|
Cash & Equivalents
|
2.32M | 1.58M | 1.48M | 1.35M | 0.87M | 1.27M | 1.35M | 1.22M | 0.73M | 0.58M | 0.47M | 0.49M | 0.24M | 0.18M | 0.77M | 0.29M | 0.88M | 0.54M | 0.52M | 0.97M | 0.24M | 0.66M | 0.20M | 0.19M | 0.32M | 0.94M | 0.61M | 1.12M | 0.58M | 0.96M | 0.79M | 0.76M | 1.89M | 0.99M | 0.41M | 0.75M | 0.52M | 0.58M | 0.72M | 1.38M | 1.36M | 2.16M | 1.61M | 1.93M | 2.68M | 3.35M | 1.83M | 3.51M | 2.93M | 6.23M | 5.19M | 3.43M | 3.84M | 6.59M | 4.16M | 2.31M | 2.77M | 2.46M | 1.58M | 2.03M | 3.30M | 3.08M | 2.35M | 3.00M | 3.91M | 10.96M | 6.72M |
|
Short-term Investments
|
| | | | | | 0.05M | | | 0.06M | 0.05M | 0.06M | 0.07M | 0.06M | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.08M | 1.08M |
|
Cash & Current Investments
|
2.32M | 1.58M | 1.48M | 1.35M | 0.87M | 1.27M | 1.41M | 1.22M | 0.73M | 0.64M | 0.53M | 0.55M | 0.30M | 0.24M | 0.84M | 0.29M | 0.88M | 0.54M | 0.52M | 0.97M | 0.24M | 0.66M | 0.20M | 0.19M | 0.32M | 0.94M | 0.61M | 1.12M | 0.58M | 0.96M | 0.79M | 0.76M | 1.89M | 0.99M | 0.41M | 0.75M | 0.52M | 0.58M | 0.72M | 1.38M | 1.36M | 2.16M | 1.61M | 1.93M | 2.68M | 3.35M | 1.83M | 3.51M | 2.93M | 6.23M | 5.19M | 3.43M | 3.84M | 6.59M | 4.16M | 2.31M | 2.77M | 2.46M | 1.58M | 2.03M | 3.30M | 3.08M | 2.35M | 3.00M | 3.91M | 12.04M | 7.79M |
|
Receivables - Net
|
| | | | | | 6.84M | | | 6.47M | 5.86M | 6.14M | 5.71M | 6.84M | 4.58M | 5.07M | 4.03M | 5.17M | 4.67M | 3.46M | 4.09M | 8.56M | 8.99M | 8.97M | 9.87M | 13.08M | 12.11M | 10.99M | 11.93M | 13.06M | 13.20M | 12.36M | 14.03M | 14.98M | 12.68M | 14.05M | 17.40M | 19.73M | 25.91M | 21.88M | 21.96M | 21.35M | 18.43M | 13.68M | 12.48M | 20.25M | 22.89M | 24.31M | 27.57M | 52.31M | 57.16M | 65.20M | 61.98M | 57.08M | 42.60M | 30.34M | 30.45M | 27.52M | 25.96M | 27.27M | 32.63M | 33.81M | 33.70M | 0.84M | 42.38M | 66.49M | 77.08M |
|
Receivables - Other
|
| | | | | | 0.10M | | | 0.10M | 0.09M | 0.09M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | | | | | | | | | 0.10M | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | | | 6.94M | | | 6.57M | 5.95M | 6.24M | 5.76M | 6.84M | 4.58M | 5.07M | 4.03M | 5.17M | 4.67M | 3.46M | 4.09M | 8.56M | 8.99M | 8.97M | 9.87M | 13.08M | 12.11M | 10.99M | 11.93M | 13.06M | 13.20M | 12.36M | 14.03M | 14.98M | 12.68M | 14.05M | 17.40M | 19.86M | 25.91M | 21.88M | 21.96M | 21.35M | 18.43M | 13.68M | 12.48M | 20.25M | 22.98M | 24.31M | 27.57M | 52.31M | 57.16M | 65.20M | 61.98M | 57.08M | 42.60M | 30.34M | 30.45M | 27.52M | 25.96M | 27.27M | 32.63M | 33.81M | 33.70M | 0.84M | 42.38M | 66.49M | 77.08M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | | | | 0.89M | 1.00M | 1.05M | 0.99M | 0.95M | 0.71M | 1.25M | 1.20M | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 0.29M | 0.28M | 0.26M | 0.30M | 0.46M | 0.54M | 0.33M | 0.30M | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.24M | 1.21M | 1.10M | 1.09M | 2.99M | 2.81M | 2.63M | 2.48M | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | | | | | | | | -0.21M | 0.42M | 0.71M | 0.77M | | | | | | | | | | | | | | | 0.36M | 0.41M | 0.36M | 0.35M | 0.38M | 0.33M | 0.35M | 0.36M | 1.62M | 2.05M | 2.42M | 2.46M | 2.39M | 2.36M | 4.39M | 4.04M | 4.18M | 3.96M | 3.69M | 3.86M | 3.72M | 3.51M | 3.25M | 3.55M | 4.06M | 4.20M | 4.85M | 5.03M | 5.28M | 5.14M | 4.88M | 4.66M | 4.72M | 4.59M | 4.98M | 5.03M | 4.76M | 5.66M | 4.62M | 4.54M |
|
Prepaid Assets
|
0.01M | 0.19M | 0.24M | 0.04M | 0.14M | 0.16M | 0.10M | -0.05M | | 0.15M | 0.11M | 0.09M | 0.13M | -0.00M | 0.08M | 0.11M | 0.13M | 0.14M | 0.10M | 0.14M | 0.12M | 0.22M | 0.23M | 0.16M | 0.16M | 0.20M | 0.22M | 0.25M | 0.26M | 0.23M | 0.32M | 0.29M | 0.31M | 0.33M | 0.35M | 0.42M | 0.51M | 0.35M | 0.43M | 0.50M | 0.64M | 0.67M | 0.56M | 0.35M | 0.35M | 0.43M | 0.76M | 0.45M | 0.64M | 3.00M | 2.32M | 4.24M | 3.73M | 3.42M | 2.80M | 5.15M | 4.57M | 4.46M | 3.84M | 4.70M | 4.48M | 4.83M | 4.64M | 5.10M | 5.35M | 6.09M | 5.90M |
|
Current Assets
|
6.93M | 6.43M | 6.80M | 6.83M | 6.54M | 7.60M | 8.45M | 7.18M | | 7.72M | 7.38M | 7.73M | 7.11M | 7.20M | 9.00M | 5.47M | 5.04M | 5.85M | 5.37M | 4.61M | 4.48M | 9.45M | 9.42M | 9.32M | 10.36M | 14.23M | 12.94M | 12.71M | 13.18M | 14.61M | 14.66M | 13.79M | 16.56M | 16.65M | 13.80M | 16.85M | 20.48M | 23.06M | 29.52M | 26.16M | 26.33M | 28.55M | 24.78M | 20.27M | 19.54M | 27.69M | 29.30M | 31.95M | 34.62M | 64.78M | 68.19M | 76.88M | 73.68M | 71.89M | 54.53M | 43.04M | 42.90M | 39.29M | 36.02M | 38.45M | 44.71M | 46.01M | 45.32M | 49.28M | 56.90M | 88.83M | 94.91M |
|
Property, Plant & Equipment (Net)
|
0.25M | 0.21M | 0.18M | 0.16M | 0.14M | 0.13M | 0.11M | 0.11M | | 0.39M | 0.46M | 0.48M | 0.54M | 0.50M | 0.04M | 0.48M | 0.45M | 0.42M | 0.02M | 0.02M | 0.02M | 0.02M | 0.05M | 0.08M | 0.07M | 0.08M | 0.07M | 0.23M | 0.21M | 0.29M | 0.38M | 0.36M | 0.34M | 0.39M | 0.40M | 0.41M | 3.90M | 3.79M | 3.91M | 3.90M | 3.88M | 3.95M | 4.00M | 3.99M | 4.04M | 4.98M | 5.02M | 4.96M | 4.92M | 4.98M | 5.04M | 5.02M | 5.10M | 5.04M | 5.00M | 5.00M | 4.96M | 4.92M | 4.84M | 5.10M | 5.30M | 5.49M | 5.42M | 5.55M | 5.95M | 5.97M | 5.85M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.37M | 1.97M | 1.86M | 1.59M | 1.57M | 0.86M | 0.93M | 0.83M | 1.52M | 1.91M | 2.51M | 2.33M | 4.66M | 0.25M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | 4.04M | | | | 9.09M | 9.09M | 0.66M | 9.75M | 9.74M | 9.75M | 10.62M | 11.70M | 11.46M | 12.06M | 12.06M | 12.06M | 13.53M | 13.53M | 13.64M | 13.64M | 14.15M | 0.30M | 15.96M | 15.96M | 18.49M | 18.49M | 2.64M | 18.60M | 18.62M | 19.58M | 19.77M | 20.27M | 20.32M | 20.32M | 20.39M | 23.95M | 23.03M | 23.23M | 23.23M | 2.61M | 31.59M | 31.59M |
|
Intangibles
|
3.12M | 3.03M | 1.88M | 1.84M | 1.80M | 1.75M | 1.71M | 3.48M | | 3.34M | 3.27M | | | 3.06M | | | | | | | | | | | | 5.26M | | 21.85M | 21.70M | 12.37M | 12.18M | 11.99M | 12.04M | 11.85M | 11.66M | 11.98M | 12.27M | 12.35M | 13.19M | 12.96M | 12.73M | 16.99M | 13.36M | 13.11M | 12.87M | 17.68M | 19.40M | 19.64M | 19.64M | 29.64M | 29.64M | 29.64M | 29.64M | 29.86M | 32.36M | 32.56M | 31.75M | 32.25M | 32.25M | 32.66M | 35.03M | 36.98M | 36.98M | 36.98M | 38.68M | 45.55M | 45.55M |
|
Goodwill & Intangibles
|
3.12M | 3.03M | 1.88M | 1.84M | 1.80M | 1.75M | 1.71M | 3.48M | | 3.34M | 3.27M | 3.20M | 3.13M | 3.06M | 1.82M | 1.75M | 1.68M | 1.61M | | | | 9.30M | 7.08M | 7.00M | 6.93M | 9.30M | 9.21M | 21.21M | 21.05M | 21.46M | 21.27M | 12.65M | 21.79M | 21.59M | 21.40M | 22.60M | 23.96M | 23.80M | 25.25M | 25.02M | 24.79M | 30.52M | 26.88M | 26.75M | 26.51M | 31.83M | 19.71M | 35.60M | 35.60M | 48.13M | 48.13M | 32.28M | 48.24M | 48.49M | 51.94M | 52.33M | 52.02M | 52.56M | 52.56M | 53.05M | 58.97M | 60.01M | 60.21M | 60.21M | 41.28M | 77.14M | 77.14M |
|
Long-Term Deferred Tax
|
| | | | | | 1.02M | | | 1.05M | 1.18M | 1.31M | 1.43M | 1.54M | | | | | | | | | | | | | | | | 0.11M | 0.08M | 0.69M | 0.59M | 1.78M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.39M |
|
Other Non-Current Assets
|
4.12M | 4.11M | 3.05M | 3.01M | 2.95M | 2.81M | 0.05M | 4.55M | | -0.04M | 0.10M | 0.17M | 0.17M | 0.17M | 0.06M | 0.18M | 0.21M | 0.22M | 0.06M | 0.06M | 0.06M | 7.25M | 7.15M | 7.10M | 7.03M | 9.41M | 9.32M | 21.95M | 21.80M | 21.67M | 21.46M | 21.19M | 21.91M | 21.71M | 21.54M | 22.73M | 24.22M | 24.07M | 25.52M | 25.29M | 25.06M | 27.21M | 28.00M | 28.60M | 28.21M | 30.36M | 33.90M | 33.46M | 32.96M | 46.17M | 49.01M | 48.21M | 47.32M | 49.59M | 52.03M | 51.49M | 51.71M | 52.62M | 50.64M | 53.36M | 58.56M | 59.11M | 60.50M | 59.48M | 63.18M | 75.95M | 75.36M |
|
Non-Current Assets
|
4.37M | 4.32M | 3.23M | 3.17M | 3.10M | 2.94M | 2.90M | 4.67M | | 4.87M | 5.01M | 5.16M | 5.28M | 5.26M | 0.10M | 2.41M | 2.34M | 2.24M | 0.08M | 0.08M | 0.06M | 7.26M | 7.20M | 7.18M | 7.10M | 9.48M | 9.39M | 22.18M | 22.01M | 21.96M | 24.08M | 21.55M | 21.49M | 22.10M | 21.94M | 23.86M | 28.12M | 27.86M | 29.43M | 29.19M | 28.94M | 31.16M | 32.00M | 32.59M | 32.26M | 35.34M | 38.92M | 38.43M | 37.88M | 51.15M | 54.05M | 53.23M | 52.43M | 54.64M | 57.03M | 56.49M | 56.67M | 57.55M | 55.49M | 58.46M | 63.85M | 64.60M | 65.92M | 65.04M | 69.14M | 81.92M | 81.21M |
|
Assets
|
11.30M | 10.75M | 10.02M | 10.01M | 9.64M | 10.54M | 11.34M | 11.84M | 11.01M | 12.59M | 12.39M | 12.89M | 12.39M | 12.46M | 9.10M | 7.89M | 7.38M | 8.09M | 5.45M | 4.68M | 4.56M | 16.71M | 16.62M | 16.50M | 17.46M | 23.71M | 22.33M | 34.89M | 35.19M | 36.57M | 38.75M | 35.34M | 38.05M | 38.75M | 35.74M | 40.70M | 48.60M | 50.91M | 58.95M | 55.35M | 55.27M | 59.72M | 56.78M | 52.87M | 51.79M | 63.03M | 68.22M | 70.38M | 72.49M | 115.92M | 122.24M | 130.11M | 126.11M | 126.53M | 111.56M | 99.54M | 99.57M | 96.83M | 91.50M | 96.90M | 108.57M | 110.61M | 111.25M | 114.31M | 126.03M | 170.75M | 176.12M |
|
Accounts Payables
|
2.33M | 2.64M | 3.12M | 3.52M | 3.24M | 3.93M | 4.52M | 3.75M | | 4.89M | 4.54M | 5.09M | 5.07M | 5.18M | 3.92M | 3.48M | 2.98M | 4.09M | 3.48M | 3.06M | 3.09M | 8.04M | 7.93M | 7.45M | 9.42M | 11.90M | 10.95M | 10.22M | 10.22M | 10.00M | 10.88M | 9.61M | 12.34M | 13.33M | 11.07M | 12.32M | 15.19M | 16.80M | 21.28M | 16.86M | 18.65M | 22.06M | 17.71M | 15.31M | 14.54M | 20.77M | 21.21M | 22.77M | 23.05M | 37.24M | 45.85M | 50.57M | 47.59M | 44.96M | 35.32M | 27.71M | 28.53M | 25.45M | 24.06M | 25.64M | 32.06M | 32.00M | 33.15M | 37.01M | 52.70M | 98.24M | 93.77M |
|
Notes Payables
|
0.81M | 0.81M | 0.54M | 0.47M | 1.23M | 1.16M | 0.95M | 0.56M | 0.95M | 0.95M | 0.95M | 1.30M | 1.30M | 1.60M | 1.60M | 1.60M | 1.90M | 1.73M | 1.28M | 1.05M | 1.01M | 4.00M | -0.47M | 4.34M | 2.95M | 5.98M | 5.99M | 6.68M | 6.46M | 6.50M | 6.33M | 6.46M | 6.67M | 0.50M | 5.68M | 6.64M | 7.99M | | | | | 0.83M | | 0.15M | 0.92M | 0.87M | 1.20M | 1.15M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.64M | 0.82M | 0.79M | 0.71M | 0.71M | 0.72M | 0.72M | 0.72M | 1.28M | 1.45M | 1.45M | 1.44M | 0.91M | 0.68M |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | | | | 0.01M | 0.01M | 0.01M | 0.99M | 1.12M | 1.23M | 1.31M | 1.42M | 0.47M | 0.59M | 0.74M | 0.89M | 1.04M | 1.19M | 1.37M | 1.54M | 1.66M | 1.83M | 2.03M | 2.23M | 2.43M | 2.64M | 1.60M | 1.67M | 1.75M | 1.82M | 1.89M | 1.96M | 2.03M | 2.10M | 2.19M | 2.27M | 2.27M | 2.27M | 2.27M | 2.24M | 1.65M | 1.02M |
|
Payables
|
3.14M | 3.45M | 3.66M | 3.99M | 4.47M | 5.08M | 5.47M | 4.30M | 0.95M | 5.84M | 5.49M | 6.39M | 6.37M | 6.78M | 5.53M | 5.09M | 4.88M | 5.82M | 4.76M | 4.12M | 4.10M | 12.04M | 7.46M | 11.79M | 12.37M | 18.13M | 16.94M | 16.89M | 16.69M | 16.52M | 17.22M | 16.08M | 20.01M | 14.95M | 17.97M | 20.28M | 24.60M | 17.27M | 21.87M | 17.60M | 19.54M | 23.93M | 18.90M | 16.84M | 17.00M | 23.30M | 24.25M | 25.95M | 26.14M | 40.54M | 49.36M | 53.05M | 50.13M | 47.34M | 37.96M | 30.38M | 31.20M | 28.19M | 26.87M | 28.54M | 35.05M | 35.55M | 36.88M | 40.73M | 56.38M | 100.80M | 95.48M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | 0.24M | 0.31M | 0.33M | 0.49M | 0.60M | 0.61M | 0.84M | 0.77M | 1.02M | 1.27M | 1.18M | 1.32M | 1.84M | 1.57M | 1.71M | 2.56M | 2.74M | 1.75M | 2.69M | 2.94M | 2.90M | 2.27M | 2.59M | 2.89M | 2.56M | 3.01M | 3.31M | 3.24M | 4.08M | 6.31M | 4.89M | 8.73M | 8.28M | 7.19M | 6.19M | 6.91M | 5.66M | 6.34M | 5.86M | 6.74M | 6.97M | 7.49M | 6.26M | 7.92M | 7.84M | 10.18M | 8.99M |
|
Other Accumulated Expenses
|
0.12M | 0.12M | 0.00M | 0.00M | 0.00M | 0.00M | 583.00 | 683.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | 0.58M | | | 0.13M | 0.09M | 0.07M | 0.07M | 0.08M | 0.08M | 0.09M | 0.09M | 0.08M | | | | | | | | | | 0.48M | 0.48M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.90M | 0.90M | 1.20M | 1.15M | 0.90M | 8.39M | 0.99M | 0.84M | 5.92M | 8.45M | 10.83M | 11.56M | 12.99M | 29.64M | 23.84M | 24.66M | 22.92M | 26.40M | 21.32M | 18.73M | 19.29M | 19.71M | 17.00M | 18.52M | 22.08M | 23.01M | 19.69M | 16.94M | 10.50M | 3.80M | 18.84M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39M | 0.48M | 0.44M | 0.72M | 0.81M | 0.81M | 0.81M | 1.28M | 1.80M | 1.71M | 1.62M | 1.82M | 1.73M | 1.70M | 1.94M | 2.02M | 1.94M | 2.38M | 2.44M | 2.42M | 2.20M | 2.17M | 2.33M | 2.11M | 2.10M |
|
Total Current Liabilities
|
4.86M | 4.51M | 4.31M | 4.46M | 4.72M | 5.49M | 6.61M | 5.68M | | 6.54M | 6.67M | 7.28M | 7.19M | 7.50M | 7.03M | 5.82M | 5.63M | 6.58M | 5.08M | 4.36M | 4.34M | 12.82M | 12.75M | 12.76M | 13.45M | 19.24M | 18.27M | 18.28M | 18.19M | 19.14M | 19.73M | 18.74M | 23.19M | 23.52M | 20.54M | 23.70M | 28.24M | 29.64M | 37.10M | 33.65M | 33.79M | 34.74M | 31.64M | 28.58M | 27.43M | 38.06M | 41.57M | 43.67M | 46.44M | 79.56M | 81.63M | 89.87M | 84.65M | 85.04M | 70.17M | 59.88M | 60.25M | 58.84M | 53.80M | 58.53M | 69.38M | 71.36M | 67.86M | 70.61M | 80.03M | 120.66M | 127.95M |
|
Non-Current Debt
|
1.92M | 1.82M | 1.51M | 1.39M | 0.53M | 0.49M | 0.01M | 0.84M | | 1.15M | 0.83M | 0.83M | 0.83M | 0.83M | 0.22M | 0.20M | 0.18M | 0.16M | | | | 0.87M | 0.88M | 0.89M | 0.91M | 0.92M | 0.45M | 5.14M | 5.00M | 4.62M | 4.34M | 4.13M | 3.64M | 3.00M | 2.74M | 2.38M | 4.05M | 3.83M | 3.57M | 3.24M | 2.91M | 6.60M | 6.56M | 6.31M | 5.99M | 6.43M | 6.22M | 5.95M | 5.08M | 5.53M | 5.40M | 5.57M | 5.10M | 7.52M | 7.18M | 6.80M | 6.39M | 5.78M | 5.20M | 4.75M | 4.28M | 3.44M | 7.26M | 7.07M | 6.87M | 7.17M | 7.46M |
|
Convertible Debt
|
0.40M | 0.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 7.46M | 7.59M | 7.71M | 7.84M | 0.02M | | | | 0.02M | | | | | | | | | | 0.60M | 0.69M | 0.69M | 0.69M | 0.78M | 0.84M | 0.84M | 0.84M | 0.43M | 0.43M | 0.43M | 0.43M | 0.56M | 0.71M | 0.71M | 0.96M | 1.53M | 1.53M | 1.87M | 3.35M | 3.07M | 3.07M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.72M | 0.72M | 0.72M | 0.72M | 0.72M | 0.72M | 0.67M | 0.67M | 0.67M | 0.67M | 0.68M | 0.68M | 0.68M | 0.68M | 0.62M | 0.62M | 0.62M | 0.62M | 0.60M | | | | | | | | | | | | | | | | | | | | | 5.30M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | 0.33M | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | 2.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
-0.19M | 1.02M | 1.11M | -0.01M | 0.01M | 1.00M | 1.02M | 1.01M | | -0.03M | 1.18M | | | 1.54M | | | | | | | | | | | | | | 1.37M | 1.37M | 1.40M | | | | 0.26M | 0.24M | 0.22M | 0.89M | 1.13M | 1.32M | 1.40M | 1.42M | 2.00M | 1.99M | 1.82M | 2.36M | 1.57M | 1.66M | 1.82M | 2.06M | 2.30M | 2.43M | 2.38M | 2.11M | 2.54M | 2.53M | 2.52M | 2.53M | 1.34M | 1.34M | 1.34M | 1.34M | 2.51M | 2.51M | 2.51M | 2.51M | 4.55M | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | 1.14M | 1.08M | 1.92M | 1.85M | 1.67M | 1.50M | 1.75M | 4.71M | 4.37M | 4.05M | 4.00M | 4.05M | 3.68M | 4.32M | 5.69M | 5.22M | 7.28M | 7.03M | 6.58M | 8.54M | 6.01M | 6.30M | 6.31M | 5.79M |
|
Other Non-Current Liabilities
|
11.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | | 0.08M | | 0.20M | 0.22M | 0.25M | 0.28M | 0.31M | 0.32M | 0.33M | 0.28M | 0.30M | 0.32M | 0.39M | 0.37M | 0.39M | 0.40M | 2.55M | 2.55M | 2.55M | 2.55M | 2.92M | 3.29M | 2.16M | 1.98M | 1.74M | 2.00M | 1.08M | 2.01M | 2.12M | 2.17M | 1.12M | 1.13M | 1.15M | 1.17M |
|
Total Non-Current Liabilities
|
2.00M | 1.90M | 1.58M | 1.47M | 0.60M | 0.57M | 0.09M | 0.91M | | 1.23M | 1.20M | 1.19M | 1.17M | 1.15M | 0.08M | 0.28M | 0.26M | 0.24M | 0.08M | 0.08M | 0.08M | 0.94M | 0.96M | 0.97M | 0.98M | 1.00M | 0.53M | 8.48M | 8.49M | 5.89M | 5.14M | 4.95M | 4.59M | 4.01M | 3.74M | 3.47M | 6.18M | 6.24M | 6.51M | 6.25M | 6.06M | 10.10M | 10.45M | 10.65M | 12.18M | 12.29M | 13.86M | 13.51M | 12.14M | 18.25M | 20.90M | 20.49M | 19.60M | 23.17M | 22.73M | 20.80M | 20.90M | 19.02M | 18.45M | 18.92M | 19.95M | 19.75M | 23.44M | 21.51M | 22.89M | 24.29M | 19.28M |
|
Total Liabilities
|
| | 5.89M | | | | 6.71M | | | 7.77M | 7.87M | 8.47M | 8.35M | 8.65M | 7.11M | 6.10M | 5.89M | 6.82M | 5.16M | 4.44M | 4.42M | 13.77M | 13.71M | 13.73M | 14.44M | 20.24M | 18.79M | 26.76M | 26.68M | 25.03M | 24.88M | 23.69M | 27.79M | 27.53M | 24.27M | 27.17M | 34.42M | 35.88M | 43.61M | 39.90M | 39.85M | 44.84M | 42.08M | 39.23M | 39.61M | 50.35M | 55.43M | 57.17M | 58.58M | 97.81M | 102.53M | 110.36M | 104.25M | 108.20M | 92.90M | 80.67M | 81.15M | 77.86M | 72.26M | 77.46M | 89.33M | 91.11M | 91.29M | 92.12M | 102.91M | 144.95M | 147.22M |
|
Total Debt
|
1.92M | 1.82M | 1.51M | 1.39M | 0.53M | 0.49M | 0.59M | 0.84M | | 1.28M | 0.91M | 0.90M | 0.90M | 0.90M | 0.31M | 0.29M | 0.27M | 0.24M | | | | 0.87M | 0.88M | 0.89M | 0.91M | 0.92M | 0.45M | 5.62M | 5.48M | 5.47M | 5.20M | 4.98M | 4.50M | 3.86M | 3.60M | 3.24M | 4.95M | 4.73M | 4.76M | 4.38M | 3.81M | 14.99M | 7.55M | 7.15M | 11.91M | 14.88M | 17.05M | 17.51M | 18.07M | 35.16M | 29.25M | 30.23M | 28.02M | 33.91M | 28.50M | 25.53M | 25.69M | 25.49M | 22.20M | 23.27M | 26.36M | 26.46M | 26.95M | 24.00M | 17.37M | 10.97M | 26.30M |
|
Common Equity
|
| | 4.13M | | | | 4.64M | | | 4.82M | 4.52M | 4.43M | 4.03M | 3.81M | 1.99M | 1.79M | 1.50M | 1.27M | 0.29M | 0.25M | 0.14M | 2.95M | 2.92M | 2.77M | 3.02M | 3.47M | 3.54M | 0.68M | 0.92M | 3.83M | 3.79M | 3.69M | 11.03M | 11.22M | 11.46M | 12.83M | 14.18M | 15.03M | 15.34M | 15.45M | 15.42M | 14.88M | 14.69M | 13.64M | 12.19M | 12.68M | 12.79M | 13.21M | 13.92M | 18.12M | 19.71M | 19.75M | 21.86M | 18.33M | 18.67M | 18.87M | 18.42M | 18.97M | 19.25M | 19.45M | 19.24M | 19.50M | 19.95M | 22.19M | 23.12M | 25.80M | 28.89M |
|
Shareholder's Equity
|
4.44M | 4.34M | 4.13M | 4.08M | 4.31M | 4.48M | 4.64M | 5.25M | | 4.82M | 4.52M | 4.43M | 4.03M | 3.81M | 1.99M | 1.79M | 1.50M | 1.27M | 0.29M | 0.25M | 0.14M | 2.95M | 2.92M | 2.77M | 3.02M | 3.47M | 3.54M | 0.68M | 0.92M | 3.83M | 3.79M | 3.69M | 11.03M | 11.22M | 11.46M | 12.83M | 14.18M | 15.03M | 15.34M | 15.45M | 15.42M | 14.88M | 14.69M | 13.64M | 12.19M | 12.68M | 12.79M | 13.21M | 13.92M | 18.12M | 19.71M | 19.75M | 21.86M | 18.33M | 18.67M | 18.87M | 18.42M | 18.97M | 19.25M | 19.45M | 19.24M | 19.50M | 19.95M | 22.19M | 23.12M | 25.80M | 28.89M |
|
Liabilities and Shareholders Equity
|
11.30M | 10.75M | 10.02M | 10.01M | 9.64M | 10.54M | 11.34M | 11.84M | 11.01M | 12.59M | 12.39M | 12.89M | 12.39M | 12.46M | 9.10M | 7.89M | 7.38M | 8.09M | 5.45M | 4.68M | 4.56M | 16.71M | 16.62M | 16.50M | 17.46M | 23.71M | 22.33M | 34.89M | 35.19M | 36.57M | 38.75M | 35.34M | 38.05M | 38.75M | 35.74M | 40.70M | 48.60M | 50.91M | 58.95M | 55.35M | 55.27M | 59.72M | 56.78M | 52.87M | 51.79M | 63.03M | 68.22M | 70.38M | 72.49M | 115.92M | 122.24M | 130.11M | 126.11M | 126.53M | 111.56M | 99.54M | 99.57M | 96.83M | 91.50M | 96.90M | 108.57M | 110.61M | 111.25M | 114.31M | 126.03M | 170.75M | 176.12M |
|
Treasury Shares
|
| | | | | | | | | | | | | | 0.26M | | | | | | | 0.26M | | | | 0.01M | | | | 0.02M | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Retained Earnings
|
| | | | | | | | | | | | | | | | | | | | | -5.36M | -5.41M | -5.58M | -5.35M | -4.96M | -4.91M | -5.05M | -4.85M | -1.58M | -2.04M | -1.67M | -1.41M | -0.85M | -0.67M | -0.89M | -0.91M | -0.61M | -0.03M | 0.14M | 0.12M | 0.04M | -0.08M | -1.01M | -2.31M | -1.68M | -1.43M | -0.83M | 0.04M | 3.52M | 5.21M | 6.48M | 8.64M | 1.38M | 1.74M | 1.96M | 1.53M | 2.10M | 2.38M | 2.60M | 2.41M | 2.66M | 3.31M | 4.75M | 5.64M | 8.31M | 8.73M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | 20.00 | 0.00M | 20.00 | 20.00 | 20.00 | 20.00 | 20.00 | 20.00 | 20.00 | 20.00 | 20.00 | 20.00 | | 20.00 | 20.00 | 21.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tangible Book Value
|
| | | 18.01M | | 18.35M | | 20.56M | | 20.98M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |