|
Cash & Equivalents
|
4.71M | 2.78M | 3.64M | 3.08M | 2.97M | 2.25M | 3.00M | 2.98M | 2.33M | 2.38M | 1.86M | 3.23M | 3.71M | 3.38M | 2.42M | 2.48M | 3.74M | 1.71M | 1.68M | 2.35M | 2.81M | 1.88M | 3.29M | 3.45M | 4.71M | 3.78M | 2.43M | 3.45M | 4.45M | 3.95M | 4.35M | 5.31M | 7.47M | 7.92M | 5.50M | 8.03M | 10.77M | 11.78M | 11.04M | 18.25M | 21.87M | 26.80M | 28.71M | 34.81M | 37.74M | 41.95M | 42.13M | 41.73M | 29.45M | 32.01M | 31.52M | 35.95M | 43.58M | 47.31M | 55.52M | 65.34M | 85.60M | 86.02M | 73.41M | 83.08M | 95.40M | 104.92M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.36M | 5.41M | 5.43M | 5.42M | 5.25M | 5.07M | 10.01M | 10.07M | 20.27M | 25.66M | 25.93M | 26.33M | 26.67M | 26.98M | 10.93M | 13.18M | 15.88M | 16.09M | 10.36M | 10.46M |
|
Cash & Current Investments
|
4.71M | 2.78M | 3.64M | 3.08M | 2.97M | 2.25M | 3.00M | 2.98M | 2.33M | 2.38M | 1.86M | 3.23M | 3.71M | 3.38M | 2.42M | 2.48M | 3.74M | 1.71M | 1.68M | 2.35M | 2.81M | 1.88M | 3.29M | 3.45M | 4.71M | 3.78M | 2.43M | 3.45M | 4.45M | 3.95M | 4.35M | 5.31M | 7.47M | 7.92M | 5.50M | 8.03M | 10.77M | 11.78M | 11.04M | 18.25M | 21.87M | 26.80M | 34.07M | 40.22M | 43.18M | 47.37M | 47.37M | 46.80M | 39.46M | 42.08M | 51.79M | 61.62M | 69.51M | 73.64M | 82.19M | 92.32M | 96.52M | 99.19M | 89.30M | 99.18M | 105.76M | 115.38M |
|
Receivables - Net
|
| | | 17.64M | 15.18M | 14.41M | 13.74M | 16.41M | 14.55M | 13.89M | 14.53M | 18.21M | 14.29M | 13.70M | 14.21M | 16.90M | 13.93M | 15.35M | 14.62M | 17.99M | 15.27M | 15.64M | 16.14M | 19.01M | 17.31M | 16.27M | 16.93M | 20.27M | 17.75M | 17.36M | 18.06M | 22.74M | 22.10M | 19.84M | 22.37M | 25.97M | 24.73M | 23.10M | 23.35M | 22.93M | 19.21M | 21.22M | 22.36M | 28.08M | 25.34M | 23.53M | 24.21M | 29.22M | 21.34M | 20.98M | 24.17M | 26.07M | 22.92M | 27.55M | 30.27M | 31.90M | 28.24M | 23.46M | 24.25M | 30.11M | 30.67M | 28.06M |
|
Receivables
|
| | | 17.64M | 15.18M | 14.41M | 13.74M | 16.41M | 14.55M | 13.89M | 14.53M | 18.21M | 14.29M | 13.70M | 14.21M | 16.90M | 13.93M | 15.35M | 14.62M | 17.99M | 15.27M | 15.64M | 16.14M | 19.01M | 17.31M | 16.27M | 16.93M | 20.27M | 17.75M | 17.36M | 18.06M | 22.74M | 22.10M | 19.84M | 22.37M | 25.97M | 24.73M | 23.10M | 23.35M | 22.93M | 19.21M | 21.22M | 22.36M | 28.08M | 25.34M | 23.53M | 24.21M | 29.22M | 21.34M | 20.98M | 24.17M | 26.07M | 22.92M | 27.55M | 30.27M | 31.90M | 28.24M | 23.46M | 24.25M | 30.11M | 30.67M | 28.06M |
|
Inventory
|
| | | 19.99M | 22.10M | 21.09M | 19.81M | 19.45M | 18.70M | 17.91M | 17.30M | 18.47M | 20.04M | 19.79M | 21.47M | 21.44M | 22.77M | 22.24M | 22.89M | 22.76M | 23.17M | 21.72M | 20.63M | 21.43M | 21.79M | 23.56M | 25.45M | 26.21M | 26.28M | 26.69M | 25.42M | 24.53M | 25.16M | 27.12M | 28.70M | 29.58M | 31.14M | 34.74M | 34.62M | 34.73M | 33.53M | 23.00M | 27.38M | 24.93M | 26.92M | 29.81M | 35.10M | 40.78M | 33.48M | 41.18M | 38.73M | 35.06M | 36.95M | 39.32M | 37.01M | 34.80M | 36.40M | 37.63M | 34.45M | 29.96M | 31.29M | 32.66M |
|
Current Deferred Tax Assets
|
| | | 0.53M | 0.54M | 0.54M | 0.54M | 0.65M | 0.66M | 0.67M | 0.65M | 0.64M | 0.67M | 0.68M | 0.74M | 0.74M | 0.76M | 0.78M | 0.80M | 0.88M | 0.90M | 0.89M | 0.86M | 0.70M | 0.70M | | | 0.64M | 0.48M | 1.46M | 1.09M | 0.56M | 0.60M | 0.66M | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 0.95M | 0.68M | 0.76M | 0.79M | 0.96M | 0.99M | 1.04M | 0.95M | 1.22M | 1.24M | 1.37M | 1.23M | 0.99M | 0.85M | 1.05M | 1.28M | 1.05M | 0.96M | 0.98M | 1.17M | 0.94M | 0.92M | 0.86M | 1.27M | 1.33M | 1.13M | 1.14M | 1.17M | 1.12M | 2.13M | 1.63M | 1.89M | 1.88M | 2.02M | 1.66M | 1.92M | 2.05M | 1.95M | 1.86M | 1.88M | 2.41M | 1.87M | 2.62M | 2.73M | 2.84M | 2.84M | 2.83M | 2.61M | 3.40M | 3.07M | 3.53M | 3.38M | 4.27M | 4.47M | 3.25M | 3.43M | 3.20M | 3.50M | 4.01M |
|
Current Assets
|
| | | 42.18M | 41.83M | 39.13M | 38.01M | 40.45M | 37.36M | 36.10M | 35.32M | 41.84M | 39.97M | 38.92M | 40.08M | 42.68M | 42.21M | 41.18M | 41.38M | 45.02M | 43.12M | 41.11M | 42.09M | 45.88M | 45.44M | 44.47M | 46.08M | 51.27M | 49.61M | 49.14M | 48.99M | 53.70M | 56.86M | 56.52M | 58.46M | 65.45M | 68.67M | 71.28M | 70.92M | 77.96M | 76.55M | 79.26M | 85.69M | 95.64M | 97.52M | 103.33M | 109.41M | 119.64M | 117.71M | 112.68M | 123.13M | 131.36M | 137.77M | 149.73M | 158.20M | 168.76M | 171.43M | 164.73M | 152.38M | 162.44M | 173.20M | 181.49M |
|
Property, Plant & Equipment (Net)
|
| | | 7.74M | 7.52M | 7.43M | 7.37M | 7.25M | 7.06M | 6.96M | 6.79M | 6.59M | 6.50M | 6.51M | 6.52M | 6.39M | 6.29M | 6.31M | 6.26M | 6.23M | 6.16M | 6.09M | 6.03M | 6.05M | 5.97M | 6.21M | 6.51M | 6.54M | 6.82M | 6.71M | 6.82M | 6.79M | 6.97M | 7.41M | 7.60M | 7.69M | 7.58M | 8.15M | 8.11M | 8.09M | 7.91M | 3.22M | 7.71M | 7.84M | 8.02M | 7.92M | 8.00M | 7.94M | 7.92M | 7.98M | 9.34M | 9.31M | 9.11M | 9.07M | 8.98M | 9.08M | 9.29M | 9.91M | 9.49M | 9.23M | 8.93M | 9.03M |
|
Intangibles
|
| | | 16.04M | 12.05M | 11.78M | 11.52M | 16.04M | 16.04M | 16.04M | 16.04M | 10.33M | 16.04M | 16.04M | 16.04M | 9.55M | 9.39M | 9.22M | 9.05M | 8.89M | 8.75M | 8.62M | 8.49M | 8.36M | 8.25M | 8.14M | 8.03M | 7.92M | 7.82M | 7.73M | 7.64M | 15.70M | 7.47M | 7.39M | 7.31M | 15.70M | 15.70M | 15.70M | 15.70M | 13.85M | 13.85M | 13.85M | 13.85M | 13.85M | 13.85M | 13.85M | 13.85M | 13.85M | 13.85M | 13.85M | 13.85M | 13.85M | 13.85M | 13.85M | 13.85M | 13.85M | 13.85M | 13.85M | 13.85M | 13.85M | 13.85M | 13.85M |
|
Goodwill & Intangibles
|
| | | 16.04M | 12.05M | 11.78M | 11.52M | 16.04M | 16.04M | 16.04M | 16.04M | 10.33M | 16.04M | 16.04M | 16.04M | 9.55M | 9.39M | 9.22M | 9.05M | 8.89M | 8.75M | 8.62M | 8.49M | 8.36M | 8.25M | 8.14M | 8.03M | 7.92M | 7.82M | 7.73M | 7.64M | 15.70M | 7.47M | 7.39M | 7.31M | 15.70M | 15.70M | 15.70M | 15.70M | 13.85M | 13.85M | 13.85M | 13.85M | 13.85M | 13.85M | 13.85M | 13.85M | 13.85M | 13.85M | 13.85M | 13.85M | 13.85M | 13.85M | 13.85M | 13.85M | 13.85M | 13.85M | 13.85M | 13.85M | 13.85M | 13.85M | 13.85M |
|
Long-Term Deferred Tax
|
| | | 2.08M | 2.03M | 1.99M | 1.85M | 1.76M | 1.72M | 1.67M | 1.87M | 1.53M | 1.55M | 1.54M | 1.53M | 1.00M | 0.93M | 0.96M | 0.85M | 0.63M | 0.62M | 0.74M | 0.82M | 0.44M | 0.40M | 0.95M | 0.99M | 0.64M | | | | 0.56M | | | | | | | | | | | | | | | | 1.64M | 0.25M | 0.83M | 1.23M | 2.65M | 2.73M | 4.06M | 4.98M | 5.43M | 6.18M | 7.01M | 7.75M | 6.48M | 4.79M | 3.28M |
|
Other Non-Current Assets
|
| | | 0.27M | 0.29M | 0.29M | 0.28M | 0.21M | 0.23M | 0.18M | 0.19M | 0.18M | 0.19M | 0.18M | 0.17M | 0.17M | 0.16M | 0.16M | 0.16M | 0.15M | 0.14M | 0.16M | 0.16M | 0.13M | 0.18M | 0.13M | 0.14M | 0.12M | 0.15M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.26M | 0.26M | 0.26M | 0.26M | 0.25M | 0.25M | 0.25M | 0.24M | 0.33M | 0.37M | 0.37M | 0.35M | 0.37M | 0.36M | 0.30M | 0.31M | 0.29M | 0.29M | 0.29M | 0.29M | 0.28M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M |
|
Non-Current Assets
|
| | | 26.61M | 26.04M | 26.03M | 25.49M | 24.30M | 26.55M | 27.80M | 28.58M | 22.07M | 21.76M | 21.40M | 20.77M | 20.68M | 20.42M | 20.50M | 20.33M | 20.01M | 20.29M | 20.35M | 20.31M | 18.89M | 18.81M | 19.57M | 19.93M | 19.59M | 20.13M | 21.35M | 21.22M | 19.57M | 20.39M | 21.79M | 21.14M | 20.45M | 28.78M | 30.08M | 30.82M | 26.54M | 29.48M | 29.03M | 28.76M | 26.91M | 27.66M | 28.06M | 27.70M | 28.94M | 30.57M | 33.56M | 32.73M | 35.30M | 38.92M | 36.15M | 36.59M | 38.99M | 38.46M | 37.95M | 38.48M | 35.70M | 32.77M | 31.34M |
|
Assets
|
| | | 68.80M | 67.88M | 65.16M | 63.49M | 64.75M | 63.90M | 63.90M | 63.90M | 63.90M | 61.73M | 60.32M | 60.85M | 63.36M | 62.64M | 61.68M | 61.71M | 65.04M | 63.42M | 61.46M | 62.40M | 64.77M | 64.25M | 64.04M | 66.00M | 70.86M | 69.75M | 70.49M | 70.21M | 73.27M | 77.25M | 78.30M | 79.59M | 85.91M | 97.45M | 101.36M | 101.74M | 104.50M | 106.03M | 108.29M | 114.45M | 122.55M | 125.18M | 131.39M | 137.11M | 148.58M | 148.28M | 146.24M | 155.87M | 166.65M | 176.69M | 185.88M | 194.79M | 207.75M | 209.89M | 202.68M | 190.86M | 198.14M | 205.97M | 212.82M |
|
Accounts Payables
|
| | | 4.65M | 5.89M | 4.40M | 3.31M | 3.16M | 3.71M | 3.71M | 3.22M | 3.32M | 4.16M | 3.03M | 4.00M | 4.08M | 3.85M | 3.60M | 3.87M | 3.95M | 3.47M | 2.89M | 3.20M | 4.33M | 4.22M | 4.78M | 4.44M | 5.65M | 4.31M | 4.49M | 4.18M | 4.81M | 4.81M | 4.99M | 4.86M | 5.13M | 5.95M | 6.53M | 5.35M | 6.55M | 5.09M | 4.40M | 5.67M | 6.09M | 6.22M | 10.11M | 9.94M | 11.07M | 13.44M | 8.11M | 7.00M | 8.06M | 11.08M | 8.29M | 6.91M | 7.98M | 5.94M | 4.55M | 5.40M | 5.74M | 5.90M | 5.85M |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.61M | 4.55M | 4.47M | 4.99M | 4.99M | 4.99M |
|
Payables
|
| | | 4.65M | 5.89M | 4.40M | 3.31M | 3.16M | 3.71M | 3.71M | 3.22M | 3.32M | 4.16M | 3.03M | 4.00M | 4.08M | 3.85M | 3.60M | 3.87M | 3.95M | 3.47M | 2.89M | 3.20M | 4.33M | 4.22M | 4.78M | 4.44M | 5.65M | 4.31M | 4.49M | 4.18M | 4.81M | 4.81M | 4.99M | 4.86M | 5.13M | 5.95M | 6.53M | 5.35M | 6.55M | 5.09M | 4.40M | 5.67M | 6.09M | 6.22M | 10.11M | 9.94M | 11.07M | 13.44M | 8.11M | 7.00M | 8.06M | 11.08M | 8.29M | 6.91M | 7.98M | 10.55M | 9.11M | 9.87M | 10.73M | 10.89M | 10.85M |
|
Accumulated Expenses
|
