|
Cash & Equivalents
|
9.16M | 9.14M | 9.38M | | 10.07M | 10.46M | 10.64M | 8.48M | 5.84M | 4.04M | 3.30M | 1.83M | 11.37M | 10.53M | 8.45M | 7.15M | 5.24M | 5.83M | 6.10M | 5.88M | 6.26M | 6.28M | 5.41M | 5.60M | 4.99M | | 4.56M | 4.06M | 5.96M | | 6.70M | 7.39M | 8.07M | 8.22M | 8.42M | 8.96M | 9.57M | 18.93M | 19.37M | 18.21M | 18.28M | 12.03M | 15.35M | 6.98M | 7.69M | 7.71M | 7.62M | 8.28M | 9.74M | 10.27M | 36.36M | 22.78M | 17.22M | 13.12M | 6.80M | 12.79M | 13.45M | 19.48M | 22.15M | 24.64M | 26.24M | 26.39M | 19.21M | 20.00M | 20.10M | 22.19M |
|
Cash & Current Investments
|
9.16M | 9.14M | 9.38M | | 10.07M | 10.46M | 10.64M | 8.48M | 5.84M | 4.04M | 3.30M | 1.83M | 11.37M | 10.53M | 8.45M | 7.15M | 5.24M | 5.83M | 6.10M | 5.88M | 6.26M | 6.28M | 5.41M | 5.60M | 4.99M | | 4.56M | 4.06M | 5.96M | | 6.70M | 7.39M | 8.07M | 8.22M | 8.42M | 8.96M | 9.57M | 18.93M | 19.37M | 18.21M | 18.28M | 12.03M | 15.35M | 6.98M | 7.69M | 7.71M | 7.62M | 8.28M | 9.74M | 10.27M | 36.36M | 22.78M | 17.22M | 13.12M | 6.80M | 12.79M | 13.45M | 19.48M | 22.15M | 24.64M | 26.24M | 26.39M | 19.21M | 20.00M | 20.10M | 22.19M |
|
Receivables - Net
|
| | | | | | | | 2.91M | 2.06M | 1.41M | 2.67M | 2.67M | 2.24M | 2.35M | 2.81M | 2.60M | 2.78M | 2.75M | 3.89M | 3.63M | 3.54M | 2.63M | 2.63M | 2.66M | 2.97M | 2.34M | 3.13M | 3.16M | 3.19M | 2.87M | 2.83M | 3.43M | 2.69M | 3.96M | 3.83M | 4.24M | 5.92M | 6.13M | 8.35M | 7.39M | 7.84M | 9.38M | 11.96M | 11.41M | 12.35M | 13.30M | 11.62M | 13.52M | 21.77M | 23.86M | 23.19M | 26.60M | 26.67M | 27.68M | 25.61M | 28.20M | 30.11M | 30.38M | 28.54M | 31.53M | 30.80M | 30.47M | 23.65M | 25.09M | 21.93M |
|
Receivables - Other
|
| | | | | | | | 0.64M | 0.32M | 0.32M | 0.53M | 0.62M | 0.66M | 0.70M | 0.53M | 0.61M | 0.33M | 0.42M | 0.57M | 0.36M | 0.58M | 0.39M | 0.49M | 0.37M | 0.36M | 0.48M | 0.32M | 0.37M | 0.29M | 0.37M | 0.31M | 0.48M | 0.34M | 0.54M | 0.72M | 0.65M | 0.55M | 0.42M | 0.51M | 1.32M | 0.42M | 0.37M | 0.43M | 0.34M | 0.55M | 0.65M | 1.26M | 1.96M | 1.15M | 1.75M | 2.03M | 3.45M | 0.93M | 2.78M | 2.31M | 3.02M | 0.63M | 1.77M | 1.56M | 1.40M | 2.72M | 3.47M | 1.64M | 3.07M | 0.45M |
|
Receivables
|
| | | | | | | | 3.54M | 2.38M | 1.73M | 3.21M | 3.30M | 2.89M | 3.05M | 3.34M | 3.21M | 3.11M | 3.17M | 4.45M | 3.99M | 4.12M | 3.03M | 3.12M | 3.03M | 3.33M | 2.83M | 3.45M | 3.53M | 3.48M | 3.23M | 3.14M | 3.91M | 3.03M | 4.50M | 4.55M | 4.89M | 6.47M | 6.55M | 8.86M | 8.71M | 8.26M | 9.75M | 12.39M | 11.75M | 12.90M | 13.94M | 12.88M | 15.47M | 22.91M | 25.62M | 25.22M | 30.06M | 27.60M | 30.46M | 27.92M | 31.22M | 30.73M | 32.15M | 30.10M | 32.93M | 33.52M | 33.95M | 25.29M | 28.16M | 22.38M |
|
Raw Materials
|
| | | | | | | | | | | | 1.38M | | | | 2.13M | | | | 1.89M | | | | 2.12M | | 2.00M | 2.08M | 1.65M | | | | 1.69M | | 2.10M | 2.14M | 2.55M | 3.54M | 3.11M | 3.65M | 4.42M | 5.28M | 4.36M | 6.59M | 6.26M | 6.89M | 6.05M | 6.71M | 7.32M | 9.61M | 13.06M | 15.72M | 21.59M | 28.57M | 26.78M | | 24.07M | | 22.33M | 18.09M | 13.53M | 13.30M | 11.10M | 11.99M | 10.77M | 10.33M |
|
Finished Goods
|
| | | | | | | | | | | | 3.16M | | | | 5.11M | | | | 5.16M | | | | 6.04M | | 4.65M | 4.06M | 3.82M | | | | 4.19M | | 3.78M | 3.92M | 5.89M | 4.49M | 6.25M | 6.16M | 6.08M | 7.14M | 6.66M | 8.65M | 7.52M | 7.00M | 8.25M | 8.37M | 7.74M | 16.95M | 16.31M | 17.45M | 16.09M | 16.69M | 22.38M | | 25.67M | | 20.45M | 22.46M | 14.17M | 16.23M | 17.97M | 16.16M | 15.60M | 16.42M |
|
Inventory
|
| | | | | | | | 9.16M | 9.29M | 8.45M | 6.75M | 5.96M | 7.65M | 9.69M | 9.18M | 8.74M | 8.53M | 8.13M | 7.60M | 8.40M | 8.54M | 9.30M | 8.74M | 9.50M | | 7.86M | 7.28M | 6.58M | | | | 6.96M | | 7.06M | 7.38M | 8.44M | 8.03M | 9.35M | 9.81M | 10.51M | 12.42M | 11.02M | 15.25M | 13.78M | 13.89M | 14.30M | 15.08M | 15.06M | 26.56M | 29.37M | 33.17M | 37.68M | 45.26M | 49.16M | 51.73M | 49.74M | 45.80M | 42.77M | 40.55M | 27.70M | 29.53M | 29.07M | 28.15M | 26.37M | 26.75M |
|
Current Deferred Tax Assets
|
| | | | | | | | 0.57M | 0.57M | 0.57M | 0.57M | 0.66M | 0.66M | 0.66M | 0.66M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | | | | | 0.60M | 0.47M | 0.40M | 0.73M | 0.55M | 0.72M | 0.60M | 0.44M | 0.43M | 0.34M | 0.55M | 0.47M | 0.52M | 0.36M | 0.59M | 0.49M | 0.40M | | 0.61M | 0.57M | 0.58M | | | | 0.44M | | 0.48M | 0.51M | 0.37M | 0.79M | 0.75M | 0.82M | 0.69M | 1.27M | 1.31M | 2.04M | 1.29M | 1.69M | 1.62M | 2.34M | 2.88M | 3.55M | 2.99M | 4.00M | 5.42M | 4.57M | 3.62M | 3.44M | 2.66M | 2.90M | 2.84M | 2.59M | 2.33M | 3.17M | 3.33M | 3.03M | 2.76M | 3.10M |
|
Current Assets
|
| | | | | | | | 19.71M | 16.74M | 14.45M | 13.09M | 21.17M | 22.44M | 22.45M | 20.76M | 17.62M | 17.80M | 17.95M | 18.40M | 19.18M | 19.31M | 18.32M | 17.95M | 17.92M | | 15.86M | 15.35M | 16.66M | | | | 19.38M | | 20.46M | 21.40M | 23.27M | 34.22M | 36.02M | 37.70M | 38.19M | 33.99M | 37.43M | 36.66M | 34.51M | 36.18M | 37.49M | 38.57M | 43.15M | 63.29M | 94.34M | 85.16M | 90.03M | 90.56M | 90.05M | 95.89M | 96.55M | 98.91M | 99.91M | 97.88M | 88.95M | 92.62M | 85.55M | 76.46M | 77.39M | 74.42M |
|
Construction in Progress
|
| | | | | | | | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | 1.76M | 1.83M | 1.70M | 1.61M | 1.60M | 1.53M | 1.43M | 1.75M | 1.69M | 1.63M | 1.50M | 1.41M | 1.49M | 1.49M | 1.43M | 1.31M | 1.47M | | 1.68M | 1.59M | 1.57M | | | | 1.22M | | 1.11M | 1.06M | 1.04M | 1.03M | 1.18M | 1.35M | 1.20M | 1.35M | 1.41M | 1.59M | 1.59M | 1.55M | 1.59M | 1.44M | 1.58M | 1.77M | 1.83M | 2.33M | 3.65M | 4.86M | 5.08M | 4.81M | 4.63M | 4.93M | 4.82M | 4.41M | 4.02M | 3.64M | 3.15M | 2.77M | 2.46M | 2.11M |
|
Goodwill
|
| | | | | | | | 9.49M | 9.49M | 9.49M | 9.49M | 9.49M | 9.49M | 9.49M | 9.49M | 9.49M | 9.49M | 9.49M | 9.49M | 9.49M | 9.49M | 9.49M | 9.49M | 9.49M | | 9.49M | 9.49M | 9.49M | | | | 9.49M | | 9.49M | 9.49M | 9.49M | 9.49M | 9.49M | 9.49M | 9.49M | 12.46M | 12.46M | 15.81M | 15.81M | 15.81M | 15.81M | 15.81M | 15.81M | 18.27M | 18.76M | 18.76M | 20.77M | 27.15M | 27.15M | 27.86M | 27.82M | 27.82M | 27.82M | 27.82M | 27.82M | 27.82M | 30.49M | 31.09M | 31.09M | 31.09M |
|
Intangibles
|
| 8.10M | | | 8.10M | | | | 0.05M | 0.04M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.77M | 1.61M | 13.39M | 14.49M | 14.49M | 14.49M | 14.49M | 14.49M | 25.72M | 25.28M | 25.28M | 25.28M | 27.75M | 27.75M | 27.09M | 25.28M | 25.28M | 25.28M | 25.28M | 25.28M | 23.86M | 25.77M | 26.30M | 27.72M | 27.72M |
|
Goodwill & Intangibles
|
| 8.10M | | | 8.10M | | | | 9.54M | 9.52M | 9.51M | 9.49M | 9.49M | 9.49M | 9.49M | 9.49M | 9.49M | 9.49M | 9.49M | 9.49M | 9.49M | 9.49M | 9.49M | 9.49M | 9.49M | | 9.49M | 9.49M | 9.49M | | | | 9.49M | | 9.49M | 9.49M | 9.49M | 9.49M | 9.49M | 9.49M | 9.49M | 14.23M | 14.07M | 29.20M | 30.30M | 30.30M | 30.30M | 30.30M | 30.30M | 43.99M | 44.04M | 44.04M | 46.05M | 54.90M | 54.90M | 54.95M | 53.11M | 53.11M | 53.11M | 53.11M | 53.11M | 51.68M | 56.26M | 57.38M | 58.81M | 58.81M |
|
Long-Term Deferred Tax
|
| | | | | | | | 1.80M | | | | 39.52M | | | | 0.48M | 0.48M | 0.48M | 0.48M | 0.40M | 0.40M | 0.40M | 0.40M | 0.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | | 0.17M | 0.11M | 0.09M | 0.08M | 0.09M | 0.09M | 0.08M | 0.08M | 0.09M | 0.09M | 0.10M | 0.12M | 0.12M | 0.10M | 0.10M | 0.10M | 0.09M | | 0.06M | 0.05M | 0.06M | | | | 0.05M | | 0.04M | 0.07M | 0.06M | 0.06M | 0.06M | 0.05M | 0.07M | 1.19M | 6.00M | 3.23M | 0.23M | 0.24M | 0.24M | 0.24M | 0.24M | 0.27M | 0.25M | 0.33M | 0.33M | 0.51M | 0.56M | 0.48M | 0.47M | 0.46M | 0.59M | 0.59M | 0.60M | 0.61M | 0.68M | 0.58M | 0.62M | 0.69M |
|
Non-Current Assets
|
| | | | | | | | 11.48M | 11.46M | 11.29M | 11.19M | 11.47M | 11.10M | 10.99M | 11.32M | 11.74M | 11.68M | 11.56M | 11.49M | 11.50M | 11.48M | 11.42M | 11.29M | 11.05M | | 11.23M | 11.13M | 11.12M | | | | 10.75M | | 10.65M | 10.62M | 10.59M | 10.58M | 10.73M | 10.89M | 10.75M | 16.77M | 17.52M | 34.02M | 33.19M | 32.15M | 30.93M | 29.70M | 29.17M | 41.89M | 40.14M | 45.82M | 47.02M | 59.58M | 57.74M | 55.60M | 54.60M | 53.49M | 51.72M | 49.51M | 46.66M | 45.24M | 48.67M | 47.73M | 46.33M | 45.14M |
|
Assets
|
31.95M | 30.76M | 32.10M | | 32.53M | | | 34.33M | 31.19M | 28.20M | 25.75M | 24.28M | 32.65M | 33.55M | 33.45M | 32.08M | 29.36M | 29.48M | 29.51M | 29.89M | 30.68M | 30.79M | 29.74M | 29.24M | 28.97M | | 27.09M | 26.49M | 27.78M | | | 29.55M | 30.13M | | 31.11M | 32.02M | 33.85M | 44.80M | 46.75M | 48.59M | 48.94M | 50.75M | 54.95M | 70.68M | 67.93M | 68.33M | 68.42M | 68.27M | 72.57M | 105.19M | 134.48M | 130.98M | 137.37M | 150.13M | 147.78M | 151.49M | 151.62M | 152.40M | 151.62M | 147.39M | 136.21M | 137.86M | 134.22M | 124.19M | 123.72M | 119.57M |
|
Accounts Payables
|
6.01M | 5.63M | 7.58M | | 6.54M | | | 8.29M | 8.36M | 6.87M | 4.84M | 4.43M | 3.56M | 4.81M | 5.13M | 4.36M | 2.87M | 3.16M | 3.77M | 4.05M | 4.55M | 4.98M | 4.26M | 4.03M | 3.63M | | 2.58M | 2.53M | 2.72M | | | 2.72M | 2.72M | | 4.01M | 4.17M | 3.94M | 3.99M | 4.32M | 5.01M | 4.72M | 5.99M | 5.07M | 6.16M | 5.33M | 6.68M | 7.47M | 6.79M | 9.12M | 15.60M | 13.31M | 15.51M | 20.64M | 15.38M | 16.72M | 15.19M | 12.40M | 9.15M | 9.60M | 13.85M | 10.35M | 17.15M | 15.97M | 11.01M | 13.26M | 9.63M |
|
Notes Payables
|
| | | | | | | | 0.67M | 0.67M | 0.67M | | 0.94M | 0.67M | 0.50M | 0.33M | 1.04M | 0.67M | 0.51M | 0.51M | 0.71M | 0.65M | 0.67M | 0.92M | 0.85M | | 0.91M | 0.70M | 0.66M | | | | 1.12M | | 0.86M | 1.28M | 0.92M | 0.31M | 0.19M | 0.16M | 0.17M | 0.29M | 1.47M | | 1.47M | | | | 1.47M | | | | | | | | | | | | | | | | | |
|
Payables
|
6.01M | 5.63M | 7.58M | | 6.54M | | | 8.29M | 9.03M | 7.54M | 5.50M | 4.43M | 4.50M | 5.48M | 5.63M | 4.69M | 3.91M | 3.83M | 4.28M | 4.56M | 5.26M | 5.64M | 4.93M | 4.96M | 4.49M | | 3.49M | 3.23M | 3.38M | | | 2.72M | 3.84M | | 4.88M | 5.45M | 4.86M | 4.30M | 4.51M | 5.17M | 4.88M | 6.28M | 6.54M | 6.16M | 6.80M | 6.68M | 7.47M | 6.79M | 10.59M | 15.60M | 13.31M | 15.51M | 20.64M | 15.38M | 16.72M | 15.19M | 12.40M | 9.15M | 9.60M | 13.85M | 10.35M | 17.15M | 15.97M | 11.01M | 13.26M | 9.63M |
|
Accumulated Expenses
|
| | | | 0.18M | | | | 0.27M | 2.33M | 2.00M | 2.28M | 0.23M | 1.41M | 1.47M | 1.58M | 0.19M | 1.70M | 1.71M | 1.87M | 0.15M | 1.82M | 1.69M | 1.68M | 0.16M | | 1.66M | 1.44M | 0.14M | | | 0.14M | 0.12M | | 2.66M | 2.12M | 0.10M | 1.97M | 2.73M | 1.81M | 2.06M | 2.59M | 2.25M | 3.52M | 2.66M | 2.39M | 2.32M | 2.43M | 4.94M | 3.89M | 5.10M | 3.69M | 4.73M | 4.18M | 3.21M | 3.07M | 2.43M | 2.54M | 3.30M | 4.54M | 5.84M | 3.44M | 2.97M | 3.90M | 3.47M | 3.83M |
|
Other Accumulated Expenses
|
-0.36M | | 0.60M | 1.07M | | 0.41M | 0.80M | 1.16M | 3.20M | 3.01M | 4.23M | 3.03M | 3.34M | 3.75M | 3.62M | 3.72M | 3.88M | 3.78M | 3.24M | 3.10M | 3.42M | 3.21M | 3.30M | 3.61M | 3.85M | | 3.58M | 3.51M | 2.92M | | | | 3.06M | | 2.71M | 3.41M | 2.88M | 3.77M | 3.33M | 3.96M | 4.70M | 6.30M | 5.25M | 6.69M | 6.31M | 6.34M | 6.81M | 8.03M | 7.33M | 10.09M | 10.29M | 12.47M | 8.48M | 16.71M | 15.32M | 25.21M | 28.81M | 34.06M | 32.09M | 22.19M | 10.97M | 11.86M | 11.44M | 10.59M | 10.62M | 11.26M |
|
Short term Debt
|
| | | | | | | | 0.67M | 0.67M | 0.67M | 0.67M | 0.67M | 0.67M | 0.50M | 0.33M | 0.17M | | | | | | | | 0.70M | | 0.70M | 0.70M | | | | | | | | | | | | | | | 1.47M | 1.47M | 1.47M | 1.47M | 1.47M | 1.47M | 1.47M | 1.51M | 1.47M | 1.67M | 1.67M | 2.00M | 2.22M | 2.48M | 2.74M | 3.00M | 3.00M | 3.00M | 3.00M | 3.06M | 3.06M | 3.06M | 3.07M | |
|
Current Leases
|
| | | | | | | | | | | | 0.08M | | | | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.03M | 0.03M | 0.06M | | 0.07M | 0.06M | 0.06M | | | | 0.06M | | 0.06M | 0.06M | 0.06M | 0.04M | 0.03M | 0.01M | 0.00M | 0.83M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | | | | | | | | | 0.24M | | | | 0.23M | 0.24M | 0.23M | 0.24M | 0.23M | 0.24M | 0.23M | 0.23M | 0.25M | | 0.25M | 0.25M | 0.28M | | | | 0.28M | | 0.30M | 0.31M | 0.30M | 0.30M | 0.31M | 0.32M | 0.32M | 0.39M | 0.36M | 0.41M | 0.40M | 0.37M | 0.39M | 0.40M | 0.39M | 0.40M | 0.43M | 0.44M | 0.37M | 0.39M | 0.40M | 0.53M | 0.65M | 0.39M | 0.65M | 0.77M | 0.77M | 0.67M | 0.62M | 0.62M | 0.10M | 0.11M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | 0.13M | | | | 0.14M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.20M | 0.60M | 0.69M | | 0.48M | 0.46M | 0.43M | | | | 0.20M | | 0.20M | 0.32M | 0.30M | 0.26M | 0.23M | 0.40M | 0.33M | 0.45M | 0.40M | 0.72M | 0.66M | 0.72M | 0.74M | 0.79M | 0.85M | 0.86M | 0.60M | 0.95M | 0.97M | 4.06M | 3.70M | 3.08M | 2.49M | 2.77M | 2.78M | 2.73M | 3.02M | 2.88M | 2.72M | 2.39M | 3.30M | 3.52M |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | | | 0.29M | | | | 0.48M | | 0.48M | 0.48M | 0.40M | | | | 0.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | | | | | | 14.49M | 13.13M | 12.07M | 10.66M | 10.20M | 10.84M | 10.93M | 10.21M | 9.10M | 9.29M | 9.36M | 9.66M | 10.38M | 10.53M | 9.77M | 9.83M | 10.03M | | 8.65M | 8.31M | 7.60M | | | | 8.99M | | 9.51M | 9.82M | 9.73M | 9.81M | 10.48M | 10.89M | 11.47M | 14.98M | 14.12M | 18.05M | 15.77M | 16.88M | 18.07M | 18.72M | 22.86M | 31.10M | 30.16M | 33.34M | 35.52M | 40.24M | 39.48M | 45.95M | 46.39M | 48.75M | 47.99M | 43.57M | 30.16M | 35.51M | 33.44M | 28.57M | 30.42M | 24.72M |
|
Capital Leases
|
| 0.31M | | | 0.15M | | | | 0.04M | | | | 0.05M | 0.04M | 0.08M | 0.07M | 0.05M | 0.04M | 0.03M | 0.02M | 0.01M | | | 0.01M | 0.15M | | 0.15M | 0.13M | 0.12M | | | | 0.06M | | 0.03M | 0.01M | 0.00M | 0.00M | | | 0.05M | | 0.97M | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | 0.83M | 0.67M | 0.50M | 0.33M | 0.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.42M | 4.05M | 3.68M | 3.31M | 2.95M | 2.58M | 2.21M | 27.07M | 26.52M | 14.69M | 14.27M | 18.47M | 17.72M | 16.97M | 16.22M | 15.47M | 14.72M | 13.97M | 13.22M | 12.41M | 11.63M | 9.46M | 8.68M | 10.66M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | 0.20M | | | | 0.13M | 0.12M | 0.11M | 0.10M | 0.09M | 0.08M | 0.07M | 0.09M | 0.08M | | 0.23M | 0.23M | 0.23M | | | | 0.20M | | 0.18M | 0.16M | 0.17M | 0.17M | 0.16M | 0.16M | 0.16M | 0.23M | 0.17M | 0.16M | 0.17M | 0.17M | 0.16M | 0.19M | 0.24M | 0.30M | 0.37M | 0.35M | 0.37M | 1.46M | 1.22M | 1.02M | 0.89M | 1.09M | 2.41M | 2.42M | 2.74M | 2.56M | 2.52M | 2.29M | 2.25M | 2.12M |
|
Pension
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | 0.57M | 0.57M | 0.57M | 0.57M | -1.58M | 0.66M | 0.66M | 0.66M | | 0.48M | | | 0.40M | 0.40M | 0.40M | 0.40M | | | | | | | | | | | | | | | | | | | | | 0.78M | | | | 0.87M | | | | | | | | 0.15M | 0.21M | 0.28M | 0.35M | 0.18M | 0.25M | 0.32M | 0.41M | 0.17M | 0.18M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | | | | 0.46M | | | | 2.26M | | | | 2.85M | | | | 2.30M | | | | 2.06M | |
|
Other Non-Current Liabilities
|
| | | | | | | | 1.66M | 0.36M | 0.34M | 0.31M | 0.30M | 0.30M | 0.28M | 0.27M | 0.25M | 0.23M | 0.20M | 0.16M | 0.13M | 0.10M | 0.07M | 0.09M | 0.08M | | 0.31M | 0.32M | 0.35M | | | | 0.40M | | 0.35M | 0.32M | 0.32M | 0.28M | 0.26M | 0.23M | 0.21M | 0.38M | 1.14M | 1.63M | 1.96M | 1.64M | 1.29M | 1.06M | 1.40M | 1.38M | 1.29M | 7.92M | 7.68M | 11.68M | 11.07M | 10.54M | 11.46M | 11.19M | 12.14M | 11.76M | 11.48M | 11.01M | 11.24M | 10.69M | 10.24M | 9.73M |
|
Total Non-Current Liabilities
|
| | | | | | | | 2.00M | 1.67M | 1.47M | 1.24M | 0.52M | 1.00M | 1.02M | 0.99M | 0.30M | 0.27M | 0.23M | 9.68M | 10.38M | 10.53M | 9.77M | 9.84M | 10.18M | | 8.80M | 8.45M | 7.71M | | | | 9.05M | | 9.53M | 9.83M | 9.73M | 9.81M | 10.48M | 10.89M | 11.47M | 14.98M | 18.54M | 22.10M | 19.45M | 20.19M | 21.02M | 21.30M | 25.07M | 58.18M | 56.68M | 48.03M | 49.80M | 58.71M | 57.20M | 62.92M | 62.61M | 64.22M | 62.71M | 57.54M | 43.38M | 47.91M | 45.06M | 38.02M | 39.11M | 35.38M |
|
Total Liabilities
|
| | | | | | | | 16.49M | 14.81M | 13.54M | 11.91M | 10.71M | 11.84M | 11.95M | 11.21M | 9.40M | 9.56M | 9.59M | 9.84M | 10.52M | 10.63M | 9.85M | 9.93M | 10.26M | | 9.11M | 8.77M | 8.06M | | | | 9.44M | | 9.89M | 10.15M | 10.04M | 10.10M | 10.73M | 11.11M | 11.68M | 15.36M | 19.68M | 23.73M | 21.41M | 21.83M | 22.31M | 22.36M | 26.47M | 59.55M | 57.97M | 55.95M | 57.48M | 70.39M | 68.27M | 73.46M | 74.07M | 75.41M | 74.85M | 69.31M | 54.85M | 58.93M | 56.31M | 48.72M | 49.34M | 45.12M |
|
Total Debt
|
| | | | | | | | 1.50M | 1.33M | 1.17M | 1.00M | 0.83M | 0.67M | 0.50M | 0.33M | 0.17M | | | | | | | | 0.70M | | 0.70M | 0.70M | | | | | | | | | | | | | | | 5.89M | 5.52M | 5.15M | 4.79M | 4.42M | 4.05M | 3.68M | 28.59M | 27.99M | 16.36M | 15.95M | 20.47M | 19.95M | 19.46M | 18.96M | 18.47M | 17.72M | 16.97M | 16.22M | 15.47M | 14.69M | 12.52M | 11.75M | 10.66M |
|
Common Equity
|
| | | | 18.34M | | | | 14.70M | 13.39M | 12.21M | 12.37M | 21.93M | 21.71M | 21.50M | 20.88M | 19.96M | 19.92M | 19.92M | 20.05M | 20.17M | 20.16M | 19.90M | 19.31M | 18.71M | | 17.98M | 17.71M | 19.72M | | | | 20.69M | | 21.22M | 21.87M | 23.81M | 34.70M | 36.02M | 37.48M | 37.27M | 35.39M | 35.28M | 46.95M | 46.52M | 46.50M | 46.11M | 45.91M | 46.10M | 45.63M | 76.51M | 75.03M | 79.90M | 79.74M | 79.52M | 78.03M | 77.56M | 76.99M | 76.78M | 78.08M | 81.36M | 78.93M | 77.91M | 75.47M | 74.38M | 74.45M |
|
Shareholder's Equity
|
| | | | 18.34M | | | | 14.70M | 13.39M | 12.21M | 12.37M | 21.93M | 21.71M | 21.50M | 20.88M | 19.96M | 19.92M | 19.92M | 20.05M | 20.17M | 20.16M | 19.90M | 19.31M | 18.71M | | 17.98M | 17.71M | 19.72M | | | | 20.69M | | 21.22M | 21.87M | 23.81M | 34.70M | 36.02M | 37.48M | 37.27M | 35.39M | 35.28M | 46.95M | 46.52M | 46.50M | 46.11M | 45.91M | 46.10M | 45.63M | 76.51M | 75.03M | 79.90M | 79.74M | 79.52M | 78.03M | 77.56M | 76.99M | 76.78M | 78.08M | 81.36M | 78.93M | 77.91M | 75.47M | 74.38M | 74.45M |
|
Liabilities and Shareholders Equity
|
31.95M | 30.76M | 32.10M | | 32.53M | | | 34.33M | 31.19M | 28.20M | 25.75M | 24.28M | 32.65M | 33.55M | 33.45M | 32.08M | 29.36M | 29.48M | 29.51M | 29.89M | 30.68M | 30.79M | 29.74M | 29.24M | 28.97M | | 27.09M | 26.49M | 27.78M | | | 29.55M | 30.13M | | 31.11M | 32.02M | 33.85M | 44.80M | 46.75M | 48.59M | 48.94M | 50.75M | 54.95M | 70.68M | 67.93M | 68.33M | 68.42M | 68.27M | 72.57M | 105.19M | 134.48M | 130.98M | 137.37M | 150.13M | 147.78M | 151.49M | 151.62M | 152.40M | 151.62M | 147.39M | 136.21M | 137.86M | 134.22M | 124.19M | 123.72M | 119.57M |
|
Retained Earnings
|
| | | | | | | | -178.48M | -179.92M | -181.30M | -181.34M | -181.52M | -181.95M | -182.36M | -183.16M | -184.29M | -184.55M | -184.88M | -185.01M | -185.22M | -185.48M | -186.11M | -186.95M | -187.99M | | -189.25M | -189.71M | -189.95M | | | | -190.24M | | -190.65M | -190.31M | -189.56M | -189.06M | -188.78M | -187.92M | -189.38M | -191.85M | -193.20M | -198.42M | -200.12M | -200.42M | -201.88M | -203.07M | -204.16M | -206.45M | -208.84M | -212.03M | -209.53M | -211.18M | -213.79M | -216.85M | -218.50M | -220.39M | -222.98M | -223.41M | -223.02M | -225.52M | -227.90M | -231.76M | -234.39M | -235.79M |
|
Treasury Shares
|
| 472.06M | | | 0.01M | 199.58M | 3.21 | 3.15 | 3.06 | | | | 47.00 | 3.00 | | | | | 61.00 | 61.00 | 0.06M | 0.09M | 0.03M | 0.03M | 0.03M | 0.05M | 0.02M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |