|
Accumulated Depreciation
|
| | 0.10M | 0.11M | 0.12M | 0.12M | 0.13M | 0.13M | 0.14M | 0.15M | 0.16M | 0.17M | 0.18M | 0.18M | 0.18M | 0.19M | 0.19M | 0.20M | 0.20M | 0.20M | 0.21M | 0.20M | 0.21M | 0.21M | 0.22M | 0.22M | 0.23M | 0.24M | 0.23M | 0.23M | 0.23M | 0.23M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.28M | 0.29M | 0.29M | 0.29M | 0.28M | 0.28M |
|
Cash & Equivalents
|
3.52M | 3.44M | 3.33M | 3.18M | 3.10M | 2.58M | 2.94M | 2.94M | 2.91M | 2.85M | 2.83M | 2.82M | 2.80M | 2.79M | 2.78M | 2.77M | 2.75M | 2.70M | 2.68M | 2.66M | 2.64M | 2.60M | 2.58M | 2.56M | 2.51M | 2.47M | 2.44M | 2.42M | 2.38M | 2.35M | 2.33M | 2.32M | 2.29M | 2.27M | 2.27M | 2.27M | 2.28M | 2.27M | 2.25M | 2.23M | 2.18M | 2.14M | 2.11M | 2.07M | 2.02M | 2.04M | 2.02M | 2.44M | 2.39M | 2.36M | 2.30M | 2.29M | 2.26M | 2.23M | 2.22M | 2.19M | 2.69M | 2.66M | 2.63M | 2.61M | 2.58M | 2.54M | 2.51M |
|
Receivables - Net
|
| | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 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 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.01M | | 0.00M | 0.00M | 0.00M | | 0.00M | | | | 0.00M | 0.00M | | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Receivables
|
| | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 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 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.01M | | 0.00M | 0.00M | 0.00M | | 0.00M | | | | 0.00M | 0.00M | | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Prepaid Assets
|
| | 0.00M | 0.00M | 0.00M | 0.50M | 0.00M | 0.00M | 0.02M | 0.01M | 0.01M | 0.00M | 0.02M | 0.01M | 0.01M | 0.00M | 0.02M | 0.02M | 0.01M | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 0.03M | 0.02M | 0.02M | 0.01M | 0.03M | 0.02M | 0.02M | 0.01M | 0.03M | 0.03M | 0.02M | 0.01M | 0.03M | 0.02M | 0.01M | 0.01M | 0.03M | 0.02M | 0.01M | 0.01M | 0.03M | 0.02M | 0.02M |
|
Current Deferred Tax Assets
|
| | | | | | | | | 0.95M | | | | 1.05M | | | | 1.16M | | | | 1.28M | | | | 1.41M | | | | 1.45M | | | | 0.89M | | | | 0.89M | | | | 0.92M | | | | 0.94M | | | | | | | | | | | | | | | | | |
|
Current Assets
|
| | 3.34M | 3.20M | 3.11M | 3.10M | 2.96M | 2.96M | 2.94M | 2.88M | 2.86M | 2.84M | 2.83M | 2.81M | 2.80M | 2.79M | 2.78M | 2.72M | 2.71M | 2.67M | 2.67M | 2.63M | 2.59M | 2.57M | 2.53M | 2.49M | 2.46M | 2.43M | 2.40M | 2.37M | 2.34M | 2.33M | 2.31M | 2.29M | 2.28M | 2.28M | 2.31M | 2.29M | 2.27M | 2.23M | 2.21M | 2.16M | 2.13M | 2.08M | 2.05M | 2.06M | 2.04M | 2.45M | 2.42M | 2.38M | 2.33M | 2.30M | 2.29M | 2.26M | 2.24M | 2.21M | 2.72M | 2.68M | 2.65M | 2.62M | 2.61M | 2.57M | 2.53M |
|
Property, Plant & Equipment (Net)
|
| | 0.27M | 0.26M | 0.25M | 0.24M | 0.24M | 0.23M | 0.23M | 0.21M | 0.20M | 0.19M | 0.18M | 0.19M | 0.18M | 0.18M | 0.17M | 0.17M | 0.16M | 0.16M | 0.15M | 0.15M | 0.14M | 0.14M | 0.13M | 0.13M | 0.12M | 0.12M | 0.11M | 0.11M | 0.10M | 0.10M | 0.10M | 0.10M | 0.09M | 0.09M | 0.09M | 0.06M | 0.06M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.94M | | | | 0.87M | | | | 0.90M | | | | 0.81M | | | | 0.85M | |
|
Other Non-Current Assets
|
| | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Assets
|
| | 0.28M | 0.26M | 0.26M | 0.25M | 0.24M | 0.24M | 0.23M | 0.21M | 0.20M | 0.19M | 0.18M | 0.19M | 0.18M | 0.18M | 0.17M | 0.17M | 0.17M | 0.16M | 0.16M | 0.15M | 0.14M | 0.14M | 0.13M | 0.13M | 0.12M | 0.12M | 0.11M | 0.11M | 0.10M | 0.10M | 0.10M | 0.10M | 0.09M | 0.09M | 0.09M | 0.06M | 0.06M | 0.05M | 0.05M | 0.17M | 0.16M | 0.15M | 0.14M | 0.14M | 0.13M | 0.12M | 0.12M | 0.11M | 0.10M | 0.09M | 0.08M | 0.08M | 0.07M | 0.06M | 0.05M | 0.05M | 0.04M | 0.20M | 0.18M | 0.18M | 0.17M |
|
Assets
|
| | 3.62M | 3.46M | 3.37M | 3.35M | 3.20M | 3.19M | 3.17M | 3.09M | 3.06M | 3.03M | 3.01M | 3.00M | 2.99M | 2.96M | 2.95M | 2.90M | 2.87M | 2.84M | 2.82M | 2.78M | 2.74M | 2.71M | 2.67M | 2.62M | 2.58M | 2.54M | 2.51M | 2.48M | 2.44M | 2.43M | 2.41M | 2.39M | 2.38M | 2.37M | 2.39M | 2.34M | 2.32M | 2.29M | 2.26M | 2.33M | 2.29M | 2.23M | 2.19M | 2.20M | 2.17M | 2.57M | 2.54M | 2.49M | 2.42M | 2.40M | 2.38M | 2.33M | 2.30M | 2.27M | 2.77M | 2.73M | 2.68M | 2.82M | 2.79M | 2.75M | 2.70M |
|
Accounts Payables
|
| | 0.02M | 0.03M | 0.01M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M |
|
Payables
|
| | 0.02M | 0.03M | 0.01M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M |
|
Accumulated Expenses
|
| | 0.04M | 0.03M | 0.04M | 0.11M | 0.07M | 0.12M | 0.15M | 0.20M | 0.24M | 0.29M | 0.35M | 0.40M | 0.45M | 0.51M | 0.56M | 0.62M | 0.67M | 0.73M | 0.79M | 0.84M | 0.90M | 0.96M | 1.02M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.07M | 1.08M | 1.08M | 1.07M | 1.08M | 1.08M | 1.08M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.14M | 1.14M | 1.14M | 1.14M | 1.14M | 1.14M | 1.14M | 1.14M | 1.24M | 1.24M | 1.24M | 1.24M | 1.24M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.01M | 0.04M | 0.03M | 0.03M | 0.03M |
|
Total Current Liabilities
|
| | 0.06M | 0.06M | 0.05M | 0.13M | 0.09M | 0.14M | 0.16M | 0.21M | 0.25M | 0.30M | 0.35M | 0.40M | 0.46M | 0.51M | 0.57M | 0.63M | 0.68M | 0.74M | 0.80M | 0.86M | 0.91M | 0.97M | 1.04M | 1.09M | 1.08M | 1.09M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.09M | 1.08M | 1.08M | 1.08M | 1.09M | 1.08M | 1.08M | 1.08M | 1.11M | 1.10M | 1.10M | 1.10M | 1.11M | 1.10M | 1.10M | 1.11M | 1.11M | 1.18M | 1.17M | 1.18M | 1.18M | 1.18M | 1.18M | 1.18M | 1.18M | 1.25M | 1.28M | 1.27M | 1.28M | 1.27M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.09M | 0.08M | 0.08M | 0.07M | 0.07M | 0.06M | 0.05M | 0.05M | 0.04M | 0.03M | 0.03M | 0.02M | 0.01M | 0.01M | | | | 0.15M | 0.14M | 0.13M | 0.12M |
|
Total Liabilities
|
| | 0.06M | 0.06M | 0.05M | 0.13M | 0.09M | 0.14M | 0.16M | 0.21M | 0.25M | 0.30M | 0.35M | 0.40M | 0.46M | 0.51M | 0.57M | 0.63M | 0.68M | 0.74M | 0.80M | 0.86M | 0.91M | 0.97M | 1.04M | 1.09M | 1.08M | 1.09M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.09M | 1.08M | 1.08M | 1.08M | 1.09M | 1.08M | 1.08M | 1.08M | 1.21M | 1.20M | 1.19M | 1.18M | 1.18M | 1.17M | 1.16M | 1.16M | 1.16M | 1.22M | 1.21M | 1.21M | 1.20M | 1.19M | 1.18M | 1.18M | 1.18M | 1.25M | 1.42M | 1.41M | 1.40M | 1.39M |
|
Common Equity
|
| | 3.56M | 3.40M | 3.32M | 3.22M | 3.11M | 3.06M | 3.02M | 2.88M | 2.81M | 2.73M | 2.66M | 2.60M | 2.53M | 2.45M | 2.38M | 2.27M | 2.19M | 2.10M | 2.02M | 1.92M | 1.83M | 1.73M | 1.63M | 1.53M | 1.50M | 1.45M | 1.43M | 1.39M | 1.36M | 1.34M | 1.33M | 1.30M | 1.30M | 1.28M | 1.31M | 1.25M | 1.24M | 1.21M | 1.18M | 1.12M | 1.09M | 1.41M | 1.38M | 1.02M | 1.00M | 1.41M | 1.38M | 1.33M | 1.21M | 1.19M | 1.17M | 1.13M | 1.12M | 1.09M | 1.59M | 1.55M | 1.43M | 1.40M | 1.39M | 1.34M | 1.31M |
|
Shareholder's Equity
|
| | 3.56M | 3.40M | 3.32M | 3.22M | 3.11M | 3.06M | 3.02M | 2.88M | 2.81M | 2.73M | 2.66M | 2.60M | 2.53M | 2.45M | 2.38M | 2.27M | 2.19M | 2.10M | 2.02M | 1.92M | 1.83M | 1.73M | 1.63M | 1.53M | 1.50M | 1.45M | 1.43M | 1.39M | 1.36M | 1.34M | 1.33M | 1.30M | 1.30M | 1.28M | 1.31M | 1.25M | 1.24M | 1.21M | 1.18M | 1.12M | 1.09M | 1.41M | 1.38M | 1.02M | 1.00M | 1.41M | 1.38M | 1.33M | 1.21M | 1.19M | 1.17M | 1.13M | 1.12M | 1.09M | 1.59M | 1.55M | 1.43M | 1.40M | 1.39M | 1.34M | 1.31M |
|
Liabilities and Shareholders Equity
|
| | 3.62M | 3.46M | 3.37M | 3.35M | 3.20M | 3.19M | 3.17M | 3.09M | 3.06M | 3.03M | 3.01M | 3.00M | 2.99M | 2.96M | 2.95M | 2.90M | 2.87M | 2.84M | 2.82M | 2.78M | 2.74M | 2.71M | 2.67M | 2.62M | 2.58M | 2.54M | 2.51M | 2.48M | 2.44M | 2.43M | 2.41M | 2.39M | 2.38M | 2.37M | 2.39M | 2.34M | 2.32M | 2.29M | 2.26M | 2.33M | 2.29M | 2.23M | 2.19M | 2.20M | 2.17M | 2.57M | 2.54M | 2.49M | 2.42M | 2.40M | 2.38M | 2.33M | 2.30M | 2.27M | 2.77M | 2.73M | 2.68M | 2.82M | 2.79M | 2.75M | 2.70M |
|
Treasury Shares
|
| | 0.27M | | | | | | | 0.33M | | | | 0.06M | | | | 0.25M | | | | 0.05M | | | 0.02M | 0.19M | 0.09M | 0.09M | 0.09M | 0.04M | | 0.04M | 0.04M | | | 0.07M | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Retained Earnings
|
| | -10.50M | -10.66M | -10.74M | -10.85M | -10.95M | -11.01M | -11.05M | -11.13M | -11.21M | -11.29M | -11.36M | -11.41M | -11.48M | -11.56M | -11.64M | -11.72M | -11.79M | -11.88M | -11.96M | -12.06M | -12.15M | -12.25M | -12.35M | -12.43M | -12.46M | -12.50M | -12.53M | -12.56M | -12.59M | -12.60M | -12.62M | -12.63M | -12.64M | -12.64M | -12.62M | -12.67M | -12.68M | -12.71M | -12.74M | -12.80M | -12.82M | -12.87M | -12.90M | -12.88M | -12.89M | -12.49M | -12.52M | -12.57M | -12.64M | -12.66M | -12.68M | -12.70M | -12.71M | -12.74M | -12.24M | -12.26M | -12.38M | -12.41M | -12.42M | -12.45M | -12.48M |
|
Shares Outstanding
|
| | 13.62M | | | 13.62M | | | | 13.29M | | | | 13.23M | | | | 12.98M | | | | 12.92M | | | | 12.73M | | | | 12.60M | | | | 12.35M | 12.35M | 12.28M | 12.26M | 12.19M | 12.19M | 12.19M | 12.19M | 12.14M | 12.14M | 12.01M | 12.01M | 12.01M | 12.01M | 12.01M | 12.01M | 12.01M | 11.52M | 11.52M | 11.52M | 11.35M | 11.35M | 11.35M | 11.35M | 11.23M | 11.23M | 11.23M | 11.23M | 11.19M | 11.19M |