|
Cash & Equivalents
|
0.96M | 0.96M | 2.02M | 1.37M | 1.37M | 0.84M | 1.37M | | | | | | | | | | 3.52M | 3.32M | 3.85M | 5.93M | 3.20M | 1.83M | 3.23M | 2.84M | 3.47M | 2.69M | 2.33M | 3.32M | 3.23M | 5.08M | 4.61M | 4.80M | 3.16M | 2.57M | 0.54M | 2.75M | 2.65M | 2.19M | 0.28M | 2.73M | 3.53M | 4.51M | 3.70M | 4.02M | 3.03M | 1.43M | 2.52M | 4.25M | 1.47M | 2.42M | 2.73M | 2.41M | 2.43M | 3.10M | 1.38M | 2.36M | 1.83M | 0.98M | 0.70M |
|
Cash & Current Investments
|
0.96M | 0.96M | 2.02M | 1.37M | 1.37M | 0.84M | 1.37M | | | | | | | | | | 3.52M | 3.32M | 3.85M | 5.93M | 3.20M | 1.83M | 3.23M | 2.84M | 3.47M | 2.69M | 2.33M | 3.32M | 3.23M | 5.08M | 4.61M | 4.80M | 3.16M | 2.57M | 0.54M | 2.75M | 2.65M | 2.19M | 0.28M | 2.73M | 3.53M | 4.51M | 3.70M | 4.02M | 3.03M | 1.43M | 2.52M | 4.25M | 1.47M | 2.42M | 2.73M | 2.41M | 2.43M | 3.10M | 1.38M | 2.36M | 1.83M | 0.98M | 0.70M |
|
Receivables - Net
|
| | | | | | | 8.85M | 13.11M | 16.02M | 17.96M | 9.63M | 13.59M | 12.63M | 10.22M | 10.73M | 21.30M | 12.00M | 10.97M | 3.94M | 5.12M | 8.59M | 13.52M | 3.74M | 11.08M | 10.42M | 13.44M | 14.64M | 8.01M | 1.38M | 9.91M | 9.21M | 2.03M | 8.49M | 9.42M | 8.61M | 3.56M | 1.91M | 7.41M | 7.81M | 6.70M | 6.25M | 9.30M | 8.54M | 7.34M | 7.54M | 7.82M | 6.90M | 6.60M | 6.48M | 7.98M | 8.07M | 7.39M | 7.45M | 9.37M | 11.89M | 10.15M | 10.08M | 12.09M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | 0.21M | 0.11M | 0.13M | 0.17M | | 0.78M | | | 0.64M | | | | | | 0.10M | | | 0.46M | 0.66M | | 0.11M | | 0.72M | 0.58M | 0.26M | 0.42M | 0.82M | 0.70M | 0.77M | 0.56M | 3.15M | 0.90M | 0.92M | 1.26M | 1.47M | 1.96M | 2.69M | 4.44M | 1.42M |
|
Receivables
|
| | | | | | | 8.85M | 13.11M | 16.02M | 17.96M | 9.63M | 13.59M | 12.63M | 10.22M | 10.73M | 21.30M | 12.00M | 10.97M | 3.94M | 5.32M | 8.70M | 13.65M | 3.92M | 11.08M | 11.20M | 13.44M | 14.64M | 8.65M | 1.38M | 9.91M | 9.21M | 2.03M | 8.49M | 9.52M | 8.61M | 3.56M | 2.36M | 8.07M | 7.81M | 6.81M | 6.25M | 10.02M | 9.12M | 7.60M | 7.95M | 8.64M | 7.60M | 7.38M | 7.04M | 11.13M | 8.97M | 8.31M | 8.71M | 10.83M | 13.85M | 12.83M | 14.53M | 13.52M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | 0.83M | 1.05M | 1.58M | 1.51M | 1.46M | 1.73M | 1.26M | 1.81M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | 11.43M | 11.02M | 11.12M | 11.68M | 12.32M | 10.20M | 10.09M | 9.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
4.80M | 0.67M | 0.54M | 4.80M | 1.59M | -0.36M | 7.80M | 8.19M | 13.13M | 13.48M | 11.98M | 11.99M | 11.20M | 0.04M | 10.24M | 8.75M | 13.56M | | 13.86M | 11.88M | | 12.74M | 14.28M | 14.48M | 15.80M | 15.66M | 16.31M | 15.08M | 16.35M | 15.21M | 15.27M | 15.40M | 16.41M | 17.70M | 18.84M | 18.06M | 18.37M | 18.54M | 17.10M | 15.70M | 15.17M | 16.35M | 15.96M | 16.82M | 15.97M | 19.24M | 19.25M | 16.70M | 15.82M | 17.14M | 18.99M | 17.01M | 15.51M | 14.51M | 15.71M | 14.95M | 17.22M | 21.69M | 20.45M |
