|
Cash & Equivalents
|
5.67M | 5.42M | 3.61M | 11.40M | 13.06M | 13.87M | 13.85M | 13.88M | 14.36M | 13.86M | 16.14M | 15.78M | 15.06M | 15.81M | 18.09M | 18.53M | 21.20M | 23.89M | 20.09M | 19.15M | 17.78M | 18.32M | 15.58M | 14.98M | 15.55M | 13.47M | 14.96M | 14.52M | 14.34M | 12.76M | 15.12M | 12.73M | 12.03M | 11.06M | 4.42M | 7.72M | 11.29M | 18.82M | 17.09M | 16.40M | 20.67M | 23.32M | 19.58M | 18.45M | 14.54M | 13.17M | 10.14M | 8.98M | 11.72M | 12.74M | 7.56M | 6.37M | 2.97M | 8.66M | 4.78M | 3.54M | 8.67M | 4.95M | 8.47M | 5.67M | 5.34M | 7.97M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | 0.63M | 1.75M | 1.94M | 1.25M | 2.64M | 2.63M | 2.33M | 2.94M | 3.11M | 3.46M | 3.61M | 4.36M | 3.60M | 4.06M | 3.66M | 3.59M | 3.78M | 3.11M | 2.98M | 3.69M | 4.18M | 3.46M | 4.05M | 4.26M | 5.52M | 5.47M | 5.98M | 5.69M | 3.94M | 5.20M | 5.27M | 6.40M | 6.55M | 5.55M | 3.55M | 1.48M | 8.78M | 3.01M | 4.05M | 7.95M | 5.15M | 1.41M | 0.12M | 0.07M |
|
Cash & Current Investments
|
5.67M | 5.42M | 3.61M | 11.40M | 13.06M | 13.87M | 13.85M | 13.88M | 14.36M | 13.86M | 16.14M | 15.78M | 15.06M | 15.81M | 18.09M | 18.53M | 21.20M | 23.89M | 20.72M | 20.89M | 19.73M | 19.57M | 18.22M | 17.61M | 17.88M | 16.40M | 18.07M | 17.99M | 17.95M | 17.12M | 18.72M | 16.80M | 15.69M | 14.66M | 8.20M | 10.83M | 14.27M | 22.51M | 21.27M | 19.86M | 24.72M | 27.58M | 25.10M | 23.93M | 20.52M | 18.85M | 14.07M | 14.18M | 16.99M | 19.13M | 14.11M | 11.92M | 6.52M | 10.15M | 13.56M | 6.55M | 12.72M | 12.89M | 13.62M | 7.08M | 5.46M | 8.04M |
|
Receivables - Net
|
| 4.19M | | | 2.22M | 5.10M | 2.74M | 2.13M | 2.10M | 5.52M | 2.27M | 2.35M | 1.17M | 4.96M | 1.90M | 2.76M | 3.75M | 4.28M | 2.49M | 2.35M | 2.74M | 2.12M | 1.94M | 2.48M | 2.55M | 3.41M | 1.48M | 3.24M | 2.38M | 5.68M | 5.68M | 5.72M | 6.58M | 2.79M | 8.70M | 6.76M | 6.81M | 3.64M | 5.94M | 5.85M | 6.38M | 5.44M | 3.16M | 5.45M | 6.27M | 7.68M | 6.79M | 5.55M | 5.69M | 6.74M | 3.30M | 3.62M | 10.35M | 5.95M | 4.43M | 2.82M | 5.66M | 3.28M | 3.02M | 3.62M | 4.65M | 7.60M |
|
Receivables - Other
|
| | | 1.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.05M | 1.50M | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.34M | 0.52M | 2.85M | 6.12M |
|
Receivables
|
| 4.19M | | | 2.22M | 5.10M | 2.74M | 2.13M | 2.10M | 5.52M | 2.27M | 2.35M | 1.17M | 4.96M | 1.90M | 2.76M | 3.75M | 4.28M | 2.49M | 2.35M | 2.74M | 2.12M | 1.94M | 2.48M | 2.55M | 3.41M | 1.48M | 3.24M | 2.38M | 5.68M | 5.68M | 5.72M | 6.58M | 2.88M | 8.75M | 8.26M | 6.81M | 3.64M | 5.94M | 5.85M | 6.38M | 5.44M | 3.16M | 5.45M | 6.27M | 7.68M | 6.79M | 5.55M | 5.69M | 6.74M | 3.30M | 3.62M | 10.35M | 5.95M | 4.43M | 2.82M | 5.66M | 3.43M | 3.35M | 4.14M | 7.49M | 13.71M |
|
Inventory
|
| 2.78M | | | 3.68M | 2.74M | 2.95M | 3.19M | 3.12M | 3.57M | 4.19M | 4.87M | 5.49M | 4.91M | 5.66M | 5.78M | 5.07M | 4.25M | 4.74M | 4.94M | 5.47M | 5.35M | 5.64M | 5.63M | 5.60M | 5.34M | 5.67M | 5.52M | 6.10M | 5.68M | 5.72M | 5.95M | 5.92M | 7.13M | 9.16M | 8.84M | 6.93M | 6.37M | 6.69M | 7.58M | 8.03M | 6.52M | 7.55M | 7.08M | 7.14M | 7.17M | 9.85M | 10.38M | 9.62M | 6.87M | 8.90M | 10.16M | 8.73M | 7.33M | 7.76M | 7.46M | 8.29M | 8.15M | 8.41M | 9.68M | 12.52M | 10.09M |
|
Prepaid Assets
|
| 0.20M | | | 0.74M | 0.66M | 0.56M | 0.59M | 0.74M | 0.44M | 0.36M | 0.40M | 0.47M | 1.00M | 0.51M | 0.63M | 0.55M | 0.52M | 0.47M | 0.69M | 0.60M | 0.57M | 0.45M | 0.65M | 0.58M | 0.60M | 0.52M | 0.70M | 0.62M | 0.98M | 0.59M | 0.85M | 0.86M | 3.09M | 0.95M | 0.69M | 0.76M | 1.78M | 1.02M | 0.99M | 1.05M | 0.86M | 0.71M | 1.08M | 1.46M | 2.25M | 1.22M | 1.48M | 1.23M | 3.58M | 2.94M | 1.61M | 1.68M | 1.85M | 2.10M | 6.32M | 5.93M | 2.41M | 3.78M | 3.95M | 7.46M | 8.74M |
|
Current Assets
|
| 12.71M | | | 19.75M | 22.98M | 20.69M | 20.41M | 20.92M | 22.93M | 22.96M | 23.40M | 21.94M | 26.36M | 25.85M | 27.41M | 30.23M | 32.60M | 28.07M | 28.50M | 28.14M | 27.18M | 25.83M | 25.94M | 26.19M | 25.17M | 25.16M | 27.09M | 26.70M | 29.05M | 30.25M | 29.17M | 28.89M | 27.67M | 26.96M | 26.97M | 28.62M | 34.04M | 34.57M | 33.89M | 39.76M | 40.12M | 36.23M | 37.19M | 34.96M | 35.48M | 31.50M | 31.12M | 32.82M | 35.56M | 29.09M | 27.29M | 27.26M | 25.21M | 26.98M | 22.26M | 31.62M | 26.14M | 28.00M | 23.42M | 31.93M | 39.30M |
|
Property, Plant & Equipment (Net)
|
| 0.12M | | | 0.07M | 0.08M | 0.06M | 0.07M | 0.19M | 0.21M | 0.26M | 0.24M | 0.26M | 0.24M | 0.33M | 0.36M | 0.34M | 0.36M | 0.38M | 0.41M | 0.47M | 0.47M | 0.49M | 0.50M | 0.51M | 0.47M | 0.46M | 0.47M | 0.56M | 0.51M | 0.51M | 0.48M | 0.50M | 2.45M | 2.36M | 2.48M | 2.36M | 2.27M | 2.22M | 2.11M | 1.98M | 1.93M | 1.89M | 1.90M | 1.84M | 1.75M | 1.82M | 1.73M | 1.64M | 1.76M | 1.75M | 1.70M | 1.67M | 1.55M | 1.59M | 1.48M | 1.37M | 1.29M | 1.23M | 1.28M | 1.17M | 1.12M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | 2.50M | 2.80M | 2.80M | 3.05M | 2.28M | 2.28M | 2.05M | 2.19M | 1.92M | 1.56M | 1.41M | 0.71M | 1.01M | 0.99M | 1.27M | 1.20M | 0.90M | 1.70M | 1.50M | 1.39M | 0.95M | 1.65M | 3.34M | 3.81M | 2.42M | 2.45M | 2.30M | 1.88M | 3.38M | 2.26M | 2.00M | 0.78M | 1.03M | 0.60M | 0.39M | | | | | 0.25M | 0.30M | 0.13M | | |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.60M | 2.46M | 2.45M | 2.41M | 2.36M | 2.40M | 2.31M | 2.36M | 2.32M | 2.37M | 2.47M | 8.50M | 8.38M | 23.91M | 23.83M | 23.79M | 23.83M | 23.51M | 10.12M | 10.31M | 10.35M | 10.35M | 10.28M | 13.15M | 13.25M | 13.23M | 13.33M | 13.16M | 13.26M | 13.45M | 13.45M |
|
Intangibles
|
| 0.28M | | | 0.23M | 0.46M | 0.21M | 0.20M | 0.43M | 0.36M | 0.15M | 0.14M | 0.14M | 0.09M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.10M | 0.06M | 0.06M | 0.06M | 0.11M | 0.06M | 0.06M | 0.07M | 0.06M | 0.05M | 1.96M | 1.85M | 1.56M | 1.46M | 1.36M | 1.30M | 1.18M | 1.13M | 1.03M | 0.98M | 0.94M | 3.74M | 3.57M | 10.31M | -0.21M | 12.25M | 11.73M | 11.10M | 10.51M | 10.00M | 9.48M | 8.96M | 8.43M | 10.37M | 9.74M | | | 7.88M | 7.30M | | 6.15M |
|
Goodwill & Intangibles
|
| 0.28M | | | 0.23M | 0.46M | 0.21M | 0.20M | 0.43M | 0.36M | 0.15M | 0.14M | 0.14M | 0.09M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.10M | 0.06M | 0.06M | 0.06M | 0.11M | 0.06M | 0.06M | 0.07M | 0.06M | 0.05M | 4.56M | 4.31M | 4.00M | 3.87M | 3.72M | 3.69M | 3.48M | 3.49M | 3.35M | 3.35M | 3.42M | 12.24M | 11.95M | 34.22M | 23.63M | 36.04M | 35.56M | 34.61M | 20.62M | 20.31M | 19.83M | 19.31M | 18.71M | 23.52M | 22.99M | 13.23M | 13.33M | 21.05M | 20.56M | 13.45M | 19.60M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | 23.21M | | | | 20.49M | | | | 8.34M | 8.65M | 9.20M | 9.20M | 8.53M | 9.01M | 8.84M | 9.28M | 8.33M | 5.62M | 5.46M | 5.54M | 5.96M | 5.67M | 5.40M | 5.28M | 5.39M | 5.21M | 5.12M | 4.64M | 11.10M | 11.10M | 10.82M | 10.69M | 8.04M | 8.33M | 8.38M | 8.41M | 7.37M | 7.37M | 7.37M | 7.40M | | | | | | | | | |
|
Other Non-Current Assets
|
| 0.11M | | | 1.32M | 1.22M | 1.20M | 1.16M | 1.11M | 1.10M | 1.06M | 1.01M | 0.96M | 0.91M | 0.87M | 0.82M | 0.77M | 0.77M | 0.72M | 0.67M | 0.63M | 0.58M | 0.53M | 0.49M | 0.44M | 0.39M | 0.34M | 0.26M | 0.21M | 0.16M | 0.12M | 0.24M | 0.24M | 0.34M | 0.34M | 0.34M | 0.43M | 0.43M | 0.40M | 0.40M | 0.40M | 0.40M | 1.18M | 1.19M | 1.20M | 1.36M | 1.08M | 1.10M | 0.97M | 0.92M | 0.42M | 0.53M | 0.55M | 0.85M | 0.49M | 0.44M | 0.40M | 1.06M | 0.90M | 1.03M | 0.98M | 0.84M |
|
Non-Current Assets
|
| 0.46M | | | 2.24M | 1.52M | 1.48M | 1.46M | 1.52M | 1.47M | 1.47M | 1.39M | 1.36M | 1.20M | 1.25M | 1.22M | 1.16M | 1.18M | 3.65M | 3.94M | 3.93M | 12.50M | 12.00M | 12.52M | 12.26M | 11.64M | 11.80M | 11.19M | 11.52M | 0.57M | 7.30M | 4.92M | 4.61M | 6.45M | 6.24M | 6.20M | 6.05M | 5.75M | 5.72M | 18.28M | 19.27M | 5.34M | 14.13M | 13.85M | 39.17M | 14.56M | 37.86M | 37.29M | 12.74M | 12.26M | 11.76M | 11.19M | 10.62M | 9.98M | 11.95M | 11.23M | 10.50M | 9.80M | 9.12M | 8.58M | 7.89M | 7.27M |
|
Assets
|
| 13.17M | | | 21.99M | 24.50M | 22.17M | 21.87M | 22.45M | 24.41M | 24.43M | 24.79M | 23.29M | 27.56M | 27.09M | 28.64M | 31.39M | 33.78M | 31.72M | 32.44M | 32.07M | 39.67M | 37.83M | 38.46M | 38.45M | 36.81M | 36.96M | 38.28M | 38.23M | 38.86M | 37.55M | 40.89M | 40.64M | 41.86M | 40.35M | 40.74M | 42.02M | 47.12M | 52.65M | 52.17M | 59.02M | 66.17M | 70.60M | 70.91M | 93.57M | 90.13M | 87.28M | 85.06M | 85.11M | 71.85M | 64.46M | 61.70M | 60.76M | 49.91M | 56.64M | 51.03M | 59.41M | 53.94M | 54.64M | 49.72M | 57.39M | 63.87M |
|
Accounts Payables
|
| 0.97M | | | 0.47M | 1.04M | 0.60M | 0.44M | 0.59M | 1.00M | 0.79M | 1.24M | 0.91M | 1.60M | 0.57M | 1.12M | 0.65M | 0.83M | 0.94M | 1.04M | 1.40M | 0.70M | 0.48M | 1.44M | 1.45M | 0.57M | 1.07M | 1.28M | 1.80M | 1.11M | 1.90M | 1.89M | 1.75M | 3.08M | 3.01M | 1.23M | 0.81M | 0.86M | 1.47M | 1.93M | 2.91M | 1.37M | 1.62M | 2.56M | 2.71M | 2.16M | 2.26M | 2.96M | 2.50M | 2.33M | 2.61M | 3.51M | 3.32M | 2.79M | 1.90M | 2.60M | 3.56M | 4.03M | 4.50M | 4.17M | 7.80M | 8.18M |
|
Notes Payables
|
| | | | | | | | | 10.00 | | | 0.01M | | | | 0.02M | | | | | | | | | | | | 0.01M | | | 0.90M | 0.53M | 0.30M | 0.29M | 0.29M | 0.29M | 0.28M | 0.29M | 0.28M | 0.29M | 0.30M | 0.31M | 0.30M | 0.30M | 0.30M | 0.29M | 0.27M | | | | | | | | | | | | | 17.05M | 18.01M |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | 0.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| 0.97M | | | 0.47M | 1.04M | 0.60M | 0.44M | 0.59M | 1.00M | 0.79M | 1.24M | 0.91M | 1.60M | 0.57M | 1.12M | 0.67M | 0.83M | 0.94M | 1.04M | 1.40M | 0.70M | 0.80M | 1.44M | 1.45M | 0.57M | 1.07M | 1.28M | 1.81M | 1.11M | 1.90M | 2.79M | 2.29M | 3.38M | 3.31M | 1.51M | 1.10M | 1.14M | 1.76M | 2.21M | 3.19M | 1.67M | 1.93M | 2.85M | 3.01M | 2.46M | 2.55M | 3.22M | 2.50M | 2.33M | 2.61M | 3.51M | 3.32M | 2.79M | 1.90M | 2.60M | 3.56M | 4.03M | 4.50M | 4.17M | 24.85M | 26.19M |
|
Accumulated Expenses
|
| 1.53M | | | 1.45M | 2.90M | 0.54M | 0.54M | 0.17M | 0.62M | 0.72M | 0.88M | 0.52M | 1.05M | 1.24M | 1.65M | 3.01M | 4.09M | 1.29M | 1.49M | 1.10M | 0.87M | 1.45M | 2.02M | 1.90M | 1.50M | 1.53M | 2.19M | 1.90M | 2.56M | 1.86M | 3.41M | 3.53M | 3.20M | 2.08M | 3.33M | 3.64M | 8.13M | 6.33M | 5.44M | 8.88M | 7.88M | 7.85M | 6.99M | 13.30M | 14.11M | 12.61M | 10.16M | 11.83M | 12.08M | 8.07M | 7.44M | 8.18M | 7.47M | 8.62M | 8.31M | 7.68M | 7.42M | 15.52M | 17.40M | 23.47M | 7.45M |
|
Other Accumulated Expenses
|
| | | | | | | | 0.10M | 0.20M | | | 0.12M | 0.20M | 0.30M | 0.39M | 0.10M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | 0.33M | 0.23M | 0.15M | | | | | | | | 0.08M | | | 0.18M | 0.00M | | 0.10M | | 0.01M | 0.01M | 0.03M | 0.03M | 0.07M | 0.12M | 0.03M | | 0.05M | | 0.02M | 0.03M | 0.02M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | | | | | | | | | | 0.08M | | | | | | | | | 0.70M | 0.71M | 0.74M | 0.74M | 0.94M | 0.24M | 0.24M | 1.61M | | | | 19.67M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.72M | 0.73M | 0.75M | 0.77M | 0.85M | 0.86M | 0.88M | 0.90M | 0.91M | 0.90M | 0.88M | 0.95M | 0.95M | 0.98M | 1.00M | 1.01M | 1.03M | 1.03M | 1.03M | 1.02M | 1.02M | 1.05M | 1.07M | 1.12M |
|
Current Taxes
|
| | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.56M | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | 429.00 | | | | 0.02M | 0.17M | 0.41M | 0.59M | 0.57M | 0.17M | 0.10M | 0.11M | 0.05M | 0.25M | 0.80M | 0.34M | 0.64M | 0.37M | 0.41M | 0.07M | 0.34M | 0.45M | 1.03M | 1.18M | 0.66M | | | | | | | | 3.68M | 5.51M | 3.79M | 10.19M | 8.70M | 9.67M | 6.72M | 7.98M | 4.72M | 4.60M | 3.51M | 4.05M | 2.70M | 4.21M | 4.64M | 4.43M | 3.64M | 12.20M | 14.05M | 19.89M | 23.93M |
|
Total Current Liabilities
|
| 2.55M | | | 1.93M | 3.95M | 1.14M | 0.97M | 1.15M | 1.62M | 1.51M | 2.12M | 1.43M | 2.65M | 1.81M | 2.77M | 3.66M | 4.92M | 2.22M | 2.53M | 2.50M | 1.57M | 1.93M | 3.46M | 3.35M | 2.08M | 2.60M | 3.47M | 3.70M | 3.67M | | 6.20M | 5.82M | 6.58M | 5.39M | 4.85M | 4.74M | 9.27M | 8.80M | 8.38M | 12.83M | 10.32M | 10.63M | 10.71M | 17.19M | 17.47M | 16.07M | 14.28M | 15.21M | 15.37M | 11.64M | 11.94M | 12.50M | 11.26M | 11.55M | 11.93M | 12.27M | 14.09M | 21.05M | 22.62M | 49.40M | 54.44M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | 0.21M | 0.05M | 0.05M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | | | | | | | | | | | | | | 11.70M | 12.01M | 12.38M | 12.81M | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | 0.27M | 0.08M | 0.10M | 0.27M | 0.12M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.12M | 0.12M | 0.11M | 0.10M | 0.09M | 0.08M | 0.07M | 0.06M | | | | | 1.66M | | | | | | | | 0.29M | | | 2.00M | 0.31M | 0.30M | 0.31M | 0.26M | 0.23M | 0.24M | 0.16M | 0.12M | 0.55M | | | | 0.37M | 0.38M | 0.29M | 0.29M | 1.48M |
|
Liabilities from Discontinued Operations
|
| 0.05M | | | 0.02M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.73M | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.93M | 6.74M | 6.59M | 7.17M | 6.38M | 7.03M | 6.83M | 6.61M | 6.39M | 6.17M | 5.94M | 6.14M | 5.93M | 5.79M | 5.55M | 4.28M | 5.06M | 4.80M | 4.54M | 3.27M | 2.99M | 2.73M | 2.46M | 2.22M |
|
Other Non-Current Liabilities
|
| 0.28M | | | 0.28M | 0.28M | 0.30M | 0.32M | 0.32M | 0.36M | 0.36M | 0.40M | 0.42M | 0.15M | 0.15M | 0.16M | 0.16M | 0.16M | 0.15M | 0.15M | 0.14M | 0.15M | 0.15M | 0.17M | 0.16M | 0.17M | 0.14M | 0.11M | 0.06M | | | | | 1.74M | 1.92M | 2.08M | 2.51M | 2.43M | 0.49M | 0.44M | 0.38M | 0.29M | 0.92M | 0.88M | 5.42M | 0.99M | 0.99M | 1.03M | 0.97M | 0.91M | 0.24M | 0.16M | 0.12M | | 0.51M | 0.45M | 3.10M | 6.64M | 4.17M | 3.22M | 2.08M | 3.57M |
|
Total Non-Current Liabilities
|
| 2.55M | | | 1.93M | 3.95M | 1.14M | 0.97M | 1.15M | 1.62M | 1.51M | 2.12M | 1.43M | 2.65M | 1.81M | 2.77M | 3.66M | 4.92M | 2.22M | 2.53M | 2.50M | 1.57M | 1.93M | 3.46M | 3.35M | 2.08M | 2.60M | 3.47M | 3.70M | | | | | 6.63M | 5.44M | 4.88M | 4.77M | 9.31M | 15.77M | 15.14M | 19.43M | 16.73M | 17.03M | 16.88M | 23.15M | 23.18M | 21.55M | 19.56M | 20.27M | 20.55M | 16.62M | 16.74M | 17.05M | | 15.58M | 15.71M | 27.83M | 29.73M | 36.80M | 38.45M | 52.15M | 58.13M |
|
Total Liabilities
|
| 2.83M | | | 2.21M | 4.23M | 1.44M | 1.30M | 1.47M | 1.98M | 1.88M | 2.52M | 1.85M | 2.80M | 1.96M | 2.93M | 3.82M | 5.08M | 2.37M | 2.68M | 2.64M | 1.72M | 2.08M | 3.64M | 3.51M | 2.24M | 2.74M | 3.58M | 3.76M | 3.67M | 3.76M | 6.47M | 6.02M | 8.37M | 7.35M | 6.97M | 7.28M | 11.74M | 16.26M | 15.58M | 19.82M | 17.03M | 17.95M | 17.76M | 28.57M | 24.17M | 22.55M | 20.59M | 21.24M | 21.46M | 16.86M | 16.90M | 17.17M | 16.09M | 16.09M | 16.15M | 30.93M | 36.37M | 40.97M | 41.66M | 54.23M | 61.70M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | 0.21M | 0.05M | 0.05M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.09M | 0.02M | | | | | | | | 0.70M | 0.71M | 0.74M | 0.74M | 0.94M | 0.24M | 11.94M | 13.62M | 12.38M | 12.81M | | 19.67M |
|
Common Equity
|
| 10.34M | | | 19.77M | 20.28M | 20.73M | 20.57M | 20.97M | 22.42M | 22.55M | 22.27M | 21.44M | 24.76M | 25.14M | 25.70M | 27.57M | 28.70M | 29.34M | 29.76M | 29.43M | 37.95M | 35.75M | 34.83M | 34.93M | 34.57M | 34.22M | 34.70M | 34.47M | 35.18M | 33.79M | 34.42M | 34.62M | 33.49M | 33.00M | 33.77M | 34.73M | 35.38M | 36.39M | 36.59M | 39.21M | 49.14M | 52.66M | 53.14M | 65.00M | 65.96M | 64.73M | 64.47M | 63.87M | 50.39M | 47.60M | 44.80M | 43.59M | 33.81M | 40.55M | 34.88M | 28.47M | 17.56M | 13.67M | 8.06M | 3.16M | 2.17M |
|
Shareholder's Equity
|
| 10.34M | | | 19.77M | 20.28M | 20.73M | 20.57M | 20.97M | 22.42M | 22.55M | 22.27M | 21.44M | 24.76M | 25.14M | 25.70M | 27.57M | 28.70M | 29.34M | 29.76M | 29.43M | 37.95M | 35.75M | 34.83M | 34.93M | 34.57M | 34.22M | 34.70M | 34.47M | 35.18M | 33.79M | 34.42M | 34.62M | 33.49M | 33.00M | 33.77M | 34.73M | 35.38M | 36.39M | 36.59M | 39.21M | 49.14M | 52.66M | 53.14M | 65.00M | 65.96M | 64.73M | 64.47M | 63.87M | 50.39M | 47.60M | 44.80M | 43.59M | 33.81M | 40.55M | 34.88M | 28.47M | 17.56M | 13.67M | 8.06M | 3.16M | 2.17M |
|
Liabilities and Shareholders Equity
|
| 13.17M | | | 21.99M | 24.50M | 22.17M | 21.87M | 22.45M | 24.41M | 24.43M | 24.79M | 23.29M | 27.56M | 27.09M | 28.64M | 31.39M | 33.78M | 31.72M | 32.44M | 32.07M | 39.67M | 37.83M | 38.46M | 38.45M | 36.81M | 36.96M | 38.28M | 38.23M | 38.86M | 37.55M | 40.89M | 40.64M | 41.86M | 40.35M | 40.74M | 42.02M | 47.12M | 52.65M | 52.17M | 59.02M | 66.17M | 70.60M | 70.91M | 93.57M | 90.13M | 87.28M | 85.06M | 85.11M | 71.85M | 64.46M | 61.70M | 60.76M | 49.91M | 56.64M | 51.03M | 59.41M | 53.94M | 54.64M | 49.72M | 57.39M | 63.87M |
|
Treasury Shares
|
| | | | | | | | | | | | | | 0.02M | 0.13M | 0.26M | | | 0.07M | | | | | | | | | | 0.12M | | | | 0.29M | 0.22M | 0.31M | 0.27M | 0.79M | 0.27M | 0.16M | 0.30M | 0.30M | 0.30M | 0.33M | 0.36M | 0.40M | 0.12M | 0.14M | 0.37M | 0.34M | 0.34M | 0.39M | 0.39M | 0.38M | 0.38M | 0.37M | 0.27M | 0.29M | 0.27M | 0.30M | 0.31M | 0.28M |
|
Retained Earnings
|
| -70.42M | | | -65.76M | -65.40M | -65.08M | -65.38M | -65.18M | -63.94M | -64.04M | -64.50M | -65.60M | -62.67M | -62.54M | -62.02M | -60.07M | -59.35M | -58.84M | -58.55M | -58.61M | -49.66M | -50.36M | -51.34M | -51.38M | -51.90M | -52.71M | -52.41M | -52.94M | -52.77M | -54.46M | -53.99M | -54.07M | -56.52M | -55.47M | -54.29M | -53.65M | -53.73M | -53.11M | -52.81M | -51.31M | -41.86M | -42.48M | -42.22M | -41.92M | -41.15M | -42.46M | -42.95M | -43.54M | -57.37M | -60.87M | -64.28M | -66.00M | -76.06M | -82.79M | -89.72M | -96.41M | -107.79M | -111.87M | -118.01M | -124.50M | -125.90M |