1.42M | 0.83M | 0.65M | 0.69M | 0.88M | 2.56M | 4.24M | 1.28M | 2.03M | 1.13M | 3.22M | 0.98M | 1.76M | 1.27M | 3.43M |
|
Receivables - Net
|
| | 3.08M | | 3.34M | 4.28M | 3.58M | 3.31M | 3.77M | 4.51M | 0.36M | 3.26M | 3.76M | 4.66M | 3.00M | 3.51M | 4.26M | 4.61M | 3.08M | 3.06M | 4.16M | 3.76M | 2.51M | 2.99M | 2.87M | 3.95M | 2.92M | 3.25M | 3.00M | 3.83M | 2.91M | 2.77M | 3.16M | 3.55M | 3.26M | 3.08M | 3.50M | 4.06M | 2.97M | 2.55M | 3.27M | 4.12M | 3.35M | 3.97M | 3.89M | 4.73M | 3.64M | 3.84M | 3.90M | 5.69M | 2.91M | 2.69M | 1.99M | 1.84M | 1.94M | 2.31M | 2.08M | 2.18M | 2.13M | 2.00M | 1.77M | 0.76M |
|
Receivables
|
| | 3.08M | | 3.34M | 4.28M | 3.58M | 3.31M | 3.77M | 4.51M | 0.36M | 3.26M | 3.76M | 4.66M | 3.00M | 3.51M | 4.26M | 4.61M | 3.08M | 3.06M | 4.16M | 3.76M | 2.51M | 2.99M | 2.87M | 3.95M | 2.92M | 3.25M | 3.00M | 3.83M | 2.91M | 2.77M | 3.16M | 3.55M | 3.26M | 3.08M | 3.50M | 4.06M | 2.97M | 2.55M | 3.27M | 4.12M | 3.35M | 3.97M | 3.89M | 4.73M | 3.64M | 3.84M | 3.90M | 5.69M | 2.91M | 2.69M | 1.99M | 1.84M | 1.94M | 2.31M | 2.08M | 2.18M | 2.13M | 2.00M | 1.77M | 0.76M |
|
Inventory
|
| | 10.01M | | 10.20M | 9.61M | 9.85M | 10.28M | 10.98M | 10.02M | 9.72M | 9.38M | 9.89M | 9.59M | 9.89M | 10.86M | 11.70M | 10.39M | 11.21M | 12.92M | 13.36M | 11.37M | 17.50M | 34.25M | 29.43M | 34.20M | 34.28M | 29.73M | 29.37M | 24.46M | 26.62M | 27.72M | 33.52M | 30.65M | 33.45M | 33.51M | 35.62M | 29.67M | 30.09M | 27.16M | 30.56M | 47.31M | 51.76M | 56.56M | 64.71M | 69.24M | 71.55M | 35.36M | 64.27M | 60.97M | 59.09M | 56.34M | 53.68M | 48.23M | 43.91M | 38.98M | 35.53M | 32.06M | 29.10M | 25.21M | 23.62M | 22.49M |
|
Current Deferred Tax Assets
|
| | 0.37M | | 0.38M | 0.38M | 0.38M | 0.35M | 0.34M | 0.34M | 0.38M | 0.35M | 0.38M | 0.34M | 0.26M | 0.26M | 0.26M | 0.25M | 0.25M | 0.26M | 0.26M | 0.25M | 0.30M | 0.34M | 0.38M | 0.35M | 0.47M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 0.32M | | 0.28M | 0.29M | 0.28M | 0.19M | 0.20M | 0.33M | 0.44M | 0.29M | 0.21M | 0.25M | 0.26M | 0.30M | 0.26M | 0.31M | 0.37M | 0.41M | 0.42M | 0.57M | 1.03M | 2.81M | 1.95M | 2.69M | 0.70M | 0.80M | 1.12M | 1.00M | 1.26M | 0.96M | 1.29M | 1.58M | 1.60M | 1.09M | 1.01M | 0.97M | 0.95M | 0.89M | 1.31M | 1.16M | 1.22M | 1.46M | 1.41M | 1.20M | 0.96M | 1.02M | 1.21M | 1.61M | 0.87M | 0.81M | 0.86M | 0.71M | 0.63M | 0.65M | 0.87M | 0.84M | 0.77M | 0.81M | 0.75M | 0.43M |
|
Current Assets
|
| | 15.76M | | 15.18M | 15.95M | 14.85M | 15.34M | 15.74M | 15.62M | 14.66M | 13.85M | 14.67M | 15.30M | 14.07M | 15.24M | 16.58M | 16.21M | 15.27M | 17.02M | 18.51M | 22.63M | 22.50M | 29.73M | 36.67M | 42.17M | 38.56M | 34.37M | 33.92M | 35.43M | 33.51M | 35.88M | 38.80M | 43.62M | 41.51M | 39.08M | 41.09M | 43.70M | 37.23M | 45.37M | 57.77M | 84.10M | 58.14M | 63.74M | 70.93M | 76.08M | 76.51M | 72.98M | 70.22M | 68.92M | 63.55M | 60.72M | 59.91M | 73.31M | 66.04M | 62.25M | 58.85M | 57.55M | 52.25M | 49.06M | 46.72M | 27.67M |
|
Land & Improvements
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.50M | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 2.04M | | 2.05M | 2.02M | 2.00M | 1.99M | 1.96M | 1.94M | 1.92M | 1.90M | 1.90M | 1.89M | 1.88M | 1.93M | 1.93M | 2.05M | 2.07M | 2.16M | 2.40M | 1.33M | 26.71M | 27.73M | 27.91M | 28.05M | 27.03M | 26.98M | 27.68M | 27.45M | 27.86M | 27.71M | 27.84M | 27.50M | 27.16M | 26.93M | 26.71M | 26.51M | 26.38M | 26.11M | 26.25M | 27.21M | 29.95M | 30.07M | 31.19M | 30.76M | 30.48M | 30.00M | 29.51M | 29.67M | 29.66M | 29.26M | 28.00M | 9.27M | 8.94M | 8.58M | 7.24M | 6.96M | 6.40M | 6.15M | 5.88M | 6.50M |
|
Long-Term Investments
|
| | | | | 0.25M | 0.25M | 0.33M | 0.38M | 0.41M | 0.43M | 0.43M | 0.43M | 0.43M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | 0.06M | | 0.06M | 0.06M | 0.07M | 0.06M | 0.07M | 0.07M | 0.14M | 0.08M | 0.07M | 0.06M | 0.13M | 0.08M | 0.08M | 0.07M | 0.14M | 0.08M | 0.07M | 0.07M | 0.05M | 0.03M | 0.03M | 0.04M | 0.13M | 0.07M | | | | | | | | | | | | | | | | | | 0.14M | 0.12M | 0.12M | 0.02M | | 0.80M | 1.13M | 1.80M | 1.00M | 1.41M | 1.55M | 2.37M | 2.66M | 2.54M | 2.93M | 3.40M | 1.18M |
|
Other Non-Current Assets
|
| | 0.26M | | 0.26M | 0.26M | 0.30M | 0.30M | 0.30M | 0.30M | 0.26M | 0.26M | 0.26M | 0.26M | 0.27M | 0.27M | 0.27M | 0.27M | 0.24M | 0.24M | 0.24M | 0.24M | 0.26M | 0.26M | 0.26M | 0.26M | 0.06M | 0.06M | 0.06M | 0.06M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.07M | 0.07M | 0.07M | 0.08M | 0.11M | 0.11M | 0.11M | 0.07M | 0.07M | 0.04M | 0.25M | 0.76M | 0.73M | 0.66M | 0.86M | 0.39M | 1.17M | 1.07M | 2.23M | 0.43M | 0.44M | 0.43M | 0.44M | 0.43M | 0.43M | 0.43M | 0.51M |
|
Non-Current Assets
|
| | 2.95M | | 2.86M | 3.10M | 3.17M | 3.19M | 3.22M | 3.29M | 3.24M | 3.19M | 3.18M | 3.04M | 2.69M | 2.64M | 2.71M | 2.75M | 2.75M | 2.84M | 3.02M | 3.40M | 27.19M | 28.15M | 28.40M | 28.61M | 27.42M | 27.30M | 27.89M | 27.71M | 28.32M | 28.22M | 28.44M | 28.13M | 27.76M | 27.56M | 27.44M | 27.50M | 27.48M | 27.01M | 26.81M | 28.07M | 30.71M | 30.91M | 32.07M | 32.99M | 33.42M | 34.69M | 33.49M | 33.83M | 36.39M | 37.54M | 39.06M | 22.19M | 24.07M | 25.76M | 26.34M | 26.05M | 26.07M | 27.27M | 27.51M | 31.78M |
