|
Cash & Equivalents
|
3.90M | 4.89M | 4.10M | 5.87M | 5.43M | 7.03M | 7.21M | 7.24M | 5.31M | 7.92M | 5.26M | 7.02M | 5.55M | 8.24M | 8.62M | 8.98M | 6.53M | 9.92M | 9.21M | 9.36M | 12.28M | 13.36M | 25.92M | 25.29M | 18.38M | 20.47M | 23.62M | 26.42M | 28.20M | 24.79M | 25.10M | 26.42M | 29.39M | 30.43M | 35.38M | 34.60M | 37.77M | 34.54M | 32.90M | 15.21M | 14.26M | 15.31M | 9.24M | 18.36M | 18.54M | 21.44M | 18.15M | 12.58M | 13.97M | 9.22M | 9.88M | 11.38M | 8.04M | 10.39M | 14.40M | 21.06M | 12.38M | 14.01M | 11.48M | 11.29M | 11.44M | 10.36M | 14.40M | 50.57M | 48.60M | 55.93M | 72.80M |
|
Short-term Investments
|
| | | | | | | 30.07M | | 24.62M | 27.63M | 23.55M | 25.77M | 22.78M | 24.30M | 29.31M | 38.32M | 44.41M | 48.36M | 46.39M | 41.42M | 40.97M | 24.48M | 24.51M | 31.04M | 27.57M | 26.60M | 22.62M | 22.64M | 22.66M | 28.68M | 25.71M | 16.74M | 13.77M | 8.30M | 8.32M | 3.33M | 0.34M | 0.34M | 0.03M | 0.03M | 50.06M | 46.33M | 29.91M | 22.49M | 22.50M | 22.50M | 25.14M | 25.14M | 25.14M | 17.15M | 13.15M | 8.65M | 5.16M | 55.17M | 55.68M | 56.28M | 56.97M | 57.71M | 58.48M | 55.20M | 38.90M | 35.37M | | | | |
|
Cash & Current Investments
|
3.90M | 4.89M | 4.10M | 5.87M | 5.43M | 7.03M | 7.21M | 37.31M | 5.31M | 32.54M | 32.90M | 30.57M | 31.32M | 31.02M | 32.92M | 38.28M | 44.84M | 54.32M | 57.58M | 55.74M | 53.71M | 54.33M | 50.40M | 49.80M | 49.42M | 48.04M | 50.22M | 49.04M | 50.84M | 47.45M | 53.78M | 52.13M | 46.13M | 44.20M | 43.67M | 42.91M | 41.10M | 34.87M | 33.24M | 15.24M | 14.28M | 65.36M | 55.57M | 48.27M | 41.03M | 43.94M | 40.65M | 37.72M | 39.11M | 34.37M | 27.03M | 24.52M | 16.68M | 15.55M | 69.57M | 76.74M | 68.66M | 70.97M | 69.19M | 69.77M | 66.64M | 49.26M | 49.77M | 50.57M | 48.60M | 55.93M | 72.80M |
|
Receivables - Net
|
| | | | | | | 18.77M | | 20.44M | 19.27M | 25.96M | 18.36M | 22.26M | 28.60M | 27.65M | 29.39M | 26.98M | 25.73M | 27.55M | 28.17M | 30.65M | 32.92M | 39.94M | 33.79M | 37.93M | 38.12M | 43.90M | 31.70M | 32.59M | 31.82M | 31.15M | 26.96M | 27.07M | 29.06M | 28.32M | 28.55M | 29.84M | 28.97M | 28.59M | 28.83M | 29.60M | 29.98M | 32.89M | 28.97M | 28.56M | 31.50M | 33.69M | 30.03M | 32.99M | 31.95M | 27.77M | 34.29M | 33.41M | 27.77M | 27.43M | 26.38M | 26.98M | 28.19M | 25.67M | 25.96M | 27.33M | 24.76M | 21.62M | 23.20M | 25.35M | 24.30M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.31M | 3.42M | 3.46M | 2.13M | 1.44M | 1.66M | 1.41M | 1.46M | 1.42M | 1.36M | 1.32M | 1.09M | 1.21M | 1.15M | 1.08M | 1.23M | 1.26M | 1.23M | 1.27M | 1.24M | 1.27M | 1.16M | 1.13M | | | | | | | | |
|
Receivables
|
| | | | | | | 18.77M | | 20.44M | 19.27M | 25.96M | 18.36M | 22.26M | 28.60M | 27.65M | 29.39M | 26.98M | 25.73M | 27.55M | 28.17M | 30.65M | 32.92M | 39.94M | 33.79M | 37.93M | 38.12M | 43.90M | 31.70M | 32.59M | 31.82M | 31.15M | 26.96M | 27.07M | 29.06M | 28.32M | 31.86M | 33.26M | 32.43M | 30.72M | 30.27M | 31.25M | 31.39M | 34.35M | 30.39M | 29.92M | 32.82M | 34.77M | 31.24M | 34.14M | 33.03M | 29.00M | 35.55M | 34.63M | 29.04M | 28.67M | 27.66M | 28.14M | 29.32M | 25.67M | 25.96M | 27.33M | 24.76M | 21.62M | 23.20M | 25.35M | 24.30M |
|
Raw Materials
|
| 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | 11.04M | | 8.69M | | | | | | 9.78M | | | | 8.62M | | | | | | | | | | | | | | | | 13.70M | | | 10.22M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | | | | | 1.80M | | 2.01M | | | | | | 3.09M | | | | 2.90M | | | | | | | | | | | | | | | | 2.49M | | | 3.74M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
15.56M | 33.69M | 52.31M | 75.19M | 24.03M | 48.41M | 70.01M | 92.06M | 18.88M | 43.22M | | 5.77M | | 6.46M | | | | | | 5.38M | | | | 5.91M | | | | | | | | | | | | | | | | 6.75M | | | 11.35M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
703.00 | | | 0.55M | | | | 14.77M | | 17.29M | 19.59M | 18.61M | 17.52M | 17.16M | 17.84M | 16.20M | 16.92M | 17.36M | 18.13M | 18.25M | 18.70M | 20.11M | 20.59M | 17.42M | 18.65M | 19.58M | 21.19M | 21.59M | 23.15M | 21.70M | 21.14M | 20.75M | 21.75M | 23.41M | 21.65M | 22.73M | 23.33M | 22.91M | 24.68M | 22.94M | 26.06M | 24.22M | 25.32M | 23.46M | 25.55M | 24.45M | 24.66M | 24.67M | 22.77M | 22.30M | 24.64M | 15.83M | 25.66M | 30.98M | 23.88M | 22.73M | 23.89M | 24.18M | 26.42M | 19.05M | 19.09M | 22.71M | 25.20M | 22.95M | 21.98M | 20.26M | 13.39M |
|
Current Deferred Tax Assets
|
| | | 0.02M | | | | 0.94M | | 0.76M | 0.56M | 1.28M | 1.39M | 1.03M | 0.41M | 1.15M | 0.82M | 0.82M | 0.71M | 3.06M | 3.13M | 3.23M | 3.12M | 2.77M | 2.79M | 2.79M | 2.79M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | | | | 2.73M | | 2.71M | 2.97M | 2.55M | 2.63M | 2.94M | 2.81M | 3.26M | 4.07M | 4.76M | 3.89M | 3.78M | 4.73M | 3.83M | 4.67M | 2.95M | 4.21M | 4.63M | 5.21M | 4.27M | 5.80M | 5.59M | 7.48M | 4.80M | 4.95M | 4.86M | 5.06M | 3.82M | 4.42M | 3.34M | 3.74M | 2.53M | 4.32M | 3.45M | 3.12M | 3.19M | 3.42M | 3.09M | 3.39M | 3.89M | 4.51M | 4.13M | 4.83M | 2.64M | 4.25M | 3.85M | 3.43M | 3.07M | 3.19M | 2.38M | 4.62M | 4.33M | 4.22M | 19.19M | 20.53M | 16.02M | 16.39M | 13.63M | 9.20M |
|
Current Assets
|
| | | | | | | 74.52M | | 73.75M | 75.28M | 78.98M | 71.21M | 74.42M | 82.57M | 86.55M | 96.05M | 104.23M | 106.04M | 108.39M | 108.44M | 112.16M | 111.70M | 112.89M | 108.86M | 112.96M | 117.53M | 115.09M | 111.50M | 107.33M | 114.21M | 108.83M | 99.80M | 99.55M | 99.44M | 97.78M | 100.70M | 94.38M | 94.08M | 77.74M | 77.18M | 126.46M | 115.39M | 109.27M | 100.40M | 101.40M | 101.53M | 101.06M | 97.64M | 94.94M | 89.53M | 87.83M | 82.15M | 85.01M | 125.92M | 129.96M | 123.39M | 125.67M | 129.55M | 118.82M | 115.92M | 118.49M | 131.67M | 122.58M | 121.58M | 123.00M | 119.70M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | 23.04M | | 24.99M | 29.38M | 34.01M | 35.21M | 36.51M | 36.16M | 36.73M | 35.91M | 36.28M | 36.71M | 37.14M | 36.68M | 36.51M | 42.30M | 41.70M | 41.28M | 41.72M | 41.32M | 39.90M | 38.86M | 38.12M | 37.93M | 36.59M | 37.16M | 41.75M | 42.60M | 43.52M | 48.15M | 50.07M | 52.38M | 50.63M | 53.70M | 52.50M | 52.66M | 53.58M | 54.76M | 55.27M | 55.88M | 56.27M | 57.11M | 59.10M | 59.96M | 52.95M | 60.60M | 60.71M | 52.93M | 53.12M | 51.79M | 50.79M | 49.41M | 47.68M | 46.23M | 44.78M | 29.89M | 27.01M | 24.82M | 24.07M | 22.30M |
|
Goodwill
|
| | | | | | | 4.52M | | 4.85M | 4.57M | 4.43M | 4.62M | 4.43M | 4.61M | 4.71M | 4.53M | 16.97M | 18.09M | 18.28M | 18.41M | 18.74M | 40.67M | 40.45M | 36.73M | 38.66M | 37.52M | 36.75M | 35.78M | 33.65M | 32.74M | 31.34M | 31.60M | 32.80M | 33.67M | 33.87M | 35.00M | 33.24M | 32.85M | 15.03M | 32.84M | 14.99M | 14.67M | 15.41M | 14.73M | 14.69M | 15.15M | 6.59M | 6.61M | 6.62M | 6.56M | 6.57M | 6.51M | 5.31M | 5.24M | 5.31M | 5.33M | 5.35M | | | | | | | | | |
|
Intangibles
|
| | | | | | | 2.27M | | 2.29M | 2.06M | 1.90M | 1.91M | 1.74M | 1.73M | 1.68M | 1.52M | 14.80M | 15.18M | 14.99M | 14.65M | 14.50M | 36.61M | 33.64M | 30.82M | 31.18M | 28.73M | 26.75M | 24.70M | 21.88M | 20.08M | 17.84M | 17.03M | 16.66M | 16.05M | 15.12M | 14.59M | 12.74M | 11.64M | 5.66M | 9.81M | 5.20M | 4.84M | 4.94M | 4.43M | 4.20M | 4.14M | 2.25M | 2.01M | 1.76M | 1.46M | 1.29M | 1.08M | 0.56M | 0.47M | 0.40M | 0.33M | 0.28M | | 1.19M | 1.10M | 1.01M | 0.92M | 0.83M | 0.73M | 0.64M | 0.54M |
|
Goodwill & Intangibles
|
| | | | | | | 6.79M | | 7.14M | 6.63M | 6.33M | 6.53M | 6.16M | 6.34M | 6.40M | 6.05M | 31.77M | 33.27M | 33.27M | 33.06M | 33.24M | 77.28M | 74.09M | 67.56M | 69.85M | 66.25M | 63.50M | 60.48M | 55.52M | 52.82M | 49.18M | 48.64M | 49.46M | 49.72M | 48.99M | 49.58M | 45.98M | 44.48M | 20.69M | 42.65M | 20.19M | 19.51M | 20.35M | 19.16M | 18.89M | 19.28M | 8.85M | 8.62M | 8.38M | 8.02M | 7.86M | 7.59M | 5.88M | 5.70M | 5.71M | 5.65M | 5.63M | | 1.19M | 1.10M | 1.01M | 0.92M | 0.83M | 0.73M | 0.64M | 0.54M |
|
Long-Term Deferred Tax
|
0.00M | | | 3.33M | | | | 4.98M | | 5.29M | 5.52M | 10.13M | 5.41M | 5.40M | 4.78M | 8.28M | 3.15M | 0.57M | 0.04M | | | | | 2.69M | 2.73M | 2.70M | 2.65M | 4.69M | 3.79M | 3.79M | 3.75M | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 0.21M | 0.20M | 0.20M | 0.23M | 0.21M | 0.20M | 0.13M | 0.04M | 0.04M | 0.04M | 0.04M | 0.07M | 0.04M | 0.04M | 0.04M | 0.06M | 0.06M | 0.06M | 0.06M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.22M | 0.22M | 0.22M | 0.16M | 0.14M | 0.14M | 0.14M |
|
Other Non-Current Assets
|
| | | | | | | 5.86M | | 6.46M | 4.29M | 3.83M | 3.69M | 4.17M | 4.25M | 4.36M | 4.14M | 5.21M | 4.97M | 5.05M | 4.80M | 4.88M | 4.55M | 4.47M | 4.69M | 4.23M | 3.33M | 3.10M | 3.39M | 4.40M | 4.99M | 5.13M | 5.41M | 5.75M | 5.89M | 5.93M | 6.44M | 6.74M | 6.70M | 25.91M | 7.02M | 5.81M | 6.09M | 6.44M | 6.64M | 7.26M | 7.86M | 7.79M | 7.35M | 7.19M | 6.91M | 6.78M | 6.12M | 5.57M | 5.07M | 5.04M | 4.71M | 4.59M | 3.98M | 3.62M | 3.27M | 3.00M | 2.91M | 3.15M | 3.04M | 2.92M | 2.97M |
|
Non-Current Assets
|
| | | | | | | 40.68M | | 43.88M | 45.83M | 49.58M | 50.84M | 52.24M | 51.53M | 51.02M | 49.25M | 73.82M | 74.98M | 75.46M | 74.54M | 74.63M | 124.13M | 122.95M | 116.26M | 118.49M | 113.56M | 111.18M | 106.52M | 101.84M | 99.48M | 90.92M | 91.23M | 96.99M | 98.24M | 98.46M | 110.65M | 109.25M | 110.39M | 109.91M | 120.33M | 94.44M | 88.79M | 90.12M | 88.89M | 88.58M | 89.70M | 82.53M | 80.62M | 81.61M | 80.86M | 80.96M | 79.94M | 77.30M | 68.35M | 66.29M | 67.28M | 65.61M | 57.40M | 53.82M | 52.45M | 50.41M | 35.05M | 32.51M | 29.86M | 29.04M | 30.58M |
|
Assets
|
85.89M | 93.50M | 94.80M | 97.75M | 104.11M | 110.89M | 114.93M | 115.20M | 115.53M | 117.63M | 121.11M | 128.56M | 122.05M | 126.66M | 134.10M | 137.57M | 145.30M | 178.06M | 181.03M | 183.85M | 182.98M | 186.79M | 235.83M | 235.84M | 225.12M | 231.45M | 231.09M | 226.28M | 218.02M | 209.17M | 213.70M | 199.76M | 191.03M | 196.53M | 197.68M | 196.24M | 211.35M | 203.63M | 204.47M | 187.65M | 197.51M | 220.90M | 204.18M | 199.39M | 189.28M | 189.98M | 191.23M | 183.59M | 178.25M | 176.55M | 170.39M | 168.79M | 162.09M | 162.32M | 194.27M | 196.25M | 190.67M | 191.28M | 186.95M | 172.63M | 168.36M | 168.90M | 166.72M | 155.08M | 151.43M | 152.04M | 150.28M |
|
Accounts Payables
|
2.75M | 3.15M | 3.71M | 3.61M | 6.21M | 5.26M | 5.34M | 3.92M | 4.76M | 5.17M | 3.11M | 6.14M | 5.09M | 5.82M | 6.61M | 7.09M | 6.76M | 7.14M | 7.93M | 8.88M | 8.45M | 7.54M | 14.36M | 12.46M | 11.67M | 9.02M | 10.23M | 8.97M | 7.84M | 9.50M | 7.70M | 8.44M | 10.34M | 11.78M | 11.94M | 15.74M | 17.14M | 16.77M | 14.96M | 16.73M | 20.27M | 16.97M | 14.50M | 15.03M | 13.82M | 12.20M | 11.36M | 11.40M | 8.19M | 11.81M | 9.10M | 9.50M | 10.91M | 10.87M | 9.63M | 20.45M | 5.45M | 12.19M | 3.64M | 4.78M | 6.95M | 9.62M | 10.20M | 4.32M | 3.35M | 3.23M | 4.01M |
|
Payables
|
2.75M | 3.15M | 3.71M | 3.61M | 6.21M | 5.26M | 5.34M | 3.92M | 4.76M | 5.17M | 3.11M | 6.14M | 5.09M | 5.82M | 6.61M | 7.09M | 6.76M | 7.14M | 7.93M | 8.88M | 8.45M | 7.54M | 14.36M | 12.46M | 11.67M | 9.02M | 10.23M | 8.97M | 7.84M | 9.50M | 7.70M | 8.44M | 10.34M | 11.78M | 11.94M | 15.74M | 17.14M | 16.77M | 14.96M | 16.73M | 20.27M | 16.97M | 14.50M | 15.03M | 13.82M | 12.20M | 11.36M | 11.40M | 8.19M | 11.81M | 9.10M | 9.50M | 10.91M | 10.87M | 9.63M | 20.45M | 5.45M | 12.19M | 3.64M | 4.78M | 6.95M | 9.62M | 10.20M | 4.32M | 3.35M | 3.23M | 4.01M |
|
Accumulated Expenses
|
845.00 | | | 0.77M | | | | 4.41M | | 4.14M | 4.13M | 4.28M | 3.23M | 3.76M | 5.15M | 6.79M | 5.09M | 5.54M | 5.49M | 5.86M | 4.39M | 4.93M | 4.24M | 4.93M | 4.76M | 5.61M | 6.36M | 6.59M | 6.15M | 5.40M | 4.78M | 4.77M | 5.52M | 6.02M | 7.00M | 5.36M | 4.53M | 4.87M | 5.60M | 4.95M | 4.25M | 4.78M | 5.39M | 5.64M | 5.13M | 5.61M | 7.19M | 7.16M | 6.86M | 7.05M | 6.71M | 6.14M | 5.93M | 6.15M | 7.26M | 7.62M | 4.16M | 4.25M | 4.94M | 4.47M | 4.57M | 5.05M | 4.25M | 4.73M | 2.83M | 2.99M | 4.25M |
|
Other Accumulated Expenses
|
| | | | | | | 3.28M | | 4.01M | 5.19M | 5.03M | 3.89M | 4.54M | 7.80M | 4.59M | 5.41M | 7.13M | 6.97M | 7.33M | 8.18M | 9.11M | 13.14M | 10.96M | 8.83M | 12.76M | 15.10M | 12.04M | 9.60M | 8.32M | 12.33M | 8.32M | 8.38M | 8.09M | 8.83M | 9.21M | 9.58M | 8.29M | 11.75M | 9.10M | 10.13M | 11.47M | 9.50M | 7.73M | 8.55M | 8.29M | 8.17M | 6.60M | 8.88M | 7.98M | 8.03M | 6.94M | 6.55M | 8.59M | 11.12M | 2.13M | 11.73M | 3.60M | 11.61M | 2.59M | 1.91M | 2.60M | 2.77M | 2.13M | 2.07M | 2.17M | 2.10M |
|
Short term Debt
|
| | | | | | | 0.12M | | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.14M | 0.14M | 1.10M | 1.11M | 1.04M | 1.27M | 1.28M | 1.29M | 4.96M | 6.19M | 6.20M | 6.21M | 6.22M | 6.64M | 7.05M | 7.47M | 7.89M | 7.90M | 2.48M | 2.48M | 2.48M | 2.48M | 2.48M | 4.99M | 22.69M | 9.93M | 10.59M | 2.00M | | | | 2.68M | 3.84M | 4.99M | 6.15M | 6.93M | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.75M | 4.42M | 3.58M | 2.83M | 1.63M | 1.34M | 1.32M | 3.83M | 2.97M | 2.50M | 2.01M | 1.91M | 1.57M | 1.36M | 0.96M | 1.53M | 1.39M | 1.21M | 0.92M | 0.79M | 1.21M | 0.96M | 0.69M | 0.66M | 0.51M | 0.65M | 0.59M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | 3.50M | 3.40M | 3.24M | 3.20M | 1.47M | 1.35M | | | 1.28M | 1.29M | 1.36M | 1.54M | 1.57M | 1.63M | 1.44M | 1.32M | 0.89M | 1.14M | 0.68M | 0.69M | 0.52M | 0.53M | 0.56M | 0.56M | 0.56M | 0.57M | 0.59M | 0.60M | 0.59M | 0.61M | 0.62M | 0.62M | 0.64M | 0.65M | 0.67M | 0.69M | 0.67M | 0.69M | 0.71M | 0.73M | 0.72M | 0.74M | 0.77M | 0.79M |
|
Current Deferred Revenue
|
| | | | | | | 1.01M | | 0.83M | 1.66M | 2.68M | 1.06M | 2.66M | 1.96M | 1.89M | 2.07M | 7.04M | 5.47M | 4.86M | 5.74M | 6.95M | 7.60M | 7.79M | 7.77M | 8.93M | 8.04M | 5.96M | 6.78M | 6.41M | 9.28M | 6.66M | 7.16M | 9.91M | 9.22M | 6.92M | 11.97M | 11.05M | 10.77M | 7.65M | 12.21M | 8.12M | 5.70M | 4.44M | 4.93M | 4.44M | 4.17M | 4.45M | 4.53M | 4.25M | 4.13M | 3.78M | 4.60M | 4.07M | 3.82M | 1.36M | 3.68M | 3.31M | 3.27M | 1.77M | 2.17M | 1.59M | 1.54M | 1.04M | 1.81M | 1.46M | 1.35M |
|
Total Current Liabilities
|
| | | | | | | 13.95M | | 15.07M | 15.14M | 19.20M | 14.65M | 18.11M | 22.57M | 21.31M | 21.24M | 28.93M | 27.91M | 29.46M | 29.40M | 31.45M | 45.97M | 47.69M | 44.35M | 47.52M | 50.84M | 43.56M | 40.84M | 39.32M | 44.23M | 39.64M | 37.56M | 42.04M | 43.33M | 43.35M | 49.37M | 49.45M | 69.11M | 56.01M | 65.36M | 50.62M | 41.65M | 38.39M | 36.81M | 37.26M | 38.73M | 40.79M | 39.80M | 42.70M | 31.99M | 33.88M | 31.46M | 33.06M | 34.69M | 37.12M | 27.77M | 25.93M | 25.71M | 24.97M | 22.89M | 25.10M | 23.61M | 15.87M | 13.06M | 13.09M | 15.21M |
|
Non-Current Debt
|
| | | 3.81M | | | | 3.68M | | 3.62M | 6.50M | 9.00M | 7.00M | 7.00M | 7.00M | 7.00M | 7.01M | 30.00M | 30.00M | 37.09M | 30.00M | 30.00M | 66.24M | 64.69M | 63.13M | 61.58M | 60.02M | 58.05M | 56.08M | 54.11M | 52.13M | 50.15M | 46.44M | 45.81M | 45.19M | 44.57M | 41.70M | 38.58M | 20.25M | 19.44M | 18.75M | | | | | 4.25M | 3.09M | 1.94M | 0.78M | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.30M | 8.37M | 8.77M | 9.07M | 9.63M | 10.06M | 5.19M | 5.48M | 5.22M | 4.94M | 4.78M | 4.69M | 4.00M | 4.31M | 4.25M | 4.47M | 4.43M | 4.27M | 4.33M | 4.32M | 4.67M | 4.22M | 3.90M | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.84M | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | -0.85M | | | | -1.98M | | | | | | | | | | | | 0.62M | 0.38M | 0.46M | 3.06M | 5.46M | 5.20M | 5.33M | 5.48M | 5.10M | 4.92M | 4.30M | 4.15M | 3.13M | 3.14M | 3.30M | 3.41M | 4.42M | 2.73M | 2.58M | 2.55M | 1.96M | 1.75M | 0.87M | 0.83M | 2.35M | 0.82M | 0.77M | 0.76M | 2.00M | 0.38M | 0.39M | 0.38M | 0.97M | 0.21M | 0.20M | 0.18M | 4.04M | 0.06M | 0.06M | 0.06M | 3.60M | 0.00M | 0.00M | 0.00M | 0.01M | 0.04M | 0.00M | 0.00M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.42M | 8.18M | 3.39M | 3.48M | 5.06M | 4.14M | 3.90M | 3.20M | 5.47M | 4.62M | 3.71M | 1.22M | 2.51M | 2.11M | 1.44M | 0.64M | 1.77M | 1.58M | 1.19M | 0.29M | 1.61M | 1.39M | 1.10M | 0.57M | 1.03M | 1.21M | 4.61M |
|
Other Non-Current Liabilities
|
| | | | | | | 1.26M | | 1.38M | 0.01M | 0.14M | 0.14M | 0.13M | 0.13M | 0.14M | 1.31M | 1.31M | 1.12M | 0.20M | 0.19M | 0.30M | 3.62M | 1.46M | 1.35M | 1.43M | 1.37M | 1.39M | 1.32M | 1.20M | 1.13M | 0.33M | 0.04M | 0.03M | 0.03M | 0.02M | 2.41M | 2.21M | 2.06M | 1.92M | 1.75M | 1.60M | 1.45M | 1.29M | 1.14M | 0.98M | 0.83M | 0.67M | 0.23M | 0.16M | 0.10M | 0.02M | 0.01M | 0.01M | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | 17.63M | | 18.69M | 25.23M | 31.75M | 25.17M | 28.60M | 33.02M | 31.72M | 35.25M | 65.60M | 64.32M | 67.18M | 66.54M | 68.35M | 116.59M | 117.84M | 112.68M | 114.43M | 116.34M | 106.71M | 101.85M | 97.73M | 100.52M | 92.93M | 87.13M | 91.16M | 91.92M | 90.56M | 102.10M | 98.98M | 100.68M | 86.22M | 100.16M | 65.30M | 51.07M | 48.11M | 46.27M | 50.01M | 49.95M | 51.03M | 47.46M | 49.52M | 38.32M | 39.80M | 37.04M | 38.28M | 39.68M | 37.82M | | | | | | | | | | | |
|
Total Liabilities
|
| | | 16.15M | | | | 18.90M | | 20.07M | 25.23M | 31.89M | 25.31M | 28.72M | 33.15M | 31.86M | 36.55M | 66.91M | 65.44M | 67.38M | 66.74M | 68.65M | 120.20M | 119.30M | 114.03M | 115.85M | 117.72M | 108.10M | 103.16M | 98.93M | 101.65M | 93.25M | 87.17M | 91.19M | 91.95M | 90.57M | 104.52M | 101.20M | 102.74M | 88.14M | 101.91M | 66.90M | 52.52M | 49.40M | 47.41M | 51.00M | 50.77M | 51.71M | 47.69M | 49.68M | 38.42M | 39.82M | 37.05M | 38.29M | 39.68M | 37.82M | 32.87M | 30.58M | 29.95M | 25.26M | 23.30M | 25.52M | 24.02M | 16.46M | 13.62M | 13.66M | 19.23M |
|
Total Debt
|
| | | 3.81M | | | | 3.81M | | 3.75M | 6.63M | 9.13M | 7.13M | 7.13M | 7.14M | 7.14M | 8.11M | 31.11M | 31.04M | 38.37M | 31.28M | 31.29M | 71.20M | 70.88M | 69.33M | 67.79M | 66.24M | 64.69M | 63.14M | 61.58M | 60.02M | 58.05M | 48.91M | 48.29M | 47.67M | 47.05M | 44.19M | 43.56M | 42.94M | 29.36M | 29.33M | 2.00M | | | | 6.93M | 6.93M | 6.93M | 6.93M | 6.93M | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| | | 81.60M | | | | 96.30M | | 97.56M | 95.88M | 96.67M | 96.74M | 97.94M | 100.95M | 105.70M | 108.75M | 111.14M | 115.59M | 116.47M | 116.25M | 118.14M | 115.63M | 116.54M | 111.09M | 115.59M | 113.37M | 118.18M | -8.30M | -12.76M | -14.96M | 106.50M | -16.18M | -13.73M | -11.75M | 105.67M | 106.83M | 102.43M | 101.73M | 99.52M | 95.60M | 154.00M | 151.67M | 149.99M | 141.88M | 138.99M | 140.45M | 131.88M | 130.57M | 126.88M | 131.97M | 128.98M | 125.03M | 124.03M | 154.59M | 158.44M | 157.79M | 160.70M | 157.01M | 147.37M | 145.07M | 143.38M | 142.70M | 138.62M | 137.81M | 138.38M | 131.05M |
|
Shareholder's Equity
|
| | | 81.60M | | | | 96.30M | | 97.56M | 95.88M | 96.67M | 96.74M | 97.94M | 100.95M | 105.70M | 108.75M | 111.14M | 115.59M | 116.47M | 116.25M | 118.14M | 115.63M | 116.54M | 111.09M | 115.59M | 113.37M | 118.18M | -8.30M | -12.76M | -14.96M | 106.50M | -16.18M | -13.73M | -11.75M | 105.67M | 106.83M | 102.43M | 101.73M | 99.52M | 95.60M | 154.00M | 151.67M | 149.99M | 141.88M | 138.99M | 140.45M | 131.88M | 130.57M | 126.88M | 131.97M | 128.98M | 125.03M | 124.03M | 154.59M | 158.44M | 157.79M | 160.70M | 157.01M | 147.37M | 145.07M | 143.38M | 142.70M | 138.62M | 137.81M | 138.38M | 131.05M |
|
Liabilities and Shareholders Equity
|
85.89M | 93.50M | 94.80M | 97.75M | 104.11M | 110.89M | 114.93M | 115.20M | 115.53M | 117.63M | 121.11M | 128.56M | 122.05M | 126.66M | 134.10M | 137.57M | 145.30M | 178.06M | 181.03M | 183.85M | 182.98M | 186.79M | 235.83M | 235.84M | 225.12M | 231.45M | 231.09M | 226.28M | 218.02M | 209.17M | 213.70M | 199.76M | 191.03M | 196.53M | 197.68M | 196.24M | 211.35M | 203.63M | 204.47M | 187.65M | 197.51M | 220.90M | 204.18M | 199.39M | 189.28M | 189.98M | 191.23M | 183.59M | 178.25M | 176.55M | 170.39M | 168.79M | 162.09M | 162.32M | 194.27M | 196.25M | 190.67M | 191.28M | 186.95M | 172.63M | 168.36M | 168.90M | 166.72M | 155.08M | 151.43M | 152.04M | 150.28M |
|
Treasury Shares
|
| | | 0.12M | | | | 1.20M | | 1.20M | 1.48M | 0.46M | 1.66M | 1.66M | 1.66M | | 1.66M | 1.66M | 1.66M | 1.66M | 1.66M | 1.66M | 1.66M | 1.66M | 1.66M | 1.66M | 1.66M | 1.66M | 1.66M | 1.66M | 1.66M | | 1.66M | 1.66M | 1.66M | 1.66M | 1.28M | 1.28M | 1.28M | 1.28M | 1.28M | 1.28M | 1.28M | 1.40M | 1.43M | 1.43M | 1.43M | 1.43M | 1.43M | 1.43M | 1.43M | 1.43M | 1.43M | 1.43M | 1.43M | 1.43M | 1.46M | 1.46M | 1.46M | 1.46M | 1.46M | 1.46M | 1.46M | 1.46M | 1.49M | 1.70M | 1.72M |
|
Retained Earnings
|
| | | | | | | 2.87M | | 1.52M | 2.12M | 3.73M | 2.35M | 2.81M | 4.55M | 7.31M | 9.27M | 10.82M | 12.21M | 11.84M | 10.72M | 10.61M | 10.92M | 11.88M | 10.46M | 10.50M | 10.03M | 14.13M | 11.34M | -12.76M | -14.96M | -16.81M | -16.18M | -13.73M | -11.75M | -11.32M | -11.06M | -12.70M | -13.57M | -15.40M | -21.58M | 25.60M | 23.02M | 19.54M | 13.32M | 9.77M | 9.23M | -3.23M | -6.43M | -12.10M | -8.09M | -12.16M | -16.86M | -18.30M | 11.35M | 13.72M | 11.92M | 12.85M | 8.60M | -4.18M | -4.87M | -7.24M | -8.44M | -12.75M | -14.46M | -13.53M | -20.47M |