|
Accumulated Depreciation
|
2.97M | 3.20M | 3.42M | 3.65M | 3.90M | 4.14M | 4.42M | 4.60M | 4.86M | 5.07M | 5.14M | 5.42M | 5.68M | 5.94M | 6.20M | | | | |
|
Receivables - Accured
|
| | | | | | | 0.77M | | | | 0.69M | 0.65M | 0.37M | 0.59M | | | | |
|
Cash & Equivalents
|
22.91M | 26.38M | 57.09M | 62.88M | 38.91M | 105.39M | 64.45M | 40.46M | 36.13M | 28.11M | 26.50M | 35.49M | 33.03M | 28.28M | 34.86M | 41.75M | 37.00M | 34.37M | 38.94M |
|
Receivables - Net
|
| | | | | | | | | | 7.00M | | | | | | | | |
|
Receivables - Other
|
| | | | | | | | | | | 0.69M | 2.41M | 1.31M | 0.50M | | 1.74M | 1.74M | 1.74M |
|
Receivables
|
| | | | | | | | | | 7.00M | | | | | | | | |
|
Prepaid Assets
|
2.41M | 3.46M | 3.17M | 2.57M | 2.33M | 3.81M | 7.73M | 9.16M | 6.79M | 5.98M | 4.38M | 5.58M | 5.82M | 3.44M | 7.99M | 5.24M | 5.96M | 3.85M | 4.29M |
|
Current Assets
|
145.68M | 133.35M | 124.75M | 211.65M | 246.00M | 311.33M | 298.93M | 285.72M | 265.23M | 243.50M | 230.52M | 206.95M | 185.61M | 167.62M | 156.38M | 137.49M | 120.32M | 104.70M | 94.50M |
|
Property, Plant & Equipment (Net)
|
3.20M | 3.02M | 2.98M | 3.28M | 3.04M | 3.52M | 3.37M | 3.43M | 4.66M | 4.67M | 4.40M | 3.91M | 3.65M | 3.39M | 3.15M | 2.89M | 2.65M | 2.41M | 2.17M |
|
Other Non-Current Assets
|
0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.67M | 5.09M | 6.56M | 6.33M | 5.59M | 5.50M | 6.52M | 2.42M | 2.42M | 0.67M | 0.67M | |
|
Non-Current Assets
|
6.66M | 6.33M | 6.14M | 6.28M | 5.87M | 6.17M | 5.84M | 13.85M | 18.95M | 19.88M | 18.81M | 14.29M | 13.52M | 12.30M | 7.71M | 7.19M | 4.94M | 4.42M | 3.23M |
|
Assets
|
152.34M | 139.67M | 130.89M | 217.93M | 251.87M | 317.50M | 304.77M | 299.57M | 284.18M | 263.38M | 249.33M | 221.24M | 199.13M | 179.92M | 164.09M | 144.68M | 125.26M | 109.12M | 97.73M |
|
Accounts Payables
|
3.58M | 1.63M | 1.54M | 2.03M | 1.36M | 1.92M | 2.27M | 2.48M | 4.14M | 2.49M | 3.12M | 8.25M | 5.06M | 2.26M | 3.46M | 3.65M | 1.97M | 1.16M | 0.91M |
|
Payables
|
3.58M | 1.63M | 1.54M | 2.03M | 1.36M | 1.92M | 2.27M | 2.48M | 4.14M | 2.49M | 3.12M | 8.25M | 5.06M | 2.26M | 3.46M | 3.65M | 1.97M | 1.16M | 0.91M |
|
Accumulated Expenses
|
2.89M | 3.19M | 5.17M | 4.99M | 4.38M | 4.65M | 5.99M | 5.95M | 6.84M | 8.46M | 10.66M | 6.48M | 6.66M | 9.36M | 9.66M | 7.93M | 6.12M | 4.11M | 3.93M |
|
Other Accumulated Expenses
|
0.18M | 0.10M | 0.28M | 0.10M | | | | 0.27M | | | | 0.11M | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | 1.30M | 2.61M | 3.91M | 5.22M | 5.22M | 5.29M | 5.28M |
|
Current Leases
|
1.08M | 1.12M | 1.16M | 1.20M | 1.24M | 1.28M | 1.33M | 2.56M | 2.67M | 2.78M | 2.90M | 3.01M | 3.13M | 3.26M | 3.39M | 3.53M | 3.67M | 3.81M | 3.26M |
|
Total Current Liabilities
|
7.56M | 5.94M | 7.87M | 8.21M | 6.98M | 7.85M | 9.60M | 11.00M | 13.64M | 13.74M | 16.67M | 17.74M | 16.16M | 17.50M | 20.43M | 20.33M | 16.96M | 14.37M | 13.38M |
|
Non-Current Debt
|
| | | 9.62M | 9.68M | 9.73M | 9.78M | 9.83M | 9.89M | 9.95M | 10.01M | 10.07M | 8.83M | 7.59M | 6.35M | 5.11M | 3.87M | 2.63M | 1.37M |
|
Operating Leases
|
4.14M | 3.84M | 3.54M | 3.22M | 2.90M | 2.56M | 2.21M | 8.87M | 8.15M | 7.41M | 6.65M | 5.85M | 5.02M | 4.15M | 3.26M | 2.33M | 5.02M | 4.15M | 3.26M |
|
Total Liabilities
|
11.70M | 9.79M | 11.41M | 21.06M | 19.55M | 20.14M | 21.58M | 29.70M | 31.69M | 31.10M | 33.33M | 33.66M | 30.01M | 29.24M | 30.04M | 27.77M | 22.19M | 17.34M | 14.75M |
|
Total Debt
|
| | | 9.62M | 9.68M | 9.73M | 9.78M | 9.83M | 9.89M | 9.95M | 10.01M | 10.07M | 10.13M | 10.20M | 10.26M | 10.33M | 9.09M | 7.92M | 6.65M |
|
Common Equity
|
140.64M | 129.89M | 119.48M | 196.88M | 232.31M | 297.36M | 283.19M | 269.87M | 252.49M | 232.28M | 215.99M | 187.57M | 169.12M | 150.69M | 134.05M | 116.92M | 103.07M | 91.79M | 82.98M |
|
Shareholder's Equity
|
140.64M | 129.89M | 119.48M | 196.88M | 232.31M | 297.36M | 283.19M | 269.87M | 252.49M | 232.28M | 215.99M | 187.57M | 169.12M | 150.69M | 134.05M | 116.92M | 103.07M | 91.79M | 82.98M |
|
Liabilities and Shareholders Equity
|
152.34M | 139.67M | 130.89M | 217.93M | 251.87M | 317.50M | 304.77M | 299.57M | 284.18M | 263.38M | 249.33M | 221.24M | 199.13M | 179.92M | 164.09M | 144.68M | 125.26M | 109.12M | 97.73M |
|
Retained Earnings
|
-139.02M | -152.00M | -166.44M | -180.65M | -196.70M | -212.90M | -230.71M | -248.89M | -271.10M | -295.40M | -318.50M | -350.76M | -372.42M | -394.00M | -414.30M | -434.50M | -451.10M | -464.80M | -476.00M |
|
Treasury Shares
|
| | | | 0.04M | 0.04M | 0.44M | 0.43M | 0.48M | 0.43M | 0.30M | 0.02M | 0.20M | 0.19M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M |
|
Shares Outstanding
|
48.08M | 48.15M | 48.60M | 56.26M | 59.56M | 68.34M | 68.37M | 6.85M | 7.08M | 7.25M | 7.27M | 7.28M | 7.28M | 7.29M | 7.30M | | | | |