|
Cash & Equivalents
|
6.61M | 5.46M | 5.95M | 6.03M | 6.66M | 5.95M | 5.71M | 4.70M | 6.64M | 5.55M | 6.74M | 7.00M | 5.83M | 5.02M | 4.55M | 7.01M | 6.17M | 6.93M | 6.71M | 8.72M | 5.07M | 4.29M | 7.02M | 10.33M | 7.94M | 8.45M | 10.37M | 11.85M | 13.19M | 21.49M | 15.79M | 16.29M | 14.93M | 11.66M | 12.83M | 14.28M | 9.06M | 9.47M | 14.61M | 23.47M | 34.95M | 40.19M | 52.60M | 60.32M | 59.84M | 55.53M | 52.72M | 50.85M | 41.21M | 34.95M | 26.02M | 24.31M | 26.43M | 25.22M | 28.36M | 24.88M | 15.84M | 17.48M | 18.62M | 17.75M | 17.19M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.16M | | | | | | | |
|
Cash & Current Investments
|
6.61M | 5.46M | 5.95M | 6.03M | 6.66M | 5.95M | 5.71M | 4.70M | 6.64M | 5.55M | 6.74M | 7.00M | 5.83M | 5.02M | 4.55M | 7.01M | 6.17M | 6.93M | 6.71M | 8.72M | 5.07M | 4.29M | 7.02M | 10.33M | 7.94M | 8.45M | 10.37M | 11.85M | 13.19M | 21.49M | 15.79M | 16.29M | 14.93M | 11.66M | 12.83M | 14.28M | 9.06M | 9.47M | 14.61M | 23.47M | 34.95M | 40.19M | 52.60M | 60.32M | 59.84M | 55.53M | 52.72M | 50.85M | 41.21M | 34.95M | 26.02M | 24.31M | 26.43M | 27.38M | 28.36M | 24.88M | 15.84M | 17.48M | 18.62M | 17.75M | 17.19M |
|
Receivables - Net
|
| | 14.38M | | 16.70M | 15.24M | 12.58M | 16.19M | 14.37M | 15.60M | 13.78M | 14.13M | 13.64M | 15.05M | 13.80M | 14.64M | 15.99M | 15.10M | 13.28M | 14.77M | 15.71M | 14.57M | 11.48M | 11.65M | 11.98M | 11.32M | 10.70M | 12.69M | 13.76M | 13.03M | 14.12M | 14.58M | 13.63M | 16.27M | 16.48M | 15.17M | 17.99M | 17.41M | 17.70M | 25.07M | 20.24M | 26.75M | 21.70M | 19.18M | 15.12M | 16.88M | 14.77M | 13.99M | 15.89M | 16.68M | 16.86M | 17.68M | 18.23M | 19.17M | 21.76M | 22.93M | 26.56M | 27.61M | 27.63M | 30.93M | 30.28M |
|
Receivables
|
| | 14.38M | | 16.70M | 15.24M | 12.58M | 16.19M | 14.37M | 15.60M | 13.78M | 14.13M | 13.64M | 15.05M | 13.80M | 14.64M | 15.99M | 15.10M | 13.28M | 14.77M | 15.71M | 14.57M | 11.48M | 11.65M | 11.98M | 11.32M | 10.70M | 12.69M | 13.76M | 13.03M | 14.12M | 14.58M | 13.63M | 16.27M | 16.48M | 15.17M | 17.99M | 17.41M | 17.70M | 25.07M | 20.24M | 26.75M | 21.70M | 19.18M | 15.12M | 16.88M | 14.77M | 13.99M | 15.89M | 16.68M | 16.86M | 17.68M | 18.23M | 19.17M | 21.76M | 22.93M | 26.56M | 27.61M | 27.63M | 30.93M | 30.28M |
|
Raw Materials
|
| | | | | | 21.21M | | | | 21.10M | | | | | | | | | | | | | | | | | | | | 14.77M | | 14.12M | 16.02M | 14.99M | 18.07M | 17.66M | 17.23M | 16.71M | 16.42M | | | | | | | | | | | | | | | | | | 39.34M | | | 43.13M |
|
Work In Process
|
| | | | | | 1.79M | | | | 1.81M | | | | | | | | | | | | | | | | | | | | 2.36M | | 1.83M | 1.75M | 0.99M | 1.69M | 1.58M | 0.44M | 0.67M | 0.96M | | | | | | | | | | | | | | | | | | 2.69M | | | 2.38M |
|
Finished Goods
|
| | | | | | 22.66M | | | | 16.36M | | | | | | | | | | | | | | | | | | | | 25.80M | | 30.41M | 28.85M | 26.39M | 27.00M | 30.17M | 30.13M | 26.86M | 20.09M | | | | | | | | | | | | | | | | | | 44.16M | | | 46.75M |
|
Inventory
|
| | 45.30M | | 50.58M | 47.31M | 45.67M | 42.32M | 43.02M | 41.24M | 39.27M | 39.09M | 40.42M | 40.44M | 39.84M | 40.37M | 39.51M | 38.92M | 37.09M | 39.49M | 41.90M | 43.50M | 40.84M | 38.89M | 39.24M | 36.60M | 35.53M | 32.09M | 34.06M | 38.45M | 42.92M | 44.41M | 46.36M | 46.62M | 42.37M | 46.76M | 49.41M | 47.80M | 44.24M | 37.47M | 43.09M | 44.98M | 43.57M | 43.88M | 46.97M | 47.04M | 47.71M | 49.61M | 56.81M | 57.20M | 57.90M | 57.37M | 54.35M | 51.25M | 56.06M | 67.92M | 72.72M | 82.74M | 85.82M | 90.20M | 87.89M |
|
Current Deferred Tax Assets
|
| | 2.30M | | 2.27M | 2.26M | 3.99M | 4.32M | 4.67M | 4.96M | | | 3.86M | 4.59M | 4.71M | 4.84M | 4.63M | 4.81M | 1.14M | 1.01M | 0.08M | 2.98M | 1.55M | 1.71M | 1.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.45M | 2.38M | | | | | | | | |
|
Prepaid Assets
|
| | 2.32M | | 2.17M | 1.83M | 1.99M | 2.13M | 2.00M | 2.24M | 1.70M | 2.05M | 1.97M | 2.48M | 2.11M | 2.19M | 2.20M | 2.54M | 2.36M | 3.18M | 2.77M | 2.82M | 1.64M | 2.85M | 2.92M | 2.02M | 2.12M | 2.16M | 1.92M | 1.84M | 2.12M | 2.24M | 2.76M | 2.90M | 2.32M | 2.56M | 2.43M | 2.62M | 2.03M | 3.23M | 4.21M | 2.81M | 4.13M | 3.46M | 3.52M | 3.11M | 3.77M | 4.34M | 4.73M | 3.63M | 2.58M | 2.52M | 2.63M | 2.75M | 2.21M | 2.04M | 2.81M | 2.60M | 2.60M | 1.87M | 3.10M |
|
Current Assets
|
| | 75.72M | | 79.86M | 76.80M | 73.71M | 73.70M | 74.38M | 73.57M | 63.87M | 64.65M | 67.42M | 68.23M | 65.48M | 69.95M | 69.93M | 69.87M | 68.64M | 74.85M | 67.19M | 69.85M | 62.12M | 66.60M | 64.68M | 59.91M | 60.09M | 59.98M | 64.27M | 76.64M | 76.50M | 79.41M | 80.11M | 79.42M | 75.47M | 80.12M | 80.01M | 78.62M | 79.81M | 90.76M | 103.71M | 115.96M | 123.34M | 129.15M | 128.03M | 124.89M | 120.65M | 120.46M | 120.36M | 114.23M | 107.94M | 106.33M | 104.02M | 101.50M | 113.77M | 128.53M | 125.30M | 136.53M | 140.71M | 147.06M | 143.32M |
|
Buildings
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | | | | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | | | | 0.11M | | | | 0.99M | | | | 0.11M | | | | 0.03M | | | | 0.02M | | | | 0.26M | | | | 0.76M | | | | | | | | 0.09M | | | | 0.10M | | | | 0.03M | | | | | | | 1.08M | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 11.10M | | 14.49M | 13.59M | 13.91M | 13.82M | 13.79M | 14.14M | 14.09M | 13.97M | 12.46M | 12.57M | 12.07M | 12.09M | 11.97M | 11.77M | 10.14M | 10.31M | 9.70M | 9.61M | 9.27M | 9.14M | 8.81M | 8.54M | 8.53M | 8.43M | 8.67M | 8.62M | 8.79M | 8.82M | 9.52M | 10.29M | 10.78M | 10.60M | 10.56M | 10.23M | 10.11M | 9.85M | 9.92M | 10.02M | 9.82M | 9.44M | 9.20M | 8.88M | 8.71M | 8.73M | 8.39M | 8.62M | 9.22M | 9.13M | 9.16M | 10.69M | 11.93M | 12.62M | 12.68M | 13.95M | 14.61M | 13.54M | 12.19M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.78M | 2.70M | 4.57M | 4.47M | 5.51M | 5.21M | 5.70M | 6.51M | 4.72M | 4.62M | 4.47M | 4.38M | 1.40M | | | |
|
Goodwill
|
| | 6.30M | | 6.63M | 6.26M | 6.13M | 5.79M | 5.50M | 5.53M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | | | 0.87M | | | | 8.47M | 8.47M | 0.84M | 13.67M | 15.21M | 20.30M | 22.40M | 16.24M | 17.08M | 15.05M | 17.58M |
|
Intangibles
|
| | 4.45M | | 9.05M | 8.74M | 4.53M | 4.23M | 3.87M | 3.93M | 0.48M | 0.52M | 1.66M | 1.78M | 1.53M | 1.38M | 1.24M | 0.49M | 0.17M | 0.14M | 0.14M | 0.12M | 0.10M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.94M | 5.84M | 5.74M | 6.83M | 7.92M | 14.50M | 15.53M | 11.35M | 26.15M | 26.01M | 32.13M |
|
Goodwill & Intangibles
|
| | 10.75M | | 15.68M | 15.00M | 10.66M | 10.02M | 9.36M | 9.46M | 1.35M | 1.39M | 2.53M | 2.65M | 2.40M | 2.26M | 2.11M | 1.36M | 1.04M | 1.01M | 1.01M | 0.99M | 0.97M | 0.93M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | | | 0.87M | | | | 14.41M | 14.31M | 6.58M | 20.50M | 23.14M | 34.80M | 37.92M | 41.70M | 43.23M | 41.05M | 49.70M |
|
Long-Term Deferred Tax
|
| | | | | | 3.99M | | | | | | | | 4.71M | | | | 14.24M | 13.10M | 13.10M | 9.70M | 14.34M | 12.78M | 12.78M | 14.10M | 13.52M | 13.21M | 13.29M | 12.76M | 7.56M | 7.37M | 7.25M | 7.21M | 7.27M | 7.42M | 6.96M | 6.60M | 7.29M | 3.62M | 4.63M | 2.74M | 5.17M | 2.91M | 2.06M | 2.05M | 5.28M | 2.50M | 2.08M | | 2.94M | 2.76M | 3.79M | 7.67M | 3.04M | 3.10M | 3.32M | 6.27M | 5.64M | 14.23M | 17.50M |
|
Other Non-Current Assets
|
| | 3.67M | | 0.12M | 0.09M | 2.79M | 2.48M | 2.43M | 2.43M | 2.46M | 3.50M | | | 0.40M | 2.50M | 3.60M | 2.30M | 6.33M | 3.30M | 0.17M | 0.17M | 0.38M | 0.38M | 0.38M | 0.56M | 0.48M | 0.48M | 0.46M | 0.32M | 0.35M | 0.34M | 0.30M | 0.30M | 0.18M | 0.18M | 0.18M | 0.18M | 0.10M | 0.29M | 0.33M | 0.10M | 1.31M | 0.12M | 1.30M | 1.20M | 0.49M | 1.39M | 1.40M | 1.40M | 0.11M | 0.12M | 0.13M | 0.11M | 0.15M | 0.16M | 0.12M | 0.12M | 0.38M | 1.38M | 3.96M |
|
Non-Current Assets
|
| | 25.65M | | 30.17M | 28.59M | 13.91M | 27.80M | 27.00M | 27.41M | 14.09M | 18.94M | 18.59M | 19.10M | 15.00M | 18.26M | 18.02M | 16.89M | 24.57M | 24.68M | 24.94M | 21.67M | 26.14M | 24.43M | 24.01M | 25.13M | 24.47M | 23.99M | 24.41M | 23.72M | 18.03M | 17.86M | 18.29M | 18.98M | 19.25M | 21.45M | 21.37M | 20.48M | 19.60M | 16.96M | 17.91M | 16.30M | 16.21M | 15.90M | 14.96M | 20.26M | 20.15M | 22.18M | 21.81M | 22.19M | 37.15M | 41.10M | 44.30M | 52.24M | 57.75M | 69.89M | 75.92M | 76.00M | 77.42M | 79.24M | 77.40M |
|
Assets
|
| | 101.38M | | 110.03M | 105.39M | 102.40M | 101.50M | 101.38M | 100.98M | 83.32M | 83.58M | 86.01M | 87.34M | 80.48M | 88.21M | 87.95M | 86.76M | 93.21M | 99.53M | 92.14M | 91.52M | 88.26M | 91.04M | 88.69M | 85.05M | 84.55M | 83.97M | 88.68M | 100.36M | 94.53M | 97.27M | 98.40M | 98.40M | 94.72M | 101.56M | 101.39M | 99.10M | 99.41M | 107.72M | 121.62M | 132.25M | 139.55M | 145.05M | 142.99M | 145.15M | 140.79M | 142.64M | 142.17M | 136.42M | 145.09M | 147.44M | 148.31M | 153.75M | 171.52M | 198.42M | 201.21M | 212.53M | 218.13M | 226.30M | 220.72M |
|
Accounts Payables
|
| | 6.47M | | 6.68M | 5.39M | 4.60M | 6.00M | 8.20M | 7.36M | 6.70M | 7.46M | 9.26M | 9.24M | 8.18M | 9.98M | 8.23M | 9.48M | 7.76M | 8.51M | 8.51M | 7.42M | 4.25M | 7.37M | 6.62M | 4.83M | 4.93M | 5.26M | 8.22M | 8.55M | 6.86M | 7.84M | 8.74M | 7.69M | 6.21M | 10.44M | 8.29M | 6.25M | 7.20M | 6.12M | 10.49M | 8.07M | 7.40M | 7.27M | 10.05M | 6.43M | 5.86M | 8.16M | 8.86M | 6.46M | 8.30M | 8.38M | 6.80M | 7.38M | 9.05M | 16.58M | 16.71M | 15.74M | 14.65M | 18.12M | 14.53M |
|
Notes Payables
|
| | | | | | | | 6.08M | 5.82M | 7.13M | 5.29M | 2.34M | 2.70M | 2.56M | 2.52M | 4.46M | 3.69M | 2.61M | 3.45M | 2.75M | 2.33M | 3.23M | 3.20M | 3.23M | 0.29M | 0.15M | 0.01M | 0.43M | 0.75M | 0.21M | 0.18M | 0.09M | 0.18M | | | | | | 0.14M | | | | | | | | | | | 0.12M | | | 0.30M | | | | 0.94M | | | |
|
Payables
|
| | 6.47M | | 6.68M | 5.39M | 4.60M | 6.00M | 14.28M | 13.18M | 13.83M | 12.74M | 11.60M | 11.94M | 10.74M | 12.50M | 12.69M | 13.17M | 10.37M | 11.96M | 11.25M | 9.74M | 7.48M | 10.56M | 9.85M | 5.13M | 5.08M | 5.27M | 8.65M | 9.30M | 7.07M | 8.02M | 8.83M | 7.87M | 6.21M | 10.44M | 8.29M | 6.25M | 7.20M | 6.26M | 10.49M | 8.07M | 7.40M | 7.27M | 10.05M | 6.43M | 5.86M | 8.16M | 8.86M | 6.46M | 8.41M | 8.38M | 6.80M | 7.68M | 9.05M | 16.58M | 16.71M | 16.68M | 14.65M | 18.12M | 14.53M |
|
Accumulated Expenses
|
| | 2.70M | | 1.94M | 1.93M | 1.58M | 1.90M | 2.00M | 1.83M | 2.41M | 2.71M | 2.42M | 2.51M | 1.44M | 2.37M | 2.32M | 2.57M | 1.46M | 1.80M | 1.70M | 1.74M | 1.81M | 1.20M | 1.76M | 1.64M | 1.31M | 1.28M | 1.21M | 1.24M | 1.77M | 1.71M | 1.41M | 1.97M | 2.83M | 3.06M | 3.55M | 3.23M | 2.44M | 3.71M | 3.56M | 4.68M | 4.69M | 3.26M | 2.60M | 3.03M | 3.23M | 3.16M | 2.89M | 2.96M | 3.39M | 3.17M | 3.67M | 3.92M | 3.99M | 4.53M | 4.53M | 4.50M | 5.12M | 5.14M | 5.18M |
|
Other Accumulated Expenses
|
| | | | | | | 10.00M | 1.76M | 1.76M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | | | | | | | | | | | | | | | | | | | | | | | 1.79M | 2.66M | 1.70M | 2.19M | 1.37M | 1.48M | 1.96M | 1.84M | 4.53M | 2.86M | 1.95M | 2.49M | 4.47M | 6.72M | 4.94M | 8.13M | 9.97M | 10.35M | 9.99M |
|
Short term Debt
|
| | 0.10M | | 0.50M | 1.46M | 1.90M | 8.59M | 9.06M | 9.56M | 9.56M | 9.56M | 10.40M | 11.79M | 12.42M | 0.05M | 13.38M | 5.13M | 5.64M | 8.67M | 8.90M | 8.39M | 9.46M | 9.28M | 6.16M | 5.77M | 4.87M | 2.36M | 0.43M | 0.75M | 0.21M | 0.18M | 0.16M | 0.18M | 0.16M | 0.16M | 0.33M | 1.19M | 1.16M | 0.14M | | | | | | | | | | | 0.12M | | | 0.30M | | | | 0.94M | 1.63M | 1.64M | 0.50M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68M | 0.51M | 0.25M | 0.83M | 0.93M | 0.89M | 0.93M | 0.77M | 0.96M | 1.07M | 1.31M | 1.24M | 1.22M | 1.01M | 1.02M | 1.00M | 1.54M | 1.54M | 2.16M | 2.16M | 2.50M | 3.45M | 3.60M | 3.61M | 3.61M | 4.55M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.53M | 2.31M | 1.16M | 0.91M | 0.32M | 0.38M | 0.52M | 0.46M | 0.52M | 0.70M | 1.06M | 1.45M | 1.20M | | | 1.99M | 1.29M | 1.38M | 2.70M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.79M | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 10.72M | | 10.45M | 9.88M | 9.45M | 34.86M | 30.18M | 29.07M | 27.90M | 29.15M | 26.42M | 28.59M | 26.83M | 30.95M | 31.46M | 24.34M | 26.22M | 31.02M | 23.70M | 21.27M | 19.96M | 22.14M | 18.82M | 13.74M | 12.33M | 10.06M | 11.18M | 11.92M | 10.38M | 11.37M | 11.76M | 11.37M | 10.33M | 15.99M | 14.57M | 12.62M | 12.94M | 12.92M | 17.12M | 17.30M | 16.18M | 16.46M | 16.57M | 13.87M | 12.02M | 14.40M | 15.23M | 12.74M | 20.53M | 18.64M | 15.51M | 18.35M | 21.10M | 30.34M | 29.64M | 34.91M | 36.27M | 40.22M | 37.45M |
|
Non-Current Debt
|
| | 11.49M | | 16.08M | 12.71M | 11.46M | 1.85M | 1.57M | 1.50M | 1.30M | 1.26M | | 1.01M | 1.53M | 1.07M | 1.73M | 0.92M | 0.80M | 0.83M | 0.76M | 0.75M | 0.69M | 0.77M | 0.73M | 0.70M | 0.72M | 0.68M | 2.13M | 1.35M | 1.31M | 1.27M | 1.23M | 1.20M | 1.16M | 1.12M | 1.08M | | | | | | | | | | | | | | | | | 0.73M | 12.96M | 29.48M | 31.05M | 16.43M | 24.65M | 28.10M | 37.09M |
|
Liabilities from Discontinued Operations
|
| | 0.03M | | | 0.37M | 0.06M | 0.04M | 0.03M | 0.02M | 0.03M | | | | | | | | 6.57M | 6.69M | 0.75M | 0.53M | 0.24M | 0.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | 0.06M | | | 0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.80M | 0.77M | 0.47M | 0.01M | 2.10M | 2.11M | 2.11M | 4.50M | 3.89M | 3.50M | 1.58M | 1.62M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.56M | 2.15M | 2.24M | 1.41M | 1.27M | 2.03M | 2.25M | 1.61M | 1.21M | 1.22M | 3.85M | 3.68M | 3.44M | 3.39M | 3.10M | 3.65M | 6.93M | 9.20M | 9.12M | 10.24M | 11.77M | 11.34M | 10.68M | 10.32M | 9.14M | 10.07M |
|
Other Non-Current Liabilities
|
| | 3.31M | | 0.12M | 3.31M | 0.10M | 3.31M | 0.08M | 0.08M | 0.09M | 0.09M | 0.08M | 0.08M | 0.07M | 0.08M | 0.08M | 0.08M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | 23.90M | | 32.55M | 27.17M | 29.04M | 36.80M | 40.33M | 38.80M | 37.24M | 38.20M | 35.31M | 38.48M | 35.93M | 40.92M | 40.89M | 31.73M | 29.89M | | | | | | | | | | | | | | | | 1.16M | 2.68M | 3.23M | 2.24M | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
| | 27.21M | | 32.67M | 30.48M | 29.14M | 40.11M | 40.42M | 38.89M | 37.33M | 38.28M | 35.39M | 38.56M | 36.01M | 41.00M | 40.97M | 31.81M | 29.95M | 34.62M | 24.57M | 22.13M | 20.74M | 22.92M | 19.55M | 14.45M | 13.05M | 10.75M | 13.31M | 13.27M | 11.69M | 12.65M | 13.00M | 12.57M | 11.49M | 18.67M | 17.80M | 14.86M | 14.35M | 14.18M | 18.27M | 18.63M | 17.80M | 17.67M | 17.79M | 17.72M | 15.69M | 17.85M | 20.41M | 17.64M | 24.96M | 26.05M | 24.73M | 30.29M | 46.41M | 73.70M | 76.53M | 65.91M | 74.75M | 79.04M | 86.23M |
|
Total Debt
|
| | 11.59M | | 16.59M | 14.16M | 13.36M | 10.44M | 10.63M | 11.06M | 10.86M | 10.82M | 10.40M | 12.80M | 13.94M | 1.12M | 15.12M | 6.06M | 6.44M | 9.50M | 9.66M | 9.14M | 10.15M | 10.05M | 6.89M | 6.47M | 5.58M | 3.04M | 2.56M | 2.10M | 1.52M | 1.45M | 1.39M | 1.38M | 1.32M | 1.28M | 1.41M | 1.19M | 1.16M | 0.14M | | | | | | | | | | | 0.12M | | | 1.03M | 12.96M | 29.48M | 31.05M | 17.36M | 26.28M | 29.74M | 37.59M |
|
Common Equity
|
| | 74.17M | | 77.36M | 74.91M | 73.27M | 61.39M | 60.96M | 62.10M | 42.89M | 45.30M | 50.62M | 48.78M | 44.48M | 47.21M | 46.98M | 54.96M | 63.26M | 64.92M | 67.56M | 69.39M | 67.52M | 68.12M | 69.14M | 70.60M | 71.51M | 73.23M | 75.37M | 87.09M | 82.84M | 84.62M | 85.41M | 85.83M | 83.23M | 82.89M | 83.58M | 84.24M | 85.05M | 93.54M | 103.36M | 113.62M | 121.75M | 126.57M | 124.81M | 127.43M | 125.10M | 124.79M | 121.05M | 118.77M | 120.14M | 121.39M | 123.59M | 123.45M | 125.11M | 124.72M | 124.69M | 146.63M | 143.38M | 147.26M | 134.48M |
|
Shareholder's Equity
|
| | 74.17M | | 77.36M | 74.91M | 73.27M | 61.39M | 60.96M | 62.10M | 42.89M | 45.30M | 50.62M | 48.78M | 44.48M | 47.21M | 46.98M | 54.96M | 63.26M | 64.92M | 67.56M | 69.39M | 67.52M | 68.12M | 69.14M | 70.60M | 71.51M | 73.23M | 75.37M | 87.09M | 82.84M | 84.62M | 85.41M | 85.83M | 83.23M | 82.89M | 83.58M | 84.24M | 85.05M | 93.54M | 103.36M | 113.62M | 121.75M | 126.57M | 124.81M | 127.43M | 125.10M | 124.79M | 121.05M | 118.77M | 120.14M | 121.39M | 123.59M | 123.45M | 125.11M | 124.72M | 124.69M | 146.63M | 143.38M | 147.26M | 134.48M |
|
Liabilities and Shareholders Equity
|
| | 101.38M | | 110.03M | 105.39M | 102.40M | 101.50M | 101.38M | 100.98M | 83.32M | 83.58M | 86.01M | 87.34M | 80.48M | 88.21M | 87.95M | 86.76M | 93.21M | 99.53M | 92.14M | 91.52M | 88.26M | 91.04M | 88.69M | 85.05M | 84.55M | 83.97M | 88.68M | 100.36M | 94.53M | 97.27M | 98.40M | 98.40M | 94.72M | 101.56M | 101.39M | 99.10M | 99.41M | 107.72M | 121.62M | 132.25M | 139.55M | 145.05M | 142.99M | 145.15M | 140.79M | 142.64M | 142.17M | 136.42M | 145.09M | 147.44M | 148.31M | 153.75M | 171.52M | 198.42M | 201.21M | 212.53M | 218.13M | 226.30M | 220.72M |
|
Treasury Shares
|
| | 0.31M | | 0.36M | 0.36M | 0.36M | 0.36M | 0.36M | 0.36M | | 0.36M | 0.36M | 0.36M | 0.36M | | 0.36M | 0.36M | | 0.36M | | | | | | | | 0.36M | 0.36M | 0.36M | 0.36M | 0.36M | 0.36M | 0.36M | 0.46M | 0.46M | -9.20M | 0.47M | 0.51M | 0.51M | 509.24M | 0.51M | 0.51M | 0.51M | 227.45M | 0.27M | 0.94M | 0.96M | 1.14M | 1.33M | 1,353.51M | 1,358.21M | 1.36M | 1.36M | 1.36M | 1.36M | 1.36M | 1.36M | 1.36M | 1.36M | 1.36M |
|
Retained Earnings
|
| | 26.19M | | 27.94M | 27.36M | 25.82M | 15.69M | 17.34M | 17.62M | -1.21M | -1.32M | 2.85M | -2.29M | -3.74M | -2.29M | -2.15M | -3.48M | 4.65M | 5.88M | 7.92M | 10.04M | 8.51M | 8.51M | 9.94M | 11.45M | 12.40M | 14.11M | 15.95M | 17.76M | 12.84M | 14.71M | 15.73M | 16.23M | 14.30M | 13.84M | 15.23M | 16.38M | 17.58M | 26.21M | 35.55M | 44.82M | 51.52M | 57.33M | 59.89M | 62.68M | 62.89M | 64.02M | 63.15M | 64.58M | 65.84M | 68.08M | 70.48M | 69.28M | 70.71M | 69.12M | 68.98M | 50.32M | 46.12M | 46.60M | 30.36M |