|
Assets
|
| | 18.70M | | 18.04M | 19.06M | 18.01M | 18.52M | 18.97M | 18.91M | 17.90M | 17.04M | 17.85M | 18.34M | 16.76M | 17.88M | 19.29M | 18.96M | 18.01M | 19.85M | 21.53M | 26.03M | 49.70M | 57.88M | 65.07M | 70.78M | 65.98M | 61.67M | 61.81M | 63.14M | 61.84M | 64.10M | 67.25M | 71.75M | 69.27M | 66.63M | 68.54M | 71.19M | 64.70M | 72.37M | 84.59M | 112.17M | 88.85M | 94.65M | 103.00M | 109.07M | 109.93M | 107.68M | 103.71M | 102.75M | 99.94M | 98.25M | 98.96M | 95.50M | 90.11M | 88.01M | 85.19M | 83.60M | 78.31M | 76.33M | 74.24M | 59.46M |
|
Accounts Payables
|
| | 2.41M | | 2.52M | 2.22M | 1.79M | 2.52M | 3.09M | 2.39M | 1.86M | 2.18M | 2.54M | 2.57M | 2.54M | 3.37M | 3.20M | 2.45M | 2.24M | 3.45M | 4.57M | 5.38M | 7.80M | 11.44M | 14.79M | 14.69M | 17.57M | 10.43M | 8.76M | 10.26M | 12.47M | 13.23M | 14.60M | 15.16M | 14.23M | 12.04M | 13.18M | 12.01M | 9.66M | 11.05M | 24.71M | 45.16M | 19.67M | 18.04M | 18.52M | 23.06M | 12.41M | 6.71M | 4.44M | 3.93M | 3.86M | 4.63M | 4.98M | 5.14M | 3.91M | 3.69M | 2.62M | 2.33M | 1.85M | 1.52M | 1.60M | 2.05M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | | | | 0.41M | | | |
|
Dividends payables
|
| | 0.47M | | 0.47M | 0.47M | 0.47M | 0.47M | 0.47M | 0.47M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.36M | 0.37M | 0.37M | 0.37M | 0.37M | 0.37M | | | | | | 0.41M | | 0.41M | 0.41M | 0.41M | 0.42M | 0.42M | 0.42M | 0.50M | 0.50M | 0.84M | 0.84M | 0.83M | 0.86M | 0.87M | 0.87M | | | | | | | | | | | | | | | |
|
Payables
|
| | 2.88M | | 2.98M | 2.69M | 2.26M | 2.99M | 3.57M | 2.87M | 2.18M | 2.49M | 2.86M | 2.89M | 2.86M | 3.69M | 3.52M | 2.77M | 2.56M | 3.77M | 4.94M | 5.74M | 8.17M | 11.81M | 15.15M | 15.06M | 17.57M | 10.43M | 8.76M | 10.26M | 12.47M | 13.64M | 14.60M | 15.57M | 14.64M | 12.45M | 13.60M | 12.43M | 10.08M | 11.55M | 25.21M | 46.00M | 20.51M | 18.87M | 19.38M | 23.93M | 13.28M | 6.71M | 4.44M | 3.93M | 3.86M | 4.63M | 4.98M | 5.14M | 4.36M | 3.69M | 2.62M | 2.33M | 2.25M | 1.52M | 1.60M | 2.05M |
|
Accumulated Expenses
|
| | 0.40M | | 0.36M | 0.69M | 0.44M | 0.45M | 0.39M | 0.70M | 0.44M | 0.55M | 0.42M | 0.79M | 0.51M | 0.60M | 0.54M | 1.06M | 0.62M | 0.91M | 1.39M | 2.74M | 1.20M | 1.18M | 1.41M | 1.58M | 1.38M | 1.74M | 2.02M | 4.14M | 2.01M | 1.91M | 1.88M | 3.79M | 2.04M | 1.93M | 1.75M | 3.19M | 1.66M | 3.69M | 4.42M | 6.25M | 3.49M | 1.87M | 1.90M | 3.56M | 1.89M | 1.62M | 1.26M | 2.03M | 1.19M | 0.85M | 0.77M | 1.29M | 1.39M | 0.80M | 0.43M | 0.91M | 0.31M | 0.51M | 0.31M | 0.63M |
|
Other Accumulated Expenses
|
| | 0.67M | | 0.57M | 0.86M | 0.78M | 0.58M | 0.41M | 0.64M | 0.58M | 0.33M | 0.35M | 0.84M | 0.66M | 0.48M | 0.47M | 0.98M | 1.04M | 0.89M | 0.85M | 1.74M | 1.73M | 1.43M | 2.35M | 4.04M | 3.22M | 3.30M | 2.93M | 4.43M | 3.52M | 3.13M | 2.37M | 4.12M | 4.18M | 3.29M | 2.54M | 4.16M | 3.24M | 3.59M | 4.65M | 7.43M | 5.53M | 4.09M | 3.63M | 4.48M | 3.90M | 2.72M | 2.37M | 3.36M | 2.95M | 2.00M | 2.25M | 3.89M | 3.34M | 2.49M | 2.65M | 3.23M | 2.53M | 2.15M | 1.98M | 1.92M |
|
Short term Debt
|
| | 0.07M | | 0.07M | 0.25M | 0.25M | 0.25M | 0.78M | 0.50M | 1.25M | 0.42M | 1.25M | 0.50M | | 0.47M | 2.50M | 1.40M | 1.40M | 1.70M | 1.35M | | 3.33M | 5.92M | 4.88M | 21.77M | 4.88M | 5.56M | 6.25M | 1.24M | 0.95M | 0.89M | 2.60M | 0.93M | 0.95M | 0.94M | 1.06M | 1.05M | 1.03M | 1.13M | 0.52M | 0.53M | 5.25M | 8.73M | 16.65M | 3.02M | 17.72M | 22.51M | 12.06M | 8.99M | 34.89M | 34.46M | 9.72M | 5.00M | 5.50M | 5.60M | 6.10M | 4.30M | 26.69M | 26.25M | 25.81M | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | | | | 0.73M | 0.69M | 0.79M | 0.71M | 0.70M | 0.67M | 0.68M | 1.53M |
|
Current Taxes
|
| | 0.02M | | | 0.14M | 0.06M | 0.15M | | 0.28M | | | | 0.14M | 0.14M | 0.10M | | 0.25M | 0.18M | 0.20M | 0.29M | 0.79M | 0.80M | 0.49M | 0.73M | 1.38M | 1.52M | 2.18M | 1.42M | 1.99M | 1.80M | 2.29M | 1.17M | 0.55M | 0.76M | 1.19M | 1.07M | 1.35M | 0.50M | 0.38M | 1.91M | | 0.99M | 1.10M | 0.13M | 0.58M | 0.50M | 0.28M | | | 0.39M | | 1.04M | 0.96M | 0.77M | 1.11M | 1.13M | 1.15M | 0.46M | 0.70M | 0.69M | 1.31M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | 1.38M | 2.93M | 5.37M | 5.02M | 9.56M | 0.63M | 0.55M | 0.65M | 0.66M | 0.69M | 0.44M | 0.46M | 1.06M | 0.97M | 0.39M | 0.75M | 0.49M | 0.39M | 2.41M | 1.23M | 2.33M | 2.48M | 1.63M | 0.75M | 1.16M | 0.68M | 1.72M | 0.79M | 1.41M | 0.60M | 0.97M | 0.69M | 2.09M | 0.58M | 0.45M | 0.50M | 1.38M | 0.49M | 0.47M | 0.55M | 0.70M |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 4.05M | | 3.99M | 4.70M | 3.79M | 4.42M | 5.14M | 4.98M | 4.45M | 3.80M | 4.88M | 5.17M | 4.18M | 5.34M | 7.03M | 6.46M | 5.68M | 7.48M | 8.83M | 12.38M | 18.78M | 26.82M | 30.44M | 56.27M | 30.10M | 24.66M | 22.93M | 22.73M | 21.37M | 22.30M | 23.96M | 26.00M | 23.52M | 20.20M | 21.70M | 22.68M | 16.39M | 22.74M | 37.94M | 62.54M | 37.92M | 37.48M | 44.09M | 39.25M | 40.26M | 38.08M | 22.72M | 21.52M | 54.12M | 53.86M | 21.25M | 20.16M | 17.01M | 16.63M | 16.02M | 15.81M | 37.22M | 36.46M | 35.82M | 8.14M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | 17.69M | 17.54M | 21.08M | | 20.67M | 20.45M | 21.25M | 20.69M | 18.83M | 19.56M | 19.34M | 19.08M | 18.83M | 18.59M | 18.38M | 18.00M | 17.78M | 17.42M | 10.72M | 10.59M | 10.45M | 13.55M | 14.28M | 22.95M | 22.41M | 21.82M | 33.98M | 33.53M | | | 32.22M | 27.08M | 26.64M | 26.20M | 25.76M | 25.32M | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | 0.06M | | | | 0.06M | | | | 0.06M | | | | | | | | | | 0.08M | 0.05M | 0.14M | 0.33M | 0.39M | 0.81M | 0.87M | 0.82M | 1.00M | 0.95M | 0.99M | 1.08M | 0.81M | 0.18M | 0.09M | 0.33M | 0.04M | | | | | 0.44M | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48M | | | | 0.89M | 1.45M | 1.56M | 1.26M | 0.41M | 0.93M | 0.77M | 6.95M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.15M | 0.15M | 0.15M | 0.15M | 0.14M | 0.14M | 0.14M | 0.13M | 0.13M | 0.11M | 0.28M | 0.50M | 0.48M | 0.40M | 0.37M | 0.11M | 0.50M | 0.41M | 1.14M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.01M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 50.76M | 45.11M | 44.26M | 43.47M | 41.33M | 42.19M | 43.69M | 45.89M | 43.23M | 39.61M | 41.08M | 41.64M | 35.16M | 41.25M | 49.47M | 73.31M | 48.46M | 51.36M | 58.41M | 62.21M | 62.67M | 59.90M | 56.69M | 55.50M | 54.59M | 53.86M | 53.46M | 47.24M | 44.54M | 43.60M | 42.55M | 41.68M | 37.63M | 36.71M | 35.91M | 13.55M |
|
Total Liabilities
|
| | 4.05M | | 3.99M | 4.70M | 3.79M | 4.42M | 5.14M | 4.98M | 4.45M | 3.80M | 4.88M | 5.17M | 4.18M | 5.34M | 7.03M | 6.46M | 5.68M | 7.48M | 8.83M | 12.38M | 36.47M | 44.35M | 51.52M | 56.27M | 50.76M | 45.22M | 44.37M | 43.57M | 41.44M | 42.30M | 43.80M | 46.00M | 43.34M | 39.76M | 41.22M | 41.78M | 35.31M | 41.39M | 49.61M | 73.45M | 48.59M | 51.49M | 58.52M | 62.48M | 63.17M | 60.37M | 57.09M | 55.87M | 54.70M | 54.36M | 53.88M | 48.38M | 44.65M | 43.71M | 42.66M | 41.80M | 37.75M | 36.82M | 36.02M | 13.56M |
|
Total Debt
|
| | 0.07M | | 0.07M | 0.25M | 0.25M | 0.25M | 0.78M | 0.50M | 1.25M | 0.42M | 1.25M | 0.50M | | 0.47M | 2.50M | 1.40M | 1.40M | 1.70M | 1.35M | | 21.02M | 23.46M | 25.96M | 21.77M | 25.55M | 26.01M | 27.50M | 21.93M | 19.78M | 20.45M | 21.94M | 20.00M | 19.78M | 19.54M | 19.43M | 19.06M | 18.81M | 18.55M | 11.24M | 11.11M | 15.70M | 22.29M | 30.93M | 25.97M | 40.13M | 44.33M | 46.04M | 42.53M | 34.89M | 34.46M | 41.94M | 32.08M | 32.14M | 31.80M | 31.86M | 29.62M | 26.69M | 26.25M | 25.81M | |
|
Common Equity
|
| | 14.66M | | 14.04M | 14.36M | 14.22M | 14.10M | 13.83M | 13.93M | 13.45M | 13.24M | 12.97M | 13.17M | 12.58M | 12.54M | 12.26M | 12.51M | 12.33M | 12.38M | 12.70M | 13.65M | 13.23M | 13.53M | 13.55M | 14.51M | 15.22M | 16.45M | 17.44M | 19.57M | 20.40M | 21.81M | 23.44M | 25.75M | 25.93M | 26.87M | 27.31M | 29.41M | 29.39M | 30.99M | 34.98M | 38.72M | 40.26M | 43.16M | 44.48M | 46.59M | 46.77M | 47.31M | 46.62M | 46.88M | 45.23M | 43.89M | 45.08M | 47.12M | 45.45M | 44.30M | 42.54M | 41.81M | 40.57M | 39.51M | 38.21M | 45.90M |
|
Shareholder's Equity
|
| | 14.66M | | 14.04M | 14.36M | 14.22M | 14.10M | 13.83M | 13.93M | 13.45M | 13.24M | 12.97M | 13.17M | 12.58M | 12.54M | 12.26M | 12.51M | 12.33M | 12.38M | 12.70M | 13.65M | 13.23M | 13.53M | 13.55M | 14.51M | 15.22M | 16.45M | 17.44M | 19.57M | 20.40M | 21.81M | 23.44M | 25.75M | 25.93M | 26.87M | 27.31M | 29.41M | 29.39M | 30.99M | 34.98M | 38.72M | 40.26M | 43.16M | 44.48M | 46.59M | 46.77M | 47.31M | 46.62M | 46.88M | 45.23M | 43.89M | 45.08M | 47.12M | 45.45M | 44.30M | 42.54M | 41.81M | 40.57M | 39.51M | 38.21M | 45.90M |
|
Liabilities and Shareholders Equity
|
| | 18.70M | | 18.04M | 19.06M | 18.01M | 18.52M | 18.97M | 18.91M | 17.90M | 17.04M | 17.85M | 18.34M | 16.76M | 17.88M | 19.29M | 18.96M | 18.01M | 19.85M | 21.53M | 26.03M | 49.70M | 57.88M | 65.07M | 70.78M | 65.98M | 61.67M | 61.81M | 63.14M | 61.84M | 64.10M | 67.25M | 71.75M | 69.27M | 66.63M | 68.54M | 71.19M | 64.70M | 72.37M | 84.59M | 112.17M | 88.85M | 94.65M | 103.00M | 109.07M | 109.93M | 107.68M | 103.71M | 102.75M | 99.94M | 98.25M | 98.96M | 95.50M | 90.11M | 88.01M | 85.19M | 83.60M | 78.31M | 76.33M | 74.24M | 59.46M |
|
Treasury Shares
|
| | 0.03M | | 0.04M | 0.04M | 0.04M | 0.01M | 0.01M | 0.00M | 0.01M | 0.00M | 0.02M | 0.03M | 0.04M | 0.00M | 0.00M | 150.00 | 0.00M | 59.00 | 59.00 | 163.00 | 163.00 | | | 23.00 | 23.00 | | 0.01M | 0.00M | 0.02M | 0.00M | 0.00M | 233.00 | 0.01M | 0.04M | 0.06M | 0.08M | 0.25M | 0.02M | | | 0.02M | | | | | | | | | 0.14M | | | 0.14M | | | | 400.00 | | | 0.09M |
|
Retained Earnings
|
| | 16.58M | | 16.07M | 16.32M | 16.12M | 16.01M | 15.67M | 15.72M | 15.19M | 14.94M | 14.68M | 14.91M | 14.28M | 14.20M | 13.88M | 14.08M | 13.86M | 13.86M | 14.14M | 15.03M | 14.56M | 14.81M | 14.76M | 15.67M | 16.32M | 17.54M | 18.58M | 20.71M | 20.71M | 22.94M | 23.61M | 25.61M | 25.75M | 26.71M | 27.29M | 29.61M | 29.73M | 31.16M | 34.92M | 38.35M | 39.68M | 42.29M | 43.29M | 45.07M | 44.53M | 44.74M | 43.94M | 43.94M | 42.02M | 41.15M | 42.21M | 44.18M | 42.57M | 41.29M | 39.48M | 38.65M | 37.30M | 36.23M | 34.93M | 42.74M |