|
Cash & Equivalents
|
11.43M | 19.72M | 23.27M | 24.60M | 26.79M | 26.92M | 25.67M | 25.59M | 22.90M | 25.01M | 25.96M | 23.53M | 19.69M | 27.27M | 22.13M | 24.20M | 22.25M | 22.07M | 18.05M | 22.35M | 19.72M | 19.70M | 18.05M | 18.10M | 17.21M | 15.22M | 16.20M | 16.82M | 15.47M | 15.87M | 14.88M | 15.09M | 12.85M | 13.64M | 9.65M | 4.23M | 3.77M | 5.55M | 5.93M | 7.61M | 5.31M | 15.72M | 17.57M | 30.92M | 22.44M | 16.36M | 29.16M | 43.11M | 20.44M | 13.42M | 19.72M | 6.36M | 4.14M | 11.26M | 12.67M | 10.01M | 6.85M | 3.92M | 4.24M | 3.38M | 3.04M | 3.44M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.99M | 4.56M | 7.49M | 7.73M | 7.77M | 7.65M | 10.76M | 6.70M | 8.08M | 13.76M | 13.90M | 13.58M | 13.27M | 18.70M | 26.87M | 26.31M | 29.66M | 41.03M | 39.77M | 33.65M | 34.62M | 36.63M | 35.05M | 32.78M | 40.33M | 32.32M | 30.01M | 30.50M |
|
Cash & Current Investments
|
11.43M | 19.72M | 23.27M | 24.60M | 26.79M | 26.92M | 25.67M | 25.59M | 22.90M | 25.01M | 25.96M | 23.53M | 19.69M | 27.27M | 22.13M | 24.20M | 22.25M | 22.07M | 18.05M | 22.35M | 19.72M | 19.70M | 18.05M | 18.10M | 17.21M | 15.22M | 16.20M | 16.82M | 15.47M | 15.87M | 14.88M | 15.09M | 12.85M | 13.64M | 12.63M | 8.79M | 11.26M | 13.29M | 13.71M | 15.25M | 16.07M | 22.42M | 25.65M | 44.69M | 36.34M | 29.95M | 42.43M | 61.81M | 47.32M | 39.73M | 49.38M | 47.39M | 43.92M | 44.91M | 47.29M | 46.64M | 41.90M | 36.70M | 44.56M | 35.71M | 33.05M | 33.95M |
|
Receivables - Net
|
| | 7.58M | | 4.29M | 5.81M | 3.73M | 3.84M | 6.74M | 5.22M | 3.69M | 3.16M | 4.31M | 4.81M | 3.48M | 3.17M | 4.08M | 6.15M | 5.64M | 3.42M | 3.82M | 5.03M | 4.90M | 3.16M | 4.91M | 5.16M | 3.27M | 3.19M | 3.47M | 5.25M | 5.11M | 3.47M | 4.81M | 4.48M | 4.91M | 4.65M | 6.16M | 6.30M | 6.56M | 5.19M | 8.46M | 15.86M | 21.13M | 34.36M | 26.19M | 30.04M | 34.86M | 19.53M | 7.73M | 17.90M | 4.84M | 6.31M | 7.22M | 8.18M | 10.67M | 7.42M | 4.69M | 8.67M | 7.79M | 5.36M | 8.09M | 8.44M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.78M | | 10.32M | 8.76M | 5.92M | 5.54M | 3.57M | 1.84M | 2.03M | 1.39M | | | | | | | | | | |
|
Receivables
|
| | 7.58M | | 4.29M | 5.81M | 3.73M | 3.84M | 6.74M | 5.22M | 3.69M | 3.16M | 4.31M | 4.81M | 3.48M | 3.17M | 4.08M | 6.15M | 5.64M | 3.42M | 3.82M | 5.03M | 4.90M | 3.16M | 4.91M | 5.16M | 3.27M | 3.19M | 3.47M | 5.25M | 5.11M | 3.47M | 4.81M | 4.48M | 4.91M | 4.65M | 6.16M | 6.30M | 6.56M | 5.19M | 8.46M | 15.86M | 32.91M | 34.36M | 36.52M | 38.81M | 40.78M | 25.07M | 11.30M | 19.74M | 6.86M | 7.71M | 7.22M | 8.18M | 10.67M | 7.42M | 4.69M | 8.67M | 7.79M | 5.36M | 8.09M | 8.44M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.32M | | | 2.37M | 4.40M | 4.11M | 4.65M | 4.82M | 4.90M | 4.88M | 4.64M | 4.53M | 4.35M | 4.27M | 4.12M | 4.26M | 3.98M | 4.22M | 3.89M | 3.79M |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.91M | | | 16.33M | 16.19M | 14.74M | 16.54M | 13.70M | 15.79M | 17.22M | 16.28M | 17.93M | 13.23M | 15.22M | 17.90M | 17.05M | 15.21M | 16.96M | 16.56M | 16.60M |
|
Inventory
|
| | 8.68M | | 8.08M | 7.65M | 6.50M | 5.50M | 5.20M | 5.16M | 5.23M | 5.43M | 6.18M | 6.35M | 6.42M | 6.09M | 6.03M | 5.55M | 5.34M | 6.32M | 6.78M | 6.79M | 6.98M | 7.02M | 6.96M | 8.06M | 7.61M | 7.88M | 8.64M | 7.95M | 6.80M | 7.40M | 8.38M | 7.98M | 7.84M | 7.71M | 7.36M | 7.04M | 7.75M | 6.67M | 9.69M | 8.05M | 10.23M | 9.24M | 10.58M | 18.70M | 20.59M | 18.86M | 21.19M | 18.52M | 20.68M | 22.10M | 20.91M | 22.47M | 17.58M | 19.49M | 22.02M | 21.30M | 19.19M | 21.18M | 20.45M | 20.39M |
|
Prepaid Assets
|
| | 0.68M | | 0.21M | 0.12M | 0.22M | 0.28M | 0.19M | 0.67M | 0.78M | 0.30M | 0.30M | 0.32M | 1.07M | 0.60M | 0.58M | 0.60M | 1.19M | 0.89M | 1.03M | 0.77M | 1.57M | 1.07M | 0.58M | 0.23M | 0.19M | 0.44M | 0.45M | 0.51M | 0.42M | 0.44M | 0.42M | 0.40M | 0.64M | 0.72M | 0.68M | 0.70M | 0.64M | 0.67M | 0.62M | 0.65M | 0.68M | 0.81M | 0.67M | 0.77M | 0.70M | 0.76M | 7.36M | 0.77M | 1.27M | 1.80M | 1.30M | 1.10M | 0.95M | 1.00M | 0.88M | 0.97M | 0.75M | 0.72M | 0.74M | 0.69M |
|
Current Assets
|
| | 40.22M | | 39.39M | 40.51M | 35.90M | 35.29M | 34.92M | 35.93M | 35.44M | 32.19M | 30.25M | 38.53M | 37.91M | 33.38M | 32.87M | 34.29M | 34.23M | 32.90M | 31.27M | 31.62M | 30.81M | 28.67M | 28.98M | 27.81M | 26.68M | 27.73M | 27.44M | 28.97M | 26.61M | 25.81M | 25.86M | 25.91M | 25.84M | 22.67M | 25.27M | 27.13M | 28.41M | 27.59M | 34.65M | 46.79M | 69.48M | 88.81M | 95.89M | 88.22M | 104.51M | 106.50M | 87.94M | 91.78M | 88.81M | 88.52M | 82.55M | 77.80M | 77.65M | 75.71M | 70.57M | 68.76M | 73.27M | 63.66M | 63.00M | 64.13M |
|
Property, Plant & Equipment (Net)
|
| | 12.56M | | 12.72M | 12.59M | 12.65M | 12.39M | 12.17M | 11.98M | 11.90M | 11.65M | 11.44M | 11.16M | 10.91M | 11.32M | 11.28M | 11.05M | 10.85M | 10.99M | 11.12M | 11.48M | 11.47M | 11.34M | 11.95M | 12.47M | 12.09M | 11.90M | 11.82M | 11.66M | 11.35M | 11.20M | 11.05M | 10.98M | 10.85M | 10.67M | 10.77M | 10.70M | 10.63M | 10.61M | 10.59M | 19.49M | 30.82M | 43.22M | 68.54M | 76.63M | 87.93M | 92.20M | 96.69M | 98.82M | 100.15M | 98.68M | 96.82M | 95.03M | 93.48M | 91.82M | 90.05M | 88.94M | 87.35M | 85.55M | 84.01M | 82.24M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.99M | 1.99M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | 0.41M | | 0.39M | 0.37M | 0.36M | 0.35M | 0.34M | 0.33M | 0.29M | 0.29M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.27M | 0.27M | 0.27M | 0.27M | 0.26M | -0.25M | 0.26M | 0.26M | 0.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | 0.41M | | 0.39M | 0.37M | 0.36M | 0.35M | 0.34M | 0.33M | 0.29M | 0.29M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.27M | 0.27M | 0.27M | 0.27M | 0.26M | -0.25M | 0.26M | 0.26M | 0.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.80M | 0.80M | 4.63M | 6.37M | 11.25M | 13.15M | 13.87M | 8.79M | 9.65M | 9.97M | 6.52M | 6.29M | 7.22M | 8.53M | 8.39M | 8.31M | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | | 0.02M | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.17M | 0.15M | 0.12M | 0.11M | 0.09M | 0.07M | 0.05M | 0.08M | 0.04M | 0.03M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.18M | 0.17M | 0.17M | 0.16M | 0.15M | 0.14M | 0.13M | 0.11M | 0.10M | 0.09M | 0.08M | 0.07M |
|
Non-Current Assets
|
| | 12.97M | | 13.11M | 12.96M | 13.02M | 12.74M | 12.51M | 12.31M | 11.68M | 11.94M | 11.72M | 11.44M | 10.68M | 11.60M | 11.06M | 10.84M | 10.64M | 10.79M | 10.92M | 11.29M | 11.28M | 11.16M | 11.78M | 12.30M | 11.93M | 11.75M | 11.67M | 11.52M | 11.22M | 11.20M | 11.05M | 10.98M | 10.74M | 10.67M | 10.77M | 10.70M | 10.54M | 10.61M | 10.59M | 19.49M | 30.82M | 43.22M | 68.54M | 76.63M | 87.93M | 92.20M | 96.69M | 98.82M | 100.15M | 98.68M | 96.82M | 95.03M | 93.48M | 91.82M | 90.05M | 88.94M | 87.35M | 85.55M | 84.01M | 82.24M |
|
Assets
|
| | 53.19M | | 52.49M | 53.48M | 48.92M | 48.03M | 47.42M | 48.24M | 47.63M | 44.13M | 41.97M | 49.97M | 49.10M | 44.98M | 44.42M | 45.62M | 45.35M | 44.16M | 42.65M | 43.36M | 42.29M | 40.28M | 41.19M | 40.54M | 38.78M | 39.65M | 39.27M | 40.64M | 38.16M | 37.21M | 37.10M | 37.07M | 36.96M | 35.57M | 36.26M | 38.03M | 39.18M | 38.27M | 47.08M | 67.16M | 104.97M | 138.43M | 175.70M | 177.99M | 206.30M | 207.50M | 194.28M | 200.58M | 195.67M | 193.66M | 186.77M | 181.52M | 179.67M | 175.98M | 160.74M | 157.81M | 160.72M | 149.31M | 147.09M | 146.43M |
|
Accounts Payables
|
| | 3.85M | | 3.30M | 2.93M | 3.66M | 2.74M | 2.83M | 2.74M | 5.10M | 3.26M | 3.84M | 5.20M | 5.11M | 3.85M | 4.81M | 6.02M | 5.14M | 4.95M | 4.31M | 5.11M | 5.70M | 4.37M | 5.02M | 4.71M | 4.47M | 4.46M | 4.45M | 5.05M | 4.96M | 4.26M | 4.80M | 4.91M | 5.37M | 4.85M | 5.05M | 5.69M | 5.01M | 4.43M | 7.19M | 7.28M | 16.26M | 14.30M | 30.25M | 24.41M | 20.40M | 13.29M | 9.29M | 8.13M | 6.40M | 5.37M | 3.58M | 3.39M | 4.78M | 2.59M | 3.11M | 3.25M | 4.29M | 4.72M | 4.06M | 4.57M |
|
Dividends payables
|
| | | | 0.29M | 0.07M | | | | 0.06M | 0.06M | 0.06M | 0.06M | | 0.06M | 0.06M | 0.06M | | | 0.17M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 5.06M | 1.40M | 1.44M | 1.42M | 1.42M | 1.42M | 1.42M | 1.42M | 1.42M | 1.42M | 1.42M | 1.42M | 1.42M | 1.42M | 1.42M | 1.42M | 1.42M | 1.42M |
|
Payables
|
| | 3.85M | | 3.59M | 3.00M | 3.66M | 2.74M | 2.83M | 2.80M | 5.16M | 3.32M | 3.89M | 5.20M | 5.17M | 3.90M | 4.86M | 6.02M | 5.14M | 5.12M | 4.36M | 5.16M | 5.75M | 4.42M | 5.07M | 4.76M | 4.53M | 4.52M | 4.50M | 5.10M | 5.01M | 4.31M | 4.86M | 4.96M | 5.42M | 4.90M | 5.11M | 5.74M | 5.06M | 4.49M | 7.25M | 7.33M | 16.31M | 14.34M | 35.31M | 25.81M | 21.84M | 14.71M | 10.71M | 9.55M | 7.82M | 6.79M | 5.00M | 4.81M | 6.20M | 4.01M | 4.53M | 4.67M | 5.71M | 6.14M | 5.48M | 5.99M |
|
Accumulated Expenses
|
| | 0.95M | | 0.73M | 0.77M | 0.63M | 0.56M | 0.66M | 0.77M | 0.81M | 0.56M | 0.71M | 0.75M | 0.82M | 0.64M | 0.70M | 0.84M | 0.79M | 0.65M | 0.77M | 0.77M | 0.76M | 0.94M | 0.77M | 0.68M | 0.66M | 0.91M | 0.81M | 0.92M | 0.79M | 0.68M | 1.06M | 1.10M | 0.77M | 0.67M | 0.85M | 0.94M | 0.92M | 0.87M | 0.95M | 1.68M | 1.97M | 2.92M | 2.60M | 2.30M | 3.45M | 2.57M | 1.01M | 1.49M | 1.00M | 0.95M | 0.93M | 0.79M | 1.38M | 0.72M | 0.94M | 0.88M | 1.07M | 0.92M | 1.03M | 0.89M |
|
Other Accumulated Expenses
|
| | 3.91M | | 1.39M | 1.45M | 1.07M | 1.67M | 1.52M | 1.47M | 1.67M | 1.50M | 1.43M | 7.72M | 7.72M | 7.72M | 7.72M | 7.72M | 7.72M | 7.72M | 1.09M | 0.99M | 0.69M | 0.73M | 0.95M | 0.93M | 1.01M | 0.93M | 0.89M | 0.95M | 0.66M | 0.93M | 1.09M | 1.05M | 1.47M | 0.96M | 1.16M | 1.22M | 1.39M | 0.82M | 1.11M | 3.03M | 3.40M | 3.27M | 3.83M | 4.42M | 3.73M | 4.33M | 3.33M | 2.85M | 1.99M | 1.43M | 1.99M | 2.59M | 0.63M | 1.18M | 1.04M | 1.33M | 0.87M | 1.39M | 1.29M | 1.56M |
|
Short term Debt
|
| | 0.52M | | 0.64M | 0.66M | 0.62M | 0.52M | 0.42M | 0.31M | 0.32M | 0.32M | 0.30M | 0.28M | 0.25M | 0.20M | 0.18M | 0.16M | 0.15M | 0.15M | 0.15M | 0.25M | 0.25M | 0.25M | 0.26M | 0.26M | 0.43M | 0.44M | 0.44M | 0.43M | 0.41M | 0.39M | 0.36M | 0.42M | 0.41M | 0.30M | 0.32M | 0.29M | 0.26M | 0.26M | 0.87M | 1.10M | 1.03M | 1.49M | 0.28M | 0.29M | 0.29M | 0.29M | 0.30M | 0.29M | 0.29M | 0.29M | 0.29M | 0.30M | 0.30M | 0.31M | 0.32M | 0.33M | 0.33M | 0.34M | 0.35M | 0.36M |
|
Current Taxes
|
| | 0.15M | | 0.08M | 0.05M | 0.03M | 0.01M | 0.02M | 0.03M | | 0.00M | 0.00M | 0.06M | 0.09M | 0.00M | 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 | 0.02M | 0.02M | 618.00 | 0.07M | 0.67M | 4.37M | 12.70M | 4.52M | 2.55M | 4.96M | 5.67M | | | 0.06M | 0.06M | 0.01M | 0.04M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M |
|
Current Deferred Revenue
|
| | | | | | 0.87M | | 1.11M | 0.92M | 1.40M | 0.98M | 0.87M | 1.22M | 1.72M | 1.15M | 0.83M | 0.38M | 0.44M | 0.35M | 0.43M | 0.37M | 0.40M | 0.27M | 0.26M | 0.36M | 0.69M | 0.44M | 0.46M | 0.38M | 0.36M | | | | | | | | | | | | | | | | 2.34M | | 0.96M | 0.68M | 0.44M | 0.23M | 0.30M | 0.29M | 0.20M | 0.49M | 0.30M | 0.38M | 0.38M | 1.05M | 0.75M | 0.87M |
|
Total Current Liabilities
|
| | 9.99M | | 7.04M | 6.43M | 6.13M | 6.02M | 6.10M | 5.96M | 8.08M | 6.23M | 6.92M | 16.40M | 16.62M | 14.53M | 15.39M | 16.20M | 15.10M | 15.00M | 6.94M | 7.81M | 8.10M | 6.86M | 7.75M | 7.26M | 7.17M | 7.39M | 8.29M | 9.13M | 7.90M | 7.28M | 8.27M | 8.53M | 8.62M | 7.44M | 7.94M | 8.83M | 8.26M | 7.22M | 11.04M | 14.79M | 27.90M | 36.02M | 47.63M | 36.20M | 35.32M | 28.43M | 16.25M | 14.99M | 12.14M | 10.29M | 8.87M | 9.26M | 9.38M | 6.87M | 7.42M | 8.02M | 8.78M | 9.50M | 8.99M | 9.63M |
|
Non-Current Debt
|
| | 4.30M | | 4.24M | 4.07M | 4.14M | 4.07M | 3.99M | 3.91M | 3.83M | 3.74M | 3.68M | 3.63M | 3.58M | 3.54M | 3.50M | 3.46M | 3.43M | 3.39M | 3.35M | 3.48M | 3.42M | 3.35M | 3.29M | 3.22M | 3.50M | 3.38M | 3.27M | 3.17M | 3.08M | 2.99M | 2.89M | 2.73M | 2.64M | 2.64M | 2.52M | 2.45M | 2.38M | 2.31M | 3.00M | 2.71M | 2.71M | 2.18M | 1.96M | 1.89M | 1.81M | 1.74M | 1.66M | 1.60M | 1.53M | 1.46M | 1.39M | 1.31M | 1.23M | 1.15M | 1.07M | 0.99M | 0.90M | 0.81M | 0.72M | 0.62M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.06M | 0.04M | 0.02M | | | | 10.53M | 24.48M | 32.38M | 51.46M | 60.31M | 70.00M | 72.01M | 73.87M | 75.01M | 75.46M | 74.44M | 72.97M | 71.52M | 69.77M | 68.29M | 66.81M | 65.34M | 63.87M | 62.39M | 60.92M | 59.40M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.26M | 10.08M | 10.46M | 11.28M | | | | 17.50M | 30.61M | 38.21M | 49.59M | 38.09M | 37.14M | 30.17M | 17.91M | 16.59M | 13.67M | 11.75M | 10.26M | 10.57M | 10.61M | 8.03M | 8.49M | 9.01M | 9.68M | 10.31M | 9.70M | 10.25M |
|
Total Liabilities
|
| | 14.29M | | 11.28M | 10.50M | 10.27M | 10.09M | 10.09M | 9.88M | 11.90M | 9.97M | 10.60M | 20.03M | 20.20M | 18.07M | 18.89M | 19.67M | 18.52M | 18.38M | 10.29M | 11.29M | 11.51M | 10.21M | 11.03M | 10.48M | 10.67M | 10.77M | 11.56M | 12.30M | 10.98M | 10.27M | 11.16M | 11.26M | 11.34M | 10.14M | 10.50M | 11.30M | 10.64M | 9.53M | 14.03M | 28.03M | 55.09M | 70.59M | 101.06M | 98.40M | 107.14M | 102.18M | 91.78M | 91.60M | 89.13M | 86.19M | 83.22M | 82.09M | 80.38M | 76.32M | 75.31M | 74.35M | 73.55M | 72.70M | 70.62M | 69.65M |
|
Total Debt
|
| | 4.82M | | 4.88M | 4.72M | 4.76M | 4.59M | 4.41M | 4.22M | 4.14M | 4.06M | 3.98M | 3.91M | 3.82M | 3.74M | 3.68M | 3.62M | 3.57M | 3.54M | 3.50M | 3.73M | 3.67M | 3.60M | 3.54M | 3.48M | 3.93M | 3.81M | 3.71M | 3.60M | 3.49M | 3.38M | 3.25M | 3.15M | 3.05M | 2.94M | 2.84M | 2.73M | 2.64M | 2.57M | 3.87M | 3.81M | 3.74M | 3.67M | 2.24M | 2.17M | 2.10M | 2.03M | 1.96M | 1.89M | 1.82M | 1.75M | 1.68M | 1.61M | 1.54M | 1.46M | 1.39M | 1.31M | 1.23M | 1.15M | 1.07M | 0.98M |
|
Common Equity
|
| | 38.90M | | 41.22M | 42.98M | 38.65M | 37.94M | 37.33M | 38.37M | 35.73M | 34.16M | 31.37M | 29.94M | 28.65M | 26.91M | 25.53M | 25.95M | 26.58M | 25.77M | 32.36M | 32.07M | 30.78M | 30.06M | 30.16M | 30.07M | 28.11M | 28.88M | 27.71M | 28.34M | 27.17M | 26.94M | 25.94M | 25.82M | 25.61M | 25.43M | 25.77M | 26.74M | 28.54M | 28.74M | 33.05M | 39.12M | 49.88M | 67.84M | 74.64M | 79.60M | 99.17M | 105.32M | 102.50M | 108.98M | 106.54M | 107.47M | 103.54M | 99.42M | 99.29M | 99.66M | 85.44M | 83.46M | 87.17M | 76.61M | 76.47M | 76.78M |
|
Shareholder's Equity
|
| | 38.90M | | 41.22M | 42.98M | 38.65M | 37.94M | 37.33M | 38.37M | 35.73M | 34.16M | 31.37M | 29.94M | 28.65M | 26.91M | 25.53M | 25.95M | 26.58M | 25.77M | 32.36M | 32.07M | 30.78M | 30.06M | 30.16M | 30.07M | 28.11M | 28.88M | 27.71M | 28.34M | 27.17M | 26.94M | 25.94M | 25.82M | 25.61M | 25.43M | 25.77M | 26.74M | 28.54M | 28.74M | 33.05M | 39.12M | 49.88M | 67.84M | 74.64M | 79.60M | 99.17M | 105.32M | 102.50M | 108.98M | 106.54M | 107.47M | 103.54M | 99.42M | 99.29M | 99.66M | 85.44M | 83.46M | 87.17M | 76.61M | 76.47M | 76.78M |
|
Liabilities and Shareholders Equity
|
| | 53.19M | | 52.49M | 53.48M | 48.92M | 48.03M | 47.42M | 48.24M | 47.63M | 44.13M | 41.97M | 49.97M | 49.10M | 44.98M | 44.42M | 45.62M | 45.35M | 44.16M | 42.65M | 43.36M | 42.29M | 40.28M | 41.19M | 40.54M | 38.78M | 39.65M | 39.27M | 40.64M | 38.16M | 37.21M | 37.10M | 37.07M | 36.96M | 35.57M | 36.26M | 38.03M | 39.18M | 38.27M | 47.08M | 67.16M | 104.97M | 138.43M | 175.70M | 177.99M | 206.30M | 207.50M | 194.28M | 200.58M | 195.67M | 193.66M | 186.77M | 181.52M | 179.67M | 175.98M | 160.74M | 157.81M | 160.72M | 149.31M | 147.09M | 146.43M |
|
Treasury Shares
|
| | | | | | | | | 0.04M | 0.07M | 0.08M | 0.34M | 0.66M | 0.66M | | | | 0.72M | | | | | | | | | | | | | | | | | | | | | | | 0.30M | | | 0.15M | | 0.53M | | 1.09M | | 3.56M | | | | 4.09M | | | | 4.09M | | | |
|
Retained Earnings
|
| | -21.05M | | -18.48M | -16.65M | -19.63M | -20.35M | -20.95M | -21.23M | -23.77M | -25.18M | -27.62M | -28.56M | -29.98M | -32.02M | -33.41M | -33.04M | -32.34M | -33.28M | -26.84M | -27.10M | -28.27M | -28.96M | -29.62M | -29.74M | -31.96M | -33.15M | -34.50M | -34.57M | -35.70M | -35.88M | -36.83M | -36.89M | -37.04M | -37.17M | -36.78M | -35.75M | -33.89M | -33.57M | -29.80M | -21.18M | -9.67M | 8.29M | 13.85M | 20.34M | 41.18M | 48.74M | 45.04M | 50.37M | 46.03M | 46.96M | 43.03M | 38.92M | 38.79M | 39.16M | 24.94M | 22.96M | 26.67M | 16.11M | 15.97M | 16.28M |
|
Preferred Shares
|
| | 1.23M | | 1.23M | 1.23M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M |