|
Cash & Equivalents
|
2.54M | 3.58M | 2.13M | 3.55M | 6.05M | 4.95M | 5.69M | 7.19M | 4.59M | 2.77M | 2.72M | 4.01M | 3.59M | 3.42M | 2.16M | 5.58M | 3.20M | 3.66M | 1.43M | 2.03M | 1.97M | 5.46M | 3.27M | 5.70M | 4.64M | 5.07M | 5.41M | 5.82M | 2.98M | 10.27M | 5.84M | 5.47M | 7.40M | 5.62M | 5.73M | 10.19M | 7.32M | 245.44M | 73.98M | 81.38M | 230.95M | 241.92M | 253.73M | 263.87M | 275.71M | 278.29M | 51.71M | 49.35M | 43.75M | 32.38M | 26.10M | 32.91M | 32.38M | 35.62M | 28.22M | 28.21M | 28.47M | 24.34M | 27.32M | 27.32M | 21.28M | 20.42M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.41M | | 2.79M | 1.70M | 1.38M | 1.39M | 1.56M | 2.14M | 1.90M | 1.51M | 1.67M | 1.34M | 1.75M | 1.73M | 1.53M |
|
Cash & Current Investments
|
2.54M | 3.58M | 2.13M | 3.55M | 6.05M | 4.95M | 5.69M | 7.19M | 4.59M | 2.77M | 2.72M | 4.01M | 3.59M | 3.42M | 2.16M | 5.58M | 3.20M | 3.66M | 1.43M | 2.03M | 1.97M | 5.46M | 3.27M | 5.70M | 4.64M | 5.07M | 5.41M | 5.82M | 2.98M | 10.27M | 5.84M | 5.47M | 7.40M | 5.62M | 5.73M | 10.19M | 7.32M | 245.44M | 73.98M | 81.38M | 230.95M | 241.92M | 253.73M | 263.87M | 275.71M | 278.29M | 51.71M | 50.76M | 43.75M | 35.16M | 27.80M | 34.29M | 33.76M | 37.18M | 30.37M | 30.11M | 29.99M | 26.00M | 28.66M | 29.07M | 23.01M | 21.95M |
|
Receivables - Net
|
| | | 7.02M | 6.54M | 6.68M | 6.09M | 6.49M | 7.15M | 7.42M | 7.59M | 8.47M | 6.38M | 7.09M | 8.84M | 9.28M | 10.76M | 11.81M | 11.85M | 12.14M | 11.18M | 12.69M | 13.28M | 15.31M | 12.42M | 13.41M | 12.94M | 14.32M | 12.90M | 12.19M | 12.36M | 14.30M | 12.47M | 13.24M | 13.25M | 12.52M | 12.95M | 12.23M | 19.50M | 21.13M | 17.93M | 18.56M | 20.41M | 23.79M | 20.58M | 22.64M | 37.29M | 41.22M | 41.84M | 41.81M | 42.40M | 42.55M | 35.59M | 36.34M | 36.02M | 39.05M | 35.57M | 40.23M | 41.97M | 41.97M | 39.07M | 40.09M |
|
Receivables
|
| | | 7.02M | 6.54M | 6.68M | 6.09M | 6.49M | 7.15M | 7.42M | 7.59M | 8.47M | 6.38M | 7.09M | 8.84M | 9.28M | 10.76M | 11.81M | 11.85M | 12.14M | 11.18M | 12.69M | 13.28M | 15.31M | 12.42M | 13.41M | 12.94M | 14.32M | 12.90M | 12.19M | 12.36M | 14.30M | 12.47M | 13.24M | 13.25M | 12.52M | 12.95M | 12.23M | 19.50M | 21.13M | 17.93M | 18.56M | 20.41M | 23.79M | 20.58M | 22.64M | 37.29M | 41.22M | 41.84M | 41.81M | 42.40M | 42.55M | 35.59M | 36.34M | 36.02M | 39.05M | 35.57M | 40.23M | 41.97M | 41.97M | 39.07M | 40.09M |
|
Raw Materials
|
| | | | | | | 3.24M | 3.94M | 4.00M | 3.89M | 4.05M | 4.37M | 4.30M | 5.69M | 5.76M | 7.84M | 8.46M | 10.30M | 10.37M | 10.38M | 11.64M | 9.28M | 9.43M | 9.80M | 10.28M | 10.43M | 10.81M | 10.77M | 10.29M | 9.89M | 9.06M | 8.64M | 7.89M | 7.49M | 6.80M | 6.60M | 6.37M | 8.14M | 5.75M | 7.67M | 7.26M | 8.15M | 5.75M | 6.38M | 7.61M | 13.96M | 14.17M | 15.01M | 16.43M | 20.12M | 20.06M | 20.06M | 20.20M | 19.17M | 18.34M | 19.03M | 18.21M | 16.58M | 14.78M | 16.09M | 15.63M |
|
Work In Process
|
| | | | | | | 0.33M | 0.38M | 0.42M | 0.45M | 0.27M | 0.48M | 0.35M | 0.42M | 0.27M | 0.59M | 0.84M | 1.01M | 0.53M | 0.99M | 0.12M | 0.55M | 0.34M | 0.56M | 0.50M | 0.68M | 0.34M | 0.36M | 0.46M | 0.41M | 0.38M | 0.48M | 0.48M | 0.38M | 0.43M | 0.39M | 0.32M | 0.31M | 0.43M | 0.32M | 0.36M | 0.44M | 0.43M | 0.45M | 0.42M | 1.96M | 4.42M | 2.15M | 1.83M | 1.97M | 0.62M | 0.95M | 0.63M | 1.16M | 1.26M | 0.68M | 0.37M | 0.40M | 0.56M | 0.63M | 0.67M |
|
Finished Goods
|
| | | | | | | 1.09M | 1.55M | 1.56M | 1.36M | 1.51M | 1.54M | 1.81M | 1.87M | 2.07M | 1.97M | 1.83M | 1.94M | 1.91M | 1.96M | 2.02M | 5.38M | 4.94M | 4.08M | 4.00M | 3.87M | 3.60M | 3.80M | 3.60M | 3.17M | 3.15M | 2.94M | 3.38M | 3.15M | 2.52M | 2.77M | 3.07M | 13.91M | 5.00M | 7.58M | 7.10M | 6.37M | 5.00M | 5.30M | 4.08M | 7.80M | 6.01M | 9.71M | 9.77M | 11.64M | 13.96M | 14.55M | 12.04M | 15.65M | 13.08M | 12.05M | 11.16M | 11.14M | 10.03M | 11.39M | 11.43M |
|
Inventory
|
| | | 5.71M | 5.38M | 4.99M | 4.86M | 4.44M | 5.58M | 5.63M | 5.28M | 5.58M | 6.09M | 6.09M | 7.16M | 7.77M | 9.95M | 10.63M | 12.60M | 12.42M | 12.87M | 13.36M | 14.72M | 14.02M | 14.12M | 14.40M | 14.58M | 13.87M | 13.38M | 12.91M | 10.45M | 9.23M | 8.63M | 8.34M | 7.61M | 6.77M | 6.97M | 6.85M | 18.80M | 11.18M | 12.90M | 11.84M | 11.96M | 11.18M | 24.61M | 12.12M | 23.72M | 24.61M | 26.87M | 28.04M | 33.74M | 34.64M | 35.56M | 32.88M | 35.97M | 32.67M | 31.77M | 29.74M | 25.36M | 25.36M | 28.11M | 27.74M |
|
Current Deferred Tax Assets
|
| | | 0.65M | | | | 0.71M | | | | 0.85M | | | | 1.88M | 1.88M | 1.88M | 1.88M | 1.69M | 1.55M | 1.54M | 1.68M | 1.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 0.40M | 0.86M | 0.82M | 0.83M | 0.34M | 0.97M | 0.94M | 0.96M | 0.55M | 1.72M | 2.00M | 2.44M | 2.06M | 2.30M | 2.78M | 1.56M | 1.33M | 1.72M | 1.94M | 1.29M | 0.94M | 1.37M | 1.45M | 2.04M | 1.19M | 1.81M | 2.04M | 2.16M | 0.78M | 2.39M | 4.17M | 4.48M | 2.55M | 3.45M | 3.31M | 4.63M | 4.14M | 5.26M | 4.46M | 5.33M | 4.92M | 6.90M | 6.36M | 8.28M | 9.14M | 15.67M | 14.04M | 11.95M | 8.87M | 11.28M | 12.83M | 18.14M | 9.41M | 10.88M | 13.67M | 8.03M | 8.03M | 9.80M | 9.18M |
|
Current Assets
|
| | | 17.32M | 18.83M | 17.45M | 17.46M | 19.16M | 18.28M | 16.76M | 16.56M | 19.45M | 17.77M | 18.60M | 20.60M | 26.57M | 28.09M | 30.75M | 29.31M | 29.62M | 29.29M | 34.99M | 34.25M | 37.19M | 32.55M | 34.34M | 34.96M | 35.78M | 33.75M | 41.32M | 34.09M | 31.99M | 32.83M | 33.59M | 32.56M | 33.62M | 33.82M | 270.73M | 120.70M | 122.79M | 269.76M | 280.12M | 295.27M | 303.75M | 315.31M | 319.40M | 121.00M | 124.32M | 128.13M | 116.26M | 114.19M | 118.97M | 114.81M | 117.66M | 118.36M | 109.35M | 106.69M | 107.98M | 102.69M | 102.69M | 98.26M | 97.43M |
|
Buildings
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.86M | | | | 21.54M | | | | 22.00M | | | | 23.48M | | | | 23.28M | | |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.98M | | | | 0.49M | | | | 1.74M | | | | 1.38M | | | | 1.61M | | |
|
Land & Improvements
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.89M | | | | 0.89M | | | | 0.89M | | | | 0.89M | | | | 0.89M | | |
|
Property, Plant & Equipment (Net)
|
| | | 7.31M | 7.30M | 7.30M | 7.34M | 7.27M | 7.31M | 7.27M | 7.33M | 7.41M | 7.62M | 7.77M | 7.68M | 7.68M | 7.90M | 8.18M | 9.24M | 9.60M | 11.04M | 14.71M | 15.69M | 16.63M | 19.54M | 22.13M | 24.27M | 26.00M | 25.82M | 23.76M | 23.96M | 23.59M | 23.30M | 23.23M | 23.00M | 22.23M | 21.98M | 21.73M | 22.35M | 22.07M | 21.80M | 22.31M | 22.30M | 22.00M | 21.95M | 22.39M | 30.15M | 28.62M | 28.01M | 28.22M | 28.26M | 28.15M | 27.95M | 28.57M | 31.77M | 31.77M | 31.40M | 32.07M | 32.33M | 32.33M | 31.69M | 31.84M |
|
Goodwill
|
| | | 14.45M | | | 14.45M | 14.45M | 23.65M | 23.64M | 23.64M | 23.64M | 23.64M | 24.22M | 37.93M | 37.87M | 42.33M | 42.33M | 44.10M | 44.87M | 44.90M | 65.39M | 63.95M | 66.14M | 69.15M | 70.44M | 71.92M | 72.16M | 72.73M | 73.41M | 65.30M | 65.54M | 65.09M | 65.08M | 64.15M | 66.38M | 67.42M | 67.09M | 189.60M | 141.54M | 153.95M | 156.37M | 165.78M | 160.84M | 162.72M | 159.98M | 293.54M | 291.17M | 283.56M | 278.01M | 285.81M | 286.44M | 283.76M | 283.27M | 48.85M | 180.10M | 179.72M | 183.75M | 181.76M | 181.76M | 188.05M | 188.49M |
|
Intangibles
|
| | | 11.48M | | | 10.97M | 14.39M | 17.47M | 16.77M | 16.09M | 22.59M | 14.81M | 15.20M | 26.34M | 35.57M | 31.96M | 30.83M | 33.53M | 48.06M | 31.96M | 40.79M | 41.23M | 61.47M | 40.83M | 39.35M | 39.30M | 64.85M | 36.68M | 35.44M | 44.44M | 77.11M | 40.11M | 38.26M | 38.34M | 74.21M | 33.75M | 31.53M | 135.09M | 176.87M | 170.62M | 174.01M | 183.11M | 176.87M | 178.94M | 175.84M | 342.25M | 335.40M | 325.22M | 317.47M | 328.03M | 328.99M | 323.55M | 322.56M | 34.71M | 251.07M | 250.85M | 257.25M | 72.88M | 251.26M | 260.41M | 261.27M |
|
Goodwill & Intangibles
|
| | | 25.93M | | | 25.42M | 28.84M | 41.12M | 40.41M | 39.73M | 46.23M | 38.45M | 39.41M | 64.27M | 73.44M | 74.29M | 73.17M | 77.63M | 92.93M | 76.86M | 106.19M | 105.18M | 127.60M | 109.98M | 109.79M | 111.22M | 137.01M | 109.41M | 108.86M | 109.73M | 142.66M | 105.21M | 103.34M | 102.48M | 140.59M | 101.18M | 98.61M | 324.69M | 318.40M | 324.57M | 330.37M | 348.89M | 337.71M | 341.67M | 335.81M | 635.80M | 626.57M | 608.79M | 595.47M | 613.84M | 615.43M | 607.30M | 605.82M | 83.56M | 431.17M | 430.57M | 441.00M | 254.64M | 433.02M | 448.46M | 449.76M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.12M | 0.12M | 0.12M | 1.32M | 1.33M | 0.22M | 0.23M | 0.36M | 11.45M | 11.45M | 15.67M | 0.62M | 0.62M | 1.86M | 0.59M | 1.32M | 0.69M | 0.65M | 0.71M | 1.08M | 1.08M | 1.05M | 1.09M | 1.29M | 1.28M | 1.33M | 1.37M | 1.37M | 1.47M | 1.47M |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.01M | 1.93M | 1.93M | 1.93M | 1.93M | | | | 1.36M | 1.17M | 2.51M | 2.48M | 2.25M | 1.98M | 1.81M | 2.53M | 2.20M | 1.98M | 11.76M | 11.83M | 10.42M | 10.82M | 10.57M | 10.37M | 9.62M | 8.95M | 11.59M | 10.54M | 11.81M | 20.14M | 18.32M | 18.32M | 18.87M | 17.86M |
|
Non-Current Assets
|
| | | 33.24M | 33.37M | 33.08M | 32.76M | 31.54M | 48.43M | 47.68M | 47.06M | 78.07M | 46.07M | 47.19M | 71.95M | 70.96M | 3.11M | 3.16M | 3.27M | 87.70M | 4.51M | 18.69M | 16.84M | 19.05M | 20.08M | 21.34M | 20.70M | 20.66M | 21.21M | 21.97M | 16.81M | 17.07M | 15.91M | 15.59M | 15.13M | 23.55M | 17.80M | 0.02M | 302.76M | 24.55M | 306.98M | 308.81M | 326.36M | 24.53M | 297.18M | 289.70M | 600.72M | 40.45M | 557.68M | 539.97M | 548.80M | 38.52M | 527.80M | 519.53M | 623.41M | 42.30M | 333.67M | 346.12M | 330.66M | 48.72M | 337.49M | 332.92M |
|
Assets
|
| | | 50.56M | 52.20M | 50.53M | 50.22M | 50.70M | 66.71M | 64.44M | 63.62M | 97.53M | 63.84M | 65.79M | 92.56M | 97.53M | 110.28M | 112.10M | 116.18M | 117.32M | 117.19M | 155.89M | 155.12M | 160.75M | 162.06M | 166.25M | 170.45M | 171.73M | 168.98M | 173.93M | 167.78M | 164.10M | 161.46M | 160.29M | 158.16M | 156.77M | 159.67M | 392.46M | 423.47M | 409.11M | 576.73M | 588.93M | 621.64M | 601.48M | 612.49M | 609.10M | 721.71M | 707.37M | 685.81M | 656.23M | 662.98M | 661.83M | 642.61M | 637.19M | 741.77M | 446.80M | 440.36M | 454.10M | 433.35M | 433.35M | 435.74M | 430.35M |
|
Accounts Payables
|
| | | 0.72M | 0.78M | 0.75M | 0.60M | 0.57M | 0.98M | 0.67M | 0.88M | 1.01M | 1.62M | 1.34M | 1.37M | 2.02M | 2.06M | 2.73M | 2.84M | 2.50M | 2.33M | 3.04M | 3.05M | 2.82M | 2.76M | 3.48M | 2.92M | 2.17M | 2.34M | 2.04M | 2.03M | 2.38M | 2.87M | 2.29M | 2.43M | 2.90M | 3.13M | 2.34M | 3.78M | 3.41M | 2.81M | 1.85M | 3.75M | 4.47M | 4.04M | 4.46M | 7.83M | 7.90M | 7.56M | 7.74M | 6.29M | 6.13M | 5.59M | 4.81M | 4.55M | 6.04M | 5.66M | 5.99M | 5.75M | 5.75M | 6.27M | 5.09M |
|
Notes Payables
|
| | | 0.60M | 1.00M | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | 1.32M | 1.78M | 1.75M | 0.60M | 0.57M | 0.98M | 0.67M | 0.88M | 1.01M | 1.62M | 1.34M | 1.37M | 2.02M | 2.06M | 2.73M | 2.84M | 2.50M | 2.33M | 3.04M | 3.05M | 2.82M | 2.76M | 3.48M | 2.92M | 2.17M | 2.34M | 2.04M | 2.03M | 2.38M | 2.87M | 2.29M | 2.43M | 2.90M | 3.13M | 2.34M | 3.78M | 3.41M | 2.81M | 1.85M | 3.75M | 4.47M | 4.04M | 4.46M | 7.83M | 7.90M | 7.56M | 7.74M | 6.29M | 6.13M | 5.59M | 4.81M | 4.55M | 6.04M | 5.66M | 5.99M | 5.75M | 5.75M | 6.27M | 5.09M |
|
Accumulated Expenses
|
| | | 2.33M | 1.09M | 1.20M | 1.58M | 2.13M | 1.50M | 1.64M | 2.22M | 2.08M | 1.33M | 1.60M | 3.83M | 3.57M | 2.69M | 2.89M | 3.97M | 4.11M | 3.02M | 5.63M | 4.34M | 5.04M | 3.25M | 3.55M | 3.88M | 4.35M | 2.93M | 3.42M | 3.25M | 4.28M | 3.32M | 4.61M | 6.08M | 7.32M | 4.79M | 5.24M | 8.01M | 8.94M | 5.94M | 5.61M | 9.16M | 9.95M | 10.54M | 8.84M | 13.98M | 14.72M | 11.90M | 12.46M | 12.61M | 12.10M | 10.90M | 12.34M | 15.89M | 12.86M | 22.48M | 22.87M | 24.60M | 24.60M | 16.07M | 14.22M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.30M | 3.30M | 3.30M | 3.30M | | 1.74M | 0.30M | 0.81M | 1.05M | 1.46M | 2.01M | | | 1.39M | 2.20M | 1.60M | 0.70M | 0.72M | 2.30M | 2.38M | 3.13M | 4.20M | 2.70M | 3.32M | 2.19M | 2.42M | 3.61M | 3.86M | 2.46M |
|
Short term Debt
|
| | | 5.00M | 4.00M | 2.00M | 1.00M | | | | | | | | | | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 4.89M | 4.70M | 4.76M | 6.00M | 6.28M | 5.73M | 1.29M | 1.25M | 1.38M | 1.50M | 1.62M | 1.75M | 1.88M | 2.00M | 2.12M | 2.25M | 0.51M | 0.53M | 0.50M | 0.52M | 0.53M | 0.56M | 0.23M | | | | | | | | | | | | | 3.75M | 97.03M | 97.30M | 97.30M | 97.43M | 4.69M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.14M | 1.09M | 1.01M | 0.94M | 1.06M | 1.02M | | | 2.73M | 2.77M | | | | 2.87M | 2.81M | 2.78M | 3.13M | 2.99M | 2.94M | 3.49M | 3.54M | 3.52M | 3.75M | 3.81M |
|
Current Taxes
|
| | | 0.90M | 1.94M | 0.93M | 1.37M | 1.05M | 1.90M | 0.70M | 0.27M | 1.15M | 0.04M | 0.30M | 1.27M | | 0.74M | 1.05M | | 1.21M | 1.69M | 0.23M | 0.20M | 2.24M | 1.09M | 0.09M | | 0.51M | 0.70M | | | 1.01M | 0.92M | | | 2.36M | | | 3.35M | 3.56M | 2.85M | 1.97M | 4.80M | 1.65M | | | 6.29M | 0.93M | | | | 0.99M | 0.05M | 0.34M | 1.81M | 1.61M | 1.57M | 1.39M | 1.36M | 2.16M | 2.42M | 1.43M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | 1.71M | 1.89M | 1.41M | 1.26M | 1.42M | 1.31M | 1.22M | 3.04M | 2.81M | 3.03M | 3.46M | 3.38M | 3.73M | 4.12M | 4.03M | 3.81M | 3.67M | 4.15M | 3.83M | 3.74M | 4.27M | 4.43M | 4.21M | 4.42M | 6.83M | 7.22M | 6.19M | 7.14M | 8.07M | 8.99M | 9.69M | 10.68M | 13.81M | 15.07M | 15.27M | 16.27M | 16.23M | 16.10M | 15.71M | 14.63M | 14.72M | 15.69M | 14.76M | 14.52M | 14.71M | 14.80M | 15.09M | 14.27M |
|
Total Current Liabilities
|
| | | 9.93M | 9.58M | 6.41M | 4.63M | 4.26M | 4.95M | 3.39M | 3.86M | 4.66M | 3.37M | 4.69M | 10.78M | 10.21M | 12.40M | 13.27M | 12.68M | 14.66M | 13.01M | 23.85M | 20.90M | 23.97M | 22.54M | 21.79M | 22.02M | 16.57M | 14.93M | 14.45M | 14.40M | 17.29M | 15.64M | 19.53M | 20.78M | 23.66M | 21.32M | 16.74M | 25.25M | 26.01M | 20.48M | 19.53M | 27.75M | 32.58M | 33.45M | 28.69M | 46.77M | 48.05M | 44.13M | 41.51M | 41.62M | 43.36M | 39.13M | 39.82M | 44.18M | 44.31M | 54.87M | 153.23M | 163.96M | 163.96M | 149.49M | 48.30M |
|
Non-Current Debt
|
| | | 1.50M | 1.25M | 1.00M | 0.75M | | 11.00M | 8.00M | 5.00M | 4.00M | 1.50M | | 16.00M | 16.50M | 25.00M | 22.75M | 25.00M | 23.25M | 22.00M | 43.75M | 44.00M | 42.25M | 43.00M | 49.75M | 50.00M | 53.67M | 49.30M | 50.45M | 54.61M | 44.63M | 37.66M | 31.19M | 27.21M | 20.61M | 17.51M | | | | | | | | | | 60.00M | 49.00M | 47.00M | 27.00M | 19.00M | 13.00M | 5.00M | | 62.00M | 50.50M | 69.60M | 68.70M | 66.90M | 66.90M | 65.53M | 106.00M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 137.68M | 138.97M | 140.28M | 141.60M | 142.94M | 144.30M | 145.68M | 168.69M | 168.92M | 169.14M | 169.37M | 169.59M | 169.82M | 170.04M | 170.27M | 170.50M | 170.73M | 170.97M | 171.20M | 96.90M | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 2.71M | 3.14M | 3.14M | 3.14M | 2.52M | 2.52M | 2.52M | 2.52M | 2.36M | 2.36M | 2.36M | 4.59M | 4.86M | 4.86M | 4.86M | 4.86M | 5.12M | 5.18M | 4.86M | 5.24M | 5.42M | 4.34M | 4.32M | 4.60M | 3.55M | 3.64M | 3.70M | 4.12M | 2.62M | 2.52M | 2.53M | 2.46M | 1.08M | 1.09M | 8.40M | 23.70M | 21.45M | 31.23M | 33.09M | 36.10M | 16.27M | 10.81M | 11.64M | 41.13M | 39.22M | 37.32M | 36.85M | 36.95M | 34.03M | 33.51M | 33.44M | 44.34M | 19.78M | 19.69M | 20.56M | 20.18M | 20.18M | 21.56M | 21.66M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | 2.14M | 2.14M | | | 2.68M | 1.12M | 1.62M | 1.62M | 1.92M | 0.81M | 0.61M | 4.48M | 4.33M | 4.43M | 4.52M | 0.12M | 0.11M | 0.12M | 0.12M | 0.09M | 0.21M | 0.19M | 0.18M | 0.13M | 0.11M | 0.10M | 0.70M | 0.48M | 1.38M | 1.36M | 1.19M | 0.95M | 0.69M | 0.71M | 0.53M | 0.44M | 8.33M | 7.92M | 7.34M | 6.83M | 8.17M | 6.16M | 6.76M | 5.44M | 17.32M | 15.61M | 6.58M | 14.65M | 12.47M | 12.47M | 12.66M | 11.76M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | 11.38M | 11.03M | | | 31.37M | 32.08M | 42.27M | 40.88M | 42.54M | 43.03M | 40.19M | 72.47M | 70.14M | 71.64M | 69.88M | 75.87M | 76.62M | 73.80M | 67.87M | 68.60M | 73.12M | 64.55M | 55.82M | 53.25M | 50.45M | 45.35M | 39.93M | 162.82M | 187.91M | 187.74M | 193.31M | 195.57M | 208.16M | 194.53M | 212.96M | 209.25M | 317.05M | 305.64M | 298.04M | 275.17M | 267.61M | 262.20M | 248.13M | 243.99M | 321.49M | 285.79M | 283.05M | 277.99M | 261.05M | 261.05M | 250.59M | 240.12M |
|
Total Liabilities
|
| | | 14.14M | | | 8.52M | 6.78M | 20.71M | 16.05M | 13.52M | 13.17M | 9.39M | 9.21M | 34.05M | 33.20M | 43.89M | 42.50M | 44.46M | 43.84M | 40.80M | 76.94M | 74.47M | 76.07M | 74.40M | 75.98M | 76.73M | 73.91M | 67.99M | 68.69M | 73.33M | 64.74M | 56.01M | 53.38M | 50.57M | 45.46M | 40.62M | 163.31M | 189.30M | 189.09M | 194.50M | 196.52M | 208.84M | 195.25M | 213.49M | 209.69M | 325.38M | 313.57M | 305.38M | 282.00M | 275.78M | 268.35M | 254.89M | 249.43M | 338.81M | 301.40M | 289.63M | 292.65M | 273.52M | 273.52M | 263.25M | 251.88M |
|
Total Debt
|
| | | 6.50M | 5.25M | 3.00M | 1.75M | | 11.00M | 8.00M | 5.00M | 4.00M | 1.50M | | 16.00M | 16.50M | 28.00M | 25.75M | 28.00M | 26.25M | 25.00M | 48.64M | 48.70M | 47.01M | 49.00M | 56.03M | 55.73M | 54.97M | 50.55M | 51.83M | 56.11M | 46.26M | 39.41M | 33.06M | 29.21M | 22.74M | 19.76M | 0.51M | 0.53M | 0.50M | 0.52M | 0.53M | 0.56M | 0.23M | | | 60.00M | 49.00M | 47.00M | 27.00M | 19.00M | 13.00M | 5.00M | | 62.00M | 50.50M | 73.35M | 165.73M | 164.20M | 164.20M | 162.97M | 110.69M |
|
Common Equity
|
| | | 36.42M | 38.24M | 39.99M | 41.71M | 43.91M | 46.00M | 48.40M | 50.10M | 52.75M | 54.45M | 56.57M | 58.51M | 64.33M | 66.40M | 69.60M | 71.72M | 73.48M | 76.39M | 78.95M | 80.64M | 84.68M | 87.66M | 90.27M | 93.72M | 97.82M | 100.99M | 105.24M | 94.45M | 99.36M | 105.45M | 106.90M | 107.59M | 111.31M | 119.05M | 229.16M | 234.17M | 220.01M | 382.23M | 392.41M | 412.80M | 406.23M | 399.00M | 399.42M | 396.33M | 393.80M | 380.43M | 374.24M | 387.20M | 393.48M | 387.72M | 387.76M | 402.96M | 145.39M | 150.73M | 161.45M | 159.83M | 159.83M | 172.50M | 178.47M |
|
Shareholder's Equity
|
| | | 36.42M | 38.24M | 39.99M | 41.71M | 43.91M | 46.00M | 48.40M | 50.10M | 52.75M | 54.45M | 56.57M | 58.51M | 64.33M | 66.40M | 69.60M | 71.72M | 73.48M | 76.39M | 78.95M | 80.64M | 84.68M | 87.66M | 90.27M | 93.72M | 97.82M | 100.99M | 105.24M | 94.45M | 99.36M | 105.45M | 106.90M | 107.59M | 111.31M | 119.05M | 229.16M | 234.17M | 220.01M | 382.23M | 392.41M | 412.80M | 406.23M | 399.00M | 399.42M | 396.33M | 393.80M | 380.43M | 374.24M | 387.20M | 393.48M | 387.72M | 387.76M | 402.96M | 145.39M | 150.73M | 161.45M | 159.83M | 159.83M | 172.50M | 178.47M |
|
Liabilities and Shareholders Equity
|
| | | 50.56M | 52.20M | 50.53M | 50.22M | 50.70M | 66.71M | 64.44M | 63.62M | 97.53M | 63.84M | 65.79M | 92.56M | 97.53M | 110.28M | 112.10M | 116.18M | 117.32M | 117.19M | 155.89M | 155.12M | 160.75M | 162.06M | 166.25M | 170.45M | 171.73M | 168.98M | 173.93M | 167.78M | 164.10M | 161.46M | 160.29M | 158.16M | 156.77M | 159.67M | 392.46M | 423.47M | 409.11M | 576.73M | 588.93M | 621.64M | 601.48M | 612.49M | 609.10M | 721.71M | 707.37M | 685.81M | 656.23M | 662.98M | 661.83M | 642.61M | 637.19M | 741.77M | 446.80M | 440.36M | 454.10M | 433.35M | 433.35M | 435.74M | 430.35M |
|
Retained Earnings
|
| | | 31.35M | 32.41M | 34.14M | 35.83M | 35.74M | 39.13M | 41.19M | 42.71M | 41.55M | 43.56M | 45.02M | 46.25M | | 49.92M | | | -0.23M | -0.21M | 0.40M | -1.45M | -1.15M | -1.10M | -1.29M | -1.92M | 73.66M | 74.57M | 76.33M | 64.63M | 68.28M | 71.90M | 72.28M | 72.52M | 73.30M | 77.28M | 79.64M | 74.31M | 72.36M | 72.24M | 74.72M | 69.36M | 72.46M | 79.31M | 82.20M | 79.30M | 76.67M | 74.39M | 74.85M | 74.44M | 74.20M | 72.79M | 70.70M | 71.95M | -183.49M | -180.97M | -178.41M | -188.94M | -188.94M | -185.07M | -183.47M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | 0.16M | | | | 0.16M | | | | 0.16M | | | | 0.16M | | | | 0.01M | 0.04M | 0.03M | 0.03M | 0.02M | 0.05M | 0.04M | 0.05M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.02M | 0.05M | 55.00 | 0.06M | 75.00 | 66.00 | 0.01M | 0.06M | 76.00 | 82.00 | 79.00 | 0.16M | 154.00 | 149.00 | 150.00 | 145.00 | 180.00 | 186.00 |