|
Cash & Equivalents
|
0.52M | 0.43M | 1.25M | 0.99M | 0.97M | 0.85M | 0.76M | 0.59M | 0.57M | 0.62M | 0.96M | 0.62M | 1.32M | 6.14M | 5.21M | 5.59M | 8.19M | 10.02M | 11.20M | 10.30M | 8.86M | 7.64M | 7.07M | 9.70M | 8.91M | 6.91M | 5.37M | 3.68M | 4.18M | 3.52M | 4.00M | 4.82M | 3.85M | 3.02M | 2.71M | 3.14M | 2.60M |
|
Cash & Current Investments
|
0.52M | 0.43M | 1.25M | 0.99M | 0.97M | 0.85M | 0.76M | 0.59M | 0.57M | 0.62M | 0.96M | 0.62M | 1.32M | 6.14M | 5.21M | 5.59M | 8.19M | 10.02M | 11.20M | 10.30M | 8.86M | 7.64M | 7.07M | 9.70M | 8.91M | 6.91M | 5.37M | 3.68M | 4.18M | 3.52M | 4.00M | 4.82M | 3.85M | 3.02M | 2.71M | 3.14M | 2.60M |
|
Receivables - Net
|
| 0.16M | | | 0.18M | 0.11M | 0.07M | 0.09M | 0.10M | 0.14M | 0.13M | 0.13M | 0.07M | 0.19M | 0.07M | 0.07M | 0.26M | 0.71M | 0.43M | 0.38M | 0.64M | 2.35M | 1.42M | 0.69M | 0.69M | 1.12M | 0.60M | 0.73M | 0.77M | 1.33M | 0.86M | 0.78M | 0.89M | 1.05M | 0.79M | 0.85M | 0.80M |
|
Receivables - Other
|
| | | | | 0.02M | | | | 1.50M | | | | 0.05M | | | | | | | | | | | | | 603.00M | | 0.03M | | | | 0.05M | 2.00M | 0.00M | | |
|
Receivables
|
| 0.16M | | | 0.18M | 0.12M | 0.07M | 0.09M | 0.10M | 1.65M | 0.13M | 0.13M | 0.07M | 0.24M | 0.07M | 0.07M | 0.26M | 0.71M | 0.43M | 0.38M | 0.64M | 2.35M | 1.42M | 0.69M | 0.69M | 1.12M | 603.60M | 0.73M | 0.80M | 1.33M | 0.86M | 0.78M | 0.94M | 3.05M | 0.79M | 0.85M | 0.80M |
|
Inventory
|
| 0.20M | | | 0.19M | 0.19M | 0.19M | 0.18M | 0.18M | 0.16M | 0.18M | 0.18M | 0.19M | 0.18M | 0.20M | 0.21M | 0.22M | 1.09M | 1.10M | 1.20M | 1.30M | 1.31M | 1.38M | 1.39M | 1.39M | 1.39M | 1.32M | 1.35M | 1.41M | 1.42M | 1.43M | 1.45M | 1.42M | 1.38M | 1.42M | 1.44M | 1.39M |
|
Prepaid Assets
|
| 0.04M | | | 0.07M | 0.05M | 0.03M | 0.04M | 0.05M | 0.05M | 0.05M | 0.32M | 0.38M | 0.11M | 0.11M | 0.13M | 0.15M | 0.88M | 0.81M | 0.49M | 0.64M | 1.57M | 1.82M | 1.39M | 0.89M | 1.96M | 1.75M | 1.41M | 0.16M | 0.70M | 0.77M | 0.66M | 0.40M | 1.12M | 1.17M | 1.07M | 0.47M |
|
Current Assets
|
| 0.83M | | | 1.42M | 1.20M | 1.05M | 0.91M | 0.90M | 3.86M | 3.21M | 2.05M | 1.97M | 6.64M | 5.60M | 6.00M | 8.82M | 12.71M | 13.55M | 12.36M | 11.44M | 12.87M | 11.68M | 13.14M | 11.88M | 11.39M | 9.04M | 7.18M | 6.52M | 6.98M | 7.06M | 7.71M | 6.56M | 6.58M | 6.09M | 6.50M | 5.25M |
|
Buildings
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.67M | | | | 4.99M | 5.34M | 5.11M | 4.84M | 4.84M |
|
Land & Improvements
|
| 5.65M | | | 5.47M | 6.97M | 6.72M | 6.74M | 6.74M | 4.89M | 4.71M | 4.71M | 4.72M | 4.63M | 4.69M | 4.70M | 4.73M | 4.70M | 4.70M | 4.70M | 4.70M | 4.67M | 4.67M | 4.67M | 4.67M | 4.67M | 4.67M | 4.67M | 1.05M | 5.72M | 5.72M | 6.10M | 1.11M | 1.11M | 1.11M | 1.11M | 1.11M |
|
Property, Plant & Equipment (Net)
|
| 4.88M | | | 4.20M | 5.72M | 5.29M | 5.15M | 5.01M | 3.08M | 3.02M | 2.91M | 2.89M | 2.85M | 3.48M | 3.67M | 4.67M | 27.07M | 27.12M | 27.29M | 27.23M | 26.32M | 24.20M | 23.54M | 22.25M | 22.19M | 21.84M | 21.49M | 23.04M | 22.55M | 22.23M | 22.95M | 22.80M | 23.55M | 23.25M | 22.71M | 21.87M |
|
Long-Term Investments
|
| | | | | | | | | | | | 0.35M | 0.27M | 0.58M | 0.54M | 0.49M | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 5.15M | 5.15M | 5.15M | 5.15M | 5.15M | 5.71M | 5.62M | 5.71M | 5.62M | 5.62M | 5.62M | 5.71M | 5.71M | 5.62M | 5.62M | 5.71M | 5.71M | 5.71M | 5.71M | 5.71M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | 3.95M | | 3.92M | 3.92M | 3.92M | | 3.92M | 3.92M | 0.05M | 3.96M | 3.96M | 0.04M | 3.90M | 0.08M | 0.06M | 3.90M | 3.90M |
|
Goodwill & Intangibles
|
| | | | | | | | | | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 5.15M | 5.15M | 5.15M | 9.10M | 5.15M | 9.64M | 9.54M | 9.64M | 5.62M | 9.54M | 9.54M | 5.76M | 9.68M | 9.58M | 5.65M | 9.61M | 5.79M | 5.78M | 9.61M | 9.61M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | 11.57M | | | | | | | 11.40M | 11.58M | 11.51M | 11.58M | 11.78M | 12.21M | 12.21M | 12.15M | 12.52M | 13.03M |
|
Other Non-Current Assets
|
| 2.44M | | | 1.59M | 0.08M | 0.09M | 0.08M | 0.14M | 0.12M | 0.20M | 0.13M | 0.48M | 0.38M | 0.71M | 0.64M | 0.62M | 57.48M | 57.02M | 55.96M | 55.01M | 54.20M | 54.59M | 53.38M | 52.26M | 50.66M | 61.02M | 62.59M | 61.53M | 60.59M | 59.66M | 59.42M | 57.76M | 59.43M | 57.59M | 56.54M | 56.69M |
|
Non-Current Assets
|
| 7.48M | | | 5.89M | 5.80M | 5.38M | 5.23M | 5.16M | 3.20M | 3.21M | 3.04M | 3.37M | 3.23M | 4.19M | 4.31M | 5.29M | 27.07M | 27.12M | 27.29M | 27.07M | 26.32M | 1,753.00M | 2,056.00M | 74.51M | 72.85M | 1,266.00M | 84.08M | 84.57M | 83.14M | 81.89M | 82.37M | 80.56M | 82.97M | 80.84M | 79.25M | 78.55M |
|
Assets
|
| 8.32M | | | 7.30M | 7.00M | 6.43M | 6.14M | 6.06M | 7.06M | 6.43M | 5.08M | 5.33M | 9.88M | 9.79M | 10.31M | 14.11M | 97.25M | 97.69M | 95.61M | 93.68M | 93.39M | 90.47M | 90.05M | 86.39M | 84.24M | 91.90M | 91.26M | 91.09M | 90.12M | 88.95M | 90.08M | 87.12M | 89.55M | 86.93M | 85.75M | 83.81M |
|
Accounts Payables
|
| 0.72M | | | 0.64M | 0.50M | 0.43M | 0.49M | 0.50M | 0.49M | 0.48M | 0.61M | 0.73M | 0.70M | 0.75M | 0.70M | 0.80M | 1.11M | 1.89M | 2.16M | 1.50M | 0.59M | 0.70M | 0.75M | 0.63M | 0.95M | 2.38M | 1.02M | 2.58M | 2.64M | 2.75M | 2.88M | 3.06M | 2.62M | 3.13M | 2.73M | 2.60M |
|
Payables
|
| 0.72M | | | 0.64M | 0.50M | 0.43M | 0.49M | 0.50M | 0.49M | 0.48M | 0.61M | 0.73M | 0.70M | 0.75M | 0.70M | 0.80M | 1.11M | 1.89M | 2.16M | 1.50M | 0.59M | 0.70M | 0.75M | 0.63M | 0.95M | 2.38M | 1.02M | 2.58M | 2.64M | 2.75M | 2.88M | 3.06M | 2.62M | 3.13M | 2.73M | 2.60M |
|
Accumulated Expenses
|
| | | | | | | | | 0.86M | | | | 0.98M | | | | | | 6.49M | 6.39M | 7.12M | 6.68M | 7.41M | 6.79M | 7.04M | 7.44M | 6.83M | 2.89M | 6.87M | 6.71M | 3.21M | 2.68M | 2.40M | 2.42M | 2.25M | 2.08M |
|
Other Accumulated Expenses
|
| 1.18M | | | 0.81M | 0.89M | 0.94M | 1.08M | 0.96M | 0.86M | 1.01M | 1.04M | 0.97M | 0.98M | 1.10M | 1.20M | 1.04M | 5.21M | 5.86M | 2.35M | | | | | 1.87M | 1.50M | 2.24M | 1.27M | 6.45M | 1.40M | 1.15M | 7.27M | 6.44M | 6.85M | 6.15M | 5.93M | 5.47M |
|
Short term Debt
|
| 0.70M | | | 0.20M | 0.20M | 0.20M | 0.20M | 0.22M | 1.59M | 1.18M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 7.69M | 8.15M | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | 4.77M | 4.77M | 4.86M | 4.93M | 5.05M | 5.28M | 5.35M | 5.43M | 5.39M | 5.51M | 5.67M | 5.79M | 5.90M | 6.08M | 6.18M | 6.16M | 6.30M | 6.28M | 6.27M | 6.27M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | 0.77M | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| 0.09M | | | 0.14M | 0.10M | 0.07M | 0.04M | 0.09M | 0.07M | 0.05M | 0.03M | 0.10M | 0.08M | 0.05M | 0.03M | 0.12M | 0.06M | 0.06M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | 0.05M | 1.54M | 0.04M | 0.07M | 0.07M | 0.06M | 0.05M | 0.19M | 0.13M | | | | |
|
Total Current Liabilities
|
| 2.70M | | | 1.81M | 1.68M | 1.65M | 1.81M | 1.77M | 3.01M | 2.73M | 1.72M | 1.85M | 1.81M | 1.95M | 1.98M | 2.01M | 18.84M | 20.72M | 13.58M | 12.89M | 12.83M | 12.72M | 13.57M | 12.90M | 13.43M | 15.37M | 13.60M | 14.89M | 15.48M | 15.58M | 16.54M | 15.69M | 15.80M | 15.59M | 14.96M | 14.38M |
|
Capital Leases
|
| | | | | | | | | 0.13M | 0.09M | 0.09M | 0.08M | 0.07M | 0.07M | 0.06M | 0.05M | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| 3.00M | | | 2.03M | 2.07M | 1.90M | 1.84M | 1.81M | 0.14M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | 7.95M | 7.00M | | | | | | | | | | 0.75M | 1.25M | 1.25M | 1.10M | 0.84M | 2.58M | 2.57M | 2.32M | 2.31M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | | | 0.11M | 0.10M | 0.10M | 0.09M | 0.09M | 0.08M |
|
Minority Interest
|
| 0.27M | | | 0.22M | 0.21M | 0.21M | 0.21M | 0.20M | 0.20M | 0.21M | 0.21M | 0.21M | 0.24M | 0.26M | 0.28M | 0.29M | 1.34M | 1.23M | 1.15M | 1.12M | 1.41M | 1.53M | 1.38M | 1.30M | 1.37M | 0.36M | 0.40M | 0.42M | 0.47M | 0.51M | 0.75M | 0.72M | 0.69M | 0.68M | 0.74M | 0.75M |
|
Liabilities from Discontinued Operations
|
| 0.12M | | | 0.09M | 0.08M | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | 52.52M | 51.94M | 50.70M | 49.72M | 48.78M | 53.49M | 52.21M | 45.54M | 43.85M | 43.06M | 43.68M | 42.33M | 41.20M | 45.95M | 45.48M | 37.40M | 44.27M | 42.66M | 40.85M | 39.49M |
|
Other Non-Current Liabilities
|
| 0.79M | | | 0.67M | 0.73M | 0.64M | 0.71M | 0.70M | 0.65M | 0.65M | 0.65M | 0.65M | 0.65M | 0.65M | 0.65M | 0.64M | 2.03M | 0.84M | 0.23M | 0.20M | 0.19M | 0.18M | 0.16M | 0.16M | 0.15M | 0.13M | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| 3.92M | | | 2.79M | 2.79M | 2.62M | 2.55M | 2.51M | 0.79M | 0.78M | 0.77M | 0.76M | 0.75M | 0.73M | 0.72M | 0.70M | 62.51M | 59.78M | 50.93M | 49.92M | 48.98M | 48.39M | 47.02M | 45.70M | 44.00M | 43.20M | 43.82M | 43.20M | 42.56M | 41.24M | 40.52M | 38.34M | 40.66M | 39.05M | 36.98M | 35.62M |
|
Total Debt
|
| 3.71M | | | 2.23M | 2.26M | 2.10M | 2.04M | 2.02M | 1.73M | 1.22M | 0.07M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | 15.64M | 15.14M | | | | | | | | | | 0.75M | 1.25M | 1.25M | 1.13M | 0.87M | 2.61M | 2.60M | 2.35M | 2.34M |
|
Common Equity
|
| 1.69M | | | 2.71M | 2.52M | 2.16M | 1.78M | 1.78M | 3.26M | 2.92M | 2.59M | 2.73M | 7.32M | 7.11M | 7.61M | 11.40M | 15.90M | 17.19M | 31.11M | 30.87M | 31.59M | 29.36M | 29.46M | 27.79M | 26.81M | 33.33M | 33.84M | 32.99M | 32.08M | 32.13M | 33.02M | 33.09M | 33.09M | 32.29M | 33.81M | 33.81M |
|
Shareholder's Equity
|
| 1.69M | | | 2.71M | 2.52M | 2.16M | 1.78M | 1.78M | 3.26M | 2.92M | 2.59M | 2.73M | 7.32M | 7.11M | 7.61M | 11.40M | 15.90M | 17.19M | 31.11M | 30.87M | 31.59M | 29.36M | 29.46M | 27.79M | 26.81M | 33.33M | 33.84M | 32.99M | 32.08M | 32.13M | 33.02M | 33.09M | 33.09M | 32.29M | 33.81M | 33.81M |
|
Liabilities and Shareholders Equity
|
| 8.32M | | | 7.30M | 7.00M | 6.43M | 6.14M | 6.06M | 7.06M | 6.43M | 5.08M | 5.33M | 9.88M | 9.79M | 10.31M | 14.11M | 97.25M | 97.69M | 95.61M | 93.68M | 93.39M | 90.47M | 90.05M | 86.39M | 84.24M | 91.90M | 91.26M | 91.09M | 90.12M | 88.95M | 90.08M | 87.12M | 89.55M | 86.93M | 85.75M | 83.81M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.04M | 0.38M | 0.38M | -0.08M | 0.09M | 0.69M | 0.37M | 0.17M | 1.35M | 1.53M | 1.69M | 1.94M | 2.21M | 2.27M | 2.32M | 2.38M | 2.41M | 2.43M |
|
Retained Earnings
|
| -16.74M | | | -17.48M | -17.68M | -18.05M | -18.44M | -18.46M | -18.46M | -18.83M | -19.18M | -19.07M | -19.26M | -19.52M | -20.03M | -19.86M | -43.66M | -42.57M | -28.93M | -27.68M | -27.35M | -29.50M | -29.03M | -30.32M | -30.45M | -19.83M | -18.98M | -19.23M | -19.79M | -19.17M | -17.85M | -17.62M | -17.46M | -18.08M | -16.59M | -16.60M |
|
Preferred Shares
|
| | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | |