|
Cash & Equivalents
|
3.13M | 6.20M | 6.89M | 5.25M | 8.88M | 12.06M | 13.96M | 10.10M | 11.70M | 14.70M | 15.58M | 15.38M | 16.03M | 16.75M | 19.02M | 18.85M | 19.62M | 20.15M | 23.13M | 22.48M | 23.47M | 25.38M | 25.71M | 24.95M | 25.00M | 26.34M | 28.61M | 27.45M | 7.60M | 11.50M | 13.29M | 14.44M | 10.71M | 14.20M | 17.86M | 8.19M | 7.59M | 8.03M | 7.61M | 7.32M | 7.42M | 9.47M | 10.28M | 10.20M | 14.62M | 18.74M | 21.20M | 17.21M | 10.54M | 10.04M | 14.58M | 15.94M | 37.44M | 41.69M | 45.26M | 27.33M | 20.37M | 17.97M | 19.83M | 22.05M | 19.25M | 16.23M |
|
Short-term Investments
|
| | 0.70M | | 0.70M | 0.50M | 0.50M | 0.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.48M | 3.49M | 0.53M | 0.43M | 0.46M | 0.41M | 0.28M | 0.27M | 0.23M | | | | | 4.87M |
|
Cash & Current Investments
|
3.13M | 6.20M | 7.59M | 5.25M | 9.58M | 12.56M | 14.46M | 10.60M | 11.70M | 14.70M | 15.58M | 15.38M | 16.03M | 16.75M | 19.02M | 18.85M | 19.62M | 20.15M | 23.13M | 22.48M | 23.47M | 25.38M | 25.71M | 24.95M | 25.00M | 26.34M | 28.61M | 27.45M | 7.60M | 11.50M | 13.29M | 14.44M | 10.71M | 14.20M | 17.86M | 8.19M | 7.59M | 8.03M | 7.61M | 7.32M | 7.42M | 9.47M | 10.28M | 10.20M | 14.62M | 18.74M | 21.20M | 17.21M | 14.03M | 13.53M | 15.10M | 16.37M | 37.89M | 42.10M | 45.55M | 27.60M | 20.60M | 17.97M | 19.83M | 22.05M | 19.25M | 21.10M |
|
Receivables - Net
|
| | 6.24M | | 8.28M | 6.82M | 6.19M | 7.94M | 9.27M | 6.89M | 5.50M | 5.78M | 7.23M | 7.40M | 5.75M | 5.89M | 7.74M | 7.55M | 5.03M | 6.46M | 7.38M | 5.54M | 4.39M | 5.34M | 6.74M | 6.66M | 5.38M | 9.82M | 11.94M | 10.22M | 12.17M | 11.52M | 11.60M | 11.37M | 10.56M | 10.16M | 9.17M | 9.22M | 9.30M | 8.05M | 9.46M | 9.53M | 8.44M | 13.49M | 12.83M | 12.23M | 16.54M | 17.29M | 22.49M | 21.13M | 21.21M | 20.99M | 21.58M | 20.71M | 18.18M | 22.86M | 30.07M | 28.36M | 29.50M | 21.18M | 23.35M | 20.89M |
|
Receivables
|
| | 6.24M | | 8.28M | 6.82M | 6.19M | 7.94M | 9.27M | 6.89M | 5.50M | 5.78M | 7.23M | 7.40M | 5.75M | 5.89M | 7.74M | 7.55M | 5.03M | 6.46M | 7.38M | 5.54M | 4.39M | 5.34M | 6.74M | 6.66M | 5.38M | 9.82M | 11.94M | 10.22M | 12.17M | 11.52M | 11.60M | 11.37M | 10.56M | 10.16M | 9.17M | 9.22M | 9.30M | 8.05M | 9.46M | 9.53M | 8.44M | 13.49M | 12.83M | 12.23M | 16.54M | 17.29M | 22.49M | 21.13M | 21.21M | 20.99M | 21.58M | 20.71M | 18.18M | 22.86M | 30.07M | 28.36M | 29.50M | 21.18M | 23.35M | 20.89M |
|
Raw Materials
|
| | | | | | 2.78M | | | 2.92M | 2.16M | 2.58M | 2.64M | 2.82M | 2.75M | 2.85M | 2.88M | 2.74M | 2.50M | 3.02M | 2.67M | 2.64M | 2.54M | 2.31M | 2.36M | | 2.69M | 2.58M | 3.82M | 3.89M | 3.42M | 4.64M | 4.57M | 5.09M | 4.65M | 5.07M | 5.33M | 5.84M | 5.37M | 5.47M | 5.33M | 4.80M | 5.37M | 5.98M | 6.38M | 6.77M | 10.40M | 11.18M | 13.69M | 16.58M | 16.89M | 18.46M | 16.83M | 16.99M | 15.95M | 17.10M | 16.87M | 17.59M | 16.11M | | | |
|
Work In Process
|
| | | | | | 0.35M | | | 0.37M | 0.45M | 0.46M | 0.33M | 0.33M | 0.22M | 0.45M | 0.37M | 0.40M | 0.41M | 0.50M | 0.68M | 0.46M | 0.29M | 0.62M | 0.42M | | 0.73M | 0.89M | 1.24M | 1.01M | 0.79M | 1.18M | 1.29M | 1.18M | 1.03M | 0.78M | 0.96M | 0.88M | 0.95M | 1.11M | 1.54M | 1.04M | 1.08M | 0.99M | 1.04M | 1.15M | 1.25M | 1.56M | 1.73M | 2.03M | 2.43M | 2.37M | 2.34M | 1.99M | 1.56M | 9.42M | 6.78M | 8.29M | 5.94M | | | |
|
Finished Goods
|
| | | | | | 0.56M | | | 0.46M | 0.42M | 0.26M | 0.29M | 0.25M | 0.17M | 0.42M | 0.54M | 0.55M | 0.73M | 0.52M | 0.55M | 0.56M | 0.57M | 0.40M | 0.43M | | 0.17M | 0.37M | 0.84M | 1.06M | 0.69M | 0.77M | 0.93M | 0.76M | 0.78M | 1.24M | 0.82M | 0.94M | 0.81M | 1.09M | 1.01M | 1.03M | 0.97M | 1.20M | 1.24M | 1.40M | 1.17M | 2.13M | 2.05M | 2.42M | 3.19M | 3.60M | 3.82M | 3.11M | 2.48M | 4.69M | 4.76M | 5.57M | 4.50M | | | |
|
Inventory
|
| | 3.49M | | 4.27M | 4.67M | 3.90M | 4.74M | 4.45M | 3.84M | 3.13M | 3.42M | 3.36M | 3.48M | 3.24M | 3.80M | 3.87M | 3.79M | 3.77M | 4.17M | 4.02M | 3.80M | 3.52M | 3.45M | 3.31M | 3.40M | 3.68M | 3.92M | 6.21M | 6.03M | 4.97M | 6.67M | 6.86M | 7.10M | 6.52M | 7.15M | 7.18M | 7.72M | 7.18M | 7.72M | 7.93M | 6.92M | 7.48M | 8.21M | 8.70M | 9.36M | 12.86M | 14.91M | 17.52M | 21.09M | 22.57M | 24.49M | 23.07M | 22.16M | 20.09M | 31.33M | 28.56M | 31.66M | 26.84M | 27.61M | 27.61M | 28.00M |
|
Current Deferred Tax Assets
|
| | | | | 0.48M | 0.45M | 0.47M | 0.47M | 0.44M | 1.00M | 1.10M | 0.93M | 1.13M | 0.70M | 0.64M | 0.72M | 0.71M | 0.53M | 0.68M | 0.64M | 0.61M | 0.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 0.43M | | 0.17M | 0.37M | 0.30M | 0.30M | 0.25M | 0.37M | 0.36M | 0.39M | 0.25M | 0.39M | 0.37M | 0.33M | 0.26M | 0.41M | 0.47M | 0.41M | 0.27M | 0.40M | 0.64M | 0.61M | 0.30M | 0.46M | 0.34M | 0.37M | 0.63M | 0.71M | 0.58M | 0.66M | 0.43M | 0.78M | 0.68M | 0.76M | 0.54M | 0.91M | 0.81M | 0.69M | 0.45M | 0.71M | 0.78M | 0.56M | 0.53M | 0.80M | 1.48M | 1.85M | 1.55M | 1.87M | 1.70M | 2.44M | 1.50M | 2.01M | 2.25M | 3.87M | 2.38M | 3.21M | 2.65M | 4.09M | 4.64M | 5.10M |
|
Current Assets
|
| | 17.06M | | 21.59M | 24.40M | 24.80M | 23.56M | 26.14M | 26.25M | 25.58M | 26.07M | 27.80M | 29.15M | 29.08M | 29.51M | 32.21M | 32.60M | 32.93M | 34.20M | 35.78M | 35.73M | 34.26M | 34.35M | 35.35M | 36.86M | 38.01M | 41.57M | 26.38M | 28.47M | 31.00M | 33.29M | 29.60M | 33.46M | 35.62M | 26.26M | 24.49M | 25.87M | 24.89M | 23.78M | 25.26M | 26.64M | 26.96M | 32.46M | 36.69M | 41.13M | 52.08M | 51.27M | 55.59M | 57.63M | 60.05M | 63.87M | 83.58M | 86.56M | 85.78M | 85.39M | 81.38M | 81.20M | 78.81M | 74.92M | 74.85M | 75.09M |
|
Property, Plant & Equipment (Net)
|
| | 0.72M | | 1.14M | 1.10M | 1.13M | 1.24M | 1.23M | 1.25M | 1.25M | 1.25M | 1.14M | 1.20M | 1.25M | 1.32M | 1.33M | 1.22M | 1.27M | 1.23M | 1.19M | 1.18M | 1.11M | 1.01M | 0.98M | 0.99M | 0.94M | 0.93M | 1.52M | 1.54M | 1.54M | 2.40M | 2.94M | 2.86M | 2.72M | 2.62M | 2.57M | 2.42M | 2.42M | 2.34M | 2.29M | 2.42M | 2.35M | 2.54M | 2.46M | 2.40M | 2.69M | 2.80M | 2.96M | 3.07M | 3.13M | 3.21M | 3.22M | 3.14M | 3.19M | 4.77M | 4.53M | 4.57M | 4.46M | 4.43M | 4.68M | 4.72M |
|
Goodwill
|
| | 1.66M | | 1.66M | 1.66M | 1.66M | 1.83M | 1.71M | 1.71M | 1.71M | 1.71M | 1.71M | 1.71M | 1.71M | 1.71M | 1.71M | 1.71M | 1.71M | 1.71M | 1.71M | 1.71M | 1.71M | 1.71M | 1.71M | 1.71M | 1.71M | 1.71M | 13.74M | 13.74M | 13.74M | 13.74M | 13.74M | 13.74M | 13.74M | 13.74M | 13.74M | 13.74M | 13.74M | 13.74M | 13.74M | 13.74M | 13.74M | 13.74M | 13.74M | 13.74M | 21.45M | 21.86M | 21.72M | 21.39M | 21.61M | 21.64M | 21.71M | 21.58M | 21.73M | 33.28M | 34.87M | 32.48M | 30.74M | 31.24M | 32.44M | 32.31M |
|
Intangibles
|
| | 1.08M | | 1.01M | 0.98M | 0.94M | 1.73M | 1.73M | 1.73M | 3.11M | 3.11M | 3.11M | 3.11M | 3.11M | 3.11M | 3.11M | 3.11M | 2.99M | 3.11M | 3.11M | 2.99M | 2.99M | 2.99M | 2.99M | 0.93M | 0.36M | 2.99M | 12.49M | 19.29M | | 19.29M | 19.29M | 19.29M | 18.79M | 19.29M | 19.29M | 18.79M | 13.65M | 18.79M | 18.79M | 12.73M | 6.71M | 12.12M | 11.81M | 11.50M | 13.21M | 20.91M | 19.91M | 18.89M | 8.37M | 18.05M | 17.61M | 16.96M | 29.20M | 28.82M | 27.06M | 27.88M | 26.38M | 26.14M | 26.65M | 25.67M |
|
Goodwill & Intangibles
|
| | -0.41M | | 2.67M | 2.63M | 2.60M | 0.00M | 3.43M | 3.43M | 4.81M | 4.81M | 4.81M | 4.81M | 4.81M | 4.81M | 4.81M | 4.81M | 4.70M | 4.81M | 4.81M | 4.70M | 4.70M | 4.70M | 4.70M | 2.64M | 2.07M | 4.70M | 26.23M | 33.03M | 13.74M | 33.03M | 33.03M | 33.03M | 32.53M | 33.03M | 33.03M | 32.53M | 27.39M | 32.53M | 32.53M | 26.46M | 20.45M | 25.86M | 25.55M | 25.24M | 34.65M | 42.77M | 41.63M | 40.29M | 29.97M | 39.68M | 39.32M | 38.54M | 50.93M | 62.10M | 61.93M | 60.35M | 57.12M | 57.37M | 59.08M | 57.98M |
|
Long-Term Deferred Tax
|
| | 0.49M | | | 2.42M | 2.03M | 2.02M | 1.64M | 1.55M | 1.03M | 0.94M | 0.94M | 0.96M | 1.03M | 1.07M | 0.92M | 0.74M | 0.88M | 0.74M | 0.60M | 0.64M | 1.25M | 1.22M | 1.14M | 1.10M | 1.11M | 1.12M | | | 2.61M | | | | | | | | | | | | | | | | | | | | 0.28M | 0.68M | 0.96M | 1.38M | 1.44M | | | | 0.07M | | | |
|
Other Non-Current Assets
|
| | 0.20M | | 0.18M | 0.17M | 0.50M | 0.20M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.23M | 0.23M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.10M | 0.10M | 0.10M | 0.34M | 0.43M | 1.14M | 1.14M | 0.52M | 0.50M | 0.94M | 1.01M | 0.90M | 1.06M | 0.85M | 1.06M | 1.01M | 0.97M | 0.83M |
|
Non-Current Assets
|
| | 4.35M | | 4.68M | 6.82M | 6.44M | 8.31M | 7.63M | 7.42M | 6.82M | 9.41M | 6.38M | 6.35M | 6.40M | 6.42M | 6.18M | 5.78M | 5.81M | 5.54M | 5.29M | 5.24M | 5.72M | 5.55M | 5.25M | 5.17M | 4.84M | 4.79M | 30.33M | 31.74M | 31.49M | 32.15M | 32.44M | 32.02M | 31.57M | 35.18M | 36.30M | 35.43M | 34.82M | 35.28M | 34.60M | 36.15M | 35.07M | 34.67M | 34.00M | 33.60M | 51.83M | 51.66M | 50.44M | 49.07M | 50.02M | 49.65M | 49.28M | 48.86M | 49.05M | 74.14M | 79.18M | 77.17M | 73.48M | 73.11M | 74.81M | 73.19M |
|
Assets
|
| 21.47M | 21.41M | | 26.27M | 31.23M | 31.24M | 31.87M | 33.77M | 33.67M | 32.40M | 35.48M | 34.18M | 35.50M | 35.48M | 35.94M | 38.40M | 38.38M | 38.74M | 39.74M | 41.07M | 40.97M | 39.98M | 39.91M | 40.61M | 42.03M | 42.84M | 46.35M | 56.70M | 60.21M | 62.49M | 65.43M | 62.04M | 65.48M | 67.19M | 61.44M | 60.80M | 61.30M | 59.72M | 59.06M | 59.86M | 62.79M | 62.03M | 67.13M | 70.69M | 74.73M | 103.91M | 102.93M | 106.03M | 106.70M | 110.07M | 113.52M | 132.86M | 135.42M | 134.83M | 159.53M | 160.55M | 158.37M | 152.29M | 148.03M | 149.65M | 148.28M |
|
Accounts Payables
|
| | 1.67M | | 2.10M | 1.73M | 1.03M | 1.94M | 2.12M | 1.49M | 1.04M | 1.40M | 1.33M | 1.51M | 1.06M | 1.56M | 1.71M | 1.55M | 1.23M | 1.91M | 1.71M | 1.54M | 0.91M | 1.36M | 1.47M | 1.25M | 1.37M | 1.83M | 2.82M | 2.36M | 2.03M | 3.28M | 2.74M | 3.02M | 1.79M | 2.51M | 2.41M | 2.73M | 1.98M | 2.30M | 2.62M | 2.20M | 2.42M | 3.65M | 3.52M | 3.85M | 4.28M | 5.90M | 7.80M | 8.18M | 7.39M | 7.80M | 5.74M | 7.30M | 5.52M | 11.39M | 8.28M | 9.21M | 9.48M | 9.22M | 9.85M | 9.85M |
|
Notes Payables
|
| | 0.08M | | | 0.42M | 0.42M | 0.42M | 0.53M | 0.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 1.76M | | 2.10M | 2.15M | 1.46M | 2.36M | 2.65M | 1.67M | 1.04M | 1.40M | 1.33M | 1.51M | 1.06M | 1.56M | 1.71M | 1.55M | 1.23M | 1.91M | 1.71M | 1.54M | 0.91M | 1.36M | 1.47M | 1.25M | 1.37M | 1.83M | 2.82M | 2.36M | 2.03M | 3.28M | 2.74M | 3.02M | 1.79M | 2.51M | 2.41M | 2.73M | 1.98M | 2.30M | 2.62M | 2.20M | 2.42M | 3.65M | 3.52M | 3.85M | 4.28M | 5.90M | 7.80M | 8.18M | 7.39M | 7.80M | 5.74M | 7.30M | 5.52M | 11.39M | 8.28M | 9.21M | 9.48M | 9.22M | 9.85M | 9.85M |
|
Accumulated Expenses
|
| | 1.78M | | 1.50M | 1.72M | 1.79M | 1.23M | 1.42M | 1.54M | 1.56M | 1.17M | 1.32M | 1.48M | 1.64M | 1.23M | 1.44M | 1.57M | 1.53M | 1.33M | 1.53M | 1.61M | 1.47M | 1.18M | 1.43M | 1.52M | 1.59M | 1.19M | 2.10M | 2.22M | 2.78M | 1.75M | 2.29M | 2.70M | 2.92M | 1.73M | 1.98M | 1.95M | 2.01M | 1.46M | 1.87M | 2.03M | 1.94M | 2.04M | 2.60M | 2.88M | 4.08M | 2.90M | 3.09M | 3.54M | 3.91M | 3.26M | 3.57M | 4.03M | 4.16M | 6.48M | 4.79M | 5.01M | 5.42M | | | |
|
Other Accumulated Expenses
|
| | 0.48M | | 0.88M | 0.36M | 0.44M | | 0.71M | 0.64M | 0.38M | 0.41M | 0.34M | 0.26M | 0.30M | 0.44M | 0.41M | 0.34M | 0.28M | 0.37M | 0.46M | 0.39M | 0.34M | 0.39M | 0.30M | 0.36M | 0.17M | 0.40M | 0.53M | 0.40M | 2.17M | 0.53M | 2.35M | 2.24M | 1.11M | 1.08M | 0.57M | 0.59M | 0.50M | 0.47M | 0.40M | 0.44M | 0.80M | 0.75M | 0.87M | 0.74M | 1.27M | 1.39M | 1.60M | 1.39M | 1.56M | 1.61M | 1.66M | 1.56M | 1.48M | 2.03M | 1.95M | 2.04M | 1.73M | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.05M | | 5.36M | 5.83M | 6.28M | 9.34M | 12.17M | 2.12M | | | | | | | | | | | 4.10M | 4.10M | 4.10M | 4.10M | 4.10M | 4.10M | 4.10M | 4.10M | 4.10M | 9.63M | 11.99M | 8.27M | 7.49M | 6.88M | 6.43M | 6.53M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.39M | 1.35M | 1.32M | 1.30M | 1.30M | 1.24M | 1.30M | 1.22M | 1.16M | 1.15M | 1.21M | 1.37M | 1.44M | 1.42M | 1.43M | 1.65M | 1.71M | 1.73M | 1.73M | 1.92M | 2.02M | 1.85M | 1.95M | 1.99M | 2.06M | 2.10M | 2.06M |
|
Current Taxes
|
| | | | | | 0.01M | | | | 0.08M | | 0.34M | 0.33M | 0.08M | | 0.62M | 0.03M | 0.02M | 0.14M | 0.24M | 0.01M | 0.03M | | | 0.55M | 0.57M | 1.62M | 0.94M | 1.09M | 1.20M | 1.77M | 1.29M | 1.22M | 0.70M | 0.95M | 0.70M | 0.87M | 0.87M | 0.66M | 0.77M | 0.63M | 0.82M | 1.16M | 1.11M | 1.12M | 2.02M | 1.62M | 1.54M | 1.33M | 1.41M | 2.27M | 1.18M | 1.12M | 1.04M | 0.51M | | | 0.09M | | | |
|
Current Deferred Revenue
|
| | 0.12M | | 0.10M | | 0.42M | | | | 0.26M | 0.20M | 0.20M | 0.15M | 0.07M | | | | 0.07M | | | | 0.17M | | | | 0.07M | | 0.79M | 1.11M | 0.89M | 0.77M | 0.73M | 1.05M | 1.26M | 0.81M | 0.71M | 0.74M | 0.46M | 0.60M | 0.67M | 1.39M | 0.40M | 1.19M | 0.89M | 2.08M | 6.04M | 5.42M | 5.70M | 5.08M | 4.50M | 5.45M | 5.18M | 4.40M | 3.80M | 5.60M | 5.49M | 6.98M | 6.40M | 6.30M | 7.00M | 7.70M |
|
Total Current Liabilities
|
| | 5.26M | | 5.98M | 5.79M | 5.04M | 0.47M | 6.18M | 5.29M | 4.58M | 4.50M | 5.01M | 5.12M | 4.33M | 4.46M | 5.54M | 4.88M | 4.37M | 5.24M | 5.35M | 4.90M | 4.06M | 4.22M | 4.67M | 5.03M | 5.06M | 6.43M | 9.73M | 8.87M | 14.42M | 15.64M | 15.68M | 19.58M | 21.42M | 11.55M | 9.12M | 9.60M | 8.36M | 8.02M | 8.79M | 9.28M | 8.86M | 11.17M | 11.72M | 13.54M | 25.07M | 24.15M | 26.90M | 27.10M | 26.87M | 28.20M | 25.37M | 26.59M | 24.30M | 39.65M | 36.25M | 35.94M | 31.95M | 31.33M | 30.96M | 32.45M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.00M | 15.12M | 14.09M | 13.07M | 12.04M | 11.02M | 9.99M | 8.97M | 7.94M | 10.81M | 9.11M | 7.82M | 7.54M | 4.95M | 3.67M | 2.34M |
|
Non-Current Deffered Revenue
|
| | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.03M | 1.33M | 1.21M | 1.26M | 1.21M | 1.43M | 1.41M | 1.37M | 1.11M |
|
Non-Current Deferred Tax Liability
|
| | -0.49M | | | | | | | | | | | | | | | | | | | | | | | | | | 4.10M | 4.01M | 2.61M | 2.54M | 2.46M | 2.40M | 2.69M | 2.60M | 2.50M | 2.38M | 2.26M | 2.17M | 2.05M | 2.18M | 1.92M | 1.91M | 1.84M | 1.70M | 1.38M | 0.94M | 0.57M | 0.22M | | | | | | 1.13M | 1.79M | 0.76M | | 0.26M | 0.53M | 0.44M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.37M | 5.86M | 5.41M | 3.79M | 5.95M | 5.62M | 7.35M | 6.05M | 6.91M | 6.62M | 6.54M | 5.25M | 6.32M | 5.96M | 5.63M | 4.71M | 6.05M | 5.69M | 5.23M | 3.50M | 6.66M | 11.92M | 11.60M | 9.02M | 10.65M | 10.42M | 9.97M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.25M | 3.57M | 5.74M | 6.99M | | | 0.20M | 0.20M | 0.46M | 0.46M | 0.46M | 0.46M | 0.45M | 0.45M | 0.45M | 0.44M | 0.44M | 0.44M | 0.93M | 1.37M | 1.33M | 1.24M | 1.04M | 1.04M | 1.06M | 1.00M | 1.09M | 1.95M | 1.77M | 1.79M | 1.73M | 1.68M | 1.79M | 1.75M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.84M | 12.88M | 17.46M | 18.61M | | | 24.11M | 17.12M | 16.13M | 16.07M | 14.42M | 14.83M | 15.23M | 17.52M | 16.83M | 18.84M | 19.03M | 20.58M | 48.15M | 45.56M | 46.58M | 45.04M | 44.07M | 43.98M | 39.73M | 40.49M | 37.45M | 58.26M | 59.28M | 56.20M | 50.76M | 46.95M | 45.27M | 44.66M |
|
Total Liabilities
|
| | 5.30M | | 5.98M | 5.79M | 5.04M | 5.64M | | | | | | | | | | | | | | | | | | | 5.06M | | 15.09M | 16.45M | 23.20M | 25.61M | 18.14M | 21.98M | 24.31M | 17.32M | 16.59M | 16.54M | 14.88M | 15.29M | 15.68M | 17.97M | 17.28M | 19.28M | 19.47M | 21.01M | 49.08M | 46.93M | 47.91M | 46.28M | 45.11M | 45.02M | 40.79M | 41.49M | 38.55M | 60.21M | 61.05M | 57.99M | 52.50M | 48.63M | 47.06M | 46.41M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.05M | | 5.36M | 5.83M | 6.28M | 9.34M | 12.17M | 2.12M | | | | | | | | | | | 20.10M | 19.22M | 18.19M | 17.17M | 16.14M | 15.12M | 14.09M | 13.07M | 12.04M | 20.44M | 21.10M | 16.09M | 15.03M | 11.83M | 10.09M | 8.87M |
|
Common Equity
|
| | 16.10M | | 20.30M | 25.44M | 26.20M | 26.23M | 27.58M | 28.38M | 27.82M | 28.11M | 29.17M | 30.38M | 31.15M | 31.48M | 32.85M | 33.50M | 34.37M | 34.51M | 35.72M | 36.08M | 35.92M | 35.68M | 35.94M | 37.00M | 37.79M | 39.92M | 41.62M | 43.76M | 39.29M | 39.83M | 43.89M | 43.50M | 42.88M | 44.12M | 44.20M | 44.77M | 44.83M | 43.77M | 44.18M | 44.82M | 44.75M | 47.85M | 51.22M | 53.72M | 54.82M | 56.00M | 58.12M | 60.42M | 64.96M | 68.50M | 92.06M | 93.92M | 96.28M | 99.32M | 99.50M | 100.38M | 99.79M | 99.39M | 102.59M | 101.87M |
|
Shareholder's Equity
|
| | 16.10M | | 20.30M | 25.44M | 26.20M | 26.23M | 27.58M | 28.38M | 27.82M | 28.11M | 29.17M | 30.38M | 31.15M | 31.48M | 32.85M | 33.50M | 34.37M | 34.51M | 35.72M | 36.08M | 35.92M | 35.68M | 35.94M | 37.00M | 37.79M | 39.92M | 41.62M | 43.76M | 39.29M | 39.83M | 43.89M | 43.50M | 42.88M | 44.12M | 44.20M | 44.77M | 44.83M | 43.77M | 44.18M | 44.82M | 44.75M | 47.85M | 51.22M | 53.72M | 54.82M | 56.00M | 58.12M | 60.42M | 64.96M | 68.50M | 92.06M | 93.92M | 96.28M | 99.32M | 99.50M | 100.38M | 99.79M | 99.39M | 102.59M | 101.87M |
|
Liabilities and Shareholders Equity
|
| 21.47M | 21.41M | | 26.27M | 31.23M | 31.24M | 31.87M | 33.77M | 33.67M | 32.40M | 35.48M | 34.18M | 35.50M | 35.48M | 35.94M | 38.40M | 38.38M | 38.74M | 39.74M | 41.07M | 40.97M | 39.98M | 39.91M | 40.61M | 42.03M | 42.84M | 46.35M | 56.70M | 60.21M | 62.49M | 65.43M | 62.04M | 65.48M | 67.19M | 61.44M | 60.80M | 61.30M | 59.72M | 59.06M | 59.86M | 62.79M | 62.03M | 67.13M | 70.69M | 74.73M | 103.91M | 102.93M | 106.03M | 106.70M | 110.07M | 113.52M | 132.86M | 135.42M | 134.83M | 159.53M | 160.55M | 158.37M | 152.29M | 148.03M | 149.65M | 148.28M |
|
Treasury Shares
|
| | 0.30M | | 0.10M | 0.08M | 0.20M | 0.08M | 0.13M | 0.12M | 0.11M | 0.08M | 0.10M | 0.10M | 0.18M | 0.12M | 0.12M | 0.12M | 0.10M | 0.03M | 0.03M | 0.03M | 0.06M | 0.03M | 0.03M | 0.03M | 0.10M | 0.03M | 0.03M | 0.03M | 0.08M | 0.03M | 0.03M | 0.03M | 0.11M | 0.03M | 0.03M | 0.03M | 0.17M | 0.03M | 0.03M | 0.03M | 0.24M | 0.03M | 0.03M | 0.03M | 0.26M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M |
|
Retained Earnings
|
| | -10.55M | | -6.64M | -1.46M | 1.22M | 1.26M | 1.18M | 1.27M | 1.25M | 1.19M | 1.93M | 3.02M | 3.71M | 4.00M | 5.36M | 6.19M | 7.15M | 7.59M | 8.67M | 8.98M | 9.01M | 9.09M | 9.58M | 10.67M | 11.67M | 13.75M | 15.19M | 17.21M | 12.65M | 13.03M | 17.04M | 16.48M | 15.68M | 16.82M | 16.63M | 17.28M | 18.00M | 16.86M | 17.03M | 17.49M | 17.11M | 19.32M | 21.93M | 24.11M | 24.39M | 24.97M | 27.09M | 29.61M | 32.85M | 35.67M | 38.46M | 40.74M | 42.20M | 42.86M | 43.09M | 43.58M | 45.09M | 42.76M | 42.26M | 41.32M |