|
Cash & Equivalents
|
| | 0.36M | 0.01M | 0.03M | | 0.04M | 0.04M | 0.04M | 0.05M | 0.42M | 0.06M | 0.08M | 0.07M | 0.33M | 0.00M | 0.08M | 0.07M | 0.07M | 0.63M | 0.51M | 1.31M | 0.15M | 1.12M | 0.50M | 0.87M | 1.49M | 2.38M | 3.28M | 2.38M | 6.05M | 5.05M | 16.82M | 14.05M | 10.44M | | 9.25M | 4.60M | 1.34M | 1.36M | 1.71M | 0.01M | 1.77M | 3.96M | 2.81M | 12.94M | 19.49M | 15.87M | 15.57M | 12.88M | 15.43M | 10.34M | 8.97M | 11.44M | 11.47M | 5.77M | 6.63M | 6.43M | 6.35M | 4.02M | 4.09M | 7.62M | 5.42M | 5.46M | 6.07M | 8.15M | 6.35M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | 0.78M | 0.86M | 0.66M | 0.56M | 0.31M | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.41M | 0.11M | 0.01M | | 0.89M | 1.09M | 0.52M | 0.45M | 0.01M | 0.01M | 4.62M | 0.28M | 0.01M | 0.01M | 0.01M | 0.01M | 0.92M | | 0.01M | 1.05M | 1.03M | 1.06M | 1.07M | 0.90M | 0.84M |
|
Cash & Current Investments
|
| | 0.36M | 0.01M | 0.03M | | 0.04M | 0.04M | 0.04M | 0.05M | 0.42M | 0.06M | 0.08M | 0.07M | 0.33M | 0.00M | 0.08M | 0.07M | 0.07M | 1.41M | 1.37M | 1.97M | 0.71M | 1.43M | 0.50M | 0.87M | 1.49M | 2.38M | 3.28M | 2.38M | 6.05M | 5.05M | 16.82M | 14.05M | 10.44M | | 9.25M | 4.60M | 1.34M | 1.36M | 1.72M | 0.03M | 2.18M | 4.08M | 2.82M | 12.94M | 20.37M | 16.96M | 16.10M | 13.33M | 15.44M | 10.35M | 13.60M | 11.72M | 11.49M | 5.78M | 6.65M | 6.45M | 7.27M | 4.02M | 4.10M | 8.67M | 6.45M | 6.52M | 7.13M | 9.04M | 7.19M |
|
Receivables - Net
|
1.26M | 1.00M | 0.95M | 1.24M | 1.29M | | 0.73M | 1.87M | 3.71M | 1.33M | 0.26M | 0.51M | 0.41M | 0.17M | 0.29M | 0.24M | 0.16M | 0.51M | 0.68M | 0.39M | 4.39M | 4.37M | 4.11M | 3.11M | 3.98M | 6.81M | 4.84M | 8.15M | 10.99M | 11.24M | 13.69M | 12.14M | 13.73M | 14.69M | 15.76M | 18.14M | 13.35M | 12.01M | 14.24M | 11.88M | 15.90M | 16.43M | 7.07M | 7.26M | 7.13M | 5.41M | 7.03M | 4.81M | 5.61M | 5.41M | 7.46M | 5.82M | 6.18M | 7.74M | 5.40M | 7.19M | 7.52M | 7.76M | 9.21M | 10.14M | 11.76M | 8.02M | 11.32M | 9.35M | 12.85M | 12.85M | 13.29M |
|
Receivables - Other
|
| | | | | | | | | | 1.13M | | | | 0.35M | 1.82M | 1.30M | 1.08M | 1.21M | 1.18M | | 0.27M | | | | | | | | | | | | | | | | | 1.99M | 0.23M | 1.99M | 1.99M | 0.77M | 0.60M | 0.23M | 0.22M | 1.43M | 1.67M | 1.50M | 1.51M | 1.15M | 1.49M | 1.47M | 1.47M | 0.78M | 0.78M | 0.79M | 0.57M | 1.74M | 1.69M | 1.98M | 1.12M | 0.99M | 1.54M | 1.16M | 0.60M | 0.98M |
|
Receivables
|
1.26M | 1.00M | 0.95M | 1.24M | 1.29M | | 0.73M | 1.87M | 3.71M | 1.33M | 1.39M | 0.51M | 0.41M | 0.17M | 0.65M | 2.07M | 1.46M | 1.59M | 1.89M | 1.57M | 4.39M | 4.64M | 4.11M | 3.11M | 3.98M | 6.81M | 4.84M | 8.15M | 10.99M | 11.24M | 13.69M | 12.14M | 13.73M | 14.69M | 15.76M | 18.14M | 13.35M | 12.01M | 16.24M | 12.11M | 17.89M | 18.42M | 7.84M | 7.86M | 7.35M | 5.63M | 8.46M | 6.48M | 7.11M | 6.92M | 8.61M | 7.31M | 7.66M | 9.21M | 6.18M | 7.97M | 8.31M | 8.32M | 10.95M | 11.84M | 13.74M | 9.14M | 12.30M | 10.89M | 14.01M | 13.45M | 14.27M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.89M | | 0.80M | 0.84M | 0.42M | 0.71M | 0.67M | 0.61M | 0.61M |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | | 0.30M | 0.31M | 0.27M | 0.29M | 0.44M | 0.39M | 0.36M |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.74M | | 6.30M | 6.38M | 6.29M | 10.11M | 5.02M | 4.83M | 5.61M |
|
Inventory
|
0.44M | 0.37M | 0.33M | 0.36M | 0.28M | | 0.39M | 0.41M | 0.54M | 0.34M | 0.32M | 0.37M | 0.32M | 0.32M | 0.20M | 0.30M | 0.28M | 0.27M | 0.16M | 5.29M | 6.99M | 0.81M | 6.27M | 6.38M | 6.23M | 6.28M | 6.52M | 6.79M | 1.58M | 14.53M | 15.04M | 2.18M | 14.54M | 17.55M | 17.68M | 2.49M | 12.81M | 12.49M | 12.37M | 14.37M | 18.54M | 16.72M | 9.15M | 9.19M | 9.57M | 0.41M | 10.75M | 11.37M | 10.99M | 9.84M | 7.58M | 8.90M | 8.88M | 9.37M | 9.58M | 9.70M | 9.59M | 9.33M | 8.74M | | 7.40M | 7.53M | 6.99M | 11.12M | 6.14M | 5.83M | 6.58M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | 0.07M | | | | |
|
Prepaid Assets
|
0.01M | 0.23M | 0.01M | 0.01M | 0.01M | | 0.00M | 0.03M | 0.30M | 200.00 | 0.26M | 0.27M | 0.38M | 0.26M | 0.39M | 0.17M | 0.34M | 0.41M | 0.43M | 5.66M | 0.10M | 0.08M | 0.53M | 0.89M | 0.47M | 0.76M | 0.89M | 0.05M | 0.52M | 0.74M | 2.48M | 0.05M | 2.10M | 0.91M | 1.72M | 0.01M | 3.08M | 3.85M | 4.13M | 3.78M | 4.36M | 4.48M | 1.46M | 2.23M | 1.98M | 1.35M | 1.18M | 1.22M | 1.82M | 2.16M | 2.59M | 2.73M | 3.37M | 2.41M | 1.64M | 3.09M | 2.59M | 3.09M | 2.11M | | 1.91M | 1.58M | 1.46M | 1.20M | 2.03M | 1.56M | 1.56M |
|
Current Assets
|
1.76M | 1.72M | 1.65M | 1.61M | 1.60M | | 1.16M | 2.34M | 4.58M | 1.73M | 2.39M | 1.20M | 1.19M | 0.83M | 1.57M | 2.41M | 2.17M | 2.36M | 2.51M | 16.33M | 13.94M | 14.95M | 11.55M | 11.74M | 12.31M | 15.70M | 13.52M | 19.39M | 22.57M | 33.18M | 36.93M | 34.26M | 46.21M | 47.36M | 46.43M | | 38.92M | 33.24M | 31.91M | 30.90M | 40.47M | 39.07M | 18.88M | 21.77M | 20.17M | | 36.20M | 33.28M | 33.88M | 32.60M | 34.74M | 28.84M | 33.17M | 33.14M | 31.77M | 26.40M | 26.12M | 26.34M | 29.29M | | 28.41M | 26.41M | 26.70M | 29.04M | 28.61M | 29.32M | 29.01M |
|
Buildings
|
| | | | | | | | | | | | | | | | | | | | 4.66M | 4.63M | 4.39M | 4.27M | 3.81M | 3.86M | 3.94M | 5.20M | 5.05M | 4.97M | 5.02M | 4.77M | 4.84M | 5.09M | 5.23M | 5.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | | | | | | | | | | | | | | | | 1.15M | 1.14M | 1.07M | 1.29M | 1.16M | 1.17M | 1.19M | 1.16M | 1.21M | 1.18M | 1.19M | 1.12M | 1.13M | 1.21M | 1.24M | 1.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.10M | 0.09M | 0.09M | 0.08M | 0.07M | | 0.06M | 0.06M | 0.05M | 0.05M | 0.04M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.67M | 6.48M | 7.09M | 7.40M | 7.41M | 7.18M | 7.89M | 8.14M | 14.76M | 14.27M | 18.39M | 17.65M | 16.54M | 15.92M | 16.86M | 20.12M | | 26.42M | 29.92M | 27.30M | 26.34M | 25.33M | 24.41M | 16.78M | 16.57M | 19.69M | | 5.97M | 6.68M | 7.34M | 7.24M | 6.74M | 6.74M | 6.56M | 6.24M | 5.28M | 5.11M | 5.05M | 6.18M | 9.22M | | 8.90M | 8.58M | 9.13M | 9.70M | 9.81M | 9.57M | 9.65M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | 0.08M | | | | | | | | | | | | | | | | | | | | | | 2.91M | 2.14M | 1.70M | 1.36M | | | | | | | | 0.50M | 0.50M | 0.50M | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | 0.67M | 1.00M | 0.84M | 0.84M | 0.84M | 0.84M | 0.84M | 0.76M | 0.85M | 0.84M | 0.92M | 0.92M | 0.92M | 0.92M | 3.32M | | 3.32M | 3.32M | 3.32M | 3.32M | 5.04M | 5.30M | 4.37M | 4.37M | 4.37M | | 7.22M | 5.71M | 5.89M | 5.89M | 7.82M | 7.82M | 7.82M | 7.82M | 3.91M | 3.91M | 3.91M | 3.91M | 4.38M | | 4.38M | 4.24M | 3.71M | 3.71M | 3.71M | 3.71M | 3.71M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.50M | | | | 11.83M | | | | 15.89M | | | | 11.07M | | | | 11.66M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | 0.67M | 1.00M | 0.84M | 0.84M | 0.84M | 0.84M | 0.84M | 0.76M | 0.85M | 0.84M | 0.92M | 0.92M | 0.92M | 0.92M | 3.32M | | 3.32M | 3.32M | 3.32M | 3.32M | 5.04M | 5.30M | 4.37M | 4.37M | 4.37M | | 7.22M | 5.71M | 5.89M | 5.89M | 25.32M | 7.82M | 7.82M | 7.82M | 15.74M | 3.91M | 3.91M | 3.91M | 20.27M | | 4.38M | 4.24M | 14.78M | 3.71M | 3.71M | 3.71M | 15.36M |
|
Long-Term Deferred Tax
|
| | -0.06M | | | | -0.42M | | | | | -0.24M | | | | -0.04M | | | | | | | | | | | 0.07M | | | | 0.07M | 0.07M | 0.07M | 0.07M | 1.89M | | | | 0.92M | 2.97M | 4.14M | 3.36M | 2.28M | 2.28M | 2.10M | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.23M | 0.00M | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.02M | 0.03M | 0.06M | 0.01M | 0.11M | 0.15M | 0.23M | 0.00M | 0.00M | 0.01M | 0.59M | 0.05M | 0.04M | 0.03M | 0.04M | 0.04M | 0.08M | 0.33M | 0.07M | 0.54M | 0.20M | 0.62M | 0.09M | 0.31M | | 0.58M | 0.10M | 0.13M | 3.17M | 2.94M | 4.58M | 2.86M | 5.20M | 4.06M | 14.27M | 0.38M | 17.67M | 17.28M | 14.57M | 17.19M | 11.97M | 10.63M | 12.82M | 11.47M | 7.37M | 7.28M | 0.81M | 1.84M | 1.18M | 1.17M | 1.15M | 2.19M | 2.13M | 2.11M | 2.16M | 2.07M |
|
Non-Current Assets
|
-1.76M | -1.72M | 0.09M | 0.08M | 0.08M | | 0.07M | 0.06M | 0.06M | 0.05M | 0.04M | 1.57M | 2.38M | 0.70M | 0.11M | 0.13M | 0.17M | 0.24M | 0.37M | 0.68M | 7.59M | 9.11M | 8.30M | 8.29M | 8.06M | 8.77M | 9.02M | 15.72M | 15.46M | 19.31M | 19.11M | 17.66M | 17.46M | 17.86M | 23.75M | | 33.24M | 35.48M | 1.15M | 34.19M | 35.08M | 34.30M | 25.52M | 26.94M | 39.02M | | 24.63M | 24.50M | 25.48M | 25.64M | 18.20M | 17.98M | 18.58M | 18.06M | 13.99M | 14.51M | 14.28M | 15.40M | 19.16M | | 18.84M | 17.42M | 17.42M | 17.65M | 17.63M | 17.64M | 18.78M |
|
Assets
|
| | 1.74M | 1.70M | 1.68M | 1.26M | 1.23M | 2.40M | 4.63M | 1.78M | 2.43M | 2.77M | 3.57M | 1.53M | 1.68M | 2.54M | 2.34M | 2.60M | 2.87M | 17.01M | 21.54M | 24.06M | 19.84M | 20.03M | 20.37M | 24.48M | 22.54M | 35.10M | 38.03M | 52.49M | 56.03M | 51.92M | 63.67M | 65.23M | 70.18M | | 72.16M | 68.71M | 65.28M | 65.08M | 75.55M | 73.36M | 44.39M | 48.71M | 59.19M | 58.24M | 60.83M | 57.78M | 59.37M | 58.24M | 52.94M | 46.82M | 51.75M | 51.20M | 45.76M | 40.91M | 40.40M | 41.74M | 48.45M | | 47.25M | 43.83M | 44.12M | 46.69M | 46.24M | 46.96M | 47.79M |
|
Accounts Payables
|
| | 0.88M | 0.91M | 0.83M | | 0.91M | 1.79M | 3.99M | 0.56M | 0.65M | 0.71M | 0.50M | 0.22M | 0.32M | 0.62M | 0.22M | 0.21M | 0.57M | 1.79M | 2.91M | 3.38M | 2.72M | 2.98M | 3.53M | 6.56M | 4.21M | 5.01M | 5.79M | 8.14M | 7.73M | 5.56M | 6.26M | 8.03M | 7.11M | | 6.59M | 6.62M | 7.07M | 9.07M | 11.16M | 9.89M | 4.24M | 3.32M | 3.18M | | 4.81M | 2.16M | 2.31M | 2.89M | 4.24M | 3.51M | 4.76M | 5.40M | 0.07M | 2.72M | 0.07M | 0.03M | 0.06M | | 5.74M | 3.61M | 4.52M | 3.47M | 4.00M | 4.82M | 4.49M |
|
Notes Payables
|
| | | | | | 0.25M | | | 0.25M | 0.02M | 350.00 | 350.00 | 350.00 | | | | 0.09M | | | | | 2.36M | 0.36M | 0.86M | 1.53M | 1.27M | 1.86M | 1.95M | 2.03M | 3.75M | 2.25M | 1.50M | 0.52M | 6.77M | | | 3.40M | 10.91M | 5.97M | 16.07M | 14.01M | 6.82M | 9.60M | 5.16M | | 7.03M | 6.31M | 6.60M | 6.38M | 9.98M | 7.59M | 15.72M | 17.15M | 16.89M | 17.10M | 16.44M | 17.19M | 14.51M | | | | | | | | |
|
Payables
|
| | 0.88M | 0.91M | 0.83M | | 1.16M | 1.79M | 3.99M | 0.81M | 0.67M | 0.71M | 0.50M | 0.22M | 0.32M | 0.62M | 0.22M | 0.30M | 0.57M | 1.79M | 2.91M | 3.38M | 5.08M | 3.34M | 4.39M | 8.09M | 5.48M | 6.88M | 7.74M | 10.17M | 11.48M | 7.81M | 7.77M | 8.55M | 13.88M | | 6.59M | 10.02M | 17.98M | 15.04M | 27.23M | 23.90M | 11.05M | 12.92M | 8.34M | | 11.85M | 8.46M | 8.91M | 9.27M | 14.21M | 11.10M | 20.49M | 22.55M | 16.97M | 19.82M | 16.52M | 17.22M | 14.57M | | 5.74M | 3.61M | 4.52M | 3.47M | 4.00M | 4.82M | 4.49M |
|
Accumulated Expenses
|
0.72M | 0.68M | 0.39M | 0.38M | 0.35M | | 0.19M | 0.25M | 0.10M | | 0.15M | 0.24M | 0.88M | 0.10M | 0.04M | 0.10M | 0.04M | 0.06M | 0.06M | 0.26M | 0.37M | 0.49M | 0.44M | 0.57M | 0.61M | 0.54M | 0.31M | 0.86M | 1.94M | 5.39M | 5.17M | 5.01M | 4.56M | 3.01M | 4.16M | | 1.94M | 2.55M | 2.33M | 5.90M | 4.59M | 4.31M | 2.67M | 2.72M | 2.59M | | 2.11M | 2.35M | 2.68M | 2.48M | 1.62M | 1.48M | 1.31M | 1.18M | 2.25M | 3.25M | 3.06M | 3.54M | 2.78M | | 2.68M | 2.35M | 1.83M | 1.63M | 2.76M | 1.93M | 2.22M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | 0.25M | 0.25M | 0.69M | 0.69M | 0.57M | 0.63M | 2.13M | 3.72M | 3.52M | 2.72M | 3.45M | 3.13M | 3.23M | 2.82M | 6.77M | | 3.29M | 1.91M | 10.91M | 5.97M | 16.07M | 14.01M | 6.82M | 9.60M | 5.16M | | 7.03M | 6.31M | 6.60M | 6.38M | 9.98M | 7.59M | 15.72M | 17.15M | 16.89M | 17.10M | 16.44M | 17.19M | 14.51M | | 4.02M | 2.73M | 4.73M | 6.75M | 9.30M | 9.83M | 8.93M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.45M | 0.29M | | 0.70M | 0.74M | 0.76M | 0.82M | 0.83M | | 0.91M | 0.82M | 0.75M | 0.79M | 0.73M | 0.72M | 0.74M | | 0.79M | 0.78M | 0.83M | 0.85M | 0.83M | 0.82M | 0.92M |
|
Current Taxes
|
| | | | | | | | | | | | 0.22M | 0.26M | | | 0.10M | 0.10M | | 0.00M | 0.02M | 0.04M | 0.06M | 0.06M | 0.06M | 0.06M | 0.18M | 0.04M | 0.02M | 0.19M | 1.04M | 1.13M | 1.07M | 1.14M | 1.55M | | 0.97M | 0.70M | 0.57M | 0.42M | 0.57M | 0.59M | 0.42M | 0.42M | 0.34M | | 0.09M | 0.02M | 553.00 | 331.00 | 0.45M | 0.32M | 0.14M | 0.14M | 0.09M | | 0.06M | 0.05M | 0.39M | | 0.40M | 0.40M | 0.31M | 0.16M | 0.28M | 0.29M | 0.16M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1.39M | | | 1.45M | 1.39M | 0.33M | 0.82M | 0.56M | 0.46M | | 1.24M | 0.64M | 0.97M | 0.98M | 1.11M | 1.42M | 1.43M | 1.71M | 1.72M | | 1.97M | 1.26M | 1.47M | 1.79M | 1.34M | 1.62M | 2.54M | 2.59M | 0.37M | 2.51M | 0.58M | 0.74M | 0.98M | 1.56M | 1.90M | 1.90M | 1.30M | 1.28M | 1.92M | 2.71M | 1.66M |
|
Total Current Liabilities
|
1.93M | 1.72M | 1.26M | 1.29M | 1.49M | | 1.35M | 2.29M | 4.34M | 0.81M | 0.81M | 0.95M | 1.60M | 0.58M | 0.36M | 0.72M | 0.36M | 0.47M | 0.64M | 2.05M | 3.56M | 4.15M | 6.27M | 4.66M | 5.62M | 9.33M | 8.83M | 13.59M | 15.39M | 23.25M | 25.15M | 19.75M | 19.80M | 18.56M | 20.06M | | 16.23M | 17.99M | 21.90M | 22.67M | 33.61M | 30.44M | 15.64M | 18.28M | 13.35M | | 16.29M | 12.87M | 13.92M | 14.42M | 19.65M | 16.04M | 25.56M | 27.39M | 25.51M | 26.87M | 25.74M | 27.31M | 27.34M | | 18.11M | 14.00M | 18.59M | 24.91M | 23.57M | 24.40M | 23.82M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.03M | 0.03M | 0.02M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
0.32M | 0.02M | 0.39M | | | | 0.74M | 0.89M | 0.82M | 1.07M | 1.52M | 1.54M | 1.52M | 0.43M | 0.48M | 0.76M | 0.86M | 1.01M | 1.11M | 1.23M | 11.21M | 11.90M | 4.91M | 5.12M | 4.55M | 4.64M | 4.09M | 7.28M | 7.19M | 7.10M | 6.40M | 5.97M | 5.67M | 5.49M | 5.18M | | 4.57M | 4.57M | 4.21M | 3.91M | 3.49M | 3.27M | 2.82M | 2.01M | 2.38M | | 6.03M | 5.33M | 3.15M | 3.08M | 2.35M | 2.40M | 2.21M | 2.18M | 2.16M | 3.20M | 3.87M | 3.61M | 9.93M | | 21.55M | 16.89M | 13.27M | 11.89M | 9.49M | 8.48M | 4.59M |
|
Convertible Debt
|
1.30M | 1.30M | | | | | 0.06M | | | | | | | | | | | | | | | | | | 0.66M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | 0.49M | 0.49M | 0.48M | 0.43M | | 0.47M | 0.70M | 0.78M | 0.45M | 0.47M | 0.50M | 0.58M | 0.58M | 0.61M | 0.60M | 1.13M | 0.74M | 0.73M | 0.69M | 0.65M | 0.63M | 0.66M | 0.56M | 0.51M | 0.49M | 0.48M |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 500.00 | | 0.35M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.78M | -0.46M | 0.89M | 1.06M | 1.05M | | 1.04M | 1.05M | 1.03M | 1.06M | 0.96M | 0.91M | 0.83M | 0.78M | 0.69M | 0.63M | 0.69M | 0.66M | 0.66M | | 0.46M | 0.30M | 0.25M | 0.07M | 0.32M | 0.23M | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81M | | | | 1.05M | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | | | | 0.09M | 0.09M | 0.09M | 0.09M | 1.89M | | 1.89M | 1.89M | 2.05M | 2.05M | 2.05M | 1.19M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.65M | 0.73M | | 2.03M | 1.94M | 2.11M | 1.80M | 2.02M | 1.94M | 2.01M | 1.80M | 2.58M | 2.52M | 2.30M | 2.21M | 1.61M | | 2.25M | 1.22M | 1.16M | 1.08M | 0.90M | 1.20M | 1.15M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.34M | | | | | | | | | | | 1.20M | 1.21M | 1.22M | 1.18M | 1.13M | | 0.77M | 1.07M | 1.08M | 1.08M | 0.84M | 0.75M | 0.82M | 0.83M | 0.81M | 0.58M | 0.58M | 0.53M | 0.76M | | 0.32M | 10.43M | 5.20M | 9.45M | 4.75M | 8.26M | 8.74M |
|
Total Non-Current Liabilities
|
| | 0.39M | 0.35M | 0.27M | | 0.79M | 0.89M | 0.82M | 1.07M | 1.52M | 1.54M | 1.52M | 0.43M | 0.48M | 1.48M | 0.86M | 1.01M | | | | | | | | | 6.59M | | | 38.03M | 15.09M | 13.68M | 9.78M | 9.67M | 11.13M | | 12.76M | 10.54M | 8.10M | 9.77M | 10.80M | 11.94M | 6.79M | 7.41M | 12.88M | | 15.69M | 15.73M | 16.16M | 13.07M | 9.73M | 8.36M | 8.05M | 5.86M | 5.61M | 5.24M | 6.60M | 6.25M | 12.77M | | 23.99M | 29.47M | 20.56M | 23.27M | 15.93M | 18.71M | 15.25M |
|
Total Liabilities
|
3.23M | 3.02M | 1.66M | 1.64M | 1.76M | 1.45M | 2.15M | 3.18M | 5.17M | 1.88M | 2.33M | 2.49M | 3.12M | 1.01M | 0.84M | 1.48M | 1.22M | 1.47M | 1.74M | 15.28M | 19.09M | 20.78M | 16.20M | 16.06M | 15.45M | 18.53M | 15.42M | 25.99M | 27.54M | 39.37M | 40.34M | 33.53M | 29.67M | 28.33M | 31.19M | | 28.99M | 28.53M | 30.00M | 32.44M | 44.41M | 42.39M | 22.43M | 25.69M | 26.23M | | 31.98M | 28.61M | 30.08M | 27.49M | 29.39M | 24.40M | 33.61M | 33.25M | 31.12M | 32.11M | 32.33M | 33.56M | 40.11M | | 42.09M | 43.47M | 39.15M | 48.18M | 39.51M | 43.11M | 39.07M |
|
Total Debt
|
0.32M | 0.02M | 0.39M | | | | 0.74M | 0.89M | 0.82M | 1.07M | 1.52M | 1.54M | 1.52M | 0.43M | 0.48M | 0.76M | 0.86M | 1.01M | 1.11M | 1.23M | 11.46M | 12.15M | 5.60M | 5.80M | 5.12M | 5.27M | 6.22M | 10.99M | 10.71M | 9.82M | 9.86M | 9.10M | 8.90M | 8.31M | 11.95M | | 7.86M | 6.48M | 15.12M | 9.87M | 19.55M | 17.28M | 9.64M | 11.61M | 7.54M | | 13.06M | 11.63M | 9.75M | 9.46M | 12.33M | 9.99M | 17.93M | 19.33M | 19.05M | 20.30M | 20.32M | 20.79M | 24.44M | | 25.57M | 19.62M | 18.00M | 18.64M | 18.79M | 18.30M | 13.51M |
|
Common Equity
|
| | 0.09M | | | | -0.92M | | | -0.10M | 0.09M | 0.28M | 0.45M | 0.52M | 0.84M | 1.06M | 1.12M | 1.13M | 1.13M | 1.73M | 2.44M | 3.28M | 3.64M | 3.97M | 4.92M | 5.95M | 7.13M | 9.11M | 10.49M | 13.12M | 15.69M | 18.39M | 34.00M | 36.90M | 38.99M | | 43.16M | 40.18M | 35.28M | 32.65M | 31.57M | 31.43M | 21.08M | 17.30M | 20.94M | 30.56M | 27.81M | 28.12M | 26.70M | 28.12M | 22.59M | 21.51M | 17.31M | 17.17M | 13.94M | 8.16M | 7.38M | 7.52M | 7.69M | 6.76M | 4.69M | 0.05M | 4.71M | -1.56M | 6.40M | 3.62M | 8.72M |
|
Shareholder's Equity
|
| | 0.09M | | | | -0.92M | | | -0.10M | 0.09M | 0.28M | 0.45M | 0.52M | 0.84M | 1.06M | 1.12M | 1.13M | 1.13M | 1.73M | 2.44M | 3.28M | 3.64M | 3.97M | 4.92M | 5.95M | 7.13M | 9.11M | 10.49M | 13.12M | 15.69M | 18.39M | 34.00M | 36.90M | 38.99M | | 43.16M | 40.18M | 35.28M | 32.65M | 31.57M | 31.43M | 21.08M | 17.30M | 20.94M | 30.56M | 27.81M | 28.12M | 26.70M | 28.12M | 22.59M | 21.51M | 17.31M | 17.17M | 13.94M | 8.16M | 7.38M | 7.52M | 7.69M | 6.76M | 4.69M | 0.05M | 4.71M | -1.56M | 6.40M | 3.62M | 8.72M |
|
Liabilities and Shareholders Equity
|
| | 1.74M | 1.70M | 1.68M | 1.26M | 1.23M | 2.40M | 4.63M | 1.78M | 2.43M | 2.77M | 3.57M | 1.53M | 1.68M | 2.54M | 2.34M | 2.60M | 2.87M | 17.01M | 21.54M | 24.06M | 19.84M | 20.03M | 20.37M | 24.48M | 22.54M | 35.10M | 38.03M | 52.49M | 56.03M | 51.92M | 63.67M | 65.23M | 70.18M | | 72.16M | 68.71M | 65.28M | 65.08M | 75.55M | 73.36M | 44.39M | 48.71M | 59.19M | 58.24M | 60.83M | 57.78M | 59.37M | 58.24M | 52.94M | 46.82M | 51.75M | 51.20M | 45.76M | 40.91M | 40.40M | 41.74M | 48.45M | | 47.25M | 43.83M | 44.12M | 46.69M | 46.24M | 46.96M | 47.79M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | | 1.00M | 1.00M | 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 |
|
Retained Earnings
|
0.08M | 0.03M | 0.00M | -0.03M | -0.19M | | -1.02M | -0.88M | -0.64M | -0.21M | -0.01M | 0.18M | 0.35M | 0.41M | 0.64M | 0.85M | 0.91M | 0.92M | 0.92M | 1.52M | 2.11M | 2.83M | 3.59M | 3.99M | 5.07M | 6.01M | 6.43M | 7.12M | 7.95M | 9.38M | 11.42M | 12.83M | 12.91M | 13.94M | 14.42M | | 15.57M | 12.08M | 4.26M | -1.34M | -1.51M | -3.79M | -20.07M | -23.92M | -25.33M | -29.53M | -34.10M | -34.21M | -31.76M | -30.66M | -41.91M | -46.39M | -51.11M | -51.79M | -54.93M | -61.21M | -61.80M | -62.95M | -64.13M | | -66.81M | -75.79M | -71.36M | -100.11M | -91.73M | -96.27M | -99.40M |
|
Preferred Shares
|
| | | | | | 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 | 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 | 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 |