|
Cash & Equivalents
|
1.26M | 2.51M | 2.08M | 1.26M | 0.75M | 1.13M | 1.22M | 1.51M | 1.74M | 1.86M | 1.31M | 0.89M | 1.41M | 1.62M | 1.43M | 1.94M | 1.22M | 0.83M | 1.38M | 2.51M | 0.99M | 1.24M | 0.65M | 1.13M | 0.90M | 0.99M | 1.13M | 1.18M | 1.04M | 1.04M | 0.92M | 1.23M | 1.03M | 0.79M | 1.23M | 1.23M | 0.89M | 0.99M | 0.99M | 1.20M | 1.07M | 1.84M | 2.29M | 1.63M | 2.21M | 3.41M | 2.65M | 2.65M | 4.74M | 6.41M | 8.88M | 9.28M | 9.05M | 9.28M | 9.28M | 7.37M | 8.06M | 8.33M | 11.30M | 11.30M | 10.61M | 9.28M | 8.55M | 7.58M | 6.47M | 1.77M | 7.58M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | -0.06M | 0.06M | 0.06M | -0.15M | 0.22M | 0.23M | 0.22M | -0.00M | 0.20M | 0.20M | 0.20M | 0.19M | 0.19M | 0.19M | | | | | | | |
|
Cash & Current Investments
|
1.26M | 2.51M | 2.08M | 1.26M | 0.75M | 1.13M | 1.22M | 1.51M | 1.74M | 1.86M | 1.31M | 0.89M | 1.41M | 1.62M | 1.43M | 1.94M | 1.22M | 0.83M | 1.38M | 2.51M | 0.99M | 1.24M | 0.65M | 1.13M | 0.90M | 0.99M | 1.13M | 1.18M | 1.04M | 1.04M | 0.92M | 1.23M | 1.03M | 0.79M | 1.23M | 1.23M | 0.89M | 0.99M | 0.99M | 1.20M | 1.07M | 1.84M | 2.29M | 1.63M | 2.21M | 3.35M | 2.59M | 2.71M | 4.79M | 6.25M | 9.10M | 9.51M | 9.28M | 9.28M | 9.48M | 7.57M | 8.26M | 8.52M | 11.50M | 11.50M | 10.61M | 9.28M | 8.55M | 7.58M | 6.47M | 1.77M | 7.58M |
|
Receivables - Net
|
| | | 6.93M | | | | 7.49M | | | | 8.88M | | | | 6.66M | | | | 9.13M | | | | 8.23M | | | | 8.02M | | | | 0.29M | | | | 6.96M | | | | 5.68M | | | | 7.48M | | | | 9.06M | | | | 7.02M | | | | 10.12M | | | | 10.90M | | | | 11.79M | | | |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | 0.03M | | | | 0.07M | | | | 0.17M | | | | 0.23M | | | | 0.23M | | | 1.43M | 0.16M | | 0.36M | | 0.05M | | 0.48M | | 0.57M | | 1.21M | | 0.58M | | | | 0.15M | | 1.06M | | 0.39M | | 0.59M | | 0.60M | 0.73M | 0.40M | 0.41M |
|
Receivables
|
| | | 6.93M | | | | 7.49M | | | | 8.88M | | | | 6.66M | | | | 9.15M | | | | 8.30M | | | | 8.19M | | | | 0.52M | | | | 7.19M | | | | 5.84M | | | | 7.53M | | | | 9.63M | | | | 7.60M | | | | 10.27M | | | | 11.29M | | | | 12.39M | | | |
|
Raw Materials
|
| | | | | | | | | | | 2.19M | | | | 2.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | | | | | 1.48M | | | | 2.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | 0.77M | | | | 0.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
