|
Cash & Equivalents
|
| 0.34M | 1.52M | 1.46M | 1.80M | 2.90M | 3.41M | 3.78M | 3.97M | 4.48M | 4.55M | 3.74M | | | | 0.62M | 0.20M | 4.01M | 4.59M | 6.53M | 7.84M | 5.71M | 7.64M | 10.00M | 13.01M | 13.78M | 11.16M | 11.00M | 10.94M | 9.74M | 8.16M | 8.25M | 7.51M | 7.05M | 5.67M | 5.90M | 10.71M | 14.00M | 13.29M | 13.12M | 13.89M | 13.75M | 8.57M | 3.13M | 0.36M | 0.34M | 0.15M | 0.55M | 0.21M | 0.24M | 0.26M | 0.28M | 0.30M | 0.32M | 0.33M | 0.35M | 0.37M |
|
Cash & Current Investments
|
| 0.34M | 1.52M | 1.46M | 1.80M | 2.90M | 3.41M | 3.78M | 3.97M | 4.48M | 4.55M | 3.74M | | | | 0.62M | 0.20M | 4.01M | 4.59M | 6.53M | 7.84M | 5.71M | 7.64M | 10.00M | 13.01M | 13.78M | 11.16M | 11.00M | 10.94M | 9.74M | 8.16M | 8.25M | 7.51M | 7.05M | 5.67M | 5.90M | 10.71M | 14.00M | 13.29M | 13.12M | 13.89M | 13.75M | 8.57M | 3.13M | 0.36M | 0.34M | 0.15M | 0.55M | 0.21M | 0.24M | 0.26M | 0.28M | 0.30M | 0.32M | 0.33M | 0.35M | 0.37M |
|
Receivables - Net
|
| | 1.26M | | 1.09M | 1.56M | 0.99M | 1.24M | 0.96M | 1.10M | 0.01M | 0.97M | 1.23M | 1.11M | 1.19M | 1.27M | 1.31M | 1.68M | 1.32M | 1.13M | 1.41M | 1.87M | 1.47M | 1.43M | 1.94M | 1.76M | 1.44M | 1.40M | 1.57M | 2.35M | 2.49M | 1.75M | 2.07M | 1.81M | 2.35M | 2.21M | 3.43M | 2.67M | 1.87M | 2.52M | 2.21M | 3.16M | 2.17M | 2.27M | 3.08M | 4.23M | 3.13M | 3.22M | 2.55M | 2.99M | 3.21M | 3.41M | 2.56M | 3.15M | 2.32M | 2.22M | 2.19M |
|
Receivables - Other
|
| | | | | 0.50M | 0.50M | 0.50M | 0.50M | 0.25M | 0.25M | 0.25M | 0.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | 1.26M | | 1.09M | 2.06M | 1.49M | 1.74M | 1.46M | 1.35M | 0.26M | 1.22M | 1.48M | 1.11M | 1.19M | 1.27M | 1.31M | 1.68M | 1.32M | 1.13M | 1.41M | 1.87M | 1.47M | 1.43M | 1.94M | 1.76M | 1.44M | 1.40M | 1.57M | 2.35M | 2.49M | 1.75M | 2.07M | 1.81M | 2.35M | 2.21M | 3.43M | 2.67M | 1.87M | 2.52M | 2.21M | 3.16M | 2.17M | 2.27M | 3.08M | 4.23M | 3.13M | 3.22M | 2.55M | 2.99M | 3.21M | 3.41M | 2.56M | 3.15M | 2.32M | 2.22M | 2.19M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.85M | | 0.75M | 0.66M | 0.74M | 0.68M | 0.89M | 0.64M | 0.70M | 0.91M | 1.00M | 0.76M | 0.69M | 0.95M | 0.70M | 0.38M | 0.74M | 1.35M | 1.25M | 0.88M | | | | | 1.11M | | 1.83M | 1.56M | 1.30M | 1.59M | 1.54M | 1.44M |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | 8.13M | | 5.43M | 6.01M | 8.53M | 7.41M | 6.72M | 6.13M | 8.31M | 7.06M | 6.40M | 6.39M | 9.07M | 7.97M | 6.57M | 6.61M | 9.69M | 9.42M | 7.81M | 6.37M | | | | | 15.95M | | 14.08M | 10.30M | 14.99M | 14.15M | 13.94M | 13.97M |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | 5.82M | | 8.76M | 8.67M | 6.98M | 8.24M | 8.80M | 9.76M | 8.06M | 8.63M | 9.31M | 9.47M | 7.93M | 8.62M | 9.22M | 11.17M | 8.64M | 9.35M | 11.38M | 13.61M | | | | | 11.25M | | 13.58M | 19.50M | 16.61M | 17.86M | 17.47M | 18.86M |
|
Inventory
|
| | 10.71M | | 10.25M | 9.50M | 8.84M | 9.07M | 8.86M | 8.57M | 9.23M | 9.21M | | | | | | 10.63M | | 10.41M | 11.81M | 11.97M | 12.16M | 11.68M | 11.93M | 14.79M | 15.19M | 14.95M | 15.34M | 16.25M | 16.33M | 16.41M | 16.53M | 17.08M | 16.60M | 16.71M | 16.62M | 17.69M | 17.55M | 16.50M | 18.15M | 19.08M | 20.12M | 20.43M | 20.86M | 22.20M | 22.57M | 22.75M | 26.07M | 28.31M | 28.88M | 29.49M | 31.36M | 32.91M | 33.60M | 32.95M | 34.27M |
|
Prepaid Assets
|
| | 0.08M | | 0.19M | 0.14M | 0.14M | 0.17M | 0.11M | 0.06M | 0.09M | 0.15M | | | | | | 0.13M | | 0.42M | 0.07M | 0.40M | 0.16M | 0.08M | 0.11M | 0.11M | 0.20M | 0.15M | 0.14M | 0.22M | 0.22M | 0.17M | 0.17M | 0.20M | 0.29M | 0.16M | 0.12M | 0.18M | 0.54M | 0.25M | 0.19M | 0.30M | 0.31M | 0.31M | 0.30M | 0.45M | 0.60M | 0.45M | 0.31M | 0.52M | 0.51M | 0.30M | 0.23M | 0.52M | 0.45M | 0.42M | 0.36M |
|
Current Assets
|
| | 13.76M | | 13.43M | 14.72M | 14.77M | 14.67M | 14.31M | 14.78M | 15.24M | 14.33M | | | | | | 18.14M | | 19.81M | 21.14M | 19.95M | 21.43M | 23.20M | 26.99M | 30.44M | 28.00M | 27.50M | 27.99M | 28.63M | 27.20M | 26.76M | 26.29M | 26.77M | 25.24M | 25.09M | 31.21M | 35.03M | 33.69M | 32.46M | 34.59M | 36.43M | 31.35M | 26.73M | 25.54M | 27.78M | 27.27M | 27.75M | 30.05M | 32.19M | 33.19M | 33.73M | 34.86M | 36.92M | 37.02M | 36.26M | 37.98M |
|
Buildings
|
| | | | | | 6.73M | | 6.77M | 6.76M | 6.80M | 6.80M | 6.80M | 6.80M | 13.62M | 13.70M | 13.72M | 13.76M | 13.84M | 13.87M | 13.90M | 14.46M | 14.75M | 14.86M | 14.98M | 15.06M | 15.12M | 15.15M | 15.29M | 15.99M | 15.99M | 16.10M | 16.10M | 16.32M | 17.36M | 17.66M | 17.69M | 17.69M | 17.71M | 17.79M | 17.79M | 17.79M | 18.14M | 20.38M | 36.66M | 40.81M | 40.89M | 42.13M | 42.22M | 43.99M | 44.11M | 44.11M | 44.11M | 44.15M | 44.19M | 44.19M | 44.12M |
|
Construction in Progress
|
| | | | | | 0.33M | | 0.69M | 1.06M | 1.23M | 1.46M | 2.72M | 4.61M | 0.26M | 0.04M | 0.49M | 0.48M | 0.20M | 0.68M | 1.11M | 0.45M | 0.56M | 0.92M | 1.24M | 1.04M | 1.04M | 1.99M | 2.81M | 1.75M | 2.15M | 2.82M | 4.16M | 4.19M | 5.20M | 5.78M | 5.99M | 6.55M | 7.37M | 9.77M | 12.71M | 14.56M | 19.62M | 21.23M | 5.36M | 2.04M | 2.05M | 1.48M | 2.41M | 0.64M | 0.91M | 0.78M | 0.97M | 0.63M | 0.65M | 0.63M | 0.63M |
|
Land & Improvements
|
| | | | | | 2.61M | | 2.61M | 2.68M | 2.89M | 2.89M | 2.89M | 3.55M | 3.62M | 5.09M | 5.09M | 5.09M | 5.43M | 6.43M | 6.44M | 8.06M | 9.57M | 10.01M | 10.04M | 10.20M | 10.82M | 10.93M | 10.93M | 11.14M | 11.14M | 11.14M | 11.76M | 11.76M | 11.76M | 11.76M | 11.77M | 11.79M | 11.79M | 11.79M | 11.95M | 12.85M | 12.72M | 12.72M | 13.66M | 14.49M | 14.49M | 14.49M | 14.49M | 14.49M | 14.49M | 14.99M | 14.99M | 15.34M | 15.34M | 15.34M | 15.34M |
|
Property, Plant & Equipment (Net)
|
| | 6.24M | | 6.48M | 7.16M | 7.24M | 7.37M | 7.45M | 7.77M | 8.31M | 8.40M | | | | | | 16.73M | | 17.80M | 18.19M | 20.20M | 21.77M | 22.59M | 23.19M | 23.20M | 23.87M | 24.82M | 25.50M | 25.78M | 25.81M | 26.23M | 27.87M | 28.65M | 30.34M | 30.94M | 31.09M | 31.49M | 31.92M | 34.00M | 37.20M | 40.60M | 45.72M | 49.58M | 51.90M | 53.55M | 53.01M | 53.06M | 53.63M | 53.37M | 53.01M | 52.87M | 52.63M | 52.01M | 51.34M | 50.64M | 50.10M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | 0.06M | | 0.06M | 0.06M | 0.06M | 0.05M | 0.05M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | 1.85M | | | | 1.93M | | | | 1.59M | | | | 2.20M | | | | 2.96M | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 0.03M | | 0.05M | 0.05M | 0.85M | 0.05M | 0.07M | 0.05M | 0.05M | 0.06M | | | | | | 1.48M | | 1.27M | 0.05M | 0.06M | | | | 0.05M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.13M | 0.01M | 0.01M | 0.01M | 0.12M | 0.01M | 0.01M | 0.01M | 0.11M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Non-Current Assets
|
| | 8.01M | | 8.21M | 9.38M | 9.52M | 9.55M | 9.66M | 9.68M | 10.17M | 10.74M | | | | | | 20.49M | | 22.14M | 22.69M | 24.92M | 26.97M | 28.15M | 28.89M | 29.26M | 30.02M | 31.49M | 32.54M | 32.85M | 38.01M | 38.59M | 40.32M | 41.15M | 43.25M | 43.90M | 44.07M | 44.46M | 44.99M | 46.91M | 50.19M | 54.95M | 61.63M | 67.17M | 69.41M | 70.91M | 70.84M | 71.25M | 71.68M | 73.52M | 73.00M | 72.78M | 72.40M | 72.10M | 71.22M | 70.34M | 69.62M |
|
Assets
|
| | 21.77M | | 21.65M | 24.10M | 24.29M | 24.22M | 23.97M | 24.45M | 25.41M | 25.07M | | | | | | 38.63M | | 41.96M | 43.84M | 44.87M | 48.40M | 51.35M | 55.89M | 59.70M | 58.01M | 58.98M | 60.53M | 61.48M | 65.21M | 65.35M | 66.61M | 67.92M | 68.49M | 68.98M | 75.28M | 79.49M | 78.67M | 79.37M | 84.78M | 91.38M | 92.97M | 93.90M | 94.96M | 98.68M | 98.11M | 99.00M | 101.73M | 105.71M | 106.19M | 106.51M | 107.26M | 109.02M | 108.24M | 106.60M | 107.60M |
|
Accounts Payables
|
| | 0.75M | | 0.87M | 0.99M | 0.30M | 0.59M | 0.46M | 0.74M | 0.73M | 0.59M | | | | | | 0.39M | | 0.52M | 0.35M | 0.51M | 0.53M | 0.46M | 0.64M | 0.99M | 0.58M | 0.56M | 0.84M | 0.84M | 0.59M | 0.65M | 0.66M | 0.86M | 1.41M | 1.11M | 1.23M | 1.42M | 1.65M | 1.66M | 2.14M | 2.10M | 3.24M | 2.23M | 2.46M | 3.07M | 1.49M | 2.16M | 1.98M | 2.03M | 1.95M | 1.99M | 1.96M | 1.58M | 2.13M | 1.95M | 1.88M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | 0.25M | | 0.25M | 0.25M | 0.25M | 1.81M | 1.80M | 1.78M | 1.76M | 1.74M | 1.72M | 1.70M | 1.69M | 1.53M | 1.51M | 1.49M | 1.47M | 1.45M | 1.43M | 5.03M | 1.38M | 1.36M | 1.34M | 2.90M | 4.13M | 1.27M | 1.25M | 2.05M | 1.20M | 1.18M | 1.15M | 1.94M | 1.10M | 1.07M | 1.05M | 1.02M | 1.00M | 0.97M | 0.94M | 0.91M |
|
Payables
|
| | 0.75M | | 0.87M | 0.99M | 0.30M | 0.59M | 0.46M | 0.74M | 0.73M | 0.59M | | | | | | 0.63M | | 0.76M | 0.59M | 0.75M | 2.34M | 2.25M | 2.42M | 2.75M | 2.33M | 2.28M | 2.55M | 2.53M | 2.12M | 2.16M | 2.14M | 2.33M | 2.86M | 2.54M | 6.27M | 2.80M | 3.01M | 3.00M | 5.04M | 6.24M | 4.51M | 3.48M | 4.52M | 4.27M | 2.67M | 3.31M | 3.92M | 3.13M | 3.03M | 3.04M | 2.98M | 2.58M | 3.09M | 2.89M | 2.79M |
|
Accumulated Expenses
|
| | 0.60M | | 0.45M | 0.40M | 0.44M | 0.40M | 0.36M | 0.37M | 0.47M | 0.49M | | | | | | 0.60M | | 0.48M | 0.82M | 1.00M | 0.71M | 0.68M | 0.95M | 0.87M | 0.64M | 0.78M | 1.09M | 0.91M | 0.70M | 0.69M | 1.02M | 1.00M | 0.80M | 0.95M | 1.26M | 1.34M | 1.11M | 1.10M | 1.29M | 1.16M | 1.03M | 1.25M | 1.22M | 1.43M | 1.33M | 1.48M | 1.80M | 1.48M | 1.78M | 2.01M | 2.29M | 2.10M | 1.80M | 1.75M | 1.94M |
|
Short term Debt
|
| | 0.45M | | 0.17M | 0.13M | 0.20M | 0.20M | 0.20M | 0.21M | 0.21M | 0.21M | | | | | | -0.35M | | 0.36M | 0.36M | 0.38M | 0.38M | 0.38M | 0.39M | 0.40M | 0.39M | 0.41M | 0.41M | 0.42M | 0.42M | 0.42M | 0.43M | 0.44M | 0.44M | 0.44M | 0.45M | -0.45M | 0.45M | 0.46M | 0.46M | 0.47M | 0.48M | 0.48M | 0.48M | 0.50M | 0.50M | 0.51M | 0.52M | 0.52M | 0.53M | 0.54M | 0.54M | 0.95M | 0.97M | 0.98M | 0.99M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.19M | 0.20M | 0.20M | 0.27M | 0.28M | 0.28M | 0.28M | 0.27M | 0.31M | 0.35M | 0.44M | 0.53M | 0.68M | 0.75M | 0.77M | 0.82M | 0.84M | 0.86M | 0.45M | 0.46M | 0.47M | 0.47M | 0.48M | 0.48M | 0.47M | 0.47M |
|
Current Taxes
|
| | | | | 0.04M | | | | 0.03M | 0.02M | 0.13M | | | | | | | | | 0.28M | 0.39M | 0.57M | 0.46M | 0.53M | 0.13M | 0.25M | 0.22M | 0.30M | | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | | | | | | 0.14M | | 0.14M | 0.14M | 0.14M | 0.21M | 0.19M | 0.20M | 0.10M | 0.33M | 0.27M | 0.24M | 0.52M | 0.47M | 0.46M | 0.43M | 0.60M | 0.58M | 0.49M | 0.45M | 0.62M | 0.60M | 0.55M | 0.54M | 0.94M | 0.86M | 0.80M | 0.75M | 1.44M | 1.38M | 1.26M | 1.29M | 1.97M | 1.94M | 1.83M | 1.72M | 2.47M | 2.35M | 2.16M | 2.04M |
|
Curent Deferred Tax Liability
|
| | 0.23M | | 0.23M | 0.23M | 0.35M | 0.35M | 0.35M | 0.35M | 0.25M | 0.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 2.30M | | 1.72M | 1.93M | 1.82M | 1.68M | 1.52M | 1.84M | 2.37M | 1.82M | | | | | | 4.09M | | 3.09M | 3.34M | 3.57M | 4.36M | 7.02M | 6.60M | 6.43M | 4.23M | 3.98M | 5.00M | 5.40M | 3.97M | 3.92M | 4.50M | 5.37M | 5.04M | 5.10M | 10.68M | 7.30M | 5.45M | 5.53M | 10.66M | 11.93M | 7.41M | 6.70M | 9.01M | 9.93M | 8.20M | 8.92M | 12.32M | 13.80M | 11.58M | 10.96M | 12.24M | 12.98M | 10.29M | 8.91M | 12.19M |
|
Non-Current Debt
|
| | 2.83M | | 3.10M | 4.13M | 4.01M | 3.96M | 3.92M | 3.87M | 3.82M | 3.78M | | | | | | 4.77M | | 4.64M | 4.55M | 4.44M | 6.94M | 6.86M | 6.75M | 6.66M | 6.57M | 6.46M | 6.35M | 6.25M | 6.15M | 6.04M | 5.93M | 5.83M | 5.72M | 5.61M | 5.50M | 5.39M | 5.28M | 5.16M | 5.05M | 4.93M | 4.81M | 4.69M | 4.58M | 6.45M | 7.33M | 7.22M | 7.09M | 6.96M | 9.33M | 10.20M | 10.06M | 12.91M | 15.68M | 15.44M | 14.27M |
|
Non-Current Deffered Revenue
|
-0.02M | -0.02M | 0.03M | -0.01M | -0.02M | -0.02M | -0.03M | -0.01M | -0.02M | -0.02M | 0.67M | -0.01M | | | | 0.02M | 0.02M | -0.03M | 0.01M | 0.02M | 0.02M | -0.03M | 0.01M | 0.02M | 0.02M | -0.03M | 0.01M | 0.02M | 0.02M | 0.03M | 0.01M | 0.01M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 0.58M | | 0.58M | 0.58M | -1.10M | 0.75M | 0.75M | 0.75M | 0.80M | 0.80M | | | | | | 1.85M | | 1.85M | 1.85M | 1.93M | 1.93M | 1.93M | 1.93M | 1.59M | 1.59M | 1.59M | 1.59M | 2.20M | 2.20M | 2.20M | 2.20M | 2.96M | 2.96M | 2.96M | 2.96M | -3.25M | 3.25M | 3.25M | 3.25M | 3.60M | 3.60M | 3.60M | 3.60M | 3.44M | 3.44M | 3.44M | 3.44M | 2.91M | 2.91M | 2.91M | 2.91M | 2.54M | 2.54M | 2.54M | 2.54M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.89M | 4.83M | 4.75M | 4.71M | 5.22M | 4.86M | 4.79M | 4.72M | 4.66M | 4.70M | 4.66M | 5.95M | 7.92M | 9.58M | 9.45M | 8.51M | 9.79M | 9.99M | 9.78M | 11.40M | 11.74M | 11.63M | 11.52M | 11.35M | 11.71M | 11.59M | 11.01M |
|
Total Non-Current Liabilities
|
| | | | | | 4.01M | | | | 3.82M | | | | | | | 4.77M | | | | 4.44M | | | | 6.66M | | | | 6.25M | | | | 5.83M | | | | 5.39M | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
| | 6.20M | | 5.88M | 7.95M | 7.85M | 7.62M | 7.38M | 7.59M | 8.07M | 7.44M | | | | | | 11.46M | | 9.98M | 10.08M | 10.24M | 13.62M | 16.14M | 15.58M | 14.95M | 12.50M | 12.13M | 13.03M | 13.92M | 17.22M | 17.01M | 17.41M | 18.87M | 18.66M | 18.53M | 23.93M | 20.67M | 18.64M | 18.33M | 23.27M | 26.41M | 23.21M | 23.88M | 25.88M | 28.32M | 27.94M | 28.72M | 31.78M | 35.07M | 35.11M | 35.23M | 36.26M | 39.78M | 39.74M | 38.00M | 40.00M |
|
Total Debt
|
| | 3.28M | | 3.27M | 4.26M | 4.21M | 4.16M | 4.13M | 4.08M | 4.03M | 3.99M | | | | | | 4.42M | | 5.00M | 4.91M | 4.82M | 7.33M | 7.23M | 7.15M | 7.05M | 6.96M | 6.86M | 6.77M | 6.67M | 6.57M | 6.47M | 6.37M | 6.26M | 6.16M | 6.05M | 5.95M | 4.94M | 5.73M | 5.62M | 5.51M | 5.40M | 5.29M | 5.18M | 5.06M | 6.94M | 7.84M | 7.73M | 7.61M | 7.48M | 9.86M | 10.73M | 10.61M | 13.86M | 16.65M | 16.42M | 15.26M |
|
Common Equity
|
| | 15.57M | | 15.77M | 16.14M | 16.43M | 16.60M | 16.60M | 16.86M | 17.34M | 17.63M | | | | | | 27.17M | | 31.98M | 33.75M | 34.63M | 34.78M | 35.21M | 40.30M | 44.74M | 45.51M | 46.85M | 47.50M | 47.56M | 47.99M | 48.35M | 49.20M | 49.05M | 49.83M | 50.45M | 51.35M | 58.82M | 60.03M | 61.03M | 61.51M | 64.96M | 69.77M | 70.02M | 69.07M | 70.36M | 70.17M | 70.28M | 69.95M | 70.64M | 71.08M | 71.28M | 71.00M | 69.23M | 68.50M | 68.60M | 67.59M |
|
Shareholder's Equity
|
| | 15.57M | | 15.77M | 16.14M | 16.43M | 16.60M | 16.60M | 16.86M | 17.34M | 17.63M | | | | | | 27.17M | | 31.98M | 33.75M | 34.63M | 34.78M | 35.21M | 40.30M | 44.74M | 45.51M | 46.85M | 47.50M | 47.56M | 47.99M | 48.35M | 49.20M | 49.05M | 49.83M | 50.45M | 51.35M | 58.82M | 60.03M | 61.03M | 61.51M | 64.96M | 69.77M | 70.02M | 69.07M | 70.36M | 70.17M | 70.28M | 69.95M | 70.64M | 71.08M | 71.28M | 71.00M | 69.23M | 68.50M | 68.60M | 67.59M |
|
Liabilities and Shareholders Equity
|
| | 21.77M | | 21.65M | 24.10M | 24.29M | 24.22M | 23.97M | 24.45M | 25.41M | 25.07M | | | | | | 38.63M | | 41.96M | 43.84M | 44.87M | 48.40M | 51.35M | 55.89M | 59.70M | 58.01M | 58.98M | 60.53M | 61.48M | 65.21M | 65.35M | 66.61M | 67.92M | 68.49M | 68.98M | 75.28M | 79.49M | 78.67M | 79.37M | 84.78M | 91.38M | 92.97M | 93.90M | 94.96M | 98.68M | 98.11M | 99.00M | 101.73M | 105.71M | 106.19M | 106.51M | 107.26M | 109.02M | 108.24M | 106.60M | 107.60M |
|
Treasury Shares
|
| | | | | | | | 0.07M | 0.07M | 0.09M | 0.09M | 0.11M | 0.11M | 0.11M | 0.11M | 0.15M | -0.04M | 0.17M | 0.20M | | -0.07M | | | | -0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Retained Earnings
|
| | 6.94M | | 7.14M | 7.52M | 7.80M | 7.99M | 8.21M | 8.47M | 9.00M | 9.30M | | | | | | 14.43M | | 15.20M | 15.67M | 16.60M | 16.78M | 17.24M | 17.67M | 18.89M | 18.96M | 19.51M | 19.90M | 20.73M | 20.90M | 21.00M | 21.60M | 22.21M | 22.74M | 23.11M | 23.75M | 24.49M | 24.26M | 24.97M | 25.07M | 25.49M | 24.93M | 24.72M | 23.30M | 22.98M | 21.72M | 21.32M | 20.48M | 19.73M | 18.65M | 18.28M | 17.44M | 17.36M | 16.07M | 15.60M | 13.95M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | 3.74M | | | | 9.06M | | | | 17.34M | | | | 18.32M | 18.58M | 18.83M | 19.09M | 18.32M | 18.58M | 18.83M | 19.09M | 25.82M | 27.27M | 27.55M | 27.94M | 30.96M | 36.33M | 36.79M | 37.26M | 38.87M | 39.93M | 40.44M | 40.95M | 42.39M | 43.92M | 44.48M | 45.05M | 43.36M | 43.92M | 44.48M | 45.05M |