|
Cash & Equivalents
|
14.41M | 15.04M | 18.24M | 20.79M | 12.38M | 7.60M | 10.65M | 13.92M | 13.92M | 5.15M | 8.53M | 10.08M | 4.16M | 5.18M | 7.03M | 63.78M | 50.06M | 52.74M | 36.59M | 38.75M | 35.05M | 37.59M | 41.86M | 45.57M | 41.16M | 43.01M | 47.90M | 52.35M | 48.06M | 51.30M | 45.37M | 33.15M | 30.11M | 22.54M | 28.79M | 29.66M | 28.35M | 33.73M | 43.74M | 45.41M | 36.07M | 41.92M | 50.22M | 63.26M | 64.05M | 62.45M | 65.08M | 70.64M | 64.75M | 70.37M | 75.96M | 76.58M | 70.20M | 70.06M | 53.28M | 26.75M | 17.99M | 17.96M | 17.59M | 41.39M | 51.87M | 70.17M | 58.79M | 60.78M | 56.13M | 56.22M | 46.27M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.15M | 42.96M | 46.79M | 46.77M | 35.35M | 23.70M | 11.93M | | | | | |
|
Cash & Current Investments
|
14.41M | 15.04M | 18.24M | 20.79M | 12.38M | 7.60M | 10.65M | 13.92M | 13.92M | 5.15M | 8.53M | 10.08M | 4.16M | 5.18M | 7.03M | 63.78M | 50.06M | 52.74M | 36.59M | 38.75M | 35.05M | 37.59M | 41.86M | 45.57M | 41.16M | 43.01M | 47.90M | 52.35M | 48.06M | 51.30M | 45.37M | 33.15M | 30.11M | 22.54M | 28.79M | 29.66M | 28.35M | 33.73M | 43.74M | 45.41M | 36.07M | 41.92M | 50.22M | 63.26M | 64.05M | 62.45M | 65.08M | 70.64M | 64.75M | 70.37M | 75.96M | 76.58M | 70.20M | 70.06M | 53.28M | 59.90M | 60.95M | 64.75M | 64.37M | 76.75M | 75.57M | 82.11M | 58.79M | 60.78M | 56.13M | 56.22M | 46.27M |
|
Receivables - Net
|
2.80M | 2.44M | 2.92M | 5.32M | -3.78M | -5.21M | 17.57M | 14.60M | 15.84M | 17.63M | 16.62M | 14.25M | 15.53M | 17.45M | 17.21M | 8.48M | 9.53M | 10.74M | 10.68M | 8.53M | 12.72M | 12.28M | 11.64M | 8.75M | 12.17M | 13.07M | 11.61M | 8.76M | 11.88M | 12.39M | 13.04M | 10.35M | 12.99M | 12.15M | 11.72M | 10.45M | 12.67M | 13.76M | 13.35M | 12.14M | 15.36M | 14.90M | 13.43M | 11.87M | 15.23M | 11.34M | 12.28M | 10.73M | 16.86M | 16.64M | 15.11M | 15.55M | 17.75M | 17.57M | 19.17M | 17.84M | 18.68M | 15.04M | 19.73M | 17.06M | 17.33M | 15.44M | 14.46M | 14.11M | 18.03M | 16.91M | 17.86M |
|
Receivables
|
2.80M | 2.44M | 2.92M | 5.32M | -3.78M | -5.21M | 17.57M | 14.60M | 15.84M | 17.63M | 16.62M | 14.25M | 15.53M | 17.45M | 17.21M | 8.48M | 9.53M | 10.74M | 10.68M | 8.53M | 12.72M | 12.28M | 11.64M | 8.75M | 12.17M | 13.07M | 11.61M | 8.76M | 11.88M | 12.39M | 13.04M | 10.35M | 12.99M | 12.15M | 11.72M | 10.45M | 12.67M | 13.76M | 13.35M | 12.14M | 15.36M | 14.90M | 13.43M | 11.87M | 15.23M | 11.34M | 12.28M | 10.73M | 16.86M | 16.64M | 15.11M | 15.55M | 17.75M | 17.57M | 19.17M | 17.84M | 18.68M | 15.04M | 19.73M | 17.06M | 17.33M | 15.44M | 14.46M | 14.11M | 18.03M | 16.91M | 17.86M |
|
Raw Materials
|
| | | | | | | | | | | 6.76M | | 6.87M | 6.95M | 3.25M | 3.68M | 3.93M | 3.99M | 3.56M | 2.82M | 3.16M | 3.14M | 3.39M | 3.32M | 3.47M | 3.26M | 2.81M | 2.84M | 2.81M | 2.74M | 2.74M | 2.78M | 2.89M | 2.87M | 2.73M | 2.77M | 2.67M | 3.00M | 2.66M | 3.32M | 3.22M | 3.31M | 2.94M | 3.10M | 3.36M | 3.36M | 3.22M | 3.65M | 4.41M | 5.00M | 5.04M | 6.12M | 7.25M | 7.39M | 6.25M | 6.01M | 6.55M | 5.57M | 5.74M | 4.99M | 5.25M | 5.70M | 5.65M | 6.04M | 5.77M | 5.77M |
|
Work In Process
|
| | | | | | | | | | | 7.44M | | 7.43M | 7.48M | 5.90M | 6.05M | 6.29M | 6.71M | 6.70M | 9.59M | 10.02M | 9.67M | 10.27M | 10.73M | 10.32M | 9.90M | 9.35M | 9.05M | 8.83M | 9.14M | 8.99M | 9.78M | 9.79M | 9.68M | 9.84M | 10.67M | 10.63M | 10.86M | 11.13M | 11.85M | 11.41M | 11.95M | 11.77M | 12.24M | 13.65M | 12.15M | 11.67M | 11.50M | 12.40M | 15.05M | 16.77M | 17.66M | 20.96M | 21.39M | 19.98M | 19.34M | 22.02M | 23.04M | 19.04M | 17.71M | 17.07M | 17.43M | 17.64M | 18.29M | 22.21M | 20.65M |
|
Finished Goods
|
| | | | | | | | | | | 5.38M | | 4.91M | 4.83M | 2.07M | 2.16M | 2.04M | 2.23M | 2.97M | 2.72M | 2.70M | 2.27M | 3.20M | 2.78M | 2.33M | 2.28M | 2.94M | 2.53M | 2.48M | 2.76M | 3.24M | 2.79M | 2.64M | 2.76M | 2.82M | 2.89M | 3.28M | 3.29M | 3.31M | 3.35M | 3.20M | 3.56M | 3.64M | 3.62M | 4.81M | 3.65M | 3.45M | 3.00M | 3.13M | 3.49M | 3.83M | 4.30M | 5.10M | 4.56M | 5.06M | 4.88M | 5.19M | 5.67M | 5.93M | 4.84M | 5.04M | 4.88M | 5.08M | 4.83M | 4.92M | 4.53M |
|
Inventory
|
1.52M | 18.80M | 17.28M | 5.88M | 17.39M | -2.10M | -2.14M | 18.42M | -0.99M | 20.66M | 19.98M | 19.58M | 19.66M | 19.21M | 19.25M | 11.22M | 11.89M | 12.26M | 12.93M | 13.23M | 15.13M | 15.88M | 15.08M | 16.86M | 16.82M | 16.12M | 15.45M | 15.10M | 14.42M | 14.12M | 14.64M | 14.97M | 15.35M | 15.32M | 15.31M | 15.38M | 16.33M | 16.58M | 17.16M | 17.10M | 18.51M | 17.83M | 18.83M | 18.35M | 18.96M | 21.82M | 19.17M | 18.34M | 18.15M | 19.95M | 23.54M | 25.64M | 28.08M | 33.30M | 33.34M | 31.29M | 30.23M | 33.77M | 34.28M | 30.71M | 27.54M | 27.36M | 28.01M | 28.37M | 29.16M | 32.90M | 30.95M |
|
Current Deferred Tax Assets
|
| | | | | | | 2.37M | | 2.37M | 2.35M | 2.50M | 2.50M | 2.49M | 2.50M | 2.69M | 2.69M | 2.69M | 2.69M | 2.49M | 2.49M | 2.49M | 2.49M | | 2.44M | 2.44M | 2.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
1.07M | 0.75M | 1.15M | 1.13M | 2.01M | 1.76M | 2.05M | 1.05M | 2.38M | 2.17M | 1.29M | 1.02M | 2.06M | 1.99M | 2.55M | 4.42M | 2.44M | 0.48M | 0.63M | 0.60M | 0.48M | 0.46M | 0.56M | 0.56M | 0.53M | 0.65M | 0.61M | 0.70M | 1.38M | 1.33M | 0.69M | 0.70M | 0.78M | 0.67M | 0.74M | 0.88M | 0.74M | 0.80M | 0.91M | 1.63M | 0.94M | 0.95M | 1.68M | 1.62M | 1.41M | 0.86M | 1.25M | 1.54M | 2.05M | 1.89M | 3.06M | 2.46M | 3.50M | 3.78M | 2.65M | 2.14M | 1.95M | 1.67M | 2.15M | 2.11M | 1.81M | 1.77M | 2.25M | 2.04M | 1.64M | 1.57M | 2.20M |
|
Current Assets
|
52.69M | 53.51M | 54.74M | 55.13M | 55.74M | 47.68M | 50.23M | 65.36M | 59.69M | 62.97M | 63.78M | 47.42M | 43.90M | 46.32M | 48.54M | 90.59M | 76.62M | 78.90M | 63.52M | 63.61M | 65.87M | 68.70M | 71.64M | 71.74M | 73.12M | 75.29M | 78.02M | 76.91M | 75.73M | 79.14M | 73.74M | 59.17M | 59.23M | 50.68M | 56.56M | 56.36M | 58.09M | 64.87M | 75.16M | 76.28M | 70.87M | 75.60M | 84.16M | 95.10M | 99.65M | 96.47M | 97.77M | 101.25M | 101.81M | 108.85M | 117.66M | 120.23M | 119.54M | 124.71M | 108.43M | 111.16M | 111.82M | 115.23M | 120.54M | 126.63M | 122.25M | 126.67M | 103.50M | 105.30M | 104.95M | 107.60M | 97.28M |
|
Buildings
|
37.43M | 37.99M | 38.66M | 39.20M | 39.57M | 39.10M | 39.47M | 39.93M | 40.42M | 40.39M | 32.15M | 32.26M | 32.54M | 32.34M | 32.84M | 20.52M | 20.52M | 20.52M | 20.52M | 20.52M | 20.52M | 20.71M | 20.91M | 20.91M | 20.91M | 21.03M | 21.23M | 21.23M | 21.23M | 22.52M | 22.54M | 22.54M | 22.54M | 22.56M | 22.77M | 22.77M | 22.77M | 22.90M | 22.70M | 22.84M | 22.84M | 22.81M | 22.86M | 23.05M | 23.05M | 23.05M | 23.06M | 23.15M | 23.15M | 23.15M | 23.16M | 23.16M | 23.16M | 23.17M | 23.18M | 23.18M | 23.18M | 23.18M | 23.18M | 23.24M | 23.26M | 23.26M | 23.26M | 23.26M | 23.25M | 23.27M | 23.27M |
|
Construction in Progress
|
1.40M | 1.91M | 1.51M | 1.18M | 1.06M | 1.08M | 0.79M | 0.96M | 1.46M | 1.48M | 1.12M | 1.48M | 1.35M | 2.21M | 2.10M | 1.44M | 1.69M | 2.00M | 2.56M | 2.59M | 1.14M | 0.60M | 0.59M | 0.91M | 1.14M | 1.48M | 1.75M | 1.57M | 2.12M | 0.46M | 0.87M | 1.10M | 0.78M | 1.54M | 0.68M | 0.57M | 0.85M | 1.01M | 0.99M | 0.60M | 0.62M | 0.66M | 0.96M | 1.00M | 0.46M | 0.56M | 0.76M | 1.01M | 0.94M | 1.25M | 1.24M | 2.03M | 1.71M | 1.39M | 0.83M | 0.72M | 0.40M | 0.43M | 0.51M | 0.68M | 0.54M | 0.77M | 0.53M | 0.59M | 0.52M | 0.47M | 0.54M |
|
Land & Improvements
|
11.73M | 11.91M | 12.03M | 12.05M | 12.16M | 12.07M | 12.25M | 12.65M | 12.64M | 12.76M | 11.24M | 11.32M | 11.46M | 11.38M | 11.51M | 4.93M | 4.93M | 4.93M | 4.93M | 4.93M | 4.93M | 4.93M | 4.93M | 4.93M | 4.93M | 4.93M | 4.93M | 4.93M | 4.93M | 4.93M | 4.93M | 4.93M | 4.93M | 4.93M | 4.93M | 4.93M | 4.93M | 4.93M | 4.94M | 4.94M | 4.94M | 4.94M | 4.94M | 4.94M | 4.94M | 4.94M | 4.94M | 4.94M | 4.94M | 4.94M | 5.07M | 5.07M | 5.07M | 5.07M | 5.07M | 5.39M | 5.39M | 5.39M | 5.39M | 5.39M | 5.39M | 5.39M | 5.39M | 5.39M | 5.39M | 5.39M | 5.39M |
|
Property, Plant & Equipment (Net)
|
65.92M | 65.35M | 64.77M | 63.64M | 62.79M | 61.16M | 60.09M | 59.90M | 59.20M | 58.31M | 51.09M | 51.13M | 51.06M | 51.21M | 51.42M | 33.73M | 33.37M | 33.49M | 33.70M | 33.75M | 33.63M | 33.53M | 33.13M | 33.01M | 32.95M | 33.01M | 32.95M | 33.55M | 33.88M | 33.30M | 33.11M | 33.07M | 32.71M | 32.80M | 32.59M | 32.06M | 31.89M | 31.73M | 31.54M | 31.81M | 31.20M | 31.50M | 31.21M | 31.02M | 30.36M | 29.93M | 29.36M | 28.95M | 28.46M | 28.71M | 28.54M | 29.18M | 29.90M | 29.46M | 29.06M | 28.69M | 27.91M | 27.12M | 26.22M | 25.86M | 25.18M | 24.74M | 24.26M | 24.03M | 23.55M | 23.90M | 23.98M |
|
Goodwill
|
30.71M | 30.86M | 30.94M | 30.90M | 31.03M | 30.94M | 31.09M | 31.40M | 31.43M | 31.55M | 34.03M | 34.20M | 34.38M | 34.23M | 34.46M | 23.70M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M |
|
Intangibles
|
1.84M | 1.70M | 1.56M | 1.41M | 1.26M | 1.11M | 0.97M | 0.84M | 0.70M | 0.58M | 2.28M | 2.04M | 1.92M | 1.72M | 1.62M | 0.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
32.55M | 32.56M | 32.50M | 32.31M | 32.29M | 32.06M | 32.07M | 32.24M | 32.13M | 32.12M | 36.30M | 36.24M | 36.30M | 35.95M | 36.08M | 23.85M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M | 23.74M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | 6.18M | | | | 6.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.13M | 0.13M | 0.91M | 35.28M | 0.11M | 0.10M | 0.09M | 0.10M | 0.10M | 0.11M | 0.09M | 0.09M | 0.13M | 0.12M | 0.13M | 2.12M | 0.51M | 0.51M | 0.59M | 0.57M | 0.55M | 0.55M | 0.60M | 0.60M | 0.59M | 0.59M | 0.59M | 0.59M | 0.59M | 0.59M | 0.59M | 0.59M | 0.59M | 0.59M | 0.59M | 0.59M | 0.59M | 0.59M | 0.59M | 0.59M | 0.59M | 0.59M | 0.59M | 0.59M | 0.59M | 0.59M | 0.59M | 0.61M | 0.59M | 0.60M | 0.60M | 0.60M | 0.60M | 0.59M | 0.59M | 0.59M | 0.82M | 0.75M | 0.74M | 0.77M | 0.75M | 0.72M | 0.70M | 0.68M | 0.66M | 0.63M | 0.62M |
|
Non-Current Assets
|
102.11M | 100.84M | 100.98M | 98.91M | 98.00M | 111.12M | 109.55M | 34.81M | 93.84M | 34.65M | 43.06M | 42.97M | 43.08M | 42.72M | 42.45M | 25.86M | 24.26M | 24.25M | 24.33M | 24.32M | 24.30M | 24.29M | 24.34M | 24.34M | 24.34M | 24.33M | 24.33M | 24.33M | 24.33M | 24.33M | 35.03M | 51.73M | 53.33M | 63.83M | 61.03M | 62.53M | 62.33M | 61.93M | 57.33M | 58.33M | 64.33M | 64.33M | 61.03M | 52.43M | 49.83M | 54.83M | 54.83M | 53.85M | 53.53M | 50.34M | 46.14M | 43.04M | 42.44M | 40.93M | 39.03M | 37.53M | 36.76M | 36.69M | 36.48M | 35.11M | 34.29M | 33.66M | 32.35M | 33.72M | 33.70M | 33.28M | 32.46M |
|
Assets
|
154.80M | 154.35M | 155.73M | 154.05M | 153.74M | 158.79M | 159.79M | 160.07M | 153.53M | 155.93M | 157.93M | 141.53M | 138.04M | 140.25M | 142.41M | 150.18M | 134.25M | 136.65M | 121.55M | 119.19M | 123.79M | 126.52M | 129.12M | 129.09M | 130.40M | 132.64M | 135.30M | 134.79M | 133.95M | 136.77M | 141.88M | 143.98M | 145.27M | 147.32M | 150.18M | 150.96M | 152.31M | 158.53M | 164.03M | 166.43M | 166.41M | 171.43M | 176.41M | 178.54M | 179.85M | 181.23M | 181.97M | 184.04M | 183.80M | 187.90M | 192.34M | 192.45M | 191.88M | 195.10M | 176.52M | 177.39M | 176.49M | 179.05M | 183.24M | 187.60M | 181.72M | 185.07M | 160.11M | 163.04M | 162.21M | 164.77M | 153.72M |
|
Accounts Payables
|
10.03M | 11.37M | 13.42M | -0.36M | 14.28M | 0.64M | 0.27M | 16.18M | 12.41M | 14.52M | 14.90M | 16.24M | 13.07M | 16.00M | 15.06M | 11.06M | 7.93M | 9.13M | 10.24M | 9.71M | 9.48M | 10.91M | 11.54M | 12.80M | 9.28M | 9.88M | 11.30M | 11.62M | 8.57M | 9.97M | 12.13M | 11.88M | 9.53M | 10.16M | 11.42M | 10.79M | 8.43M | 9.93M | 12.04M | 12.50M | 9.22M | 10.51M | 12.31M | 12.08M | 9.01M | 9.63M | 11.07M | 12.20M | 9.50M | 11.87M | 14.29M | 14.72M | 11.63M | 15.18M | 16.14M | 15.62M | 11.04M | 13.95M | 15.05M | 15.74M | 9.70M | 13.16M | 13.07M | 14.97M | 11.09M | 13.40M | 14.05M |
|
Notes Payables
|
1.00M | 1.00M | 42.23M | 42.23M | 0.25M | 0.50M | 0.75M | 1.00M | 1.00M | 1.00M | | 1.00M | 1.00M | 1.00M | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
11.03M | 12.37M | 55.65M | 41.87M | 14.53M | 1.14M | 1.02M | 17.18M | 13.41M | 15.52M | 14.90M | 17.24M | 14.07M | 17.00M | 16.06M | 11.06M | 7.93M | 9.13M | 10.24M | 9.71M | 9.48M | 10.91M | 11.54M | 12.80M | 9.28M | 9.88M | 11.30M | 11.62M | 8.57M | 9.97M | 12.13M | 11.88M | 9.53M | 10.16M | 11.42M | 10.79M | 8.43M | 9.93M | 12.04M | 12.50M | 9.22M | 10.51M | 12.31M | 12.08M | 9.01M | 9.63M | 11.07M | 12.20M | 9.50M | 11.87M | 14.29M | 14.72M | 11.63M | 15.18M | 16.14M | 15.62M | 11.04M | 13.95M | 15.05M | 15.74M | 9.70M | 13.16M | 13.07M | 14.97M | 11.09M | 13.40M | 14.05M |
|
Accumulated Expenses
|
| | | | | | | | | | | 7.76M | | 6.41M | 7.31M | 6.54M | 3.23M | 4.57M | 5.66M | 6.79M | 3.54M | 5.07M | 6.04M | 7.39M | 3.72M | 5.35M | 6.42M | 7.65M | 3.95M | 5.11M | 6.72M | 7.64M | 4.09M | 5.20M | 6.83M | 7.41M | 4.01M | 5.47M | 7.04M | 8.07M | 4.31M | 5.75M | 7.08M | 8.33M | 4.55M | 5.61M | 7.01M | 8.43M | 4.75M | 6.81M | 8.14M | 9.80M | 4.78M | 7.17M | 8.93M | 10.49M | 5.21M | 7.22M | 8.70M | 10.71M | 4.82M | 6.86M | 7.83M | 9.79M | 5.29M | 7.72M | 9.03M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | 0.83M | | 1.12M | 1.22M | 0.51M | 0.62M | 0.60M | 0.66M | 0.38M | 0.45M | 0.39M | 0.55M | 0.44M | 0.49M | 0.48M | 0.54M | 0.31M | 0.44M | 0.67M | 0.61M | 0.39M | 0.50M | 0.43M | 0.69M | 0.29M | 0.83M | 0.68M | 0.66M | 0.33M | 0.81M | 0.78M | 0.75M | 0.35M | 0.86M | 0.53M | 0.70M | 0.30M | 0.59M | 0.64M | 0.59M | 0.40M | 0.65M | 0.42M | 0.52M | 1.03M | 0.56M | 0.38M | 0.49M | 1.46M | 1.73M | 0.56M | 0.69M | 0.80M | 2.51M | 0.97M | 1.12M |
|
Short term Debt
|
0.25M | 0.23M | 0.16M | 0.31M | 0.44M | 0.58M | 0.74M | 0.88M | 0.00M | 0.00M | 5.84M | 1.00M | | | | 1.00M | 1.00M | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | | 0.92M | 1.60M | 0.91M | 0.85M | 1.79M | 1.44M | 1.33M | 0.45M | 0.28M | 0.30M | 0.01M | | | | | | | | 0.43M | | | 0.29M | 0.47M | 1.12M | 0.63M | 1.29M | 1.44M | 2.52M | 1.11M | 0.86M | 0.47M | 0.92M | 1.14M | 1.19M | 1.17M | 1.16M | 0.71M | 0.82M | 0.98M | 2.24M | 2.09M | 0.66M | 0.95M | 1.80M | 0.98M | 1.39M | 1.72M | 2.58M | 1.05M | 1.38M | 1.03M | 2.03M | 0.83M | 1.35M | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 0.24M | 0.22M | 0.19M | 0.57M | 0.56M | 0.10M | 0.46M | 0.10M | 0.10M | 0.09M | 0.05M | 0.05M |
|
Total Current Liabilities
|
11.41M | 13.22M | 13.84M | 14.58M | 15.05M | 17.10M | 18.21M | 20.05M | 16.02M | 17.55M | 23.35M | 18.76M | 14.76M | 17.43M | 17.06M | 24.46M | 9.34M | 10.29M | 10.62M | 10.05M | 10.72M | 11.62M | 12.63M | 13.23M | 10.40M | 10.49M | 11.59M | 12.09M | 9.69M | 10.60M | 13.41M | 13.32M | 12.05M | 11.28M | 12.28M | 11.26M | 9.35M | 11.07M | 13.22M | 13.67M | 10.39M | 11.23M | 13.13M | 13.06M | 11.25M | 11.72M | 11.73M | 13.15M | 11.30M | 12.85M | 15.69M | 16.45M | 14.21M | 16.24M | 17.51M | 16.65M | 13.07M | 14.78M | 16.40M | 17.20M | 11.42M | 13.72M | 13.77M | 15.78M | 13.60M | 14.37M | 15.17M |
|
Non-Current Debt
|
| | | 42.23M | | 46.73M | 46.48M | 44.23M | 36.98M | 36.73M | 36.48M | 23.18M | 22.23M | 21.93M | 21.52M | 17.48M | 17.23M | 16.98M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
13.07M | 13.31M | 13.11M | 11.90M | 13.59M | 12.30M | 11.58M | 11.89M | | 14.57M | 12.83M | 14.17M | 14.75M | 15.51M | 16.50M | 6.18M | 6.27M | 6.71M | 6.92M | 6.90M | 6.82M | 6.64M | 6.62M | 4.88M | 7.22M | 7.10M | 7.04M | 5.00M | 4.97M | 4.97M | 4.92M | 4.89M | 4.92M | 4.96M | 4.95M | 3.11M | 3.27M | 3.25M | 3.29M | 3.20M | 3.34M | 3.38M | 3.44M | 3.29M | 3.38M | 3.35M | 3.49M | 3.24M | 3.40M | 3.71M | 3.67M | 2.92M | 2.69M | 2.43M | 2.18M | 2.23M | 1.97M | 1.78M | 1.65M | 1.51M | 1.36M | 1.14M | 0.97M | 1.07M | 0.97M | 0.88M | 0.80M |
|
Operating Leases
|
| | | 8.21M | | | | 7.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | 0.12M | | | | 0.01M | | 0.01M | 0.78M | 0.70M | 0.75M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.07M | 0.06M | 0.05M | 0.04M | 0.04M | 0.03M | 0.03M | 0.04M | 0.06M | 0.05M | 0.07M | 0.10M |
|
Total Non-Current Liabilities
|
54.80M | 54.54M | 55.34M | 54.44M | 55.57M | 59.03M | 58.06M | 56.12M | 50.88M | 51.31M | 50.09M | 38.06M | 37.73M | 37.44M | 38.02M | 23.66M | 23.50M | 23.69M | 6.92M | 6.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.92M | | | 2.24M | 2.30M | 2.02M | 1.83M | 1.69M | 1.55M | 1.39M | 1.17M | 1.01M | 1.12M | 1.02M | 0.95M | 0.90M |
|
Total Liabilities
|
| | | 69.02M | | | | 76.18M | | 68.85M | 73.44M | 56.82M | 52.49M | 54.87M | 55.07M | 48.12M | 32.84M | 33.98M | 17.55M | 14.46M | 17.54M | 18.26M | 19.25M | 18.11M | 17.62M | 17.59M | 18.63M | 17.09M | 14.67M | 15.58M | 18.34M | 18.21M | 16.97M | 16.24M | 17.23M | 14.37M | 12.62M | 14.32M | 16.52M | 16.87M | 13.73M | 14.61M | 16.57M | 16.35M | 14.63M | 15.07M | 15.22M | 16.39M | 14.71M | 16.56M | 19.35M | 19.36M | 16.90M | 18.67M | 19.75M | 18.95M | 15.09M | 16.61M | 18.09M | 18.75M | 12.81M | 14.89M | 14.78M | 16.90M | 14.62M | 15.31M | 16.07M |
|
Total Debt
|
0.25M | 0.23M | 0.16M | 42.54M | 0.44M | 47.31M | 47.22M | 45.11M | 36.98M | 36.73M | 42.32M | 24.18M | 22.23M | 21.93M | 21.52M | 18.48M | 18.23M | 17.98M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| | | 85.03M | | | | 83.89M | | 87.07M | 84.49M | 84.71M | 85.55M | 85.38M | 87.34M | 102.06M | 101.41M | 102.66M | 104.00M | 104.73M | 106.25M | 108.26M | 109.87M | 110.99M | 112.78M | 115.05M | 116.67M | 117.70M | 119.28M | 121.19M | 123.54M | 125.77M | 128.30M | 131.08M | 132.95M | 136.59M | 139.69M | 144.20M | 147.51M | 149.56M | 152.68M | 156.82M | 159.84M | 162.19M | 165.22M | 166.16M | 166.75M | 167.66M | 169.10M | 171.34M | 172.99M | 173.09M | 174.98M | 176.43M | 156.77M | 158.44M | 161.40M | 162.44M | 165.15M | 168.85M | 168.90M | 170.18M | 145.33M | 146.15M | 147.58M | 149.45M | 137.66M |
|
Shareholder's Equity
|
88.59M | 86.59M | 86.55M | 85.03M | 83.12M | 82.67M | 83.52M | 83.89M | 86.64M | 87.07M | 84.49M | 84.71M | 85.55M | 85.38M | 87.34M | 102.06M | 101.41M | 102.66M | 104.00M | 104.73M | 106.25M | 108.26M | 109.87M | 110.99M | 112.78M | 115.05M | 116.67M | 117.70M | 119.28M | 121.19M | 123.54M | 125.77M | 128.30M | 131.08M | 132.95M | 136.59M | 139.69M | 144.20M | 147.51M | 149.56M | 152.68M | 156.82M | 159.84M | 162.19M | 165.22M | 166.16M | 166.75M | 167.66M | 169.10M | 171.34M | 172.99M | 173.09M | 174.98M | 176.43M | 156.77M | 158.44M | 161.40M | 162.44M | 165.15M | 168.85M | 168.90M | 170.18M | 145.33M | 146.15M | 147.58M | 149.45M | 137.66M |
|
Liabilities and Shareholders Equity
|
154.80M | 154.35M | 155.73M | 154.05M | 153.74M | 158.79M | 159.79M | 160.07M | 153.53M | 155.93M | 157.93M | 141.53M | 138.04M | 140.25M | 142.41M | 150.18M | 134.25M | 136.65M | 121.55M | 119.19M | 123.79M | 126.52M | 129.12M | 129.09M | 130.40M | 132.64M | 135.30M | 134.79M | 133.95M | 136.77M | 141.88M | 143.98M | 145.27M | 147.32M | 150.18M | 150.96M | 152.31M | 158.53M | 164.03M | 166.43M | 166.41M | 171.43M | 176.41M | 178.54M | 179.85M | 181.23M | 181.97M | 184.04M | 183.80M | 187.90M | 192.34M | 192.45M | 191.88M | 195.10M | 176.52M | 177.39M | 176.49M | 179.05M | 183.24M | 187.60M | 181.72M | 185.07M | 160.11M | 163.04M | 162.21M | 164.77M | 153.72M |
|
Retained Earnings
|
25.67M | 22.54M | 21.50M | 19.62M | 17.11M | 17.29M | 17.41M | 16.49M | 18.93M | 19.01M | 18.55M | 17.97M | 17.94M | 18.49M | 19.55M | 46.73M | 46.08M | 47.27M | 48.61M | 49.34M | 50.86M | 52.80M | 54.40M | 55.52M | 57.31M | 59.50M | 61.12M | 62.16M | 63.74M | 65.55M | 67.90M | 70.13M | 72.66M | 75.34M | 77.22M | 80.85M | 83.95M | 88.33M | 91.64M | 93.69M | 96.80M | 100.83M | 103.84M | 106.20M | 109.23M | 110.05M | 110.64M | 111.55M | 113.74M | 115.88M | 117.53M | 118.18M | 120.07M | 123.16M | 103.49M | 105.17M | 108.17M | 109.16M | 111.84M | 115.46M | 115.52M | 116.67M | 91.81M | 92.63M | 94.06M | 95.82M | 84.02M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | 0.05M | 0.07M | | 0.08M | 0.08M | 0.08M | | | | | | | | | | | |