|
Cash & Equivalents
|
4.89M | 5.29M | 6.97M | 7.40M | 8.23M | 11.28M | 7.38M | 6.65M | 5.98M | 5.68M | 6.14M | 6.81M | 6.87M | 9.81M | 17.73M | 17.13M | 18.24M | 18.19M | 17.17M | 17.06M | 17.16M | 18.07M | 20.70M | 20.55M | 24.59M | 28.01M | 22.06M | 22.48M | 19.75M | 18.54M | 20.45M | 9.14M | 9.29M | 8.55M | 15.36M | 7.91M | 6.03M | 10.08M | 10.59M | 8.58M | 9.28M | 16.45M | 19.15M | 22.34M | 21.31M | 13.22M | 12.68M | 13.92M | 14.19M | 16.65M | 30.31M | | 31.39M | 37.83M | 34.48M | 15.82M | 25.62M | 14.15M | 30.45M | 28.85M | 33.87M | 21.49M |
|
Short-term Investments
|
| 1.76M | | | 3.14M | 1.85M | 3.88M | 4.28M | 5.84M | 9.11M | 10.00M | 8.44M | 8.04M | 5.99M | 3.34M | 5.98M | 7.03M | 6.63M | 6.89M | 7.86M | 7.95M | 7.92M | 8.75M | 8.39M | 7.39M | 5.53M | 7.93M | 5.81M | 5.74M | 5.94M | 5.39M | 6.29M | 8.49M | 8.93M | 8.49M | 17.05M | 14.64M | 13.52M | 14.52M | 14.71M | 11.09M | 10.58M | 9.13M | 9.96M | 10.86M | 10.37M | 10.37M | 0.74M | 3.89M | 5.80M | 117.54M | 19.98M | 130.73M | 130.29M | 128.35M | 127.09M | 98.19M | 114.83M | 82.56M | 83.14M | 83.36M | 84.48M |
|
Cash & Current Investments
|
4.89M | 7.05M | 6.97M | 7.40M | 11.37M | 13.13M | 11.25M | 10.93M | 11.82M | 14.79M | 16.14M | 15.26M | 14.91M | 15.80M | 21.07M | 23.11M | 25.27M | 24.82M | 24.07M | 24.92M | 25.11M | 26.00M | 29.45M | 28.94M | 31.98M | 33.54M | 29.99M | 28.30M | 25.49M | 24.47M | 25.84M | 15.43M | 17.77M | 17.48M | 23.85M | 24.95M | 20.67M | 23.61M | 25.11M | 23.28M | 20.37M | 27.03M | 28.28M | 32.30M | 32.17M | 23.59M | 23.05M | 14.66M | 18.09M | 22.45M | 147.85M | 19.98M | 162.11M | 168.11M | 162.84M | 142.91M | 123.82M | 128.97M | 113.01M | 111.99M | 117.23M | 105.98M |
|
Receivables - Net
|
| 3.24M | | | 3.68M | 3.23M | 2.03M | 2.64M | 4.09M | 3.02M | 3.20M | 4.25M | 5.05M | 7.84M | 2.28M | 3.43M | 4.77M | 5.03M | 4.65M | 4.76M | 7.39M | 6.01M | 5.02M | 7.85M | 8.73M | 8.00M | 7.45M | 8.11M | 8.05M | 7.24M | 5.57M | 7.16M | 9.65M | 12.82M | 8.17M | 8.99M | 9.30M | 9.12M | 7.03M | 8.07M | 9.10M | 10.50M | 9.80M | 13.20M | 16.18M | 19.44M | 16.33M | 21.84M | 31.59M | 53.70M | 55.14M | 39.38M | 31.94M | 28.39M | 17.36M | 21.90M | 27.64M | 13.84M | 14.06M | 24.20M | 26.61M | 17.99M |
|
Receivables
|
| 3.24M | | | 3.68M | 3.23M | 2.03M | 2.64M | 4.09M | 3.02M | 3.20M | 4.25M | 5.05M | 7.84M | 2.28M | 3.43M | 4.77M | 5.03M | 4.65M | 4.76M | 7.39M | 6.01M | 5.02M | 7.85M | 8.73M | 8.00M | 7.45M | 8.11M | 8.05M | 7.24M | 5.57M | 7.16M | 9.65M | 12.82M | 8.17M | 8.99M | 9.30M | 9.12M | 7.03M | 8.07M | 9.10M | 10.50M | 9.80M | 13.20M | 16.18M | 19.44M | 16.33M | 21.84M | 31.59M | 53.70M | 55.14M | 39.38M | 31.94M | 28.39M | 17.36M | 21.90M | 27.64M | 13.84M | 14.06M | 24.20M | 26.61M | 17.99M |
|
Raw Materials
|
| | | | | 2.16M | | | 2.28M | 2.30M | 2.41M | 2.32M | 3.22M | 4.11M | 3.49M | 3.05M | 3.61M | 3.73M | 3.69M | 3.68M | 5.06M | 4.81M | 4.74M | 5.31M | 5.42M | 5.70M | 6.00M | 7.19M | 7.10M | 5.99M | 6.01M | 5.40M | 5.14M | 6.01M | 5.78M | 5.76M | 6.60M | 7.12M | 8.38M | 8.80M | 11.34M | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | 0.30M | | | 0.34M | 0.34M | 0.36M | 0.38M | 0.65M | 0.49M | 0.59M | 0.49M | 0.52M | 0.29M | 0.48M | 0.38M | 0.31M | 0.31M | 0.37M | 0.81M | 0.84M | 0.47M | 0.65M | 0.61M | 0.65M | 0.72M | 0.43M | 0.81M | 0.77M | 0.56M | 0.53M | 0.71M | 0.77M | 0.54M | 0.78M | 0.94M | 1.38M | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | 0.29M | | | 0.38M | 0.33M | 0.86M | 1.04M | 1.10M | 1.02M | 1.04M | 1.32M | 1.17M | 1.37M | 1.18M | 1.10M | 1.37M | 2.06M | 1.83M | 1.98M | 1.84M | 2.20M | 2.07M | 2.17M | 1.59M | 1.74M | 1.70M | 4.67M | 3.78M | 3.48M | 3.32M | 1.81M | 2.05M | 1.36M | 1.47M | 1.95M | 2.16M | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| 1.51M | | | 2.20M | 2.76M | 2.53M | 3.08M | 3.00M | 2.97M | 3.63M | 3.74M | 4.97M | 5.63M | 5.13M | 4.86M | 5.30M | 5.39M | 5.36M | 5.16M | 6.73M | 7.18M | 6.94M | 8.10M | 8.11M | 8.37M | 8.71M | 9.97M | 9.34M | 8.45M | 8.14M | 10.88M | 9.69M | 10.05M | 9.63M | 8.27M | 9.42M | 10.13M | 10.63M | 11.69M | 14.88M | 15.37M | 14.68M | 15.66M | 22.12M | 28.91M | 45.08M | 62.59M | 71.02M | 84.54M | 92.71M | 100.84M | 110.08M | 104.81M | 104.54M | 98.53M | 90.57M | 70.81M | 75.03M | 71.97M | 68.54M | 54.47M |
|
Current Deferred Tax Assets
|
| | | | | 0.99M | 0.99M | 0.99M | 0.99M | 1.49M | 1.49M | 1.64M | 2.37M | 4.62M | 4.45M | 3.92M | 3.29M | 2.25M | | | 1.45M | 1.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.13M | | | 0.25M | 0.17M | 0.23M | 0.45M | 0.52M | 0.47M | 0.35M | 0.42M | 0.36M | 0.32M | 0.50M | 0.98M | 0.53M | 0.54M | 0.77M | 0.92M | 0.50M | 0.42M | 0.56M | 0.58M | 0.75M | 1.20M | 0.98M | 0.97M | 0.87M | 0.98M | 0.94M | 1.07M | 0.70M | 0.74M | 0.65M | 1.25M | 0.88M | 0.77M | 0.83M | 0.69M | 0.60M | 0.59M | 0.45M | 0.72M | 0.65M | 0.95M | 1.08M | 1.60M | 1.05M | 1.76M | 1.45M | 3.65M | 4.08M | 1.70M | 1.81M | 8.64M | 9.88M | 10.53M | 11.61M | 14.00M | 15.04M | 11.15M |
|
Current Assets
|
| 11.94M | | | 17.50M | 20.28M | 17.03M | 18.10M | 20.43M | 22.74M | 24.81M | 25.30M | 27.65M | 34.20M | 33.44M | 36.29M | 39.16M | 38.03M | 36.84M | 37.81M | 41.18M | 40.75M | 41.96M | 45.48M | 49.57M | 51.11M | 47.13M | 47.36M | 43.75M | 41.14M | 40.49M | 34.53M | 37.81M | 41.09M | 42.30M | 43.47M | 40.28M | 42.51M | 43.59M | 43.73M | 44.96M | 52.52M | 52.21M | 60.84M | 69.98M | 71.50M | 84.04M | 99.02M | 120.07M | 160.12M | 294.14M | 300.94M | 303.14M | 296.25M | 276.62M | 257.43M | 236.20M | 229.59M | 197.91M | 206.27M | 212.64M | 198.49M |
|
Property, Plant & Equipment (Net)
|
| 1.27M | | | 0.91M | 0.99M | 0.93M | 0.92M | 0.93M | 1.11M | 1.29M | 1.57M | 1.58M | 1.80M | 1.74M | 1.78M | 2.33M | 2.46M | 4.00M | 5.26M | 5.63M | 5.69M | 5.55M | 5.38M | 5.56M | 5.78M | 5.90M | 6.02M | 5.51M | 5.43M | 5.20M | 5.05M | 4.91M | 4.74M | 4.59M | 4.41M | 4.47M | 5.41M | 5.68M | 5.56M | 5.35M | 4.95M | 5.00M | 4.75M | 4.93M | 5.00M | 6.57M | 8.70M | 9.57M | 18.23M | 19.73M | 21.09M | 21.32M | 21.53M | 22.87M | 22.43M | 21.49M | 15.87M | 23.72M | 25.17M | 19.74M | 9.68M |
|
Long-Term Investments
|
| 3.24M | | | 2.22M | 2.71M | 5.31M | 5.08M | 4.81M | 4.57M | 3.19M | 4.26M | 5.64M | 6.77M | 8.25M | 9.53M | 8.64M | 8.30M | 8.30M | 7.08M | 7.72M | 8.29M | 6.77M | 7.78M | 8.57M | 10.70M | 13.28M | 15.02M | 17.15M | 19.82M | 20.36M | 20.18M | 18.23M | 17.97M | 18.29M | 18.57M | 22.52M | 23.90M | 21.70M | 25.13M | 28.07M | 25.14M | 26.14M | 25.57M | 26.72M | 36.91M | 35.19M | 28.45M | 24.99M | 22.75M | 10.29M | 8.53M | 6.56M | 6.34M | 6.50M | 6.52M | 24.18M | 24.50M | 41.92M | 41.36M | 40.17M | 59.82M |
|
Goodwill
|
| 2.57M | | | 2.57M | 2.57M | 2.57M | 2.57M | 2.57M | 2.57M | 2.57M | 2.57M | 2.57M | 2.57M | 2.57M | 2.57M | 2.57M | 2.57M | 2.57M | 2.57M | 2.57M | 2.57M | 2.57M | 2.57M | 2.57M | 2.57M | 2.57M | 2.57M | 2.57M | 2.57M | 2.57M | 4.71M | 4.71M | 4.71M | 4.71M | 4.71M | 4.71M | 4.71M | 4.71M | 4.71M | 4.71M | 4.71M | 4.71M | 4.71M | 4.71M | 4.71M | 4.71M | 4.71M | 4.71M | 6.40M | 6.40M | 6.58M | 6.58M | 6.53M | 6.62M | 6.57M | 6.55M | 6.63M | 6.49M | 6.57M | 6.74M | 4.71M |
|
Intangibles
|
| 0.02M | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | | 5.62M | 5.55M | 5.80M | 5.38M | 5.30M | 5.24M | 5.93M | 5.06M | 4.97M | 4.88M | 7.79M | 4.75M | 4.79M | 4.77M | 8.15M | 4.55M | 4.49M | 4.69M | 10.41M | 6.49M | 6.46M | 6.34M | 10.86M | 5.98M | 11.48M | 12.09M | 10.14M | 12.43M | 12.77M | 18.26M | 15.92M |
|
Goodwill & Intangibles
|
| 2.59M | | | 2.59M | 2.57M | 2.57M | 2.57M | 2.57M | 2.57M | 2.57M | 2.57M | 2.57M | 2.57M | 2.57M | 2.57M | 2.57M | 11.35M | 2.57M | 2.57M | 10.58M | 11.18M | 9.68M | 10.70M | 11.51M | 13.70M | 16.29M | 18.02M | 20.21M | 22.92M | 23.48M | 30.74M | 28.72M | 28.39M | 28.60M | 28.79M | 32.67M | 33.97M | 33.89M | 37.91M | 40.55M | 37.82M | 38.97M | 38.23M | 39.15M | 49.41M | 47.15M | 52.25M | 48.31M | 50.78M | 37.92M | 35.37M | 36.74M | 37.73M | 36.14M | 35.54M | 60.41M | 61.73M | 81.60M | 79.42M | 82.33M | 20.63M |
|
Long-Term Deferred Tax
|
| | | | | 8.39M | | | 3.50M | 7.30M | 6.17M | 5.62M | 4.27M | 1.69M | | | | 0.16M | 1.99M | 2.05M | | 1.18M | | | | | | | | | | | | | | | | | | | | 0.18M | 0.18M | 0.18M | 0.18M | 0.36M | 0.36M | 0.57M | 0.65M | 1.41M | 1.09M | 0.96M | 1.00M | 3.04M | 2.75M | 2.84M | 5.51M | 6.13M | 6.62M | 6.83M | 6.03M | 10.26M |
|
Other Non-Current Assets
|
| 0.20M | | | 0.18M | 0.20M | 0.20M | 0.23M | 0.23M | 0.25M | 0.26M | 0.26M | 0.26M | 0.27M | 0.27M | 0.30M | 0.30M | 0.32M | 0.32M | 0.31M | 0.29M | 0.32M | 0.35M | 0.35M | 0.37M | 0.43M | 0.44M | 0.44M | 0.48M | 0.25M | 0.55M | 0.23M | 0.24M | 0.23M | 0.21M | 0.20M | 0.20M | 0.21M | 0.20M | 0.19M | 0.19M | 0.27M | 0.27M | 0.26M | 0.26M | 0.42M | 0.57M | 0.62M | 0.55M | 0.58M | 0.87M | 0.90M | 1.49M | 1.87M | 0.99M | 0.99M | 1.82M | 20.16M | 2.19M | 0.96M | 0.69M | 21.34M |
|
Non-Current Assets
|
| 8.15M | | | 7.07M | 9.04M | 11.62M | 11.39M | 11.10M | 13.89M | 12.18M | 12.71M | 12.74M | 10.42M | 11.09M | 12.39M | 11.51M | 11.35M | 11.19M | 9.96M | 10.58M | 11.18M | 9.68M | 10.70M | 11.51M | 13.70M | 16.29M | 18.02M | 20.21M | 22.92M | 23.48M | 30.74M | 28.72M | 28.39M | 28.60M | 28.79M | 32.67M | 33.97M | 33.89M | 37.91M | 40.55M | 37.82M | 38.97M | 38.23M | 39.15M | 49.41M | 47.15M | 52.25M | 48.31M | 50.78M | 37.92M | 35.37M | 36.74M | 37.73M | 36.14M | 35.54M | 60.41M | 61.73M | 81.60M | 79.42M | 82.33M | 107.69M |
|
Assets
|
| 21.36M | | | 25.48M | 30.30M | 29.58M | 30.41M | 32.46M | 37.74M | 38.28M | 39.58M | 41.97M | 46.41M | 46.26M | 50.47M | 53.01M | 51.85M | 52.03M | 53.03M | 57.39M | 57.63M | 57.20M | 61.57M | 66.64M | 70.60M | 69.33M | 71.41M | 69.47M | 69.49M | 69.17M | 70.32M | 71.44M | 74.23M | 75.48M | 76.67M | 77.42M | 81.89M | 83.16M | 87.21M | 90.86M | 95.30M | 96.19M | 103.82M | 114.06M | 125.91M | 137.76M | 159.97M | 177.95M | 229.13M | 351.80M | 361.20M | 361.20M | 355.52M | 335.63M | 315.40M | 318.10M | 315.27M | 303.23M | 310.86M | 314.71M | 306.17M |
|
Accounts Payables
|
| 1.19M | | | 1.30M | 1.44M | 0.97M | 1.65M | 1.29M | 1.49M | 1.52M | 1.92M | 1.91M | 2.63M | 2.18M | 1.92M | 1.96M | 2.10M | 2.47M | 2.58M | 3.63M | 2.36M | 2.18M | 3.16M | 3.17M | 2.57M | 2.42M | 2.36M | 2.20M | 1.74M | 1.21M | 1.80M | 2.02M | 2.36M | 1.92M | 2.35M | 1.57M | 3.17M | 2.32M | 3.87M | 3.88M | 3.69M | 1.87M | 5.01M | 6.65M | 9.21M | 12.37M | 15.02M | 16.24M | 24.12M | 18.37M | 16.68M | 11.64M | 8.89M | 7.37M | 5.91M | 9.05M | 2.78M | 4.33M | 8.68M | 8.69M | 7.03M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.24M | 0.86M | |
|
Payables
|
| 1.19M | | | 1.30M | 1.44M | 0.97M | 1.65M | 1.29M | 1.49M | 1.52M | 1.92M | 1.91M | 2.63M | 2.18M | 1.92M | 1.96M | 2.10M | 2.47M | 2.58M | 3.63M | 2.36M | 2.18M | 3.16M | 3.17M | 2.57M | 2.42M | 2.36M | 2.20M | 1.74M | 1.21M | 1.80M | 2.02M | 2.36M | 1.92M | 2.35M | 1.57M | 3.17M | 2.32M | 3.87M | 3.88M | 3.69M | 1.87M | 5.01M | 6.65M | 9.21M | 12.37M | 15.02M | 16.24M | 24.12M | 18.37M | 16.68M | 11.64M | 8.89M | 7.37M | 5.91M | 9.05M | 2.78M | 4.33M | 9.92M | 9.55M | 7.03M |
|
Accumulated Expenses
|
| 0.77M | | | 2.11M | 2.47M | 1.04M | 0.98M | 1.34M | 1.47M | 1.15M | 1.40M | 2.41M | 3.52M | 1.56M | 1.90M | 2.50M | 2.75M | 1.15M | 1.54M | 2.44M | 2.60M | 1.39M | 2.53M | 3.33M | 4.70M | 1.90M | 2.63M | 2.08M | 2.41M | 1.44M | 2.10M | 1.63M | 2.05M | 1.77M | 2.42M | 2.25M | 3.22M | 2.12M | 3.47M | 3.28M | 4.86M | 3.12M | 5.50M | 7.01M | 8.73M | 4.87M | 6.80M | 8.92M | 13.62M | 12.44M | 6.32M | 7.32M | 5.57M | 5.28M | 5.87M | 7.15M | 4.71M | 5.40M | 7.05M | 8.23M | 6.60M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | 2.66M | 2.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.17M | 2.11M | 2.21M | 2.16M | | | | 2.17M | 2.36M | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52M | 0.71M | 0.67M | 0.67M | 0.87M | 0.89M | 0.90M | 0.92M | 0.70M | 2.76M | 2.77M | 3.38M | 3.48M | 3.53M | 3.72M | 3.74M | 3.81M | 3.76M | 3.23M | 2.53M | 3.65M | 3.78M | 4.11M | 2.82M |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | | | | 0.44M | 0.06M | 0.06M | 0.06M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 2.04M | | | 3.50M | 4.01M | 2.08M | 2.66M | 2.70M | 3.02M | 2.80M | 3.34M | 4.36M | 6.31M | 3.90M | 6.56M | 7.11M | 5.10M | 3.88M | 4.50M | 6.15M | 5.04M | 3.68M | 5.74M | 6.55M | 7.35M | 4.44M | 5.04M | 4.33M | 4.24M | 2.75M | 3.93M | 4.11M | 4.98M | 4.55M | 4.81M | 4.10M | 6.61M | 5.28M | 8.39M | 8.82M | 10.41M | 7.77M | 11.89M | 15.71M | 20.47M | 22.08M | 25.34M | 30.69M | 51.69M | 45.32M | 40.05M | 36.91M | 29.00M | 24.95M | 26.38M | 28.17M | 24.35M | 18.73M | 30.50M | 35.89M | 36.60M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.67M | 2.13M | 2.18M | | | | | 2.14M | 2.23M | 2.07M | | | |
|
Non-Current Deffered Revenue
|
| 0.08M | | | 0.07M | 0.06M | 0.06M | 0.05M | 0.05M | 0.04M | | 0.02M | 0.02M | 0.02M | 0.02M | | | | | 0.22M | 0.22M | 0.23M | 0.23M | 0.24M | 0.24M | 0.24M | 0.25M | 0.25M | 0.27M | 0.28M | 0.28M | 0.28M | 0.27M | 0.27M | 0.26M | 0.26M | 0.25M | 0.25M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.06M | | | | 17.96M |
|
Non-Current Deferred Tax Liability
|
| -2.15M | | | -2.08M | -3.56M | -3.54M | -3.52M | | | | | | | 0.05M | 0.19M | 0.21M | | 0.11M | 0.36M | 0.73M | 1.08M | 0.15M | 0.44M | 0.51M | 0.41M | 0.41M | 0.41M | 0.41M | | | | | | | | | 0.10M | | 0.10M | 0.10M | | | | | | | | | 0.77M | 0.76M | 0.82M | 0.78M | 0.72M | 0.61M | 0.72M | 0.07M | 0.16M | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.46M | 3.18M | 2.97M | 2.13M | 3.18M | 2.97M | 2.75M | 1.61M | 1.92M | 13.95M | 13.26M | 10.41M | 13.18M | 12.48M | 15.29M | 10.63M | 13.78M | 12.86M | 16.37M | 8.76M | 18.65M | 18.24M | 18.45M | 8.76M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | 0.02M | 0.07M | 0.19M | 0.21M | | 0.11M | 0.58M | 0.95M | 1.31M | 0.39M | 0.67M | 0.75M | 0.66M | 0.66M | 0.66M | 0.68M | 0.73M | 0.34M | 0.34M | 0.33M | 0.37M | 0.37M | 0.36M | 0.36M | 0.35M | 2.04M | 2.57M | 2.40M | 2.13M | 2.31M | 2.08M | 1.85M | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
| 2.11M | | | 3.57M | 4.07M | 2.13M | 2.71M | 2.75M | 3.05M | 2.80M | 3.36M | 4.38M | 6.34M | 3.97M | 6.74M | 7.32M | 5.10M | 3.99M | 5.07M | 7.10M | 6.35M | 4.07M | 6.42M | 7.31M | 8.00M | 5.10M | 5.70M | 5.01M | 4.97M | 3.09M | 4.27M | 4.44M | 5.35M | 4.92M | 5.17M | 4.45M | 6.96M | 7.32M | 10.96M | 11.22M | 12.54M | 10.08M | 13.97M | 17.56M | 22.09M | 23.29M | 36.54M | 41.17M | 81.55M | 57.92M | 52.00M | 49.27M | 40.35M | 35.53M | 36.20M | 43.52M | 39.51M | 35.80M | 44.96M | 50.23M | 50.01M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.67M | 2.13M | 2.18M | 2.17M | 2.11M | 2.21M | 2.16M | 2.14M | 2.23M | 2.07M | 2.17M | 2.36M | |
|
Common Equity
|
| 19.25M | | | 21.91M | 26.23M | 27.45M | 27.70M | 29.72M | 34.69M | 35.48M | 36.22M | 37.59M | 40.08M | 42.29M | 43.72M | 45.69M | 46.75M | 48.04M | 47.95M | 50.29M | 51.28M | 53.13M | 55.15M | 59.33M | 62.59M | 64.22M | 65.70M | 64.45M | 64.53M | 66.08M | 66.05M | 67.01M | 68.87M | 70.56M | 71.49M | 72.97M | 74.93M | 75.84M | 76.25M | 79.64M | 82.75M | 86.11M | 89.85M | 96.49M | 103.82M | 114.47M | 123.43M | 136.77M | 147.58M | 293.88M | 305.40M | 311.93M | 315.16M | 300.10M | 279.21M | 274.57M | 275.76M | 267.44M | 265.90M | 264.48M | 256.16M |
|
Shareholder's Equity
|
| 19.25M | | | 21.91M | 26.23M | 27.45M | 27.70M | 29.72M | 34.69M | 35.48M | 36.22M | 37.59M | 40.08M | 42.29M | 43.72M | 45.69M | 46.75M | 48.04M | 47.95M | 50.29M | 51.28M | 53.13M | 55.15M | 59.33M | 62.59M | 64.22M | 65.70M | 64.45M | 64.53M | 66.08M | 66.05M | 67.01M | 68.87M | 70.56M | 71.49M | 72.97M | 74.93M | 75.84M | 76.25M | 79.64M | 82.75M | 86.11M | 89.85M | 96.49M | 103.82M | 114.47M | 123.43M | 136.77M | 147.58M | 293.88M | 305.40M | 311.93M | 315.16M | 300.10M | 279.21M | 274.57M | 275.76M | 267.44M | 265.90M | 264.48M | 256.16M |
|
Liabilities and Shareholders Equity
|
| 21.36M | | | 25.48M | 30.30M | 29.58M | 30.41M | 32.46M | 37.74M | 38.28M | 39.58M | 41.97M | 46.41M | 46.26M | 50.47M | 53.01M | 51.85M | 52.03M | 53.03M | 57.39M | 57.63M | 57.20M | 61.57M | 66.64M | 70.60M | 69.33M | 71.41M | 69.47M | 69.49M | 69.17M | 70.32M | 71.44M | 74.23M | 75.48M | 76.67M | 77.42M | 81.89M | 83.16M | 87.21M | 90.86M | 95.30M | 96.19M | 103.82M | 114.06M | 125.91M | 137.76M | 159.97M | 177.95M | 229.13M | 351.80M | 361.20M | 361.20M | 355.52M | 335.63M | 315.40M | 318.10M | 315.27M | 303.23M | 310.86M | 314.71M | 306.17M |
|
Retained Earnings
|
| -33.46M | | | -31.15M | -27.30M | -26.30M | -26.16M | -24.42M | -19.59M | -19.05M | -18.50M | -17.36M | -14.86M | -12.88M | -11.65M | -10.48M | -9.43M | -8.36M | -8.07M | -6.12M | -4.75M | -3.36M | -1.92M | 0.36M | 5.13M | 6.01M | 6.92M | 7.72M | 8.98M | 9.92M | 9.62M | 11.37M | 13.25M | 14.26M | 14.63M | 15.93M | 17.82M | 18.32M | 19.07M | 22.06M | 25.11M | 28.28M | 31.92M | 38.02M | 45.44M | 55.83M | 65.07M | 77.81M | 94.80M | 109.06M | 119.42M | 124.64M | 127.34M | 122.15M | 116.24M | 115.79M | 114.96M | 113.06M | 114.38M | 115.99M | 106.91M |
|
Treasury Shares
|
| 0.01M | | | | 0.01M | | | | 0.36M | 0.36M | 0.37M | 0.37M | 0.29M | 0.29M | 0.28M | 0.29M | 0.52M | 0.52M | 0.52M | 0.51M | 0.41M | 0.41M | 0.41M | 0.66M | 0.56M | 0.56M | 0.55M | 0.47M | 0.37M | 0.36M | 0.36M | 0.28M | 0.25M | 0.14M | 0.24M | 0.16M | 0.13M | | 0.04M | 0.13M | 0.11M | 0.15M | 0.13M | 0.13M | 0.11M | 0.12M | 0.12M | 0.12M | 0.10M | 0.08M | 0.11M | 0.18M | 0.01M | | 0.19M | 0.19M | 0.02M | 0.21M | 0.21M | 0.21M | 0.02M |