|
Cash & Equivalents
|
| | | 9.25M | 9.51M | 9.91M | 11.00M | 12.03M | 12.90M | 14.76M | 9.24M | 7.87M | 9.24M | 9.43M | 9.59M | 9.95M | 10.66M | 11.67M | 7.83M | 9.45M | | 12.95M | 13.15M | 8.53M | 7.99M | 7.69M | 7.75M | 10.14M | 11.34M | 14.19M | 15.41M | 19.63M | 21.19M | 23.29M | 0.01M | 13.88M | 13.79M | 15.39M | 31.02M | 38.76M | 40.58M | 40.81M | 44.46M | 43.41M | | 46.01M | 48.72M | 48.70M | 49.51M | 49.64M | 51.28M | 51.69M | 53.23M | 53.98M | 56.34M | 54.19M | 53.58M | 54.26M | 56.33M | 54.28M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 15.10M | 15.21M | 15.29M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.13M | 0.14M | 0.14M | 0.12M | 0.12M | 0.12M | 0.12M |
|
Cash & Current Investments
|
| | | 9.25M | 9.51M | 9.91M | 11.00M | 12.03M | 12.90M | 14.76M | 9.24M | 7.87M | 9.24M | 9.43M | 9.59M | 9.95M | 10.66M | 11.67M | 7.83M | 9.45M | | 12.95M | 13.15M | 8.53M | 7.99M | 7.69M | 7.75M | 10.14M | 11.34M | 14.19M | 15.41M | 19.63M | 21.19M | 23.29M | 0.02M | 28.98M | 29.01M | 30.69M | 31.05M | 38.80M | 40.61M | 40.84M | 44.49M | 43.44M | | 46.04M | 48.76M | 48.73M | 49.54M | 49.67M | 51.31M | 51.73M | 53.26M | 54.12M | 56.48M | 54.33M | 53.70M | 54.38M | 56.45M | 54.40M |
|
Receivables - Net
|
| | | 5.26M | 4.70M | 4.82M | 6.24M | 5.09M | 4.91M | 4.92M | 4.99M | -2.37M | 5.03M | 5.36M | 4.44M | -3.01M | | | | 3.23M | | | | 1.59M | | | | 1.29M | | | | | | | | | | | | | | | | | | | | | | | 3.86M | | | 3.31M | 4.04M | 3.87M | 3.39M | 4.60M | 5.30M | 5.15M |
|
Receivables - Other
|
| | | 0.17M | 0.56M | 1.15M | 1.17M | 1.13M | 1.16M | 0.75M | 4.51M | 1.48M | 8.55M | 8.88M | 8.92M | 1.88M | 1.62M | 0.73M | 0.68M | 2.69M | 0.68M | 0.28M | 0.28M | 0.89M | -0.18M | -0.18M | 0.65M | 0.74M | 0.74M | 0.74M | 0.09M | 0.09M | 0.45M | 0.45M | 0.45M | 0.53M | 0.52M | 2.32M | 2.10M | 2.76M | 2.53M | 2.72M | 2.80M | 2.54M | 2.29M | 2.04M | 1.86M | 1.58M | 1.30M | 1.01M | 21.26M | 0.56M | 0.38M | 23.58M | 23.99M | 23.07M | 23.50M | 24.29M | 24.49M | 24.49M |
|
Receivables
|
| | | 5.43M | 5.26M | 5.97M | 7.41M | 6.22M | 6.07M | 5.67M | 9.51M | -0.89M | 13.58M | 14.24M | 13.37M | -1.13M | | | | 5.93M | | | | 2.49M | | | | 2.03M | | | | | | | | | | | | | | | | | | | | | | | 25.12M | | | 26.89M | 28.03M | 26.94M | 26.89M | 28.89M | 29.80M | 29.63M |
|
Raw Materials
|
| | | | | | | | 1.78M | | | 1.78M | 1.81M | 2.25M | 2.12M | 2.09M | 2.13M | 2.17M | 2.09M | 2.04M | | 2.16M | 2.03M | 1.86M | 1.98M | 2.47M | 2.39M | 1.43M | 1.43M | 1.47M | 1.50M | 1.31M | 1.44M | 1.51M | 1.69M | 1.64M | 1.71M | 1.64M | 1.62M | 1.54M | 1.61M | 1.72M | 1.39M | 1.55M | | 2.26M | 2.13M | 2.18M | 2.51M | 2.46M | 2.35M | 2.53M | 2.58M | 2.70M | 2.52M | 2.56M | | | 2.63M | 2.57M |
|
Work In Process
|
| | | | | | | | 0.29M | | | 0.29M | 0.32M | 0.32M | 0.39M | 0.35M | 0.29M | 0.19M | 0.20M | 0.15M | | 0.10M | 0.20M | 0.21M | 0.23M | 0.26M | 0.28M | 0.19M | 0.26M | 0.23M | 0.13M | 0.12M | 0.21M | 0.15M | 0.12M | 0.16M | 0.08M | 0.11M | 0.16M | 0.16M | 0.23M | 0.25M | 0.27M | 0.28M | | 0.11M | 0.23M | 0.28M | 0.12M | 0.20M | 0.22M | 0.29M | 0.25M | 0.24M | 0.19M | 0.26M | | | 0.18M | 0.17M |
|
Finished Goods
|
| | | 2.40M | 3.82M | 3.81M | 3.34M | 2.19M | 2.08M | 2.24M | 2.28M | 2.08M | 2.13M | 2.56M | 2.51M | 2.44M | 2.42M | 2.36M | 2.29M | 2.19M | | 2.26M | 2.23M | 2.07M | 2.21M | 2.73M | 2.67M | 1.62M | 1.69M | 1.70M | 1.64M | 1.43M | 1.65M | 1.66M | 1.81M | 1.80M | 1.79M | 1.75M | 1.77M | 1.70M | 1.84M | 1.97M | 1.66M | 1.83M | | 2.37M | 2.36M | 2.46M | 2.63M | 2.66M | 2.57M | 2.82M | 2.83M | 2.94M | 2.71M | 2.82M | 2.86M | 2.71M | 2.81M | 2.75M |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.57M | | | | 2.72M | | | | 2.81M | |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | 2.94M | | | | 5.74M | | | | | | | | 13.04M | | | | | | | | 22.45M | | | | 20.69M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 0.38M | 0.42M | 0.27M | 0.22M | 0.34M | 0.20M | 0.25M | 0.84M | 1.05M | 1.29M | 1.90M | 1.71M | 1.01M | 0.67M | 0.82M | 0.85M | 0.86M | | 0.77M | 0.83M | 0.76M | 0.72M | 0.93M | 1.06M | 1.29M | 1.23M | 1.37M | 1.53M | 1.35M | 1.58M | 1.13M | 1.65M | 1.51M | 2.23M | 2.18M | 1.80M | 1.88M | 1.30M | 1.33M | 1.23M | 1.42M | | 1.09M | 1.10M | 1.11M | 1.03M | 1.17M | 1.61M | 1.31M | 1.34M | 1.31M | 1.29M | 1.83M | 1.96M | 2.38M | 2.05M | 1.59M |
|
Current Assets
|
| | | 22.56M | 24.45M | 25.11M | 26.90M | 25.87M | 27.89M | 29.57M | 39.72M | 37.87M | 41.14M | 43.52M | 43.34M | 42.82M | 45.63M | 46.78M | 43.08M | 43.62M | | 48.74M | 50.91M | 45.56M | 46.96M | 48.45M | 50.84M | 53.41M | 56.07M | 60.25M | 61.17M | 67.06M | 70.61M | 73.62M | 78.81M | 85.09M | 87.04M | 90.00M | 91.36M | 99.12M | 101.60M | 103.57M | 108.58M | 109.39M | | 114.33M | 118.69M | 119.07M | 120.75M | 122.00M | 125.66M | 129.15M | 132.54M | 135.83M | 140.32M | 139.10M | 137.63M | 141.10M | 144.67M | 143.74M |
|
Buildings
|
| | | 0.94M | | | | 0.94M | | | | 0.94M | | | | 0.94M | | | | 0.94M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | 3.77M | 3.50M | 3.37M | 3.16M | 3.17M | 3.12M | 2.93M | 17.71M | 17.52M | 17.07M | 16.54M | 16.05M | 15.03M | 14.49M | 13.95M | 13.45M | 12.90M | | 12.28M | 11.88M | 14.51M | 14.56M | 14.91M | 15.29M | 16.46M | 16.48M | 16.99M | 17.02M | 16.49M | 16.26M | 17.34M | 17.44M | 16.99M | 18.64M | 20.12M | 21.26M | 20.90M | 21.68M | 22.13M | 21.85M | 21.97M | | 22.44M | 22.28M | 22.21M | 21.63M | 22.77M | 22.15M | 21.11M | 20.11M | 19.25M | 18.71M | 19.54M | 19.27M | 18.87M | 18.53M | 19.45M |
|
Goodwill
|
| | | | | | | | | | 1.67M | 1.77M | 1.77M | 1.77M | 1.77M | 1.77M | 1.77M | 1.77M | 1.77M | 1.77M | | 1.77M | 1.77M | 3.32M | 3.32M | 3.32M | 3.32M | 3.93M | 3.98M | 3.98M | 3.98M | 3.99M | 3.98M | 3.98M | 3.98M | 3.98M | 3.98M | 3.98M | 3.98M | 3.98M | 3.98M | 4.27M | 4.27M | 4.27M | | 4.27M | 4.27M | 4.27M | 4.27M | 4.27M | 4.27M | 4.27M | 4.27M | 4.27M | 4.27M | 4.27M | 4.27M | 4.27M | 4.27M | 4.27M |
|
Intangibles
|
| | | 4.32M | 4.22M | 4.12M | 4.00M | 3.84M | 3.72M | 3.61M | 12.80M | 11.90M | 11.61M | 11.27M | 11.04M | 10.51M | 10.23M | 9.93M | 9.65M | 8.95M | | 19.49M | 8.07M | 7.72M | 7.46M | 7.20M | 6.92M | 6.64M | 6.37M | 6.08M | 5.81M | 7.00M | 5.38M | 5.16M | 4.96M | 19.87M | 4.55M | 4.34M | 19.95M | 20.01M | 20.08M | 20.25M | 20.30M | 20.33M | | 20.36M | 20.39M | 20.41M | 20.46M | 20.48M | 20.51M | 20.52M | 20.53M | 20.53M | 20.31M | 20.33M | 21.59M | 21.60M | 21.54M | 22.04M |
|
Goodwill & Intangibles
|
| | | 4.32M | 4.22M | 4.12M | 4.00M | 3.84M | 3.72M | 3.61M | 14.46M | 13.67M | 13.38M | 13.04M | 12.81M | 12.28M | 12.00M | 11.70M | 11.42M | 10.72M | | 21.26M | 9.83M | 11.04M | 10.78M | 10.52M | 10.24M | 10.57M | 10.35M | 10.06M | 9.80M | 10.99M | 9.36M | 9.14M | 8.94M | 23.85M | 8.54M | 8.32M | 23.93M | 23.99M | 24.06M | 24.51M | 24.57M | 24.60M | | 24.63M | 24.66M | 24.68M | 24.73M | 24.74M | 24.78M | 24.79M | 24.80M | 24.80M | 24.58M | 24.60M | 25.86M | 25.87M | 25.81M | 26.31M |
|
Long-Term Deferred Tax
|
| | | | | | | 0.66M | | | | 2.47M | 2.94M | 2.94M | 2.94M | 5.74M | 5.74M | 5.74M | 5.74M | 8.42M | | 8.42M | 8.42M | 13.04M | 13.04M | 13.84M | 14.94M | 17.86M | 17.86M | 17.29M | 17.29M | 22.69M | 21.56M | 20.35M | 18.99M | 20.94M | 19.93M | 19.12M | 18.46M | 17.96M | 16.85M | 17.10M | 15.96M | 14.76M | | 12.47M | 12.84M | 11.70M | 10.54M | 10.91M | 10.04M | 8.80M | 7.76M | 7.04M | 7.22M | 6.36M | 6.11M | 6.35M | 6.35M | 6.31M |
|
Other Non-Current Assets
|
| | | 0.57M | 0.59M | 0.54M | 0.47M | 0.74M | 0.49M | 0.49M | 1.19M | 1.15M | 1.08M | 1.05M | 1.01M | 0.92M | 0.91M | 0.87M | 0.85M | 0.83M | | 0.86M | 0.97M | 0.73M | 0.79M | 0.56M | 0.51M | 0.45M | 0.46M | 0.60M | 1.23M | 1.28M | 1.24M | 1.21M | 1.21M | 1.21M | 1.25M | 1.20M | 0.65M | 0.64M | 0.63M | 0.66M | 0.67M | 0.66M | | 0.52M | 0.53M | 0.53M | 0.53M | 0.53M | 0.52M | 0.49M | 0.50M | 0.54M | 0.48M | 0.49M | 0.49M | 0.47M | 0.48M | 0.85M |
|
Non-Current Assets
|
| | | 9.02M | 8.65M | 8.34M | 7.92M | 7.77M | 7.57M | 7.23M | 33.56M | 35.28M | 34.46M | 33.56M | 32.80M | 33.97M | 33.13M | 32.26M | 31.47M | 32.87M | | 31.68M | 31.11M | 39.33M | 39.18M | 39.84M | 40.98M | 45.35M | 45.15M | 44.94M | 45.33M | 51.25M | 49.63M | 49.24M | 47.78M | 48.47M | 79.84M | 81.68M | 79.82M | 82.13M | 80.55M | 81.68M | 80.92M | 78.84M | | 81.31M | 80.66M | 78.96M | 76.75M | 77.34M | 74.92M | 72.41M | 69.72M | 73.80M | 73.92M | 73.19M | 70.33M | 73.82M | 72.24M | 74.62M |
|
Assets
|
| | | 31.58M | 33.10M | 33.45M | 34.83M | 33.64M | 35.46M | 36.80M | 73.28M | 73.15M | 75.60M | 77.08M | 76.15M | 76.79M | 78.77M | 79.04M | 74.54M | 76.49M | | 80.42M | 82.01M | 84.89M | 86.14M | 88.29M | 91.82M | 98.76M | 101.22M | 105.18M | 106.50M | 118.31M | 120.24M | 122.87M | 126.59M | 133.56M | 166.88M | 171.68M | 171.18M | 181.26M | 182.15M | 185.25M | 189.51M | 188.23M | | 195.65M | 199.34M | 198.02M | 197.50M | 199.34M | 200.58M | 201.56M | 202.26M | 209.63M | 214.25M | 212.29M | 207.96M | 214.92M | 216.91M | 218.35M |
|
Accounts Payables
|
| | | 2.19M | 2.07M | 1.96M | 2.06M | 2.08M | 2.21M | 2.02M | 2.64M | 2.75M | 2.69M | 2.94M | 2.86M | 2.48M | 2.81M | 2.40M | 2.30M | 1.78M | | 1.29M | 1.34M | 1.25M | 1.30M | 1.47M | 1.18M | 1.42M | 1.61M | 1.36M | 1.26M | 1.30M | 1.51M | 1.29M | 1.63M | 1.86M | 1.52M | 1.28M | 1.69M | 1.85M | 2.20M | 1.78M | 1.87M | 1.13M | | 1.01M | 1.55M | 0.77M | 0.87M | 1.72M | 1.58M | 1.04M | 1.33M | 1.68M | 1.86M | 1.08M | 0.95M | 1.23M | 1.30M | 2.52M |
|
Payables
|
| | | 2.19M | 2.07M | 1.96M | 2.06M | 2.08M | 2.21M | 2.02M | 2.64M | 2.75M | 2.69M | 2.94M | 2.86M | 2.48M | 2.81M | 2.40M | 2.30M | 1.78M | | 1.29M | 1.34M | 1.25M | 1.30M | 1.47M | 1.18M | 1.42M | 1.61M | 1.36M | 1.26M | 1.30M | 1.51M | 1.29M | 1.63M | 1.86M | 1.52M | 1.28M | 1.69M | 1.85M | 2.20M | 1.78M | 1.87M | 1.13M | | 1.01M | 1.55M | 0.77M | 0.87M | 1.72M | 1.58M | 1.04M | 1.33M | 1.68M | 1.86M | 1.08M | 0.95M | 1.23M | 1.30M | 2.52M |
|
Accumulated Expenses
|
| | | | | | | 0.57M | | | | 0.71M | 0.92M | 0.86M | 0.97M | 0.83M | 1.12M | 0.77M | 1.15M | 0.99M | | 0.99M | 0.90M | 3.19M | 0.86M | 1.08M | 0.89M | 1.14M | 0.96M | 1.32M | 1.11M | 3.44M | | 1.43M | 1.10M | 3.90M | 1.39M | 1.70M | 1.44M | 4.75M | 2.57M | 2.98M | 5.41M | 3.60M | | 2.26M | 4.65M | 3.04M | 1.72M | 2.05M | 4.41M | 2.83M | 2.08M | 2.19M | 4.68M | 2.71M | 1.54M | 1.63M | 3.99M | 2.13M |
|
Other Accumulated Expenses
|
| | | 8.24M | 9.26M | 8.96M | 8.16M | 7.69M | 8.00M | 8.18M | 8.68M | 8.49M | 9.01M | 9.40M | 9.66M | 9.02M | 9.24M | 8.47M | 8.99M | 8.25M | | 8.73M | 8.64M | 10.83M | 8.27M | 8.11M | 7.48M | 7.20M | 6.65M | 6.66M | 6.37M | 8.18M | 4.78M | 5.29M | 4.97M | 7.58M | 4.67M | 5.52M | 5.16M | 7.86M | 5.58M | 6.25M | 9.16M | 5.99M | | 4.92M | 6.42M | 5.20M | 4.14M | 3.50M | 5.44M | 3.98M | 3.46M | 4.90M | 7.94M | 5.35M | 3.91M | 4.24M | 6.97M | 5.09M |
|
Short term Debt
|
| | | 2.03M | 1.82M | 1.64M | 1.63M | 1.85M | 1.66M | 1.48M | 2.52M | 2.89M | 3.15M | 3.05M | 2.97M | 2.89M | 2.89M | 2.89M | 2.90M | 2.49M | | 2.47M | 2.46M | 2.45M | 2.44M | 1.67M | 0.73M | 0.18M | 0.14M | 0.10M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.17M | 0.22M | 0.19M | 0.17M | 0.04M | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.12M | 3.19M | 3.21M | 3.43M | 3.40M | 3.48M | 3.53M | 3.67M | | 3.73M | 3.88M | 3.91M | 3.95M | 3.98M | 3.91M | 4.29M | 4.66M | 3.63M | 3.47M | 3.53M | 3.26M | 3.32M | 3.38M | 3.67M |
|
Current Taxes
|
| | | 0.07M | 0.07M | | | 2.76M | 0.03M | | | 0.02M | 2.92M | 2.93M | 2.93M | 2.67M | 2.62M | 2.57M | 2.60M | 2.54M | | 2.58M | 2.56M | 2.40M | 2.39M | 2.34M | 2.29M | 2.28M | 2.32M | 2.33M | 2.27M | 2.09M | | 1.70M | 1.70M | 1.67M | 1.54M | 1.54M | 1.52M | 1.36M | 1.12M | 0.82M | 0.65M | 0.67M | | 0.28M | 0.25M | 0.27M | 0.23M | 0.21M | 0.19M | 0.23M | 0.22M | 1.09M | 1.46M | 0.20M | 0.18M | 0.24M | 0.25M | 0.27M |
|
Current Deferred Revenue
|
| | | 5.76M | 5.38M | 5.28M | 6.36M | 5.47M | 5.62M | 5.54M | 5.68M | 4.97M | 5.52M | 5.72M | 4.87M | 4.73M | 5.30M | 5.05M | 4.23M | 4.19M | | 4.70M | 4.35M | 4.68M | 4.94M | 4.75M | 3.99M | 4.64M | 4.65M | 4.52M | 3.77M | 4.19M | 4.38M | 4.03M | 3.78M | 3.81M | 3.74M | 4.00M | 3.91M | 4.20M | 4.03M | 4.12M | 4.37M | 4.33M | | 3.87M | 4.29M | 4.12M | 3.85M | 3.62M | 3.83M | 3.94M | 3.80M | 3.44M | 3.87M | 3.76M | 3.41M | 4.43M | 4.87M | 4.71M |
|
Curent Deferred Tax Liability
|
| | | | | | | -0.66M | | | | -0.46M | | | | -0.58M | | | | -0.51M | | | | -0.48M | | | | | | | | -0.24M | | | | -0.24M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 23.14M | 23.15M | 21.92M | 22.34M | 21.08M | 21.50M | 21.41M | 24.31M | 21.12M | 22.38M | 23.21M | 22.19M | 21.20M | 22.03M | 20.86M | 20.26M | 18.79M | | 19.00M | 18.58M | 20.61M | 18.27M | 17.27M | 14.45M | 14.24M | 13.86M | 13.60M | 12.34M | 14.57M | 11.79M | 11.63M | 11.28M | 14.09M | 13.92M | 14.92M | 14.89M | 18.65M | 16.92M | 17.09M | 20.05M | 16.25M | | 14.17M | 16.75M | 14.87M | 13.74M | 13.93M | 15.62M | 14.23M | 14.18M | 14.50M | 17.86M | 14.43M | 12.24M | 14.04M | 17.12M | 16.66M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | 1.15M | 1.10M | 1.05M | 1.00M | | 0.89M | 0.84M | 0.78M | 0.71M | 0.66M | 0.62M | 0.56M | 0.51M | 0.45M | 0.39M | 0.36M | 0.29M | 0.22M | 0.14M | 0.10M |
|
Non-Current Debt
|
| | | 1.75M | 1.63M | 1.49M | 1.05M | 0.78M | 0.71M | 0.63M | 13.40M | 12.89M | 11.65M | 10.53M | 9.40M | 8.48M | 7.56M | 6.93M | 6.31M | 5.70M | | 4.47M | 3.86M | 2.06M | 0.66M | 0.41M | 0.35M | 0.34M | 0.33M | 0.32M | 0.32M | 0.31M | 0.30M | 0.29M | 0.28M | 0.27M | 0.27M | 0.26M | 0.25M | 0.86M | 0.78M | 0.77M | 0.76M | 0.19M | | 0.17M | 0.15M | 0.15M | 0.14M | 0.13M | 0.12M | 0.10M | 0.09M | 0.08M | 0.07M | 0.04M | 0.01M | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.24M | 2.10M | 2.76M | 2.53M | 2.72M | 2.80M | 2.54M | | 2.04M | 1.86M | 1.58M | 1.30M | 1.01M | 0.76M | 0.56M | 0.38M | 0.57M | 1.17M | 1.17M | 1.05M | 3.74M | 3.80M | 3.68M |
|
Minority Interest
|
| | | 7.31M | 7.28M | 7.28M | 7.28M | 6.10M | 6.17M | 6.20M | 25.70M | 23.69M | 23.57M | 23.08M | 22.46M | 20.59M | 20.12M | 19.58M | 14.34M | 12.39M | | 10.89M | 10.34M | 8.40M | 7.49M | 6.55M | 6.27M | 5.47M | 4.62M | 4.65M | 3.73M | 3.56M | 2.99M | 2.35M | 2.57M | 2.16M | 1.61M | 0.73M | -0.02M | -0.64M | -1.96M | -2.90M | -3.05M | -2.83M | | -3.77M | -4.05M | -5.08M | -6.02M | -6.56M | -7.08M | -7.23M | -7.59M | -8.73M | -9.18M | -9.86M | -10.89M | -11.62M | -12.50M | -13.48M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | 0.46M | 0.46M | 0.46M | 0.46M | 0.58M | 0.58M | 0.58M | 0.58M | 0.51M | | 0.51M | 0.51M | 0.48M | 0.48M | 0.48M | 0.48M | 0.33M | 0.33M | 0.33M | 0.33M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.23M | 0.23M | 0.23M | 0.24M | 0.24M | | 0.24M | 0.22M | 0.22M | 0.22M | 0.22M | 0.39M | 0.40M | 0.40M | 0.40M | 0.37M | 0.37M | 0.37M | 0.37M | 0.32M | 0.32M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.49M | 28.68M | 27.89M | 29.25M | 28.41M | 28.29M | 28.98M | 31.96M | | 37.39M | 33.09M | 33.11M | 33.16M | 32.63M | 32.11M | 31.50M | 30.30M | 36.47M | 37.47M | 36.97M | 34.93M | 36.01M | 35.15M | 35.92M |
|
Other Non-Current Liabilities
|
| | | 0.50M | 0.50M | 0.49M | 0.48M | 2.12M | 0.39M | 0.38M | 0.36M | 2.32M | 0.62M | 0.60M | 0.43M | 0.66M | 2.42M | 2.42M | 2.46M | 2.51M | | 2.60M | 2.64M | 2.49M | 2.52M | 2.54M | 2.58M | 2.30M | 2.23M | 2.16M | 2.10M | 1.50M | 1.22M | 1.24M | 1.25M | 1.05M | 1.07M | 1.08M | 0.98M | 0.88M | 0.51M | 0.31M | 0.49M | 0.28M | | 0.12M | 0.11M | 0.09M | 0.07M | 0.06M | 0.10M | 0.18M | 0.09M | 0.07M | 0.12M | 0.18M | 0.03M | 0.19M | 0.26M | 0.18M |
|
Total Non-Current Liabilities
|
| | | 2.58M | 2.50M | 2.35M | 1.82M | 1.45M | 1.35M | 1.25M | 14.00M | 14.23M | 12.97M | 11.82M | 10.53M | 9.69M | 8.63M | 7.96M | 7.28M | 6.92M | | 5.78M | 5.33M | 3.50M | 2.18M | 2.00M | 1.95M | 1.62M | 1.58M | 1.59M | 1.60M | 1.51M | 1.51M | 1.38M | 1.37M | 1.36M | 30.11M | 31.67M | 30.70M | 34.55M | 33.35M | 33.37M | 34.09M | 32.51M | | 37.21M | 36.36M | 36.02M | 35.68M | 34.79M | 34.13M | 33.25M | 31.79M | 38.10M | 39.60M | 39.04M | 36.76M | 40.62M | 39.68M | 40.29M |
|
Total Liabilities
|
| | | 25.71M | 25.65M | 24.27M | 24.17M | 22.53M | 22.85M | 22.66M | 38.30M | 35.35M | 35.34M | 35.03M | 32.72M | 30.88M | 30.66M | 28.82M | 27.55M | 25.71M | | 24.78M | 23.91M | 24.11M | 20.45M | 19.28M | 16.40M | 15.85M | 15.45M | 15.19M | 13.94M | 16.08M | 13.30M | 13.01M | 12.65M | 15.45M | 44.03M | 46.59M | 45.59M | 53.20M | 50.27M | 50.46M | 54.14M | 48.76M | | 51.38M | 53.11M | 50.89M | 49.43M | 48.72M | 49.75M | 47.48M | 45.97M | 52.60M | 57.46M | 53.46M | 49.01M | 54.66M | 56.80M | 56.96M |
|
Total Debt
|
| | | 3.77M | 3.45M | 3.13M | 2.68M | 2.63M | 2.36M | 2.12M | 15.92M | 15.77M | 14.80M | 13.58M | 12.37M | 11.37M | 10.45M | 9.83M | 9.21M | 8.19M | | 6.94M | 6.32M | 4.51M | 3.10M | 2.08M | 1.07M | 0.52M | 0.47M | 0.42M | 0.37M | 0.34M | 0.34M | 0.33M | 0.32M | 0.31M | 0.31M | 0.29M | 0.28M | 1.03M | 1.00M | 0.96M | 0.93M | 0.23M | | 0.21M | 0.20M | 0.19M | 0.18M | 0.17M | 0.16M | 0.15M | 0.14M | 0.13M | 0.11M | 0.09M | 0.06M | | | |
|
Common Equity
|
| | | 31.58M | 33.10M | 33.45M | 34.83M | 33.62M | 35.46M | 36.80M | 73.28M | 73.15M | 75.60M | 77.08M | 76.15M | 45.91M | 78.77M | 79.04M | 74.54M | 76.49M | | 80.42M | 82.01M | 84.89M | 86.14M | 88.29M | 91.82M | 98.76M | 101.22M | 105.18M | 106.50M | 118.31M | 120.24M | 122.87M | 126.59M | 133.56M | 166.88M | 171.68M | 171.18M | 181.26M | 182.15M | 185.25M | 189.51M | 142.31M | | 148.05M | 199.34M | 152.22M | 154.09M | 157.18M | 201.05M | 161.30M | 163.89M | 165.76M | 165.97M | 168.69M | 169.84M | 171.88M | 172.61M | 174.87M |
|
Shareholder's Equity
|
| | | 31.58M | 33.10M | 33.45M | 34.83M | 33.62M | 35.46M | 36.80M | 73.28M | 73.15M | 75.60M | 77.08M | 76.15M | 45.91M | 78.77M | 79.04M | 74.54M | 76.49M | | 80.42M | 82.01M | 84.89M | 86.14M | 88.29M | 91.82M | 98.76M | 101.22M | 105.18M | 106.50M | 118.31M | 120.24M | 122.87M | 126.59M | 133.56M | 166.88M | 171.68M | 171.18M | 181.26M | 182.15M | 185.25M | 189.51M | 142.31M | | 148.05M | 199.34M | 152.22M | 154.09M | 157.18M | 201.05M | 161.30M | 163.89M | 165.76M | 165.97M | 168.69M | 169.84M | 171.88M | 172.61M | 174.87M |
|
Liabilities and Shareholders Equity
|
| | | 31.58M | 33.10M | 33.45M | 34.83M | 33.64M | 35.46M | 36.80M | 73.28M | 73.15M | 75.60M | 77.08M | 76.15M | 76.79M | 78.77M | 79.04M | 74.54M | 76.49M | | 80.42M | 82.01M | 84.89M | 86.14M | 88.29M | 91.82M | 98.76M | 101.22M | 105.18M | 106.50M | 118.31M | 120.24M | 122.87M | 126.59M | 133.56M | 166.88M | 171.68M | 171.18M | 181.26M | 182.15M | 185.25M | 189.51M | 188.23M | | 195.65M | 199.34M | 198.02M | 197.50M | 199.34M | 200.58M | 201.56M | 202.26M | 209.63M | 214.25M | 212.29M | 207.96M | 214.92M | 216.91M | 218.35M |
|
Treasury Shares
|
0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.07M | 0.01M | 0.06M | 0.01M | 0.00M | 0.04M | 0.07M | 0.00M | 0.04M | 0.17M | 0.04M |
|
Retained Earnings
|
| | | -174.11M | -172.60M | -171.06M | -169.77M | -168.33M | -166.88M | -165.53M | 164.46M | -159.66M | 157.22M | 155.07M | 153.34M | -149.26M | 146.72M | 144.07M | -142.05M | -136.35M | | 129.99M | -126.99M | -120.62M | -117.05M | -112.81M | -106.91M | -101.00M | -97.28M | 93.09M | -89.61M | -79.77M | -76.45M | -72.90M | -69.04M | -64.46M | -61.16M | -58.05M | -56.79M | -53.71M | -50.60M | -46.73M | -46.01M | -42.12M | | -35.81M | -33.57M | -31.52M | -29.29M | -25.43M | -24.19M | -20.09M | -16.33M | -14.45M | -13.62M | -10.49M | -8.53M | -6.02M | -5.29M | -3.02M |
|
Preferred Shares
|
| | | | | | | 31.00 | | | | 31.00 | | | | 31.00 | | | | 31.00 | | | | 31.00 | | | | | | | | 31.00 | | | | 31.00 | | | | | | | 31.00 | | | | 31.00 | | | | 31.00 | | | | 31.00 | | | | | |