|
Cash & Equivalents
|
2.46M | 2.37M | 1.54M | 1.58M | 2.22M | 4.43M | 3.82M | 2.58M | 1.61M | 3.25M | 2.54M | 1.91M | 0.81M | 0.50M | 1.09M | 1.60M | 1.15M | 0.80M | 3.23M | 1.52M | 2.27M | 2.70M | 1.98M | 3.26M | 3.26M | 4.31M | 1.01M | 2.54M | 2.28M | 1.65M | 1.57M | 2.86M | 15.57M | 11.12M | 2.82M | 4.30M | 4.60M | 5.23M | 5.88M | 6.17M | 16.67M | 6.81M | 3.50M | 5.88M | 10.64M | 6.49M | 4.37M | 6.39M | 6.20M | 4.00M | 3.97M | 6.06M | 0.58M | 0.92M | 0.02M | 0.28M | 0.36M | 0.43M | 4.19M | 2.21M | 10.42M | 3.51M |
|
Short-term Investments
|
| | | | 1.00M | 1.20M | 0.95M | 0.50M | 1.20M | 1.20M | 1.20M | 1.95M | 1.95M | 2.32M | 1.70M | 1.45M | 1.70M | 2.45M | 1.45M | 1.45M | 0.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
2.46M | 2.37M | 1.54M | 1.58M | 3.22M | 5.63M | 4.77M | 3.08M | 2.81M | 4.46M | 3.74M | 3.86M | 2.76M | 2.82M | 2.79M | 3.05M | 2.85M | 3.25M | 4.68M | 2.97M | 3.02M | 2.70M | 1.98M | 3.26M | 3.26M | 4.31M | 1.01M | 2.54M | 2.28M | 1.65M | 1.57M | 2.86M | 15.57M | 11.12M | 2.82M | 4.30M | 4.60M | 5.23M | 5.88M | 6.17M | 16.67M | 6.81M | 3.50M | 5.88M | 10.64M | 6.49M | 4.37M | 6.39M | 6.20M | 4.00M | 3.97M | 6.06M | 0.58M | 0.92M | 0.02M | 0.28M | 0.36M | 0.43M | 4.19M | 2.21M | 10.42M | 3.51M |
|
Receivables - Net
|
21.52M | 23.73M | 25.46M | 23.94M | 22.61M | 23.73M | 26.91M | 27.57M | 24.37M | 27.38M | 33.50M | 26.56M | 23.87M | 29.42M | 38.27M | 26.97M | 27.29M | 30.21M | 32.15M | 28.42M | 27.37M | 31.41M | 38.98M | 32.47M | 33.38M | 37.03M | 35.89M | 29.27M | 32.24M | 34.77M | 39.35M | 28.85M | 30.76M | 36.52M | 40.68M | 31.95M | 35.23M | 35.59M | 35.45M | 32.59M | 49.52M | 63.75M | 65.28M | 54.48M | 52.25M | 68.85M | 65.99M | 67.30M | 60.01M | 65.26M | 57.42M | 50.47M | 54.98M | 63.38M | 49.98M | 52.27M | 47.83M | 53.48M | 48.77M | 48.91M | 41.93M | 52.76M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | 0.70M | | | |
|
Receivables
|
21.52M | 23.73M | 25.46M | 23.94M | 22.61M | 23.73M | 26.91M | 27.57M | 24.37M | 27.38M | 33.50M | 26.56M | 23.87M | 29.42M | 38.27M | 26.97M | 27.29M | 30.21M | 32.15M | 28.42M | 27.37M | 31.41M | 38.98M | 32.47M | 33.38M | 37.03M | 35.89M | 29.27M | 32.24M | 34.77M | 39.35M | 28.85M | 30.76M | 36.52M | 40.68M | 31.95M | 35.23M | 35.59M | 35.45M | 32.59M | 49.52M | 63.75M | 65.28M | 54.48M | 52.25M | 68.85M | 65.99M | 67.30M | 60.01M | 65.26M | 57.42M | 50.47M | 54.98M | 63.38M | 49.98M | 52.27M | 47.83M | 54.18M | 49.47M | 48.91M | 41.93M | 52.76M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.92M | 3.76M | 3.62M | 4.05M | 4.33M | 3.86M | 3.19M | 4.45M | 6.22M | 8.45M | 9.12M | 9.75M | 10.29M | 10.16M | 9.14M | 9.39M | 9.82M | 9.99M | 7.79M | 7.31M | 6.54M | 5.05M | 4.05M | 3.67M | 3.63M | 3.66M | 2.72M | 2.74M | 3.84M | 3.70M |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.45M | 3.05M | 2.89M | 2.89M | 2.73M | 2.41M | 2.18M | 2.33M | 3.30M | 4.22M | 3.54M | 4.07M | 4.07M | 3.87M | 3.53M | 4.32M | 4.65M | 4.54M | 3.48M | 3.39M | 2.91M | 2.87M | 2.31M | 2.60M | 2.58M | 2.95M | 2.37M | 2.44M | 2.94M | 3.45M |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.08M | 38.85M | 32.61M | 40.80M | 40.93M | 42.15M | 36.91M | 35.45M | 32.13M | 51.08M | 59.83M | 77.60M | 72.25M | 77.72M | 79.71M | 100.89M | 115.77M | 120.43M | 110.60M | 111.76M | 102.23M | 97.34M | 86.10M | 89.73M | 80.37M | 78.87M | 70.93M | 71.82M | 65.89M | 73.52M |
|
Inventory
|
26.23M | 25.68M | 22.89M | 29.08M | 32.73M | 35.91M | 29.04M | 31.46M | 35.07M | 37.97M | 30.86M | 36.89M | 26.96M | 29.67M | 18.94M | 23.39M | 26.32M | 33.18M | 23.77M | 29.98M | 31.60M | 40.34M | 25.86M | 37.38M | 37.52M | 42.94M | 33.80M | 37.19M | 37.47M | 42.39M | 35.16M | 40.11M | 41.45M | 45.66M | 39.12M | 47.74M | 47.98M | 48.42M | 42.27M | 42.23M | 41.65M | 63.74M | 72.49M | 91.42M | 86.61M | 91.75M | 92.38M | 114.61M | 130.25M | 134.96M | 121.87M | 122.45M | 111.68M | 105.27M | 92.46M | 95.99M | 86.57M | 85.48M | 76.03M | 77.00M | 72.67M | 80.66M |
|
Current Deferred Tax Assets
|
0.43M | 0.25M | 1.50M | 1.36M | 1.31M | 1.27M | 1.48M | 1.42M | 1.56M | 1.29M | 1.55M | 1.59M | 1.67M | 1.45M | 2.19M | 2.10M | 2.39M | 2.30M | 0.93M | 1.13M | 1.15M | 0.95M | 1.54M | 1.60M | 1.70M | 1.55M | 1.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
1.42M | 1.78M | 1.22M | 1.83M | 1.86M | 1.54M | 1.10M | 1.47M | 1.18M | 1.28M | 1.31M | 1.00M | 0.66M | 0.77M | 1.61M | 0.91M | 2.75M | 7.97M | 5.70M | 3.61M | 2.32M | 2.13M | 2.49M | 1.97M | 2.09M | 2.40M | 2.80M | 2.88M | 3.04M | 3.48M | 3.41M | 2.87M | 2.83M | 2.98M | 4.15M | 2.99M | 2.96M | 2.70M | 3.15M | 2.65M | 2.08M | 2.58M | 4.07M | 4.04M | 4.78M | 6.53M | 7.57M | 12.72M | 7.26M | 4.14M | 4.94M | 4.88M | 3.92M | 4.30M | 4.28M | 2.95M | 2.46M | 5.12M | 4.37M | 2.99M | 2.45M | 4.35M |
|
Current Assets
|
53.31M | 55.31M | 55.01M | 59.22M | 61.73M | 68.09M | 64.15M | 65.00M | 64.99M | 72.37M | 70.97M | 69.90M | 74.49M | 82.09M | 81.22M | 73.20M | 67.46M | 78.61M | 68.85M | 67.82M | 67.72M | 79.23M | 72.78M | 77.91M | 79.10M | 89.58M | 75.62M | 71.88M | 75.80M | 82.81M | 80.26M | 75.23M | 90.64M | 96.30M | 87.86M | 88.01M | 92.46M | 93.55M | 86.92M | 83.64M | 109.92M | 136.88M | 145.40M | 155.82M | 154.28M | 173.62M | 171.06M | 201.01M | 204.34M | 209.43M | 188.20M | 184.04M | 172.67M | 175.95M | 146.83M | 151.50M | 139.05M | 144.66M | 133.82M | 131.11M | 127.87M | 141.28M |
|
Buildings
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.77M | | | | 16.83M | | | | 18.80M | | | | 24.18M | | | | 27.41M | | | | 28.21M | | | | 28.95M | | | |
|
Land & Improvements
|
| | | | | | 1.78M | | | | 1.80M | | | | 2.05M | | | | 2.05M | | | | 2.05M | | | | 1.94M | | | | 1.94M | | | | 1.94M | | | | 1.94M | | | | 1.94M | | | | 2.25M | | | | 1.31M | | | | 1.31M | | | | 1.31M | | | |
|
Property, Plant & Equipment (Net)
|
20.04M | 19.93M | 19.84M | 19.68M | 19.59M | 13.88M | 11.91M | 12.06M | 12.04M | 12.10M | 12.28M | 14.17M | 9.96M | 10.34M | 10.63M | 10.49M | 10.56M | 10.86M | 11.60M | 11.59M | 12.86M | 13.85M | 14.36M | 14.07M | 14.26M | 13.66M | 13.71M | 13.53M | 13.91M | 14.21M | 14.29M | 13.90M | 12.99M | 13.37M | 15.50M | 15.52M | 15.39M | 15.21M | 15.11M | 14.87M | 14.71M | 16.03M | 18.23M | 18.96M | 20.79M | 24.00M | 24.94M | 28.81M | 28.34M | 27.62M | 24.75M | 24.68M | 24.26M | 23.95M | 23.79M | 23.42M | 23.44M | 22.86M | 22.22M | 22.09M | 21.83M | 21.72M |
|
Long-Term Investments
|
9.12M | 10.35M | 11.62M | 12.56M | 12.73M | 12.91M | 14.40M | 14.86M | 14.10M | 15.51M | 17.49M | 17.42M | 16.20M | 17.90M | 19.79M | 19.98M | 18.22M | 18.78M | 18.95M | 17.73M | 17.56M | 18.80M | 19.64M | 19.32M | 18.69M | 19.27M | 19.03M | 17.36M | 18.51M | 19.57M | 20.28M | 20.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
25.10M | 25.79M | 25.40M | 26.02M | 26.16M | 25.65M | 25.29M | 25.47M | 24.81M | 12.02M | 12.02M | 12.02M | 12.02M | 12.02M | 13.11M | 13.11M | 13.24M | 13.24M | 14.88M | 14.88M | 14.88M | 20.14M | 20.05M | 21.46M | 21.46M | 21.46M | 21.46M | 21.55M | 21.55M | 21.55M | 21.55M | 21.55M | 21.55M | 21.55M | 26.38M | 26.38M | 26.75M | 26.75M | 26.75M | 26.75M | 26.75M | 26.75M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 38.84M | 39.23M | 39.23M | 42.33M | 42.33M | 42.33M | 42.33M | 42.33M | 42.33M | 42.33M | 42.33M | 42.33M | 42.33M | 42.33M | 42.33M |
|
Intangibles
|
16.21M | 16.02M | 15.68M | 15.51M | 15.05M | 14.56M | 14.06M | 13.59M | 12.75M | 12.18M | 12.92M | 12.33M | 10.21M | 9.68M | 11.00M | 10.43M | 9.71M | 9.14M | 13.46M | 12.83M | 11.99M | 17.52M | 16.87M | 22.40M | 21.60M | 21.22M | 20.86M | 20.91M | 20.42M | 20.06M | 19.69M | 19.37M | 18.94M | 18.62M | 19.79M | 19.45M | 19.53M | 19.18M | 51.12M | 18.51M | 18.07M | 17.74M | 56.39M | 22.22M | 21.64M | 21.21M | 56.39M | 36.21M | 35.35M | 34.71M | 69.29M | 30.50M | 29.88M | 29.26M | 69.29M | 28.05M | 27.46M | 26.41M | 25.84M | 25.27M | 24.70M | 25.64M |
|
Goodwill & Intangibles
|
41.31M | 41.81M | 41.08M | 41.54M | 41.22M | 40.21M | 39.35M | 39.06M | 37.56M | 24.19M | 24.94M | 24.34M | 22.23M | 21.70M | 24.11M | 23.54M | 22.95M | 22.39M | 28.34M | 27.71M | 26.86M | 37.66M | 36.91M | 43.85M | 43.05M | 42.68M | 42.31M | 42.46M | 41.97M | 41.61M | 41.24M | 40.92M | 40.49M | 40.17M | 46.17M | 45.83M | 46.28M | 45.93M | 77.86M | 45.26M | 44.82M | 44.49M | 89.09M | 54.91M | 54.33M | 53.90M | 89.09M | 75.05M | 74.58M | 73.94M | 111.62M | 72.83M | 72.21M | 71.59M | 111.62M | 70.37M | 69.78M | 68.73M | 68.16M | 67.60M | 67.03M | 67.96M |
|
Long-Term Deferred Tax
|
0.21M | 0.14M | | | | | -1.42M | | | | -1.92M | | | | -3.17M | | | | | | | | | | | | | | | | | | | | 3.41M | | | | 3.54M | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | 0.31M | 0.27M | 0.08M | 0.03M | 0.07M | 0.17M | 6.42M | 6.52M | 6.47M | 6.26M | 0.14M | 0.14M | 0.14M | 0.02M | | 0.01M | 0.04M | 0.11M | 0.10M | 0.09M | 0.08M | 0.07M | 0.06M | 0.05M | 0.04M | | | | | 0.09M | 0.09M | 0.09M | 0.08M | 0.07M | 0.06M | 0.05M | 0.13M | 0.12M | 0.14M | 0.13M | 0.12M | 0.29M | 0.28M | 0.26M | 0.40M | 0.38M | 0.46M | 0.42M | 0.39M | 0.46M | 0.43M | 1.03M | 0.94M | 0.21M | 0.18M | 0.16M |
|
Non-Current Assets
|
70.69M | 72.23M | 72.54M | 73.78M | 11.39M | 10.11M | 9.46M | 9.25M | 8.08M | 8.42M | 8.06M | 8.13M | 9.06M | 10.07M | 8.97M | 9.44M | 8.50M | 8.06M | 8.08M | 7.87M | 9.10M | 9.53M | 9.91M | 10.24M | 9.86M | 9.91M | 9.38M | 9.54M | 10.45M | 10.64M | 10.85M | 10.56M | 53.48M | 53.54M | 61.66M | 62.32M | 63.05M | 62.47M | 61.86M | 61.78M | 60.98M | 61.84M | 75.31M | 76.14M | 77.34M | 80.53M | 80.74M | 106.05M | 112.52M | 110.89M | 110.52M | 109.55M | 108.41M | 107.43M | 106.17M | 104.85M | 104.01M | 100.27M | 92.51M | 90.97M | 90.47M | 91.18M |
|
Assets
|
124.00M | 127.54M | 127.55M | 133.00M | 135.28M | 135.09M | 130.12M | 131.26M | 128.77M | 124.19M | 125.74M | 125.99M | 129.43M | 138.70M | 141.97M | 133.62M | 119.35M | 130.78M | 127.88M | 124.87M | 125.00M | 149.54M | 143.74M | 155.26M | 155.20M | 165.28M | 150.76M | 145.30M | 150.25M | 158.25M | 156.10M | 150.22M | 144.12M | 149.84M | 149.53M | 150.33M | 155.50M | 156.02M | 148.78M | 145.42M | 170.91M | 198.72M | 220.71M | 231.96M | 231.62M | 254.16M | 251.80M | 307.06M | 316.85M | 320.32M | 298.72M | 293.59M | 281.08M | 283.37M | 253.00M | 256.35M | 243.07M | 244.93M | 226.33M | 222.07M | 218.34M | 232.46M |
|
Accounts Payables
|
3.44M | 3.23M | 3.75M | 4.74M | 4.77M | 4.91M | 3.29M | 4.69M | 4.53M | 7.09M | 3.95M | 5.69M | 3.72M | 5.36M | 2.06M | 3.61M | 3.73M | 5.95M | 1.85M | 4.82M | 4.36M | 6.63M | 2.55M | 6.47M | 5.85M | 9.73M | 4.38M | 6.56M | 8.05M | 9.94M | 4.29M | 5.19M | 6.87M | 9.46M | 5.63M | 7.76M | 7.19M | 9.95M | 7.76M | 6.39M | 18.11M | 32.10M | 20.95M | 22.71M | 14.71M | 25.07M | 15.85M | 27.38M | 24.65M | 22.68M | 9.41M | 17.23M | 14.68M | 24.05M | 9.80M | 15.98M | 12.80M | 19.96M | 11.86M | 14.30M | 14.12M | 21.12M |
|
Notes Payables
|
15.10M | 13.83M | 10.99M | 14.65M | 13.82M | 18.13M | 14.95M | 13.69M | 12.67M | 14.03M | 17.07M | 14.67M | 16.93M | 18.79M | 21.70M | 13.87M | 8.52M | 15.63M | 16.20M | 13.74M | 9.19M | 27.96M | 19.78M | 25.89M | 26.81M | 30.69M | | | | | | | | | | | 0.14M | 0.14M | 0.14M | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
18.55M | 17.06M | 14.74M | 19.39M | 18.60M | 23.04M | 18.24M | 18.38M | 17.20M | 21.12M | 21.02M | 20.36M | 20.65M | 24.14M | 23.75M | 17.48M | 12.26M | 21.58M | 18.05M | 18.56M | 13.55M | 34.59M | 22.32M | 32.36M | 32.65M | 40.41M | 4.38M | 6.56M | 8.05M | 9.94M | 4.29M | 5.19M | 6.87M | 9.46M | 5.63M | 7.76M | 7.32M | 10.08M | 7.90M | 6.39M | 18.11M | 32.10M | 20.95M | 22.71M | 14.71M | 25.07M | 15.85M | 27.38M | 24.65M | 22.68M | 9.41M | 17.23M | 14.68M | 24.05M | 9.80M | 15.98M | 12.80M | 19.96M | 11.86M | 14.30M | 14.12M | 21.12M |
|
Accumulated Expenses
|
11.95M | 12.93M | 14.13M | 12.22M | 13.18M | 14.76M | 14.41M | 13.76M | 12.97M | 14.22M | 15.27M | 13.10M | 8.95M | 11.26M | 11.52M | 8.12M | 10.72M | 11.00M | 12.11M | 8.54M | 11.62M | 12.43M | 14.17M | 9.80M | 10.31M | 10.34M | 12.79M | 7.10M | 9.23M | 10.78M | 14.00M | 8.13M | 9.24M | 9.86M | 11.07M | 6.51M | 7.73M | 8.82M | 9.69M | 8.03M | 13.20M | 18.70M | 24.27M | 12.19M | 14.88M | 18.10M | 24.39M | 19.88M | 20.48M | 19.06M | 21.32M | 10.50M | 9.90M | 11.99M | 15.28M | 9.48M | 9.22M | 13.77M | 15.05M | 10.15M | 9.09M | 12.92M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.59M | | | | 2.90M | | | | 9.05M | | | | 10.04M | | | | 11.81M | | | | 7.30M | | | | 3.71M | | | |
|
Short term Debt
|
2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.55M | 2.56M | 1.56M | 1.56M | 1.57M | 1.58M | 1.59M | 1.59M | 1.59M | 1.60M | 1.81M | 1.81M | 1.91M | 1.60M | 1.41M | 1.25M | 1.30M | 1.30M | 1.30M | 1.25M | 18.94M | | | | | | | | | | | | | 7.14M | 7.14M | 7.14M | 7.14M | 7.14M | 7.14M | 7.14M | 7.14M | 7.14M | 7.14M | 7.14M | 7.14M | 7.14M | 7.14M | 7.14M | 7.14M | 7.14M | 7.14M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59M | 0.69M | 0.69M | 0.62M | 0.73M | 0.71M | 0.69M | 0.85M | 1.31M | 1.53M | 0.99M | 0.82M | 0.60M | 0.68M | 0.82M | 0.99M | 0.99M | 1.00M | 1.04M | 1.04M | 1.05M | 1.08M | 1.08M | 0.44M | 0.43M | 0.50M | 0.50M |
|
Current Taxes
|
0.06M | 0.99M | 0.22M | | 0.95M | 0.65M | 0.05M | 0.23M | 1.93M | 3.32M | 0.02M | 0.78M | 0.75M | 0.27M | | | | | | | | | | | | | | 0.10M | | | | | 0.48M | 1.12M | | | | | | 0.32M | 1.71M | 1.68M | | 1.46M | 0.18M | 0.12M | | 1.09M | | | 0.07M | | | | | 0.44M | | | | 0.34M | | 1.17M |
|
Total Current Liabilities
|
32.56M | 32.97M | 30.88M | 33.62M | 34.73M | 40.46M | 34.65M | 34.37M | 34.10M | 40.66M | 38.31M | 36.78M | 39.58M | 44.23M | 43.68M | 33.60M | 29.68M | 34.17M | 31.75M | 28.69M | 26.78M | 48.83M | 18.53M | 18.18M | 17.76M | 21.47M | 18.42M | 15.07M | 18.57M | 22.01M | 19.54M | 32.26M | 16.60M | 20.44M | 16.70M | 14.86M | 15.75M | 19.59M | 18.21M | 15.46M | 33.72M | 53.17M | 46.07M | 37.67M | 38.43M | 51.43M | 48.19M | 56.09M | 52.95M | 49.70M | 38.94M | 35.87M | 32.72M | 44.22M | 33.26M | 34.10M | 30.24M | 41.96M | 34.49M | 32.36M | 30.84M | 42.85M |
|
Non-Current Debt
|
8.00M | 7.50M | 7.50M | 7.00M | 6.00M | 5.50M | 5.00M | 5.00M | 4.00M | 3.50M | 3.50M | 4.62M | 3.34M | 5.20M | 4.95M | 4.55M | 3.76M | 3.36M | 3.36M | 2.96M | 2.15M | 1.75M | 21.53M | 32.14M | 32.43M | 36.00M | 24.19M | 23.00M | 22.39M | 24.74M | 21.87M | 3.75M | | | | 3.66M | 7.39M | 5.22M | | | | | 30.07M | 46.91M | 42.86M | 51.87M | 50.40M | 92.85M | 94.04M | 99.57M | 87.74M | 88.08M | 76.81M | 64.90M | 43.75M | 46.38M | 36.02M | 22.35M | 18.45M | 16.67M | 14.88M | 13.10M |
|
Non-Current Deferred Tax Liability
|
| | 2.15M | 2.10M | 2.15M | 2.21M | 2.90M | 2.88M | 2.88M | 2.72M | 3.47M | 3.46M | 3.74M | 3.83M | 5.39M | 5.39M | 5.46M | 5.46M | 3.00M | 3.00M | 3.00M | 5.03M | 7.20M | 7.20M | 7.20M | 7.17M | 6.44M | 5.03M | 5.22M | 5.38M | 2.47M | 2.45M | 2.47M | 2.47M | 3.41M | 3.41M | 3.41M | 3.41M | 3.54M | 3.54M | 3.54M | 3.54M | 4.19M | 4.19M | 4.19M | 4.19M | 4.76M | 4.76M | 4.76M | 4.76M | 4.52M | 4.52M | 4.52M | 4.52M | 3.12M | 3.12M | 3.12M | 3.12M | 3.30M | 3.30M | 3.30M | 3.30M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 0.62M | 0.57M | 0.47M | 0.87M | 0.70M | 0.59M | 0.76M | 0.84M | 0.56M | 1.49M | 1.39M | 1.30M | 8.66M | 8.56M | 8.64M | 8.40M | 8.22M | 8.16M | 7.90M | 7.63M | 7.40M | 7.12M | 0.79M | 0.69M | 0.97M | 0.89M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55M | 0.55M | 0.50M | 0.50M | 1.09M | 1.09M | 1.09M | 1.09M | 0.39M | 0.39M | 0.39M | 0.39M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.41M | 0.41M | 0.41M | 0.41M | 0.39M | 0.39M | 0.30M | 0.30M | 0.30M | 0.30M | | |
|
Total Non-Current Liabilities
|
| | | | 8.61M | 7.46M | 6.33M | 5.96M | 5.27M | 5.11M | 4.49M | 3.99M | 5.70M | 5.45M | 4.89M | 4.99M | 4.66M | 4.37M | 4.23M | 4.17M | 5.78M | 5.74M | 5.71M | 6.04M | 5.67M | 5.58M | 5.13M | 5.38M | 5.54M | 5.56M | 5.46M | 5.43M | 19.07M | 22.91M | 20.11M | 22.22M | 27.17M | 28.80M | 22.22M | 19.86M | 37.96M | 57.30M | 81.10M | 89.61M | 86.04M | 108.99M | 104.73M | 154.99M | 160.41M | 162.59M | 139.84M | 136.86M | 122.27M | 121.80M | 88.04M | 91.24M | 76.79M | 74.56M | 57.04M | 53.01M | | 60.13M |
|
Total Liabilities
|
40.56M | 40.47M | 40.52M | 42.72M | 42.89M | 48.16M | 42.55M | 42.26M | 40.98M | 46.88M | 45.28M | 44.87M | 46.66M | 53.25M | 54.02M | 43.54M | 38.90M | 42.98M | 38.10M | 34.65M | 31.93M | 55.61M | 47.26M | 57.51M | 57.39M | 64.64M | 49.05M | 43.10M | 46.18M | 52.12M | 44.44M | 39.01M | 19.57M | 23.42M | 21.21M | 23.32M | 28.26M | 29.89M | 22.61M | 20.25M | 38.34M | 57.69M | 81.55M | 90.06M | 86.48M | 109.44M | 105.18M | 155.44M | 160.86M | 163.03M | 140.24M | 137.27M | 122.68M | 122.20M | 88.43M | 91.63M | 77.08M | 74.86M | 57.33M | 53.31M | 50.00M | 60.13M |
|
Total Debt
|
10.00M | 9.50M | 9.50M | 9.00M | 8.00M | 7.50M | 7.00M | 7.00M | 6.00M | 5.50M | 5.50M | 7.17M | 5.89M | 6.76M | 6.51M | 6.12M | 5.34M | 4.95M | 4.95M | 4.55M | 3.76M | 3.56M | 23.34M | 34.05M | 34.04M | 37.40M | 25.44M | 24.30M | 23.69M | 26.04M | 23.12M | 22.69M | | | | 3.66M | 7.39M | 5.22M | | | | | 30.07M | 46.91M | 50.00M | 59.02M | 57.54M | 99.99M | 101.18M | 106.71M | 94.88M | 95.22M | 83.95M | 72.04M | 50.90M | 53.53M | 43.17M | 29.50M | 25.59M | 23.81M | 22.02M | 20.24M |
|
Common Equity
|
83.44M | 87.06M | 87.03M | 90.28M | 92.39M | 86.92M | 87.56M | 89.00M | 87.78M | 77.30M | 80.46M | 81.13M | 82.77M | 85.45M | 87.95M | 90.08M | 80.45M | 87.80M | 89.78M | 90.22M | 93.07M | 93.92M | 96.48M | 97.75M | 97.81M | 100.64M | 101.71M | 102.20M | 104.07M | 106.12M | 111.67M | 111.21M | 124.55M | 126.42M | 128.32M | 127.02M | 127.24M | 126.13M | 126.17M | 125.17M | 132.56M | 141.03M | 139.16M | 141.90M | 145.13M | 144.72M | 146.62M | 151.62M | 155.99M | 157.29M | 158.47M | 156.32M | 158.41M | 161.17M | 164.58M | 164.72M | 165.98M | 170.07M | 169.00M | 168.76M | 168.34M | 172.33M |
|
Shareholder's Equity
|
83.44M | 87.06M | 87.03M | 90.28M | 92.39M | 86.92M | 87.56M | 89.00M | 87.78M | 77.30M | 80.46M | 81.13M | 82.77M | 85.45M | 87.95M | 90.08M | 80.45M | 87.80M | 89.78M | 90.22M | 93.07M | 93.92M | 96.48M | 97.75M | 97.81M | 100.64M | 101.71M | 102.20M | 104.07M | 106.12M | 111.67M | 111.21M | 124.55M | 126.42M | 128.32M | 127.02M | 127.24M | 126.13M | 126.17M | 125.17M | 132.56M | 141.03M | 139.16M | 141.90M | 145.13M | 144.72M | 146.62M | 151.62M | 155.99M | 157.29M | 158.47M | 156.32M | 158.41M | 161.17M | 164.58M | 164.72M | 165.98M | 170.07M | 169.00M | 168.76M | 168.34M | 172.33M |
|
Liabilities and Shareholders Equity
|
124.00M | 127.54M | 127.55M | 133.00M | 135.28M | 135.09M | 130.12M | 131.26M | 128.77M | 124.19M | 125.74M | 125.99M | 129.43M | 138.70M | 141.97M | 133.62M | 119.35M | 130.78M | 127.88M | 124.87M | 125.00M | 149.54M | 143.74M | 155.26M | 155.20M | 165.28M | 150.76M | 145.30M | 150.25M | 158.25M | 156.10M | 150.22M | 144.12M | 149.84M | 149.53M | 150.33M | 155.50M | 156.02M | 148.78M | 145.42M | 170.91M | 198.72M | 220.71M | 231.96M | 231.62M | 254.16M | 251.80M | 307.06M | 316.85M | 320.32M | 298.72M | 293.59M | 281.08M | 283.37M | 253.00M | 256.35M | 243.07M | 244.93M | 226.33M | 222.07M | 218.34M | 232.46M |
|
Retained Earnings
|
68.16M | 69.36M | 70.33M | 71.65M | 73.39M | 69.95M | 71.35M | 72.18M | 72.33M | 59.92M | 62.94M | 63.65M | 65.44M | 66.95M | 69.38M | 70.94M | 62.36M | 74.89M | 77.75M | 80.04M | 82.39M | 83.06M | 85.48M | 85.99M | 86.78M | 89.58M | 91.69M | 91.59M | 92.37M | 93.97M | 99.91M | 99.50M | 110.11M | 111.98M | 113.88M | 112.55M | 112.78M | 111.84M | 111.95M | 111.07M | 118.41M | 126.86M | 125.24M | 127.97M | 131.35M | 131.16M | 146.62M | 138.03M | 142.40M | 143.70M | 156.45M | 153.44M | 155.02M | 157.24M | 160.10M | 159.81M | 160.58M | 164.16M | 164.78M | 165.34M | 165.09M | 168.57M |
|
Treasury Shares
|
| | | | | | | | | | | | | | 0.05M | | | | 0.05M | | | | 0.08M | | | | 0.08M | | | | 0.10M | | | | 0.13M | 3.00 | 15.00 | 192.00 | 0.27M | 0.14M | 0.14M | 0.14M | 0.41M | 0.05M | 0.20M | 0.42M | 0.15M | | | | 0.25M | | | | 0.31M | | | | 0.31M | 0.09M | 0.14M | 0.14M |