| | | 2.55M | 2.12M | 1.73M | 1.66M | 1.81M | 1.55M | 1.47M | 1.42M | 2.09M | 1.95M | 1.86M | 1.65M | 1.82M | 1.96M | 1.74M | 1.88M | 2.25M | 2.36M | 1.81M | 2.10M | 2.47M | 2.40M | 2.29M | 2.14M | 2.32M | 2.09M | 2.18M | 1.85M | 2.19M | 5.82M | 5.48M | 5.30M | 6.27M | 6.25M | 5.96M | 5.85M | 5.74M | 4.67M | 5.27M | 5.18M | 6.58M | 6.17M | 6.71M | 8.22M | 9.49M | 7.91M | 7.21M | 7.65M | 8.08M | 7.64M | 9.84M | 9.74M | 10.35M | 9.45M | 8.68M | 8.78M | 8.71M | 8.78M | 7.70M |
|
Short term Debt
|
| | | 3.57M | 12.17M | 12.17M | 12.17M | 1.60M | 1.60M | 1.60M | 1.60M | 1.60M | 1.60M | 1.60M | 1.60M | 1.60M | 1.60M | 1.60M | 1.60M | 1.60M | 1.60M | 1.25M | 0.93M | 0.30M | 0.30M | 0.30M | | | | | | | | | | | | | | 1.79M | 0.43M | 1.08M | 1.74M | 2.39M | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | 0.44M | | | | 0.08M | | | | | | 0.02M | 0.10M | | | | | 0.01M | | 0.09M | 0.25M | 0.01M | 0.04M | 0.08M | 0.29M | 0.29M | 0.09M | 0.98M | 0.67M | 0.29M | 0.13M | 0.60M | 0.55M | 0.55M | | 0.12M | 0.46M | 1.24M | 0.86M | 0.61M | 0.60M | 1.71M | | 0.02M | 1.32M | 1.87M | | 0.29M | 0.29M | | | | 0.20M | | | | | 0.21M | | |
|
Total Current Liabilities
|
| | | 13.00M | 21.72M | 19.64M | 18.57M | 8.24M | 8.20M | 8.19M | 7.30M | 8.62M | 9.49M | 8.11M | 8.84M | 9.24M | 9.23M | 8.52M | 9.05M | 9.43M | 8.96M | 7.61M | 8.00M | 9.00M | 8.75M | 9.14M | 8.71M | 10.47M | 8.42M | 9.52M | 8.50M | 9.40M | 13.12M | 13.24M | 12.77M | 14.37M | 15.09M | 15.08M | 13.87M | 17.50M | 13.86M | 13.48M | 15.71M | 20.25M | 15.70M | 19.41M | 22.74M | 26.49M | 23.98M | 17.71M | 17.50M | 19.69M | 21.90M | 21.21M | 19.95M | 22.23M | 24.69M | 21.82M | 22.61M | 24.06M | 24.53M | 22.72M |
|
Non-Current Debt
|
| | | 20.20M | 10.71M | 9.82M | 8.93M | 18.66M | 16.50M | 15.60M | 15.20M | 14.80M | 11.90M | 11.50M | 10.60M | 10.20M | 9.80M | 9.40M | 9.00M | 9.10M | 7.70M | 6.65M | 6.58M | 4.50M | 3.62M | 2.05M | 3.50M | 3.50M | 3.50M | 2.00M | 2.00M | | | | | | | | | 2.11M | 3.47M | 2.82M | 2.17M | 1.52M | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 1.80M | 1.80M | 1.80M | 0.08M | 0.02M | 0.03M | | 0.38M | 0.37M | 0.44M | 0.37M | 1.81M | | | | 2.26M | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.38M | 7.12M | 7.12M | 7.11M | 7.11M | 7.10M | 7.10M | 7.09M | 7.08M | 7.08M | 7.07M | 7.07M | 5.84M | 5.79M | 5.74M | 5.69M | 5.65M | 5.60M | 5.56M | 5.51M | 5.46M | 5.42M | 5.38M | 5.33M | 5.29M | 5.25M |
|
Other Non-Current Liabilities
|
| | | 0.17M | 0.18M | 0.12M | 0.12M | 0.13M | 0.13M | 0.13M | 0.15M | 0.15M | 0.16M | 0.16M | 0.17M | 0.17M | 0.17M | 0.19M | 0.19M | | | | | | | | | | | | | 0.41M | 0.41M | 0.41M | 0.41M | 0.29M | 0.29M | 0.29M | 0.29M | 1.19M | 1.25M | 1.26M | 1.26M | 0.93M | 0.93M | 0.93M | 0.94M | 1.06M | 1.07M | 1.08M | 1.07M | 1.11M | 1.13M | 1.08M | 1.10M | 1.12M | 1.14M | 1.22M | 1.33M | 0.14M | 0.03M | 0.03M |
|
Total Non-Current Liabilities
|
| | | 33.20M | 32.43M | 29.46M | 27.49M | 26.90M | 24.70M | 23.79M | 22.50M | 23.41M | 21.39M | 19.61M | 19.44M | 19.44M | 19.03M | 17.92M | 18.05M | 18.53M | | | | | | | | 13.97M | | | | 9.40M | 13.12M | 13.24M | 12.77M | 14.44M | 22.73M | 22.77M | 21.64M | 26.77M | 24.45M | 23.43M | 25.14M | 29.24M | 23.15M | 26.94M | 30.18M | 33.73M | 29.82M | 23.49M | 23.23M | 25.38M | 27.54M | 26.81M | 25.50M | 27.74M | 30.15M | 27.23M | 27.99M | 29.39M | 29.82M | 27.98M |
|
Total Liabilities
|
| | | 33.37M | 32.61M | 29.58M | 27.61M | 27.03M | 24.83M | 23.92M | 22.65M | 23.57M | 21.55M | 19.77M | 19.61M | 19.61M | 19.20M | 18.11M | 18.24M | 18.53M | 16.66M | 14.26M | 14.58M | 13.50M | 12.37M | 11.20M | 12.21M | 13.97M | 11.92M | 11.52M | 10.50M | 9.82M | 13.54M | 13.66M | 13.19M | 14.74M | 23.03M | 23.06M | 21.93M | 27.96M | 25.70M | 24.69M | 26.40M | 30.16M | 24.08M | 27.87M | 31.12M | 34.78M | 30.88M | 24.58M | 24.30M | 26.48M | 28.68M | 27.89M | 26.61M | 28.86M | 31.28M | 28.46M | 29.32M | 29.54M | 29.85M | 28.01M |
|
Total Debt
|
| | | 23.78M | 22.88M | 21.99M | 21.10M | 20.26M | 18.10M | 17.20M | 16.80M | 16.40M | 13.50M | 13.10M | 12.20M | 11.80M | 11.40M | 11.00M | 10.60M | 10.70M | 9.30M | 7.90M | 7.50M | 4.80M | 3.92M | 2.35M | 3.50M | 3.50M | 3.50M | 2.00M | 2.00M | | | | | | | | | 3.90M | 3.90M | 3.90M | 3.90M | 3.90M | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| | | 35.43M | 35.27M | 35.58M | 35.88M | 37.72M | 37.29M | 37.11M | 37.21M | 40.34M | 40.18M | 40.55M | 41.23M | 43.75M | 43.44M | 43.57M | 43.47M | 46.50M | 46.76M | 47.20M | 47.82M | 51.27M | 51.87M | 52.84M | 53.80M | 56.89M | 57.82M | 58.97M | 59.71M | 63.45M | 63.71M | 64.64M | 66.41M | 71.17M | 74.42M | 78.30M | 79.81M | 76.54M | 80.32M | 83.61M | 88.05M | 92.39M | 101.09M | 103.53M | 105.98M | 113.79M | 117.40M | 121.66M | 131.57M | 140.17M | 148.01M | 157.98M | 168.19M | 178.89M | 178.61M | 174.23M | 161.55M | 168.61M | 176.11M | 184.81M |
|
Shareholder's Equity
|
| | | 35.43M | 35.27M | 35.58M | 35.88M | 37.72M | 37.29M | 37.11M | 37.21M | 40.34M | 40.18M | 40.55M | 41.23M | 43.75M | 43.44M | 43.57M | 43.47M | 46.50M | 46.76M | 47.20M | 47.82M | 51.27M | 51.87M | 52.84M | 53.80M | 56.89M | 57.82M | 58.97M | 59.71M | 63.45M | 63.71M | 64.64M | 66.41M | 71.17M | 74.42M | 78.30M | 79.81M | 76.54M | 80.32M | 83.61M | 88.05M | 92.39M | 101.09M | 103.53M | 105.98M | 113.79M | 117.40M | 121.66M | 131.57M | 140.17M | 148.01M | 157.98M | 168.19M | 178.89M | 178.61M | 174.23M | 161.55M | 168.61M | 176.11M | 184.81M |
|
Liabilities and Shareholders Equity
|
| | | 68.80M | 67.88M | 65.16M | 63.49M | 64.75M | 63.90M | 63.90M | 63.90M | 63.90M | 61.73M | 60.32M | 60.85M | 63.36M | 62.64M | 61.68M | 61.71M | 65.04M | 63.42M | 61.46M | 62.40M | 64.77M | 64.25M | 64.04M | 66.00M | 70.86M | 69.75M | 70.49M | 70.21M | 73.27M | 77.25M | 78.30M | 79.59M | 85.91M | 97.45M | 101.36M | 101.74M | 104.50M | 106.03M | 108.29M | 114.45M | 122.55M | 125.18M | 131.39M | 137.11M | 148.58M | 148.28M | 146.24M | 155.87M | 166.65M | 176.69M | 185.88M | 194.79M | 207.75M | 209.89M | 202.68M | 190.86M | 198.14M | 205.97M | 212.82M |
|
Treasury Shares
|
| | | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.50M | 1.50M | 1.00M | 1.63M | 1.63M | 1.63M | 1.63M | 1.74M | 1.93M | 2.03M | 0.45M | 2.10M | 2.25M | 2.33M | 2.33M | 2.33M | 2.33M | 2.33M | 2.33M | 2.33M | 2.35M | 2.48M | 2.48M | -0.04M | -0.15M | 2.75M | 0.27M | 2.75M | 2.75M | 2.89M | 0.14M | 2.75M | 2.89M | 2.89M | | | 2.89M | | 2.89M | 2.89M | | 2.89M | | 2.89M | 2.89M | 2.89M | -2.89M | 3.09M | 3.37M | 1.22M | 4.11M | -4.11M | 4.11M |
|
Retained Earnings
|
| | | 26.77M | 26.60M | 26.91M | 27.22M | 29.06M | 28.62M | 28.76M | 28.87M | 32.08M | 32.20M | 32.57M | 33.22M | 35.55M | 35.71M | 36.66M | 37.06M | 40.40M | 40.71M | 41.69M | 42.73M | 46.17M | 46.74M | 47.60M | 48.55M | 51.77M | 52.66M | 53.89M | 55.72M | 59.42M | 60.20M | 63.07M | 66.20M | 70.92M | 74.16M | 77.73M | 81.34M | 77.90M | 81.76M | 84.96M | 89.32M | 93.31M | 102.10M | 102.95M | 105.37M | 112.91M | 116.00M | 119.92M | 129.47M | 137.74M | 145.28M | 154.94M | 164.45M | 174.30M | 180.88M | 186.79M | 192.44M | 199.08M | 206.26M | 214.77M |