3.78M | 4.07M | 3.79M | 3.94M | 3.73M | 3.99M | 4.28M | 4.28M | 5.25M | 5.00M | 5.15M | 4.43M | 5.00M | 4.54M | 5.12M | 5.24M | 5.12M | 5.65M | 6.32M | 6.11M | 5.89M | 5.63M | 5.17M | 4.67M | 4.72M | 5.28M | 4.70M | 4.45M | 4.48M | 4.32M | 4.48M | 0.30M | 3.99M | 4.30M | 4.34M | 3.87M | 4.39M | 4.55M | 4.33M | 3.61M | 4.14M | 3.91M | 3.79M | 3.73M | 3.40M | 3.47M | 3.55M | 3.70M | 4.07M | 3.90M | 4.22M | 4.89M | 5.47M | 5.08M | 4.63M | 5.13M | 5.31M | 5.69M | 5.58M | 6.13M | 6.42M | 6.44M | 6.78M | 9.49M | 9.98M | 12.87M | 12.36M |
|
Prepaid Assets
|
0.27M | 0.20M | 0.23M | 0.46M | 0.39M | 0.16M | 0.21M | 0.32M | 0.22M | 0.29M | 0.29M | 0.35M | 0.35M | 0.24M | 0.21M | 0.16M | 0.31M | 0.26M | 0.33M | 0.15M | 0.27M | 0.24M | 0.36M | 0.20M | 0.27M | 0.27M | 0.26M | 0.19M | 0.20M | 0.23M | 0.35M | 0.11M | 0.26M | 0.39M | 0.35M | 0.25M | 0.24M | 0.21M | 0.37M | 0.29M | 0.15M | 0.27M | 0.41M | 0.53M | 0.35M | 0.24M | 0.15M | 0.62M | 0.55M | 0.42M | 0.27M | 0.59M | 0.58M | 0.39M | 0.32M | 0.50M | 0.61M | 0.33M | 0.23M | 0.24M | 0.37M | 0.31M | 0.23M | | | | |
|
Current Assets
|
13.18M | 14.11M | 14.17M | 12.59M | 13.66M | 13.03M | 13.24M | 13.60M | 15.46M | 16.34M | 15.45M | 14.57M | 15.60M | 14.48M | 13.86M | 14.26M | 15.97M | 16.65M | 17.90M | 18.36M | 16.56M | 16.30M | 14.95M | 14.88M | 13.88M | 15.23M | 14.94M | 13.96M | 13.55M | 13.84M | 13.58M | 11.32M | 12.45M | 11.76M | 12.52M | 13.50M | 14.29M | 14.45M | 14.01M | 11.45M | 11.64M | 13.70M | 13.53M | 13.52M | 13.52M | 14.67M | 14.47M | 18.82M | 17.73M | 21.67M | 20.71M | 22.58M | 24.00M | 23.00M | 22.95M | 23.40M | 24.42M | 26.46M | 27.94M | 30.11M | 37.11M | 35.25M | 37.96M | 39.11M | 38.71M | 38.91M | 38.60M |
|
Property, Plant & Equipment (Net)
|
8.88M | 9.25M | 9.24M | 9.18M | 8.88M | 8.10M | 8.21M | 8.16M | 8.01M | 8.00M | 7.59M | 7.75M | 8.21M | 7.77M | 8.45M | 9.07M | 9.60M | 9.59M | 9.87M | 10.11M | 9.95M | 10.33M | 10.28M | 10.07M | 9.64M | 9.97M | 10.08M | 10.07M | 10.09M | 9.12M | 9.01M | 8.45M | 8.87M | 8.97M | 8.62M | 8.59M | 8.07M | 7.47M | 7.63M | 6.62M | 6.54M | 6.27M | 6.79M | 6.76M | 6.51M | 6.41M | 6.66M | 7.26M | 7.03M | 6.89M | 7.41M | 7.37M | 7.19M | 6.21M | 7.50M | 7.67M | 7.34M | 6.40M | 6.60M | 9.35M | 11.00M | 12.67M | 14.17M | 14.58M | 16.00M | 18.70M | 19.80M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.33M | -0.44M | -0.57M | | 0.34M | | | | | | | | | | | | | | | 0.06M | | 0.21M | | | | | | 0.20M | | | | | | | | | | | |
|
Goodwill
|
0.53M | 0.56M | 0.58M | 0.57M | 0.53M | 0.49M | 0.54M | 0.53M | 0.56M | 0.57M | 0.54M | 0.52M | 0.52M | 0.50M | 0.49M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | 0.21M | 0.20M | 0.21M | 0.21M | 0.28M | 0.29M | 0.30M | 0.33M | 0.32M | 0.34M | 0.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
0.53M | 0.56M | 0.58M | 0.57M | 0.53M | 0.49M | 0.54M | 0.53M | 0.56M | 0.57M | 0.54M | 0.52M | 0.52M | 0.50M | 0.49M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | | 0.21M | 0.20M | 0.21M | 0.21M | 0.28M | 0.29M | 0.30M | 0.33M | 0.32M | 0.34M | 0.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | 0.35M | | | | 3.82M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | | 0.95M | | 1.10M | | 0.96M | 0.66M | 0.50M | 0.32M | 0.33M | 0.29M |
|
Other Non-Current Assets
|
1.16M | 1.29M | 1.42M | 1.43M | 1.49M | 1.43M | 1.56M | 1.54M | 1.58M | 0.42M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.06M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.06M | 0.05M | 0.06M | 0.06M | 0.05M | 0.05M | 0.05M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.07M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.05M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M |
|
Non-Current Assets
|
10.57M | 11.10M | 11.24M | 11.18M | 10.90M | 10.01M | 10.31M | 10.24M | 10.15M | 9.00M | 8.17M | 8.30M | 8.78M | 8.31M | 8.97M | 9.19M | 9.71M | 9.71M | 9.99M | 13.10M | 12.93M | 13.34M | 13.02M | 11.38M | 10.93M | 11.32M | 11.38M | 11.46M | 11.53M | 10.09M | 9.91M | 8.82M | 9.25M | 9.38M | 8.68M | 0.06M | 8.13M | 7.52M | 7.69M | 0.09M | 3.28M | 3.20M | 2.81M | 2.55M | 2.20M | 2.15M | 1.86M | 9.07M | 8.82M | 15.97M | 9.08M | 12.83M | 12.17M | 10.94M | 10.68M | 9.91M | 9.43M | 15.01M | 7.73M | 7.71M | 7.22M | 19.65M | 6.65M | 6.46M | 6.37M | 25.51M | 6.65M |
|
Assets
|
23.75M | 25.21M | 25.41M | 23.77M | 24.56M | 23.04M | 23.55M | 23.84M | 25.62M | 25.33M | 23.62M | 22.87M | 24.38M | 22.79M | 22.84M | 23.45M | 25.68M | 26.35M | 27.90M | 31.45M | 29.48M | 29.64M | 27.97M | 26.27M | 24.81M | 26.56M | 26.32M | 25.42M | 25.08M | 23.93M | 23.48M | 20.14M | 21.70M | 21.14M | 21.20M | 22.14M | 22.43M | 21.97M | 21.70M | 18.16M | 21.47M | 23.17M | 23.14M | 22.83M | 22.22M | 23.23M | 23.00M | 35.16M | 33.58M | 37.64M | 37.21M | 42.78M | 43.37M | 40.15M | 41.13M | 40.98M | 41.19M | 41.47M | 42.27M | 47.17M | 55.34M | 54.91M | 58.78M | 60.16M | 61.08M | 64.42M | 65.06M |
|
Accounts Payables
|
5.19M | 5.01M | 4.95M | 4.67M | 5.49M | 5.76M | 5.28M | 6.09M | 6.81M | 5.88M | 5.92M | 6.46M | 7.21M | 6.33M | 5.94M | 6.11M | 7.00M | 7.16M | 7.99M | 9.23M | 7.79M | 7.32M | 7.07M | 7.08M | 6.55M | 6.63M | 6.42M | 6.11M | 6.29M | 5.37M | 5.50M | -0.60M | 5.79M | 5.38M | 5.24M | 5.45M | 6.30M | 5.96M | 6.30M | 4.11M | 5.00M | 4.31M | 4.75M | 4.67M | 4.28M | 3.98M | 4.85M | 4.45M | 4.29M | 3.88M | 3.52M | 4.04M | 4.57M | 4.31M | 4.47M | 4.79M | 4.98M | 4.69M | 4.78M | 7.50M | 5.34M | 5.27M | 6.17M | 7.37M | 7.62M | 7.20M | 6.84M |
|
Payables
|
5.19M | 5.01M | 4.95M | 4.67M | 5.49M | 5.76M | 5.28M | 6.09M | 6.81M | 5.88M | 5.92M | 6.46M | 7.21M | 6.33M | 5.94M | 6.11M | 7.00M | 7.16M | 7.99M | 9.23M | 7.79M | 7.32M | 7.07M | 7.08M | 6.55M | 6.63M | 6.42M | 6.11M | 6.29M | 5.37M | 5.50M | -0.60M | 5.79M | 5.38M | 5.24M | 5.45M | 6.30M | 5.96M | 6.30M | 4.11M | 5.00M | 4.31M | 4.75M | 4.67M | 4.28M | 3.98M | 4.85M | 4.45M | 4.29M | 3.88M | 3.52M | 4.04M | 4.57M | 4.31M | 4.47M | 4.79M | 4.98M | 4.69M | 4.78M | 7.50M | 5.34M | 5.27M | 6.17M | 7.37M | 7.62M | 7.20M | 6.84M |
|
Other Accumulated Expenses
|
3.60M | 3.77M | 3.67M | 3.56M | 4.25M | 3.51M | 3.91M | 3.97M | 3.99M | 5.69M | 4.44M | 4.00M | 4.12M | 0.32M | 4.02M | 4.42M | 4.77M | 4.97M | 4.98M | 0.45M | 0.46M | 5.74M | 5.24M | 5.16M | 4.68M | 4.73M | 4.43M | 4.59M | 0.24M | 4.40M | 4.32M | 3.82M | 3.85M | 4.01M | 3.85M | 4.11M | 3.86M | 3.86M | 3.81M | 3.38M | 3.49M | 3.69M | 3.58M | 3.12M | 3.53M | 3.65M | 3.31M | 3.83M | 3.38M | 3.50M | 3.23M | 3.58M | 4.01M | 3.47M | 3.71M | 4.13M | 4.87M | 6.35M | 5.96M | 5.69M | 5.39M | 5.21M | 5.81M | | | | |
|
Short term Debt
|
| | | 5.64M | | | | 6.86M | | | | 4.86M | | | | 5.11M | | | | 1.82M | | | | | | | | | | | | | | | | 7.06M | | | 7.04M | 6.61M | | 3.06M | | 2.12M | | 1.30M | | 0.68M | | 0.50M | | | | | | 0.70M | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.14M | 1.37M | 1.38M | 1.09M | 1.14M | 1.17M | 0.74M | 0.71M | 0.81M | 0.85M | 0.93M | 0.86M | 0.86M | 0.86M | 0.85M | 0.85M | 0.79M | 0.76M | 0.79M | 0.78M | 0.76M | 0.80M | 0.83M | 0.94M | 1.05M | 1.07M |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
