|
Cash & Equivalents
|
8.33M | 10.75M | 11.89M | 15.46M | 13.63M | 11.19M | 11.11M | 14.48M | 14.42M | 17.00M | 14.64M | 16.70M | 14.78M | 16.41M | 15.22M | 19.51M | 16.40M | 20.12M | 19.42M | 18.55M | 16.44M | 22.63M | 16.30M | 19.75M | 17.85M | 21.36M | 22.59M | 27.84M | 27.71M | 28.84M | 27.62M | 23.61M | 27.61M | 30.27M | 27.66M | 25.04M | 28.50M | 26.90M | 33.31M | 30.48M | 27.37M | 28.63M | 28.09M | 32.13M | 20.03M | 19.35M | 18.57M | 21.83M | 12.34M | 12.77M | 15.56M | 13.60M | 16.75M | 16.59M | 12.41M | 11.98M | 10.16M | 8.66M | 10.61M | 12.32M | 7.74M | 3.75M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.25M | 1.83M | 2.44M | 3.14M | 4.44M | 1.75M | 0.91M | 0.60M | 0.79M | 0.41M | 0.34M | 0.49M | 0.03M | 1.04M | 0.20M | 0.37M | | 0.16M |
|
Cash & Current Investments
|
8.33M | 10.75M | 11.89M | 15.46M | 13.63M | 11.19M | 11.11M | 14.48M | 14.42M | 17.00M | 14.64M | 16.70M | 14.78M | 16.41M | 15.22M | 19.51M | 16.40M | 20.12M | 19.42M | 18.55M | 16.44M | 22.63M | 16.30M | 19.75M | 17.85M | 21.36M | 22.59M | 27.84M | 27.71M | 28.84M | 27.62M | 23.61M | 27.61M | 30.27M | 27.66M | 25.04M | 28.50M | 26.90M | 33.31M | 30.48M | 27.37M | 28.63M | 28.09M | 32.13M | 23.28M | 21.18M | 21.02M | 24.98M | 16.78M | 14.52M | 16.47M | 14.21M | 17.54M | 17.01M | 12.74M | 12.47M | 10.19M | 9.71M | 10.81M | 12.69M | 7.74M | 3.91M |
|
Receivables - Net
|
| | | 3.29M | 6.65M | 4.89M | 5.13M | 8.75M | 7.30M | 3.31M | 6.12M | 6.61M | 8.19M | 5.64M | 6.84M | 6.83M | 7.89M | 4.70M | 7.95M | 9.89M | 9.37M | 7.57M | 12.37M | 13.22M | 12.57M | 9.84M | 7.92M | 8.41M | 9.21M | 12.89M | 11.32M | 14.62M | 12.73M | 13.54M | 16.79M | 15.96M | 13.75M | 14.23M | 12.38M | 17.00M | 19.17M | 17.06M | 16.88M | 17.95M | 20.25M | 15.06M | 16.74M | 17.42M | 11.90M | 10.28M | 7.61M | 7.02M | 9.75M | 10.46M | 11.22M | 16.89M | 17.62M | 16.90M | 11.65M | 9.90M | 18.91M | 17.76M |
|
Receivables
|
| | | 3.29M | 6.65M | 4.89M | 5.13M | 8.75M | 7.30M | 3.31M | 6.12M | 6.61M | 8.19M | 5.64M | 6.84M | 6.83M | 7.89M | 4.70M | 7.95M | 9.89M | 9.37M | 7.57M | 12.37M | 13.22M | 12.57M | 9.84M | 7.92M | 8.41M | 9.21M | 12.89M | 11.32M | 14.62M | 12.73M | 13.54M | 16.79M | 15.96M | 13.75M | 14.23M | 12.38M | 17.00M | 19.17M | 17.06M | 16.88M | 17.95M | 20.25M | 15.06M | 16.74M | 17.42M | 11.90M | 10.28M | 7.61M | 7.02M | 9.75M | 10.46M | 11.22M | 16.89M | 17.62M | 16.90M | 11.65M | 9.90M | 18.91M | 17.76M |
|
Raw Materials
|
| | | 5.52M | | | | 6.34M | 7.45M | 7.52M | 7.17M | 6.52M | 7.64M | 8.32M | 10.21M | 9.76M | 9.50M | 8.70M | 8.80M | 9.74M | 14.96M | 12.57M | 13.39M | 14.75M | 17.71M | 11.47M | 10.04M | 9.47M | 13.83M | 12.62M | 14.77M | 16.21M | 17.09M | 15.55M | 19.99M | 18.32M | 16.77M | 14.23M | 19.04M | 20.86M | 26.51M | 22.53M | 23.09M | 20.67M | 28.20M | 24.43M | 28.58M | 28.20M | 31.75M | 23.78M | 24.88M | 20.95M | 16.41M | 14.44M | 15.22M | 18.49M | 19.08M | 15.78M | 18.32M | 17.63M | 22.49M | 25.03M |
|
Work In Process
|
| | | 0.97M | | | | 1.06M | 1.28M | 1.36M | 2.32M | 1.58M | 2.32M | 2.67M | 3.38M | 2.18M | 2.70M | 2.72M | 2.21M | 1.55M | 2.47M | 3.27M | 3.77M | 3.49M | 3.44M | 2.10M | 3.02M | 1.31M | 3.56M | 3.06M | 4.15M | 4.27M | 3.26M | 3.85M | 4.40M | 3.79M | 3.81M | 2.70M | 4.16M | 3.45M | 6.11M | 5.00M | 4.00M | 3.76M | 1.95M | 2.41M | 4.99M | 1.95M | 5.74M | 6.41M | 6.96M | 4.50M | 3.62M | 2.47M | 3.26M | 3.36M | 4.36M | 4.53M | 4.75M | 3.94M | 5.71M | 6.41M |
|
Finished Goods
|
| | | 0.93M | | | | 1.53M | 1.31M | 1.28M | 1.47M | 2.36M | 2.06M | 1.27M | 1.58M | 1.62M | 1.56M | 1.67M | 1.19M | 1.60M | 1.68M | 2.77M | 3.31M | 2.83M | 2.40M | 3.84M | 3.01M | 3.56M | 2.27M | 2.60M | 5.12M | 3.46M | 5.00M | 4.61M | 3.36M | 5.00M | 5.58M | 6.25M | 4.79M | 4.94M | 3.93M | 7.66M | 3.11M | 3.05M | 2.84M | 5.66M | 3.75M | 2.84M | 3.09M | 6.34M | 8.12M | 4.93M | 3.93M | 3.48M | 3.27M | 3.04M | 3.30M | 3.38M | 4.47M | 4.05M | 3.19M | 2.57M |
|
Inventory
|
| | | 6.50M | 9.07M | 12.69M | 13.17M | 8.36M | 9.29M | 9.43M | 10.08M | 10.04M | 11.51M | 11.78M | 14.37M | 12.84M | 13.06M | 12.61M | 11.70M | 12.56M | 18.79M | 18.22M | 19.73M | 20.77M | 23.31M | 17.07M | 15.97M | 13.73M | 19.00M | 17.88M | 23.79M | 23.57M | 24.97M | 23.48M | 27.02M | 26.00M | 24.84M | 22.65M | 26.11M | 27.97M | 35.16M | 34.47M | 29.09M | 27.01M | 32.48M | 31.83M | 36.80M | 32.48M | 39.99M | 36.04M | 39.31M | 29.69M | 23.30M | 19.60M | 21.07M | 24.25M | 25.93M | 23.04M | 26.99M | 24.87M | 30.65M | 33.43M |
|
Current Deferred Tax Assets
|
| | | 1.64M | 1.64M | 1.64M | 1.64M | 0.70M | 0.70M | 0.70M | 0.70M | 0.61M | 0.61M | 0.61M | 0.57M | 0.34M | 0.34M | 0.34M | 0.34M | 0.37M | 0.37M | 0.37M | 0.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 0.94M | 1.58M | 1.94M | 1.73M | 1.88M | 1.34M | 0.87M | 1.15M | 1.22M | 1.05M | 0.86M | 1.25M | 1.14M | 2.58M | 2.50M | 3.51M | 1.91M | 2.05M | 1.47M | 1.61M | 2.14M | 1.87M | 3.98M | 2.70M | 1.46M | 1.82M | 1.58M | 1.79M | 1.83M | 3.09M | 3.87M | 2.05M | 1.50M | 1.75M | 1.93M | 1.97M | 2.27M | 3.25M | 3.06M | 1.98M | 2.17M | 2.08M | 2.48M | 3.65M | 1.80M | 2.37M | 2.22M | 2.26M | 6.00M | 6.83M | 6.45M | 7.67M | 8.00M | 8.74M | 7.99M | 7.71M | 6.79M | 7.56M | 6.29M |
|
Current Assets
|
| | | 27.83M | 32.58M | 32.35M | 32.77M | 34.52M | 33.34M | 32.41M | 33.42M | 35.32M | 36.49M | 35.65M | 38.64M | 40.90M | 40.59M | 40.65M | 43.31M | 43.60M | 47.08M | 50.54M | 50.69M | 55.88M | 55.61M | 52.27M | 49.19M | 51.70M | 59.78M | 62.70M | 66.07M | 65.18M | 69.91M | 71.15M | 76.29M | 71.39M | 73.05M | 68.52M | 76.99M | 79.02M | 86.41M | 83.42M | 77.22M | 80.35M | 75.24M | 70.56M | 78.21M | 76.75M | 74.40M | 63.05M | 66.29M | 57.01M | 57.75M | 54.39M | 54.36M | 61.61M | 62.48M | 58.55M | 58.52M | 59.28M | 65.05M | 61.52M |
|
Property, Plant & Equipment (Net)
|
| | | 11.41M | 11.04M | 10.83M | 10.88M | 10.65M | 10.12M | 10.27M | 9.72M | 9.21M | 8.88M | 9.30M | 8.88M | 8.81M | 8.65M | 8.47M | 8.29M | 7.63M | 7.04M | 7.76M | 12.08M | 15.17M | 16.43M | 17.47M | 17.79M | 18.14M | 18.37M | 18.73M | 18.83M | 19.29M | 19.28M | 20.34M | 20.88M | 21.09M | 21.23M | 20.61M | 21.40M | 21.52M | 22.04M | 22.41M | 22.46M | 22.27M | 39.50M | 39.74M | 40.40M | 44.57M | 51.38M | 54.17M | 54.76M | 53.84M | 53.97M | 53.21M | 52.38M | 52.21M | 51.06M | 50.94M | 50.56M | 50.89M | 50.79M | 51.26M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | 1.39M | 1.39M | 1.39M | 1.39M | 1.47M | 1.47M | 1.47M | 1.47M | 1.53M | 1.53M | 1.53M | 1.12M | 1.59M | 1.59M | 1.59M | 1.59M | 1.66M | 1.66M | 1.66M | 1.41M | 2.23M | 2.23M | 2.23M | 2.23M | 2.00M | 2.00M | 2.44M | 2.44M | | | | | | | | | 0.20M | 1.00M | 1.26M | 0.68M | 0.21M | | | | | | | | 0.35M | 0.16M | 0.32M | 0.29M | 3.17M | 3.33M | 3.12M | 3.24M | | 4.90M | 5.50M |
|
Other Non-Current Assets
|
| | | 0.45M | 0.42M | 0.66M | 0.52M | 0.47M | 0.38M | 0.35M | 0.41M | 0.58M | 0.66M | 0.75M | 0.90M | 0.95M | 0.97M | 0.92M | 0.91M | 0.92M | 0.89M | 0.88M | 0.92M | 0.90M | 0.84M | 0.83M | 0.78M | 0.77M | 0.79M | 0.71M | 0.75M | 0.73M | 0.92M | 1.34M | 1.29M | 1.02M | 0.81M | 0.86M | 1.09M | 1.11M | 1.41M | 1.40M | 1.55M | 1.57M | 2.21M | 2.51M | 2.83M | 2.98M | 2.64M | 2.81M | 2.93M | 2.58M | 2.71M | 2.82M | 2.14M | 1.81M | 1.48M | 1.21M | 0.94M | 0.72M | 0.69M | 0.75M |
|
Non-Current Assets
|
| | | 13.32M | 14.62M | 12.91M | 12.81M | 10.65M | 12.07M | 12.18M | 11.68M | 9.21M | 8.88M | 9.30M | 8.88M | 8.81M | 8.65M | 8.47M | 8.29M | 7.63M | 7.04M | 7.76M | 12.08M | 15.17M | 16.43M | 17.47M | 17.79M | 18.14M | 18.37M | 18.73M | 18.83M | 19.29M | 19.28M | 20.34M | 20.88M | 21.09M | 41.38M | 40.14M | 40.28M | 39.88M | 39.73M | 39.44M | 39.01M | 38.15M | 54.72M | 54.28M | 54.45M | 66.27M | 72.52M | 74.72M | 74.72M | 74.21M | 99.62M | 98.20M | 96.42M | 95.75M | 93.98M | 93.24M | 92.25M | 91.94M | 91.89M | 91.78M |
|
Assets
|
| | | 41.14M | 47.20M | 45.26M | 45.58M | 47.20M | 45.41M | 44.58M | 45.10M | 46.64M | 47.55M | 47.23M | 49.53M | 52.26M | 51.80M | 51.63M | 54.10M | 53.82M | 56.67M | 60.85M | 65.09M | 74.17M | 75.11M | 72.79M | 69.99M | 72.61M | 80.95M | 84.59M | 88.10M | 85.21M | 90.10M | 92.83M | 98.46M | 93.49M | 115.24M | 109.52M | 118.36M | 120.20M | 128.56M | 125.52M | 118.46M | 120.28M | 132.16M | 127.36M | 135.49M | 146.00M | 149.57M | 140.58M | 143.93M | 134.15M | 160.25M | 155.73M | 153.21M | 162.34M | 161.27M | 156.13M | 154.94M | 151.94M | 156.94M | 153.30M |
|
Accounts Payables
|
| | | 2.23M | 3.51M | 3.33M | 2.21M | 3.92M | 2.12M | 2.17M | 2.33M | 3.54M | 3.92M | 4.13M | 4.66M | 6.42M | 4.18M | 2.98M | 3.84M | 4.65M | 5.64M | 7.38M | 9.06M | 12.82M | 11.99M | 6.29M | 4.07M | 5.12M | 10.89M | 12.18M | 13.80M | 9.65M | 10.06M | 9.66M | 12.37M | 8.63M | 9.77M | 5.44M | 10.67M | 12.51M | 17.77M | 12.38M | 15.30M | 11.89M | 13.01M | 10.14M | 17.84M | 16.18M | 17.66M | 13.18M | 10.89M | 7.78M | 7.61M | 7.49M | 6.97M | 12.74M | 9.95M | 8.60M | 12.82M | 15.35M | 20.09M | 16.55M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.31M | 0.31M | 0.31M | 0.29M | 0.29M | 0.29M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.31M | 0.31M |
|
Payables
|
| | | 2.23M | 3.51M | 3.33M | 2.21M | 3.92M | 2.12M | 2.17M | 2.33M | 3.54M | 3.92M | 4.13M | 4.66M | 6.42M | 4.18M | 2.98M | 3.84M | 4.65M | 5.64M | 7.38M | 9.06M | 12.82M | 11.99M | 6.29M | 4.07M | 5.12M | 10.89M | 12.18M | 13.80M | 9.65M | 10.06M | 9.66M | 12.37M | 8.63M | 9.77M | 5.44M | 10.67M | 12.51M | 17.77M | 12.38M | 15.30M | 11.89M | 13.31M | 10.44M | 18.14M | 16.49M | 17.96M | 13.49M | 11.20M | 8.09M | 7.90M | 7.79M | 7.26M | 13.04M | 10.24M | 8.90M | 13.12M | 15.66M | 20.40M | 16.86M |
|
Accumulated Expenses
|
| | | 1.23M | 1.29M | 1.13M | 1.52M | 1.33M | 1.14M | 1.07M | 1.08M | 1.13M | 1.57M | 1.21M | 2.10M | 1.56M | 1.45M | 1.63M | 2.29M | 2.50M | 2.85M | 1.79M | 2.05M | 2.80M | 2.50M | 2.02M | 2.37M | 2.35M | 2.35M | 2.21M | 2.32M | 2.35M | 2.30M | 1.88M | 3.61M | 2.78M | 2.42M | 3.29M | 2.40M | 2.66M | 3.01M | 2.81M | 3.37M | 4.58M | 2.69M | 2.63M | 3.11M | 3.67M | 2.56M | 2.39M | 3.06M | 2.41M | 2.71M | 2.01M | 2.42M | 2.85M | 2.85M | 2.25M | 2.41M | 3.10M | 3.76M | 3.67M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 10.00M | 10.00M | 10.00M | 0.95M | 0.81M | | | | 0.63M | 3.40M | | 9.10M | 0.09M | 0.72M | 0.04M | 0.34M | 3.40M | 5.40M | 5.00M | 2.00M | 1.97M | 2.45M | 5.80M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.45M | 1.13M | 1.23M | 1.13M | 1.19M | 1.96M | 1.93M | 2.02M | 2.23M | 2.27M | 2.32M |
|
Current Taxes
|
| | | 0.47M | 1.46M | 0.68M | 0.76M | 0.33M | 0.42M | 0.51M | 0.50M | 0.47M | 0.47M | 0.43M | 0.46M | 0.38M | 0.80M | 1.00M | 1.02M | 0.49M | 1.01M | 1.89M | 1.15M | 1.34M | 1.63M | 2.08M | 1.21M | 1.21M | 1.34M | 1.64M | 1.04M | 0.79M | 1.44M | 1.40M | 0.84M | 1.22M | 1.42M | 1.59M | 1.43M | 1.01M | 1.64M | 1.99M | 0.86M | 0.62M | 1.17M | 1.28M | 0.51M | 0.17M | 0.34M | 0.42M | 0.17M | 0.37M | 0.20M | | | 0.51M | 0.09M | | | 0.41M | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | | | | 1.72M | 1.94M | 0.62M | 0.37M | 0.14M | 0.11M | 0.42M | 0.33M | 0.32M | 0.41M | 0.69M | 0.39M | 0.30M | 0.64M | 1.17M | 1.52M | 1.36M | 0.93M | 1.21M |
|
Total Current Liabilities
|
| | | 4.95M | 7.37M | 6.12M | 5.78M | 6.84M | 4.71M | 4.51M | 4.79M | 5.94M | 7.00M | 6.49M | 8.18M | 9.60M | 7.73M | 6.76M | 8.64M | 9.09M | 10.75M | 12.68M | 14.20M | 19.20M | 17.80M | 11.46M | 8.64M | 10.27M | 17.20M | 19.21M | 20.81M | 14.28M | 15.42M | 14.62M | 18.21M | 14.25M | 14.94M | 11.20M | 25.80M | 27.81M | 37.13M | 32.69M | 23.40M | 22.07M | 20.62M | 16.49M | 24.37M | 23.89M | 26.78M | 18.55M | 25.57M | 15.88M | 15.44M | 13.41M | 13.65M | 23.46M | 24.43M | 21.65M | 23.31M | 28.80M | 33.90M | 32.85M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.70M | 9.63M | 9.56M | 9.49M | 9.42M | 9.35M | 9.28M | 9.21M | 9.15M | 9.08M | 9.01M | 8.93M | 8.86M | 8.78M | 8.70M | 8.63M | 8.55M | 8.47M |
|
Non-Current Deffered Revenue
|
| | | 0.72M | 0.67M | 0.61M | 0.56M | 0.49M | 0.43M | 0.36M | 0.30M | 0.23M | 0.15M | 0.07M | | 0.04M | 0.15M | 0.19M | 0.38M | 0.40M | 0.42M | 0.46M | 0.47M | 0.49M | 0.50M | 0.52M | 0.53M | 0.54M | 0.54M | 0.55M | 0.56M | 0.56M | 0.56M | | | 0.54M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | | | | | | | | | | 0.13M | | | | 0.18M | | | | 0.44M | | | | 0.76M | | | | 0.56M | 0.61M | 0.41M | 0.46M | 0.04M | 0.06M | | | 0.25M | 0.25M | 0.26M | 0.27M | 0.70M | 0.71M | 0.73M | 0.76M | 0.39M | 0.40M | 0.41M | 0.42M | 0.34M | 0.37M | 0.39M | 0.42M | 0.34M | 0.33M | 0.35M | 0.29M | 0.14M | 0.14M | 0.16M | 0.16M | 0.11M | 0.12M | 0.14M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | 0.39M | | | | | | | | | 0.53M | 0.65M | 0.91M | 1.03M | 1.02M | 1.13M | 0.85M | 0.95M | | | | | | 0.07M | 0.16M | 0.36M | 1.22M | 1.01M | 0.48M | 0.28M | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.17M | 19.74M | 19.23M | 18.78M | 18.33M | 17.96M | 17.03M | 16.48M | 15.74M | 15.15M | 14.59M | 21.41M | 21.14M | 21.29M | 20.79M | 18.96M | 45.78M | 46.70M | 45.42M | 46.47M | 46.91M | 45.66M | 45.41M | 45.97M | 45.35M | 44.80M |
|
Other Non-Current Liabilities
|
| | | | | | | | 0.02M | 0.04M | | 0.13M | 0.15M | 0.16M | 0.17M | 0.18M | 0.20M | 0.21M | 0.22M | 0.02M | 0.45M | 0.45M | 0.48M | 0.76M | 0.81M | 0.86M | 0.91M | 0.10M | | 2.95M | 2.95M | 1.55M | 1.55M | 1.55M | 1.55M | 1.35M | 1.35M | 1.35M | 1.35M | 1.35M | 1.25M | 1.25M | 1.25M | 1.25M | 1.12M | 1.12M | 1.12M | 1.12M | 0.99M | 0.99M | 0.99M | 0.99M | 0.74M | 0.74M | 0.74M | 0.74M | 0.74M | 0.74M | 0.74M | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | 5.14M | 4.88M | | 6.17M | 7.15M | 6.57M | 8.18M | 9.64M | 7.88M | 6.96M | 9.02M | 9.94M | 11.17M | 13.14M | 15.06M | 19.69M | 18.30M | 11.98M | 9.17M | 11.36M | | 20.78M | 22.31M | 15.41M | 16.68M | 16.15M | 19.88M | 16.06M | 36.48M | 32.05M | 46.26M | 47.48M | 56.17M | 51.78M | 41.19M | 38.95M | 46.54M | 41.84M | 49.29M | 56.37M | 58.73M | 50.06M | 56.33M | 44.39M | 70.70M | 69.54M | 68.37M | 79.01M | 80.34M | 76.25M | 77.58M | 83.51M | | |
|
Total Liabilities
|
| | | 5.67M | 8.04M | 6.73M | 6.33M | 7.33M | 5.16M | 4.92M | 5.09M | 6.30M | 7.30M | 6.73M | 8.35M | 9.82M | 8.07M | 7.16M | 9.24M | 9.96M | 11.62M | 13.59M | 15.54M | 20.45M | 19.11M | 12.84M | 10.07M | 11.46M | 19.05M | 23.73M | 25.26M | 16.96M | 18.23M | 17.70M | 21.43M | 17.41M | 37.83M | 33.40M | 47.61M | 48.83M | 57.42M | 53.03M | 42.44M | 40.20M | 47.66M | 42.96M | 50.41M | 57.48M | 59.71M | 51.05M | 57.32M | 45.38M | 71.44M | 70.28M | 69.11M | 79.75M | 81.08M | 76.99M | 78.33M | 83.51M | 87.92M | 86.25M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 10.00M | 10.00M | 10.00M | 0.95M | 0.81M | 9.70M | 9.63M | 9.56M | 10.13M | 12.82M | 9.35M | 18.38M | 9.30M | 9.87M | 9.12M | 9.35M | 12.33M | 14.26M | 13.78M | 10.70M | 10.60M | 11.00M | 14.27M |
|
Common Equity
|
| | | 35.48M | 37.44M | 38.53M | 39.25M | 39.87M | 40.25M | 39.66M | 40.01M | 40.34M | 40.26M | 40.50M | 41.17M | 42.44M | 43.73M | 44.47M | 44.86M | 43.86M | 45.05M | -0.64M | -0.96M | 53.73M | 56.00M | 59.96M | -0.78M | 61.15M | -2.04M | -2.24M | 62.84M | 68.25M | 71.88M | 75.13M | 77.03M | 76.08M | 77.41M | 76.12M | 70.75M | 71.38M | 71.13M | 72.49M | 76.02M | 80.08M | 84.50M | 84.40M | 85.08M | 88.52M | 89.86M | 89.53M | 86.61M | 88.77M | 88.81M | 85.45M | 84.10M | 82.59M | 80.19M | 79.14M | 76.62M | 68.43M | 69.02M | 67.05M |
|
Shareholder's Equity
|
| | | 35.48M | 37.44M | 38.53M | 39.25M | 39.87M | 40.25M | 39.66M | 40.01M | 40.34M | 40.26M | 40.50M | 41.17M | 42.44M | 43.73M | 44.47M | 44.86M | 43.86M | 45.05M | -0.64M | -0.96M | 53.73M | 56.00M | 59.96M | -0.78M | 61.15M | -2.04M | -2.24M | 62.84M | 68.25M | 71.88M | 75.13M | 77.03M | 76.08M | 77.41M | 76.12M | 70.75M | 71.38M | 71.13M | 72.49M | 76.02M | 80.08M | 84.50M | 84.40M | 85.08M | 88.52M | 89.86M | 89.53M | 86.61M | 88.77M | 88.81M | 85.45M | 84.10M | 82.59M | 80.19M | 79.14M | 76.62M | 68.43M | 69.02M | 67.05M |
|
Liabilities and Shareholders Equity
|
| | | 41.14M | 47.20M | 45.26M | 45.58M | 47.20M | 45.41M | 44.58M | 45.10M | 46.64M | 47.55M | 47.23M | 49.53M | 52.26M | 51.80M | 51.63M | 54.10M | 53.82M | 56.67M | 60.85M | 65.09M | 74.17M | 75.11M | 72.79M | 69.99M | 72.61M | 80.95M | 84.59M | 88.10M | 85.21M | 90.10M | 92.83M | 98.46M | 93.49M | 115.24M | 109.52M | 118.36M | 120.20M | 128.56M | 125.52M | 118.46M | 120.28M | 132.16M | 127.36M | 135.49M | 146.00M | 149.57M | 140.58M | 143.93M | 134.15M | 160.25M | 155.73M | 153.21M | 162.34M | 161.27M | 156.13M | 154.94M | 151.94M | 156.94M | 153.30M |
|
Treasury Shares
|
| | | 0.29M | 0.29M | 0.33M | 0.33M | 0.36M | 0.39M | 0.47M | 0.47M | 0.49M | 0.50M | 0.50M | 0.01M | 0.52M | 0.52M | 0.59M | 0.69M | 0.88M | 0.90M | 0.04M | 0.96M | 0.96M | | | 0.04M | 1.04M | 734.00 | 1.05M | 0.04M | 1.10M | 674.00 | 0.04M | 0.40M | 0.38M | 1.64M | 0.16M | 2.07M | 0.20M | 0.24M | 2.52M | 2.57M | 0.09M | 2.58M | 2.78M | 0.40M | 0.19M | 3.11M | 0.12M | 3.23M | 3.24M | 0.05M | 3.24M | 3.28M | 3.28M | 3.28M | 3.28M | 3.33M | 3.33M | 3.33M | 3.33M |
|
Retained Earnings
|
| | | 17.94M | 19.47M | 20.25M | 21.32M | 22.10M | 22.79M | 22.90M | 23.07M | -0.43M | -0.64M | -0.63M | -0.59M | -0.47M | 0.25M | 0.27M | 0.31M | -0.77M | -0.72M | 32.09M | 35.11M | -0.78M | -1.07M | 0.95M | 44.25M | 45.79M | 47.22M | 45.90M | 47.95M | 50.84M | 53.40M | 55.58M | 57.57M | 57.38M | 58.02M | 58.50M | 54.48M | 56.18M | 58.44M | 62.07M | 63.99M | 66.95M | 70.20M | 72.05M | 74.56M | 77.66M | 78.71M | 80.53M | 78.15M | 80.18M | 79.49M | 76.42M | 74.84M | 72.97M | 70.98M | 68.79M | 66.61M | 59.39M | 59.10M | 56.55M |