|
Current Deferred Tax Assets
|
| | | 0.29M | | | | | | | | | | | | 0.01M | | | 1.00M | | | | 0.08M | 0.12M | 0.46M | | 0.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.25M | -0.14M | -0.10M | 0.42M | 0.43M | 0.02M | -0.00M | 1.34M | 1.17M | 0.39M | 0.24M | 0.50M | 0.20M | 0.70M | 0.65M | 0.66M | 0.27M | | 1.43M | 1.18M | | 0.56M | 0.54M | 0.51M | 0.47M | 0.80M | 0.59M | 0.50M | 0.45M | 0.71M | 0.58M | 0.55M | 0.51M | 0.69M | 0.59M | 0.61M | 0.52M | 0.71M | 0.49M | 0.51M | 0.66M | 0.83M | 0.54M | 0.65M | 0.43M | 0.71M | 0.87M | 0.87M | 0.87M | 0.87M | 0.41M | 0.49M | 0.38M | 0.31M | 0.29M | 0.30M | 0.44M | 0.83M | 0.59M |
|
Current Assets
|
17.33M | | | 17.57M | 17.59M | 15.82M | 18.21M | 20.89M | 32.07M | 35.68M | 38.13M | 25.18M | 26.99M | 33.12M | 30.12M | 29.30M | 39.82M | | 31.99M | 32.06M | | 32.16M | 32.69M | 30.06M | 31.79M | 31.25M | 33.32M | 33.99M | 35.06M | 29.90M | 30.76M | 30.13M | 29.06M | 29.74M | 31.74M | 30.28M | 31.00M | 28.96M | 28.68M | 26.81M | 26.22M | 28.00M | 30.30M | 30.68M | 27.40M | 29.98M | 31.70M | 29.74M | 25.82M | 27.90M | 33.98M | 29.65M | 26.97M | 26.84M | 28.37M | 31.46M | 32.32M | 38.03M | 35.44M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | 1.56M | 1.66M | 1.66M | 1.61M | 1.63M | 1.85M | 1.79M | 1.74M | 2.03M | 1.89M | | 1.84M | 1.93M | | 2.13M | 2.27M | 2.35M | 2.52M | 2.53M | 2.44M | 2.42M | 2.83M | 2.67M | 2.35M | 2.32M | 2.31M | 2.42M | 2.41M | 2.34M | 2.23M | 2.31M | 2.20M | 2.11M | 2.49M | 3.23M | 2.66M | 2.57M | 3.28M | 3.63M | 3.20M | 3.27M | 3.54M | 3.51M | 3.49M | 3.35M | 3.43M | 3.33M | 3.22M | 3.09M | 3.11M | 3.21M | 3.46M |
|
Long-Term Investments
|
| | | | | | | | | | | 1.97M | 2.07M | 1.93M | 0.10M | 0.10M | 0.10M | | 0.10M | 0.10M | | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.08M | 0.08M | 0.08M | 0.56M | 0.56M | 0.56M | 0.55M | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | 0.04M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M |
|
Goodwill
|
| | | | | | 0.44M | 0.44M | 0.44M | 0.44M | 0.44M | 0.44M | 0.44M | 0.44M | 0.44M | 0.44M | 0.44M | | 0.44M | 0.44M | | 1.02M | 1.02M | 1.02M | 2.38M | 2.38M | 1.79M | 1.55M | 2.55M | 2.79M | 2.49M | 2.16M | 2.16M | 2.16M | 2.49M | 2.49M | 2.49M | 2.49M | 2.49M | 2.49M | 2.49M | 2.49M | 2.49M | 2.49M | 2.49M | 2.49M | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | | 0.18M | 0.18M | | 0.22M | 0.22M | 0.22M | 1.36M | 1.36M | 0.82M | 0.82M | 0.82M | 0.82M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 0.45M | 0.44M | 0.43M | 0.42M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M |
|
Goodwill & Intangibles
|
| | | | | | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | | 0.62M | 0.62M | | 1.24M | 1.24M | 1.23M | 3.74M | 3.74M | 2.61M | 2.37M | 3.37M | 3.61M | 3.98M | 3.65M | 3.65M | 3.65M | 3.98M | 3.98M | 3.98M | 3.98M | 3.98M | 3.98M | 3.98M | 3.98M | 2.94M | 2.93M | 2.92M | 2.91M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M |
|
Long-Term Deferred Tax
|
0.61M | | | 0.29M | 0.39M | 0.31M | 0.30M | 0.06M | 0.56M | 0.90M | 0.25M | 0.37M | 0.23M | 0.70M | 0.48M | 0.62M | 0.82M | | 1.26M | 0.38M | | 0.09M | 0.47M | | | | 0.34M | 0.18M | 0.01M | 0.57M | 0.44M | 0.52M | 0.52M | 0.45M | 0.48M | | | 0.49M | 0.78M | 0.66M | 0.71M | 0.77M | 0.08M | 0.09M | 0.11M | 0.15M | 1.07M | 1.24M | 1.39M | 1.43M | 1.34M | 1.25M | 1.28M | 1.02M | 0.59M | 0.47M | 0.37M | 0.91M | 0.23M |
|
Other Non-Current Assets
|
0.55M | | -0.02M | 0.59M | 0.59M | 0.60M | 0.04M | 0.70M | 0.75M | 0.68M | 0.88M | 0.68M | 0.65M | 0.65M | 0.65M | 0.63M | 0.63M | | 0.61M | 0.58M | | 0.59M | 0.55M | 0.55M | 0.58M | 0.54M | 0.50M | 0.54M | 0.52M | 0.53M | 0.55M | 0.64M | 0.66M | 0.46M | 0.39M | 0.38M | 0.32M | 0.31M | 0.29M | 0.28M | 0.42M | 0.44M | 0.45M | 0.51M | 0.51M | 0.51M | 0.45M | 0.38M | 0.35M | 0.34M | 0.13M | 0.14M | 0.14M | 0.14M | 0.14M | 0.26M | 0.53M | 0.54M | 0.34M |
|
Non-Current Assets
|
3.28M | | | 2.24M | 2.21M | 2.17M | 2.92M | 3.03M | 3.24M | 3.10M | 3.25M | 5.04M | 5.32M | 5.12M | 3.24M | 3.52M | 3.35M | | 3.28M | 3.33M | | 4.24M | 4.33M | 4.41M | 6.14M | 6.09M | 6.68M | 6.29M | 7.66M | 8.29M | 8.08M | 8.20M | 8.19M | 8.01M | 7.95M | 10.43M | 9.99M | 9.92M | 9.68M | 10.11M | 10.62M | 11.08M | 13.01M | 12.84M | 13.48M | 13.77M | 10.99M | 11.11M | 11.51M | 11.41M | 8.21M | 7.93M | 7.95M | 6.21M | 5.64M | 7.42M | 7.41M | 7.85M | 6.61M |
|
Assets
|
20.61M | 18.50M | 19.91M | 19.80M | 19.80M | 17.99M | 21.13M | 23.92M | 35.32M | 38.78M | 41.39M | 30.22M | 32.31M | 38.25M | 33.36M | 32.81M | 43.17M | | 35.27M | 35.39M | | 36.40M | 37.02M | 34.47M | 37.93M | 37.34M | 40.00M | 40.27M | 42.72M | 38.20M | 38.83M | 38.32M | 37.25M | 37.75M | 39.69M | 40.70M | 41.00M | 38.88M | 38.36M | 36.92M | 36.84M | 39.08M | 43.31M | 43.52M | 40.89M | 43.76M | 42.69M | 40.85M | 37.33M | 39.32M | 42.19M | 37.58M | 34.92M | 33.05M | 34.01M | 38.88M | 39.73M | 45.88M | 42.05M |
|
Accounts Payables
|
8.84M | -4.67M | -4.22M | 6.66M | 5.41M | 4.34M | 4.82M | 7.12M | 10.90M | 12.38M | 15.16M | 5.95M | 6.16M | 11.77M | 6.26M | 6.75M | 8.42M | | 4.02M | 5.18M | | 2.54M | 4.06M | 3.30M | 3.39M | 3.25M | 4.43M | 3.79M | 2.92M | 2.73M | 4.83M | 3.81M | 2.90M | 3.63M | 4.34M | 3.71M | 4.69M | 2.91M | 3.04M | 3.75M | 4.01M | 4.08M | 5.05M | 3.15M | 2.62M | 4.87M | 3.81M | 4.35M | 2.08M | 2.82M | 5.21M | 4.45M | 4.22M | 4.54M | 5.74M | 5.55M | 5.21M | 8.08M | 5.64M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.15M | 0.07M | 0.07M | | | | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.88M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | | | | | | | | | | | | | | | |
|
Payables
|
8.84M | -4.67M | -4.22M | 6.66M | 5.41M | 4.34M | 4.82M | 7.12M | 10.90M | 12.38M | 15.16M | 5.95M | 6.16M | 11.77M | 6.26M | 6.75M | 8.42M | | 4.02M | 5.18M | | 2.54M | 4.06M | 3.30M | 3.39M | 3.25M | 4.43M | 3.79M | 3.07M | 2.88M | 4.90M | 3.88M | 2.90M | 3.63M | 4.34M | 3.71M | 4.69M | 2.91M | 3.04M | 3.75M | 4.01M | 4.09M | 5.05M | 3.55M | 2.63M | 4.88M | 4.69M | 4.35M | 2.09M | 2.83M | 5.21M | 4.45M | 4.22M | 4.54M | 5.74M | 5.55M | 5.21M | 8.08M | 5.64M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.05M | | | | 2.41M | | | | 3.31M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | | | | 0.39M | | | | 0.20M |
|
Short term Debt
|
| | | 0.79M | 1.42M | | 2.06M | | | | | | | | | | | | | | | | 6.96M | 4.76M | 7.39M | 7.41M | 8.41M | 9.41M | 12.21M | 7.15M | 6.26M | 5.77M | 5.77M | 5.77M | 7.17M | 5.87M | 5.11M | 0.63M | | | | 2.50M | 3.80M | 5.40M | 5.90M | | | | | 9.02M | 9.62M | 4.70M | 3.00M | 1.90M | | 2.20M | | 6.25M | 6.05M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48M | 0.48M | 0.46M | 0.48M | 0.36M | 0.50M | 0.41M | 0.34M | 0.31M | 0.19M | 0.12M | 0.22M | 0.19M | 0.14M | 0.07M | 0.26M | 0.56M | 0.63M | 0.64M | 0.31M | 0.78M | 0.79M | 0.80M | 0.81M |
|
Current Taxes
|
0.00M | | | 0.45M | 0.40M | 0.26M | 0.24M | 0.23M | 0.63M | 100.00 | 0.04M | | 242.00 | 0.02M | 0.10M | 370.00 | 0.47M | | | 250.00 | | 925.00 | 0.00M | 0.00M | 0.03M | | 0.00M | 0.00M | 300.00 | 0.01M | 0.00M | 0.02M | 0.02M | 200.00 | 100.00 | 317.00 | 317.00 | 317.00 | 0.01M | 0.12M | 0.26M | 0.29M | 0.42M | 0.56M | 0.01M | 0.00M | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability
|
0.04M | | | 0.12M | 0.20M | 0.21M | 0.25M | | | | | | | | | | | | | | | | | | | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
8.84M | | | 8.02M | 7.24M | 4.60M | 7.16M | 9.71M | 19.12M | 16.07M | 17.28M | 6.66M | 7.71M | 13.72M | 8.22M | 8.09M | 16.24M | | 10.06M | 9.82M | | 9.80M | 11.02M | 8.06M | 11.41M | 10.72M | 13.05M | 13.30M | 15.28M | 10.57M | 11.19M | 10.23M | 9.31M | 9.49M | 11.51M | 10.95M | 10.50M | 4.01M | 4.64M | 4.27M | 4.77M | 7.43M | 6.52M | 10.46M | 8.86M | 5.44M | 6.44M | 5.17M | 2.77M | 12.40M | 15.38M | 10.75M | 8.25M | 7.35M | 6.85M | 9.08M | 6.49M | 17.05M | 12.81M |
|
Non-Current Debt
|
| | | | | | | 2.31M | 6.71M | 1.82M | 1.80M | 0.14M | 1.38M | 0.56M | 0.95M | | 5.50M | | 5.55M | 4.15M | | 7.26M | 6.96M | | | | | | | | | | | | 7.17M | 0.02M | 0.02M | 3.80M | 3.80M | 0.95M | 0.02M | 2.50M | 3.80M | 0.01M | 0.01M | 6.11M | 8.31M | 8.33M | 7.52M | 9.02M | 0.00M | 0.00M | 0.00M | 0.00M | | | 3.00M | | |
|
Non-Current Deffered Revenue
|
0.33M | 0.01M | 0.02M | 0.49M | 0.51M | 0.54M | 0.51M | 0.12M | 0.14M | 0.54M | 0.15M | 0.16M | 0.52M | 0.06M | 0.53M | 0.52M | 0.50M | | 0.48M | 0.45M | | 0.50M | 0.49M | 0.50M | 0.50M | 0.51M | 0.49M | 0.53M | 0.51M | 0.52M | 0.53M | 0.53M | 0.47M | 0.44M | 0.38M | 0.37M | 0.31M | 0.30M | 0.28M | 0.27M | 0.31M | 0.30M | 0.31M | 0.30M | 0.30M | 0.30M | 0.24M | 0.18M | 0.14M | 0.13M | 0.12M | 0.13M | 0.13M | 0.13M | 0.12M | 0.14M | 0.13M | 0.13M | 0.13M |
|
Minority Interest
|
-0.00M | | | -0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.07M | 0.08M | 0.09M | 0.13M | 0.15M | 0.18M | 0.26M | 0.26M | 0.27M | | 0.34M | 0.27M | | 0.34M | 0.37M | 0.40M | 0.47M | 0.53M | 0.64M | 0.79M | 0.87M | 0.99M | 1.11M | 1.29M | 1.42M | 1.47M | 1.47M | 1.52M | 1.71M | 1.68M | 1.22M | 1.30M | 1.25M | 1.15M | 0.84M | 0.90M | 0.01M | 0.01M | -0.24M | -0.24M | -0.24M | -0.24M | -0.24M | -0.24M | -0.24M | -0.24M | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 0.14M | | | | 0.02M | | 0.28M | | | 974.00 | 0.28M | 0.01M | | 0.15M | | 0.35M | 0.11M | | 0.07M | 0.55M | 0.17M | 0.21M | 0.20M | 0.63M | 0.30M | 0.37M | 0.86M | 0.88M | 0.85M | 0.85M | 0.84M | 0.87M | 0.83M | 0.82M | 0.95M | 0.10M | 0.95M | 0.97M | 0.87M | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.59M | 2.47M | 2.35M | 2.26M | 2.14M | 2.08M | 1.72M | 3.30M | 3.24M | 3.30M | 3.30M | 3.14M | 3.14M | 3.23M | 3.23M | 2.97M | 2.64M | 2.50M | 0.90M | 0.87M | 2.34M | 2.14M | 1.93M | 1.53M |
|
Other Non-Current Liabilities
|
| | | | | | 0.04M | 0.54M | | 0.54M | 0.57M | 0.55M | | | | | -1.85M | | 0.48M | | | | 0.08M | | | | 0.38M | | | | 0.04M | | | | 0.06M | | | | 0.45M | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | 8.00M | 9.85M | | 16.25M | 17.44M | 6.82M | | | | | 18.95M | | 10.37M | | | | 11.83M | | | | 14.03M | | | | 12.80M | | | | 12.90M | | | | 10.16M | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
12.37M | | | 8.63M | 8.07M | 5.46M | 8.04M | 10.39M | 19.87M | 16.79M | 18.01M | 7.37M | 8.39M | 14.45M | 8.93M | 8.78M | 17.11M | | 10.86M | 10.60M | | 10.59M | 11.91M | 8.96M | 12.36M | 11.67M | 14.41M | 14.37M | 16.40M | 12.19M | 12.84M | 11.83M | 10.85M | 10.98M | 12.96M | 14.28M | 13.64M | 10.97M | 10.61M | 8.23M | 7.65M | 9.93M | 13.94M | 14.02M | 12.47M | 15.16M | 18.14M | 16.83M | 13.67M | 15.77M | 18.48M | 13.51M | 10.88M | 8.38M | 7.83M | 11.55M | 11.75M | 19.11M | 14.47M |
|
Total Debt
|
| | | 0.79M | 1.42M | | 2.06M | 2.31M | 6.71M | 1.82M | 1.80M | 0.14M | 1.38M | 0.56M | 0.95M | | 5.50M | | 5.55M | 4.15M | | 7.26M | 13.92M | 4.76M | 7.39M | 7.41M | 8.41M | 9.41M | 12.21M | 7.15M | 6.26M | 5.77M | 5.77M | 5.77M | 14.34M | 5.89M | 5.13M | 4.43M | 3.80M | 0.95M | 0.02M | 5.00M | 7.60M | 5.41M | 5.91M | 6.11M | 8.31M | 8.33M | 7.52M | 18.04M | 9.62M | 4.70M | 3.00M | 1.90M | | 2.20M | 3.00M | 6.25M | 6.05M |
|
Common Equity
|
| | | 11.18M | 11.73M | 12.53M | 13.09M | 13.53M | 15.45M | 21.99M | 23.38M | 22.85M | 23.92M | 23.80M | 24.43M | 24.03M | 26.06M | | 24.42M | 24.80M | | 25.81M | 24.91M | 25.31M | 25.37M | 25.67M | 25.59M | 25.91M | 26.33M | 26.01M | 25.99M | 26.49M | 26.41M | 26.77M | 26.73M | 26.43M | 27.36M | 27.91M | 27.74M | 28.69M | 29.19M | 29.15M | 29.37M | 29.50M | 28.42M | 28.59M | 24.80M | 24.26M | 23.90M | 23.79M | 23.96M | 24.31M | 24.29M | 24.92M | 26.18M | 27.33M | 27.97M | 26.77M | 27.58M |
|
Shareholder's Equity
|
8.24M | | 8.64M | | | | 12.53M | 13.53M | 15.45M | 21.99M | 23.38M | 22.85M | 23.92M | 23.80M | 24.43M | 24.03M | 26.06M | | 24.42M | 24.80M | | 25.81M | 24.91M | 25.31M | 25.37M | 25.67M | 25.59M | 25.91M | 26.33M | 26.01M | 25.99M | 26.49M | 26.41M | 26.77M | 26.73M | 26.43M | 27.36M | 27.91M | 27.74M | 28.69M | 29.19M | 29.15M | 29.37M | 29.50M | 28.42M | 28.59M | 24.80M | 24.26M | 23.90M | 23.79M | 23.96M | 24.31M | 24.29M | 24.92M | 26.18M | 27.33M | 27.97M | 26.77M | 27.58M |
|
Liabilities and Shareholders Equity
|
20.61M | 18.50M | 19.91M | 19.80M | 19.80M | 17.99M | 21.13M | 23.92M | 35.32M | 38.78M | 41.39M | 30.22M | 32.31M | 38.25M | 33.36M | 32.81M | 43.17M | | 35.27M | 35.39M | | 36.40M | 37.02M | 34.47M | 37.93M | 37.34M | 40.00M | 40.27M | 42.72M | 38.20M | 38.83M | 38.32M | 37.25M | 37.75M | 39.69M | 40.70M | 41.00M | 38.88M | 38.36M | 36.92M | 36.84M | 39.08M | 43.31M | 43.52M | 40.89M | 43.76M | 42.69M | 40.85M | 37.33M | 39.32M | 42.19M | 37.58M | 34.92M | 33.05M | 34.01M | 38.88M | 39.73M | 45.88M | 42.05M |
|
Treasury Shares
|
| | | | | | | 0.09M | 0.09M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.24M | 0.24M | 0.29M | 0.29M | 0.39M | 0.47M | 0.63M | 0.63M | 0.63M | 0.63M | 0.69M | 0.06M | 0.79M | -0.08M | 0.93M | 0.93M | 0.93M | 0.93M | | 0.93M | 0.93M | 0.93M | | 0.93M | 0.93M | 0.93M | 0.93M | 0.93M | 0.93M | 0.93M | 0.93M | 0.93M | 0.93M | 0.93M | 0.93M | 0.93M | 0.93M | 0.93M | 0.93M | 0.93M | 0.93M | 0.93M | 0.93M |
|
Retained Earnings
|
1.20M | | | 4.10M | 4.65M | 5.45M | 5.71M | 6.15M | 8.05M | 6.27M | 7.65M | 7.09M | 8.13M | 7.98M | 8.53M | 8.13M | 11.15M | | 9.67M | 10.11M | | 11.69M | 11.88M | 12.25M | 12.26M | 12.29M | 12.35M | 12.78M | 13.29M | 13.30M | 13.40M | 13.72M | 13.48M | 13.59M | 13.31M | 12.71M | 13.21M | 13.60M | 13.22M | 13.89M | 14.25M | 14.12M | 14.47M | 14.35M | 13.98M | 14.12M | 10.33M | 9.80M | 9.44M | 9.32M | 9.49M | 9.84M | 9.82M | 10.45M | 11.71M | 12.86M | 13.51M | 12.30M | 13.11M |