14.84M | 15.10M | 15.23M | 14.57M | 16.26M | 17.94M | 17.87M | 17.66M | 19.69M | 20.15M | 18.31M | 16.35M | 17.11M | 16.68M | 16.17M | 16.97M | 18.76M | 18.46M | 19.33M | 16.36M | 14.84M | 15.07M | 15.22M | 14.96M | 12.72M | 13.66M | 13.13M | 11.98M | 11.83M | 11.14M | 11.06M | 11.41M | 13.56M | 13.96M | 15.58M | 18.07M | 19.12M | 19.70M | 19.90M | 16.76M | 17.77M | 15.57M | 15.27M | 14.77M | 13.86M | 12.96M | 12.46M | 9.70M | 8.74M | 8.69M | 8.20M | 9.26M | 10.22M | 9.36M | 9.75M | 10.47M | 10.98M | 11.83M | 11.50M | 13.98M | 11.51M | 11.25M | 12.78M | 13.33M | 13.94M | 13.77M | 13.69M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48M | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | 2.62M | | | | 1.25M | | | | 1.60M | | | | 0.73M | | | | 1.41M | | | | | | | | | | | | -0.11M | | | | 0.39M | | | 0.15M | 0.31M | | 0.12M | | 0.39M | | 1.47M | | 1.50M | | 4.12M | | | | | | 2.77M | | | | | | | | | | | |
|
Pension
|
1.25M | 1.35M | 1.44M | 1.44M | 1.47M | 1.46M | 1.57M | 1.60M | 1.74M | 0.58M | 0.42M | 0.15M | 0.16M | 0.14M | 0.14M | 0.21M | 0.20M | 0.19M | 0.18M | 0.34M | 0.33M | 0.38M | 0.26M | 0.25M | 0.22M | 0.21M | 0.19M | 0.29M | 0.30M | 0.25M | 0.26M | -0.28M | 0.15M | 0.16M | 0.16M | 0.23M | 0.24M | 0.24M | 0.25M | 0.21M | 0.22M | 0.21M | 0.24M | 0.27M | 0.28M | 0.31M | 0.30M | 0.34M | 0.32M | 0.32M | 0.33M | 0.34M | 0.34M | 0.31M | 0.31M | 0.28M | 0.28M | 0.29M | 0.29M | 0.45M | 0.46M | 0.40M | 0.44M | 0.44M | 0.45M | 0.53M | 0.56M |
|
Minority Interest
|
0.32M | 0.27M | 0.30M | 0.31M | 0.23M | 0.20M | 0.23M | -0.14M | 0.20M | 0.22M | 0.20M | -0.04M | 0.14M | 0.12M | 0.14M | 0.12M | 0.11M | 0.10M | 0.12M | 0.10M | 0.06M | 0.01M | -0.01M | -0.08M | -0.08M | -0.06M | -0.06M | -0.09M | -0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.05M | 0.06M | 0.06M | 0.08M | 0.09M | 0.10M | 0.11M | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.10M | 1.15M | 1.36M | 1.09M | 1.03M | 0.87M | 0.56M | 8.27M | 8.05M | 8.09M | 8.06M | 8.19M | 7.81M | 7.09M | 7.06M | 6.44M | 6.30M | 6.06M | 5.72M | 5.87M | 5.61M | 5.31M | 5.24M | 5.19M | 5.16M | 5.48M | 5.35M |
|
Total Non-Current Liabilities
|
3.31M | 4.39M | 4.29M | 4.06M | 3.96M | 1.53M | 1.68M | 2.85M | 1.74M | 0.64M | 0.57M | 1.75M | 1.81M | 0.65M | 1.04M | 0.94M | 1.17M | 1.76M | 1.69M | 1.75M | 1.58M | 1.50M | 1.13M | 2.09M | 3.27M | 3.13M | 3.21M | 3.19M | 3.02M | 2.48M | 2.31M | 2.10M | 1.95M | 1.85M | 1.56M | 0.62M | 0.55M | 0.47M | 0.40M | 0.52M | 2.54M | 2.30M | 2.04M | 1.79M | 1.70M | 2.70M | 2.29M | 10.19M | 9.84M | 12.63M | 12.46M | 12.45M | 11.78M | 10.54M | 10.27M | 9.49M | 8.14M | 6.35M | 6.01M | 6.32M | 6.06M | 5.71M | 5.68M | 5.63M | 5.61M | 6.00M | 5.91M |
|
Total Liabilities
|
| | | 18.63M | | | | 20.51M | | | | 18.11M | | | | 17.91M | | | | 18.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Debt
|
| | | 8.26M | | | | 8.12M | | | | 6.46M | | | | 5.83M | | | | 3.23M | | | | | | | | | | | | -0.11M | | | | 7.45M | | | 7.19M | 6.91M | | 3.17M | | 2.51M | | 2.77M | | 2.17M | | 4.63M | | | | | | 3.47M | | | | | | | | | | | |
|
Common Equity
|
| | | 5.14M | | | | 3.32M | | | | 4.76M | | | | 5.54M | | | | 13.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shareholder's Equity
|
5.60M | 5.72M | 5.89M | 5.14M | 4.34M | 3.58M | 3.99M | 3.32M | 4.18M | 4.54M | 4.74M | 4.76M | 5.47M | 5.46M | 5.64M | 5.54M | 5.75M | 6.14M | 6.88M | 13.35M | 13.07M | 13.07M | 11.62M | 9.22M | 8.81M | 9.77M | 9.98M | 10.24M | 10.22M | 10.31M | 10.11M | 6.63M | 6.19M | 5.33M | 4.06M | 3.46M | 2.75M | 1.81M | 1.39M | 0.88M | 1.16M | 5.30M | 5.82M | 6.27M | 6.67M | 7.56M | 8.25M | 15.27M | 14.99M | 16.32M | 16.55M | 21.07M | 21.36M | 20.25M | 21.10M | 21.02M | 22.07M | 23.29M | 24.76M | 26.87M | 37.76M | 37.95M | 40.33M | 41.19M | 41.53M | 44.65M | 45.45M |
|
Liabilities and Shareholders Equity
|
23.75M | 25.21M | 25.41M | 23.77M | 24.56M | 23.04M | 23.55M | 23.84M | 25.62M | 25.33M | 23.62M | 22.87M | 24.38M | 22.79M | 22.84M | 23.45M | 25.68M | 26.35M | 27.90M | 31.45M | 29.48M | 29.64M | 27.97M | 26.27M | 24.81M | 26.56M | 26.32M | 25.42M | 25.08M | 23.93M | 23.48M | 20.14M | 21.70M | 21.14M | 21.20M | 22.14M | 22.43M | 21.97M | 21.70M | 18.16M | 21.47M | 23.17M | 23.14M | 22.83M | 22.22M | 23.23M | 23.00M | 35.16M | 33.58M | 37.64M | 37.21M | 42.78M | 43.37M | 40.15M | 41.13M | 40.98M | 41.19M | 41.47M | 42.27M | 47.17M | 55.34M | 54.91M | 58.78M | 60.16M | 61.08M | 64.42M | 65.06M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.97M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Retained Earnings
|
-13.54M | -13.72M | -13.79M | -14.52M | -14.89M | -15.71M | -15.59M | -16.24M | -15.55M | -15.29M | -14.72M | -14.40M | -13.87M | -13.52M | -13.39M | -13.71M | -13.58M | -13.37M | -12.66M | -9.88M | -10.07M | -10.20M | -10.73M | -12.55M | -12.78M | -12.36M | -11.73M | -11.51M | -11.89M | -11.68M | -12.12M | -15.13M | -15.95M | -17.03M | -18.24M | -18.91M | -19.58M | -20.42M | -20.88M | -21.51M | -21.27M | -20.48M | -20.09M | -19.72M | -19.18M | -18.48M | -17.88M | -17.11M | -16.89M | -16.07M | -16.09M | -12.07M | -11.44M | -10.69M | -9.68M | -9.87M | -8.31M | -7.00M | -4.85M | -4.84M | -3.10M | -2.35M | -0.64M | -0.62M | 0.39M | -0.53M | -0.76M |