|
Cash & Equivalents
|
0.54M | 0.32M | 0.17M | 0.12M | 0.61M | 0.12M | 0.32M | 0.29M | 0.34M | 1.55M | 3.57M | 2.12M | 1.43M | 0.21M | 0.09M | 0.25M | 0.24M | 0.51M | 0.90M | 0.60M | 0.64M | 0.45M | 0.63M | 0.27M | 0.50M | 1.06M | 0.75M | 0.21M | 0.39M | 0.21M | 0.09M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.11M | 0.00M | 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 |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.12M | 0.14M | 0.12M | 0.15M | 0.15M | 0.15M | 0.15M | 0.12M | 0.08M | 0.05M | 0.03M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.54M | 0.32M | 0.17M | 0.12M | 0.61M | 0.12M | 0.32M | 0.29M | 0.34M | 1.55M | 3.57M | 2.12M | 1.43M | 0.21M | 0.09M | 0.25M | 0.24M | 0.51M | 0.90M | 0.60M | 0.64M | 0.45M | 0.63M | 0.27M | 0.50M | 1.06M | 0.75M | 0.21M | 0.39M | 0.21M | 0.21M | 0.12M | 0.15M | 0.13M | 0.15M | 0.15M | 0.16M | 0.15M | 0.12M | 0.08M | 0.05M | 0.03M | 0.02M | 0.02M | 0.11M | 0.00M | 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 |
|
Receivables - Net
|
| 2.49M | | | 3.35M | 2.03M | 3.10M | 7.43M | 6.23M | 2.78M | 2.74M | 2.37M | 2.46M | 3.00M | 2.41M | 3.28M | 4.98M | 2.96M | 2.79M | 2.93M | 1.88M | 1.88M | 2.81M | 1.54M | 2.70M | 1.42M | 1.46M | 1.94M | 2.42M | 1.91M | 1.83M | 2.08M | 2.14M | 1.54M | 1.66M | 2.67M | 2.50M | 1.68M | 2.66M | 2.15M | 1.72M | 2.39M | 1.68M | 2.40M | 2.96M | 2.66M | 0.47M | | 0.85M | 2.47M | | | 1.31M | 3.43M | 1.01M | 0.99M | 2.94M | 2.37M | 1.41M | 1.84M | 2.02M | 2.20M |
|
Receivables - Other
|
| 0.26M | | | | 0.16M | 0.01M | 0.21M | | 0.10M | 0.06M | | 0.35M | 0.04M | 0.03M | 0.10M | 0.19M | | | 0.02M | 0.09M | 0.21M | 0.13M | 0.07M | 0.33M | 0.11M | 0.12M | 0.27M | 0.01M | 0.07M | 0.00M | 0.27M | 0.00M | 0.10M | 0.38M | 0.03M | | 2.39M | | 0.66M | | 2.39M | | | 2.96M | 2.66M | 1.58M | 2.48M | 3.82M | 2.47M | | 3.94M | 4.46M | 3.43M | 3.05M | 2.65M | 2.94M | 0.21M | 1.41M | 1.84M | 2.02M | 2.20M |
|
Receivables
|
| 2.75M | | | 3.35M | 2.20M | 3.11M | 7.64M | 6.23M | 2.88M | 2.80M | 2.37M | 2.81M | 3.04M | 2.45M | 3.38M | 5.17M | 2.96M | 2.79M | 2.95M | 1.96M | 2.09M | 2.93M | 1.62M | 3.03M | 1.53M | 1.58M | 2.20M | 2.43M | 1.98M | 1.83M | 2.34M | 2.14M | 1.64M | 2.04M | 2.70M | 2.50M | 4.07M | 2.66M | 2.81M | 1.72M | 4.78M | 1.68M | 2.40M | 5.91M | 5.33M | 2.05M | 2.48M | 4.67M | 4.93M | | 3.94M | 5.77M | 6.86M | 4.06M | 3.64M | 5.89M | 2.59M | 2.81M | 3.68M | 4.05M | 4.40M |
|
Inventory
|
| 13.80M | | | 13.14M | 16.00M | 14.38M | 14.71M | 16.56M | 16.79M | 16.70M | 17.46M | 16.60M | 18.14M | 19.24M | 19.30M | 18.44M | 19.01M | 19.88M | 19.68M | 20.08M | 18.12M | 17.76M | 17.45M | 16.60M | 16.13M | 15.87M | 16.47M | 15.40M | 14.59M | 13.64M | 13.39M | 13.06M | 13.15M | 11.95M | 12.90M | 12.44M | 11.17M | 9.31M | 12.11M | 11.66M | 9.47M | 11.55M | 12.86M | 12.50M | 11.74M | 11.90M | 12.84M | 12.40M | 11.17M | 13.27M | 13.06M | 12.24M | 12.61M | 12.54M | 12.65M | 12.61M | 11.98M | 12.55M | 12.41M | 12.93M | 14.10M |
|
Current Deferred Tax Assets
|
| 0.82M | | | 0.88M | 0.93M | 0.89M | 0.99M | 1.06M | 1.06M | 1.06M | 1.09M | 1.09M | 1.23M | 1.23M | 1.33M | 1.39M | 1.26M | 1.27M | 1.31M | 1.33M | 1.15M | 1.14M | 1.15M | 1.16M | 1.07M | | | | 0.90M | 0.69M | 0.82M | 1.01M | 1.43M | 1.60M | 1.71M | 1.80M | 1.79M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.25M | | | 0.30M | 0.20M | 0.38M | 0.32M | 0.36M | 0.31M | 0.33M | 0.34M | 0.27M | 0.24M | 0.62M | 0.61M | 0.32M | 0.13M | 0.46M | 0.45M | 0.32M | 0.05M | 0.23M | 0.26M | 0.27M | 0.16M | 0.41M | 0.43M | 0.32M | 0.28M | 0.43M | 0.19M | 0.18M | 0.13M | 0.30M | 0.27M | 0.23M | 0.07M | 0.26M | 0.21M | 0.17M | 0.06M | 0.30M | 0.35M | 0.28M | 0.12M | 0.63M | 0.87M | 0.43M | 0.33M | 0.44M | 0.22M | 0.35M | 0.30M | 0.53M | 0.42M | 0.36M | 0.21M | 0.42M | 0.33M | 0.25M | 0.49M |
|
Current Assets
|
| 17.93M | | | 17.87M | 16.70M | 19.10M | 23.96M | 21.70M | 20.13M | 21.89M | 20.73M | 19.30M | 19.75M | 20.53M | 21.82M | 22.21M | 20.07M | 21.56M | 21.35M | 21.01M | 19.96M | 19.93M | 18.10M | 19.22M | 17.62M | 16.26M | 17.06M | 16.34M | 14.43M | 13.54M | 13.39M | 13.21M | 12.15M | 12.70M | 13.22M | 12.74M | 11.41M | 12.87M | 12.14M | 11.09M | 10.30M | 10.19M | 12.05M | 12.63M | 12.17M | 12.06M | 14.77M | 14.95M | 14.13M | 15.81M | 15.86M | 16.31M | 15.09M | 14.71M | 13.62M | 14.05M | 13.12M | 13.00M | 13.29M | 14.18M | 14.78M |
|
Property, Plant & Equipment (Net)
|
| 8.03M | | | 8.28M | 8.09M | 8.03M | 9.43M | 9.55M | 9.56M | 9.54M | 9.43M | 9.83M | 11.90M | 12.14M | 12.10M | 11.82M | 11.68M | 11.53M | 11.37M | 11.25M | 7.82M | 9.53M | 9.36M | 7.41M | 7.39M | 7.40M | 6.19M | 6.08M | 5.95M | 5.82M | 5.75M | 5.65M | 5.65M | 5.51M | 5.47M | 5.47M | 5.36M | 5.45M | 5.40M | 5.39M | 5.22M | 5.22M | 5.23M | 5.26M | 5.24M | 5.26M | 5.43M | 5.95M | 4.95M | 6.33M | 6.29M | 4.93M | 5.06M | 5.16M | 5.23M | 5.18M | 5.15M | 5.02M | 5.00M | 5.10M | 5.08M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| 0.38M | | | 0.38M | 0.38M | 0.38M | 1.07M | 1.07M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| 0.12M | | | 0.07M | 0.06M | 0.04M | 0.03M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | | | | 0.06M | | | | |
|
Goodwill & Intangibles
|
| 0.49M | | | 0.45M | 0.43M | 0.42M | 1.10M | 1.09M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | | | | | | | | | | | | | | | | | | | | 0.18M | | | | 0.06M | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | 0.69M | 0.65M | 0.90M | | | | | | | | 1.79M | 1.91M | 2.12M | 2.22M | 2.67M | 2.77M | 2.74M | 2.73M | 2.62M | 2.73M | 2.69M | 2.62M | 2.61M | 2.51M | 2.44M | 2.46M | 2.50M | 2.63M | 2.64M | 2.65M | 2.44M | 2.46M | 2.06M | 1.99M | 2.06M |
|
Other Non-Current Assets
|
| | | | | 0.19M | 0.19M | 0.18M | 0.18M | 0.21M | | | | 0.12M | 0.11M | 0.09M | | 0.05M | 0.05M | 0.04M | 0.06M | 1.87M | 0.05M | 0.05M | 1.80M | 1.75M | 1.72M | 1.72M | 1.71M | 1.43M | 1.43M | 0.08M | 0.08M | 0.08M | 0.08M | 0.07M | 0.07M | 0.07M | 0.10M | 0.10M | 0.10M | 0.09M | 0.08M | 0.12M | 0.12M | 0.30M | 0.28M | 0.63M | 0.67M | 1.39M | 0.59M | 2.29M | 1.58M | 1.02M | 1.02M | 1.01M | 1.00M | 0.44M | 0.40M | 0.40M | 0.41M | 0.41M |
|
Non-Current Assets
|
| 8.85M | | | 9.20M | 9.16M | 9.06M | 11.16M | 11.20M | 11.10M | 10.84M | 10.71M | 11.09M | 13.02M | 13.24M | 13.19M | 12.88M | 12.78M | 12.61M | 12.44M | 9.18M | 11.37M | 7.49M | 7.59M | 7.53M | 9.62M | 8.31M | 8.48M | 8.42M | 9.95M | 8.42M | 9.20M | 8.96M | 9.18M | 8.20M | 8.14M | 8.13M | 7.94M | 8.13M | 8.24M | 8.23M | 8.50M | 8.59M | 8.62M | 8.62M | 8.68M | 8.79M | 9.14M | 6.99M | 9.81M | 7.24M | 7.31M | 7.68M | 9.32M | 8.51M | 8.52M | 8.40M | 8.12M | 8.00M | 7.59M | 7.63M | 7.70M |
|
Assets
|
| 26.78M | | | 27.07M | 25.86M | 28.16M | 35.12M | 32.89M | 31.23M | 32.73M | 31.45M | 30.38M | 32.77M | 33.77M | 35.01M | 35.09M | 32.85M | 34.18M | 33.79M | 30.19M | 31.33M | 27.42M | 25.69M | 26.75M | 27.24M | 24.57M | 25.55M | 24.76M | 24.38M | 21.96M | 22.59M | 22.18M | 21.33M | 20.90M | 21.36M | 20.87M | 19.35M | 21.00M | 20.38M | 19.32M | 18.80M | 18.78M | 20.67M | 21.25M | 20.85M | 20.85M | 23.91M | 21.94M | 23.95M | 23.05M | 23.18M | 23.99M | 24.40M | 23.22M | 22.14M | 22.45M | 21.24M | 21.00M | 20.88M | 21.82M | 22.48M |
|
Accounts Payables
|
| 1.01M | | | 0.70M | 0.34M | 1.46M | 1.70M | 0.71M | 0.65M | 1.09M | 0.86M | 0.89M | 0.81M | | 1.03M | 1.00M | 0.87M | 1.05M | 0.94M | 1.23M | 0.50M | 0.63M | 0.62M | 1.12M | 0.47M | 0.55M | 1.39M | 1.34M | 0.67M | 0.93M | 1.06M | 0.85M | 0.80M | 0.79M | 0.94M | 1.04M | 1.21M | 1.55M | 1.20M | 1.43M | 1.96M | 1.77M | 1.68M | 2.18M | 1.74M | 1.55M | 2.52M | 2.54M | 2.51M | 2.50M | 2.26M | 2.88M | 2.26M | 1.15M | 1.02M | 0.87M | 0.94M | 0.95M | 1.25M | 1.18M | 0.90M |
|
Notes Payables
|
| 0.44M | | | 0.29M | 1.39M | 2.17M | 1.48M | 0.09M | 0.23M | 2.01M | 0.99M | 0.20M | 0.15M | 3.80M | 4.06M | 0.12M | 0.10M | 0.79M | 0.70M | 0.12M | 0.16M | 0.43M | 0.31M | 0.06M | 0.29M | 0.79M | 0.64M | 0.12M | 0.60M | 0.62M | 0.61M | 0.13M | 0.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| 1.45M | | | 0.98M | 1.73M | 3.62M | 3.18M | 0.80M | 0.89M | 3.10M | 1.85M | 1.08M | 0.95M | 3.80M | 5.09M | 1.12M | 0.97M | 1.83M | 1.64M | 1.34M | 0.66M | 1.06M | 0.92M | 1.18M | 0.76M | 1.34M | 2.04M | 1.46M | 1.27M | 1.55M | 1.67M | 0.98M | 0.95M | 0.79M | 0.94M | 1.04M | 1.21M | 1.55M | 1.20M | 1.43M | 1.96M | 1.77M | 1.68M | 2.18M | 1.74M | 1.55M | 2.52M | 2.54M | 2.51M | 2.50M | 2.26M | 2.88M | 2.26M | 1.15M | 1.02M | 0.87M | 0.94M | 0.95M | 1.25M | 1.18M | 0.90M |
|
Accumulated Expenses
|
| 1.38M | | | 1.32M | 1.36M | 1.10M | 1.78M | 2.17M | 1.96M | 1.73M | 1.96M | 1.78M | 1.72M | 1.43M | 1.58M | 1.51M | 1.58M | 1.41M | 1.50M | 1.23M | 1.19M | 1.05M | 1.07M | 0.94M | 1.02M | 0.85M | 1.01M | 1.03M | 0.98M | 0.86M | 0.83M | 1.23M | 0.89M | 0.76M | 0.80M | 0.96M | 1.13M | 1.11M | 1.21M | 1.20M | 1.28M | 1.20M | 1.17M | 1.23M | 1.16M | 1.02M | 0.00M | 0.00M | 1.16M | 0.00M | 0.00M | 0.00M | 1.40M | 0.00M | 0.00M | 0.00M | 1.30M | 0.86M | 0.96M | 0.93M | 1.33M |
|
Other Accumulated Expenses
|
| | | | | 0.49M | | | 0.48M | 0.46M | 0.36M | 0.39M | 0.35M | 0.66M | 0.66M | 0.61M | 0.63M | 0.68M | 0.62M | 0.49M | 0.42M | 0.48M | 0.39M | 0.39M | 0.33M | 0.34M | 0.27M | 0.27M | 0.38M | 0.33M | 0.32M | 0.30M | 0.61M | 0.35M | 0.27M | 0.28M | 0.29M | 0.37M | 0.27M | 0.26M | 0.21M | 0.26M | 0.22M | 0.28M | 0.26M | 0.30M | 0.28M | 0.27M | 0.34M | 0.29M | 0.34M | 0.29M | 0.32M | 0.30M | 0.28M | 0.29M | 0.35M | 0.27M | 0.23M | 0.21M | 0.25M | 0.37M |
|
Short term Debt
|
| 2.08M | | | 2.48M | 0.71M | 1.14M | 2.09M | 1.15M | 1.17M | 1.18M | 1.28M | 1.23M | 3.35M | 1.23M | 1.27M | 1.27M | 2.57M | 3.47M | 3.32M | 4.03M | 3.96M | 3.79M | 2.10M | 3.43M | 3.28M | 3.03M | 3.73M | 3.73M | 2.46M | 1.96M | 2.12M | 2.69M | 3.51M | 3.64M | 3.60M | 2.91M | 2.58M | 3.84M | 3.13M | 1.77M | 2.36M | 1.88M | 4.09M | 4.29M | 4.07M | 3.15M | 4.70M | 4.56M | 3.92M | 3.06M | 4.70M | 4.53M | 4.41M | 4.88M | 3.95M | 3.87M | 1.93M | 2.20M | 1.06M | 2.67M | 3.25M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | 0.12M | 0.17M | 0.14M | 0.17M | 0.24M | 0.21M | 0.26M | 0.26M | 0.26M | 0.24M | 0.22M | 0.22M | 0.24M | 0.25M | 0.26M |
|
Current Taxes
|
| 0.59M | | | 0.06M | 0.35M | | 0.42M | 0.85M | 0.82M | 0.36M | 0.20M | 0.34M | 0.81M | 1.06M | | | | | 0.01M | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Current Deferred Revenue
|
| | | | | 0.07M | | | | 1.13M | 0.55M | 0.03M | 0.07M | 0.02M | 0.03M | 0.07M | 0.10M | 0.10M | 0.17M | 0.13M | 0.13M | 0.09M | 0.09M | 0.15M | 0.06M | 0.00M | 0.08M | 0.20M | 0.09M | 0.05M | 0.01M | | 0.07M | 0.18M | 0.71M | 1.22M | 1.48M | 0.28M | 0.22M | 0.36M | 0.45M | 0.47M | 1.46M | 0.99M | 0.75M | 0.56M | 2.26M | 1.90M | 1.60M | 1.15M | 3.47M | 1.34M | 1.06M | 0.77M | 2.13M | 2.16M | 2.69M | 2.11M | 2.15M | 1.25M | 0.42M | 0.52M |
|
Total Current Liabilities
|
| 6.17M | | | 5.82M | 4.57M | 6.85M | 10.34M | 7.48M | 5.96M | 6.93M | 5.32M | 4.51M | 7.27M | 8.83M | 9.07M | 8.84M | 6.50M | 8.18M | 7.90M | 8.04M | 7.34M | 6.84M | 6.25M | 7.71M | 7.06M | 8.69M | 10.20M | 9.35M | 5.05M | 4.66M | 4.85M | 5.21M | 5.77M | 6.00M | 6.78M | 6.57M | 5.20M | 7.27M | 6.13M | 5.02M | 6.16M | 6.43M | 8.18M | 8.67M | 7.69M | 8.09M | 10.35M | 10.26M | 9.27M | 10.61M | 9.89M | 10.20M | 9.40M | 9.74M | 8.71M | 9.06M | 6.63M | 6.50M | 4.88M | 5.58M | 6.44M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.14M | 0.13M | 0.43M | 0.65M | 0.48M | 0.56M | 0.84M | 0.69M | 0.72M | 0.70M | 0.65M | 0.59M | 0.53M | 0.48M | 0.46M | 0.44M | 0.41M |
|
Non-Current Debt
|
| 6.45M | | | 5.98M | 5.74M | 5.57M | 7.87M | 7.59M | 7.30M | 7.01M | 6.86M | 6.56M | 6.25M | 5.94M | 6.60M | 6.27M | 5.95M | 5.62M | 5.29M | 4.96M | 3.91M | 3.70M | 2.32M | 1.53M | 1.39M | 0.34M | 0.30M | 0.27M | 2.75M | 2.69M | 2.64M | 2.58M | 2.52M | 2.42M | 2.39M | 2.37M | 2.35M | 2.33M | 3.55M | 3.98M | 2.71M | 2.70M | 2.64M | 2.66M | 2.64M | 2.61M | 2.93M | 2.91M | 2.74M | 2.87M | 2.85M | 2.66M | 2.63M | 1.98M | 2.57M | 2.54M | 1.98M | 1.94M | 1.91M | 1.88M | 2.33M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | 0.72M | | | 0.62M | 0.59M | 0.72M | 0.70M | 0.66M | 0.59M | 0.59M | | | 0.59M | | | | | | | | | | | | | | | | 0.29M | | | 0.26M | 0.19M | 0.18M | 0.18M | 0.18M | | | | | |
|
Non-Current Deferred Tax Liability
|
| 0.57M | | | 0.74M | 0.81M | 0.80M | 0.93M | 0.90M | 0.90M | 0.90M | 0.83M | 0.83M | 0.95M | 0.95M | 1.03M | 1.11M | 1.14M | 1.14M | 1.12M | 1.02M | 0.85M | 0.85M | 0.84M | 0.79M | 0.74M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.03M | 0.03M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | | | |
|
Total Liabilities
|
| 13.19M | | | 12.53M | 11.12M | 13.23M | 19.14M | 15.98M | 14.16M | 14.84M | 13.01M | 11.89M | 14.47M | 15.73M | 16.70M | 16.22M | 13.59M | 14.95M | 14.31M | 14.02M | 12.81M | 11.39M | 9.41M | 10.66M | 9.77M | 9.03M | 10.51M | 9.62M | 8.39M | 7.95M | 7.49M | 7.79M | 8.29M | 8.42M | 9.18M | 8.94M | 7.55M | 9.62M | 9.70M | 9.02M | 8.90M | 9.15M | 10.90M | 11.37M | 10.50M | 10.87M | 13.74M | 13.84M | 12.80M | 14.06M | 13.60M | 13.68M | 12.76M | 13.05M | 11.94M | 12.20M | 9.15M | 8.92M | 7.26M | 7.90M | 9.17M |
|
Total Debt
|
| 8.54M | | | 8.45M | 6.46M | 6.71M | 9.95M | 8.74M | 8.47M | 8.19M | 8.14M | 7.79M | 9.60M | 7.17M | 7.86M | 7.55M | 8.52M | 9.10M | 8.61M | 8.99M | 7.87M | 7.49M | 4.42M | 4.96M | 4.67M | 3.37M | 4.04M | 4.00M | 5.21M | 4.65M | 4.76M | 5.27M | 6.03M | 6.06M | 5.99M | 5.28M | 4.93M | 6.17M | 6.68M | 5.74M | 5.07M | 4.57M | 6.72M | 6.95M | 6.71M | 5.76M | 7.63M | 7.47M | 6.67M | 5.93M | 7.55M | 7.19M | 7.04M | 6.86M | 6.52M | 6.41M | 3.90M | 4.14M | 2.97M | 4.55M | 5.58M |
|
Common Equity
|
| 13.59M | | | 14.54M | 14.73M | 14.93M | 15.94M | 16.92M | 17.07M | 17.89M | 18.43M | 18.49M | 18.29M | 18.04M | 18.31M | 18.87M | 19.25M | 19.23M | 19.48M | 18.68M | 18.52M | 18.61M | 18.58M | 18.33M | 17.48M | 17.26M | 16.76M | 16.87M | 15.99M | 15.45M | 15.11M | 14.39M | 13.04M | 12.49M | 12.18M | 11.93M | 11.79M | 11.37M | 10.68M | 10.30M | 9.91M | 9.64M | 9.77M | 9.88M | 10.35M | 9.98M | 10.31M | 10.88M | 11.15M | 11.54M | 11.87M | 11.89M | 11.64M | 11.20M | 11.23M | 11.27M | 12.09M | 12.08M | 13.62M | 13.91M | 13.31M |
|
Shareholder's Equity
|
| 13.59M | | | 14.54M | 14.73M | 14.93M | 15.94M | 16.92M | 17.07M | 17.89M | 18.43M | 18.49M | 18.29M | 18.04M | 18.31M | 18.87M | 19.25M | 19.23M | 19.48M | 18.68M | 18.52M | 18.61M | 18.58M | 18.33M | 17.48M | 17.26M | 16.76M | 16.87M | 15.99M | 15.45M | 15.11M | 14.39M | 13.04M | 12.49M | 12.18M | 11.93M | 11.79M | 11.37M | 10.68M | 10.30M | 9.91M | 9.64M | 9.77M | 9.88M | 10.35M | 9.98M | 10.31M | 10.88M | 11.15M | 11.54M | 11.87M | 11.89M | 11.64M | 11.20M | 11.23M | 11.27M | 12.09M | 12.08M | 13.62M | 13.91M | 13.31M |
|
Liabilities and Shareholders Equity
|
| 26.78M | | | 27.07M | 25.86M | 28.16M | 35.12M | 32.89M | 31.23M | 32.73M | 31.45M | 30.38M | 32.77M | 33.77M | 35.01M | 35.09M | 32.85M | 34.18M | 33.79M | 30.19M | 31.33M | 27.42M | 25.69M | 26.75M | 27.24M | 24.57M | 25.55M | 24.76M | 24.38M | 21.96M | 22.59M | 22.18M | 21.33M | 20.90M | 21.36M | 20.87M | 19.35M | 21.00M | 20.38M | 19.32M | 18.80M | 18.78M | 20.67M | 21.25M | 20.85M | 20.85M | 23.91M | 21.94M | 23.95M | 23.05M | 23.18M | 23.99M | 24.40M | 23.22M | 22.14M | 22.45M | 21.24M | 21.00M | 20.88M | 21.82M | 22.48M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | 0.01M | | | | 0.01M | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.06M | 0.06M | 0.06M | 0.07M | 0.09M | 0.09M | 0.09M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M |
|
Retained Earnings
|
| 11.22M | | | 12.05M | 12.23M | 12.42M | 13.36M | 14.34M | 14.49M | 15.31M | 15.82M | 15.85M | 15.64M | 15.38M | 15.63M | 16.19M | 16.57M | 16.54M | 16.77M | 15.97M | 15.81M | 15.89M | 15.84M | 15.55M | 14.99M | 14.74M | 14.21M | 14.24M | 13.35M | 12.79M | 12.12M | 11.35M | 9.97M | 9.36M | 9.00M | 8.72M | 8.55M | 8.11M | 7.31M | 6.88M | 6.44M | 6.13M | 6.19M | 6.25M | 6.66M | 6.25M | 6.43M | 6.66M | 6.75M | 7.10M | 7.40M | 7.33M | 7.02M | 6.56M | 6.52M | 6.50M | 7.33M | 7.27M | 8.75M | 9.01M | 8.36M |