|
Cash & Equivalents
|
1.30M | 1.86M | 2.68M | 3.27M | 3.41M | 3.34M | 4.47M | 4.14M | 6.82M | 4.26M | 3.18M | 4.31M | 3.91M | 7.00M | 8.55M | 2.48M | 6.62M | 3.37M | 3.79M | | | | | | | | | 6.36M | | | 4.61M | 4.16M | 4.52M | 4.94M | 5.22M | 5.86M | 4.11M | 5.63M | 5.05M | 6.40M | 6.95M | 6.79M | 5.88M | 7.68M | 8.05M | 7.49M | 6.12M | 5.33M | 6.07M | 5.45M | 6.20M | 5.41M | 6.09M | 4.84M | 5.79M | 4.95M | 5.57M | 5.09M | 6.77M | 7.25M | 6.39M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | 5.52M | 4.02M | 3.52M | 2.53M | 2.03M | 0.53M | 2.73M | 2.24M | 2.24M | 1.75M | 0.75M | 3.76M | 3.77M | 3.77M | 3.27M | 3.28M | 3.30M | 1.71M | 1.23M | 2.54M | 3.57M | 2.99M | 6.51M | 5.45M | 5.54M | 6.38M | 5.91M | 5.13M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | |
|
Cash & Current Investments
|
1.30M | 1.86M | 2.68M | 3.27M | 3.41M | 3.34M | 4.47M | 4.14M | 6.82M | 4.26M | 3.18M | 4.31M | 3.91M | 7.00M | 8.55M | 8.00M | 10.65M | 6.89M | 6.32M | 2.03M | 0.53M | 2.73M | 2.24M | 2.24M | 1.75M | 0.75M | 3.76M | 10.13M | 3.77M | 3.27M | 7.89M | 7.46M | 6.23M | 6.16M | 7.77M | 9.42M | 7.09M | 12.14M | 10.50M | 11.95M | 13.34M | 12.70M | 11.01M | 7.69M | 8.05M | 7.49M | 6.13M | 5.34M | 6.07M | 5.45M | 6.20M | 5.41M | 6.09M | 4.84M | 5.79M | 4.95M | 5.57M | 5.09M | 6.77M | 7.25M | 6.39M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57M | 0.57M | | | | | | | | | | |
|
Receivables - Other
|
| | | 2.13M | 2.17M | 1.97M | 1.93M | 1.32M | 2.33M | 2.44M | 2.46M | 2.45M | 2.82M | 2.82M | 2.83M | 2.61M | 2.77M | 1.48M | 1.35M | 1.45M | 1.50M | 1.21M | 1.35M | 1.41M | 1.42M | 1.24M | 1.22M | 1.30M | 1.31M | 1.37M | 1.35M | 1.36M | 1.27M | 1.34M | 1.24M | 1.27M | 1.37M | 1.20M | 0.88M | 0.93M | 1.15M | 1.32M | 1.43M | 1.51M | 1.20M | 1.08M | 1.24M | 1.77M | 1.12M | 1.11M | 1.23M | 1.30M | 1.22M | 1.23M | 1.26M | 1.24M | 1.17M | 0.96M | 1.11M | 1.08M | 1.03M |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.68M | 1.79M | | | | | | | | | | |
|
Raw Materials
|
| | | 1.32M | | | | 1.46M | 1.14M | 0.95M | 1.14M | 1.10M | 1.46M | 1.19M | 1.32M | 1.24M | 1.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.96M | | | | 5.06M | 5.54M | 6.56M | 6.34M | 5.06M | 4.65M |
|
Finished Goods
|
| | | 2.52M | | | | 2.69M | 3.85M | 4.20M | 4.08M | 4.01M | 3.97M | 4.18M | 4.21M | 4.72M | 4.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.14M | | | | 10.47M | 8.79M | 8.42M | 8.58M | 10.47M | 11.46M |
|
Inventory
|
| | | 3.84M | 3.97M | 3.94M | 3.88M | 4.15M | 4.99M | 5.15M | 5.22M | 5.11M | 5.43M | 5.37M | 5.54M | 5.96M | 5.64M | 5.98M | 6.73M | 7.47M | 7.63M | 7.30M | 7.41M | 7.71M | 7.39M | 8.05M | 7.88M | 7.46M | 7.97M | 9.13M | 9.17M | 9.13M | 10.22M | 11.30M | 10.62M | 10.49M | 11.26M | 11.42M | 12.08M | 10.96M | 9.84M | 11.21M | 11.31M | 11.11M | 11.44M | 12.98M | 13.87M | 16.34M | 15.24M | 15.18M | 13.90M | 13.10M | 12.59M | 12.54M | 13.24M | 15.53M | 14.34M | 14.99M | 14.92M | 15.53M | 16.11M |
|
Current Deferred Tax Assets
|
| | | 0.22M | 0.22M | 0.22M | 0.22M | 1.03M | 0.60M | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M | 0.79M | 0.79M | 0.79M | 0.79M | 0.42M | 0.42M | 0.42M | 0.42M | 1.64M | 1.61M | 1.61M | 1.61M | 1.76M | 1.76M | 1.06M | 1.06M | 1.55M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 0.36M | 0.71M | 0.79M | 0.90M | 0.55M | 0.70M | 0.64M | 0.35M | 0.26M | 0.55M | 0.58M | 0.55M | 0.41M | 0.76M | 0.55M | 0.53M | 0.41M | 0.57M | 0.59M | 0.49M | 0.42M | 0.64M | 0.61M | 0.42M | 0.44M | 0.76M | 1.02M | 1.08M | 1.66M | 1.42M | 1.46M | 1.11M | 1.06M | 1.17M | 0.95M | 0.70M | 0.80M | 0.92M | 1.27M | 1.04M | 1.30M | 2.17M | 3.11M | 2.62M | 1.95M | 2.24M | 1.83M | 1.83M | 1.73M | 3.02M | 2.53M | 2.17M | 1.42M | 2.45M | 2.26M | 2.19M | 1.71M | 2.30M |
|
Current Assets
|
| | | 13.49M | 14.33M | 14.46M | 15.23M | 14.06M | 19.31M | 16.93M | 15.90M | 16.93M | 17.64M | 20.39M | 22.28M | 22.32M | 20.62M | 20.38M | 20.82M | 19.28M | 18.28M | 20.23M | 22.35M | 20.94M | 20.00M | 20.33M | 24.64M | 26.07M | 26.21M | 28.92M | 29.16M | 30.57M | 30.36M | 30.79M | 32.37M | 33.30M | 31.96M | 36.11M | 32.61M | 33.20M | 35.48M | 37.52M | 37.23M | 33.75M | 37.27M | 38.60M | 38.97M | 40.23M | 39.89M | 39.60M | 38.15M | 39.67M | 38.27M | 37.33M | 37.90M | 41.58M | 40.30M | 39.62M | 42.60M | 44.34M | 44.62M |
|
Buildings
|
| | | 3.11M | | | | 3.41M | 3.54M | 3.56M | 4.30M | 4.61M | 4.75M | 4.54M | 4.58M | 5.70M | 5.94M | 6.20M | 6.32M | 6.18M | 6.38M | 6.44M | 6.47M | 6.53M | 6.56M | 6.98M | 6.62M | 6.85M | 6.86M | 6.82M | 6.90M | 6.93M | 6.99M | 7.33M | 7.55M | 7.75M | 7.92M | 7.94M | 7.97M | 8.17M | 8.25M | 8.34M | 8.52M | 13.15M | 13.72M | 14.08M | 14.10M | 14.78M | 14.93M | 16.43M | 16.73M | 16.43M | 17.65M | 18.75M | 19.49M | 14.65M | 14.76M | 16.53M | 16.65M | 14.65M | 14.66M |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.82M | | | | 0.82M | 4.17M | 0.48M | 0.93M | 0.82M | 0.92M |
|
Land & Improvements
|
| | | 0.31M | | | | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.50M | 0.50M | 0.50M | 0.50M | 0.78M | 1.26M | 1.24M | 1.24M | 1.24M | 1.26M | 1.86M |
|
Property, Plant & Equipment (Net)
|
| | | 3.64M | 3.59M | 3.54M | 3.75M | 4.29M | 4.24M | 4.18M | 5.13M | 5.32M | 5.37M | 5.43M | 5.42M | 6.48M | 6.80M | 7.09M | 7.14M | 7.29M | 7.39M | 7.31M | 7.30M | 7.28M | 7.18M | 7.49M | 7.45M | 7.36M | 7.24M | 7.16M | 7.23M | 7.17M | 7.06M | 7.23M | 7.29M | 7.36M | 7.35M | 7.23M | 6.96M | 7.11M | 7.22M | 7.14M | 7.18M | 11.82M | 12.19M | 12.34M | 12.07M | 12.17M | 12.15M | 13.45M | 13.81M | 14.07M | 14.26M | 14.96M | 15.68M | 15.18M | 17.05M | 14.81M | 15.46M | 15.18M | 15.80M |
|
Long-Term Investments
|
| | | 20.56M | 18.76M | 18.90M | 19.57M | 21.46M | 21.44M | 22.19M | 23.32M | 24.70M | 26.63M | 22.65M | 22.10M | 22.96M | 23.30M | 18.38M | 19.64M | 20.54M | 20.37M | 17.95M | 18.60M | 19.84M | 20.05M | 21.06M | 18.90M | 20.04M | 21.70M | 22.26M | 22.41M | 22.95M | 23.11M | 24.42M | 24.08M | 24.21M | 25.40M | 21.30M | 21.94M | 24.09M | 24.96M | 24.86M | 26.94M | 27.62M | 21.36M | 21.85M | 22.19M | 21.81M | 20.33M | 21.52M | 22.86M | 23.71M | 24.60M | 23.46M | 24.22M | 25.40M | 25.49M | 25.04M | 27.14M | 28.61M | 29.28M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.78M | 4.78M | 4.78M | 4.78M | 4.78M | 4.78M | 4.78M | 4.78M | 4.78M | 4.78M | 4.78M | 4.78M | 4.78M | 4.78M | 4.78M | 4.78M | 4.78M |
|
Intangibles
|
| | | 1.76M | 0.91M | 0.91M | 0.91M | 1.95M | 2.01M | 2.05M | 2.10M | 2.06M | 2.12M | 2.19M | 2.25M | 1.20M | 2.34M | 1.26M | 1.27M | 1.26M | 1.25M | 1.23M | 1.26M | 1.28M | 1.31M | 1.31M | 1.31M | 1.32M | 1.29M | 1.24M | 1.20M | 1.16M | 1.11M | 1.08M | 1.05M | 1.01M | 0.97M | 0.93M | 0.84M | 0.80M | 0.78M | 0.78M | 0.75M | 3.02M | 6.28M | 6.35M | 6.35M | 9.57M | 9.62M | 9.64M | 9.66M | 9.69M | 9.72M | 9.75M | 9.77M | 9.81M | 9.85M | 13.35M | 13.37M | 13.98M | 13.98M |
|
Goodwill & Intangibles
|
| | | 1.76M | 0.91M | 0.91M | 0.91M | 1.95M | 2.01M | 2.05M | 2.10M | 2.06M | 2.12M | 2.19M | 2.25M | 1.20M | 2.34M | 1.26M | 1.27M | 1.26M | 1.25M | 1.23M | 1.26M | 1.28M | 1.31M | 1.31M | 1.31M | 1.32M | 1.29M | 1.24M | 1.20M | 1.16M | 1.11M | 1.08M | 1.05M | 1.01M | 0.97M | 0.93M | 0.84M | 0.80M | 0.78M | 0.78M | 0.75M | 3.02M | 11.06M | 11.13M | 11.13M | 14.36M | 14.40M | 14.43M | 14.44M | 14.47M | 14.50M | 14.53M | 14.56M | 14.59M | 14.63M | 18.13M | 18.15M | 18.77M | 18.77M |
|
Long-Term Deferred Tax
|
| | | 1.41M | 1.41M | 1.41M | 1.41M | 0.60M | 1.03M | 0.60M | 0.60M | 0.47M | 0.47M | 0.47M | 0.47M | 0.94M | 0.94M | 0.94M | 0.97M | 1.18M | 1.18M | 1.18M | 1.18M | 1.64M | | | | | | | | 1.55M | 1.53M | 1.42M | 1.37M | 1.63M | 1.65M | 1.69M | 1.73M | 0.21M | 0.21M | 0.22M | 0.22M | 0.09M | | | | | | | | 0.53M | 0.52M | 0.50M | 0.57M | 0.54M | 0.51M | 0.47M | 0.49M | 0.50M | 0.45M |
|
Other Non-Current Assets
|
| | | 0.04M | 0.04M | 0.04M | 0.05M | 0.08M | 0.08M | 0.08M | 0.08M | | | 0.18M | 0.16M | 2.48M | 0.15M | 0.17M | 0.14M | 2.62M | 3.07M | 2.53M | 4.63M | 3.40M | 2.53M | 3.05M | 3.50M | 6.36M | 4.63M | 5.07M | 4.61M | 0.15M | 4.52M | 4.94M | | | | 0.52M | 0.45M | 0.66M | 0.55M | 0.60M | 0.49M | | | | | | | | | | | | | | | | | | |
|
Non-Current Assets
|
| | | 22.91M | 21.12M | 21.27M | 21.94M | 23.53M | 23.55M | 24.32M | 25.49M | 26.80M | 28.76M | 25.00M | 24.49M | 25.26M | 25.62M | 22.63M | 23.91M | 25.00M | 24.91M | 22.46M | 23.13M | 22.85M | 23.02M | 23.98M | 21.90M | 23.19M | 24.75M | 24.56M | 24.82M | 7.17M | 7.06M | 7.23M | 7.29M | 7.36M | 35.97M | 31.67M | 31.93M | 7.11M | 7.22M | 7.14M | 7.18M | 12.53M | 12.19M | 13.05M | 12.79M | 12.17M | 12.15M | 46.53M | 13.81M | 49.67M | 50.53M | 49.97M | 51.36M | 53.10M | 53.74M | 54.07M | 56.70M | 58.40M | 59.40M |
|
Assets
|
| | | 40.04M | 39.04M | 39.27M | 40.93M | 41.88M | 47.11M | 45.44M | 46.51M | 49.05M | 51.78M | 50.82M | 52.19M | 54.06M | 53.05M | 50.10M | 51.87M | 51.57M | 50.59M | 50.00M | 52.77M | 51.07M | 50.21M | 51.79M | 54.00M | 56.61M | 58.20M | 60.63M | 61.21M | 63.55M | 63.32M | 65.10M | 66.16M | 67.51M | 67.93M | 67.78M | 64.53M | 66.07M | 69.21M | 71.12M | 72.80M | 74.37M | 83.24M | 84.95M | 85.19M | 86.19M | 84.12M | 86.14M | 86.17M | 89.34M | 88.80M | 87.31M | 89.27M | 94.68M | 94.04M | 93.70M | 99.30M | 102.75M | 104.03M |
|
Accounts Payables
|
| | | 2.03M | 1.50M | 1.10M | 1.46M | 1.82M | 1.81M | 1.25M | 1.27M | 1.83M | 2.38M | 1.26M | 1.63M | 2.23M | 2.14M | 1.54M | 2.12M | 2.10M | 2.32M | 1.87M | 2.77M | 2.75M | 2.96M | 3.57M | 3.56M | 2.68M | 3.80M | 4.27M | 3.32M | 3.91M | 4.04M | 4.31M | 4.46M | 4.51M | 4.12M | 4.37M | 2.35M | 3.21M | 4.38M | 4.39M | 4.10M | 4.29M | 5.47M | 5.95M | 6.00M | 7.80M | 6.03M | 6.31M | 4.69M | 6.06M | 6.35M | 6.49M | 6.27M | 6.39M | 6.56M | 7.26M | 7.23M | 8.04M | 9.67M |
|
Notes Payables
|
| | | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | 2.11M | 1.57M | 1.18M | 1.54M | 1.89M | 1.89M | 1.33M | 1.34M | 1.91M | 2.46M | 1.26M | 1.63M | 2.23M | 2.14M | 1.54M | 2.12M | 2.10M | 2.32M | 1.87M | 2.77M | 2.75M | 2.96M | 3.57M | 3.56M | 2.68M | 3.80M | 4.27M | 3.32M | 3.91M | 4.04M | 4.31M | 4.46M | 4.51M | 4.12M | 4.37M | 2.35M | 3.21M | 4.38M | 4.39M | 4.10M | 4.29M | 5.47M | 5.95M | 6.00M | 7.80M | 6.03M | 6.31M | 4.69M | 6.06M | 6.35M | 6.49M | 6.27M | 6.39M | 6.56M | 7.26M | 7.23M | 8.04M | 9.67M |
|
Accumulated Expenses
|
| | | 1.63M | 0.71M | 0.85M | 1.49M | 1.57M | 1.70M | 0.62M | 1.06M | 1.28M | 1.68M | 1.03M | 1.59M | 1.85M | 1.03M | 0.55M | 1.04M | 1.06M | 0.77M | 0.48M | 0.82M | 0.94M | 0.64M | 0.71M | 0.98M | 1.54M | 0.96M | 1.44M | 1.80M | 2.75M | 0.97M | 1.14M | 1.36M | 1.86M | 1.13M | 1.26M | 1.13M | 1.31M | 1.30M | 1.83M | 2.30M | 2.88M | 1.60M | 1.69M | 2.03M | 2.30M | 1.60M | 1.20M | 1.84M | 2.31M | 1.60M | 1.43M | 2.22M | 3.16M | 2.71M | 1.78M | 1.97M | 1.84M | 2.12M |
|
Other Accumulated Expenses
|
| | | 0.18M | 0.24M | 0.14M | 0.26M | 0.25M | 0.13M | 0.10M | 0.07M | 0.19M | | 0.12M | 0.30M | 0.39M | 0.10M | 0.15M | 0.08M | 0.51M | 0.43M | 0.40M | 0.36M | 0.30M | 0.52M | 0.69M | 0.25M | 0.68M | 1.06M | 0.68M | 1.12M | 1.01M | 1.05M | 1.15M | 0.86M | 1.47M | 1.10M | 0.84M | 0.81M | 0.88M | 0.86M | 0.98M | 0.87M | 0.89M | 1.41M | 1.09M | 1.33M | 0.67M | 1.07M | 1.29M | 0.73M | 1.16M | 1.83M | 1.28M | 1.29M | 0.57M | 1.09M | 0.69M | 1.19M | 1.07M | 0.72M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.50M | 4.20M | 4.70M | 5.90M | 5.45M | 7.10M | 5.20M | 3.60M | 3.00M | 2.78M | 2.76M | 4.29M | 4.52M | 5.35M | 7.37M | 9.33M | 9.13M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.21M | 0.14M | 0.39M | 0.28M | 0.23M | 0.11M | 0.27M | 0.31M | 0.18M | 0.07M | 0.37M | 0.32M | 0.17M | 0.08M | 0.34M | 0.23M | 0.17M | 0.25M | 0.33M | 0.22M | 0.16M | 0.08M | 0.34M | 0.29M |
|
Current Taxes
|
| | | 0.20M | 0.16M | 0.13M | 0.29M | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.34M | 0.11M | 0.07M | 0.14M | 0.01M | 636.00 | 0.01M | 0.06M | 0.00M | 0.04M | 0.31M | 0.49M | 0.62M | 0.17M | 0.18M | 0.10M | 0.15M | 0.10M | 0.03M | 0.01M | | | 0.50M | 0.02M | 0.01M | 0.02M | 0.33M | 0.26M | 0.23M | 0.32M | 0.41M | 0.37M |
|
Current Deferred Revenue
|
| | | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 4.40M | 2.97M | 2.59M | 3.87M | 4.00M | 4.01M | 2.34M | 2.76M | 3.66M | 4.42M | 2.70M | 3.81M | 4.47M | 3.56M | 2.54M | 3.53M | 3.67M | 3.53M | 2.75M | 3.95M | 3.99M | 4.12M | 4.96M | 4.79M | 4.89M | 5.83M | 6.72M | 6.35M | 7.73M | 6.19M | 6.61M | 6.67M | 7.84M | 6.71M | 6.68M | 4.47M | 6.10M | 7.30M | 8.05M | 7.55M | 8.52M | 11.39M | 13.27M | 14.24M | 17.07M | 14.48M | 16.08M | 15.35M | 16.72M | 15.85M | 13.36M | 14.79M | 17.90M | 18.12M | 18.21M | 20.94M | 23.90M | 25.18M |
|
Non-Current Debt
|
| | | 1.01M | 0.99M | 0.97M | 0.95M | 0.93M | 0.91M | 0.89M | 0.88M | 0.86M | 0.84M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | 0.45M |
|
Minority Interest
|
| | | 0.09M | 0.06M | 0.06M | 0.22M | 0.19M | 4.48M | 4.01M | 3.88M | 3.80M | 4.26M | 4.63M | 3.59M | 3.84M | 3.66M | 3.52M | 3.65M | 3.02M | 3.18M | 3.01M | 3.13M | 2.54M | 2.40M | 2.53M | 2.69M | 2.86M | 2.79M | 2.90M | 3.04M | 2.74M | 3.04M | 3.01M | 3.14M | 3.07M | 3.24M | 3.30M | 3.08M | 3.05M | 3.26M | 3.23M | 3.50M | 3.38M | 3.34M | 3.37M | 3.45M | 3.65M | 3.71M | 3.44M | 3.53M | 4.34M | 3.73M | 3.60M | 3.72M | 3.98M | 4.09M | 4.10M | 4.22M | 4.56M | 4.31M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.88M | 1.90M | 1.92M | 1.70M | 1.64M | 1.62M | 1.62M | 1.84M | 1.84M | 1.84M | 1.84M | 1.50M | 1.50M | 1.50M | 1.50M | 1.51M | 1.51M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.31M | 0.31M | 0.27M | 0.28M | 0.37M | 0.37M | 0.10M | 0.34M | 0.34M | 0.35M | 0.56M | 0.12M | 0.20M | 0.21M | 0.09M | 0.10M | 0.17M | 0.06M | 0.10M | 0.11M | 0.14M | 0.28M | 0.15M | 0.21M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | 0.31M | 0.31M | 0.27M | 0.28M | 0.37M | 0.37M | 0.10M | 2.22M | 2.24M | 2.27M | 1.88M | 1.77M | 1.82M | 1.83M | 1.92M | 1.93M | 2.00M | 1.90M | 1.60M | 1.61M | 1.64M | 1.79M | 2.13M | 2.17M |
|
Total Liabilities
|
| | | 5.41M | 3.96M | 3.56M | 4.82M | 4.93M | 4.92M | 3.24M | 3.64M | 4.52M | 5.26M | 2.70M | 3.81M | 4.47M | 3.56M | 2.54M | 3.53M | 3.67M | 3.53M | 2.75M | 3.95M | 3.99M | 4.12M | 4.96M | 4.79M | 4.89M | 5.83M | 6.72M | 6.35M | 7.73M | 6.19M | 6.61M | 6.67M | 7.84M | 7.01M | 6.99M | 4.78M | 6.37M | 7.58M | 8.42M | 7.93M | 8.62M | 13.61M | 15.51M | 16.51M | 18.95M | 16.25M | 17.90M | 17.18M | 18.65M | 17.79M | 15.36M | 16.69M | 19.50M | 19.73M | 19.85M | 22.73M | 26.03M | 27.35M |
|
Total Debt
|
| | | 1.01M | 0.99M | 0.97M | 0.95M | 0.93M | 0.91M | 0.89M | 0.88M | 0.86M | 0.84M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.50M | 4.20M | 4.70M | 5.90M | 5.45M | 7.10M | 5.20M | 3.60M | 3.00M | 2.78M | 2.76M | 4.29M | 4.52M | 5.35M | 7.37M | 9.80M | 9.58M |
|
Common Equity
|
| | | 34.63M | 35.08M | 35.71M | 36.11M | 36.94M | 42.19M | 42.20M | 42.87M | 44.53M | 46.52M | 48.13M | 48.38M | 49.59M | 49.48M | 47.56M | 48.35M | 47.89M | 47.07M | 47.25M | 48.82M | 47.08M | 46.09M | 46.83M | 49.21M | 51.72M | 52.37M | 53.91M | 54.86M | 55.82M | 57.13M | 58.49M | 59.48M | 59.67M | 60.92M | 60.79M | 59.75M | 59.70M | 61.63M | 62.69M | 64.87M | 65.75M | 69.63M | 69.44M | 68.68M | 67.24M | 67.87M | 68.23M | 68.99M | 70.70M | 71.02M | 71.95M | 72.57M | 75.18M | 74.31M | 73.85M | 76.58M | 76.71M | 76.68M |
|
Shareholder's Equity
|
| | | 34.63M | 35.08M | 35.71M | 36.11M | 36.94M | 42.19M | 42.20M | 42.87M | 44.53M | 46.52M | 48.13M | 48.38M | 49.59M | 49.48M | 47.56M | 48.35M | 47.89M | 47.07M | 47.25M | 48.82M | 47.08M | 46.09M | 46.83M | 49.21M | 51.72M | 52.37M | 53.91M | 54.86M | 55.82M | 57.13M | 58.49M | 59.48M | 59.67M | 60.92M | 60.79M | 59.75M | 59.70M | 61.63M | 62.69M | 64.87M | 65.75M | 69.63M | 69.44M | 68.68M | 67.24M | 67.87M | 68.23M | 68.99M | 70.70M | 71.02M | 71.95M | 72.57M | 75.18M | 74.31M | 73.85M | 76.58M | 76.71M | 76.68M |
|
Liabilities and Shareholders Equity
|
| | | 40.04M | 39.04M | 39.27M | 40.93M | 41.88M | 47.11M | 45.44M | 46.51M | 49.05M | 51.78M | 50.82M | 52.19M | 54.06M | 53.05M | 50.10M | 51.87M | 51.57M | 50.59M | 50.00M | 52.77M | 51.07M | 50.21M | 51.79M | 54.00M | 56.61M | 58.20M | 60.63M | 61.21M | 63.55M | 63.32M | 65.10M | 66.16M | 67.51M | 67.93M | 67.78M | 64.53M | 66.07M | 69.21M | 71.12M | 72.80M | 74.37M | 83.24M | 84.95M | 85.19M | 86.19M | 84.12M | 86.14M | 86.17M | 89.34M | 88.80M | 87.31M | 89.27M | 94.68M | 94.04M | 93.70M | 99.30M | 102.75M | 104.03M |
|
Retained Earnings
|
| | | 21.81M | 22.77M | 23.38M | 24.83M | 25.26M | 25.65M | 26.08M | 27.01M | 28.63M | 29.49M | 30.51M | 31.49M | 32.73M | 33.74M | 33.61M | 34.52M | 34.52M | 34.29M | 34.18M | 35.10M | 33.66M | 33.95M | 34.34M | 35.69M | 37.08M | 37.71M | 38.59M | 40.28M | 41.96M | 42.92M | 43.77M | 44.71M | 44.99M | 45.61M | 45.20M | 44.24M | 42.47M | 43.74M | 44.46M | 45.92M | 46.97M | 50.82M | 50.36M | 50.71M | 50.72M | 50.56M | 50.32M | 50.72M | 51.00M | 51.24M | 52.28M | 52.60M | 53.77M | 53.67M | 53.44M | 53.47M | 52.27M | 52.42M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.04M |