|
Cash & Equivalents
|
4.25M | 7.23M | 6.60M | 5.10M | 4.23M | 6.27M | 7.85M | 4.08M | 7.14M | 10.11M | 9.75M | 8.94M | 8.46M | 11.81M | 11.64M | 3.37M | 2.43M | 5.81M | 2.29M | 1.80M | 1.94M | 4.62M | 6.17M | 5.67M | 7.02M | 9.34M | 1.06M | 1.89M | 4.02M | 4.41M | 3.80M | 1.92M | 5.70M | 6.82M | 4.27M | 5.24M | 3.03M | 4.17M | 3.86M | 3.24M | 5.31M | 4.84M | 5.31M | 1.76M | 4.22M | 6.10M | 2.76M | 3.40M | 5.57M | 4.80M | 2.44M | 3.79M | 5.70M | 6.40M | 3.45M | 3.64M | 5.15M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75M | 0.75M | 0.75M | | 0.75M | 0.75M | 0.75M | | | | | | |
|
Cash & Current Investments
|
4.25M | 7.23M | 6.60M | 5.10M | 4.23M | 6.27M | 7.85M | 4.08M | 7.14M | 10.11M | 9.75M | 8.94M | 8.46M | 11.81M | 11.64M | 3.37M | 2.43M | 5.81M | 2.29M | 1.80M | 1.94M | 4.62M | 6.17M | 5.67M | 7.02M | 9.34M | 1.06M | 1.89M | 4.02M | 4.41M | 3.80M | 1.92M | 5.70M | 6.82M | 4.27M | 5.24M | 3.03M | 4.17M | 3.86M | 3.24M | 5.31M | 4.84M | 5.31M | 1.76M | 4.97M | 6.85M | 3.51M | 3.40M | 6.32M | 5.55M | 3.19M | 3.79M | 5.70M | 6.40M | 3.45M | 3.64M | 5.15M |
|
Receivables - Net
|
| | 12.33M | | 23.48M | 16.66M | 12.90M | 14.69M | 23.86M | 16.06M | 16.44M | 14.90M | 25.42M | 17.49M | 15.63M | 16.11M | 30.79M | 24.01M | 19.48M | 16.72M | 27.12M | 23.59M | 21.25M | 32.62M | 31.58M | 26.01M | 24.49M | 34.51M | 30.87M | 25.10M | 25.23M | 35.46M | 30.64M | 25.48M | 27.41M | 33.72M | 32.15M | 27.17M | 31.59M | 36.27M | 36.09M | 34.22M | 34.60M | 46.99M | 40.15M | 32.60M | 32.97M | 39.80M | 33.85M | 26.23M | 32.97M | 40.07M | 31.35M | 28.24M | 30.81M | 36.17M | 30.03M |
|
Receivables
|
| | 12.33M | | 23.48M | 16.66M | 12.90M | 14.69M | 23.86M | 16.06M | 16.44M | 14.90M | 25.42M | 17.49M | 15.63M | 16.11M | 30.79M | 24.01M | 19.48M | 16.72M | 27.12M | 23.59M | 21.25M | 32.62M | 31.58M | 26.01M | 24.49M | 34.51M | 30.87M | 25.10M | 25.23M | 35.46M | 30.64M | 25.48M | 27.41M | 33.72M | 32.15M | 27.17M | 31.59M | 36.27M | 36.09M | 34.22M | 34.60M | 46.99M | 40.15M | 32.60M | 32.97M | 39.80M | 33.85M | 26.23M | 32.97M | 40.07M | 31.35M | 28.24M | 30.81M | 36.17M | 30.03M |
|
Raw Materials
|
| | 1.01M | | 1.45M | 0.91M | 1.56M | 0.93M | 1.88M | 1.90M | 1.40M | 1.97M | 1.88M | 1.90M | 2.03M | 1.97M | 4.47M | 2.26M | 4.44M | 4.71M | 4.47M | 4.54M | 5.78M | 5.52M | 5.70M | 6.78M | | | | 7.76M | | | | 6.09M | | | | 10.35M | | | 13.05M | 13.05M | | | 14.30M | 17.55M | 16.97M | 15.82M | 15.71M | 15.95M | 15.77M | 14.46M | 14.06M | 15.93M | 14.49M | 13.86M | 15.35M |
|
Work In Process
|
| | 0.17M | | 0.10M | 0.07M | 0.04M | 0.13M | 0.02M | 0.03M | 0.07M | 0.05M | 0.02M | 0.03M | 0.19M | 0.05M | 0.29M | 0.39M | 0.52M | 0.60M | 0.29M | 0.54M | 0.19M | 0.18M | 0.18M | 0.19M | | | | 0.14M | | | | 0.27M | | | | 0.07M | | | 0.09M | 0.09M | | | 0.72M | 0.41M | 0.33M | 0.31M | 0.28M | 0.21M | 0.26M | 0.24M | 0.26M | 0.25M | 0.41M | 0.38M | 0.43M |
|
Finished Goods
|
| | 21.11M | | 22.03M | 21.82M | 22.89M | 22.57M | 24.78M | 28.06M | 28.82M | 28.43M | 27.55M | 27.35M | 26.00M | 26.96M | 26.12M | 28.81M | 28.71M | 30.62M | 31.45M | 29.42M | 31.32M | 29.94M | 30.91M | 33.11M | | | | 33.43M | | | | 32.90M | | | | 40.29M | | | 40.41M | 40.41M | | | 51.19M | 45.37M | 41.19M | 39.82M | 38.58M | 39.32M | 40.85M | 41.92M | 41.66M | 40.07M | 42.38M | 43.08M | 44.39M |
|
Inventory
|
| | 22.29M | | 23.57M | 22.80M | 24.49M | 23.63M | 26.68M | 29.99M | 30.29M | 30.45M | 29.45M | 29.28M | 28.22M | 28.98M | 30.89M | 31.46M | 33.67M | 35.92M | 36.22M | 34.50M | 37.28M | 35.64M | 36.80M | 40.09M | 41.90M | 42.51M | 41.27M | 41.33M | 40.57M | 39.62M | 38.97M | 39.26M | 36.25M | 44.31M | 48.35M | 50.70M | 49.39M | 48.69M | 53.55M | 53.55M | 60.72M | 65.04M | 66.21M | 63.33M | 58.49M | 55.94M | 54.58M | 55.47M | 56.89M | 56.62M | 55.99M | 56.25M | 57.27M | 57.31M | 60.16M |
|
Current Deferred Tax Assets
|
| | 0.21M | | | | 0.28M | | | | 0.40M | | | | 0.33M | | | | 0.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 1.20M | | 1.30M | 1.07M | 0.99M | 1.93M | 1.86M | 1.91M | 1.52M | 1.92M | 2.12M | 1.88M | 1.16M | 1.75M | 1.97M | 1.84M | 1.82M | 2.48M | 2.42M | 2.17M | 2.88M | 2.42M | 2.45M | 2.38M | 2.77M | 2.52M | 2.27M | 2.15M | 2.28M | 2.08M | 1.79M | 1.58M | 1.93M | 2.44M | 2.14M | 1.64M | 2.48M | 2.23M | 2.46M | 2.63M | 3.81M | 3.65M | 3.99M | 2.82M | 4.21M | 4.33M | 3.78M | 4.77M | 5.36M | 5.66M | 5.73M | 4.57M | 5.31M | 4.22M | 3.36M |
|
Current Assets
|
| | 42.63M | | 52.59M | 46.81M | 46.52M | 44.33M | 59.54M | 58.07M | 58.41M | 56.21M | 65.44M | 60.46M | 56.99M | 50.21M | 66.08M | 63.12M | 57.51M | 56.92M | 67.70M | 64.88M | 67.59M | 76.34M | 77.85M | 77.82M | 70.22M | 81.44M | 78.43M | 72.99M | 71.88M | 79.09M | 77.09M | 73.15M | 69.86M | 85.71M | 85.68M | 83.69M | 87.31M | 90.44M | 92.65M | 95.25M | 104.44M | 117.44M | 115.32M | 105.60M | 99.18M | 103.47M | 98.53M | 92.02M | 98.40M | 106.15M | 98.77M | 95.46M | 96.84M | 101.34M | 98.71M |
|
Buildings
|
| | 2.30M | | 2.53M | 2.46M | 2.28M | 2.30M | 2.25M | 2.27M | 2.29M | 2.27M | 2.28M | 3.98M | 5.85M | 5.92M | 4.52M | 4.47M | 5.13M | 5.38M | 5.50M | 5.13M | 5.81M | 6.10M | 6.23M | 9.56M | 10.04M | 10.48M | 10.10M | 10.14M | 10.27M | 10.00M | 9.84M | 10.10M | 10.40M | 10.70M | 11.14M | 12.90M | 13.49M | 13.52M | 12.80M | 13.46M | 13.52M | 16.09M | 16.28M | 16.61M | 17.32M | 17.32M | 16.38M | 17.50M | 17.68M | 17.68M | 18.59M | 20.51M | 19.49M | 19.64M | 23.02M |
|
Land & Improvements
|
| | 0.16M | | 0.17M | 0.29M | 0.29M | 0.29M | 0.28M | 0.29M | 0.29M | 0.29M | 0.29M | 0.45M | 0.60M | 0.60M | 0.45M | 0.44M | 0.44M | 0.42M | 0.42M | 0.42M | 0.41M | 0.42M | 0.43M | 1.43M | 1.43M | 1.43M | 1.42M | 1.42M | 1.42M | 1.42M | 1.42M | 1.42M | 1.42M | 1.42M | 1.43M | 1.77M | 1.77M | 1.77M | 1.76M | 1.76M | 1.76M | 1.98M | 1.97M | 1.98M | 1.98M | 1.98M | 1.98M | 2.39M | 2.39M | 2.39M | 2.70M | 2.69M | 2.69M | 2.70M | 3.49M |
|
Property, Plant & Equipment (Net)
|
| | 2.22M | | 2.30M | 2.38M | 2.51M | 2.40M | 2.38M | 2.39M | 2.35M | 2.28M | 2.35M | 5.06M | 5.94M | 6.46M | 6.58M | 6.65M | 6.93M | 7.16M | 7.20M | 7.34M | 8.38M | 9.08M | 9.45M | 13.73M | 14.16M | 14.58M | 14.49M | 14.54M | 14.42M | 14.20M | 14.01M | 14.04M | 14.10M | 14.28M | 14.34M | 20.24M | 21.14M | 22.41M | 23.18M | 24.03M | 23.89M | 26.28M | 26.04M | 26.42M | 26.40M | 27.26M | 27.71M | 28.02M | 28.86M | 30.57M | 30.89M | 31.65M | 32.15M | 32.90M | 38.69M |
|
Goodwill
|
| | | | | | | | | | | | | | | | 1.34M | 1.34M | 1.38M | 1.38M | 1.38M | 1.38M | 3.95M | 3.95M | 3.95M | 4.70M | 4.70M | 4.70M | 4.70M | 4.70M | 4.70M | 4.70M | 4.70M | 4.70M | 4.70M | 4.70M | 4.70M | 4.80M | 4.80M | 4.80M | 4.80M | 4.80M | 4.80M | 8.19M | 8.19M | 8.19M | 8.19M | 8.19M | 8.19M | 8.19M | 8.19M | 8.19M | 8.19M | 9.91M | 9.91M | 9.91M | 9.91M |
|
Intangibles
|
| | 1.87M | | 3.33M | 3.33M | 3.28M | 3.26M | 4.29M | 4.28M | 5.13M | 4.20M | 4.16M | 4.11M | 4.07M | 4.04M | 14.25M | 12.76M | 14.24M | 12.37M | 12.17M | 12.02M | 19.52M | 19.23M | 18.93M | 22.40M | 17.58M | 17.27M | 16.96M | 22.78M | 16.74M | 16.42M | 16.11M | 22.78M | 16.67M | 16.38M | 16.07M | 27.03M | 18.36M | 18.02M | 17.61M | 27.03M | 16.89M | 32.18M | 32.48M | 32.41M | 32.41M | 32.41M | 32.71M | 32.35M | 32.73M | 38.04M | 38.04M | 36.32M | 36.32M | 36.32M | 36.32M |
|
Goodwill & Intangibles
|
| | 1.87M | | 3.33M | 3.33M | 3.28M | 3.26M | 4.29M | 4.28M | 5.13M | 4.20M | 4.16M | 4.11M | 5.24M | 4.04M | 15.59M | 14.10M | 15.61M | 13.75M | 13.55M | 13.40M | 23.47M | 23.18M | 22.88M | 27.10M | 22.27M | 21.96M | 21.66M | 27.48M | 21.43M | 21.12M | 20.80M | 27.48M | 21.36M | 21.07M | 20.77M | 31.83M | 23.16M | 22.82M | 22.41M | 31.83M | 21.69M | 40.37M | 40.67M | 40.60M | 40.60M | 40.60M | 40.90M | 40.54M | 40.92M | 46.23M | 46.23M | 46.23M | 46.23M | 46.23M | 46.23M |
|
Long-Term Deferred Tax
|
| | 0.94M | | | | 1.05M | | | | 0.97M | | | | 0.95M | | | | 0.81M | | | | | | | 0.51M | | | | 0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 0.09M | | 1.03M | 1.03M | 0.09M | 1.14M | 1.22M | 1.21M | 0.16M | 1.12M | 1.11M | 1.11M | 0.14M | 1.08M | 1.08M | 1.07M | 0.12M | 0.97M | 0.97M | 0.97M | 0.76M | 0.77M | 0.77M | 0.10M | 0.60M | 0.60M | 0.61M | 0.09M | 0.21M | 0.20M | 0.20M | 0.09M | 0.09M | 0.04M | 0.04M | | | | | | | 1.50M | 0.75M | 0.75M | 0.75M | 0.75M | | | | | | | | | |
|
Non-Current Assets
|
| | 6.95M | | 8.48M | 8.53M | 8.70M | 23.50M | -3.42M | 9.60M | 9.42M | 9.28M | 9.29M | 10.28M | 11.09M | 11.57M | 21.91M | 21.82M | 21.80M | 21.88M | 21.72M | 21.71M | 32.62M | 33.02M | 33.09M | 36.91M | 37.03M | 37.14M | 36.75M | 36.49M | 38.74M | 37.94M | 37.13M | 37.60M | 38.26M | 37.83M | 37.34M | 46.18M | 48.00M | 48.70M | 48.78M | 49.19M | 48.64M | 60.38M | 59.17M | 58.78M | 58.28M | 58.36M | 57.74M | 57.22M | 60.98M | 67.39M | 66.70M | 66.71M | 66.19M | 69.53M | 74.34M |
|
Assets
|
| | 49.58M | | 61.06M | 55.34M | 55.22M | 67.83M | 56.12M | 67.66M | 67.83M | 65.49M | 74.74M | 70.74M | 68.08M | 61.78M | 87.99M | 84.94M | 79.31M | 78.80M | 89.42M | 86.58M | 100.20M | 109.36M | 110.94M | 114.73M | 107.25M | 118.58M | 115.18M | 109.48M | 110.61M | 117.03M | 114.22M | 110.75M | 108.12M | 123.54M | 123.02M | 129.87M | 135.31M | 139.14M | 141.43M | 144.44M | 153.08M | 177.81M | 174.48M | 164.38M | 157.47M | 161.83M | 156.27M | 149.24M | 159.38M | 173.54M | 165.47M | 162.17M | 163.04M | 170.87M | 173.04M |
|
Accounts Payables
|
| | 5.68M | | 8.21M | 4.43M | 4.94M | 3.54M | 9.97M | 6.51M | 6.48M | 4.84M | 9.09M | 5.02M | 4.79M | 4.31M | 10.92M | 6.57M | 7.77M | 5.91M | 9.33M | 7.21M | 5.73M | 7.50M | 8.46M | 11.15M | 7.48M | 12.97M | 6.65M | 7.98M | 5.67M | 9.93M | 7.22M | 6.69M | 5.19M | 8.73M | 9.25M | 7.60M | 8.15M | 8.02M | 6.70M | 8.98M | 10.94M | 21.42M | 11.77M | 10.51M | 10.60M | 10.72M | 9.98M | 12.10M | 7.91M | 10.32M | 7.01M | 9.01M | 7.43M | 10.18M | 6.49M |
|
Payables
|
| | 5.68M | | 8.21M | 4.43M | 4.94M | 3.54M | 9.97M | 6.51M | 6.48M | 4.84M | 9.09M | 5.02M | 4.79M | 4.31M | 10.92M | 6.57M | 7.77M | 5.91M | 9.33M | 7.21M | 5.73M | 7.50M | 8.46M | 11.15M | 7.48M | 12.97M | 6.65M | 7.98M | 5.67M | 9.93M | 7.22M | 6.69M | 5.19M | 8.73M | 9.25M | 7.60M | 8.15M | 8.02M | 6.70M | 8.98M | 10.94M | 21.42M | 11.77M | 10.51M | 10.60M | 10.72M | 9.98M | 12.10M | 7.91M | 10.32M | 7.01M | 9.01M | 7.43M | 10.18M | 6.49M |
|
Accumulated Expenses
|
| | 3.54M | | 5.14M | 3.87M | 3.77M | 3.44M | 5.61M | 5.30M | 5.25M | 4.34M | 5.40M | 5.27M | 5.09M | 4.87M | 7.47M | 8.07M | 7.59M | 5.56M | 7.04M | 6.76M | 3.20M | 5.21M | 5.52M | 5.37M | 3.67M | 4.64M | 4.68M | 5.12M | 4.37M | 6.87M | 8.20M | 8.58M | 6.96M | 10.68M | 13.38M | 11.46M | 11.32M | 10.28M | 11.21M | 9.91M | 8.94M | 10.13M | | 10.08M | | | | 12.39M | | | | 11.87M | | | |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.91M | | | 11.14M | 10.08M | 11.81M | 13.01M | 13.87M | 12.39M | 11.93M | 15.66M | 13.40M | 11.87M | 10.66M | 11.32M | 13.72M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | | | | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.39M | 0.39M | 0.39M | 0.39M | 0.40M | 0.41M | 0.41M | 0.41M | 0.42M | 0.42M | 0.43M | 0.43M | 0.44M | 0.44M | 0.45M | 0.45M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.03M | 0.99M | 0.92M | 1.05M | 1.00M | 0.93M | 0.85M | 0.87M | 0.93M | 0.92M | 0.94M | 1.00M | 1.11M | 1.08M | 1.14M | 1.13M | 1.22M | 1.12M | 1.17M | 1.10M | 1.58M | 1.59M | 1.55M | 1.56M | 1.53M | 1.52M | 1.43M |
|
Total Current Liabilities
|
| | 9.22M | | 13.36M | 8.30M | 8.70M | 6.98M | 15.58M | 11.81M | 11.73M | 9.18M | 14.49M | 10.28M | 9.88M | 9.18M | 18.39M | 14.64M | 15.36M | 11.47M | 16.37M | 13.96M | 8.94M | 12.71M | 13.98M | 16.78M | 11.15M | 17.61M | 11.34M | 13.36M | 11.34M | 18.05M | 16.61M | 16.58M | 13.41M | 20.61M | 23.74M | 20.20M | 20.67M | 19.48M | 19.12M | 20.28M | 21.38M | 33.02M | 24.44M | 22.13M | 24.03M | 25.27M | 25.43M | 26.01M | 21.84M | 27.99M | 22.39M | 22.87M | 20.07M | 23.47M | 22.09M |
|
Mortgages
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.44M | | | | 3.18M | 3.11M | 3.04M | 2.98M | 2.91M | 2.84M | 2.78M | 2.71M | 11.08M | 10.99M | 10.90M | 10.80M | 10.69M | 10.60M | 10.48M | 10.39M | 10.28M | 10.18M | 10.07M | 9.97M | 9.87M | 9.77M | 9.66M | 9.56M |
|
Non-Current Debt
|
| | 13.52M | | 18.60M | 18.11M | 17.57M | 16.92M | 23.00M | 24.32M | 24.32M | 24.45M | 26.01M | 25.03M | 22.91M | 17.29M | 31.32M | 30.34M | 24.15M | 27.55M | 30.18M | 28.55M | 44.38M | 46.96M | 45.97M | 43.45M | 41.10M | 44.32M | 47.03M | 40.28M | 41.34M | 39.39M | 38.12M | 33.24M | 33.85M | 35.74M | 30.70M | 38.77M | 40.63M | 39.55M | 40.45M | 33.04M | 40.15M | 50.26M | 57.13M | 49.92M | 40.13M | 39.98M | 32.93M | 13.10M | 23.29M | 26.42M | 22.02M | 17.61M | 20.43M | 16.35M | 18.25M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | | 0.11M | | | | 0.60M | | | | 0.31M | 0.30M | 0.30M | 0.30M | 0.90M | 0.90M | 0.90M | 0.90M | 1.47M | 1.47M | 1.47M | 1.47M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.68M | 2.43M | 2.13M | 1.96M | 1.76M | 1.57M | 1.42M | 1.65M | 2.93M | 2.76M | 2.48M | 2.36M | 2.19M | 1.94M | 1.95M | 1.68M | 1.63M | 1.41M | 1.28M | 1.03M | 4.06M | 3.68M | 3.36M | 3.37M | 3.01M | 6.18M | 5.90M |
|
Other Non-Current Liabilities
|
| | 1.49M | | 1.58M | 1.37M | 1.17M | 1.21M | 1.13M | 1.15M | 0.91M | 0.96M | 1.02M | 0.97M | 0.29M | 0.28M | 0.44M | 0.81M | 0.37M | 0.31M | 0.34M | 0.36M | 0.28M | 0.34M | 0.27M | 0.85M | 0.86M | 0.85M | 0.81M | 0.05M | 0.04M | 0.04M | 0.01M | 0.03M | 0.16M | 0.05M | 0.07M | 0.11M | 0.11M | 0.11M | 0.11M | 0.60M | 0.60M | 1.87M | 1.18M | 0.62M | 0.65M | 0.73M | 0.02M | 0.02M | 0.02M | 0.52M | 0.52M | 0.01M | 0.01M | 0.02M | 0.01M |
|
Total Non-Current Liabilities
|
| | 22.74M | | 31.96M | 26.41M | 26.27M | 23.90M | 38.58M | 36.13M | 36.05M | 33.63M | 40.51M | 35.31M | 32.79M | 26.46M | 49.71M | 44.98M | 39.51M | 39.02M | 46.55M | 42.52M | 53.32M | 59.67M | 59.95M | 63.94M | 55.90M | 65.51M | 61.88M | 57.09M | 57.71M | 62.19M | 59.19M | 55.01M | 52.14M | 64.48M | 62.35M | 67.04M | 70.58M | 64.58M | 64.77M | 66.76M | 74.70M | 96.12M | 94.32M | 84.72M | 76.70M | 77.45M | 70.34M | 51.33M | 60.27M | 69.07M | 58.64M | 55.18M | 54.74M | 57.13M | 57.26M |
|
Total Liabilities
|
| | 24.23M | | 33.54M | 27.78M | 27.45M | 25.11M | 39.71M | 37.28M | 36.96M | 34.59M | 41.53M | 36.29M | 33.07M | 26.74M | 50.15M | 45.79M | 39.88M | 39.33M | 46.89M | 42.88M | 53.60M | 60.01M | 60.22M | 64.79M | 56.75M | 66.35M | 62.69M | 57.15M | 57.75M | 62.23M | 59.20M | 55.04M | 52.30M | 64.53M | 62.42M | 67.15M | 70.69M | 64.69M | 64.88M | 67.36M | 75.30M | 97.99M | 95.50M | 85.35M | 77.35M | 78.17M | 70.36M | 51.34M | 60.29M | 69.58M | 59.16M | 55.19M | 54.76M | 57.15M | 57.28M |
|
Total Debt
|
| | 13.52M | | 18.60M | 18.11M | 17.57M | 16.92M | 23.00M | 24.32M | 24.32M | 24.45M | 26.01M | 25.03M | 22.91M | 17.29M | 31.32M | 30.34M | 24.15M | 27.55M | 30.18M | 28.55M | 44.38M | 46.96M | 45.97M | 43.72M | 41.10M | 44.32M | 47.03M | 40.55M | 41.61M | 39.66M | 38.39M | 33.51M | 34.12M | 36.01M | 30.97M | 39.03M | 40.89M | 39.82M | 40.72M | 33.43M | 40.54M | 50.65M | 57.52M | 50.32M | 40.54M | 40.39M | 33.35M | 13.52M | 23.72M | 26.85M | 22.45M | 18.04M | 20.87M | 16.80M | 18.70M |
|
Common Equity
|
| | 25.35M | | 27.52M | 27.56M | 27.77M | 27.78M | 29.44M | 30.38M | 30.87M | 30.90M | 33.21M | 34.45M | 35.01M | 35.04M | 37.84M | 39.15M | 39.43M | 39.47M | 42.53M | 43.71M | 46.60M | 49.35M | 50.72M | 49.94M | 50.49M | 52.22M | 52.49M | 52.33M | 52.87M | 54.80M | 55.02M | 55.70M | 55.82M | 59.01M | 60.60M | 62.72M | 64.63M | 74.45M | 76.55M | 77.08M | 77.77M | 79.82M | 78.98M | 79.03M | 80.12M | 83.65M | 85.91M | 97.90M | 99.09M | 103.96M | 106.32M | 106.98M | 108.28M | 113.72M | 115.76M |
|
Shareholder's Equity
|
| | 25.35M | | 27.52M | 27.56M | 27.77M | 27.78M | 29.44M | 30.38M | 30.87M | 30.90M | 33.21M | 34.45M | 35.01M | 35.04M | 37.84M | 39.15M | 39.43M | 39.47M | 42.53M | 43.71M | 46.60M | 49.35M | 50.72M | 49.94M | 50.49M | 52.22M | 52.49M | 52.33M | 52.87M | 54.80M | 55.02M | 55.70M | 55.82M | 59.01M | 60.60M | 62.72M | 64.63M | 74.45M | 76.55M | 77.08M | 77.77M | 79.82M | 78.98M | 79.03M | 80.12M | 83.65M | 85.91M | 97.90M | 99.09M | 103.96M | 106.32M | 106.98M | 108.28M | 113.72M | 115.76M |
|
Liabilities and Shareholders Equity
|
| | 49.58M | | 61.06M | 55.34M | 55.22M | 67.83M | 56.12M | 67.66M | 67.83M | 65.49M | 74.74M | 70.74M | 68.08M | 61.78M | 87.99M | 84.94M | 79.31M | 78.80M | 89.42M | 86.58M | 100.20M | 109.36M | 110.94M | 114.73M | 107.25M | 118.58M | 115.18M | 109.48M | 110.61M | 117.03M | 114.22M | 110.75M | 108.12M | 123.54M | 123.02M | 129.87M | 135.31M | 139.14M | 141.43M | 144.44M | 153.08M | 177.81M | 174.48M | 164.38M | 157.47M | 161.83M | 156.27M | 149.24M | 159.38M | 173.54M | 165.47M | 162.17M | 163.04M | 170.87M | 173.04M |
|
Treasury Shares
|
| | 1.31M | | 1.32M | 1.32M | 1.32M | 1.36M | 1.36M | 1.36M | 1.36M | 1.36M | 1.36M | 1.36M | 1.36M | 1.36M | 1.36M | 1.36M | 1.36M | 1.36M | 1.36M | 1.37M | 1.46M | 1.46M | 1.46M | 1.46M | 1.46M | 1.46M | 1.46M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 0.01M | 0.01M | 0.01M | 3.34M | 1.50M | 1.50M | | 1.54M | 1.54M | 1.54M | 1.54M | 1.54M | 1.54M | 1.54M | 1.54M | 1.54M | 1.54M | 1.54M | 1.54M | 1.54M | 1.54M | 1.54M | 1.54M |
|
Retained Earnings
|
| | -0.88M | | 23.88M | 24.35M | 1.04M | 24.44M | 26.29M | 26.86M | -0.79M | 27.17M | 29.13M | 29.83M | -0.68M | 30.21M | 32.50M | 33.39M | 1.65M | 33.92M | 36.37M | 37.24M | 42.19M | 44.66M | 45.49M | -1.63M | 44.86M | 46.92M | 47.36M | -2.06M | 48.07M | 50.34M | 51.00M | -1.99M | 52.45M | 55.25M | 56.42M | 58.03M | 59.64M | 66.42M | 68.00M | 69.87M | 70.25M | 72.49M | 72.06M | 70.97M | 71.46M | 74.41M | 76.06M | 86.72M | 87.79M | 91.69M | 93.35M | 94.50M | 95.59M | 99.73M | 101.03M |