|
Accumulated Depreciation
|
| | 49.10M | | 39.69M | 40.38M | 35.64M | 35.56M | 36.48M | 37.20M | 37.67M | 38.35M | 39.00M | 39.35M | 37.08M | 37.67M | 38.26M | 38.83M | 39.34M | 39.89M | 36.06M | 36.56M | 36.61M | 37.10M | 37.60M | 37.89M | 33.22M | 33.63M | 34.05M | 34.51M | 34.97M | 35.41M | 35.86M | 36.30M | 33.15M | 37.17M | 37.49M | 37.91M | 32.45M | 32.77M | 33.09M | 33.41M | 33.45M | 33.74M | 33.79M | 34.09M | 34.24M | 34.51M | 34.79M | 35.07M | 35.35M | 35.60M | 35.84M | 36.03M | 36.22M | 36.39M | 36.56M | 36.75M | 36.94M | 30.07M | 30.43M | 30.72M |
|
Receivables - Accured
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.50M | | |
|
Cash & Equivalents
|
1.33M | 1.81M | 2.10M | 1.31M | 0.59M | 0.25M | 0.89M | 1.58M | 1.11M | 0.57M | 0.83M | 0.46M | 0.47M | 0.42M | 0.36M | 0.48M | 0.20M | 0.20M | 0.41M | 0.97M | 0.24M | 1.93M | 1.09M | 0.77M | 0.74M | 0.45M | 0.60M | 0.58M | 0.57M | 0.61M | 1.03M | 1.05M | 1.16M | 1.24M | 0.62M | 1.13M | 0.62M | 0.62M | 0.68M | 0.77M | 0.34M | 0.32M | 0.87M | 0.46M | 6.00M | 4.86M | 5.60M | 5.83M | 16.95M | 11.07M | 8.50M | 8.65M | 7.25M | 6.77M | 5.70M | 5.38M | 3.73M | 6.14M | 6.83M | 7.88M | 6.54M | 4.93M |
|
Receivables - Net
|
| | 1.80M | | 1.88M | 1.58M | 1.46M | 1.58M | 1.53M | 1.50M | 1.14M | 1.43M | 1.22M | 1.13M | 1.20M | 1.49M | 1.29M | 1.41M | 1.27M | 1.69M | 1.76M | 1.36M | 1.53M | 2.22M | 2.13M | 1.67M | 1.50M | 1.88M | 1.46M | 1.42M | 0.94M | 0.97M | 0.92M | 0.82M | 0.99M | 1.20M | 1.06M | 1.17M | 1.17M | 1.02M | 1.73M | 1.68M | 1.36M | 1.49M | 1.34M | 1.23M | 1.10M | 1.19M | 1.09M | 1.13M | 0.89M | 0.92M | 1.25M | 0.87M | 1.17M | 1.25M | 1.34M | 1.53M | 5.02M | 2.65M | 1.82M | 2.41M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.30M | | | | | | | | 40.00M | | | | | | 40.00M | | | | | | | | | |
|
Receivables
|
| | 1.80M | | 1.88M | 1.58M | 1.46M | 1.58M | 1.53M | 1.50M | 1.14M | 1.43M | 1.22M | 1.13M | 1.20M | 1.49M | 1.29M | 1.41M | 1.27M | 1.69M | 1.76M | 1.36M | 1.53M | 2.22M | 2.13M | 1.67M | 1.50M | 1.88M | 1.46M | 1.42M | 0.94M | 0.97M | 0.92M | 0.82M | 0.99M | 1.20M | 1.06M | 1.17M | 5.47M | 1.02M | 1.73M | 1.68M | 1.36M | 1.49M | 1.34M | 1.23M | 41.10M | 1.19M | 1.09M | 1.13M | 0.89M | 0.92M | 41.25M | 0.87M | 1.17M | 1.25M | 1.34M | 1.53M | 5.02M | 2.65M | 1.82M | 2.41M |
|
Inventory
|
| | 1.62M | | 0.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 2.05M | | 1.50M | 1.68M | 0.68M | 0.65M | 0.34M | 0.71M | 0.47M | 0.53M | 0.38M | 0.49M | 0.60M | 0.54M | 0.52M | 0.59M | 0.17M | 0.13M | 0.11M | 0.28M | 0.21M | 0.13M | 0.04M | 0.19M | 0.19M | 0.24M | 0.15M | 0.26M | 0.16M | 0.19M | 0.15M | 0.20M | 0.04M | 0.13M | 0.09M | 0.18M | 0.10M | 0.19M | 0.15M | 0.24M | 0.08M | 0.14M | 0.17M | 0.56M | 0.33M | 0.28M | 0.39M | 0.66M | 0.37M | 0.34M | 0.50M | 0.74M | 0.47M | 0.35M | 0.64M | 0.80M | 0.51M | 0.38M | 0.95M | 1.06M |
|
Current Assets
|
| | 18.42M | | 8.44M | 3.51M | 5.32M | 6.26M | 5.45M | 5.25M | 4.92M | 4.94M | 4.25M | 4.25M | 2.90M | 3.29M | 2.01M | 2.19M | 1.86M | 2.94M | 2.11M | 3.79M | 3.08M | 4.05M | 2.91M | 2.31M | 2.75M | 2.90M | 2.39M | 2.51M | 2.34M | 2.43M | 2.44M | 2.47M | 12.06M | 5.11M | 4.43M | 4.63M | 9.55M | 9.59M | 9.83M | 9.88M | 9.75M | 9.43M | 10.64M | 9.78M | 10.18M | 12.75M | 21.73M | 16.12M | 15.22M | 15.90M | 14.83M | 14.26M | 10.00M | 9.57M | 8.66M | 11.45M | 15.13M | 12.56M | 11.40M | 10.12M |
|
Buildings
|
| | 40.68M | | | | 35.65M | | | | 35.65M | | | | 33.53M | | | | 33.48M | | | | 32.59M | | | | 24.88M | | | | 24.88M | | | | 24.66M | | | | 23.44M | | | | 23.46M | | | | 22.87M | | | | 22.87M | | | | 22.87M | | | | | | | |
|
Construction in Progress
|
| | 2.59M | | | | 1.86M | | | | 1.64M | | | | 1.61M | | | | | | | | | | | | | | | | | | | | 0.11M | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | 38.65M | | | | 25.68M | | | | 25.70M | | | | 24.95M | | | | 24.95M | | | | 19.69M | | | | 18.05M | | | | 24.73M | | | | 14.50M | | | | 13.15M | | | | 12.94M | | | | 12.94M | | | | 12.94M | | | | 13.85M | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 61.42M | | 51.05M | 50.54M | 48.64M | 47.64M | 46.93M | 46.22M | 45.50M | 44.81M | 42.11M | 41.47M | 40.18M | 39.60M | 39.01M | 38.18M | 36.07M | 35.52M | 33.85M | 33.33M | 32.52M | 31.95M | 31.46M | 31.14M | 25.74M | 25.33M | 31.59M | 31.13M | 30.68M | 30.24M | 29.81M | 29.37M | 21.52M | 28.98M | 28.54M | 28.24M | 19.72M | 19.43M | 19.12M | 18.86M | 18.51M | 18.24M | 17.62M | 17.32M | 17.00M | 16.73M | 16.44M | 16.16M | 15.88M | 15.62M | 15.57M | 16.05M | 16.06M | 16.03M | 16.32M | 17.06M | 17.40M | 17.35M | 17.53M | 17.53M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55M | 0.06M | 0.27M | 0.33M | 1.61M | 1.60M | 1.60M | 1.60M | 0.97M | 0.04M | 0.04M | |
|
Other Non-Current Assets
|
| | 10.56M | | 12.12M | 12.36M | 10.11M | 10.13M | 10.14M | 9.97M | 11.07M | 11.08M | 11.13M | 10.95M | 10.67M | 10.49M | 10.88M | 11.02M | 11.35M | 11.09M | 12.35M | 11.07M | 11.00M | 10.36M | 10.71M | 11.19M | 10.38M | 11.90M | 11.77M | 11.73M | 11.78M | 11.85M | 11.94M | 12.01M | 14.61M | 14.57M | 14.66M | 14.74M | 9.85M | 9.80M | 9.76M | 9.71M | 10.21M | 10.23M | 10.19M | 10.13M | 10.74M | 10.75M | 10.75M | 10.76M | 11.31M | 10.80M | 11.06M | 11.13M | 16.16M | 16.46M | 14.40M | 17.41M | 17.61M | 17.32M | 16.81M | 18.19M |
|
Non-Current Assets
|
| | 71.99M | | 63.17M | 62.91M | 58.75M | 57.77M | 57.08M | 56.19M | 56.57M | 55.90M | 53.24M | 52.41M | 50.85M | 50.09M | 49.89M | 49.20M | 47.41M | 46.60M | 46.20M | 44.40M | 43.51M | 42.31M | 42.17M | 42.33M | 36.13M | 37.23M | 43.36M | 42.86M | 42.46M | 42.09M | 41.75M | 41.38M | 36.13M | 43.55M | 43.20M | 42.99M | 29.57M | 29.24M | 28.88M | 28.57M | 28.72M | 28.47M | 27.81M | 27.46M | 27.74M | 27.47M | 27.19M | 26.91M | 27.19M | 26.43M | 26.62M | 27.18M | 32.22M | 32.49M | 33.27M | 30.49M | 35.01M | 34.67M | 34.34M | 35.72M |
|
Assets
|
| | 90.41M | | 71.61M | 66.41M | 64.07M | 64.03M | 62.53M | 61.45M | 61.48M | 60.84M | 57.48M | 56.67M | 53.75M | 53.38M | 51.90M | 51.39M | 49.27M | 49.54M | 48.31M | 48.18M | 46.60M | 46.36M | 45.08M | 44.64M | 38.88M | 40.13M | 45.75M | 45.36M | 44.80M | 44.51M | 44.19M | 43.86M | 48.19M | 48.66M | 47.64M | 47.62M | 39.12M | 38.82M | 38.71M | 38.45M | 38.47M | 37.90M | 38.45M | 37.24M | 37.92M | 40.23M | 48.91M | 43.03M | 42.41M | 42.33M | 41.45M | 41.45M | 42.22M | 42.05M | 41.94M | 41.94M | 50.14M | 47.23M | 45.74M | 45.84M |
|
Accounts Payables
|
| | 4.88M | | 2.52M | 1.08M | 1.22M | 0.85M | 0.59M | 1.12M | 1.34M | 0.67M | 0.52M | 0.62M | 0.99M | 0.75M | 0.90M | 0.73M | 0.97M | 0.69M | 0.81M | 0.95M | 0.68M | 0.87M | 0.93M | 0.36M | 0.57M | 0.69M | 0.42M | 0.61M | 0.70M | 0.68M | 0.72M | 1.83M | 2.02M | 2.08M | 0.60M | 0.91M | 1.36M | 0.74M | 0.52M | 0.71M | 0.90M | 0.98M | 0.44M | 0.33M | 0.58M | 0.77M | 0.84M | 0.63M | 0.59M | 0.65M | 0.46M | 1.13M | 1.15M | 1.41M | 1.31M | 2.29M | 2.32M | 2.46M | 2.34M | 2.07M |
|
Payables
|
| | 4.88M | | 2.52M | 1.08M | 1.22M | 0.85M | 0.59M | 1.12M | 1.34M | 0.67M | 0.52M | 0.62M | 0.99M | 0.75M | 0.90M | 0.73M | 0.97M | 0.69M | 0.81M | 0.95M | 0.68M | 0.87M | 0.93M | 0.36M | 0.57M | 0.69M | 0.42M | 0.61M | 0.70M | 0.68M | 0.72M | 1.83M | 2.02M | 2.08M | 0.60M | 0.91M | 1.36M | 0.74M | 0.52M | 0.71M | 0.90M | 0.98M | 0.44M | 0.33M | 0.58M | 0.77M | 0.84M | 0.63M | 0.59M | 0.65M | 0.46M | 1.13M | 1.15M | 1.41M | 1.31M | 2.29M | 2.32M | 2.46M | 2.34M | 2.07M |
|
Accumulated Expenses
|
| | 2.59M | | 2.25M | 1.93M | 1.13M | 1.60M | 1.43M | 1.40M | 0.63M | 0.64M | 0.62M | 0.59M | 0.44M | 0.42M | 0.40M | 0.40M | 0.39M | 0.50M | 0.36M | 0.54M | 0.65M | 0.75M | 0.38M | 0.99M | 0.61M | 1.05M | 0.51M | 0.59M | 0.78M | 0.31M | 0.52M | 0.69M | 0.17M | 0.34M | 0.56M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 7.37M | 7.37M | 0.14M |
|
Other Accumulated Expenses
|
| | 3.67M | | 6.78M | 6.10M | 2.00M | 1.58M | 1.70M | 1.82M | 1.95M | 1.89M | 1.16M | 1.12M | 2.22M | 2.50M | 2.32M | 1.03M | 0.88M | 0.62M | 0.57M | 0.81M | 0.73M | 1.36M | 1.13M | 0.91M | 0.60M | 0.36M | 0.30M | 0.17M | 0.20M | 0.16M | 0.32M | 0.32M | 0.55M | 0.38M | 0.34M | 0.42M | 0.50M | 0.57M | 0.63M | 0.61M | 0.45M | 0.51M | 0.41M | 0.40M | 0.51M | 0.50M | 0.49M | 0.48M | 0.48M | 0.48M | 0.49M | 0.47M | 0.47M | 0.47M | 0.52M | 0.55M | 0.73M | 7.37M | 7.37M | 0.56M |
|
Short term Debt
|
| | 0.16M | | | | | | 46.87M | 47.57M | 4.07M | 4.07M | 48.61M | 50.51M | 49.00M | | 2.53M | 2.53M | 2.53M | 0.40M | | 40.97M | 40.56M | 40.56M | | | | | | | | | | | 1.24M | 1.74M | 2.04M | 1.24M | | | | | 0.20M | 0.80M | | | | | | | | | | | | | | | 3.00M | 3.00M | 3.00M | 3.00M |
|
Current Taxes
|
| | 3.44M | | 3.04M | 2.83M | 2.77M | 2.77M | 2.77M | 2.82M | 2.46M | 2.47M | 2.14M | 1.60M | 1.42M | 1.00M | 0.86M | 0.71M | 0.57M | 0.42M | 0.38M | 0.42M | 0.47M | 0.44M | 0.44M | 0.44M | 0.44M | 0.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | 24.10M | | 0.97M | 0.89M | 0.11M | 0.63M | 0.33M | 0.25M | 0.05M | 0.47M | 0.26M | 0.17M | 0.94M | | | 1.10M | 0.22M | 0.85M | 0.63M | 0.20M | | | | | 0.02M | 0.55M | 0.38M | 0.20M | 0.02M | 0.56M | 0.36M | 0.20M | 0.14M | | 0.33M | 0.16M | 0.04M | 0.14M | 0.31M | 0.13M | 0.26M | 0.47M | 0.45M | 0.21M | 0.22M | 2.80M | 0.70M | 0.52M | 0.23M | 0.51M | 0.45M | 0.29M | 0.22M | 0.31M | 0.51M | 0.31M | 3.20M | 1.15M | 1.00M | 0.90M |
|
Total Current Liabilities
|
| | 43.57M | | 15.55M | 12.82M | 12.50M | 12.02M | 58.27M | 59.56M | 14.69M | 14.47M | 57.59M | 59.01M | 54.60M | 5.05M | 7.46M | 6.91M | 5.96M | 4.21M | 3.36M | 44.59M | 43.86M | 44.58M | 3.32M | 3.21M | 2.40M | 3.22M | 1.78M | 1.73M | 1.85M | 1.88M | 2.08M | 3.21M | 4.79M | 5.25M | 4.03M | 3.64M | 2.95M | 1.91M | 2.19M | 2.40M | 2.95M | 3.38M | 2.16M | 1.92M | 2.40M | 4.81M | 2.85M | 2.58M | 2.31M | 2.68M | 2.27M | 2.81M | 2.48M | 2.55M | 2.91M | 4.01M | 11.20M | 15.75M | 14.75M | 7.35M |
|
Non-Current Debt
|
| | 45.22M | | 45.52M | 43.82M | 45.52M | | | | 45.20M | 46.90M | | | | 50.60M | 46.24M | 47.14M | 47.64M | 50.38M | 50.78M | | | | 26.37M | 24.50M | 6.86M | 1.24M | 1.24M | 1.24M | 1.24M | 1.24M | 1.24M | 1.24M | | | | | 1.03M | 0.23M | | | | | | | | | | | | | | | | | | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | 1.18M | 0.96M | 0.91M | 0.85M | 0.81M | 0.77M | 0.66M | 0.68M | 0.41M | 0.37M | 0.32M | 0.28M | 2.45M | 0.06M | 0.06M | 0.06M | 2.56M | 2.54M | 2.64M | 2.68M | 2.67M | 2.69M | 2.65M | 2.65M | 2.68M | 2.64M | 2.35M | 2.35M | 2.31M | 2.28M | 2.19M | 2.19M | 2.19M | 2.15M | 2.15M | 2.15M | 2.11M | 2.08M | 1.97M | 1.95M | 1.97M | 1.94M | 1.94M | 1.94M |
|
Pension
|
| | 22.55M | | 22.08M | 21.43M | 27.88M | 27.34M | 26.85M | 25.97M | 30.39M | 29.85M | 29.28M | 28.44M | 20.87M | 20.70M | 20.60M | 20.30M | 6.89M | 6.72M | 6.58M | 6.47M | 10.25M | 10.25M | 10.25M | 8.43M | 9.23M | 9.06M | 9.06M | 8.98M | 8.03M | 7.95M | 7.85M | 7.75M | 10.04M | 10.05M | 10.05M | 10.03M | 9.87M | 9.74M | 9.62M | 9.49M | 11.09M | 10.40M | 10.26M | 9.11M | 8.08M | 8.00M | 7.93M | 2.16M | 2.61M | 2.76M | 2.77M | 2.77M | 1.55M | 1.53M | 1.51M | 1.49M | 2.37M | 1.45M | 1.44M | 1.45M |
|
Other Non-Current Liabilities
|
| | 4.26M | | 4.52M | 4.49M | 4.42M | 4.30M | 4.25M | 4.09M | 5.57M | 5.46M | 5.31M | 5.18M | 5.05M | 4.93M | 4.81M | 4.76M | 2.40M | 2.73M | 2.68M | 2.38M | 2.40M | 2.36M | 2.43M | 2.42M | 2.38M | 2.39M | 2.43M | 2.46M | 0.04M | 2.59M | 2.45M | 2.46M | 0.05M | 0.12M | 0.06M | 0.10M | 0.06M | 0.06M | 0.06M | 0.06M | 0.08M | 0.07M | 0.07M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.03M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.03M | 0.03M | 0.02M | 0.02M | 0.01M | 0.12M |
|
Total Non-Current Liabilities
|
| | 72.01M | | 71.02M | 69.75M | 77.83M | 78.11M | 31.11M | 30.06M | 81.16M | 82.21M | 34.59M | 33.61M | 26.39M | 76.16M | 71.57M | 72.17M | 58.49M | 61.00M | 61.19M | 9.92M | 13.68M | 13.51M | 39.83M | 36.09M | 18.74M | 13.10M | 13.10M | 13.01M | 11.81M | 11.72M | 11.49M | 11.39M | 12.48M | 12.55M | 12.59M | 12.64M | 13.47M | 14.56M | 14.00M | 13.84M | 15.46M | 14.68M | 14.22M | 13.02M | 11.93M | 11.79M | 11.60M | 5.79M | 6.33M | 6.26M | 6.23M | 6.20M | 5.04M | 4.95M | 4.80M | 7.92M | 5.76M | 4.76M | 4.70M | 4.77M |
|
Total Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.40M | | | 14.94M | 14.33M | 16.60M | 14.46M | 8.36M | 8.63M | 8.94M | 8.50M | 9.01M | 7.52M | 7.50M | 7.72M | 11.93M | 16.96M | 20.52M | 19.45M | 12.12M |
|
Total Debt
|
| | 45.37M | | 45.52M | 43.82M | 45.52M | | 46.87M | 47.57M | 49.27M | 50.97M | 48.61M | 50.51M | 49.00M | 50.60M | 48.78M | 49.68M | 50.18M | 50.78M | 50.78M | 40.97M | 40.56M | 40.56M | 26.37M | 24.50M | 6.86M | 1.24M | 1.24M | 1.24M | 1.24M | 1.24M | 1.24M | 1.24M | 1.24M | 1.74M | 2.04M | 1.24M | 1.03M | 0.23M | | | 0.20M | 0.80M | | | | | | | | | | | | | | 3.00M | 6.00M | 6.00M | 6.00M | 6.00M |
|
Common Equity
|
-84.20M | -24.48M | -25.18M | -11.48M | -14.54M | -15.53M | -26.25M | -26.10M | -26.85M | -28.18M | -34.36M | -35.84M | -34.70M | -35.96M | -27.23M | -27.83M | -27.14M | -27.69M | -15.18M | -15.67M | -16.24M | -6.33M | -10.94M | -11.72M | 1.93M | 5.34M | 17.74M | 23.82M | 30.87M | 30.63M | 31.14M | 30.92M | 30.63M | 29.25M | 30.92M | 30.86M | 31.02M | 31.34M | 22.69M | 22.35M | 22.52M | 22.21M | 20.07M | 19.84M | 22.07M | 22.29M | 23.59M | 23.63M | 34.46M | 34.67M | 33.77M | 33.39M | 32.96M | 32.44M | 34.70M | 34.55M | 34.22M | 33.99M | 33.18M | 26.72M | 26.29M | 33.72M |
|
Shareholder's Equity
|
-84.20M | -24.48M | -25.18M | -11.48M | -14.54M | -15.53M | -26.25M | -26.10M | -26.85M | -28.18M | -34.36M | -35.84M | -34.70M | -35.96M | -27.23M | -27.83M | -27.14M | -27.69M | -15.18M | -15.67M | -16.24M | -6.33M | -10.94M | -11.72M | 1.93M | 5.34M | 17.74M | 23.82M | 30.87M | 30.63M | 31.14M | 30.92M | 30.63M | 29.25M | 30.92M | 30.86M | 31.02M | 31.34M | 22.69M | 22.35M | 22.52M | 22.21M | 20.07M | 19.84M | 22.07M | 22.29M | 23.59M | 23.63M | 34.46M | 34.67M | 33.77M | 33.39M | 32.96M | 32.44M | 34.70M | 34.55M | 34.22M | 33.99M | 33.18M | 26.72M | 26.29M | 33.72M |
|
Liabilities and Shareholders Equity
|
| | 90.41M | | 71.61M | 66.41M | 64.07M | 64.03M | 62.53M | 61.45M | 61.48M | 60.84M | 57.48M | 56.67M | 53.75M | 53.38M | 51.90M | 51.39M | 49.27M | 49.54M | 48.31M | 48.18M | 46.60M | 46.36M | 45.08M | 44.64M | 38.88M | 40.13M | 45.75M | 45.36M | 44.80M | 44.51M | 44.19M | 43.86M | 48.19M | 48.66M | 47.64M | 47.62M | 39.12M | 38.82M | 38.71M | 38.45M | 38.47M | 37.90M | 38.45M | 37.24M | 37.92M | 40.23M | 48.91M | 43.03M | 42.41M | 42.33M | 41.45M | 41.45M | 42.22M | 42.05M | 41.94M | 41.94M | 50.14M | 47.23M | 45.74M | 45.84M |
|
Retained Earnings
|
| | -92.91M | | -16.47M | -16.27M | -87.83M | -88.07M | -89.11M | -90.72M | -92.43M | -94.25M | -93.41M | -94.98M | -93.59M | -94.50M | -94.03M | -94.78M | -75.96M | -77.05M | -77.88M | -68.22M | -69.15M | -70.50M | -57.14M | -54.75M | -47.33M | -41.50M | -35.02M | -35.50M | -36.43M | -37.40M | -37.97M | -39.59M | -35.93M | -37.03M | -37.21M | -37.22M | -46.30M | -47.37M | -47.53M | -48.16M | -48.90M | -49.84M | -47.96M | -48.10M | -52.32M | -52.94M | -42.42M | -42.54M | -50.54M | -51.90M | -53.02M | -54.21M | -53.62M | -54.99M | -56.86M | -59.10M | -61.01M | -69.65M | -70.65M | -70.41M |
|
Treasury Shares
|
| | | | | | 0.22M | | 0.14M | 0.11M | 0.09M | 0.07M | 0.07M | 0.05M | 0.03M | 0.01M | 0.01M | 0.01M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding
|
8.11M | | 18.52M | | 18.55M | | | | | | | | | | 0.02M | | | | 18.79M | 18.85M | 18.85M | 18.86M | 18.87M | 18.93M | 18.94M | 18.94M | 18.96M | 18.97M | 19.02M | 19.03M | 19.04M | 19.09M | 19.10M | 19.11M | 19.12M | 19.18M | 19.19M | 19.20M | 19.24M | 19.28M | 19.29M | 19.30M | 19.31M | 19.35M | 19.36M | 19.37M | 19.38M | 19.43M | 19.44M | 19.46M | 19.48M | 19.58M | 19.59M | 19.61M | 19.61M | 19.64M | 19.65M | 19.66M | 19.66M | 19.72M | 19.73M | 19.74M |