|
Cash & Equivalents
|
| 0.84M | 4.14M | 2.47M | 3.08M | | 4.63M | 0.38M | | 2.01M | 4.63M | | | | 7.84M | 4.62M | 5.33M | 3.38M | 2.27M | 1.29M | 1.48M | 1.36M | 2.31M | 1.22M | 4.12M | 2.70M | 8.94M | 14.38M | 20.36M | 24.31M | 28.29M | 30.59M | 31.06M | 27.54M | 26.78M | 2.58M | | | 1.89M | 0.79M | 0.53M | | 1.86M | 1.42M | 4.60M | 14.81M | 4.13M | 3.03M | 5.60M | 0.61M | 6.15M | 1.33M | 0.11M | 0.51M | 4.18M | 4.49M | 14.16M | 18.04M | 24.10M | 26.62M | 37.79M | 42.35M | 41.80M | 44.47M | 43.21M | 42.40M |
|
Short-term Investments
|
| | 0.12M | | 0.42M | | 0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
| 0.84M | 4.26M | 2.47M | 3.50M | | 4.75M | 0.38M | | 2.01M | 4.63M | | | | 7.84M | 4.62M | 5.33M | 3.38M | 2.27M | 1.29M | 1.48M | 1.36M | 2.31M | 1.22M | 4.12M | 2.70M | 8.94M | 14.38M | 20.36M | 24.31M | 28.29M | 30.59M | 31.06M | 27.54M | 26.78M | 2.58M | | | 1.89M | 0.79M | 0.53M | | 1.86M | 1.42M | 4.60M | 14.81M | 4.58M | 3.03M | 5.60M | 0.61M | 6.15M | 1.33M | 0.11M | 0.51M | 4.18M | 4.49M | 14.16M | 18.04M | 24.10M | 26.62M | 37.79M | 42.35M | 41.80M | 44.47M | 43.21M | 42.40M |
|
Receivables - Net
|
3.20M | | 0.22M | | -2.21M | | 14.75M | | 20.38M | 24.41M | 22.05M | 25.04M | 26.25M | 20.84M | 6.62M | 17.10M | 16.12M | 19.44M | 3.34M | 27.45M | 28.43M | 31.01M | 34.36M | 35.46M | 35.37M | 39.06M | 21.97M | 31.95M | 23.92M | 21.19M | 19.55M | 22.12M | 22.71M | 24.29M | 19.85M | 41.27M | 38.60M | 38.67M | 45.47M | 51.31M | 48.21M | 45.85M | 32.42M | 28.04M | 21.58M | 26.31M | 27.58M | 40.20M | 44.65M | 39.43M | 35.26M | 52.29M | 54.09M | 54.30M | 44.26M | 52.50M | 50.37M | 45.94M | 41.71M | 40.08M | 46.99M | 36.78M | 30.12M | 36.74M | 37.79M | 34.88M |
|
Receivables - Other
|
| | | | | | | | | | 11.49M | | | 0.33M | 7.62M | 0.71M | 0.39M | 0.29M | | 0.53M | | | | | 0.18M | | | | | | | | | | 2.87M | 0.68M | | | 3.92M | 1.76M | 0.98M | 1.06M | 0.89M | | | | 0.55M | | 0.05M | 0.10M | 0.02M | 0.44M | 0.68M | 0.81M | 0.34M | 0.78M | 0.86M | 1.59M | 0.08M | 0.08M | 0.12M | 4.55M | 0.76M | 4.77M | 1.24M | 1.41M |
|
Receivables
|
3.20M | | 0.22M | | -2.21M | | 14.75M | | 20.38M | 24.41M | 33.54M | 25.04M | 26.25M | 21.17M | 14.24M | 17.81M | 16.50M | 19.73M | 3.34M | 27.98M | 28.43M | 31.01M | 34.36M | 35.46M | 35.55M | 39.06M | 21.97M | 31.95M | 23.92M | 21.19M | 19.55M | 22.12M | 22.71M | 24.29M | 22.72M | 41.96M | 38.60M | 38.67M | 49.38M | 53.07M | 49.19M | 46.91M | 33.31M | 28.04M | 21.58M | 26.31M | 28.14M | 40.20M | 44.70M | 39.53M | 35.28M | 52.73M | 54.77M | 55.10M | 44.60M | 53.28M | 51.23M | 47.53M | 41.79M | 40.16M | 47.11M | 41.33M | 30.88M | 41.51M | 39.03M | 36.29M |
