|
Accumulated Depreciation
|
| | 15.76M | | 16.09M | 14.55M | 14.73M | 14.89M | 14.98M | 15.16M | 15.37M | 15.59M | 15.81M | 16.05M | 16.54M | 16.75M | 16.96M | 17.16M | 17.32M | 17.52M | 17.64M | 17.84M | 18.04M | 18.23M | 18.40M | 18.57M | 18.74M | 18.90M | 19.06M | 19.20M | 19.30M | 19.41M | 19.52M | 19.39M | 19.49M | 19.59M | 19.69M | 19.77M | 19.88M | 20.00M | 20.11M | 20.22M | 20.34M | 20.45M | 20.57M | 20.70M | 0.64M | 20.98M | 21.15M | 21.32M | 0.64M | | | | 0.64M | | | | | | | |
|
Receivables - Doubtful
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | | | 0.06M | | | | | | | | |
|
Cash & Equivalents
|
3.61M | 2.25M | 4.15M | 11.05M | 10.98M | 13.72M | 13.71M | 13.39M | 7.93M | 9.48M | 8.62M | 7.82M | 7.61M | 7.91M | 7.18M | 6.10M | 6.12M | 5.50M | 5.19M | 5.05M | 5.43M | 5.94M | 5.55M | 5.58M | 5.56M | 5.45M | 2.78M | 1.99M | 2.16M | 1.98M | 13.25M | 13.26M | 13.34M | 2.39M | 15.51M | 10.30M | 9.82M | 11.16M | 12.45M | 16.63M | 16.64M | 17.28M | 18.33M | 18.68M | 15.25M | 15.59M | 26.38M | 21.65M | 22.32M | 22.29M | 21.51M | 21.50M | 40.31M | 40.78M | 40.71M | 40.87M | 41.07M | 41.60M | 41.59M | 41.92M | 41.73M | 41.57M |
|
Receivables - Net
|
| | 5.78M | | 5.19M | 5.82M | 4.31M | 3.81M | 4.25M | 4.05M | 4.35M | 4.48M | 3.96M | 3.28M | 3.24M | 3.77M | 3.44M | 3.48M | 3.27M | 3.15M | 2.96M | 2.20M | 2.61M | 2.54M | 3.14M | 3.06M | 3.50M | 3.19M | 3.06M | 3.24M | 3.39M | 3.65M | 3.88M | 4.11M | 3.39M | 4.40M | 5.04M | 4.90M | 4.45M | 4.82M | 4.47M | 4.64M | 4.12M | 3.91M | 4.65M | 5.03M | 0.67M | 0.01M | 4.71M | 5.62M | 0.54M | 0.51M | 0.37M | 0.27M | 0.36M | 0.27M | 0.34M | 0.13M | 0.49M | 0.31M | 0.26M | 0.46M |
|
Receivables
|
| | 5.78M | | 5.19M | 5.82M | 4.31M | 3.81M | 4.25M | 4.05M | 4.35M | 4.48M | 3.96M | 3.28M | 3.24M | 3.77M | 3.44M | 3.48M | 3.27M | 3.15M | 2.96M | 2.20M | 2.61M | 2.54M | 3.14M | 3.06M | 3.50M | 3.19M | 3.06M | 3.24M | 3.39M | 3.65M | 3.88M | 4.11M | 3.39M | 4.40M | 5.04M | 4.90M | 4.45M | 4.82M | 4.47M | 4.64M | 4.12M | 3.91M | 4.65M | 5.03M | 0.67M | 0.01M | 4.71M | 5.62M | 0.54M | 0.51M | 0.37M | 0.27M | 0.36M | 0.27M | 0.34M | 0.13M | 0.49M | 0.31M | 0.26M | 0.46M |
|
Raw Materials
|
| | | | | | 2.86M | | 2.89M | 2.64M | 2.47M | 2.37M | 2.20M | 1.91M | 1.83M | 1.87M | 1.85M | 1.55M | 1.59M | 1.39M | 1.49M | 1.44M | 1.42M | 1.29M | 1.25M | 1.39M | 1.41M | 1.52M | 1.59M | 1.50M | 1.53M | 1.67M | 1.83M | 1.74M | 1.72M | 2.25M | 2.39M | 2.55M | 2.13M | 2.18M | 2.35M | 2.00M | 2.08M | 2.12M | 1.93M | 1.98M | 0.25M | 2.64M | 2.84M | 3.68M | 0.26M | 0.23M | 0.22M | 0.19M | | | | | | | | |
|
Work In Process
|
