|
Cash & Equivalents
|
26.40M | 23.43M | 22.58M | 17.37M | 14.71M | 20.56M | 21.68M | 21.58M | 17.04M | 17.32M | 20.83M | 18.06M | 12.57M | 12.10M | 12.78M | 14.38M | 15.09M | 17.79M | 19.44M | 20.39M | 20.18M | 26.48M | 32.19M | 28.00M | 28.40M | 30.66M | 35.29M | 31.99M | 33.58M | 36.92M | 38.31M | 28.69M | 29.45M | 43.85M | 43.66M | 37.68M | 37.94M | 28.77M | 34.46M | 21.84M | 29.08M | 25.02M | 25.75M | 24.76M | 24.49M | 20.71M | 21.23M | 22.21M | 23.58M | 25.97M | 27.13M | 24.18M | 23.36M | 20.57M | 15.09M | 13.78M | 13.68M | 9.37M | 7.93M | 7.73M | 7.91M | 9.20M | 12.20M | 11.40M | 9.32M | 12.52M | 7.14M |
|
Cash & Current Investments
|
26.40M | 23.43M | 22.58M | 17.37M | 14.71M | 20.56M | 21.68M | 21.58M | 17.04M | 17.32M | 20.83M | 18.06M | 12.57M | 12.10M | 12.78M | 14.38M | 15.09M | 17.79M | 19.44M | 20.39M | 20.18M | 26.48M | 32.19M | 28.00M | 28.40M | 30.66M | 35.29M | 31.99M | 33.58M | 36.92M | 38.31M | 28.69M | 29.45M | 43.85M | 43.66M | 37.68M | 37.94M | 28.77M | 34.46M | 21.84M | 29.08M | 25.02M | 25.75M | 24.76M | 24.49M | 20.71M | 21.23M | 22.21M | 23.58M | 25.97M | 27.13M | 24.18M | 23.36M | 20.57M | 15.09M | 13.78M | 13.68M | 9.37M | 7.93M | 7.73M | 7.91M | 9.20M | 12.20M | 11.40M | 9.32M | 12.52M | 7.14M |
|
Receivables - Net
|
| | 0.29M | 0.66M | 0.45M | 0.10M | 0.16M | 0.42M | 0.18M | 0.13M | | 0.30M | 0.26M | 0.19M | 0.24M | 0.32M | 0.17M | 0.25M | 0.40M | 0.20M | 0.19M | 0.22M | 0.23M | 0.50M | 0.38M | 0.34M | 0.27M | 0.37M | 0.22M | 0.12M | 0.07M | 0.30M | 0.18M | 0.41M | 0.39M | 0.27M | 0.40M | 0.24M | 0.12M | 0.11M | 0.14M | 0.13M | 0.18M | 0.95M | 0.27M | 0.30M | 0.14M | 0.19M | 0.23M | 0.23M | 0.14M | 0.10M | 0.10M | 0.21M | 0.30M | 0.20M | 0.13M | 0.65M | 0.15M | 0.10M | 0.32M | 0.10M | 0.02M | 0.02M | 0.10M | | 0.04M |
|
Receivables - Other
|
| | | | | | | | | | | 1.70M | | 1.40M | 1.80M | 1.70M | 1.70M | 1.70M | 3.30M | 0.60M | 1.90M | 2.70M | 3.10M | 1.20M | 1.60M | 2.40M | 3.20M | 0.40M | 1.90M | 3.00M | 1.90M | 0.50M | 1.80M | 2.60M | 3.20M | 2.00M | 2.70M | 2.10M | 2.80M | 1.60M | 2.80M | 2.60M | 1.70M | 0.70M | 1.60M | 2.40M | 2.50M | 2.40M | 2.40M | 3.20M | 2.40M | 1.20M | 2.70M | 2.40M | 2.40M | 1.90M | 2.00M | 1.30M | 1.90M | 1.40M | 1.90M | 2.20M | 2.00M | 1.60M | 1.60M | | 2.10M |
|
Receivables
|
| | 0.29M | 0.66M | 0.45M | 0.10M | 0.16M | 0.42M | 0.18M | 0.13M | | 2.00M | 0.26M | 1.59M | 2.04M | 2.02M | 1.87M | 1.95M | 3.70M | 0.80M | 2.09M | 2.92M | 3.33M | 1.70M | 1.98M | 2.74M | 3.47M | 0.77M | 2.12M | 3.12M | 1.97M | 0.80M | 1.98M | 3.00M | 3.59M | 2.27M | 3.10M | 2.34M | 2.92M | 1.71M | 2.94M | 2.73M | 1.88M | 1.66M | 1.87M | 2.70M | 2.64M | 2.59M | 2.62M | 3.43M | 2.54M | 1.30M | 2.80M | 2.61M | 2.70M | 2.10M | 2.13M | 1.95M | 2.05M | 1.50M | 2.22M | 2.30M | 2.02M | 1.62M | 1.70M | | 2.14M |
|
Raw Materials
|
| | | | | | | | | | | 6.85M | | 5.96M | 6.03M | 6.07M | 5.90M | 5.49M | 4.77M | 4.40M | 3.15M | 2.76M | 2.41M | 2.12M | 1.82M | 1.58M | 1.46M | 1.19M | 0.97M | 0.63M | 0.54M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.44M | | | 3.42M |
|
Finished Goods
|
| | | | | | | | | | | 13.25M | | 13.58M | 13.26M | 10.70M | 9.17M | 9.98M | 11.22M | 11.60M | 12.39M | 12.87M | 12.10M | 10.62M | 13.60M | 14.47M | 11.55M | 9.28M | 11.33M | 11.87M | 10.58M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.97M | | | 7.71M |
|
Inventory
|
| | 29.43M | 31.29M | 30.94M | 28.14M | 25.39M | 24.07M | 21.84M | 18.78M | 19.88M | 17.79M | 17.62M | 18.18M | 18.09M | 15.15M | 13.65M | 14.16M | 14.73M | 13.99M | 13.96M | 13.52M | 12.47M | 10.59M | 13.48M | 14.25M | 11.40M | 9.20M | 11.23M | 11.71M | 10.39M | 12.00M | 13.42M | 10.90M | 10.62M | 9.40M | 9.05M | 10.30M | 12.71M | 12.82M | 13.34M | 13.34M | 12.20M | 10.20M | 11.54M | 13.32M | 13.51M | 12.83M | 13.62M | 13.50M | 13.90M | 12.02M | 12.60M | 13.90M | 15.30M | 14.73M | 15.32M | 15.84M | 15.33M | 14.54M | 13.70M | 13.20M | 11.70M | 10.40M | 11.82M | 12.59M | 11.13M |
|
Current Deferred Tax Assets
|
| | 4.87M | 2.66M | 2.76M | 3.11M | 2.82M | 2.61M | 2.70M | 2.99M | 1.11M | 0.94M | 0.94M | 0.98M | 0.99M | 0.56M | 0.53M | 0.58M | 0.65M | 1.58M | 1.14M | 1.49M | 1.81M | 1.14M | 0.93M | 1.18M | 1.03M | 0.46M | 0.43M | 0.49M | 0.03M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | | 1.77M | | 1.78M | |
|
Prepaid Assets
|
| | 3.72M | 3.14M | 3.64M | 3.92M | 3.52M | 4.36M | 4.46M | 5.02M | 3.14M | 2.50M | 3.23M | 2.18M | 2.15M | 2.49M | 2.80M | 3.04M | 3.61M | 3.06M | 3.43M | 3.87M | 3.92M | 3.07M | 2.68M | 2.67M | 2.98M | 2.90M | 4.00M | 2.51M | 2.92M | 3.48M | 3.62M | 2.66M | 2.92M | 2.61M | 3.83M | 3.48M | 3.57M | 3.40M | 3.80M | 2.66M | 1.94M | 2.24M | 2.95M | 12.00M | 11.70M | 3.00M | 10.90M | 10.40M | 9.70M | 2.90M | 9.50M | 9.30M | 8.80M | 2.40M | 8.10M | 7.80M | 7.30M | 1.77M | 3.15M | 2.21M | 2.29M | 1.75M | 3.29M | 1.89M | 1.59M |
|
Current Assets
|
| | 66.26M | 64.48M | 62.77M | 57.76M | 55.85M | 55.22M | 48.36M | 46.41M | 47.31M | 41.73M | 37.02M | 36.04M | 36.73M | 35.86M | 34.65M | 37.35M | 42.79M | 43.67M | 44.51M | 51.91M | 57.24M | 49.36M | 51.86M | 54.78M | 56.71M | 49.88M | 54.95M | 57.49M | 56.99M | 50.76M | 51.55M | 54.24M | 57.38M | 56.25M | 56.64M | 47.41M | 46.72M | 42.39M | 40.56M | 45.40M | 43.95M | 41.03M | 43.23M | 41.33M | 40.90M | 42.48M | 44.77M | 46.56M | 47.56M | 42.84M | 44.27M | 41.96M | 36.44M | 34.95M | 36.45M | 31.25M | 28.58M | 27.66M | 28.28M | 27.93M | 28.70M | 26.12M | 26.55M | 22.43M | 22.09M |
