|
Cash & Equivalents
|
11.73M | 0.01M | 9.70M | 14.42M | 0.01M | 0.02M | 0.02M | 14.27M | 14.71M | 13.95M | 11.65M | 13.14M | 13.66M | 18.71M | 21.37M | 23.61M | 24.35M | 24.06M | 23.32M | 22.11M | 23.32M | 22.38M | 22.16M | 21.05M | 20.31M | 20.71M | 29.09M | 30.57M | 30.91M | 30.65M | 29.60M | 28.75M | 27.76M | 26.65M | 24.73M | 23.18M | 22.02M | 20.66M | 18.76M | 17.71M | 17.73M | 16.76M | 16.85M | 17.00M | 20.34M | 21.92M | 20.96M | 19.82M | 19.07M | 16.89M | 30.36M | 26.26M | 23.57M | 26.00M | 25.48M | 23.08M | 20.60M | 19.89M | 18.11M |
|
Short-term Investments
|
0.01M | 0.01M | 9.99M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
11.74M | 0.02M | 19.69M | 14.42M | 0.02M | 0.02M | 0.02M | 14.27M | 14.71M | 13.95M | 11.65M | 13.14M | 13.66M | 18.71M | 21.37M | 23.61M | 24.35M | 24.06M | 23.32M | 22.11M | 23.32M | 22.38M | 22.16M | 21.05M | 20.31M | 20.71M | 29.09M | 30.57M | 30.91M | 30.65M | 29.60M | 28.75M | 27.76M | 26.65M | 24.73M | 23.18M | 22.02M | 20.66M | 18.76M | 17.71M | 17.73M | 16.76M | 16.85M | 17.00M | 20.34M | 21.92M | 20.96M | 19.82M | 19.07M | 16.89M | 30.36M | 26.26M | 23.57M | 26.00M | 25.48M | 23.08M | 20.60M | 19.89M | 18.11M |
|
Receivables
|
112.00 | 55.00 | 0.06M | 63.00 | 70.00 | 78.00 | 81.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | 1.41M | 2.21M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | 95.53M | | | | 90.79M | 89.45M | 83.17M | 81.00M | 77.98M | 76.32M | 75.71M | 75.10M | 75.21M | 73.08M | 72.41M | 71.11M | 71.17M | 71.22M | 70.48M | 66.31M | 64.28M | 63.49M | 62.45M | 62.44M | 61.76M | 61.76M | 61.92M | 62.08M | 62.20M | 62.36M | 62.53M | 62.52M | 62.66M | 62.74M | 62.84M | 62.86M | 62.09M | 59.11M | 59.12M | 58.96M | 58.99M | 58.96M | 59.21M | 59.53M | 60.20M | 61.48M | 62.02M | 62.36M | 62.99M | 63.95M | 63.95M | 64.24M |
|
Long-Term Investments
|
| | | | | | | | | | | 0.02M | 0.07M | 0.07M | 0.07M | 0.03M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | | | | 0.01M | | | | 0.01M | 0.24M | 0.24M | 0.24M | 0.01M | | | |
|
Other Non-Current Assets
|
0.00M | 0.00M | 1.80M | 0.00M | 0.00M | 0.00M | 0.00M | 0.93M | 0.00M | 0.00M | 0.00M | 1.92M | 1.95M | 2.69M | 2.79M | 2.80M | 2.90M | 2.52M | 2.46M | 0.45M | 2.03M | 2.08M | 2.65M | 0.55M | 0.76M | 0.87M | 0.67M | 14.35M | 14.41M | 14.46M | 14.52M | 13.97M | 14.05M | 14.12M | 14.20M | 15.51M | 15.63M | 15.76M | 15.88M | 17.53M | 17.69M | 17.85M | 18.00M | 19.95M | 19.90M | 19.86M | 19.81M | 19.11M | 19.39M | 19.62M | 1.59M | 1.49M | 1.47M | 0.64M | 0.77M | 0.64M | 0.57M | 0.95M | 0.61M |
|
Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.20M | | | | 98.51M | | | | | | | | | | | |
|
Assets
|
0.14M | 0.14M | 142.68M | 132.78M | 0.13M | 0.13M | 0.13M | 126.89M | 0.13M | 0.13M | 0.12M | 97.48M | 131.21M | 131.13M | 131.81M | 126.12M | 125.88M | 125.08M | 124.32M | 119.38M | 118.74M | 117.70M | 117.10M | 109.19M | 108.83M | 108.22M | 111.59M | 112.91M | 112.64M | 111.87M | 110.91M | 108.91M | 108.15M | 107.83M | 106.29M | 106.16M | 104.82M | 103.72M | 102.06M | 102.15M | 100.93M | 100.21M | 99.29M | 107.20M | 103.14M | 102.59M | 100.36M | 98.51M | 97.84M | 97.10M | 96.48M | 93.02M | 90.63M | 92.82M | 92.81M | 90.97M | 88.75M | 89.43M | 88.42M |
|
Accounts Payables
|
913.00 | 900.00 | 0.88M | 0.00M | 0.00M | 711.00 | 782.00 | 0.56M | 327.00 | 450.00 | 558.00 | 0.40M | 0.38M | 0.56M | 0.54M | 0.38M | 0.46M | 0.65M | 0.67M | 0.57M | 0.50M | 0.39M | 0.40M | 0.38M | 0.42M | 0.58M | 0.70M | 0.53M | 0.92M | 0.48M | 0.35M | 0.56M | 0.80M | 0.47M | 0.84M | 0.81M | 0.59M | 0.72M | 0.56M | 0.74M | 0.66M | 0.64M | 0.61M | 0.36M | 0.52M | 1.03M | 0.87M | 0.64M | 0.47M | 0.33M | 3.52M | 0.35M | 0.51M | 0.31M | 0.81M | 0.35M | 0.51M | 1.71M | 1.44M |
|
Payables
|
913.00 | 900.00 | 0.88M | 0.00M | 0.00M | 711.00 | 782.00 | 0.56M | 327.00 | 450.00 | 558.00 | 0.40M | 0.38M | 0.56M | 0.54M | 0.38M | 0.46M | 0.65M | 0.67M | 0.57M | 0.50M | 0.39M | 0.40M | 0.38M | 0.42M | 0.58M | 0.70M | 0.53M | 0.92M | 0.48M | 0.35M | 0.56M | 0.80M | 0.47M | 0.84M | 0.81M | 0.59M | 0.72M | 0.56M | 0.74M | 0.66M | 0.64M | 0.61M | 0.36M | 0.52M | 1.03M | 0.87M | 0.64M | 0.47M | 0.33M | 3.52M | 0.35M | 0.51M | 0.31M | 0.81M | 0.35M | 0.51M | 1.71M | 1.44M |
|
Other Accumulated Expenses
|
0.02M | 0.02M | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | | | | 0.27M | 0.27M | 0.27M | 0.27M |
|
Minority Interest
|
| | | | | | | | | | | 0.35M | 0.43M | 0.69M | 0.57M | 0.76M | 0.87M | 0.85M | 0.94M | 0.59M | 0.75M | 0.78M | 0.84M | 0.69M | 0.78M | 0.81M | 0.86M | 0.63M | 0.74M | 1.05M | 1.12M | 0.89M | 0.93M | 1.36M | 1.36M | 1.06M | 1.01M | 0.98M | 0.76M | 0.66M | 0.66M | 0.70M | 0.66M | 0.74M | 0.86M | 1.08M | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
19.38M | | 19.66M | 0.02M | 0.02M | 0.02M | 0.02M | 18.93M | 0.02M | 0.02M | 0.02M | 21.61M | 21.67M | 21.73M | 21.79M | 19.64M | 19.75M | 19.86M | 19.97M | 19.40M | 19.50M | 19.59M | 19.69M | 17.56M | 17.57M | 17.57M | 17.58M | 11.01M | 11.03M | 11.05M | 11.06M | 10.16M | 10.18M | 9.84M | 9.37M | 9.64M | 9.40M | 9.05M | 8.80M | 9.10M | 7.85M | 7.71M | 7.50M | 16.08M | 10.77M | 10.45M | 10.29M | 9.32M | 9.21M | 10.51M | 6.47M | 5.98M | 5.71M | 5.49M | 5.38M | 5.77M | 5.42M | 5.30M | 5.11M |
|
Other Non-Current Liabilities
|
| | | | | | | 15.55M | | | | 15.46M | 15.18M | 14.96M | 14.86M | 14.89M | 14.83M | 14.33M | 13.62M | 13.62M | 13.34M | 12.58M | 12.09M | 12.82M | 12.71M | 12.71M | 12.20M | 12.48M | 12.39M | 12.19M | 11.96M | 12.22M | 12.12M | 11.97M | 11.89M | 11.80M | 11.66M | 11.82M | 11.51M | 11.80M | 15.70M | 15.51M | 15.45M | 14.96M | 7.41M | 7.37M | 7.33M | 7.17M | 7.14M | 1.69M | 1.66M | 1.55M | 1.54M | 2.14M | 2.08M | 2.06M | 2.14M | 2.11M | 2.11M |
|
Total Non-Current Liabilities
|
| | | | | | | 21.16M | | | | 23.22M | 23.25M | 23.37M | 24.71M | 22.42M | 22.57M | 22.86M | 23.00M | 22.34M | 22.40M | 22.40M | 22.50M | 20.33M | 20.42M | 20.62M | 20.68M | 13.94M | 14.39M | 13.96M | 13.82M | 13.13M | 13.34M | 12.75M | 12.62M | 12.89M | 12.45M | 12.20M | 11.77M | 11.83M | 10.26M | 10.09M | 9.87M | 12.03M | 13.02M | 13.19M | 12.54M | 11.34M | 11.03M | 12.02M | 11.15M | 7.76M | 7.25M | 6.81M | 7.18M | 7.12M | 6.91M | 7.97M | 7.50M |
|
Total Liabilities
|
0.04M | 0.04M | 41.78M | 0.04M | 0.04M | 0.04M | 0.04M | 36.71M | 0.04M | 0.04M | 0.03M | 38.68M | 38.42M | 38.33M | 39.57M | 37.31M | 37.40M | 37.19M | 36.62M | 35.95M | 35.74M | 34.99M | 34.59M | 33.15M | 33.13M | 33.33M | 32.88M | 26.42M | 26.77M | 26.14M | 25.78M | 25.35M | 25.46M | 24.72M | 24.52M | 24.69M | 24.11M | 24.03M | 23.28M | 23.63M | 25.96M | 25.60M | 25.32M | 26.99M | 20.43M | 20.56M | 19.88M | 18.51M | 18.17M | 13.70M | 12.81M | 9.31M | 8.79M | 8.95M | 9.26M | 9.18M | 9.05M | 10.08M | 9.61M |
|
Common Equity
|
102.11M | 0.10M | 100.90M | 90.54M | 0.09M | 0.09M | 0.09M | 90.18M | 0.09M | 0.09M | 0.09M | 92.94M | 92.79M | 92.80M | 92.23M | 88.81M | 88.48M | 87.89M | 87.70M | 83.43M | 83.00M | 82.72M | 82.51M | 76.04M | 75.70M | 74.89M | 78.71M | 86.49M | 85.87M | 85.72M | 85.13M | 83.55M | 82.69M | 83.11M | 81.78M | 81.47M | 80.71M | 79.69M | 78.78M | 78.52M | 74.97M | 74.61M | 73.96M | 80.21M | 82.71M | 82.03M | 80.48M | 80.00M | 79.67M | 83.39M | 83.67M | 83.71M | 81.84M | 83.87M | 83.55M | 81.78M | 79.69M | 79.35M | 78.81M |
|
Shareholder's Equity
|
102.11M | 0.10M | 100.90M | 90.54M | 0.09M | 0.09M | 0.09M | 90.18M | 0.09M | 0.09M | 0.09M | 92.94M | 92.79M | 92.80M | 92.23M | 88.81M | 88.48M | 87.89M | 87.70M | 83.43M | 83.00M | 82.72M | 82.51M | 76.04M | 75.70M | 74.89M | 78.71M | 86.49M | 85.87M | 85.72M | 85.13M | 83.55M | 82.69M | 83.11M | 81.78M | 81.47M | 80.71M | 79.69M | 78.78M | 78.52M | 74.97M | 74.61M | 73.96M | 80.21M | 82.71M | 82.03M | 80.48M | 80.00M | 79.67M | 83.39M | 83.67M | 83.71M | 81.84M | 83.87M | 83.55M | 81.78M | 79.69M | 79.35M | 78.81M |
|
Liabilities and Shareholders Equity
|
0.14M | 0.14M | 142.68M | 132.78M | 0.13M | 0.13M | 0.13M | 126.89M | 0.13M | 0.13M | 0.12M | 97.48M | 131.21M | 131.13M | 131.81M | 126.12M | 125.88M | 125.08M | 124.32M | 119.38M | 118.74M | 117.70M | 117.10M | 109.19M | 108.83M | 108.22M | 111.59M | 112.91M | 112.64M | 111.87M | 110.91M | 108.91M | 108.15M | 107.83M | 106.29M | 106.16M | 104.82M | 103.72M | 102.06M | 102.15M | 100.93M | 100.21M | 99.29M | 107.20M | 103.14M | 102.59M | 100.36M | 98.51M | 97.84M | 97.10M | 96.48M | 93.02M | 90.63M | 92.82M | 92.81M | 90.97M | 88.75M | 89.43M | 88.42M |
|
Retained Earnings
|
-0.01M | -0.01M | -5.94M | -0.01M | -0.01M | -0.01M | -0.01M | 95.80M | -0.01M | -0.01M | -0.01M | 93.19M | 92.86M | 92.52M | 91.99M | 91.43M | 90.83M | 90.07M | 89.63M | 87.82M | 87.08M | 86.62M | 86.20M | 71.09M | 70.66M | 69.80M | 73.56M | 81.75M | 80.97M | 80.47M | 79.75M | 78.79M | 77.85M | 77.79M | 76.41M | 75.17M | 74.45M | 73.46M | 72.75M | 71.44M | 67.89M | 67.47M | 66.87M | 71.70M | 74.09M | 73.19M | 72.73M | 74.53M | 74.20M | 77.92M | 78.20M | 78.24M | 76.37M | 78.40M | 78.08M | 76.31M | 74.22M | 73.88M | 73.34M |