|
Raw Materials
|
| | | | | | 5.79M | | 7.40M | 7.26M | 7.99M | 8.57M | 9.26M | 8.35M | 6.85M | 6.26M | 6.29M | 6.73M | 7.57M | 7.07M | 7.59M | 7.79M | 8.61M | 9.58M | 10.02M | 10.02M | 10.54M | 10.08M | 9.27M | 8.60M | 7.63M | 8.22M | 8.32M | 8.54M | 8.45M | | | | 6.45M | | | | 6.82M | | | 9.87M | 5.04M | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | 1.25M | | 1.18M | | 1.12M | | 1.25M | 1.39M | 1.55M | 1.94M | 1.55M | 1.70M | 1.45M | 1.52M | 1.13M | 1.38M | 1.51M | 1.70M | 1.92M | 1.65M | 1.62M | 1.54M | 1.39M | 1.50M | 1.52M | 1.53M | 1.27M | 1.16M | 1.40M | 1.44M | 1.48M | 1.29M | 2.06M | | | | 2.03M | | | | 1.82M | | | 1.54M | 1.68M | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
34.47M | 54.28M | 0.86M | 19.70M | 41.17M | 64.21M | 1.49M | 28.97M | 2.01M | 1.85M | 1.87M | 1.88M | 1.78M | 1.99M | 1.66M | 1.47M | 1.30M | 1.75M | 1.74M | 1.42M | 1.41M | 1.50M | 1.40M | 1.40M | 1.39M | 1.12M | 1.65M | 1.40M | 1.70M | 1.56M | 1.88M | 2.02M | 2.27M | 2.97M | 2.95M | | | | 17.28M | | | | 13.04M | | | 3.83M | 11.64M | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
2.15M | | 2.72M | | 8.12M | | 8.41M | | 10.65M | 10.50M | 11.41M | 12.38M | 12.60M | 12.03M | 9.96M | 9.25M | 8.72M | 9.87M | 10.83M | 10.19M | 10.92M | 10.94M | 11.63M | 12.51M | 12.81M | 12.63M | 13.70M | 13.01M | 12.24M | 11.32M | 10.91M | 11.69M | 12.07M | 12.79M | 13.46M | 20.02M | 19.68M | 22.65M | 25.77M | 26.11M | 23.97M | 23.41M | 21.68M | 19.63M | 16.23M | 15.23M | 18.36M | 20.37M | 22.04M | 22.41M | 25.13M | 28.40M | 28.96M | 26.85M | 23.87M | 25.01M | 24.39M | 24.99M | 22.06M | 23.86M | 21.76M | 20.69M | 18.35M | 19.30M | 19.36M | 19.80M |
|
Current Deferred Tax Assets
|
| | 1.20M | | 1.20M | | 1.84M | | 1.39M | 1.39M | 1.84M | 1.84M | 1.84M | 1.84M | 1.70M | 1.70M | 1.70M | 1.70M | 1.61M | 1.61M | 1.61M | 1.61M | 1.87M | 1.87M | 1.87M | 1.87M | 1.60M | 1.60M | 1.60M | 1.57M | 1.38M | | | | 0.84M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | -0.08M | | 1.31M | | 0.87M | | 1.09M | 0.94M | 0.95M | 0.84M | 1.73M | 1.21M | 1.06M | 1.15M | 1.22M | 1.08M | 0.82M | 0.78M | 1.15M | 1.00M | 0.71M | 0.55M | 1.22M | 1.02M | 0.61M | 0.47M | 1.10M | 0.98M | 0.91M | 1.23M | 1.57M | 1.73M | 1.39M | 7.09M | 8.38M | 8.12M | 1.47M | 4.53M | 4.43M | 5.83M | 3.72M | 3.82M | 2.25M | 3.69M | 4.38M | 3.97M | 3.99M | 1.61M | 5.94M | 7.21M | 8.54M | 6.98M | 5.67M | 6.04M | 6.16M | 7.68M | 8.62M | 6.74M | 6.02M | 9.69M | 6.76M | 10.55M | 7.25M | 8.52M |
|
Current Assets
|
| | 26.52M | | 28.70M | | 32.08M | | 34.78M | 40.25M | 41.80M | 41.12M | 43.48M | 37.46M | 37.73M | 36.35M | 34.72M | 37.05M | 39.25M | 43.23M | 45.04M | 47.40M | 54.62M | 53.12M | 55.83M | 57.54M | 62.68M | 61.68M | 59.46M | 59.61M | 59.89M | 65.89M | 67.79M | 66.80M | 64.95M | 70.96M | 66.67M | 69.44M | 80.30M | 84.50M | 78.12M | 75.09M | 61.23M | 59.10M | 51.53M | 62.69M | 56.48M | 69.82M | 78.78M | 70.98M | 75.14M | 89.23M | 91.70M | 88.64M | 80.67M | 91.17M | 98.57M | 102.13M | 102.88M | 103.24M | 118.70M | 115.50M | 102.89M | 115.61M | 113.19M | 111.51M |
|
Property, Plant & Equipment (Net)
|
| | 44.94M | | 44.80M | | 43.34M | | 44.91M | 45.78M | 49.34M | 50.30M | 51.89M | 52.34M | 51.56M | 52.56M | 54.41M | 54.83M | 56.48M | 59.86M | 61.28M | 61.38M | 61.99M | 75.01M | 73.52M | 73.67M | 74.10M | 73.42M | 72.10M | 71.21M | 70.60M | 69.80M | 68.64M | 68.11M | 68.63M | 81.47M | 81.61M | 80.82M | 80.66M | 82.18M | 81.25M | 80.43M | 79.21M | 77.42M | 76.53M | 75.21M | 74.05M | 74.00M | 74.61M | 74.38M | 75.90M | 76.05M | 79.41M | 81.44M | 83.27M | 81.73M | 82.18M | 81.79M | 81.19M | 80.40M | 79.72M | 79.17M | 80.81M | 79.68M | 79.20M | 81.23M |
|
Goodwill
|
| | 1.10M | | 1.10M | | 1.10M | | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | 2.15M | 2.40M | 2.40M | 2.40M | 2.40M | 2.40M | 2.40M | 2.40M | 2.40M | 2.40M | 2.40M | 2.40M | 22.96M | 22.96M | 22.96M | 21.48M | 21.48M | 21.48M | 17.38M | 17.38M | 17.38M | 17.38M | 17.38M | 17.38M | 17.38M | 17.38M | 17.38M | 17.38M | 17.38M | 17.38M | 17.38M | 17.38M | 17.38M | 17.38M | 17.38M | 17.38M | 17.38M | 17.38M | 17.38M | 17.38M | 17.38M | 17.38M | 17.38M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.64M | 0.62M | 0.61M | 0.60M | 0.59M | 0.57M | 0.56M | 0.55M | 0.54M | 0.53M | 0.51M | 17.63M | 17.15M | 16.67M | 15.41M | 14.93M | 14.44M | 13.95M | 13.46M | 12.98M | 12.49M | 12.00M | 11.52M | 11.03M | 10.54M | 10.05M | 9.57M | 9.08M | 8.59M | 8.11M | 7.62M | 7.21M | 6.81M | 6.41M | 6.02M | 5.62M | 5.22M | 4.83M | 4.43M | 4.17M | 3.94M | 3.71M |
|
Goodwill & Intangibles
|
| | 1.10M | | 1.10M | | 1.10M | | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | 2.15M | 3.04M | 3.03M | 3.02M | 3.00M | 2.99M | 2.98M | 2.97M | 2.95M | 2.94M | 2.93M | 2.92M | 40.59M | 40.10M | 39.62M | 36.89M | 36.40M | 35.91M | 31.33M | 30.84M | 30.35M | 29.87M | 29.38M | 28.89M | 28.41M | 27.92M | 27.43M | 26.94M | 26.46M | 25.97M | 25.48M | 25.00M | 24.58M | 24.19M | 23.79M | 23.39M | 22.99M | 22.60M | 22.20M | 21.81M | 21.54M | 21.31M | 21.08M |
|
Long-Term Deferred Tax
|
| | 6.57M | | 5.52M | | 2.89M | | 2.54M | 2.56M | 2.89M | 1.07M | 2.94M | 2.96M | 3.16M | 3.18M | 3.20M | 3.22M | 1.91M | 1.91M | 1.91M | 1.91M | 0.50M | | | | -0.65M | | | | | | | | | | | | 1.15M | 1.15M | 1.15M | | 2.03M | | | 2.03M | 0.93M | | | | 0.52M | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 0.04M | | 0.03M | | 0.02M | | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | 0.86M | 2.08M | 2.08M | 2.12M | 2.18M | 2.20M | 1.76M | 2.83M | 3.37M | 1.52M | 3.68M | 3.36M | 3.21M | 2.40M | 3.21M | 3.13M | 3.03M | 3.13M | 3.07M | 2.99M | 2.60M | 4.57M | 4.26M | 4.44M | 4.69M | 2.12M | 2.34M | 1.86M | 1.47M | 1.94M | 1.77M | 1.66M | 1.76M |
|
Non-Current Assets
|
| | 6.57M | | -28.70M | | 2.52M | | 48.57M | 49.45M | 51.50M | 52.48M | 54.09M | 54.56M | 54.12M | 55.13M | 57.01M | 57.45M | 57.87M | 61.25M | 62.67M | 62.77M | 63.09M | 77.17M | 76.56M | 76.70M | 77.12M | 76.43M | 75.09M | 74.19M | 73.57M | 72.75M | 71.58M | 71.90M | 73.62M | 124.14M | 123.84M | 122.63M | 120.90M | 125.52M | 123.77M | 119.95M | 118.08M | 115.61M | 113.59M | 111.31M | 109.03M | 109.96M | 109.65M | 108.47M | 111.55M | 110.66M | 113.06M | 113.84M | 117.95M | 115.61M | 115.54M | 114.53M | 110.50M | 109.03M | 106.99M | 105.15M | 106.66M | 107.98M | 106.73M | 108.19M |
|
Assets
|
| | 79.18M | | | 76.14M | 79.06M | 78.90M | 83.34M | 89.70M | 93.30M | 93.59M | 97.58M | 92.02M | 91.85M | 91.49M | 91.73M | 94.50M | 97.12M | 104.48M | 107.71M | 110.17M | 117.72M | 130.28M | 132.39M | 134.24M | 139.80M | 138.10M | 134.54M | 133.80M | 133.46M | 138.64M | 139.37M | 138.71M | 138.58M | 195.10M | 190.50M | 192.07M | 201.20M | 210.02M | 201.90M | 195.04M | 179.31M | 174.72M | 165.12M | 174.00M | 165.51M | 179.78M | 188.43M | 179.45M | 186.69M | 199.89M | 204.76M | 202.48M | 198.62M | 206.78M | 214.10M | 216.66M | 213.38M | 212.27M | 225.70M | 220.65M | 209.55M | 223.59M | 219.92M | 219.69M |
|
Accounts Payables
|
-1.74M | | 4.81M | | 0.87M | | 6.49M | | 7.48M | 8.79M | 9.81M | 11.05M | 12.85M | 9.16M | 6.87M | 9.39M | 8.17M | 7.81M | 9.62M | 12.99M | 9.76M | 9.31M | 9.26M | 13.58M | 12.63M | 13.34M | 13.48M | 9.46M | 8.17M | 9.70M | 8.53M | 10.43M | 11.13M | 11.65M | 13.85M | 18.04M | 24.88M | 29.07M | 25.45M | 33.03M | 23.55M | 22.48M | 19.91M | 12.42M | 11.96M | 17.95M | 16.99M | 25.46M | 26.42M | 24.15M | 22.70M | 33.42M | 33.03M | 34.28M | 29.59M | 33.24M | 29.81M | 28.68M | 23.96M | 24.26M | 29.46M | 25.01M | 17.11M | 28.29M | 22.63M | 20.73M |
|
Notes Payables
|
| | | | | | | | | | | | 2.23M | 0.75M | | | | | | 4.84M | 7.61M | 6.37M | 2.77M | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
-1.74M | | 4.81M | | 0.87M | | 6.49M | | 7.48M | 8.79M | 9.81M | 11.05M | 15.08M | 9.91M | 6.87M | 9.39M | 8.17M | 7.81M | 9.62M | 17.83M | 17.37M | 15.67M | 12.02M | 14.58M | 12.63M | 13.34M | 13.48M | 9.46M | 8.17M | 9.70M | 8.53M | 10.43M | 11.13M | 11.65M | 13.85M | 18.04M | 24.88M | 29.07M | 25.45M | 33.03M | 23.55M | 22.48M | 19.91M | 12.42M | 11.96M | 17.95M | 16.99M | 25.46M | 26.42M | 24.15M | 22.70M | 33.42M | 33.03M | 34.28M | 29.59M | 33.24M | 29.81M | 28.68M | 23.96M | 24.26M | 29.46M | 25.01M | 17.11M | 28.29M | 22.63M | 20.73M |
|
Accumulated Expenses
|
| | 2.40M | | 2.42M | | 3.68M | | 4.57M | 5.82M | 7.15M | 4.26M | 5.10M | 5.44M | 6.28M | 4.00M | 4.62M | 5.61M | 5.95M | 4.60M | 5.75M | 6.51M | 7.09M | 5.41M | 7.38M | 7.83M | 8.47M | 5.48M | 4.81M | 5.19M | 5.00M | 4.12M | 4.09M | 4.85M | 3.52M | 5.36M | 5.08M | 5.07M | 5.15M | 6.23M | 6.32M | 6.24M | 5.51M | 5.79M | 6.51M | 6.45M | 8.30M | 7.30M | 9.14M | 7.27M | 7.53M | 6.97M | 7.94M | 8.19M | 9.10M | 7.36M | 9.79M | 10.52M | 10.50M | 6.71M | 8.15M | 7.78M | 7.58M | 6.01M | 6.33M | 6.35M |
|
Other Accumulated Expenses
|
| | 0.80M | | 0.95M | | 1.14M | | 0.93M | 0.93M | 1.00M | 1.00M | 1.00M | 1.00M | 1.06M | 1.06M | 1.06M | 1.06M | 0.94M | 1.00M | 1.01M | 1.21M | 1.13M | 1.28M | 1.76M | 1.31M | 1.92M | 2.16M | 1.46M | 1.33M | 1.62M | 1.10M | 1.17M | 1.32M | 2.16M | 4.92M | 5.21M | 4.94M | 3.51M | 5.12M | 5.30M | 7.01M | 4.03M | 7.43M | 6.97M | 7.10M | 3.81M | 4.41M | 5.00M | 4.29M | 8.20M | 7.32M | 9.89M | 8.19M | 7.64M | 8.28M | 7.78M | 8.65M | 5.06M | 5.41M | 6.75M | 8.58M | 7.91M | 7.10M | 6.78M | 5.45M |
|
Short term Debt
|
3.65M | 3.66M | 3.68M | 5.07M | 5.46M | 4.46M | 4.15M | 4.06M | -4.10M | -4.10M | 4.10M | 4.12M | 3.73M | 3.73M | 3.73M | -3.52M | 3.31M | 3.31M | 3.31M | 6.55M | 9.33M | 8.08M | 4.48M | 5.71M | 4.57M | 4.14M | 3.71M | 3.29M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 14.23M | 4.01M | 3.23M | 3.23M | 3.11M | 3.67M | 59.04M | 37.44M | 44.90M | 36.17M | 2.75M | 2.54M | 3.00M | 3.35M | 3.77M | 4.42M | 4.83M | 6.74M | 4.05M | 1.86M | 1.21M | 1.21M | 1.31M | 1.47M | 1.62M | 1.78M | 1.81M | 1.81M | 1.81M | 1.81M | 1.92M |
|
Current Taxes
|
| | | | | | 0.46M | | 0.67M | 1.04M | 0.23M | 1.08M | | | 0.26M | 0.25M | 0.24M | 0.47M | 0.20M | 0.50M | 0.17M | 0.15M | 0.26M | 0.30M | 0.74M | 0.47M | 0.20M | 0.90M | 0.13M | 0.17M | 1.04M | 2.02M | 0.80M | 0.55M | 0.86M | | | | | | | | 0.33M | | | | 2.61M | 1.04M | 2.21M | 2.56M | 2.33M | | | | 1.24M | | 2.29M | 2.56M | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | 0.32M | | 0.38M | 1.48M | 1.52M | 2.20M | 1.08M | | 0.00M | | | | 0.33M | | 0.84M | 2.04M | 8.07M | 1.79M | | 0.02M | 2.27M | 4.80M | 4.04M | 1.07M | 1.08M | 3.26M | 2.89M | 1.18M | 0.95M | | | | 1.69M | 2.40M | 2.05M | 1.34M | 3.70M | 2.65M | 3.08M | 2.75M | 1.32M | 2.15M | 5.37M | 3.06M | 6.26M | 6.74M | 5.68M | 3.12M | 1.40M | 3.15M | 2.28M | 1.15M | 5.20M | 4.22M | 5.89M | 4.70M | 2.29M | 3.08M | 2.13M | 3.95M |
|
Total Current Liabilities
|
| | 12.94M | | 16.16M | | 17.16M | | 19.08M | 22.97M | 24.99M | 24.99M | 27.39M | 21.26M | 19.09M | 19.08M | 18.27M | 19.37M | 21.38M | 26.65M | 27.86M | 28.29M | 31.38M | 29.16M | 28.16M | 28.19M | 31.15M | 27.18M | 22.70M | 21.55M | 21.30M | 24.95M | 24.10M | 23.57M | 24.59M | 42.55M | 39.18M | 42.31M | 40.19M | 49.90M | 40.89M | 94.77M | 83.83M | 72.45M | 63.87M | 37.00M | 35.99M | 46.31M | 51.69M | 47.42M | 53.05M | 63.27M | 64.43M | 59.03M | 50.80M | 53.24M | 53.15M | 52.87M | 46.19M | 42.22M | 52.03M | 47.88M | 36.71M | 46.29M | 39.69M | 38.39M |
|
Non-Current Debt
|
| | 17.73M | | 14.11M | | 13.58M | | 9.48M | 9.48M | 9.48M | 7.24M | 5.74M | 5.74M | 5.74M | 3.71M | 3.29M | 2.86M | 2.43M | 2.00M | 1.57M | 1.14M | 2.77M | 12.29M | 11.25M | 10.50M | 9.75M | 9.00M | 8.25M | 7.50M | 6.75M | 6.00M | 5.25M | 4.50M | | 40.24M | 39.40M | 38.59M | 17.38M | 36.68M | 35.33M | | | 7.78M | 36.00M | 31.54M | 25.20M | 24.23M | 23.24M | 22.25M | 21.25M | 20.24M | 22.10M | 23.30M | 22.99M | 22.68M | 22.38M | 21.98M | 21.52M | 21.06M | 20.60M | 20.16M | 19.71M | 19.25M | 18.80M | 18.24M |
|
Pension
|
0.48M | | 18.08M | | 0.60M | | 9.90M | | 9.90M | 9.91M | 8.58M | 8.39M | 8.26M | 8.22M | 8.92M | 8.88M | 8.81M | 8.73M | 5.83M | 5.72M | 5.62M | 5.56M | 8.11M | 8.05M | 8.02M | 8.00M | 7.92M | 7.93M | 7.94M | 7.89M | 7.65M | 7.63M | 7.59M | 7.62M | 7.95M | 7.95M | 7.91M | 7.92M | 6.92M | 6.91M | 6.91M | 6.91M | 9.16M | 7.91M | 7.95M | 7.97M | 7.82M | 7.76M | 7.75M | 7.75M | 7.69M | 7.72M | 7.72M | 7.76M | 5.19M | 5.10M | 4.96M | 4.82M | 2.96M | 2.85M | 2.75M | 2.58M | 3.15M | 3.18M | 3.21M | 3.23M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | 1.36M | 1.36M | 1.36M | 1.36M | 2.25M | 2.25M | 2.25M | 2.25M | 0.99M | 0.99M | 0.99M | 0.99M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | | 1.15M | 1.15M | | | | 0.52M | 0.88M | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.09M | 3.76M | 4.76M | 4.42M | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | 0.20M | | | | 0.35M | | 0.32M | 0.38M | 0.16M | 0.12M | 0.12M | 0.12M | 0.10M | 0.08M | 0.06M | 0.04M | 0.03M | 0.02M | 0.01M | 0.05M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | 3.12M | 3.63M | 3.70M | 3.96M | 2.56M | 3.89M | 3.65M | 2.74M | 4.61M | 4.25M | 3.88M | 3.73M | 3.52M | 3.03M | 3.30M | 3.00M | 3.76M | 3.32M | 2.81M | 2.19M | 2.62M | 5.00M | 4.77M | 4.40M |
|
Total Non-Current Liabilities
|
| | 48.75M | | | | 40.65M | | 39.72M | 42.99M | 43.04M | 40.62M | 42.25M | 35.65M | 33.75M | 31.67M | 30.37M | 30.96M | 29.64M | 34.37M | 35.04M | 34.95M | 41.57M | 50.86M | 48.80M | 48.05M | 51.07M | | | | | | | | | | | | | | | | 91.76M | 80.37M | 71.96M | 76.51M | 69.02M | 78.30M | 82.68M | 77.42M | 81.99M | 91.23M | 94.25M | 90.09M | 78.97M | 81.02M | 80.50M | 79.67M | 70.67M | 66.14M | 75.38M | 70.62M | 59.57M | 68.72M | 61.69M | 59.86M |
|
Total Liabilities
|
| | 48.94M | | -31.13M | 39.25M | 41.00M | | 40.04M | 43.37M | 43.20M | 40.74M | 42.37M | 35.77M | 33.85M | 31.75M | 30.43M | 31.00M | 29.67M | 34.39M | 35.06M | 35.00M | 41.57M | 50.86M | 48.80M | 48.05M | 51.07M | 46.36M | 41.15M | 39.19M | 36.69M | 39.57M | 37.93M | 36.69M | 36.69M | 91.14M | 86.89M | 89.22M | 102.27M | 114.47M | 105.91M | 105.12M | 94.88M | 83.99M | 75.67M | 80.47M | 71.58M | 82.19M | 86.33M | 80.16M | 86.60M | 95.49M | 98.13M | 93.81M | 82.49M | 84.05M | 83.81M | 82.67M | 74.42M | 69.45M | 78.19M | 72.81M | 62.19M | 73.72M | 66.46M | 64.26M |
|
Total Debt
|
3.65M | 3.66M | 21.41M | 5.07M | 19.58M | 4.46M | 17.73M | 4.06M | 5.37M | 5.37M | 13.58M | 11.36M | 9.48M | 9.48M | 9.48M | 0.19M | 6.60M | 6.17M | 5.74M | 8.55M | 10.90M | 9.22M | 7.25M | 18.00M | 15.82M | 14.64M | 13.46M | 12.29M | 11.25M | 10.50M | 9.75M | 9.00M | 8.25M | 7.50M | 3.00M | 54.47M | 43.41M | 41.82M | 20.61M | 39.79M | 39.00M | 59.04M | 37.44M | 52.68M | 72.17M | 34.29M | 27.73M | 27.23M | 26.59M | 26.03M | 25.68M | 25.07M | 28.84M | 27.35M | 24.85M | 23.89M | 23.59M | 23.29M | 22.99M | 22.68M | 22.38M | 21.98M | 21.52M | 21.06M | 20.61M | 20.16M |
|
Common Equity
|
| | 30.23M | | 31.13M | 36.89M | 38.06M | | 43.30M | 46.33M | 50.10M | 52.85M | 55.20M | 56.25M | 58.00M | 59.74M | 61.30M | 63.50M | 67.45M | 70.09M | 72.65M | 75.17M | 76.15M | 79.42M | 83.59M | 86.19M | 88.73M | 91.74M | 93.40M | 94.61M | 96.77M | 99.07M | 101.44M | 102.02M | 102.96M | 103.96M | 103.61M | 102.85M | 98.93M | 95.55M | 95.98M | 89.92M | 84.43M | 90.72M | 89.45M | 93.53M | 93.93M | 97.59M | 102.10M | 99.29M | 100.09M | 104.40M | 106.62M | 108.67M | 116.12M | 122.73M | 130.30M | 133.99M | 138.95M | 142.81M | 147.50M | 147.84M | 147.36M | 149.87M | 153.46M | 155.43M |
|
Shareholder's Equity
|
| | 30.23M | | | | 38.06M | | 43.30M | 46.33M | 50.10M | 52.85M | 55.20M | 56.25M | 58.00M | 59.74M | 61.30M | 63.50M | 67.45M | 70.09M | 72.65M | 75.17M | 76.15M | 79.42M | 83.59M | 86.19M | 88.73M | 91.74M | 93.40M | 94.61M | 96.77M | 99.07M | 101.44M | 102.02M | 102.96M | 103.96M | 103.61M | 102.85M | 98.93M | 95.55M | 95.98M | 89.92M | 84.43M | 90.72M | 89.45M | 93.53M | 93.93M | 97.59M | 102.10M | 99.29M | 100.09M | 104.40M | 106.62M | 108.67M | 116.12M | 122.73M | 130.30M | 133.99M | 138.95M | 142.81M | 147.50M | 147.84M | 147.36M | 149.87M | 153.46M | 155.43M |
|
Liabilities and Shareholders Equity
|
| | 79.18M | | | 76.14M | 79.06M | 78.90M | 83.34M | 89.70M | 93.30M | 93.59M | 97.58M | 92.02M | 91.85M | 91.49M | 91.73M | 94.50M | 97.12M | 104.48M | 107.71M | 110.17M | 117.72M | 130.28M | 132.39M | 134.24M | 139.80M | 138.10M | 134.54M | 133.80M | 133.46M | 138.64M | 139.37M | 138.71M | 138.58M | 195.10M | 190.50M | 192.07M | 201.20M | 210.02M | 201.90M | 195.04M | 179.31M | 174.72M | 165.12M | 174.00M | 165.51M | 179.78M | 188.43M | 179.45M | 186.69M | 199.89M | 204.76M | 202.48M | 198.62M | 206.78M | 214.10M | 216.66M | 213.38M | 212.27M | 225.70M | 220.65M | 209.55M | 223.59M | 219.92M | 219.69M |
|
Treasury Shares
|
| | | | | | 0.20M | | -0.01M | -0.03M | 0.17M | -0.00M | 0.20M | 0.14M | 0.14M | 0.14M | 0.12M | 0.09M | 0.10M | 0.10M | 0.13M | 0.13M | 0.10M | 0.10M | 0.12M | 0.11M | 0.11M | 0.11M | 0.18M | 0.16M | 0.16M | 3.76M | 3.77M | 3.77M | 0.14M | 3.77M | 0.02M | 0.02M | 0.35M | 3.79M | 3.80M | 0.01M | 0.34M | 3.81M | 3.81M | 3.81M | 0.51M | 3.81M | 3.81M | 3.82M | 0.46M | 3.82M | 3.87M | 3.87M | 0.50M | 3.87M | 3.96M | 3.99M | 3.99M | | 4.09M | 0.14M | 4.24M | 0.06M | 0.15M | 0.15M |
|
Retained Earnings
|
| | 34.81M | | 35.12M | | 37.25M | | 42.36M | 45.21M | 3.88M | 3.84M | 3.80M | 3.76M | 3.19M | 3.15M | 59.23M | 61.19M | 4.87M | 4.80M | 4.72M | 4.65M | 2.83M | 2.78M | 2.72M | 2.67M | 2.65M | 2.59M | 2.53M | 2.51M | 2.61M | 2.79M | 2.82M | 2.67M | 2.27M | 2.61M | 2.14M | 2.61M | 2.12M | 88.08M | 2.58M | 82.17M | 76.71M | 84.67M | 82.39M | 85.74M | 84.87M | 88.33M | 92.41M | 89.10M | 89.54M | 93.41M | 95.59M | 96.91M | 101.75M | 107.60M | 115.53M | 119.89M | 122.07M | 125.83M | 132.25M | 135.41M | 135.37M | 137.55M | 141.60M | 143.48M |