|
Construction in Progress
|
0.60M | 0.30M | 0.60M | 0.32M | 0.30M | 0.39M | 1.51M | 0.52M | 0.41M | 0.05M | 0.00M | | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | | 0.03M | 0.07M | | | | 1.62M | 1.30M | 0.44M | 0.66M | 0.84M | 1.36M | 1.83M | 0.93M | 1.01M | 1.05M | 1.29M | 1.43M | 0.80M | 2.26M | 0.87M | 0.64M | 0.90M | 0.74M | 0.66M | 0.83M | 0.86M | 0.97M | 1.13M | 1.41M | 0.90M | 0.98M | 1.12M | 1.36M | 1.40M | 1.51M | 1.83M | 0.28M | 0.40M | | | | 0.20M | | | | 0.20M | | | |
|
Property, Plant & Equipment (Net)
|
| | 29.55M | 27.14M | 24.70M | 22.25M | 19.96M | 18.45M | 16.38M | 14.20M | 11.52M | 9.57M | 7.25M | 6.37M | 5.45M | 4.83M | 4.27M | 3.83M | 3.61M | 3.24M | 2.89M | 4.42M | 4.06M | 4.10M | 4.70M | 4.90M | 4.80M | 4.70M | 5.00M | 3.39M | 3.67M | 4.62M | 3.63M | 3.23M | 3.07M | 4.31M | 3.20M | 5.66M | 6.23M | 6.80M | 5.84M | 5.96M | 5.56M | 6.13M | 4.87M | 4.46M | 4.01M | 5.40M | 3.95M | 3.51M | 3.10M | 4.24M | 2.59M | 2.31M | 3.61M | 3.80M | 4.65M | 4.69M | 4.33M | 4.15M | 3.77M | 3.30M | 3.12M | 2.86M | 3.09M | 2.95M | 3.23M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.25M | | | 1.32M |
|
Intangibles
|
34.50M | 32.70M | 30.20M | | | | | | | | | 1.90M | | | 2.10M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | | | 0.24M |
|
Goodwill & Intangibles
|
34.50M | 32.70M | 30.20M | | | | | | | | | 1.90M | | | 2.10M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | | | 0.24M |
|
Long-Term Deferred Tax
|
| | 0.52M | 0.65M | 0.56M | 0.58M | 0.69M | 0.65M | 0.64M | 0.25M | 0.69M | 0.77M | 0.82M | 0.85M | 0.81M | 0.50M | 0.44M | 0.62M | 0.63M | 1.30M | 1.57M | 1.19M | 3.23M | 3.32M | 3.55M | 3.46M | 3.47M | 5.60M | 3.77M | 3.99M | 4.71M | 5.37M | 5.60M | 5.59M | 6.26M | 4.24M | 5.36M | 5.63M | 4.46M | 1.93M | 1.73M | 1.48M | 0.93M | 0.88M | 1.01M | 0.99M | 0.96M | 1.18M | 1.05M | 1.09M | 1.05M | 2.83M | 2.74M | 2.79M | 2.97M | 1.50M | 1.06M | 1.16M | 1.20M | 1.61M | 1.60M | 1.69M | 1.91M | 1.77M | 1.83M | | 1.78M |
|
Other Non-Current Assets
|
| | 7.08M | 7.20M | 6.16M | 5.73M | 5.63M | 3.53M | 3.93M | 3.62M | 3.33M | 3.39M | 3.55M | 5.00M | 5.10M | 3.74M | 5.10M | 5.70M | 6.60M | 4.25M | 5.70M | 4.42M | 7.39M | 7.04M | 6.98M | 7.30M | 6.46M | 8.10M | 6.74M | 6.66M | 7.04M | 7.90M | 8.40M | 8.30M | 8.30M | 9.10M | 9.10M | 8.80M | 8.80M | 7.22M | 9.50M | 8.48M | 10.43M | 5.29M | 9.63M | 11.99M | 11.71M | 4.35M | 10.87M | 10.39M | 9.67M | 0.50M | 9.53M | 9.32M | 8.76M | 0.48M | 0.47M | 0.46M | 0.82M | 3.80M | 6.71M | -0.04M | 3.67M | 2.64M | 2.68M | 0.61M | 2.83M |
|
Non-Current Assets
|
| | 40.28M | 37.82M | 34.06M | 31.59M | 29.96M | 26.21M | 24.27M | 21.07M | 18.36M | 16.54M | 14.87M | 13.81M | 13.15M | 12.26M | 11.44M | 11.63M | 12.25M | 12.39M | 12.39M | 13.95M | 18.40M | 18.04M | 19.29M | 19.66M | 18.62M | 4.70M | 19.36M | 5.20M | 4.60M | 20.43M | 21.13M | 20.52M | 21.15M | 19.99M | 22.37M | 23.23M | 22.42M | 19.81M | 24.88M | 21.87M | 22.85M | 21.89M | 21.48M | 22.81M | 22.14M | 22.86M | 19.97M | 17.29M | 16.31M | 16.79M | 16.87M | 16.72M | 16.06M | 14.18M | 14.27M | 14.15M | 13.62M | 13.54M | 12.78M | 11.99M | 11.87M | 2.90M | 10.12M | 10.36M | 3.20M |
|
Assets
|
116.89M | 115.70M | 106.54M | 102.30M | 96.84M | 89.36M | 85.81M | 81.42M | 72.64M | 67.48M | 65.67M | 58.27M | 51.88M | 49.84M | 49.87M | 48.12M | 46.09M | 48.98M | 55.04M | 56.06M | 56.90M | 65.86M | 75.64M | 67.40M | 71.16M | 74.44M | 75.33M | 68.64M | 74.31M | 77.04M | 77.79M | 71.19M | 72.69M | 74.76M | 78.53M | 76.24M | 79.01M | 70.64M | 69.14M | 62.20M | 65.44M | 67.27M | 66.81M | 62.92M | 64.71M | 64.14M | 63.05M | 65.33M | 64.74M | 63.85M | 63.87M | 59.62M | 61.14M | 58.68M | 52.50M | 49.13M | 50.72M | 45.40M | 42.21M | 41.21M | 41.06M | 39.91M | 40.57M | 36.06M | 36.67M | 32.78M | 33.92M |
|
Accounts Payables
|
| | 6.70M | 11.32M | 7.53M | 6.36M | 5.31M | 5.53M | 5.68M | 5.04M | 7.04M | 4.83M | 6.09M | 6.73M | 4.90M | 4.15M | 4.10M | 5.72M | 6.78M | 5.00M | 5.34M | 4.98M | 4.80M | 4.25M | 7.38M | 6.40M | 4.34M | 2.68M | 5.62M | 6.43M | 5.19M | 5.22M | 5.91M | 6.13M | 6.05M | 6.01M | 5.45M | 6.41M | 6.40M | 6.72M | 5.88M | 5.96M | 4.67M | 3.53M | 4.93M | 5.97M | 4.76M | 4.80M | 4.84M | 5.11M | 4.73M | 3.97M | 5.12M | 5.14M | 4.58M | 4.36M | 5.66M | 5.83M | 3.88M | 4.01M | 4.88M | -0.51M | 3.58M | 2.07M | 4.37M | 5.40M | 4.00M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.80M | 1.90M | 1.70M | 1.50M | 1.40M | 1.40M | 1.10M | 0.90M | 0.81M | 0.92M | 1.80M | 1.80M | 1.60M | 1.70M | 1.50M | 1.20M | 1.10M | 1.30M | 1.00M | 0.70M | 0.60M | 0.80M | 0.50M | 0.21M | 0.20M | 0.61M | 0.43M | 0.32M | 0.30M | 0.62M | 0.41M | 0.30M | 0.24M | 0.53M | 4.00M | 3.80M | 3.00M | 2.90M | | 2.90M |
|
Payables
|
| | 6.70M | 11.32M | 7.53M | 6.36M | 5.31M | 5.53M | 5.68M | 5.04M | 7.04M | 4.83M | 6.09M | 6.73M | 4.90M | 4.15M | 4.10M | 5.72M | 6.78M | 5.00M | 5.34M | 4.98M | 4.80M | 4.25M | 7.38M | 6.40M | 4.34M | 4.48M | 7.52M | 8.13M | 6.69M | 6.62M | 7.31M | 7.23M | 6.95M | 6.82M | 6.37M | 8.21M | 8.20M | 8.32M | 7.58M | 7.46M | 5.88M | 4.63M | 6.23M | 6.97M | 5.46M | 5.40M | 5.64M | 5.61M | 4.94M | 4.17M | 5.73M | 5.57M | 4.90M | 4.66M | 6.28M | 6.24M | 4.18M | 4.25M | 5.41M | 3.49M | 7.38M | 5.07M | 7.27M | 5.40M | 6.91M |
|
Accumulated Expenses
|
| | 21.90M | 14.23M | 13.59M | 13.55M | 13.27M | 10.32M | 10.31M | 9.52M | 9.95M | 10.51M | 7.63M | 6.86M | 7.75M | 6.35M | 7.10M | 7.41M | 7.60M | 5.80M | 6.18M | 7.40M | 7.57M | 6.36M | 6.00M | 6.70M | 7.80M | 6.22M | 4.70M | 5.38M | 5.11M | 5.61M | 4.99M | 5.14M | 5.60M | 5.77M | 5.72M | 6.33M | 6.62M | 6.00M | 7.44M | 7.96M | 10.19M | 8.21M | 6.57M | 8.20M | 7.82M | 8.69M | 7.40M | 8.70M | 9.33M | 9.22M | 8.41M | 9.90M | 7.50M | 7.51M | 7.00M | 6.93M | 7.55M | 5.12M | 5.90M | -0.85M | 4.80M | 3.83M | 4.31M | -0.95M | 3.28M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | 1.49M | | | | 0.84M | | | | 0.96M | | | | 0.79M | | | | 0.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53M | | 0.47M | 0.36M |
|
Current Leases
|
0.13M | 0.81M | 0.84M | 0.85M | 1.16M | 1.07M | 1.20M | 1.33M | 1.17M | 1.20M | 0.73M | 0.85M | 0.84M | 0.71M | 0.64M | 0.78M | 1.12M | 0.91M | 0.65M | 0.70M | 1.23M | 0.93M | 0.90M | 0.90M | 1.26M | 0.76M | 0.45M | 0.45M | 0.42M | 0.40M | 0.38M | 0.36M | 0.37M | 0.39M | 0.30M | 0.23M | 0.15M | 0.10M | 0.07M | 0.07M | 0.08M | 0.10M | 0.10M | 0.09M | 0.08M | 0.08M | 0.08M | 0.08M | 0.09M | 0.08M | 0.08M | 0.07M | 0.06M | 0.06M | 0.07M | 0.06M | 0.25M | 0.27M | 0.27M | 1.66M | 0.27M | 0.27M | 1.51M | 1.18M | 0.98M | 1.08M | 1.75M |
|
Current Taxes
|
| | 1.70M | 2.58M | 2.16M | 4.07M | 3.27M | 3.72M | 2.39M | 2.00M | 2.11M | 3.36M | 3.58M | 3.26M | 2.33M | 3.90M | 4.71M | 3.68M | 1.97M | 1.86M | 1.47M | 3.04M | 7.30M | 2.58M | 2.07M | 2.54M | 1.82M | 0.74M | 1.49M | 1.30M | 0.54M | 1.04M | 0.71M | 1.53M | 2.84M | 2.40M | 3.09M | 3.30M | 3.92M | 2.65M | 2.54M | 2.58M | 3.10M | 2.19M | 1.94M | 1.61M | 1.08M | 1.40M | 1.25M | 1.91M | 2.17M | 2.15M | 1.76M | 1.53M | 1.91M | 3.28M | 1.98M | 1.74M | 1.31M | 1.52M | 1.92M | 1.74M | 1.36M | 1.79M | 1.55M | -0.79M | 1.49M |
|
Current Deferred Revenue
|
| | 3.89M | 2.81M | 2.33M | 2.37M | 2.88M | 1.93M | 1.77M | 1.92M | 2.67M | 1.57M | 1.48M | 1.81M | 2.20M | 1.50M | 1.30M | 1.50M | 5.30M | 6.40M | 9.72M | 11.30M | 12.80M | 10.90M | 11.40M | 9.77M | 10.46M | 8.70M | 9.93M | 10.70M | 9.64M | 8.20M | 8.36M | 8.33M | 8.77M | 8.60M | 8.61M | 7.29M | 6.96M | 5.30M | 5.39M | 5.78M | 5.70M | 4.42M | 5.22M | 4.80M | 5.03M | 5.50M | 5.80M | 6.10M | 5.81M | 4.90M | 6.62M | 6.00M | 6.00M | 5.11M | 5.50M | 4.33M | 3.95M | 4.80M | 4.24M | -0.59M | 3.02M | 3.03M | 2.32M | -0.99M | 2.29M |
|
Curent Deferred Tax Liability
|
| | 0.23M | 0.27M | 0.42M | 0.42M | 0.42M | 0.24M | 0.21M | 0.16M | 0.20M | 0.18M | 0.20M | 0.21M | 0.20M | 0.18M | 0.18M | 0.27M | 0.29M | 0.11M | 0.12M | 0.10M | 0.12M | 0.12M | 0.15M | 0.13M | 0.12M | 0.08M | 0.09M | 0.09M | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 49.29M | 42.68M | 39.12M | 36.09M | 33.44M | 32.24M | 28.18M | 27.80M | 30.17M | 29.88M | 25.42M | 25.40M | 24.43M | 24.78M | 23.67M | 25.73M | 31.78M | 30.06M | 30.68M | 39.40M | 43.43M | 33.01M | 34.78M | 35.02M | 34.83M | 26.38M | 30.83M | 33.95M | 33.02M | 29.98M | 30.45M | 32.04M | 35.13M | 33.45M | 34.63M | 34.53M | 36.27M | 33.61M | 33.39M | 33.91M | 34.82M | 28.89M | 30.02M | 31.50M | 29.27M | 31.99M | 31.89M | 33.93M | 33.09M | 30.10M | 32.20M | 32.06M | 28.73M | 29.84M | 31.25M | 28.24M | 26.31M | 25.78M | 26.15M | 23.96M | 22.95M | 20.90M | 22.58M | 20.22M | 19.50M |
|
Capital Leases
|
| | 1.27M | 1.07M | 0.78M | 0.84M | 1.40M | 1.20M | 1.25M | 0.98M | 1.10M | 1.36M | 1.23M | 1.11M | 1.01M | 0.94M | 0.82M | 0.70M | 0.58M | 0.45M | 0.33M | 0.25M | 0.97M | 0.85M | 1.34M | 1.26M | 0.70M | 0.61M | 0.52M | 0.43M | 0.35M | 0.26M | 0.28M | 0.18M | 0.16M | 0.14M | 0.13M | 0.11M | 0.09M | 0.07M | 0.07M | 0.22M | 0.20M | 0.18M | 0.19M | 0.18M | 0.15M | 0.13M | 0.11M | 0.10M | 0.03M | 0.07M | 0.07M | 0.06M | 0.10M | 0.09M | 1.04M | 1.11M | 1.02M | 0.96M | 0.89M | 0.82M | 0.75M | 0.68M | 0.61M | | 0.46M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.07M | 0.98M | 0.84M | 0.71M | 0.57M | 0.43M | 0.29M | 0.14M | | | 0.83M | 1.01M | 0.88M | 0.76M | 0.63M | 0.49M | 0.40M | 0.23M | 0.09M | | | | | | | | | | | | | | | | 3.60M | 3.60M | 2.90M | 2.90M | 2.90M | 2.90M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | |
|
Pension
|
| | | | | | | | | | | 1.30M | | 1.30M | 1.40M | 0.70M | 0.70M | 0.60M | 0.70M | 0.60M | 0.60M | 0.70M | 0.60M | 0.60M | 0.60M | 0.60M | 0.40M | 0.50M | 0.50M | 0.50M | 0.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | | | 0.22M |
|
Non-Current Deferred Tax Liability
|
| | 3.62M | 3.92M | 3.07M | 2.42M | 1.74M | 1.90M | 1.38M | 1.55M | 0.15M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | | | | 0.03M | 0.00M | 0.07M | 0.06M | 0.02M | 0.01M | 0.03M | 0.03M | 1.50M | 0.03M | 0.03M | 0.03M | 1.43M | 1.15M | 1.10M | 1.10M | 1.11M | 0.00M | 0.00M | 0.00M | 2.50M | 0.00M | 0.00M | 0.00M | 1.94M | 0.00M | 0.00M | 0.00M | 1.65M | | | | 1.24M | | | | 1.79M | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.58M | | 3.70M | 3.30M | 1.58M | 2.53M | 1.56M | 4.45M |
|
Other Non-Current Liabilities
|
| | 3.45M | 3.35M | 5.11M | 5.06M | 5.19M | 5.00M | 5.40M | 5.86M | 5.87M | 5.38M | 5.75M | 5.77M | 4.80M | 2.18M | 1.72M | 1.68M | 1.71M | 2.09M | 1.96M | 2.23M | 2.18M | 2.14M | 2.14M | 2.17M | 3.13M | 1.99M | 2.00M | 2.08M | 1.65M | 1.50M | 1.45M | 1.41M | 1.39M | 1.30M | 2.85M | 2.81M | 2.80M | 2.30M | 5.58M | 5.26M | 6.64M | 6.21M | 5.94M | 7.73M | 7.40M | 7.25M | 6.40M | 6.10M | 5.60M | 5.05M | 5.14M | 5.30M | 5.10M | 5.03M | 4.60M | 4.40M | 4.20M | 1.40M | 3.58M | 1.36M | 1.48M | 1.39M | 1.45M | 1.60M | 1.40M |
|
Total Non-Current Liabilities
|
| | 54.18M | 47.67M | 42.97M | 39.35M | 36.58M | 35.35M | 30.82M | 30.33M | 31.43M | 31.23M | 26.64M | 26.52M | 25.44M | 25.72M | 24.49M | 26.44M | 32.37M | 30.52M | 31.01M | 39.64M | 44.40M | 33.89M | 36.12M | 36.35M | 35.59M | 28.08M | 32.34M | 35.25M | 34.10M | 30.80M | 31.18M | 32.53M | 35.47M | 34.70M | 35.91M | 36.57M | 38.47M | 34.57M | 34.22M | 34.77M | 35.52M | 29.43M | 30.44M | 31.77M | 29.40M | 32.12M | 32.00M | 34.02M | 33.12M | 30.16M | 32.27M | 32.10M | 28.79M | 29.93M | 32.27M | 29.36M | 27.31M | 29.32M | 27.04M | 30.36M | 29.09M | 26.05M | 27.63M | 25.22M | 25.57M |
|
Total Liabilities
|
| | 57.62M | 51.02M | 48.08M | 44.41M | 41.77M | 40.34M | 36.22M | 36.19M | 37.30M | 36.62M | 32.39M | 32.28M | 30.24M | 27.90M | 26.21M | 28.12M | 34.08M | 32.61M | 32.98M | 41.87M | 46.58M | 36.02M | 38.26M | 38.51M | 38.72M | 30.08M | 34.34M | 37.34M | 35.75M | 32.30M | 32.63M | 33.95M | 36.85M | 36.00M | 38.76M | 39.38M | 41.27M | 36.87M | 39.79M | 40.02M | 42.16M | 35.65M | 36.38M | 39.50M | 36.80M | 39.36M | 38.40M | 40.12M | 38.72M | 35.21M | 37.41M | 37.40M | 33.89M | 34.95M | 36.87M | 33.76M | 31.51M | 30.72M | 30.61M | 31.72M | 30.57M | 27.44M | 29.08M | 26.82M | 26.97M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.07M | 0.98M | 0.84M | 0.71M | 0.57M | 0.43M | 0.29M | 0.14M | | | 0.83M | 1.01M | 0.88M | 0.76M | 0.63M | 0.49M | 0.40M | 0.23M | 0.09M | | | | | | | | | | | | | | | | 3.60M | 3.60M | 2.90M | 2.90M | 2.90M | 2.90M |
|
Common Equity
|
| | 48.92M | 51.28M | 48.76M | 44.94M | 44.04M | 41.08M | 36.42M | 31.30M | 28.37M | 21.65M | 19.49M | 17.56M | 19.63M | 20.22M | 19.87M | 20.86M | 20.97M | 23.45M | 23.93M | 23.99M | 29.06M | 31.38M | 32.89M | 35.93M | 36.61M | 38.56M | 39.97M | 39.70M | 42.04M | 38.88M | 40.06M | 40.81M | 41.68M | 40.24M | 40.25M | 31.26M | 27.87M | 25.32M | 25.65M | 27.25M | 24.64M | 27.27M | 28.34M | 24.64M | 26.24M | 25.97M | 26.34M | 23.73M | 25.15M | 24.41M | 23.73M | 21.28M | 18.61M | 14.18M | 13.85M | 11.64M | 10.70M | 10.48M | 10.45M | 8.20M | 10.00M | 8.61M | 7.58M | 5.96M | 6.95M |
|
Shareholder's Equity
|
| | 48.92M | 51.28M | 48.76M | 44.94M | 44.04M | 41.08M | 36.42M | 31.30M | 28.37M | 21.65M | 19.49M | 17.56M | 19.63M | 20.22M | 19.87M | 20.86M | 20.97M | 23.45M | 23.93M | 23.99M | 29.06M | 31.38M | 32.89M | 35.93M | 36.61M | 38.56M | 39.97M | 39.70M | 42.04M | 38.88M | 40.06M | 40.81M | 41.68M | 40.24M | 40.25M | 31.26M | 27.87M | 25.32M | 25.65M | 27.25M | 24.64M | 27.27M | 28.34M | 24.64M | 26.24M | 25.97M | 26.34M | 23.73M | 25.15M | 24.41M | 23.73M | 21.28M | 18.61M | 14.18M | 13.85M | 11.64M | 10.70M | 10.48M | 10.45M | 8.20M | 10.00M | 8.61M | 7.58M | | 6.95M |
|
Liabilities and Shareholders Equity
|
116.89M | 115.70M | 106.54M | 102.30M | 96.84M | 89.36M | 85.81M | 81.42M | 72.64M | 67.48M | 65.67M | 58.27M | 51.88M | 49.84M | 49.87M | 48.12M | 46.09M | 48.98M | 55.04M | 56.06M | 56.90M | 65.86M | 75.64M | 67.40M | 71.16M | 74.44M | 75.33M | 68.64M | 74.31M | 77.04M | 77.79M | 71.19M | 72.69M | 74.76M | 78.53M | 76.24M | 79.01M | 70.64M | 69.14M | 62.20M | 65.44M | 67.27M | 66.81M | 62.92M | 64.71M | 64.14M | 63.05M | 65.33M | 64.74M | 63.85M | 63.87M | 59.62M | 61.14M | 58.68M | 52.50M | 49.13M | 50.72M | 45.40M | 42.21M | 41.21M | 41.06M | 39.91M | 40.57M | 36.06M | 36.67M | 32.78M | 33.92M |
|
Treasury Shares
|
| | 1.21M | 1.21M | 1.21M | 1.21M | 1.21M | 0.12M | 1.21M | 1.21M | 1.21M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.11M | 0.11M | 0.10M | 0.09M | 0.09M | 0.09M | 0.09M | 0.08M | 0.07M | 0.08M | 0.07M | 0.05M | 0.04M | 0.04M | 0.04M | 0.02M | 0.34M | 0.34M | 0.36M | 0.35M | 0.35M | 0.01M | 0.36M | 0.01M | 0.64M | 0.32M | 0.67M | 0.02M | 0.17M | 0.19M | 0.80M | 0.79M | 0.82M | 0.08M | 0.88M | 0.88M | 0.88M | 0.88M | 0.88M | 0.86M | 0.86M | 0.86M | 0.86M | 0.84M | | 0.84M |
|
Retained Earnings
|
| | 23.59M | 25.74M | 22.96M | 19.15M | 17.87M | 15.13M | 10.35M | 5.10M | 1.44M | -5.53M | -6.93M | -9.39M | -7.17M | -6.92M | -6.28M | -5.49M | -6.29M | -3.75M | -3.52M | -4.21M | 0.90M | 2.75M | 3.85M | 6.99M | 7.06M | 8.59M | 9.18M | 7.85M | 8.80M | 7.33M | 5.75M | 7.20M | 8.01M | 5.98M | 6.32M | 4.29M | 4.23M | 4.34M | 3.90M | 3.71M | 2.94M | 3.76M | 2.12M | 2.67M | 3.91M | 5.15M | 4.07M | 5.87M | 8.42M | 7.71M | 7.45M | 7.76M | 8.57M | 1.69M | 1.92M | -1.66M | -2.55M | -1.30M | -2.45M | -4.10M | -2.00M | -5.67M | -5.43M | -2.90M | -3.76M |