|
Cash & Equivalents
|
1.74M | 2.83M | 1.40M | 0.89M | 0.89M | 0.56M | 0.78M | 1.57M | 1.03M | 1.59M | 2.67M | 2.32M | 2.44M | 2.94M | 2.27M | 2.24M | 1.70M | 1.17M | 0.85M | 2.47M | 1.93M | 2.47M | 1.57M | 4.56M | 3.65M | 4.41M | 5.15M | 4.25M | 3.85M | 2.31M | 3.80M | 3.06M | 2.51M | 2.39M | 2.52M | 10.58M | 1.30M | 2.35M | 8.77M | 7.00M | 8.19M | 5.91M | 6.95M | 6.81M | 10.70M | 10.50M | 10.19M | 11.82M | 11.04M | 8.83M | 5.79M | 3.10M | 1.45M | 1.99M | 0.98M | 0.96M | 1.32M | 3.81M | 3.76M | 4.60M | 6.00M | 3.89M |
|
Short-term Investments
|
| | 3.23M | | 4.18M | 4.18M | 4.18M | 3.48M | 3.98M | 3.23M | 2.24M | 2.98M | 3.24M | 2.74M | 2.98M | 2.74M | 2.98M | 2.98M | 2.49M | 1.74M | 1.98M | 3.72M | 4.47M | 5.95M | 6.70M | 5.20M | 5.47M | 2.98M | 0.49M | | | | | | | | 8.68M | 7.20M | 2.48M | 0.49M | 1.99M | 1.99M | 1.00M | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
1.74M | 2.83M | 4.63M | 0.89M | 5.08M | 4.74M | 4.96M | 5.05M | 5.01M | 4.82M | 4.91M | 5.31M | 5.68M | 5.67M | 5.26M | 4.98M | 4.69M | 4.15M | 3.34M | 4.21M | 3.91M | 6.19M | 6.04M | 10.51M | 10.35M | 9.61M | 10.62M | 7.23M | 4.34M | 2.31M | 3.80M | 3.06M | 2.51M | 2.39M | 2.52M | 10.58M | 9.97M | 9.55M | 11.25M | 7.49M | 10.19M | 7.90M | 7.95M | 6.81M | 10.70M | 10.50M | 10.19M | 11.82M | 11.04M | 8.83M | 5.79M | 3.10M | 1.45M | 1.99M | 0.98M | 0.96M | 1.32M | 3.81M | 3.76M | 4.60M | 6.00M | 3.89M |
|
Receivables - Net
|
| | 0.47M | | 0.49M | 0.42M | 0.35M | 0.59M | 0.36M | 0.43M | 0.61M | 0.69M | 0.53M | 0.38M | 0.63M | 0.72M | 0.43M | 0.56M | 1.01M | 0.76M | 0.73M | 0.79M | 0.72M | 1.46M | 0.97M | 0.68M | 0.99M | 1.01M | 0.71M | 0.87M | 1.34M | 1.00M | 0.99M | 0.85M | 0.93M | 1.28M | 0.93M | 0.89M | 1.64M | 1.88M | 0.98M | 1.54M | 1.80M | 2.39M | 2.05M | 2.42M | 2.69M | 2.65M | 1.41M | 1.70M | 1.76M | 2.09M | 1.50M | 1.86M | 2.19M | 2.62M | 1.95M | 2.31M | 3.77M | 3.35M | 2.38M | 2.55M |
|
Receivables - Other
|
| | 0.03M | | 0.03M | 0.03M | 0.04M | 0.03M | 0.03M | 0.02M | 0.04M | 0.02M | 0.03M | 0.03M | 0.04M | 0.05M | 0.02M | 0.03M | 0.02M | 0.03M | 0.04M | 0.02M | 0.04M | 0.06M | 0.16M | 0.16M | 0.31M | 0.08M | 0.09M | 0.13M | 0.15M | 0.06M | 0.13M | 0.39M | 0.49M | 0.46M | 0.47M | 0.02M | | 0.07M | 0.05M | 0.07M | 1.40M | 0.04M | 0.11M | 0.02M | 0.03M | 0.01M | 0.02M | 0.01M | 0.04M | 0.01M | 0.01M | 0.25M | 0.04M | 0.05M | 0.02M | 0.03M | 0.04M | 0.06M | 0.04M | 0.05M |
|
Receivables
|
| | 0.50M | | 0.52M | 0.45M | 0.38M | 0.62M | 0.39M | 0.45M | 0.65M | 0.71M | 0.56M | 0.40M | 0.67M | 0.77M | 0.45M | 0.59M | 1.02M | 0.79M | 0.78M | 0.81M | 0.75M | 1.52M | 1.13M | 0.84M | 1.30M | 1.09M | 0.80M | 1.00M | 1.49M | 1.06M | 1.11M | 1.24M | 1.43M | 1.75M | 1.40M | 0.90M | 1.64M | 1.94M | 1.03M | 1.61M | 3.20M | 2.43M | 2.16M | 2.44M | 2.72M | 2.66M | 1.44M | 1.71M | 1.80M | 2.10M | 1.50M | 2.11M | 2.23M | 2.68M | 1.97M | 2.34M | 3.81M | 3.40M | 2.42M | 2.61M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | 0.47M | 0.64M | 0.69M | 0.79M | 0.59M | 0.65M | 0.58M | 0.63M | 0.66M | | | | | | | 2.42M | | 2.24M | 1.63M | 1.59M | 1.27M | 1.25M | 1.31M | 1.36M | 1.56M | 1.51M | 1.87M |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.34M | 1.15M | 1.36M | 1.14M | 1.21M | 0.84M | 1.21M | 1.29M | 1.44M | 1.43M | | | | | | | 3.47M | | 4.83M | 5.33M | 5.82M | 5.51M | 5.61M | 6.12M | 5.75M | 5.76M | 5.58M | 5.95M |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66M | 0.41M | 0.50M | 0.86M | 0.52M | 0.16M | 0.03M | 0.22M | 0.02M | 0.03M | | | | | | | 0.15M | | 0.47M | 0.43M | 0.40M | 0.37M | 0.44M | 0.02M | 0.01M | 0.04M | 1.20M | 1.98M |
|
Inventory
|
| | 1.60M | | 1.64M | 1.76M | 1.67M | 1.58M | 1.67M | 1.80M | 1.65M | 1.44M | 1.57M | 1.49M | 1.21M | 0.95M | 0.94M | 1.04M | 0.95M | 0.58M | 0.65M | 0.86M | 0.87M | 0.98M | 1.23M | 1.77M | 2.13M | 2.10M | 2.62M | 2.73M | 2.05M | 1.93M | 1.84M | 2.25M | 2.33M | 2.04M | 2.49M | 2.68M | 2.52M | 1.60M | 1.89M | 2.09M | 2.09M | 2.12M | 2.42M | 2.67M | 3.09M | 3.44M | 4.60M | 5.32M | 6.04M | 6.33M | 7.54M | 7.39M | 7.81M | 7.15M | 7.30M | 7.46M | 7.11M | 7.36M | 8.29M | 9.80M |
|
Current Deferred Tax Assets
|
| | | | 0.01M | 0.05M | 0.06M | 0.04M | 0.02M | 0.03M | 0.03M | 0.00M | 0.02M | 0.02M | 0.02M | 0.01M | | | 0.03M | 0.02M | 0.06M | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 0.24M | | 0.17M | 0.10M | 0.08M | 0.13M | 0.18M | 0.15M | 0.16M | 0.20M | 0.17M | 0.16M | 0.17M | 0.16M | 0.25M | 0.34M | 0.17M | 0.20M | 0.31M | 0.33M | 0.25M | 0.58M | 0.50M | 0.69M | 0.60M | 0.57M | 0.38M | 0.36M | 0.31M | 0.40M | 0.49M | 0.72M | 0.64M | 0.76M | 0.66M | 0.50M | 0.26M | 0.48M | 0.25M | 0.39M | 0.32M | 0.49M | 0.36M | 0.49M | 0.30M | 0.39M | 0.27M | 0.59M | 0.41M | 0.73M | 0.46M | 0.72M | 0.49M | 0.62M | 0.22M | 0.31M | 0.40M | 0.62M | 0.46M | 0.58M |
|
Current Assets
|
| | 6.97M | | 7.42M | 7.10M | 7.15M | 7.42M | 7.27M | 7.27M | 7.36M | 7.67M | 8.00M | 7.74M | 7.27M | 6.81M | 6.31M | 6.09M | 5.47M | 5.74M | 5.64M | 8.19M | 7.88M | 13.25M | 13.03M | 12.74M | 14.35M | 10.91M | 8.04M | 6.27M | 7.51M | 6.39M | 5.82M | 6.22M | 6.42M | 14.66M | 14.05M | 13.62M | 13.19M | 10.95M | 11.32M | 9.94M | 12.16M | 11.81M | 15.53M | 16.08M | 16.26M | 18.30M | 17.33M | 16.43M | 13.99M | 12.25M | 10.95M | 11.96M | 11.47M | 11.35M | 10.79M | 13.89M | 15.04M | 15.92M | 17.14M | 16.83M |
|
Buildings
|
| | | | | | 2.67M | | 2.76M | 2.77M | 2.79M | 2.79M | 2.82M | 2.90M | 2.94M | 2.96M | 2.96M | 2.96M | 2.97M | 4.42M | 4.44M | 4.58M | 4.72M | 4.94M | 4.94M | 5.03M | 5.04M | 5.37M | 5.37M | 5.39M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | | | | 0.00M | | | | | 0.00M | | 0.00M | 0.01M | 0.19M | 0.22M | 0.20M | 1.27M | 0.53M | 0.65M | 0.74M | 1.08M | 0.02M | 0.52M | 1.04M | 3.69M | 7.48M | 13.32M | 17.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | | 0.05M | | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.07M | 0.33M | 0.35M | 0.35M | 0.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 2.71M | | 2.62M | 2.54M | 2.52M | 2.51M | 2.52M | 2.43M | 2.36M | 2.28M | 2.24M | 2.25M | 2.52M | 2.65M | 2.59M | 2.79M | 3.84M | 4.56M | 4.82M | 4.96M | 5.72M | 6.10M | 6.50M | 7.24M | 9.85M | 14.12M | 19.71M | 23.54M | 26.07M | 26.43M | 26.59M | 26.47M | 26.03M | 25.59M | 25.13M | 24.98M | 25.27M | 26.17M | 26.43M | 27.18M | 26.75M | 26.41M | 26.83M | 26.82M | 26.89M | 27.13M | 27.42M | 27.57M | 28.44M | 28.46M | 28.55M | 28.16M | 27.58M | 26.98M | 26.40M | 25.82M | 25.35M | 25.02M | 24.88M | 24.34M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | 0.50M | 0.50M | 0.50M | 0.50M | | | 0.49M | 0.49M | 0.49M | 0.49M | | | | | | 0.10M | 0.10M | 0.08M | 0.10M | 0.04M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.06M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.18M | 0.17M | 0.17M | 0.16M | 0.16M | 0.15M | 0.15M | 0.14M | 0.14M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.27M | 0.27M | 0.27M | 0.26M | 0.26M | 0.25M | 0.25M | 0.21M | 0.24M | 0.23M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M |
|
Long-Term Deferred Tax
|
| | 1.04M | | 1.24M | 1.32M | 1.31M | 1.22M | 1.23M | 1.25M | 1.25M | 1.10M | 1.07M | 1.06M | 1.15M | 1.15M | 1.36M | 1.34M | 1.23M | 0.91M | 0.77M | 0.54M | 0.45M | 0.27M | 0.29M | 0.29M | 0.20M | | 0.02M | 0.19M | 0.47M | 0.50M | 0.56M | | | | | | | | | | 0.44M | | | | 0.08M | | | | 0.67M | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 0.03M | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.06M | 0.06M | 0.06M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.05M | | 0.28M | | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 920.00 | 0.01M | 0.01M | 0.21M | 0.01M | 0.00M | 0.01M | 0.03M | 0.03M | 1.40M | 1.40M | 1.40M | 0.03M | 0.02M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 13.99M | 0.09M | 0.08M | 0.07M | 0.06M | 0.05M | 0.04M | 0.03M | 0.03M | 0.05M | 0.05M | 0.04M |
|
Non-Current Assets
|
| | 3.79M | | 3.87M | 3.88M | 3.84M | 3.75M | 3.77M | 3.70M | 3.67M | 3.44M | 3.37M | 3.32M | 3.69M | 4.30M | 4.46M | 4.65M | 5.58M | 5.49M | 5.61M | 6.04M | 6.66M | 7.13M | 7.55M | 7.83M | 10.35M | 14.42M | 20.02M | 24.02M | 26.79M | 27.24M | 26.92M | 27.02M | 26.31M | 25.82M | 25.36M | 25.22M | 25.50M | 29.11M | 29.34M | 30.05M | 28.19M | 27.81M | 28.20M | 28.16M | 28.20M | 28.40M | 28.66M | 29.97M | 30.87M | 30.87M | 33.06M | 32.58M | 32.34M | 31.70M | 31.06M | 30.56M | 30.06M | 29.70M | 29.58M | 28.90M |
|
Assets
|
| | 10.75M | | 11.29M | 10.98M | 10.99M | 11.17M | 11.04M | 10.97M | 11.03M | 11.11M | 11.37M | 11.07M | 10.96M | 11.12M | 10.77M | 10.74M | 11.05M | 11.23M | 11.24M | 14.22M | 14.54M | 20.38M | 20.57M | 20.58M | 24.70M | 25.33M | 28.06M | 30.29M | 34.30M | 33.63M | 32.74M | 33.24M | 32.73M | 40.48M | 39.41M | 38.85M | 38.69M | 40.05M | 40.66M | 39.99M | 40.35M | 39.62M | 43.73M | 44.23M | 44.47M | 46.70M | 45.98M | 46.40M | 44.86M | 43.12M | 44.01M | 44.55M | 43.81M | 43.05M | 41.86M | 44.45M | 45.10M | 45.62M | 46.72M | 45.73M |
|
Accounts Payables
|
| | 0.11M | | 0.06M | 0.10M | 0.15M | 0.22M | 0.11M | 0.17M | 0.23M | 0.17M | 0.17M | 0.17M | 0.45M | 0.37M | 0.15M | 0.24M | 0.85M | 0.59M | 0.50M | 0.55M | 0.66M | 0.76M | 0.96M | 0.89M | 1.89M | 1.62M | 3.61M | 3.43M | 1.72M | 0.93M | 0.78M | 1.06M | 1.22M | 1.17M | 0.86M | 0.94M | 1.22M | 1.20M | 1.24M | 0.99M | 1.35M | 1.23M | 1.15M | 1.28M | 1.61M | 1.52M | 1.65M | 1.69M | 2.00M | 1.74M | 2.05M | 1.85M | 2.12M | 2.14M | 2.56M | 2.50M | 2.48M | 1.97M | 2.59M | 2.32M |
|
Payables
|
| | 0.11M | | 0.06M | 0.10M | 0.15M | 0.22M | 0.11M | 0.17M | 0.23M | 0.17M | 0.17M | 0.17M | 0.45M | 0.37M | 0.15M | 0.24M | 0.85M | 0.59M | 0.50M | 0.55M | 0.66M | 0.76M | 0.96M | 0.89M | 1.89M | 1.62M | 3.61M | 3.43M | 1.72M | 0.93M | 0.78M | 1.06M | 1.22M | 1.17M | 0.86M | 0.94M | 1.22M | 1.20M | 1.24M | 0.99M | 1.35M | 1.23M | 1.15M | 1.28M | 1.61M | 1.52M | 1.65M | 1.69M | 2.00M | 1.74M | 2.05M | 1.85M | 2.12M | 2.14M | 2.56M | 2.50M | 2.48M | 1.97M | 2.59M | 2.32M |
|
Accumulated Expenses
|
| | 0.37M | | 0.65M | 0.33M | 0.30M | 0.24M | 0.23M | 0.21M | 0.26M | 0.23M | 0.29M | 0.21M | 0.29M | 0.28M | 0.46M | 0.37M | | | | | 0.02M | | | | | | | | | | | | 0.36M | 0.31M | 0.23M | 0.32M | 0.40M | 0.20M | 0.27M | 0.22M | 0.53M | 0.29M | | | 0.59M | 1.52M | 0.66M | 0.58M | 0.97M | 0.75M | 0.96M | 0.78M | 0.94M | 0.88M | 1.27M | 1.14M | 1.20M | 0.78M | 1.05M | 0.98M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | | | 0.38M | 0.23M | 0.13M | 0.15M | 0.26M |
|
Short term Debt
|
| | 0.04M | | 0.17M | 0.17M | 0.17M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.15M | 0.12M | 0.08M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.14M | 0.50M | 0.15M | 0.32M | 0.45M | 0.56M | 0.84M | 0.84M | 0.85M | 0.85M | 1.29M | 1.27M | 0.57M | 1.04M | 0.71M | 0.76M | 0.77M | 0.77M | 0.78M | 0.81M | 0.95M | 0.97M | 1.00M | 1.04M | 1.06M | 1.09M | 1.41M | 1.43M | 1.44M | 1.46M | 1.48M | 1.50M | 1.52M | 1.54M | 1.59M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.09M | 0.10M | 0.10M | 0.10M | 0.10M | 0.11M | 0.11M | 0.11M | 0.11M | 0.02M | 0.03M | 0.03M | 0.05M | 0.07M | 0.64M | 0.60M | 0.53M | 0.48M | 0.43M | 0.38M | 0.32M | 0.08M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | 0.00M | 0.00M | | 735.00 | 964.00 | 0.00M | 0.00M | | 0.00M | 0.01M | | | 0.00M |
|
Current Deferred Revenue
|
| | | | 0.01M | 0.01M | 0.01M | 0.01M | | | | | 0.25M | | | | | 0.01M | 0.01M | 0.01M | | | | | | 0.03M | 0.03M | | | | 0.02M | 0.02M | 0.02M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability
|
| | 0.00M | | | | | | | | | | | | | | 0.02M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 0.53M | | 0.89M | 0.61M | 0.64M | 0.64M | 0.52M | 0.55M | 0.67M | 0.58M | 0.89M | 0.57M | 0.64M | 0.84M | 0.83M | 0.82M | 1.01M | 0.71M | 0.58M | 0.68M | 0.79M | 0.89M | 1.09M | 1.05M | 2.06M | 1.76M | 4.25M | 3.58M | 2.06M | 1.41M | 1.37M | 1.93M | 2.57M | 2.02M | 1.71M | 2.23M | 2.50M | 1.86M | 2.38M | 1.80M | 2.21M | 2.10M | 2.03M | 2.17M | 2.53M | 2.57M | 2.73M | 2.71M | 3.07M | 3.84M | 4.19M | 3.33M | 4.20M | 4.18M | 4.56M | 4.47M | 4.41M | 3.87M | 4.45M | 4.00M |
|
Non-Current Debt
|
| | 0.94M | | 1.36M | 1.31M | 1.27M | 1.22M | 1.18M | 1.13M | 1.09M | 1.04M | 0.99M | 0.94M | 0.90M | 0.85M | 0.80M | 0.76M | 0.75M | 0.73M | 0.72M | 3.13M | 3.05M | 2.99M | 2.95M | 2.91M | 2.88M | 3.12M | 3.58M | 5.73M | 8.64M | 8.73M | 8.56M | 8.63M | 8.42M | 8.21M | 8.00M | 7.34M | 7.15M | 7.99M | 8.81M | 9.00M | 8.74M | 8.54M | 8.35M | 8.55M | 8.33M | 9.98M | 9.73M | 9.48M | 9.19M | 8.92M | 8.64M | 10.90M | 10.54M | 10.17M | 9.80M | 9.42M | 9.04M | 8.65M | 8.26M | 7.90M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.31M | 1.28M | 1.26M | 1.14M | 1.21M | 1.19M | 1.16M | 1.03M | 1.11M | 1.08M | 2.25M | 2.25M | 2.21M | 4.32M | 4.37M | 4.08M | 4.66M | 4.04M | 4.15M | 4.56M | 4.11M | 4.14M | 4.12M |
|
Other Non-Current Liabilities
|
| | | | | 0.07M | 0.07M | 0.06M | 0.08M | 0.09M | 0.08M | 0.07M | 0.04M | 0.04M | 0.03M | 0.04M | 0.04M | 0.03M | 0.04M | 0.05M | 0.04M | 0.12M | 0.08M | 0.18M | 0.23M | 0.20M | 0.04M | 0.02M | 0.03M | 0.03M | 996.00 | | | | | | 0.06M | 0.09M | 0.06M | | | | | | | | | | | | | 9.58M | 9.26M | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | 0.94M | | | 1.92M | 1.34M | 1.28M | 1.70M | 1.68M | 1.75M | 1.62M | 1.89M | 1.51M | 0.93M | 1.69M | 1.62M | 0.79M | 0.78M | 0.78M | 0.75M | 3.24M | 3.13M | 3.17M | 3.17M | 3.12M | 2.92M | 3.20M | 3.61M | 5.76M | 8.64M | 8.73M | 8.56M | 8.63M | 8.42M | 8.21M | 8.05M | 7.43M | 7.21M | 9.20M | 10.00M | 10.16M | 9.87M | 9.65M | 9.43M | 9.60M | 9.35M | 10.98M | 10.70M | 11.70M | 11.41M | 11.12M | 12.96M | 15.20M | 14.62M | 14.23M | 13.84M | 13.57M | 13.17M | 12.76M | 12.41M | 11.93M |
|
Total Liabilities
|
-9.58M | -9.35M | 1.47M | -9.27M | 2.24M | 1.98M | 1.97M | 1.92M | 1.78M | 1.77M | 1.84M | 1.70M | 1.93M | 1.55M | 1.56M | 1.72M | 1.66M | 1.62M | 1.79M | 1.49M | 1.34M | 3.92M | 3.93M | 4.06M | 4.27M | 4.17M | 4.98M | 4.97M | 7.87M | 9.34M | 10.70M | 10.14M | 9.93M | 10.56M | 10.99M | 10.23M | 9.76M | 9.66M | 9.70M | 11.06M | 12.38M | 11.97M | 12.08M | 11.75M | 11.46M | 11.77M | 11.89M | 13.55M | 13.43M | 14.42M | 14.48M | 14.96M | 17.15M | 18.53M | 18.82M | 18.41M | 18.40M | 18.04M | 17.58M | 16.63M | 16.85M | 15.93M |
|
Total Debt
|
| | 0.99M | | 1.52M | 1.48M | 1.44M | 1.40M | 1.36M | 1.31M | 1.27M | 1.22M | 1.18M | 1.13M | 1.09M | 1.04M | 0.99M | 0.94M | 0.90M | 0.85M | 0.80M | 3.26M | 3.19M | 3.12M | 3.08M | 3.04M | 3.01M | 3.27M | 4.08M | 5.87M | 8.96M | 9.19M | 9.12M | 9.48M | 9.27M | 9.06M | 8.85M | 8.63M | 8.42M | 8.56M | 9.86M | 9.72M | 9.50M | 9.31M | 9.12M | 9.33M | 9.14M | 10.93M | 10.70M | 10.48M | 10.23M | 9.98M | 9.73M | 12.32M | 11.97M | 11.61M | 11.26M | 10.90M | 10.54M | 10.17M | 9.80M | 9.49M |
|
Common Equity
|
9.58M | 9.35M | 9.28M | 9.27M | 9.04M | 8.99M | 9.02M | 9.25M | 9.26M | 9.20M | 9.19M | 9.41M | 9.45M | 9.51M | 9.40M | 9.39M | 9.10M | 9.12M | 9.26M | 9.74M | 9.90M | 10.30M | 10.61M | 16.32M | 16.31M | 16.41M | 19.72M | 20.37M | 20.20M | 20.95M | 23.59M | 23.49M | 22.81M | 22.67M | 21.74M | 30.25M | 29.65M | 29.19M | 28.99M | 28.99M | 28.28M | 28.02M | 28.27M | 27.87M | 32.27M | 32.46M | 32.58M | 33.15M | 32.55M | 31.98M | 30.38M | 28.16M | 26.86M | 26.01M | 24.99M | 24.64M | 23.46M | 26.41M | 27.52M | 28.99M | 29.87M | 29.80M |
|
Shareholder's Equity
|
9.58M | 9.35M | 9.28M | 9.27M | 9.04M | 8.99M | 9.02M | 9.25M | 9.26M | 9.20M | 9.19M | 9.41M | 9.45M | 9.51M | 9.40M | 9.39M | 9.10M | 9.12M | 9.26M | 9.74M | 9.90M | 10.30M | 10.61M | 16.32M | 16.31M | 16.41M | 19.72M | 20.37M | 20.20M | 20.95M | 23.59M | 23.49M | 22.81M | 22.67M | 21.74M | 30.25M | 29.65M | 29.19M | 28.99M | 28.99M | 28.28M | 28.02M | 28.27M | 27.87M | 32.27M | 32.46M | 32.58M | 33.15M | 32.55M | 31.98M | 30.38M | 28.16M | 26.86M | 26.01M | 24.99M | 24.64M | 23.46M | 26.41M | 27.52M | 28.99M | 29.87M | 29.80M |
|
Liabilities and Shareholders Equity
|
| | 10.75M | | 11.29M | 10.98M | 10.99M | 11.17M | 11.04M | 10.97M | 11.03M | 11.11M | 11.37M | 11.07M | 10.96M | 11.12M | 10.77M | 10.74M | 11.05M | 11.23M | 11.24M | 14.22M | 14.54M | 20.38M | 20.57M | 20.58M | 24.70M | 25.33M | 28.06M | 30.29M | 34.30M | 33.63M | 32.74M | 33.24M | 32.73M | 40.48M | 39.41M | 38.85M | 38.69M | 40.05M | 40.66M | 39.99M | 40.35M | 39.62M | 43.73M | 44.23M | 44.47M | 46.70M | 45.98M | 46.40M | 44.86M | 43.12M | 44.01M | 44.55M | 43.81M | 43.05M | 41.86M | 44.45M | 45.10M | 45.62M | 46.72M | 45.73M |
|
Treasury Shares
|
| | | | 0.28M | 0.26M | | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.22M | 0.21M | 0.21M | 0.21M | 0.21M | 0.20M | 0.20M | 0.20M | 0.20M | 0.19M | 0.19M | 0.18M | 0.18M | 0.18M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.08M | 0.08M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M |
|
Retained Earnings
|
| | -0.20M | | -0.49M | -0.61M | -0.61M | -0.46M | -0.44M | -0.51M | -0.52M | -0.32M | -0.31M | -0.26M | -0.41M | -0.42M | -0.72M | -0.71M | -0.57M | -0.10M | -0.02M | 0.35M | 0.64M | 1.09M | 1.08M | 1.12M | 1.15M | 1.73M | 1.51M | 1.17M | 0.98M | 0.76M | 0.06M | -0.29M | -1.34M | -1.20M | -1.83M | -2.33M | -2.64M | -2.76M | -3.53M | -3.85M | -3.66M | -4.10M | -3.96M | -3.81M | -3.74M | -3.23M | -3.91M | -4.56M | -6.23M | -8.55M | -9.93M | -10.87M | -12.01M | -12.44M | -13.98M | -14.68M | -14.16M | -12.72M | -12.21M | -12.35M |