|
Cash & Equivalents
|
1.56M | 1.56M | 8.57M | 12.50M | 8.57M | 23.84M | 33.45M | 33.45M | 33.45M | 39.24M | 31.39M | 37.84M | 44.15M | 48.71M | 50.75M | 44.89M | 12.31M | 9.96M | 2.73M | 44.39M | 44.34M | 52.61M | 33.36M | 30.29M | 23.51M | 25.61M | 22.31M | 17.43M | 28.44M | 11.53M | 10.26M | 12.79M | 19.31M | 17.08M | 15.09M | 13.92M | 14.18M | 12.55M | 11.93M | 17.11M | 12.77M | 15.60M | 18.93M | 10.14M | 18.91M | 26.67M | 32.69M | 33.72M | 31.25M | 20.07M | 14.07M | 7.16M | 8.21M | 7.47M | 16.11M | 11.36M | 22.80M | 27.26M | 18.80M | 18.91M | 20.76M | 12.33M | 6.89M | 1.41M | 8.29M | 23.56M | 26.34M | 10.58M |
|
Short-term Investments
|
| | | | | | | | | 1.94M | 4.93M | 4.96M | 4.97M | | 19.96M | 19.69M | 10.63M | -0.59M | -0.35M | 0.08M | | 5.95M | 19.86M | 19.70M | | | 18.11M | 19.56M | 5.60M | 27.25M | 27.49M | 24.74M | 28.86M | 36.46M | 36.14M | 32.09M | 26.46M | 27.01M | 25.47M | 9.49M | 0.75M | | | | | | | | 3.87M | 9.90M | 9.50M | 7.62M | 3.66M | 1.60M | 0.89M | 0.90M | | | 14.92M | 15.05M | 30.45M | 30.19M | 30.23M | 20.66M | 11.53M | 2.00M | | |
|
Cash & Current Investments
|
1.56M | 1.56M | 8.57M | 12.50M | 8.57M | 23.84M | 33.45M | 33.45M | 33.45M | 41.18M | 36.31M | 42.80M | 49.12M | 48.71M | 70.71M | 64.58M | 22.94M | 9.37M | 2.38M | 44.48M | 44.34M | 58.56M | 53.22M | 49.99M | 23.51M | 25.61M | 40.43M | 36.99M | 34.04M | 38.78M | 37.75M | 37.53M | 48.17M | 53.54M | 51.23M | 46.01M | 40.64M | 39.56M | 37.41M | 26.61M | 13.51M | 15.60M | 18.93M | 10.14M | 18.91M | 26.67M | 32.69M | 33.72M | 35.11M | 29.97M | 23.56M | 14.79M | 11.87M | 9.07M | 17.00M | 12.25M | 22.80M | 27.26M | 33.72M | 33.96M | 51.21M | 42.52M | 37.12M | 22.07M | 19.82M | 25.56M | 26.34M | 10.58M |
|
Receivables - Net
|
11.81M | 9.31M | 13.88M | 16.11M | 15.29M | 24.82M | 19.11M | 26.31M | 35.35M | 19.23M | 20.17M | 22.47M | 34.26M | 24.99M | 16.51M | 23.26M | 34.91M | 33.91M | 50.13M | 53.48M | 51.98M | 26.40M | 25.73M | 14.97M | 18.64M | 15.25M | 15.21M | 8.45M | 10.51M | 14.18M | 9.10M | 13.82M | 16.71M | 8.33M | 10.83M | 8.27M | 13.81M | 14.72M | 15.78M | 13.38M | 21.31M | 15.79M | 25.14M | 33.64M | 25.67M | 14.87M | 13.78M | 5.70M | 10.53M | 18.98M | 17.16M | 11.15M | 25.22M | 12.83M | 13.25M | 31.42M | 21.63M | 26.31M | 20.28M | 41.76M | 16.91M | 16.16M | 21.87M | 0.80M | 14.07M | 13.69M | 12.72M | 8.73M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | 6.33M | 11.31M | 28.39M | 12.40M | 3.13M | | | | | | | | | | | | | | | | | | | 0.03M | 0.04M | 0.04M | | | | | | | | | 1.56M | 1.05M | | | | | | | | 0.10M | | | | 0.30M | | | | | |
|
Receivables
|
11.81M | 9.31M | 13.88M | 16.11M | 15.29M | 24.82M | 19.11M | 26.31M | 35.35M | 19.23M | 20.17M | 22.47M | 34.26M | 24.99M | 16.51M | 29.59M | 46.22M | 62.30M | 62.53M | 56.61M | 51.98M | 26.40M | 25.73M | 14.97M | 18.64M | 15.25M | 15.21M | 8.45M | 10.51M | 14.18M | 9.10M | 13.82M | 16.71M | 8.33M | 10.83M | 8.27M | 13.81M | 14.72M | 15.80M | 13.42M | 21.35M | 15.79M | 25.14M | 33.64M | 25.67M | 14.87M | 13.78M | 5.70M | 10.53M | 20.54M | 18.21M | 11.15M | 25.22M | 12.83M | 13.25M | 31.42M | 21.63M | 26.31M | 20.38M | 41.76M | 16.91M | 16.16M | 22.17M | 0.80M | 14.07M | 13.69M | 12.72M | 8.73M |
|
Raw Materials
|
39.16M | 37.82M | 37.49M | 35.79M | 38.00M | 36.04M | 35.66M | 38.06M | 43.12M | | | | | | 40.79M | 54.57M | 62.76M | 86.22M | 86.93M | 90.84M | 96.36M | 85.85M | 82.60M | 86.11M | 77.15M | 77.79M | 70.77M | 72.80M | 74.38M | 74.69M | 65.68M | 73.15M | 71.65M | 70.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
11.56M | 9.40M | 8.60M | 7.27M | 6.45M | 9.99M | 7.17M | 9.24M | 12.22M | | | | | | 19.59M | 24.49M | 26.98M | 34.79M | 25.16M | 27.50M | 24.09M | 29.01M | 28.58M | 20.76M | 20.86M | 8.65M | 5.63M | 2.18M | 2.87M | 2.02M | 8.27M | 3.79M | 2.94M | 1.83M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
20.13M | 20.04M | 15.78M | 16.23M | 13.12M | 13.18M | 11.21M | 11.03M | 12.81M | | | | | | 32.84M | 27.01M | 28.98M | 23.65M | 44.39M | 21.61M | 31.74M | 40.41M | 42.47M | 48.87M | 49.20M | 54.40M | 55.07M | 52.76M | 46.24M | 44.37M | 40.26M | 38.20M | 34.93M | 36.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
-6.06M | 62.72M | 57.26M | 54.40M | 3.80M | 53.21M | 47.40M | -4.54M | 59.16M | 72.98M | 72.39M | 64.33M | 69.21M | | 83.89M | 97.32M | 111.47M | 137.50M | 149.55M | 132.12M | 144.42M | 146.85M | 145.89M | 147.27M | 138.37M | 131.39M | 32.42M | 120.25M | 114.13M | 110.12M | 30.84M | 24.68M | 22.66M | 22.38M | 20.75M | 19.99M | 21.83M | 18.96M | 18.81M | 17.57M | 15.53M | 17.00M | 23.86M | 23.91M | 18.49M | 21.53M | 16.93M | 14.06M | 15.31M | 15.17M | 16.20M | 19.92M | 18.32M | 18.87M | 20.00M | 20.74M | 20.48M | 19.60M | 18.43M | 21.84M | 23.93M | 24.56M | 26.22M | 27.92M | 27.27M | 29.23M | 30.90M | 35.37M |
|
Current Deferred Tax Assets
|
3.00M | 4.05M | 3.33M | 3.65M | 3.79M | 4.09M | 4.54M | 4.96M | 6.08M | 6.72M | 6.36M | 6.04M | 6.57M | | 6.69M | 6.44M | 6.21M | 6.86M | 7.06M | 6.93M | 6.88M | 7.27M | 7.24M | 7.29M | 7.32M | 8.32M | 6.42M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
2.23M | 1.84M | 2.23M | 0.27M | 0.79M | 1.44M | 3.09M | -0.34M | 0.73M | 1.74M | 5.66M | 1.84M | 3.71M | | 5.90M | 9.76M | 10.64M | 6.70M | 6.33M | 10.48M | 7.15M | 6.41M | 6.70M | 10.11M | 1.87M | 3.02M | 1.29M | 2.00M | 3.88M | 5.74M | 1.83M | 1.85M | 1.83M | 1.85M | 1.62M | 1.94M | 1.45M | 3.01M | 1.86M | 3.34M | 2.27M | 1.12M | 1.01M | 1.97M | 1.68M | 1.43M | 0.95M | 2.39M | 2.18M | 1.95M | 2.06M | 2.12M | 1.17M | 2.61M | 2.08M | 1.76M | 1.40M | 3.20M | 2.25M | 2.23M | 1.61M | 2.77M | 2.31M | 2.61M | 1.78M | 3.03M | 3.25M | 6.43M |
|
Current Assets
|
100.32M | 92.28M | 95.74M | 97.84M | 93.74M | 110.22M | 109.99M | 119.10M | 129.84M | 144.77M | 142.58M | 139.16M | 163.19M | | 187.23M | 210.63M | 204.11M | 226.82M | 233.10M | 253.78M | 255.89M | 248.27M | 244.01M | 232.05M | 221.07M | 215.18M | 106.21M | 192.87M | 178.59M | 179.34M | 100.64M | 92.85M | 91.73M | 89.19M | 86.37M | 81.01M | 82.47M | 77.73M | 76.65M | 63.75M | 55.61M | 53.37M | 71.21M | 63.91M | 58.03M | 64.85M | 64.94M | 73.46M | 67.57M | 68.24M | 60.03M | 57.12M | 56.58M | 56.95M | 59.96M | 68.57M | 70.59M | 76.38M | 75.78M | 99.99M | 92.08M | 86.01M | 89.37M | 95.08M | 87.01M | 90.13M | 88.50M | 77.73M |
|
Buildings
|
| | | | | | | | | | | | | | 26.58M | | | | 30.07M | | | | 30.25M | | | | 30.95M | | | | 30.76M | | | | 31.03M | | | | 31.07M | | | | 24.58M | | | | 24.00M | | | | 24.65M | | | | 24.59M | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | | | | | | | | | | | | 1.10M | | | | 2.50M | | | | 3.23M | | | | 6.13M | | | | 0.81M | | | | 1.14M | | | | 0.50M | | | | 0.51M | | | | 1.43M | | | | 2.29M | | | | 0.34M | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | | | | | | | | | | 3.26M | | | | 8.71M | | | | 8.83M | | | | 8.71M | | | | 8.55M | | | | 8.57M | | | | 8.55M | | | | 7.93M | | | | 7.70M | | | | 7.93M | | | | 7.86M | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
38.13M | 37.69M | 37.10M | 36.22M | 35.58M | 34.35M | 33.99M | 33.61M | 35.54M | 35.29M | 34.69M | 34.25M | 34.51M | | 34.43M | 39.90M | 40.44M | 45.69M | 48.48M | 48.50M | 49.87M | 49.59M | 49.20M | 52.46M | 50.99M | 50.45M | 48.71M | 47.96M | 46.59M | 45.57M | 44.73M | 43.48M | 44.48M | 43.43M | 37.40M | 36.48M | 35.75M | 34.17M | 33.62M | 33.30M | 34.32M | 32.20M | 31.47M | 31.61M | 31.59M | 30.51M | 29.87M | 29.49M | 29.73M | 29.45M | 29.98M | 28.94M | 28.26M | 27.84M | 26.60M | 23.33M | 22.69M | 21.92M | 24.05M | 24.08M | 24.55M | 24.04M | 21.08M | 23.36M | 23.66M | 22.19M | 23.24M | 24.58M |
|
Goodwill
|
1.84M | 1.84M | 1.84M | 1.84M | 1.84M | 1.84M | 1.84M | 1.84M | 1.84M | 1.84M | 1.84M | 1.84M | 1.84M | | 1.84M | 1.84M | 1.84M | 1.84M | 1.84M | 1.84M | 1.84M | 1.84M | 1.84M | 1.84M | 1.84M | 1.84M | | | | | | | | | | | | | 5.01M | 5.98M | 5.06M | 5.01M | 5.01M | 5.01M | 5.01M | 5.01M | 4.34M | 4.34M | 4.34M | 4.34M | 5.07M | 5.07M | 5.07M | 5.07M | 5.07M | 5.07M | 5.07M | 5.07M | 5.07M | 0.74M | 0.74M | 0.74M | 5.07M | 0.74M | 0.74M | 0.74M | 1.26M | 1.26M |
|
Intangibles
|
0.93M | 0.87M | 0.81M | 0.75M | 0.68M | 0.62M | 0.56M | 0.50M | 0.44M | 0.38M | 0.32M | 0.26M | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | 11.92M | 12.16M | 10.93M | 10.50M | 10.06M | 9.63M | 11.92M | 11.92M | 11.92M | 11.92M | 11.92M | 11.92M | 12.58M | 12.58M | 12.58M | 12.58M | 12.58M | 12.58M | 12.58M | 12.58M | 12.58M | 4.70M | 4.60M | 4.50M | 8.38M | 1.61M | 1.57M | 1.54M | 5.16M | 5.01M |
|
Goodwill & Intangibles
|
2.77M | 2.71M | 2.65M | 2.59M | 2.52M | 2.46M | 2.40M | 2.34M | 2.28M | 2.22M | 2.16M | 2.10M | 2.04M | | 1.84M | 1.84M | 1.84M | 1.84M | 1.84M | 1.84M | 1.84M | 1.84M | 1.84M | 1.84M | 1.84M | 1.84M | | | | | | | | | | | | | 16.93M | 18.14M | 15.99M | 15.50M | 15.07M | 14.64M | 16.93M | 16.93M | 16.25M | 16.25M | 16.25M | 16.25M | 17.66M | 17.66M | 17.66M | 17.66M | 17.66M | 17.66M | 17.66M | 17.66M | 17.66M | 5.43M | 5.34M | 5.24M | 13.46M | 2.35M | 2.31M | 2.27M | 6.41M | 6.27M |
|
Long-Term Deferred Tax
|
1.11M | 0.12M | 2.91M | 0.59M | 0.97M | 0.85M | 0.75M | 0.67M | 0.51M | 0.50M | 0.51M | 0.43M | 0.28M | | 0.31M | 0.43M | 0.12M | 0.17M | 0.59M | 0.40M | 0.21M | 0.35M | 0.07M | 0.05M | 0.63M | 1.20M | 4.55M | 0.02M | 1.80M | 0.20M | 0.22M | 0.18M | 0.25M | 0.27M | 0.26M | 0.30M | 0.32M | 0.29M | 0.25M | 0.26M | 0.23M | 0.24M | 0.24M | 0.26M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
1.32M | 1.32M | 1.23M | 1.22M | 1.11M | 0.97M | 2.23M | 2.13M | 0.80M | 1.26M | 0.23M | 5.02M | 0.21M | | 0.19M | 0.12M | 0.10M | 0.11M | 6.20M | 0.10M | 0.10M | 6.31M | 5.85M | 5.40M | 4.95M | 4.51M | 4.09M | 3.70M | 3.38M | 3.00M | 2.62M | 2.23M | 1.84M | 1.46M | 0.63M | 0.62M | 0.21M | 0.21M | 0.21M | 0.23M | 0.22M | 0.21M | 0.48M | 0.81M | 8.47M | 8.11M | 8.12M | 8.09M | 0.33M | 0.24M | 0.46M | 0.22M | 0.21M | 0.41M | 0.51M | 0.41M | 0.36M | 0.23M | 0.49M | 0.44M | 0.41M | 0.36M | 0.30M | 0.26M | 0.25M | 0.16M | 0.54M | 0.51M |
|
Non-Current Assets
|
47.36M | 45.83M | 45.74M | 45.04M | 50.20M | 48.58M | 53.51M | 53.33M | 58.59M | 54.00M | 54.22M | 71.23M | 69.92M | | 71.49M | 83.47M | 88.91M | 88.46M | 93.53M | 111.62M | 112.30M | 113.39M | 110.90M | 111.06M | 105.30M | 107.97M | 192.83M | 96.73M | 96.06M | 87.57M | 153.92M | 151.26M | 141.01M | 132.59M | 119.07M | 116.21M | 111.04M | 109.94M | 122.18M | 139.18M | 144.04M | 142.35M | 130.56M | 133.27M | 133.80M | 124.54M | 121.91M | 116.01M | 109.21M | 104.47M | 103.90M | 93.42M | 89.03M | 85.45M | 75.09M | 69.86M | 67.85M | 69.31M | 77.26M | 67.39M | 65.61M | 65.94M | 62.83M | 64.85M | 61.95M | 59.70M | 64.54M | 66.89M |
|
Assets
|
147.68M | 138.11M | 141.48M | 142.88M | 143.94M | 158.80M | 163.50M | 172.43M | 188.43M | 198.77M | 196.80M | 210.39M | 233.11M | | 259.02M | 294.10M | 293.02M | 315.28M | 327.23M | 365.40M | 368.19M | 361.65M | 354.99M | 343.11M | 326.37M | 323.15M | 303.59M | 289.60M | 274.65M | 266.91M | 254.77M | 244.11M | 232.75M | 221.77M | 205.70M | 197.22M | 193.51M | 187.67M | 199.08M | 202.93M | 199.65M | 195.72M | 202.01M | 197.18M | 191.84M | 189.39M | 186.84M | 189.47M | 176.78M | 172.71M | 163.93M | 150.53M | 145.61M | 142.40M | 135.06M | 138.43M | 138.44M | 145.68M | 153.04M | 167.38M | 157.70M | 151.95M | 152.19M | 159.94M | 148.96M | 149.83M | 153.04M | 144.62M |
|
Accounts Payables
|
4.34M | 2.82M | 4.69M | 0.30M | 2.40M | 2.54M | 3.81M | 10.27M | 14.41M | 11.01M | 5.04M | 7.55M | 11.82M | | 17.19M | 17.35M | 18.92M | 20.56M | 16.74M | 15.65M | 14.23M | 4.70M | 4.96M | 5.72M | 2.87M | 3.11M | 4.08M | 2.09M | 1.50M | 2.22M | 2.12M | 1.77M | 2.11M | 2.04M | 2.60M | 3.32M | 4.92M | 4.03M | 4.11M | 8.34M | 7.12M | 4.70M | 4.05M | 6.34M | 4.92M | 2.39M | 1.59M | 5.65M | 5.23M | 2.97M | 6.39M | 3.77M | 4.64M | 4.16M | 5.59M | 7.52M | 5.02M | 6.88M | 6.66M | 6.19M | 4.96M | 4.23M | 8.00M | 7.31M | 5.37M | 3.77M | 10.37M | 15.44M |
|
Notes Payables
|
0.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
4.74M | 2.82M | 4.69M | 0.30M | 2.40M | 2.54M | 3.81M | 10.27M | 14.41M | 11.01M | 5.04M | 7.55M | 11.82M | | 17.19M | 17.35M | 18.92M | 20.56M | 16.74M | 15.65M | 14.23M | 4.70M | 4.96M | 5.72M | 2.87M | 3.11M | 4.08M | 2.09M | 1.50M | 2.22M | 2.12M | 1.77M | 2.11M | 2.04M | 2.60M | 3.32M | 4.92M | 4.03M | 4.11M | 8.34M | 7.12M | 4.70M | 4.05M | 6.34M | 4.92M | 2.39M | 1.59M | 5.65M | 5.23M | 2.97M | 6.39M | 3.77M | 4.64M | 4.16M | 5.59M | 7.52M | 5.02M | 6.88M | 6.66M | 6.19M | 4.96M | 4.23M | 8.00M | 7.31M | 5.37M | 3.77M | 10.37M | 15.44M |
|
Accumulated Expenses
|
5.19M | 5.11M | 6.95M | 7.48M | 6.48M | 7.60M | 10.79M | 8.99M | 9.61M | 12.46M | 11.38M | 10.87M | 11.58M | | 13.98M | 13.72M | 11.62M | 14.37M | 16.64M | 14.36M | 15.19M | 16.32M | 14.59M | 10.55M | 6.76M | 9.56M | 9.68M | 9.72M | 5.69M | 7.39M | 7.85M | 7.47M | 5.30M | 5.67M | 6.34M | 6.52M | 5.30M | 5.36M | 6.83M | 6.39M | 5.06M | 4.92M | 6.37M | 6.24M | | | | | | | 1.73M | | | | 1.85M | | | | 1.75M | | | | 1.82M | | | | 1.94M | |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | 1.64M | | | | 2.65M | | | | 2.04M | | | | 1.13M | | | | 1.18M | | | | 0.73M | | | | 0.99M | | | | 0.68M | | | | | | | | 7.80M | 7.40M | 6.48M | 7.74M | 6.62M | 8.02M | 6.97M | 8.99M | 12.88M | 14.16M | 9.86M | 9.69M | 9.02M | 9.45M | 10.08M | 11.38M | 13.64M | 9.69M |
|
Short term Debt
|
0.72M | 0.72M | 0.73M | 0.44M | 0.44M | 0.44M | 0.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.31M | 2.32M | 2.32M | 0.81M | 0.25M | 0.17M | 0.17M | 0.17M | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | | | | | 0.20M | 0.22M | 0.23M | 0.15M | 0.23M | 0.24M | 0.24M | 0.24M | 0.25M | 0.25M | 0.26M | 0.26M | 0.26M | 0.21M | 0.17M | 0.13M | 0.12M | 0.12M | 0.42M | 0.43M |
|
Current Taxes
|
-1.25M | -1.43M | 0.16M | 0.21M | 1.42M | 1.29M | 2.06M | 3.75M | 3.71M | 5.00M | 0.40M | 3.58M | 3.09M | | 1.27M | 9.73M | 0.69M | 2.46M | 0.16M | 12.48M | 4.27M | 3.19M | 0.02M | 0.25M | 0.23M | | 0.00M | 0.02M | 0.07M | 0.11M | 0.12M | 0.09M | 0.01M | 0.00M | | | | 0.01M | 0.05M | 0.10M | 0.03M | 0.04M | 0.03M | 0.04M | | | | | | | 0.03M | | | | 0.06M | | | | 0.12M | | | | 0.02M | | | | 0.03M | |
|
Current Deferred Revenue
|
2.23M | -0.56M | 0.37M | -0.03M | 0.61M | 4.99M | 1.31M | 1.76M | 1.47M | 0.50M | 0.77M | 1.07M | 5.45M | | 8.64M | 10.80M | 0.18M | 0.73M | 97.17M | 134.51M | 164.98M | 171.24M | 3.75M | 3.54M | 0.53M | 0.31M | 0.17M | 0.06M | 0.04M | 0.09M | 0.17M | 0.94M | 0.17M | 1.39M | 1.57M | 1.46M | 0.53M | 0.98M | 3.75M | 4.62M | 2.39M | 3.94M | 9.12M | 3.66M | 6.53M | 7.17M | 8.75M | 8.35M | 8.45M | 8.77M | 1.35M | | | | 0.63M | | | | 4.37M | | | | 1.43M | | | | 5.73M | |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | 0.01M | | | 0.02M | 0.02M | 0.06M | 0.02M | 0.04M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
13.23M | 9.16M | 12.90M | 13.46M | 11.34M | 21.90M | 18.41M | 26.07M | 29.20M | 28.99M | 17.68M | 23.07M | 31.94M | | 41.19M | 51.74M | 31.42M | 38.12M | 34.64M | 48.09M | 40.48M | 28.29M | 23.35M | 20.12M | 10.41M | 13.03M | 13.92M | 11.90M | 7.31M | 9.81M | 10.27M | 10.27M | 7.58M | 9.10M | 10.51M | 11.30M | 10.76M | 10.38M | 14.73M | 19.45M | 14.60M | 13.60M | 13.17M | 16.43M | 11.45M | 9.57M | 10.35M | 16.31M | 16.20M | 14.28M | 15.22M | 11.56M | 11.52M | 12.31M | 12.63M | 15.79M | 12.24M | 16.13M | 19.80M | 20.61M | 15.07M | 14.14M | 17.20M | 16.89M | 15.57M | 15.27M | 24.43M | 25.56M |
|
Non-Current Debt
|
17.94M | 9.00M | 8.82M | 7.59M | 7.48M | 7.37M | 7.26M | | | | | | | | | | | | 0.93M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
0.07M | 0.69M | 1.10M | 1.25M | 1.27M | 0.97M | 1.24M | 1.19M | 1.52M | 1.92M | 2.11M | 1.86M | 2.42M | | 2.84M | 3.29M | 3.41M | 2.58M | 2.60M | 2.50M | 1.89M | 2.09M | 2.38M | 1.66M | 0.66M | 1.10M | 0.04M | 0.49M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.04M | 0.03M | 0.05M | 0.04M | 0.04M | 0.03M | 0.04M | 0.04M | 0.05M | 0.05M | | | | | | | 0.03M | | | | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.00M | 0.00M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | | | | 1.14M | 1.07M | 1.01M | 1.02M | 0.90M | 0.84M | 0.77M | 0.70M | 0.90M | 0.84M | 0.51M | 0.44M | 0.40M | 0.37M | 0.34M | 0.31M | 0.28M | 0.25M | 0.55M | 0.44M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.71M | 12.05M | 12.05M | 12.05M | 9.94M | 9.94M | 10.91M | 11.57M | 10.96M | 7.96M | 7.72M | 6.93M | 5.21M | 2.52M | 0.39M | 0.02M | | | | | | | | | | | | | 2.54M | 2.74M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.78M | 19.48M | 14.64M | 13.64M | 13.22M | 16.52M | 14.50M | 13.35M | 14.91M | 21.68M | 17.37M | 15.38M | 16.26M | 12.62M | 12.45M | 13.15M | | | 12.90M | 16.73M | | | | | 17.57M | | | | 24.99M | 26.00M |
|
Total Liabilities
|
31.17M | 18.85M | 22.82M | 22.29M | 20.10M | 30.24M | 26.91M | 27.26M | 30.72M | 30.92M | 19.79M | 24.93M | 34.36M | | 44.03M | 55.02M | 34.83M | 40.70M | 38.17M | 50.58M | 42.37M | 30.38M | 25.73M | 21.78M | 11.07M | 14.13M | 13.97M | 12.39M | 7.35M | 9.85M | 10.30M | 10.30M | 7.61M | 9.13M | 10.54M | 11.33M | 10.80M | 10.43M | 22.49M | 31.53M | 26.70M | 25.70M | 23.16M | 26.46M | 25.41M | 24.93M | 25.88M | 29.63M | 25.09M | 22.31M | 21.47M | 15.14M | 12.83M | 13.16M | 13.41M | 16.50M | 12.90M | 16.73M | 20.33M | 21.08M | 15.50M | 14.53M | 17.57M | 17.23M | 15.87M | 15.54M | 27.53M | 28.74M |
|
Total Debt
|
18.66M | 9.73M | 9.55M | 8.03M | 7.92M | 7.81M | 7.70M | | | | | | | | | | | | 0.93M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.31M | 2.32M | 2.32M | 0.81M | 0.25M | 0.17M | 0.17M | 0.17M | | | | | | | | | | | | | |
|
Common Equity
|
116.51M | 119.25M | 118.66M | 120.58M | 123.84M | 128.56M | 136.59M | 145.17M | 157.71M | 167.86M | 177.01M | 185.46M | 198.75M | | 214.99M | 239.07M | 258.19M | 274.58M | 289.06M | 314.82M | 325.82M | 331.27M | 329.26M | 321.33M | 315.30M | 309.02M | 289.62M | 277.21M | 267.30M | 257.06M | 244.47M | 233.81M | 225.13M | 212.65M | 195.15M | 185.89M | 182.71M | 177.24M | 176.59M | 171.40M | 172.95M | 170.02M | 178.85M | 170.72M | 166.43M | 164.47M | 160.97M | 159.84M | 151.69M | 150.40M | 142.46M | 135.39M | 132.78M | 129.23M | 121.65M | 121.94M | 125.54M | 128.96M | 132.72M | 146.31M | 142.19M | 137.42M | 134.62M | 142.71M | 133.09M | 134.29M | 125.51M | 115.88M |
|
Shareholder's Equity
|
| | 118.66M | | | | 136.59M | | | 167.86M | 177.01M | 185.46M | 198.75M | | 214.99M | 239.07M | 258.19M | 274.58M | 289.06M | 314.82M | 325.82M | 331.27M | 329.26M | 321.33M | 315.30M | 309.02M | 289.62M | 277.21M | 267.30M | 257.06M | 244.47M | 233.81M | 225.13M | 212.65M | 195.15M | 185.89M | 182.71M | 177.24M | 176.59M | 171.40M | 172.95M | 170.02M | 178.85M | 170.72M | 166.43M | 164.47M | 160.97M | 159.84M | 151.69M | 150.40M | 142.46M | 135.39M | 132.78M | 129.23M | 121.65M | 121.94M | 125.54M | 128.96M | 132.72M | 146.31M | 142.19M | 137.42M | 134.62M | 142.71M | 133.09M | 134.29M | 125.51M | 115.88M |
|
Liabilities and Shareholders Equity
|
147.68M | 138.11M | 141.48M | 142.88M | 143.94M | 158.80M | 163.50M | 172.43M | 188.43M | 198.77M | 196.80M | 210.39M | 233.11M | | 259.02M | 294.10M | 293.02M | 315.28M | 327.23M | 365.40M | 368.19M | 361.65M | 354.99M | 343.11M | 326.37M | 323.15M | 303.59M | 289.60M | 274.65M | 266.91M | 254.77M | 244.11M | 232.75M | 221.77M | 205.70M | 197.22M | 193.51M | 187.67M | 199.08M | 202.93M | 199.65M | 195.72M | 202.01M | 197.18M | 191.84M | 189.39M | 186.84M | 189.47M | 176.78M | 172.71M | 163.93M | 150.53M | 145.61M | 142.40M | 135.06M | 138.43M | 138.44M | 145.68M | 153.04M | 167.38M | 157.70M | 151.95M | 152.19M | 159.94M | 148.96M | 149.83M | 153.04M | 144.62M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | 0.19M | | | | 0.14M | 0.28M | 0.28M | 0.28M | 0.27M | 0.29M | 0.29M | 0.29M | 0.29M | 0.30M | 0.31M | 0.31M | 0.33M | 0.24M | 0.23M | 0.23M | 0.22M | 0.25M | 0.27M | 0.26M | 0.22M | 0.12M | 0.28M | 0.42M | 0.30M | 0.84M | 0.84M | 0.84M | 0.32M | 0.84M | 0.84M | 0.84M | 0.38M | 0.84M | 0.84M | 291.48M | 1.50M | 1.52M | 41.90M | 1.56M | 1.56M | 1.56M |
|
Retained Earnings
|
76.35M | 77.36M | 75.54M | 76.64M | 79.45M | 84.53M | -0.16M | 97.83M | 106.54M | 115.74M | 0.17M | 128.02M | 139.45M | | -0.23M | 176.46M | 193.33M | 210.32M | -1.06M | 248.18M | 259.00M | 262.75M | 260.92M | 255.47M | 250.29M | 241.73M | 228.28M | 217.24M | 206.27M | 194.62M | 182.31M | 170.60M | 159.10M | 144.72M | 125.52M | 115.69M | 110.96M | 106.16M | 105.95M | 100.10M | 100.81M | 97.14M | 105.81M | 96.53M | 92.72M | 90.43M | 86.57M | 85.52M | 78.33M | 77.55M | 72.51M | 65.74M | 64.27M | 57.69M | 49.65M | 49.56M | 54.19M | 57.42M | 61.86M | 74.54M | 70.21M | 68.14M | 55.28M | 63.66M | 53.86M | 54.62M | 45.56M | 35.79M |