| | | | | | 1.38M | | 1.67M | 1.30M | 1.60M | 1.70M | 1.55M | 1.55M | 1.49M | 1.47M | 1.66M | 1.96M | 1.57M | 1.54M | 1.37M | 1.43M | 1.32M | 1.50M | 1.37M | 1.39M | 1.31M | 1.52M | 1.50M | 1.57M | 1.34M | 1.58M | 1.57M | 1.81M | 1.81M | 2.03M | 2.27M | 2.70M | 2.64M | 2.90M | 2.87M | 2.65M | 2.47M | 2.49M | 2.77M | 2.48M | 0.01M | 2.38M | 2.66M | 2.72M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | |
|
Finished Goods
|
| | | | | | 1.43M | | 1.35M | 1.49M | 1.28M | 1.39M | 1.58M | 1.37M | 1.30M | 1.04M | 1.04M | 0.91M | 1.04M | 1.09M | 0.91M | 0.89M | 0.80M | 0.76M | 0.85M | 0.92M | 0.92M | 1.01M | 1.00M | 0.84M | 1.01M | 0.76M | 0.90M | 0.86M | 0.94M | 0.89M | 1.10M | 1.22M | 1.24M | 0.91M | 0.80M | 0.77M | 0.73M | 0.73M | 0.85M | 0.79M | 0.01M | 0.90M | 0.87M | 1.18M | | | | | | | | | | | | |
|
Inventory
|
| | 5.95M | | 6.87M | 6.11M | 5.68M | 5.84M | 5.91M | 5.43M | 5.35M | 5.46M | 5.33M | 4.83M | 4.63M | 4.38M | 4.55M | 4.42M | 4.20M | 4.03M | 3.77M | 3.75M | 3.55M | 3.55M | 3.48M | 3.70M | 3.64M | 4.05M | 4.08M | 3.91M | 3.88M | 4.01M | 4.30M | 4.42M | 4.47M | 5.17M | 5.76M | 6.48M | 6.02M | 5.99M | 6.02M | 5.43M | 5.28M | 5.34M | 5.55M | 5.26M | 0.27M | 5.92M | 6.37M | 7.58M | 0.31M | 0.24M | 0.23M | 0.19M | 0.28M | 0.29M | 0.42M | 0.43M | 0.34M | 0.33M | 0.34M | 0.35M |
|
Prepaid Assets
|
| | 0.32M | | 0.31M | 0.28M | 0.29M | 0.28M | 0.26M | 0.29M | 0.67M | 0.54M | 0.47M | 0.33M | 0.41M | 0.31M | 0.31M | 0.29M | 0.28M | 0.32M | 0.22M | 0.22M | 0.19M | 0.36M | 0.23M | 0.36M | 0.20M | 0.29M | 0.21M | 0.21M | 0.23M | 0.26M | 0.17M | 0.28M | 0.24M | 0.29M | 0.27M | 0.35M | 0.36M | 0.34M | 0.27M | 0.27M | 0.26M | 0.36M | 0.27M | 0.41M | 0.26M | 0.47M | 0.33M | 0.22M | 0.44M | 0.55M | 0.27M | 0.24M | 0.27M | 0.32M | 0.24M | 0.18M | 0.28M | 0.33M | 0.24M | 0.52M |
|
Current Deferred Tax Assets
|
| | 1.29M | | 1.29M | 1.29M | 0.96M | 0.96M | 0.96M | 0.96M | 1.11M | 1.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
| | 17.49M | | 24.65M | 27.22M | 24.95M | 24.28M | 23.30M | 21.72M | 21.60M | 20.92M | 18.86M | 17.85M | 16.95M | 16.06M | 15.93M | 13.69M | 12.93M | 12.55M | 12.38M | 12.11M | 11.95M | 12.03M | 12.40M | 12.58M | 12.89M | 13.31M | 13.32M | 13.12M | 24.55M | 25.00M | 25.58M | 27.45M | 27.39M | 29.02M | 29.81M | 31.84M | 28.91M | 33.08M | 32.92M | 33.26M | 33.78M | 34.21M | 31.72M | 77.13M | 55.84M | 56.11M | 52.92M | 52.78M | 39.34M | 39.68M | 41.20M | 41.50M | 41.57M | 41.69M | 42.00M | 42.27M | 42.64M | 42.82M | 42.52M | 42.85M |
|
Buildings
|
| | 5.00M | | 5.45M | 3.57M | 3.62M | 3.65M | 3.78M | 3.78M | 3.79M | 3.79M | 3.85M | 3.85M | 3.91M | 3.91M | 3.91M | 3.91M | 3.92M | 3.92M | 3.93M | 3.93M | 3.94M | 3.94M | 3.95M | 3.95M | 3.97M | 3.97M | 3.97M | 3.97M | 3.97M | 3.97M | 3.97M | 3.97M | 4.03M | 4.32M | 4.54M | 4.57M | 4.65M | 4.65M | 4.74M | 4.77M | 4.81M | 4.82M | 4.82M | 4.87M | 4.87M | 4.87M | 4.88M | 4.88M | | | | | | | | | | | | |
|
Land & Improvements
|
| | 0.67M | | 0.67M | 0.64M | 0.64M | 0.64M | 0.64M | 0.64M | 0.64M | 0.64M | 0.64M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 3.83M | | 4.66M | 4.30M | 4.53M | 4.66M | 4.81M | 4.82M | 4.71M | 4.63M | 4.49M | 4.38M | 3.99M | 3.91M | 3.74M | 3.65M | 3.55M | 3.60M | 3.42M | 3.31M | 3.17M | 3.02M | 2.87M | 2.82M | 2.71M | 2.55M | 2.42M | 2.27M | 2.18M | 2.25M | 2.17M | 2.10M | 2.09M | 2.39M | 2.58M | 2.60M | 2.83M | 2.77M | 2.71M | 2.82M | 2.79M | 2.73M | 2.95M | 3.18M | 0.00M | 3.44M | 3.46M | 3.56M | 0.00M | 0.00M | | | 0.07M | 0.06M | 0.04M | 0.02M | 0.31M | 0.29M | 0.28M | 0.26M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.33M | 3.29M | 3.19M | 3.13M | 3.07M | 5.72M | 5.04M | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | 0.04M | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | 0.16M | | | | 0.10M | | | | 0.04M | | | | 0.49M | | | | 0.43M | | 0.41M | 0.75M | 0.59M | | | | 0.51M | 0.49M | 0.47M | 0.46M | 0.44M | 0.42M | 0.40M | 0.38M | 0.36M | 0.34M | 0.35M | 0.33M | 0.29M | 0.27M | 0.25M | 0.23M | 0.21M | 0.19M | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | 0.16M | | | | 0.10M | | | | 0.08M | | | | 0.53M | | 0.50M | 0.49M | 0.47M | 0.46M | 0.45M | 0.65M | 0.63M | 0.61M | 0.59M | 0.57M | 0.55M | 0.53M | 0.52M | 0.50M | 0.48M | 0.46M | 0.44M | 0.42M | 0.40M | 0.38M | 0.39M | 0.37M | 0.33M | 0.31M | 0.29M | 0.27M | 0.10M | 0.23M | 0.21M | 0.20M | 0.08M | 0.07M | 0.07M | 0.06M | 0.06M | 0.05M | 0.05M | 0.04M | 0.04M | 0.03M | 0.03M | 0.02M |
|
Long-Term Deferred Tax
|
| | 2.06M | | 1.84M | 1.84M | 2.38M | 2.65M | 2.76M | 2.91M | 3.92M | 3.02M | | | | | | | 0.45M | 0.52M | | | | | | | 0.21M | 0.22M | 0.20M | 0.20M | 0.17M | 0.18M | 0.15M | 0.14M | 0.13M | 0.11M | 4.80M | 3.43M | 3.31M | 3.25M | 3.19M | 3.05M | 3.05M | 3.02M | 3.00M | 0.02M | 0.03M | 0.07M | 0.50M | 1.06M | 0.23M | 0.21M | 0.22M | 0.19M | 0.15M | | | | 0.16M | | | |
|
Other Non-Current Assets
|
| | 0.35M | | 0.27M | 0.57M | 0.56M | 0.55M | 0.54M | 0.53M | 0.47M | 0.37M | 0.34M | 0.40M | 1.50M | 1.50M | 1.50M | 0.80M | 0.25M | 0.25M | 0.25M | 0.21M | 0.21M | 0.21M | 0.21M | 0.20M | 0.20M | 0.20M | 0.22M | 0.34M | 0.10M | 0.00M | | | | 0.14M | | | 0.10M | | | | 0.02M | 0.06M | 0.04M | 0.01M | 12.09M | 0.00M | 0.02M | 0.02M | | | | | | | | | | | | |
|
Non-Current Assets
|
| | 6.24M | | 6.77M | 6.72M | 7.47M | 7.87M | 8.11M | 8.26M | 7.99M | 8.02M | 4.84M | 4.78M | 4.31M | 4.74M | 4.55M | 4.45M | 4.33M | 4.37M | 4.17M | 4.01M | 3.85M | 3.69M | 3.52M | 3.67M | 3.76M | 3.58M | 3.42M | 3.38M | 3.00M | 2.96M | 2.84M | 2.74M | 2.69M | 3.10M | 3.53M | 6.82M | 10.31M | 10.02M | 9.79M | 9.82M | 9.67M | 12.24M | 11.68M | 3.81M | 4.48M | 4.12M | 4.53M | 5.12M | 0.45M | 0.38M | 0.38M | 0.32M | -7.32M | 0.26M | 0.24M | -6.76M | 0.50M | 0.48M | 0.52M | 0.44M |
|
Assets
|
| | 23.73M | | 31.42M | 33.94M | 32.42M | 32.15M | 31.41M | 29.98M | 29.59M | 28.94M | 23.70M | 22.62M | 21.26M | 20.80M | 20.48M | 18.14M | 17.26M | 16.91M | 16.55M | 16.12M | 15.80M | 15.72M | 15.92M | 16.25M | 16.65M | 16.89M | 16.75M | 16.50M | 27.55M | 27.96M | 28.42M | 30.19M | 30.07M | 32.12M | 33.34M | 38.67M | 39.22M | 43.10M | 42.70M | 43.09M | 43.45M | 46.45M | 43.40M | 80.93M | 60.31M | 60.23M | 57.45M | 57.90M | 39.78M | 40.07M | 41.58M | 41.82M | 34.24M | 41.95M | 42.25M | 35.52M | 43.15M | 43.30M | 43.03M | 43.28M |
|
Accounts Payables
|
| | 2.03M | | 2.88M | 2.30M | 1.75M | 2.39M | 2.06M | 2.18M | 2.45M | 1.74M | 1.74M | 1.54M | 1.98M | 2.25M | 2.12M | 2.19M | 1.72M | 1.55M | 1.11M | 1.02M | 0.99M | 1.10M | 1.21M | 1.29M | 1.52M | 1.51M | 1.60M | 1.28M | 1.48M | 1.50M | 1.34M | 1.37M | 1.42M | 2.43M | 2.25M | 2.27M | 1.86M | 1.64M | 1.65M | 1.25M | 1.24M | 1.52M | 1.57M | 1.39M | 0.06M | 1.57M | 1.56M | 3.03M | 0.31M | 0.36M | 0.06M | 0.21M | 0.09M | 0.23M | 0.22M | 0.26M | 0.33M | 0.48M | 0.28M | 0.53M |
|
Notes Payables
|
| | | | | 3.35M | 3.03M | 2.96M | 2.52M | 1.45M | 1.25M | 1.38M | 0.88M | 1.09M | 1.18M | 1.40M | 1.50M | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 2.03M | | 2.88M | 5.66M | 4.78M | 5.35M | 4.57M | 3.63M | 3.70M | 3.12M | 2.62M | 2.62M | 3.16M | 3.65M | 3.62M | 2.19M | 1.72M | 1.55M | 1.11M | 1.02M | 0.99M | 1.10M | 1.21M | 1.29M | 1.52M | 1.51M | 1.60M | 1.28M | 1.48M | 1.50M | 1.34M | 1.37M | 1.42M | 2.43M | 2.25M | 2.27M | 1.86M | 1.64M | 1.75M | 1.25M | 1.24M | 1.52M | 1.57M | 1.39M | 0.06M | 1.57M | 1.56M | 3.03M | 0.31M | 0.36M | 0.06M | 0.21M | 0.09M | 0.23M | 0.22M | 0.26M | 0.33M | 0.48M | 0.28M | 0.53M |
|
Accumulated Expenses
|
| | 1.30M | | 1.45M | 1.20M | 1.10M | 1.10M | 1.33M | 1.04M | 1.01M | 0.94M | 1.07M | 0.93M | 0.99M | 0.80M | 0.98M | 0.84M | 0.68M | 0.73M | 0.89M | 0.81M | 0.77M | 0.72M | 0.78M | 0.90M | 0.94M | 1.00M | 0.85M | 0.88M | 0.87M | 1.05M | 1.18M | 1.44M | 1.14M | 1.28M | 1.21M | 1.78M | 1.83M | 2.22M | 1.47M | 1.49M | 1.32M | 1.49M | 1.10M | 0.99M | 0.33M | 1.08M | 1.34M | 1.56M | 0.17M | 0.14M | 0.24M | 0.32M | 0.26M | 0.17M | 0.22M | 0.26M | 0.29M | 0.23M | 0.24M | 0.21M |
|
Other Accumulated Expenses
|
| | 1.02M | | 0.69M | 0.88M | 0.55M | 0.29M | 0.31M | 0.50M | 0.21M | 0.23M | 0.24M | 0.38M | 0.34M | 0.32M | 0.29M | 0.33M | 0.38M | 0.33M | 0.38M | 0.34M | 0.32M | 0.21M | 0.22M | 0.41M | 0.29M | 0.35M | 0.22M | 0.25M | 0.28M | 0.26M | 0.30M | 0.36M | 0.19M | 0.43M | 0.75M | 0.84M | 0.39M | 0.84M | 0.79M | 0.96M | 0.81M | 0.57M | 0.61M | 0.57M | 0.48M | 1.04M | 0.55M | 0.47M | 0.11M | 0.27M | 0.21M | 0.07M | 0.08M | 0.10M | 0.11M | 0.13M | 0.20M | 0.21M | 0.28M | 0.24M |
|
Short term Debt
|
| | 0.30M | | 0.34M | 0.34M | 0.40M | 0.32M | 0.23M | 0.14M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | 0.52M | 0.80M | 0.01M | 0.08M | 0.00M | | | | 0.04M | 0.01M | 0.07M | 0.09M | 0.08M | 0.08M | 0.08M | 0.11M |
|
Total Current Liabilities
|
| | 4.66M | | 5.35M | 8.07M | 6.83M | 7.05M | 6.44M | 5.32M | 4.98M | 4.29M | 3.93M | 3.93M | 4.51M | 4.77M | 5.61M | 3.75M | 3.02M | 2.83M | 2.56M | 2.32M | 2.08M | 2.14M | 2.33M | 2.60M | 2.75M | 2.87M | 2.67M | 2.41M | 2.63M | 2.81M | 2.82M | 3.17M | 2.75M | 4.14M | 4.21M | 4.88M | 4.08M | 4.70M | 4.01M | 3.70M | 3.40M | 6.31M | 3.28M | 2.96M | 4.43M | 4.50M | 3.45M | 5.13M | 0.59M | 0.78M | 0.50M | 0.61M | 0.47M | 0.52M | 0.62M | 0.74M | 0.90M | 1.01M | 0.88M | 1.08M |
|
Non-Current Debt
|
| | 0.37M | | 0.20M | 0.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | | | | 0.29M | 0.27M | 0.25M | 0.22M | 0.61M | 0.59M | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.87M | 1.89M | 1.92M | 1.94M | 1.97M | 1.98M | 2.01M | 2.03M | 2.04M | 2.06M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.03M | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.06M | 0.53M | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.00M | | | | 129.00M | | | | 0.47M | | 0.63M | 0.59M | 0.71M | 0.64M | 0.69M | 0.69M | 0.69M | 0.70M | 0.72M | 0.74M | 1.00M | 1.03M | 1.02M | 0.30M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -124.68M | | | | -125.31M | | | | 5.10M | | 3.45M | 5.13M | 0.59M | 0.78M | 0.50M | 0.61M | -0.64M | 0.52M | 0.62M | -0.55M | 0.90M | 1.01M | 0.88M | 1.08M |
|
Total Liabilities
|
| | 5.03M | | 5.55M | 8.22M | 6.83M | 7.05M | 6.44M | 5.32M | 4.98M | 4.29M | 3.93M | 3.93M | 4.51M | 4.77M | | | | | | | | | | | | | | | | | | | | | | | 4.32M | | | | 3.69M | 6.58M | 3.53M | 9.23M | 5.57M | 5.08M | 4.08M | 5.72M | 1.29M | 1.42M | 1.19M | 1.30M | 0.06M | 1.22M | 1.34M | 0.20M | 1.91M | 2.04M | 1.90M | 1.38M |
|
Total Debt
|
| | 0.67M | | 0.54M | 0.48M | 0.40M | 0.32M | 0.23M | 0.14M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | | | | 0.29M | 0.27M | 0.25M | 0.22M | 0.61M | 0.59M | | | | | | | | | | | | | | |
|
Common Equity
|
| | 18.70M | | 25.87M | 25.72M | 25.59M | 25.09M | 24.97M | 24.66M | 24.61M | 24.65M | 19.77M | 18.69M | 16.75M | 16.03M | 14.87M | 14.39M | 14.24M | 14.09M | 13.98M | 13.80M | 13.73M | 13.58M | 13.60M | 13.64M | 13.89M | 14.03M | 14.08M | 14.09M | 24.93M | 25.15M | 25.60M | 27.02M | 27.32M | 27.98M | 29.12M | 33.78M | 34.89M | 38.40M | 38.70M | 39.39M | 39.77M | 39.87M | 39.87M | 71.70M | 54.74M | 55.15M | 53.37M | 52.18M | 38.49M | 38.65M | 40.39M | 40.52M | 40.68M | 40.73M | 40.90M | 41.00M | 41.24M | 41.26M | 41.13M | 41.91M |
|
Shareholder's Equity
|
| | 18.70M | | 25.87M | 25.72M | 25.59M | 25.09M | 24.97M | 24.66M | 24.61M | 24.65M | 19.77M | 18.69M | 16.75M | 16.03M | 14.87M | 14.39M | 14.24M | 14.09M | 13.98M | 13.80M | 13.73M | 13.58M | 13.60M | 13.64M | 13.89M | 14.03M | 14.08M | 14.09M | 24.93M | 25.15M | 25.60M | 27.02M | 27.32M | 27.98M | 29.12M | 33.78M | 34.89M | 38.40M | 38.70M | 39.39M | 39.77M | 39.87M | 39.87M | 71.70M | 54.74M | 55.15M | 53.37M | 52.18M | 38.49M | 38.65M | 40.39M | 40.52M | 40.68M | 40.73M | 40.90M | 41.00M | 41.24M | 41.26M | 41.13M | 41.91M |
|
Liabilities and Shareholders Equity
|
| | 23.73M | | 31.42M | 33.94M | 32.42M | 32.15M | 31.41M | 29.98M | 29.59M | 28.94M | 23.70M | 22.62M | 21.26M | 20.80M | 20.48M | 18.14M | 17.26M | 16.91M | 16.55M | 16.12M | 15.80M | 15.72M | 15.92M | 16.25M | 16.65M | 16.89M | 16.75M | 16.50M | 27.55M | 27.96M | 28.42M | 30.19M | 30.07M | 32.12M | 33.34M | 38.67M | 39.22M | 43.10M | 42.70M | 43.09M | 43.45M | 46.45M | 43.40M | 80.93M | 60.31M | 60.23M | 57.45M | 57.90M | 39.78M | 40.07M | 41.58M | 41.82M | 34.24M | 41.95M | 42.25M | 35.52M | 43.15M | 43.30M | 43.03M | 43.28M |
|
Treasury Shares
|
| | 0.01M | | | -0.04M | -0.04M | 0.04M | 0.04M | 0.05M | -0.01M | | -0.01M | 0.06M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.00M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | -0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.13M |
|
Retained Earnings
|
| | -2.18M | | -1.59M | -1.50M | -1.80M | -2.39M | -2.61M | -2.92M | -3.12M | -3.20M | -8.17M | -9.37M | -11.34M | -12.15M | -13.42M | -13.91M | -14.16M | -14.34M | -14.54M | -14.74M | -14.87M | -15.00M | -14.98M | -14.95M | -14.73M | -14.62M | -14.60M | -14.58M | -14.61M | -14.38M | -13.91M | -13.43M | -13.17M | -12.59M | -11.65M | -7.12M | -6.15M | -5.97M | -5.71M | -5.09M | -5.18M | -5.16M | -5.18M | 26.60M | 9.45M | 9.62M | 7.82M | 6.37M | -7.33M | -7.17M | -7.30M | -7.19M | -7.06M | -7.04M | -6.90M | -6.83M | -6.63M | -6.63M | -6.68M | -5.91M |
|
Shares Outstanding
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.31M | 5.32M | 5.33M | 5.35M | 5.43M | 5.45M | 5.35M | 5.35M | 5.45M | 5.45M | 5.45M | 5.45M | 5.45M | 5.47M | 5.47M | 5.54M |