|
Cash & Equivalents
|
1.09M | 0.70M | 0.65M | 0.96M | 1.44M | 1.73M | 1.62M | 2.76M | 4.64M | 3.65M | 4.21M | 5.17M | 6.70M | 9.13M | 14.55M | 23.33M | 29.62M | 39.75M | 44.82M | 59.87M | 74.42M | 94.56M | 104.91M | 99.63M | 109.65M | 114.50M | 128.88M | 134.67M | 136.26M | 130.04M | 138.48M | 148.37M | 131.38M | 135.21M | 135.65M | 121.77M | 111.11M | 103.99M | 99.42M | 95.90M | 93.72M | 91.31M | 92.89M | 90.74M | 88.64M | 85.16M | 84.36M | 79.46M | 75.71M | 70.73M | 69.75M | 66.65M | 61.60M | 58.45M | 56.22M | 25.86M | 15.61M | 22.94M | 13.53M | 21.69M | 10.53M | 14.34M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.61M | 33.09M | 23.43M | 30.41M | 20.21M | 23.71M | 17.67M |
|
Cash & Current Investments
|
1.09M | 0.70M | 0.65M | 0.96M | 1.44M | 1.73M | 1.62M | 2.76M | 4.64M | 3.65M | 4.21M | 5.17M | 6.70M | 9.13M | 14.55M | 23.33M | 29.62M | 39.75M | 44.82M | 59.87M | 74.42M | 94.56M | 104.91M | 99.63M | 109.65M | 114.50M | 128.88M | 134.67M | 136.26M | 130.04M | 138.48M | 148.37M | 131.38M | 135.21M | 135.65M | 121.77M | 111.11M | 103.99M | 99.42M | 95.90M | 93.72M | 91.31M | 92.89M | 90.74M | 88.64M | 85.16M | 84.36M | 79.46M | 75.71M | 70.73M | 69.75M | 66.65M | 61.60M | 58.45M | 56.22M | 54.47M | 48.70M | 46.37M | 43.94M | 41.90M | 34.24M | 32.01M |
|
Receivables - Net
|
| | 0.10M | | 0.13M | 0.09M | 0.09M | 0.34M | 0.20M | 0.17M | 0.12M | 0.18M | 0.17M | 0.29M | 0.13M | 0.17M | 0.11M | 0.10M | 0.11M | 0.18M | 0.30M | 0.30M | 0.06M | 0.09M | 0.09M | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | 0.10M | | 0.13M | 0.09M | 0.09M | 0.34M | 0.20M | 0.17M | 0.12M | 0.18M | 0.17M | 0.29M | 0.13M | 0.17M | 0.11M | 0.10M | 0.11M | 0.18M | 0.30M | 0.30M | 0.06M | 0.09M | 0.09M | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.62M | | | | 0.80M | 0.57M | 0.57M | 0.37M | 1.15M | 1.22M | 1.37M | 1.10M | 1.25M | 1.28M | 1.25M | 0.84M | 1.05M | 0.64M | 0.93M | 0.60M | 0.87M | 0.82M | 0.95M | 0.77M | 0.89M | 0.99M | 0.93M | 0.95M | 0.85M | 0.72M | 0.72M | 0.63M | 0.50M | 0.52M | 0.47M | 0.36M |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 10.72M | | | | 7.78M | 7.52M | 9.85M | 10.83M | 11.17M | 11.61M | 9.41M | 7.82M | 6.14M | 4.76M | 3.37M | 3.84M | 3.07M | 3.27M | 2.94M | 3.85M | 4.48M | 4.11M | 4.31M | 4.30M | 3.65M | 4.02M | 3.80M | 3.94M | 3.44M | 4.25M | 3.58M | 3.07M | 2.77M | 2.29M | 2.30M | 1.80M |
|
Inventory
|
| | 0.75M | | 1.19M | 1.10M | 1.09M | 1.01M | 1.26M | 1.26M | 0.87M | 0.89M | 1.03M | 1.20M | 1.83M | 3.32M | 4.32M | 4.32M | 3.76M | 4.86M | 5.29M | 6.61M | 10.46M | 10.27M | 12.30M | 14.84M | 11.26M | 9.17M | 9.80M | 10.63M | 8.40M | 7.94M | 10.36M | 11.12M | 12.16M | 12.31M | 10.34M | 8.00M | 6.40M | 5.41M | 4.11M | 4.26M | 3.78M | 3.63M | 3.71M | 4.39M | 5.26M | 4.86M | 5.19M | 4.99M | 4.53M | 4.98M | 4.71M | 4.88M | 4.29M | 4.90M | 4.25M | 3.68M | 3.27M | 2.81M | 2.77M | 2.15M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.44M | 1.44M | 1.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 0.64M | | 1.24M | 0.58M | 0.54M | 0.65M | 0.63M | 0.45M | 0.64M | 0.41M | 0.52M | 0.56M | 0.66M | 1.74M | 0.75M | 0.83M | 0.93M | 1.18M | 1.64M | 1.71M | 2.34M | 2.32M | 2.89M | 3.54M | 4.07M | 2.69M | 3.64M | 2.96M | 7.53M | 6.02M | 5.55M | 4.92M | 5.37M | 6.55M | 6.13M | 7.00M | 5.94M | 6.92M | 5.06M | 4.97M | 3.60M | 3.39M | 3.71M | 4.39M | 4.37M | 4.67M | 3.41M | 3.36M | 3.36M | 3.42M | 3.67M | 3.67M | 3.76M | 3.40M | 3.98M | 3.83M | 3.77M | 4.09M | 3.85M | 3.73M |
|
Current Assets
|
| | 2.56M | | 4.50M | 4.00M | 3.83M | 5.00M | 6.72M | 5.52M | 5.84M | 6.65M | 8.41M | 11.18M | 17.17M | 28.57M | 34.81M | 45.00M | 49.61M | 66.08M | 81.65M | 103.19M | 117.71M | 112.31M | 124.94M | 132.98M | 141.24M | 146.53M | 149.70M | 140.55M | 151.24M | 159.06M | 144.18M | 148.24M | 150.19M | 137.56M | 124.58M | 116.11M | 108.38M | 107.72M | 102.38M | 100.02M | 99.74M | 97.23M | 95.53M | 93.42M | 93.47M | 88.92M | 84.23M | 79.01M | 77.55M | 75.01M | 69.95M | 66.97M | 64.23M | 62.73M | 56.90M | 53.84M | 50.98M | 48.81M | 40.86M | 37.89M |
|
Construction in Progress
|
| | | | | | | | | | | | | | 0.10M | | | | 0.07M | | | | 0.01M | | | | 0.16M | | | | 0.01M | | | | 0.02M | | | | | | | | 0.04M | | | | 0.17M | | | | 0.03M | | | | 0.04M | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 0.20M | | 0.16M | 0.13M | 0.07M | 0.08M | 0.11M | 0.13M | 0.12M | 0.12M | 0.14M | 0.12M | 0.27M | 0.29M | 0.30M | 0.38M | 0.48M | 0.70M | 0.70M | 0.92M | 0.89M | 1.05M | 1.24M | 1.30M | 1.39M | 1.33M | 1.29M | 1.23M | 1.15M | 1.04M | 1.02M | 0.99M | 0.93M | 0.89M | 0.89M | 0.82M | 0.73M | 0.65M | 0.60M | 0.58M | 0.54M | 0.52M | 0.53M | 0.46M | 0.46M | 0.45M | 0.43M | 0.42M | 0.39M | 0.35M | 0.31M | 0.28M | 0.27M | 0.24M | 0.23M | 0.20M | 0.19M | 0.18M | 0.15M | 0.17M |
|
Goodwill
|
| | 1.76M | | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | 1.96M | | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.44M | | | 1.44M | 1.21M | 1.21M | 1.21M | 1.21M | 2.04M | 1.16M | 1.16M | 1.07M | 0.73M | 0.72M | 0.70M | 0.66M | 0.31M | 0.32M | 0.29M | 0.29M | 0.20M | 0.25M | 0.27M | 0.30M | 0.37M | 0.40M | 0.34M | 0.31M | 0.38M | 0.39M | 0.39M | 0.25M |
|
Other Non-Current Assets
|
| | 0.41M | | 0.34M | 0.24M | 0.24M | 0.24M | 0.25M | 0.25M | 0.26M | 0.26M | 0.25M | 0.33M | 0.33M | 0.32M | 0.34M | 0.33M | 0.37M | 0.59M | 3.59M | 3.23M | 3.17M | 3.19M | 3.10M | 3.09M | 2.96M | 2.99M | 3.04M | 3.09M | 3.17M | 3.28M | 3.11M | 3.00M | 3.00M | 3.07M | 3.00M | 2.88M | 3.39M | 0.75M | 0.73M | 0.70M | 0.66M | 0.65M | 0.59M | 0.57M | 0.57M | 0.57M | 0.54M | 0.55M | 0.61M | 0.62M | 0.65M | 0.68M | 64.27M | 0.96M | 0.96M | 1.11M | 51.77M | 50.14M | 42.26M | 39.95M |
|
Non-Current Assets
|
| | 2.80M | | 2.50M | 2.35M | 1.83M | 2.31M | 2.35M | 2.38M | 0.12M | 2.37M | 2.37M | 2.51M | 0.27M | 2.68M | 2.73M | 2.79M | 0.48M | 3.37M | 6.66M | 6.52M | 6.44M | 6.62M | 6.72M | 6.87M | 6.81M | 6.86M | 6.86M | 6.85M | 8.31M | 8.33M | 8.19M | 8.05M | 7.73M | 11.79M | 11.52M | 11.00M | 0.73M | 5.95M | 6.10M | 7.07M | 0.54M | 6.25M | 5.88M | 5.56M | 0.46M | 4.13M | 3.80M | 5.58M | 0.39M | 5.17M | 4.87M | 4.85M | 3.58M | 4.91M | 4.59M | 4.45M | 2.69M | 4.37M | 4.30M | 4.36M |
|
Assets
|
| | 5.36M | | 6.99M | 6.34M | 6.12M | 7.30M | 9.07M | 7.90M | 8.22M | 9.02M | 10.79M | 13.69M | 19.83M | 31.24M | 37.54M | 47.79M | 52.54M | 69.45M | 88.30M | 109.71M | 124.15M | 118.94M | 131.65M | 139.85M | 148.05M | 153.39M | 156.57M | 147.40M | 159.55M | 167.39M | 152.37M | 156.29M | 157.92M | 149.35M | 136.09M | 127.11M | 118.50M | 113.67M | 108.48M | 107.09M | 105.94M | 103.48M | 101.41M | 98.98M | 98.36M | 93.04M | 88.03M | 84.59M | 82.82M | 80.18M | 74.82M | 71.82M | 69.09M | 67.64M | 61.49M | 58.29M | 55.36M | 53.18M | 45.16M | 42.25M |
|
Accounts Payables
|
| | 3.12M | | 2.61M | 2.45M | 2.21M | 2.00M | 2.48M | 1.79M | 1.39M | 1.81M | 1.63M | 2.07M | 3.06M | 4.44M | 4.64M | 4.41M | 2.23M | 2.54M | 3.08M | 4.37M | 2.86M | 2.02M | 3.52M | 3.11M | 2.15M | 2.08M | 2.37M | 1.02M | 1.75M | 2.67M | 3.00M | 2.71M | 1.63M | 1.46M | 0.68M | 0.63M | 0.68M | 0.85M | 1.08M | 0.89M | 0.58M | 0.76M | 1.03M | 0.88M | 0.76M | 0.82M | 0.76M | 0.98M | 0.81M | 1.15M | 0.72M | 0.67M | 0.99M | 0.75M | 0.65M | 0.55M | 0.90M | 0.97M | 0.96M | 1.01M |
|
Payables
|
| | 3.12M | | 2.61M | 2.45M | 2.21M | 2.00M | 2.48M | 1.79M | 1.39M | 1.81M | 1.63M | 2.07M | 3.06M | 4.44M | 4.64M | 4.41M | 2.23M | 2.54M | 3.08M | 4.37M | 2.86M | 2.02M | 3.52M | 3.11M | 2.15M | 2.08M | 2.37M | 1.02M | 1.75M | 2.67M | 3.00M | 2.71M | 1.63M | 1.46M | 0.68M | 0.63M | 0.68M | 0.85M | 1.08M | 0.89M | 0.58M | 0.76M | 1.03M | 0.88M | 0.76M | 0.82M | 0.76M | 0.98M | 0.81M | 1.15M | 0.72M | 0.67M | 0.99M | 0.75M | 0.65M | 0.55M | 0.90M | 0.97M | 0.96M | 1.01M |
|
Accumulated Expenses
|
| | 0.72M | | 0.73M | 1.03M | 1.18M | 1.27M | 1.51M | 1.29M | 1.31M | 1.51M | 1.77M | 2.29M | 3.96M | 3.96M | 5.22M | 7.12M | 8.85M | 7.43M | 14.34M | 20.64M | 19.63M | 16.71M | 18.65M | 18.62M | 13.61M | 13.20M | 12.67M | 10.44M | 11.17M | 10.03M | 10.40M | 13.12M | 12.50M | 8.91M | 7.05M | 3.80M | 2.93M | 2.34M | 3.11M | 3.05M | 3.50M | 3.12M | 3.42M | 3.44M | 3.64M | 2.51M | 3.10M | 2.52M | 2.94M | 2.47M | 2.56M | 2.59M | 2.07M | 2.26M | 2.15M | 2.03M | 2.02M | 1.83M | 1.87M | 1.75M |
|
Other Accumulated Expenses
|
| | 1.79M | | 1.70M | 1.09M | 1.47M | 1.79M | 1.75M | 1.53M | 1.69M | 1.40M | 2.06M | 2.39M | 3.15M | 4.32M | 5.60M | 6.59M | 6.74M | 7.87M | 10.75M | 14.43M | 16.70M | 17.64M | 17.57M | 18.44M | 14.99M | 12.05M | 10.37M | 8.54M | 7.61M | 8.55M | 8.16M | 7.34M | 6.12M | 4.82M | 3.68M | 3.39M | 2.39M | 1.27M | 1.76M | 1.79M | 1.92M | 1.67M | 1.85M | 1.76M | 1.93M | 1.33M | 1.79M | 1.32M | 1.18M | 1.10M | 1.24M | 1.10M | 1.17M | 1.36M | 1.30M | 1.35M | 1.43M | 1.18M | 1.34M | 1.48M |
|
Short term Debt
|
| | 0.00M | | 0.24M | 0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.76M | 1.74M | 1.69M | 1.66M | 1.55M | 1.25M | 1.22M | 1.16M | 1.25M | 1.22M | 1.30M | 1.24M | 1.17M | 1.13M | 1.17M | 1.14M | 1.16M | 1.05M | 1.18M | 1.15M | 1.20M | 1.21M | 1.19M | 1.13M | 1.11M | 1.06M | 0.99M |
|
Current Taxes
|
| | 0.33M | | 0.38M | 0.33M | 0.01M | 0.02M | 0.07M | 0.08M | 0.01M | 0.02M | 0.04M | 0.06M | 0.03M | 0.05M | 0.11M | 0.17M | 0.27M | 0.21M | 0.32M | 0.46M | 0.38M | 3.00M | 0.86M | 0.66M | 0.66M | 2.46M | 4.97M | 1.06M | 0.31M | 0.04M | 0.26M | 0.17M | 0.29M | | | | 0.17M | | | | 1.48M | 1.55M | 1.72M | 1.84M | 1.34M | 1.40M | 2.99M | 3.00M | 2.97M | 3.01M | 3.94M | 4.09M | 3.72M | 3.76M | 4.95M | 5.03M | 4.91M | 4.92M | 0.01M | 0.01M |
|
Current Deferred Revenue
|
| | 1.03M | | 2.70M | 1.46M | 0.97M | 1.33M | 1.63M | 0.77M | 0.84M | 1.14M | 1.12M | 1.54M | 2.57M | 7.88M | 3.17M | 2.90M | 2.69M | 10.37M | 8.53M | 13.42M | 16.41M | 16.69M | 18.16M | 19.51M | 19.16M | 20.26M | 18.71M | 16.18M | 4.46M | 14.62M | 14.90M | 4.46M | 6.79M | 3.75M | 3.39M | 3.30M | 4.51M | 3.99M | 2.65M | 3.48M | 3.09M | 4.17M | 5.71M | 6.04M | 6.50M | 3.90M | 6.69M | 5.25M | 3.80M | 5.62M | 6.85M | 3.80M | 6.17M | 7.17M | 7.59M | 6.83M | 6.43M | 6.92M | 6.08M | 6.01M |
|
Curent Deferred Tax Liability
|
| | 0.18M | | 0.18M | 0.18M | 0.15M | 0.15M | 0.15M | 0.15M | 0.09M | 0.09M | 0.09M | 0.09M | 0.11M | 0.11M | 0.11M | 0.11M | 0.07M | 0.07M | 0.07M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 8.18M | | 9.55M | 7.70M | 6.93M | 7.54M | 8.49M | 6.51M | 6.31M | 6.83M | 7.68M | 9.22M | 13.75M | 21.68M | 19.88M | 22.61M | 24.43M | 35.17M | 46.94M | 59.49M | 61.51M | 63.96M | 69.38M | 66.18M | 57.15M | 56.31M | 54.70M | 42.53M | 41.92M | 41.78M | 41.99M | 43.91M | 43.08M | 36.33M | 31.53M | 27.09M | 26.30M | 24.80M | 22.73M | 21.31M | 21.51M | 21.39M | 23.14M | 22.87M | 24.66M | 22.20M | 22.74M | 20.24M | 20.44M | 20.02M | 21.54M | 20.78M | 19.98M | 20.86M | 22.13M | 21.11M | 20.80M | 20.74M | 14.95M | 14.76M |
|
Minority Interest
|
| | -0.09M | | -0.12M | -0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | 0.07M | | | | 0.06M | | | | 0.27M | 0.27M | 0.28M | 0.28M | 0.27M | 0.06M | 0.07M | 0.07M | 0.43M | 0.19M | 0.19M | 0.19M | 0.20M | 0.20M | 0.20M | 0.20M | 0.22M | 0.22M | 0.22M | 0.21M | 0.15M | 0.15M | 0.15M | 0.15M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.13M | 0.14M | 0.14M | 0.17M | 0.17M | 0.17M | 0.17M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.11M | 3.87M | 3.59M | 1.56M | 2.95M | 3.21M | 4.37M | 2.77M | 4.01M | 3.71M | 3.51M | 1.93M | 2.87M | 2.62M | 4.36M | 2.99M | 4.03M | 3.71M | 3.72M | 2.32M | 3.42M | 3.19M | 2.93M | 1.51M | 2.50M | 1.19M | 2.17M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.05M | 19.05M | 17.39M | 16.98M | 16.98M | 16.98M | 15.37M | 15.37M | 15.37M | 15.37M | 13.75M | 13.75M | 13.75M | 13.75M | 12.13M | 12.13M | 12.13M | 12.13M | 9.10M | 9.10M | 9.10M | 9.10M | 5.05M | 5.05M | 5.05M | 5.05M | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.88M | 49.43M | 49.40M | 51.09M | 51.08M | 46.51M | 41.37M | 29.18M | 28.07M | 26.41M | 24.89M | 24.66M | 24.50M | 24.36M | 25.84M | 25.29M | 26.74M | 24.04M | 24.39M | 23.59M | 23.57M | 23.03M | 24.34M | 23.46M | 22.44M | 23.21M | | | | | | |
|
Total Liabilities
|
| | | | | | | | | | | | | | 13.75M | | | | 26.09M | 36.77M | 48.46M | 60.92M | 67.34M | 69.61M | 74.64M | 71.13M | 65.61M | 64.30M | 62.17M | 49.54M | 68.93M | 68.48M | 66.80M | 68.07M | 68.06M | 63.49M | 56.74M | 44.54M | 43.43M | 41.77M | 38.64M | 38.41M | 38.24M | 38.11M | 37.97M | 37.42M | 38.87M | 36.17M | 33.48M | 32.69M | 32.67M | 32.13M | 29.39M | 28.51M | 27.49M | 28.27M | 24.24M | 22.99M | 22.49M | 22.30M | 16.31M | 16.10M |
|
Total Debt
|
| | 0.00M | | 0.24M | 0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| | -2.82M | | -2.56M | -1.35M | -0.81M | -0.23M | 0.58M | 1.39M | 1.91M | 2.19M | 3.11M | 4.47M | 6.08M | 9.56M | 17.65M | 25.18M | 26.45M | 32.67M | 39.84M | 48.79M | 56.81M | 49.33M | 57.01M | 68.73M | 82.44M | 89.10M | 94.40M | 97.86M | 90.62M | 98.91M | 85.57M | 88.22M | 89.86M | 85.86M | 79.35M | 82.57M | 75.06M | 71.90M | 69.83M | 68.68M | 67.70M | 65.38M | 63.43M | 61.55M | 59.49M | 56.87M | 54.55M | 51.91M | 50.15M | 48.05M | 45.42M | 43.31M | 41.60M | 39.37M | 37.25M | 35.30M | 32.87M | 30.88M | 28.86M | 26.15M |
|
Shareholder's Equity
|
| | -2.82M | | -2.56M | -1.35M | -0.81M | -0.23M | 0.58M | 1.39M | 1.91M | 2.19M | 3.11M | 4.47M | 6.08M | 9.56M | 17.65M | 25.18M | 26.45M | 32.67M | 39.84M | 48.79M | 56.81M | 49.33M | 57.01M | 68.73M | 82.44M | 89.10M | 94.40M | 97.86M | 90.62M | 98.91M | 85.57M | 88.22M | 89.86M | 85.86M | 79.35M | 82.57M | 75.06M | 71.90M | 69.83M | 68.68M | 67.70M | 65.38M | 63.43M | 61.55M | 59.49M | 56.87M | 54.55M | 51.91M | 50.15M | 48.05M | 45.42M | 43.31M | 41.60M | 39.37M | 37.25M | 35.30M | 32.87M | 30.88M | 28.86M | 26.15M |
|
Liabilities and Shareholders Equity
|
| | 5.36M | | 6.99M | 6.34M | 6.12M | 7.30M | 9.07M | 7.90M | 8.22M | 9.02M | 10.79M | 13.69M | 19.83M | 31.24M | 37.54M | 47.79M | 52.54M | 69.45M | 88.30M | 109.71M | 124.15M | 118.94M | 131.65M | 139.85M | 148.05M | 153.39M | 156.57M | 147.40M | 159.55M | 167.39M | 152.37M | 156.29M | 157.92M | 149.35M | 136.09M | 127.11M | 118.50M | 113.67M | 108.48M | 107.09M | 105.94M | 103.48M | 101.41M | 98.98M | 98.36M | 93.04M | 88.03M | 84.59M | 82.82M | 80.18M | 74.82M | 71.82M | 69.09M | 67.64M | 61.49M | 58.29M | 55.36M | 53.18M | 45.16M | 42.25M |
|
Treasury Shares
|
| | 0.11M | | | | 0.47M | | | 0.06M | 0.26M | 0.16M | | 0.11M | -0.03M | 0.00M | 0.00M | | 0.38M | 0.40M | | | 0.84M | 1.56M | 1.69M | 1.69M | 1.69M | 1.64M | 1.64M | 1.64M | 1.64M | 1.60M | 1.60M | 1.60M | 0.05M | 1.58M | 0.61M | 0.38M | 0.96M | 1.56M | 1.56M | 1.56M | 0.57M | 1.56M | 1.56M | 1.56M | 0.19M | 1.56M | 1.56M | 1.56M | | 1.46M | 1.46M | 1.46M | -1.46M | -1.46M | -1.46M | -1.47M | 1,466.34M | -1.47M | -1.47M | 1,466.34M |
|
Retained Earnings
|
| | -83.64M | | -83.45M | -81.81M | -81.34M | -80.83M | -79.98M | -79.24M | -78.71M | -78.42M | -77.52M | -76.20M | -74.62M | -71.71M | -65.66M | -60.40M | -54.80M | -48.36M | -36.55M | -22.62M | -9.65M | 1.06M | 12.57M | 24.34M | 38.55M | 43.99M | 49.20M | 52.46M | 44.91M | 52.25M | 39.66M | 42.74M | 44.43M | 39.77M | 40.17M | 23.57M | 16.12M | 13.26M | 11.01M | 9.36M | 7.82M | 5.69M | 3.63M | 1.82M | -0.49M | -2.62M | -4.72M | -6.96M | -9.06M | -11.10M | -13.63M | -15.76M | -17.70M | -19.82M | -21.95M | -24.22M | -26.34M | -28.52M | -30.81M | -33.55M |
|
Preferred Shares
|
| | 0.12M | | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.11M | 0.11M | 0.11M | 0.09M | 0.08M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |