|
Cash & Equivalents
|
8.33M | 9.47M | 7.12M | 12.27M | 10.40M | 7.95M | 6.59M | 7.06M | 5.54M | 3.87M | 4.26M | 5.48M | 4.23M | 3.05M | 3.46M | 0.02M | 3.06M | 2.20M | 0.25M | 0.11M | 0.31M | 0.34M | 2.37M | 0.57M | 0.47M | 0.49M | 0.26M | 1.36M | 0.34M | 0.37M | 0.98M | 1.35M | 3.40M | 6.08M | 4.58M | 1.00M | 0.74M | 5.46M | 1.50M | 2.72M | 2.25M | 1.82M | 2.24M | 2.53M | 2.14M | 0.87M | 0.85M | 1.83M | 3.54M | 3.00M | 2.77M | 2.88M | 5.99M | 2.84M | 0.82M | 1.63M | 3.90M | 3.26M | 8.38M | 2.91M | 2.90M | 4.09M | 0.87M | 1.04M | 1.15M | 0.57M | 0.31M |
|
Short-term Investments
|
0.45M | 0.38M | 0.38M | 0.38M | 0.22M | 0.22M | 0.05M | 0.05M | 0.05M | | | 0.05M | | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
8.78M | 9.85M | 7.50M | 12.65M | 10.62M | 8.17M | 6.64M | 7.11M | 5.59M | 3.87M | 4.26M | 5.53M | 4.23M | 3.10M | 3.46M | 0.02M | 3.06M | 2.20M | 0.25M | 0.11M | 0.31M | 0.34M | 2.37M | 0.57M | 0.47M | 0.49M | 0.26M | 1.36M | 0.34M | 0.37M | 0.98M | 1.35M | 3.40M | 6.08M | 4.58M | 1.00M | 0.74M | 5.46M | 1.50M | 2.72M | 2.25M | 1.82M | 2.24M | 2.53M | 2.14M | 0.87M | 0.85M | 1.83M | 3.54M | 3.00M | 2.77M | 2.88M | 5.99M | 2.84M | 0.82M | 1.63M | 3.90M | 3.26M | 8.38M | 2.91M | 2.90M | 4.09M | 0.87M | 1.04M | 1.15M | 0.57M | 0.31M |
|
Receivables - Net
|
| | | | | | | 2.52M | | 3.28M | 1.71M | 1.35M | 1.12M | 0.97M | 1.15M | 1.36M | 0.89M | 1.44M | 1.37M | 2.35M | 0.98M | 0.94M | 3.75M | 3.46M | 2.87M | 2.06M | 1.84M | 0.88M | 1.01M | 1.87M | 1.68M | 4.00M | 1.81M | 3.50M | 4.62M | 5.91M | 5.06M | 4.76M | 5.05M | 6.48M | 8.02M | 6.21M | 5.11M | 4.66M | 3.29M | 2.31M | 3.47M | 2.30M | 3.81M | 1.93M | 2.59M | 3.01M | 8.81M | 8.19M | 7.19M | 8.26M | | | | | | | | | | | |
|
Receivables - Other
|
| | 0.31M | 0.23M | | | | 0.18M | | | | 0.29M | | 0.17M | 0.14M | 0.06M | 0.08M | 0.27M | 0.22M | 0.29M | | | | 0.36M | 0.17M | 0.38M | 0.29M | 0.08M | 0.11M | 0.14M | 0.40M | 0.54M | 0.64M | 2.08M | 2.87M | 0.08M | 2.50M | 2.65M | 0.22M | 1.20M | 0.14M | 0.12M | 0.34M | 0.09M | 0.07M | 0.07M | 0.06M | 0.04M | 0.02M | 0.00M | 0.18M | 0.37M | | 0.41M | 0.82M | 8.26M | 6.85M | 6.50M | 5.87M | 12.47M | 9.52M | 9.49M | 11.30M | 10.61M | 12.98M | 10.57M | 11.08M |
|
Receivables
|
| | | | | | | 2.70M | | 3.28M | 1.71M | 1.63M | 1.12M | 1.14M | 1.30M | 1.42M | 0.97M | 1.71M | 1.59M | 2.64M | 0.98M | 0.94M | 3.75M | 3.82M | 3.04M | 2.44M | 2.13M | 0.96M | 1.12M | 2.01M | 2.08M | 4.54M | 2.46M | 5.58M | 7.49M | 5.99M | 7.56M | 7.41M | 5.26M | 7.68M | 8.17M | 6.32M | 5.45M | 4.75M | 3.37M | 2.37M | 3.52M | 2.34M | 3.83M | 1.93M | 2.77M | 3.38M | 8.81M | 8.60M | 8.00M | 16.53M | | | | | | | | | | | |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.72M | | | 0.23M | 0.22M | 0.24M | 0.13M | 0.27M | 0.20M | | | 2.16M | 1.92M | 2.06M | 1.91M | 1.77M | 1.58M | | | | 1.67M | 0.74M | 0.55M | 1.75M | 2.06M | 2.38M | 2.37M | 2.02M | 1.47M | 1.25M | 0.67M | 3.90M |
|
Work In Process
|
| | | | | | | | | | | | | | | 0.06M | 0.05M | 0.04M | 0.09M | 0.76M | 0.03M | | | 0.74M | 0.57M | 0.60M | | | | | | | | | | 0.13M | | | 0.16M | 0.16M | 0.42M | 0.64M | 0.33M | 0.18M | | | 0.17M | 0.22M | 0.06M | 0.14M | 0.17M | 0.30M | | | | 0.60M | 0.74M | 0.60M | 0.56M | 0.50M | 0.68M | 0.62M | 1.03M | 0.53M | 0.54M | 0.39M | 0.40M |
|
Finished Goods
|
| | | | | | | | | | | | | | | 0.10M | 0.06M | 0.05M | 0.04M | 0.02M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
0.34M | 0.28M | 0.21M | 0.18M | 0.30M | 0.25M | 0.32M | 0.27M | 0.45M | 0.33M | 0.29M | 0.17M | 0.12M | 0.12M | 0.19M | 0.16M | 0.11M | 0.09M | 0.13M | 0.76M | 0.05M | 0.10M | 0.84M | 0.74M | | | 0.25M | 0.08M | 0.14M | 0.27M | 0.59M | 0.58M | 0.74M | 0.62M | 1.23M | 0.85M | 0.77M | 0.46M | 0.39M | 0.38M | 0.67M | 0.77M | 0.59M | 0.38M | 0.71M | 2.63M | 2.66M | 2.35M | 2.13M | 2.07M | 1.95M | 1.88M | 2.02M | 2.64M | 3.11M | 2.27M | 1.48M | 1.15M | 2.31M | 2.57M | 3.06M | 3.00M | 3.05M | 2.00M | 1.79M | 1.05M | 4.30M |
|
Prepaid Assets
|
0.15M | 0.12M | 0.17M | 0.15M | 0.18M | 0.19M | 0.16M | 0.28M | 0.29M | 0.24M | 0.16M | 0.19M | 0.16M | 0.24M | 0.15M | 0.11M | 0.15M | 0.16M | 0.18M | 0.11M | 0.14M | 0.10M | 0.17M | 0.35M | 0.41M | 0.27M | 0.22M | 0.35M | 0.36M | 0.47M | 0.20M | 0.17M | 0.17M | 0.20M | 0.16M | 1.03M | 1.31M | 1.32M | 1.25M | 1.58M | 0.96M | 0.49M | 0.29M | 0.32M | 0.46M | 1.16M | 0.42M | 0.51M | 0.66M | 1.64M | 1.52M | 1.63M | 2.33M | 3.11M | 1.62M | 1.82M | 0.80M | 0.78M | 0.96M | 0.67M | 0.84M | 0.96M | 0.74M | 0.86M | 0.96M | 0.92M | 1.29M |
|
Current Assets
|
13.25M | 10.60M | 8.65M | 13.71M | 11.68M | 10.09M | 9.25M | 10.13M | 8.22M | 7.72M | 6.42M | 7.19M | 5.64M | 4.38M | 4.97M | 3.88M | 4.21M | 3.88M | 2.78M | 3.33M | 1.85M | 1.33M | 6.98M | 5.49M | 4.49M | 3.80M | 2.86M | 2.76M | 1.96M | 3.12M | 3.84M | 6.34M | 6.38M | 10.57M | 10.87M | 8.87M | 8.20M | 12.31M | 8.40M | 12.36M | 12.04M | 9.41M | 8.57M | 7.98M | 6.68M | 7.03M | 7.46M | 7.03M | 10.15M | 8.64M | 9.01M | 9.77M | 19.14M | 17.19M | 12.95M | 13.98M | 13.04M | 11.69M | 17.51M | 18.61M | 16.32M | 17.54M | 15.96M | 14.50M | 16.88M | 13.11M | 16.99M |
|
Buildings
|
176.00 | 165.00 | 166.00 | 0.15M | 159.00 | 159.00 | 159.00 | 363.00 | 398.00 | | | 0.38M | | 0.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
1.72M | 1.58M | 1.41M | 1.24M | 1.12M | 0.95M | 0.93M | 1.02M | 0.95M | 0.60M | 0.75M | 0.65M | 0.58M | 0.51M | 0.46M | 0.41M | 0.37M | 0.32M | 0.27M | 0.22M | 0.21M | 0.18M | 0.63M | 0.75M | 0.71M | 0.88M | 0.90M | 0.89M | 0.88M | 0.85M | 0.87M | 0.91M | 0.97M | 1.05M | 1.10M | 1.14M | 1.19M | 1.15M | 1.11M | 1.23M | 1.33M | 1.33M | 1.48M | 1.55M | 1.61M | 1.53M | 1.45M | 0.17M | 1.25M | 1.14M | 1.16M | 0.07M | 0.15M | 0.14M | 0.19M | 0.20M | 0.24M | 0.45M | 0.51M | 0.50M | 0.46M | 0.42M | 0.37M | 0.32M | 0.34M | 0.35M | 0.38M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 0.42M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | | | | | 0.00M | | | | 1.36M | | | 9.88M | 10.57M | 10.57M | 10.57M | 10.57M | 14.35M | 14.35M | 14.99M | 14.99M | 14.99M | 14.99M | 14.99M | 14.99M | 14.99M | 14.99M | 14.99M | 14.99M | 18.90M | 18.90M | 18.24M | 18.27M | 18.17M | 7.53M | 7.53M | 7.53M | 7.53M | 7.53M | 7.53M | 7.53M | 7.53M | 16.01M | 26.09M | 26.09M | 26.45M | 26.45M | 26.45M | 26.45M | 26.45M | 26.45M | 26.45M | 26.45M | 26.45M | 26.45M | 26.45M | 26.45M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | 0.12M | | | 4.79M | 4.83M | 4.47M | 4.10M | 3.74M | 4.83M | 4.36M | 3.89M | 2.36M | 2.04M | 1.71M | 1.39M | 1.11M | 6.00M | 0.64M | 0.41M | 6.00M | 10.98M | 10.98M | 10.98M | 10.98M | 10.98M | 10.98M | 10.98M | 10.98M | 14.15M | 9.23M | 9.23M | 9.23M | 13.55M | 35.82M | 33.03M | 34.41M | 23.75M | 35.97M | 36.84M | 37.65M | 24.06M | 23.98M | 23.75M | 23.52M | 22.84M | 22.31M | 21.69M | 15.38M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | 0.00M | | | | 1.48M | | | 14.67M | 15.41M | 15.04M | 14.67M | 14.31M | 19.18M | 18.71M | 18.88M | 17.35M | 17.02M | 16.70M | 16.38M | 16.10M | 20.99M | 15.63M | 15.40M | 20.99M | 29.89M | 29.89M | 29.23M | 29.25M | 29.16M | 18.51M | 18.51M | 18.51M | 21.68M | 16.76M | 16.76M | 16.76M | 21.07M | 51.83M | 59.13M | 60.50M | 50.20M | 62.42M | 63.30M | 64.10M | 50.52M | 50.44M | 50.20M | 49.97M | 49.29M | 48.76M | 48.15M | 41.84M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | 1.92M | | | | | | | | | | | | | 10.35M | | | | 39.58M | 0.17M | | | 39.10M | | | | 41.76M | | | | 42.19M | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.04M | 0.04M | 0.04M | 0.06M | 0.04M | 0.05M | 0.04M | 0.05M | 0.05M | 0.02M | 0.05M | 0.05M | 0.05M | 0.08M | 0.05M | 0.02M | 0.15M | 0.23M | 0.62M | 0.25M | 0.17M | 0.20M | 0.18M | 0.20M | 0.19M | 0.14M | 0.15M | 0.16M | 0.17M | 0.17M | 0.15M | 0.12M | 0.19M | 0.18M | 0.17M | 0.16M | 0.16M | 0.14M | 0.13M | 0.14M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.05M | 0.82M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.11M | 0.11M | 0.39M | 0.35M | 0.31M | 0.33M | 0.25M | 0.37M |
|
Non-Current Assets
|
2.21M | 1.99M | 1.83M | 1.64M | 1.36M | 1.18M | 1.02M | 1.11M | 1.05M | 0.95M | 0.84M | 0.74M | 0.67M | 0.58M | 0.54M | 0.48M | 0.44M | 0.39M | 0.34M | 1.79M | 0.28M | 0.34M | 17.53M | 16.39M | 15.99M | 15.80M | 15.38M | 20.28M | 19.78M | 19.93M | 18.41M | 18.07M | 17.82M | 17.59M | 17.36M | 17.17M | 16.97M | 17.58M | 16.88M | 25.37M | 27.43M | 26.47M | 26.36M | 25.99M | 15.11M | 14.76M | 13.64M | 13.59M | 13.28M | 12.94M | 12.77M | 13.11M | 43.74M | 51.32M | 51.76M | 52.03M | 52.06M | 52.24M | 52.18M | 52.17M | 51.89M | 52.02M | 51.60M | 50.71M | 50.11M | 50.54M | 44.27M |
|
Assets
|
15.45M | 12.59M | 10.48M | 15.35M | 13.04M | 11.28M | 10.27M | 11.24M | 9.26M | 8.68M | 7.26M | 7.93M | 6.32M | 4.96M | 5.50M | 4.36M | 4.65M | 4.27M | 3.12M | 5.12M | 2.13M | 1.68M | 24.51M | 21.88M | 20.48M | 19.61M | 18.24M | 23.04M | 21.73M | 23.06M | 22.25M | 24.42M | 24.20M | 28.16M | 28.23M | 26.05M | 25.17M | 29.89M | 25.28M | 37.73M | 39.47M | 35.88M | 34.93M | 33.98M | 21.79M | 21.79M | 21.10M | 20.62M | 23.43M | 21.57M | 21.78M | 22.88M | 62.88M | 68.52M | 64.71M | 66.02M | 65.10M | 63.93M | 69.69M | 70.78M | 68.21M | 69.55M | 67.56M | 65.21M | 66.99M | 63.65M | 61.27M |
|
Accounts Payables
|
0.83M | 0.77M | 0.93M | 0.98M | 0.80M | 1.00M | 1.05M | 1.56M | 1.44M | 1.21M | 0.93M | 0.87M | 0.62M | 0.56M | 0.84M | 0.58M | 0.57M | 0.61M | 0.47M | 1.94M | 0.41M | 0.47M | 2.21M | 3.55M | 3.21M | 3.27M | 3.22M | 3.60M | 3.44M | 3.47M | 3.09M | 3.22M | 1.65M | 1.80M | 2.18M | 2.02M | 1.53M | 2.08M | 1.44M | 2.00M | 2.39M | 1.71M | 1.34M | 1.85M | 2.00M | 2.52M | 1.95M | 1.66M | 1.55M | 0.91M | 1.55M | 2.52M | 4.88M | 5.05M | 3.04M | 3.76M | 3.09M | 2.89M | 3.34M | 7.88M | 4.79M | 5.21M | 6.45M | 6.35M | 4.66M | 6.17M | 8.71M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.15M | 0.15M | 3.94M | 0.24M | 0.61M | 0.35M | 0.09M | 1.84M | 1.25M | 1.28M | 1.15M | 1.26M | | | | | 2.00M | 2.17M | 4.05M | 4.24M | | | | 1.21M | | | | 0.40M | 1.25M | 1.15M | 0.83M | 0.52M | | | | | | | | |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.19M | 0.27M | 0.36M | | 0.11M | | 0.11M | | 0.11M | 0.23M | 0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.83M | 0.77M | 0.93M | 0.98M | 0.80M | 1.00M | 1.05M | 1.56M | 1.44M | 1.21M | 0.93M | 0.87M | 0.62M | 0.56M | 0.84M | 0.58M | 0.57M | 0.61M | 0.47M | 1.94M | 0.41M | 0.47M | 2.21M | 3.67M | 3.40M | 3.55M | 3.77M | 3.75M | 3.70M | 7.40M | 3.44M | 3.82M | 2.12M | 2.12M | 4.12M | 3.26M | 2.80M | 3.23M | 2.70M | 2.00M | 2.39M | 1.71M | 1.34M | 3.85M | 4.17M | 6.58M | 6.19M | 1.66M | 1.55M | 0.91M | 2.76M | 2.52M | 4.88M | 5.05M | 3.44M | 5.00M | 4.23M | 3.73M | 3.86M | 7.88M | 4.79M | 5.21M | 6.45M | 6.35M | 4.66M | 6.17M | 8.71M |
|
Accumulated Expenses
|
0.99M | 0.70M | 0.50M | 0.25M | 0.46M | 0.44M | 0.53M | 0.57M | 0.80M | 0.71M | 0.78M | 0.57M | 0.74M | 0.58M | 0.68M | 0.53M | 0.61M | 0.46M | 0.52M | 0.34M | 0.41M | 0.33M | 2.16M | 1.10M | 1.02M | 1.49M | 2.09M | 2.32M | 2.06M | 2.13M | 1.39M | 2.28M | 3.76M | 2.39M | 2.22M | 2.69M | 2.92M | 3.52M | 1.65M | 3.85M | 5.27M | 6.12M | 5.79M | 2.75M | 2.30M | 2.34M | 2.09M | 2.14M | 2.18M | 0.09M | 1.69M | 2.11M | 2.46M | 2.67M | 3.03M | 3.83M | 3.73M | 3.22M | 4.50M | 3.76M | 3.96M | 4.34M | 3.65M | 3.21M | 2.77M | 2.37M | 2.55M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | -35.00 | -37.00 | | | | | | | | | | | | 0.32M | | | 0.03M | | | | 1.00M | 0.15M | 0.15M | 3.94M | 6.63M | 7.63M | 7.14M | 7.32M | 6.32M | | 0.79M | 1.55M | 1.82M | 0.02M | 2.30M | 1.64M | 1.64M | 1.64M | 1.64M | 1.64M | 1.64M | 1.64M | 1.64M | | | | 2.40M | 2.09M | 1.78M | 2.00M | 2.05M | 3.25M | 3.69M | | 10.60M | 10.20M | 10.79M | 12.81M | 0.39M | 0.59M | 0.80M |
|
Current Leases
|
0.05M | 0.03M | 0.01M | | | | | 0.04M | | 0.04M | 0.05M | 0.04M | 0.03M | | | | | | | | | | | | | 0.01M | 0.01M | | | | | | | | | | | | | | 0.66M | 0.64M | 0.64M | 0.65M | 0.65M | 0.65M | 0.34M | 0.35M | 0.32M | 0.28M | 0.28M | 0.28M | 0.56M | 0.70M | 0.70M | 0.71M | 0.71M | 0.65M | 0.57M | 0.51M | 0.43M | 0.45M | 0.46M | 0.47M | 0.40M | 0.42M | 0.42M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | 0.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
0.17M | 0.07M | 0.24M | 0.36M | 0.36M | 0.32M | 0.33M | 0.49M | 0.31M | 0.68M | 0.62M | 0.69M | 0.61M | 0.58M | 0.60M | 0.60M | 0.67M | 0.38M | 0.78M | 1.81M | 0.64M | 0.49M | 1.85M | 1.98M | 2.30M | 2.21M | 1.59M | 1.21M | 1.70M | 1.70M | 0.80M | 0.75M | 0.69M | 6.79M | 6.63M | 6.72M | 6.61M | 9.44M | 6.75M | 6.45M | 5.43M | 1.31M | 0.93M | 0.77M | 1.45M | 1.08M | 1.02M | 0.76M | 1.43M | 1.01M | 0.77M | 0.43M | 3.59M | 2.86M | 2.70M | 1.22M | 3.60M | 2.83M | 3.51M | 1.13M | 1.78M | 2.95M | 2.77M | 1.14M | 3.48M | 1.86M | 2.47M |
|
Total Current Liabilities
|
| | | 1.59M | | | 1.94M | 2.66M | 2.58M | 3.14M | 2.89M | 2.17M | 2.00M | 1.73M | 2.12M | 2.11M | 2.25M | 1.86M | 1.76M | 4.62M | 1.46M | 1.45M | 6.26M | 6.63M | 6.73M | 7.25M | 8.46M | 7.28M | 7.35M | 11.23M | 12.26M | 14.48M | 13.71M | 18.62M | 19.30M | 12.67M | 13.59M | 17.82M | 12.92M | 15.00M | 17.59M | 13.34M | 12.05M | 10.43M | 11.58M | 16.24M | 14.98M | 7.33M | 8.03M | 4.62M | 5.88M | 6.86M | 16.86M | 16.54M | 13.44M | 16.50M | 16.86M | 17.76M | 19.66M | 20.20M | 38.73M | 26.73M | 27.52M | 26.16M | 13.75M | 13.03M | 16.47M |
|
Capital Leases
|
| | | | | | 0.05M | 0.04M | 0.04M | 0.02M | | | | | | | | | | 0.88M | 0.70M | | | | | 0.01M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | 0.67M | | | | | 1.00M | 0.99M | 0.20M | 2.28M | 2.78M | 3.94M | 6.63M | 7.63M | 7.14M | 7.32M | 6.32M | 5.46M | 6.54M | 7.91M | 8.38M | 3.23M | 5.69M | 5.18M | 5.29M | 7.39M | 7.68M | 10.02M | 10.26M | 9.89M | 8.12M | 6.66M | 6.85M | | 15.43M | 15.48M | 8.34M | 0.21M | | | | 9.83M | | 13.82M | 10.98M | | 3.61M | 3.41M | 3.20M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | 0.88M | | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | 2.27M | 2.13M | 2.19M | 7.18M | 2.25M | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | 1.92M | | | | | 0.36M | 0.42M | 0.48M | 0.54M | 0.61M | 0.67M | 0.74M | 0.80M | 0.55M | 0.67M | 0.47M | 0.35M | 0.13M | 0.15M | 0.04M | 0.10M | 0.17M | | | | | | | | | | | | 0.03M | 0.05M | 0.07M | 0.07M | 0.07M | 0.08M | 0.10M | 0.23M | 0.13M | 0.17M | 0.14M | 0.13M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.13M | 2.13M | 1.87M | 1.10M | 0.97M | 0.83M | 0.39M | 0.58M | 0.53M | 0.48M | 0.47M | 0.37M | 0.51M | 1.17M | 1.02M | 0.87M | 0.79M | 0.71M | 0.62M | 0.54M | 0.44M | 0.58M | 0.46M | 0.34M | 0.29M | 1.49M | 1.38M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | 0.03M | | | 2.44M | 1.91M | 1.24M | 1.34M | 1.35M | 1.65M | 1.39M | 0.79M | 1.58M | 0.70M | 3.34M | 1.08M | 1.20M | 0.86M | 0.66M | 0.65M | 0.62M | 0.24M | 0.00M | | | 0.18M | 0.00M | 0.00M | | 0.11M | 0.11M | 0.11M | 0.03M | 0.04M | 7.80M | 10.94M | 10.49M | 9.79M | 9.87M | 9.88M | 11.25M | 11.21M | 0.18M | 10.20M | 10.79M | 0.20M | 0.23M | 0.19M | 0.17M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | 0.88M | | | 8.50M | 7.18M | 7.54M | 8.67M | 9.03M | 10.02M | 10.77M | 11.82M | 12.92M | 15.31M | 14.60M | 19.58M | 20.32M | 18.91M | 20.14M | 24.83M | 20.02M | 20.67M | 22.61M | | | 15.47M | 16.41M | 18.63M | | 16.18M | 15.04M | 11.76M | 11.99M | 14.11M | 36.02M | 31.14M | 27.82M | 30.65M | 30.16M | 30.20M | 31.04M | 30.74M | 39.18M | 31.12M | 28.47M | 39.55M | 36.89M | 34.02M | 39.21M |
|
Total Liabilities
|
2.05M | 1.57M | 1.69M | 1.59M | 1.62M | 1.75M | 1.99M | 2.70M | 2.62M | 3.16M | 2.89M | 2.17M | | | | 2.11M | | | | 4.64M | 2.16M | 2.44M | 10.94M | 9.09M | 8.78M | 10.01M | 10.38M | 11.66M | 12.16M | 12.61M | 14.50M | 16.01M | 17.93M | 20.66M | 21.52M | 19.77M | 20.80M | 25.48M | 20.64M | 20.91M | 22.62M | 18.29M | 17.04M | 15.65M | 16.42M | 18.63M | 16.92M | 16.28M | 15.15M | 11.87M | 12.02M | 14.15M | 43.82M | 42.08M | 38.31M | 40.44M | 40.02M | 40.08M | 42.29M | 41.95M | 39.36M | 41.32M | 39.27M | 39.75M | 37.12M | 34.21M | 39.38M |
|
Total Debt
|
| | | | | | -35.00 | -37.00 | | | | | | | | | | | | 0.99M | | | 0.03M | | 1.00M | 0.99M | 1.20M | 2.43M | 2.93M | 7.87M | 13.26M | 15.26M | 14.29M | 14.64M | 12.64M | 5.46M | 7.33M | 9.46M | 10.19M | 3.25M | 8.00M | 6.82M | 6.93M | 9.03M | 9.31M | 11.65M | 11.89M | 11.53M | 9.75M | 6.66M | 6.85M | | 17.82M | 17.57M | 10.12M | 2.21M | 2.05M | 3.25M | 3.69M | 9.83M | 10.60M | 24.02M | 21.77M | 12.81M | 4.00M | 4.00M | 4.00M |
|
Common Equity
|
13.41M | 11.02M | 8.79M | 13.76M | 11.41M | 9.52M | 8.29M | 8.54M | 6.65M | 5.51M | 4.37M | 5.76M | 4.31M | 3.23M | 3.38M | 2.26M | 2.40M | 2.41M | 1.36M | 0.47M | -0.03M | -0.77M | 12.33M | 11.25M | 9.98M | 7.87M | 6.14M | 8.59M | 5.91M | 6.54M | 3.93M | 4.48M | 2.58M | 3.83M | 4.81M | 4.35M | 2.44M | 2.61M | 2.83M | 16.82M | 16.85M | 17.59M | 17.89M | 18.51M | 5.38M | 3.16M | 4.18M | 4.33M | 8.29M | 9.71M | 9.77M | 8.73M | 19.06M | 26.44M | 26.40M | 25.58M | 25.08M | 23.86M | 27.40M | 28.83M | 28.85M | 28.24M | 28.29M | 25.46M | 29.87M | 29.44M | 21.89M |
|
Shareholder's Equity
|
| | | 88.37M | | | | 8.54M | | 5.51M | 4.37M | 5.76M | 4.31M | 3.23M | 3.38M | 2.26M | 2.40M | 2.41M | 1.36M | 0.47M | -0.03M | -0.77M | 12.33M | 11.25M | 9.98M | 7.87M | 6.14M | 8.59M | 5.91M | 6.54M | 3.93M | 4.48M | 2.58M | 3.83M | 4.81M | 4.35M | 2.44M | 2.61M | 2.83M | 16.82M | 16.85M | 17.59M | 17.89M | 18.51M | 5.38M | 3.16M | 4.18M | 4.33M | 8.29M | 9.71M | 9.77M | 8.73M | 19.06M | 26.44M | 26.40M | 25.58M | 25.08M | 23.86M | 27.40M | 28.83M | 28.85M | 28.24M | 28.29M | 25.46M | 29.87M | 29.44M | 21.89M |
|
Liabilities and Shareholders Equity
|
15.45M | 12.59M | 10.48M | 15.35M | 13.04M | 11.28M | 10.27M | 11.24M | 9.26M | 8.68M | 7.26M | 7.93M | 6.32M | 4.96M | 5.50M | 4.36M | 4.65M | 4.27M | 3.12M | 5.12M | 2.13M | 1.68M | 24.51M | 21.88M | 20.48M | 19.61M | 18.24M | 23.04M | 21.73M | 23.06M | 22.25M | 24.42M | 24.20M | 28.16M | 28.23M | 26.05M | 25.17M | 29.89M | 25.28M | 37.73M | 39.47M | 35.88M | 34.93M | 33.98M | 21.79M | 21.79M | 21.10M | 20.62M | 23.43M | 21.57M | 21.78M | 22.88M | 62.88M | 68.52M | 64.71M | 66.02M | 65.10M | 63.93M | 69.69M | 70.78M | 68.21M | 69.55M | 67.56M | 65.21M | 66.99M | 63.65M | 61.27M |
|
Retained Earnings
|
-67.11M | -69.77M | -72.24M | -74.39M | -77.15M | -79.21M | -80.61M | -82.28M | -84.54M | -85.98M | -87.36M | -89.02M | -90.84M | -92.05M | -93.23M | -94.42M | -95.83M | -95.91M | -97.06M | -2.85M | -99.10M | -100.09M | | -6.65M | -8.58M | -10.87M | -12.56M | -14.61M | -16.38M | -15.85M | -18.50M | -19.28M | -20.12M | -20.60M | -24.79M | -26.23M | -28.47M | -29.08M | -29.96M | -36.85M | -36.86M | -36.45M | -36.20M | -35.64M | -48.83M | -51.28M | -51.87M | -52.49M | -51.21M | -50.19M | -50.53M | -52.25M | -49.78M | -48.52M | -49.08M | -50.41M | -51.41M | -52.83M | -54.77M | -53.35M | -53.45M | -54.07M | -54.02M | -56.85M | -53.49M | -55.30M | -63.16M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | 1.24M | 1.53M | 1.73M | 1.72M | 1.73M | 3.77M | 3.67M | 3.90M | 3.83M | 3.92M | 3.69M | 3.67M | 1.91M | 1.93M | 1.93M | 1.80M | 1.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | 0.27M | | | | 0.29M | | | | 0.06M | | | | 0.10M | | | | 1.57M | | | | | | | | | | | | | | | | 0.04M | | | | | | | | | | | | | | | | | | 5.19M | 5.19M | | | | | | | | | | | | |