|
Cash & Equivalents
|
30.13M | 30.13M | 30.13M | 56.60M | 53.14M | 66.89M | 53.14M | 61.25M | 49.66M | 49.41M | 47.14M | 41.97M | 46.80M | 57.35M | 47.04M | 30.02M | 18.16M | 35.00M | 35.91M | 25.94M | 18.30M | 29.14M | 34.58M | 37.07M | 35.61M | 42.69M | 42.18M | 47.13M | 37.64M | 44.31M | 51.90M | 47.90M | 58.73M | 68.53M | 68.44M | 81.00M | 77.94M | 94.56M | 87.13M | 93.17M | 100.53M | 83.40M | 94.90M | 92.37M | 103.76M | 86.82M | 106.34M | 106.50M | 118.72M | 111.80M | 106.60M | 108.91M | 111.10M | 105.41M | 96.55M | 102.43M | 104.10M | 61.53M | 53.50M | 49.44M | 55.30M | 46.00M | 52.05M | 50.10M | 54.72M | 41.13M | 36.10M | 26.91M |
|
Short-term Investments
|
| | | | | 10.03M | 10.10M | 10.08M | 10.12M | 10.22M | 10.27M | 10.30M | 10.35M | 10.38M | 15.43M | 15.46M | 15.49M | 15.46M | 15.49M | 15.52M | 15.54M | 15.57M | 15.58M | 15.58M | 15.59M | 15.57M | 15.60M | 15.61M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
30.13M | 30.13M | 30.13M | 56.60M | 53.14M | 76.91M | 63.24M | 71.33M | 59.78M | 59.63M | 57.40M | 52.27M | 57.15M | 67.73M | 62.47M | 45.47M | 33.65M | 50.46M | 51.40M | 41.45M | 33.84M | 44.71M | 50.16M | 52.65M | 51.20M | 58.26M | 57.78M | 62.74M | 37.64M | 44.31M | 51.90M | 47.90M | 58.73M | 68.53M | 68.44M | 81.00M | 77.94M | 94.56M | 87.13M | 93.17M | 100.53M | 83.40M | 94.90M | 92.37M | 103.76M | 86.82M | 106.34M | 106.50M | 118.72M | 111.80M | 106.60M | 108.91M | 111.10M | 105.41M | 96.55M | 102.43M | 104.10M | 61.53M | 53.50M | 49.44M | 55.30M | 46.00M | 52.05M | 50.10M | 54.72M | 41.13M | 36.10M | 26.91M |
|
Receivables - Net
|
-1.38M | -0.46M | 0.09M | 1.67M | 0.77M | -0.58M | 0.62M | 1.26M | 1.99M | 2.30M | 1.43M | 1.64M | 1.57M | 2.39M | 1.89M | 0.74M | 1.44M | 2.53M | 1.38M | 1.65M | 1.76M | 1.60M | 1.96M | 1.35M | 1.93M | 3.09M | 1.62M | 1.36M | 1.72M | 2.08M | 1.37M | 1.54M | 1.81M | 2.06M | 2.01M | 1.72M | 2.29M | 2.43M | 1.79M | 1.27M | 2.54M | 2.15M | 1.47M | 2.05M | 3.84M | 2.71M | 2.21M | 1.83M | 2.59M | 2.16M | 1.85M | 1.27M | 1.91M | 1.78M | 1.59M | 1.94M | 1.74M | 1.89M | 2.17M | 1.93M | 3.28M | 2.26M | 1.62M | 2.26M | 2.32M | 1.60M | 1.97M | 1.56M |
|
Receivables
|
-1.38M | -0.46M | 0.09M | 1.67M | 0.77M | -0.58M | 0.62M | 1.26M | 1.99M | 2.30M | 1.43M | 1.64M | 1.57M | 2.39M | 1.89M | 0.74M | 1.44M | 2.53M | 1.38M | 1.65M | 1.76M | 1.60M | 1.96M | 1.35M | 1.93M | 3.09M | 1.62M | 1.36M | 1.72M | 2.08M | 1.37M | 1.54M | 1.81M | 2.06M | 2.01M | 1.72M | 2.29M | 2.43M | 1.79M | 1.27M | 2.54M | 2.15M | 1.47M | 2.05M | 3.84M | 2.71M | 2.21M | 1.83M | 2.59M | 2.16M | 1.85M | 1.27M | 1.91M | 1.78M | 1.59M | 1.94M | 1.74M | 1.89M | 2.17M | 1.93M | 3.28M | 2.26M | 1.62M | 2.26M | 2.32M | 1.60M | 1.97M | 1.56M |
|
Finished Goods
|
-8.87M | 16.13M | 10.83M | 19.02M | -2.29M | 15.79M | 14.33M | 14.88M | 25.14M | 26.07M | 19.11M | 25.95M | 26.22M | 18.31M | 19.59M | 18.72M | 31.60M | 21.58M | 17.34M | 24.54M | 35.73M | 32.89M | 20.54M | 21.61M | 25.07M | 27.22M | 24.40M | 18.86M | 25.59M | 27.03M | 14.82M | 14.93M | 20.23M | 23.03M | 23.00M | 21.91M | 23.34M | 25.05M | 28.62M | 32.25M | 21.37M | 30.17M | 19.06M | 24.16M | 17.88M | 43.07M | 21.45M | 28.16M | 34.42M | 29.17M | 19.73M | 27.64M | 32.45M | 22.57M | 34.02M | 22.40M | 19.02M | 32.32M | 18.90M | 34.58M | 28.56M | 25.52M | | | | | | |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.56M | | 13.09M | 11.79M | 16.20M | 18.36M | 14.77M | 12.21M |
|
Current Deferred Tax Assets
|
| | | | | | | | 1.00M | 1.18M | 0.91M | 1.22M | 1.23M | 1.11M | 0.85M | 1.06M | 0.98M | 0.98M | 0.77M | 1.00M | 1.06M | 1.09M | 0.72M | 0.86M | 0.82M | 0.94M | 0.76M | 0.85M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
-0.06M | 0.93M | 0.96M | 0.79M | 0.61M | 0.88M | -1.05M | -1.24M | 1.04M | 1.43M | 1.96M | 2.01M | 1.24M | 1.66M | 1.05M | 1.58M | 1.09M | 3.13M | 3.62M | 1.98M | 1.76M | 1.52M | 1.92M | 1.28M | 1.38M | 1.54M | 1.47M | 2.27M | 2.44M | 3.87M | 6.49M | 2.44M | 1.02M | 1.51M | 1.11M | 0.97M | 0.88M | 1.28M | 0.98M | 1.27M | 1.41M | 1.51M | 2.84M | 4.18M | 3.53M | 3.28M | 2.61M | 4.51M | 4.50M | 4.06M | 4.40M | 3.22M | 4.87M | 4.42M | 5.46M | 5.64M | 4.72M | 8.53M | 9.66M | 8.80M | 6.33M | 3.85M | 3.65M | 3.89M | 5.33M | 6.50M | 6.36M | 7.57M |
|
Current Assets
|
61.62M | 80.96M | 78.69M | 80.55M | 86.50M | 97.71M | 91.45M | 91.28M | 89.60M | 90.62M | 81.51M | 83.18M | 87.61M | 91.21M | 86.19M | 67.58M | 68.76M | 78.68M | 75.29M | 70.78M | 74.21M | 81.80M | 77.16M | 77.75M | 79.58M | 91.05M | 86.10M | 86.42M | 67.63M | 77.27M | 74.59M | 67.69M | 81.78M | 95.13M | 94.57M | 105.59M | 105.23M | 123.32M | 119.13M | 128.47M | 126.43M | 117.22M | 118.27M | 122.77M | 129.02M | 135.88M | 132.62M | 141.01M | 161.19M | 147.18M | 133.44M | 142.90M | 151.00M | 134.19M | 138.22M | 134.02M | 130.43M | 104.81M | 84.64M | 95.55M | 93.65M | 77.62M | 70.78M | 68.38M | 78.87M | 67.89M | 59.45M | 48.51M |
|
Property, Plant & Equipment (Net)
|
5.06M | 4.89M | 4.75M | 4.64M | 4.43M | 4.21M | 3.91M | 4.43M | 3.43M | 3.17M | 2.91M | 2.88M | 2.60M | 2.48M | 2.31M | 2.29M | 2.13M | 1.89M | 1.69M | 1.47M | 1.31M | 1.15M | 1.36M | 1.22M | 1.57M | 1.49M | 1.37M | 1.20M | 20.93M | 20.77M | 20.58M | 29.07M | 30.16M | 29.68M | 29.46M | 29.14M | 28.74M | 28.49M | 28.08M | 27.58M | 27.14M | 26.76M | 26.41M | 25.92M | 25.45M | 26.02M | 25.47M | 25.50M | 25.45M | 25.28M | 25.08M | 24.66M | 24.46M | 24.69M | 25.19M | 25.24M | 26.18M | 27.21M | 26.97M | 26.81M | 26.66M | 26.11M | 26.20M | 28.43M | 28.86M | 28.84M | 28.34M | 27.55M |
|
Long-Term Investments
|
14.43M | 14.43M | 12.31M | 12.31M | 12.39M | 12.39M | 12.38M | 12.38M | 12.39M | 4.76M | 2.69M | 1.48M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.66M | 26.66M | 26.66M | 26.66M | 26.66M | 26.66M | 26.66M | 26.66M | | | |
|
Intangibles
|
0.85M | 0.85M | 0.85M | 0.85M | 0.85M | 0.85M | 0.85M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 5.86M | 5.86M | 5.86M | 17.67M | 17.18M | 16.99M | | | | | | | | |
|
Goodwill & Intangibles
|
0.85M | 0.85M | 0.85M | 0.85M | 0.85M | 0.85M | 0.85M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 5.86M | 5.86M | 5.86M | 44.33M | 43.84M | 43.65M | 26.66M | 26.66M | 26.66M | 26.66M | 26.66M | | | |
|
Long-Term Deferred Tax
|
0.72M | 1.08M | 0.96M | 1.15M | 1.25M | 1.46M | 1.28M | 1.54M | 1.00M | | | | 1.14M | | | | 1.03M | | | | 1.01M | | 0.04M | 0.01M | 0.84M | 0.05M | 0.07M | 0.10M | 0.87M | 0.91M | 0.50M | | 0.84M | | | | 0.72M | | | | 0.73M | | | | | | | | | | | | 3.38M | | | 4.49M | 5.01M | 5.91M | 5.43M | 5.71M | 4.99M | 5.01M | 5.68M | 5.22M | | | | |
|
Other Non-Current Assets
|
8.73M | 73.93M | 68.50M | | 8.55M | 89.30M | 82.98M | 8.55M | 8.49M | | | | | | | | 1.43M | | | 1.99M | 2.00M | 2.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Assets
|
20.34M | 20.17M | 17.91M | 17.81M | 17.67M | 17.45M | 17.14M | 16.98M | 16.68M | 8.79M | 6.46M | 5.22M | 3.46M | 3.34M | 3.17M | 3.15M | 4.42M | 2.75M | 2.54M | 4.33M | 4.17M | 4.23M | 2.27M | 2.09M | 3.27M | 2.40M | 2.30M | 2.16M | 22.65M | 22.53M | 21.93M | 29.93M | 31.02M | 30.54M | 30.32M | 30.00M | 29.60M | 29.35M | 28.94M | 28.44M | 28.00M | 27.62M | 27.27M | 26.78M | 26.30M | 26.88M | 26.33M | 26.36M | 26.31M | 26.14M | 25.94M | 25.52M | 28.70M | 30.55M | 31.05M | 35.59M | 37.05M | 79.47M | 78.06M | 77.80M | 76.24M | 75.09M | 75.25M | 76.41M | 69.83M | 41.95M | 40.85M | 39.46M |
|
Assets
|
81.96M | 101.13M | 96.61M | 98.35M | 104.17M | 115.16M | 108.59M | 108.26M | 106.29M | 99.42M | 87.97M | 88.40M | 91.06M | 94.54M | 89.36M | 70.73M | 73.18M | 81.43M | 77.83M | 75.11M | 78.38M | 86.02M | 79.43M | 79.84M | 82.85M | 93.44M | 88.40M | 88.58M | 90.28M | 99.81M | 96.53M | 97.62M | 112.81M | 125.67M | 124.88M | 135.59M | 134.84M | 152.67M | 148.07M | 156.92M | 154.43M | 144.84M | 145.54M | 149.54M | 155.32M | 162.75M | 158.95M | 167.37M | 187.50M | 173.32M | 159.39M | 168.43M | 179.70M | 164.74M | 169.26M | 169.61M | 167.48M | 184.28M | 162.70M | 173.35M | 169.88M | 152.71M | 146.03M | 144.79M | 148.70M | 109.84M | 100.30M | 87.97M |
|
Accounts Payables
|
| | | | | | | | 6.45M | 8.15M | 6.41M | 6.14M | 6.62M | 7.25M | 6.96M | 5.97M | 6.45M | 10.27M | 8.32M | 4.04M | 5.77M | 8.59M | 5.25M | 3.88M | 5.15M | 9.98M | 7.28M | 5.37M | 5.00M | 7.28M | 6.15M | 5.39M | 15.22M | 16.20M | 10.38M | 12.43M | 15.27M | 21.18M | 14.28M | 20.28M | 16.27M | 15.69M | 15.15M | 16.64M | 19.66M | 20.98M | 16.06M | 21.87M | 39.55M | 24.71M | 11.18M | 21.93M | 27.50M | 17.03M | 23.98M | 24.32M | 25.21M | 40.04M | 25.38M | 38.85M | 37.02M | 24.47M | 16.95M | 10.95M | 23.56M | 20.04M | 19.12M | 20.30M |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | | | | 0.24M | | | | 0.20M | | | | 0.25M | | | | 0.20M | | | | 0.56M | | | | | | | | | | | | | | | |
|
Payables
|
| | | | | | | | 6.45M | 8.15M | 6.41M | 6.14M | 6.62M | 7.25M | 6.96M | 5.97M | 6.45M | 10.27M | 8.32M | 4.04M | 5.77M | 8.59M | 5.25M | 3.88M | 5.15M | 9.98M | 7.28M | 5.37M | 5.00M | 7.28M | 6.15M | 5.39M | 15.44M | 16.20M | 10.38M | 12.43M | 15.51M | 21.18M | 14.28M | 20.28M | 16.48M | 15.69M | 15.15M | 16.64M | 19.90M | 20.98M | 16.06M | 21.87M | 39.75M | 24.71M | 11.18M | 21.93M | 28.06M | 17.03M | 23.98M | 24.32M | 25.21M | 40.04M | 25.38M | 38.85M | 37.02M | 24.47M | 16.95M | 10.95M | 23.56M | 20.04M | 19.12M | 20.30M |
|
Accumulated Expenses
|
0.28M | | | | 0.37M | | | 0.37M | 2.51M | 2.48M | 2.29M | 2.09M | 2.77M | 2.16M | 2.07M | 2.19M | 2.38M | 2.25M | 2.21M | 2.19M | 2.33M | 2.41M | 2.33M | 2.14M | 2.21M | 2.23M | 1.88M | 2.34M | 2.08M | 2.50M | 2.42M | 2.54M | 2.48M | 3.22M | 2.87M | 3.03M | 2.83M | 3.53M | 2.77M | 2.77M | 2.35M | 3.33M | 2.87M | 3.19M | 4.21M | 5.17M | 4.49M | 4.43M | 5.39M | 6.58M | 5.09M | 4.33M | 4.59M | 6.03M | 6.58M | 3.98M | 6.19M | 8.07M | 6.70M | 5.56M | 7.06M | 5.20M | 5.41M | 10.92M | 11.71M | 10.90M | 10.81M | 8.00M |
|
Other Accumulated Expenses
|
0.68M | | | | 0.73M | | | 0.56M | 0.57M | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | | | | 0.20M | | | | 0.11M | | | | 0.31M | | | | 0.11M | | | | 0.09M | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 0.76M | 0.75M | 0.46M | 0.44M | 0.45M | 0.45M | 0.46M | 0.47M | 0.48M | 0.48M |
|
Current Taxes
|
-0.18M | 4.02M | | | 0.50M | 3.84M | | 0.50M | 0.51M | 2.30M | | | | 2.21M | | 0.25M | 0.16M | 2.64M | | | | 2.89M | | 0.28M | 0.05M | 3.35M | | | | 3.65M | | | 0.66M | 6.23M | 6.01M | 9.47M | 0.45M | 3.25M | | | 0.32M | 1.24M | 0.53M | 0.90M | 0.63M | 3.02M | 0.62M | 0.62M | 1.06M | 0.57M | | | 24.16M | 0.84M | | 26.45M | 26.11M | 26.61M | 24.84M | 24.17M | 25.01M | 25.33M | 24.37M | 24.48M | 24.87M | 24.99M | 25.28M | 25.15M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.25M | 3.60M | 3.10M | 2.60M | 2.15M | 1.65M | 1.20M | 2.10M | 1.11M | 1.00M | 0.83M |
|
Total Current Liabilities
|
7.00M | 16.86M | 7.73M | 5.49M | 7.09M | 12.34M | 6.69M | 5.23M | 8.96M | 12.94M | 8.70M | 8.23M | 9.39M | 11.63M | 9.02M | 8.41M | 9.00M | 15.15M | 10.53M | 6.24M | 8.09M | 13.88M | 7.58M | 6.29M | 7.42M | | | | 7.08M | | | 7.93M | 18.36M | 25.65M | 19.25M | 24.93M | 18.11M | 27.95M | 17.05M | 23.05M | 18.63M | 20.25M | 18.55M | 20.73M | 24.34M | 29.17M | 21.16M | 26.92M | 44.94M | 31.86M | 16.27M | 26.27M | 56.25M | 23.90M | 30.57M | 54.74M | 57.51M | 78.76M | 61.24M | 72.40M | 72.16M | 58.30M | 48.83M | 47.96M | 62.77M | 57.62M | 56.68M | 54.77M |
|
Non-Current Deferred Tax Liability
|
| 0.46M | 0.45M | 0.54M | 0.23M | 0.80M | 0.76M | 0.71M | 0.32M | 0.34M | 0.35M | 0.36M | 0.49M | 0.27M | 0.23M | 0.25M | 0.17M | 0.20M | 0.15M | 0.10M | 0.07M | | | | | | | | | | | 0.30M | 1.09M | 0.98M | 1.30M | 0.68M | 1.00M | 0.83M | 1.19M | 1.01M | 1.12M | 0.94M | 1.40M | 1.11M | 0.97M | 0.71M | 1.38M | 1.32M | 1.28M | 1.11M | 1.63M | 1.26M | 0.94M | 0.64M | 0.55M | 0.47M | | | | | 4.58M | | | | 0.26M | 0.26M | 0.26M | 0.26M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.03M | 1.84M | 1.64M | 0.99M | 1.32M | 0.77M | 0.65M | 0.54M | 0.41M | 0.29M | 0.17M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.83M | 3.83M | 3.83M | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.25M | | | | 53.69M | 76.21M | 58.49M | | | | | | | | | |
|
Total Liabilities
|
7.00M | 17.32M | 8.17M | 6.03M | 7.31M | 13.14M | 7.45M | 5.94M | 9.28M | 13.28M | 9.04M | 8.59M | 9.88M | 11.90M | 9.25M | 8.66M | 9.16M | 15.36M | 10.68M | 6.34M | 8.16M | 13.88M | 7.58M | 6.29M | 7.42M | 15.56M | 9.16M | 7.71M | 7.08M | 13.44M | 8.56M | 8.23M | 19.44M | 26.63M | 20.56M | 25.61M | 19.11M | 28.79M | 18.23M | 24.06M | 19.75M | 21.19M | 19.95M | 21.83M | 25.31M | 29.88M | 22.54M | 28.24M | 46.22M | 32.98M | 17.90M | 27.53M | 56.25M | 24.54M | 31.11M | 54.74M | 57.51M | 80.03M | 62.32M | 73.29M | 73.15M | 59.18M | 49.60M | 48.61M | 63.57M | 58.29M | 57.24M | 55.20M |
|
Common Equity
|
74.97M | 83.81M | 88.43M | 92.32M | 96.86M | 102.02M | 101.14M | 102.32M | 97.00M | 86.14M | 78.93M | 79.81M | 81.18M | 82.64M | 80.11M | 62.07M | 64.01M | 66.07M | 67.16M | 68.77M | 70.22M | 72.14M | 71.85M | 73.55M | 75.44M | 77.88M | 79.24M | 80.88M | 83.19M | 86.37M | 87.96M | 89.39M | 93.37M | 99.03M | 104.32M | 109.98M | 115.73M | 113.75M | 118.93M | 121.14M | 134.68M | 123.64M | 125.59M | 127.71M | 130.01M | 132.87M | 136.41M | 139.13M | 141.28M | 140.35M | 141.49M | 140.90M | 123.45M | 140.20M | 138.15M | 114.87M | 109.97M | 104.24M | 100.38M | 100.06M | 96.73M | 93.53M | 96.43M | 96.18M | 85.13M | 51.55M | 43.06M | 32.77M |
|
Shareholder's Equity
|
74.97M | | 87.21M | 90.52M | 96.86M | 99.23M | 0.10M | 102.43M | 97.00M | 86.14M | 78.93M | 79.81M | 81.18M | 82.64M | 80.11M | 62.07M | 64.01M | 66.07M | 67.16M | 68.77M | 70.22M | 72.14M | 71.85M | 73.55M | 75.44M | 77.88M | 79.24M | 80.88M | 83.19M | 86.37M | 87.96M | 89.39M | 93.37M | 99.03M | 104.32M | 109.98M | 115.73M | 113.75M | 118.93M | 121.14M | 134.68M | 123.64M | 125.59M | 127.71M | 130.01M | 132.87M | 136.41M | 139.13M | 141.28M | 140.35M | 141.49M | 140.90M | 123.45M | 140.20M | 138.15M | 114.87M | 109.97M | 104.24M | 100.38M | 100.06M | 96.73M | 93.53M | 96.43M | 96.18M | 85.13M | 51.55M | 43.06M | 32.77M |
|
Liabilities and Shareholders Equity
|
81.96M | 101.13M | 96.61M | 98.35M | 104.17M | 115.16M | 108.59M | 108.26M | 106.29M | 99.42M | 87.97M | 88.40M | 91.06M | 94.54M | 89.36M | 70.73M | 73.18M | 81.43M | 77.83M | 75.11M | 78.38M | 86.02M | 79.43M | 79.84M | 82.85M | 93.44M | 88.40M | 88.58M | 90.28M | 99.81M | 96.53M | 97.62M | 112.81M | 125.67M | 124.88M | 135.59M | 134.84M | 152.67M | 148.07M | 156.92M | 154.43M | 144.84M | 145.54M | 149.54M | 155.32M | 162.75M | 158.95M | 167.37M | 187.50M | 173.32M | 159.39M | 168.43M | 179.70M | 164.74M | 169.26M | 169.61M | 167.48M | 184.28M | 162.70M | 173.35M | 169.88M | 152.71M | 146.03M | 144.79M | 148.70M | 109.84M | 100.30M | 87.97M |
|
Treasury Shares
|
| | | | | | | | | | | | 0.22M | | 0.20M | 0.19M | 0.26M | | 0.27M | 0.27M | 0.23M | | 0.23M | 0.23M | 0.19M | 0.19M | 0.19M | 0.18M | 0.27M | | | | 232.00 | | | | 0.19M | 0.19M | 0.19M | 0.19M | 0.15M | 0.15M | 0.19M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.16M | 0.16M | 0.73M | 0.75M | 0.77M | 0.78M | 0.78M | 0.76M | 0.75M | 0.84M | 0.73M | 0.73M | 0.70M | 0.07M | 0.03M | 0.02M | 1.20M | 0.38M | 0.20M | 0.37M |
|
Retained Earnings
|
75.16M | 83.23M | 87.21M | 90.52M | 94.31M | 99.23M | 101.18M | 102.43M | 97.11M | 86.16M | 79.83M | 79.77M | 81.11M | 82.01M | 80.02M | 62.05M | 63.99M | 65.73M | 66.44M | 67.55M | 68.65M | 70.19M | 69.48M | 70.83M | 72.34M | 74.45M | 75.30M | 76.53M | 78.30M | 81.00M | 82.00M | 82.92M | 86.53M | 91.70M | 96.34M | 101.29M | 106.32M | 113.75M | 118.93M | 121.14M | 122.17M | 122.00M | 123.22M | 124.62M | 126.18M | 128.30M | 131.06M | 133.00M | 134.14M | 132.49M | 132.75M | 130.72M | 111.76M | 126.97M | 123.25M | 98.19M | 91.66M | 84.18M | 78.58M | 76.56M | 71.56M | 76.56M | 78.89M | 78.19M | 66.54M | 32.39M | 23.87M | 13.32M |
|
Preferred Shares
|
| | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |