|
Cash & Equivalents
|
4.57M | 2.89M | 3.99M | 1.95M | 1.12M | 1.11M | 2.06M | 2.52M | 2.37M | 1.35M | 1.19M | 1.09M | 0.45M | 1.03M | 1.21M | 0.59M | 0.51M | 0.78M | 0.55M | 0.75M | 0.73M | 0.29M | 0.47M | 1.09M | 0.69M | 0.67M | 0.56M | 1.08M | 0.54M | 0.66M | 1.77M | 1.88M | 1.25M | 0.80M | 0.53M | 0.89M | 0.53M | 0.28M | 1.04M | 0.18M | 0.42M | 0.31M | 1.10M | 0.54M | 0.69M | 4.29M | 1.00M | 0.14M | 0.45M | 0.36M | 0.12M | 0.13M | 0.14M | 0.24M | 0.19M | 0.22M | 0.19M | 1.84M | 1.71M | 1.47M | 0.22M | 1.09M | 0.80M | 0.24M | 0.13M | 0.89M | 0.42M | 0.24M |
|
Cash & Current Investments
|
4.57M | 2.89M | 3.99M | 1.95M | 1.12M | 1.11M | 2.06M | 2.52M | 2.37M | 1.35M | 1.19M | 1.09M | 0.45M | 1.03M | 1.21M | 0.59M | 0.51M | 0.78M | 0.55M | 0.75M | 0.73M | 0.29M | 0.47M | 1.09M | 0.69M | 0.67M | 0.56M | 1.08M | 0.54M | 0.66M | 1.77M | 1.88M | 1.25M | 0.80M | 0.53M | 0.89M | 0.53M | 0.28M | 1.04M | 0.18M | 0.42M | 0.31M | 1.10M | 0.54M | 0.69M | 4.29M | 1.00M | 0.14M | 0.45M | 0.36M | 0.12M | 0.13M | 0.14M | 0.24M | 0.19M | 0.22M | 0.19M | 1.84M | 1.71M | 1.47M | 0.22M | 1.09M | 0.80M | 0.24M | 0.13M | 0.89M | 0.42M | 0.24M |
|
Receivables - Net
|
| | | | | | | 10.66M | | | 10.16M | 10.80M | 9.58M | 12.39M | 13.36M | 12.60M | 9.21M | 10.45M | 11.41M | 9.95M | 8.71M | 11.50M | 11.90M | 14.08M | 9.05M | 10.09M | 10.81M | 9.19M | 7.58M | 8.87M | 9.05M | 8.92M | 8.53M | 9.50M | 9.30M | 8.94M | 11.31M | 20.68M | 14.59M | 12.83M | 9.85M | 11.72M | 9.96M | 10.35M | 6.80M | 7.76M | 6.80M | 7.56M | 6.26M | 8.64M | 9.11M | 8.38M | 8.39M | 10.55M | 10.15M | 10.96M | 9.91M | 11.31M | 9.30M | 8.73M | 7.40M | 8.30M | 8.59M | 10.95M | 8.21M | 9.11M | 11.08M | 10.28M |
|
Receivables - Other
|
0.33M | 0.53M | 0.24M | 0.44M | -0.21M | -0.18M | 0.66M | 0.61M | 0.41M | 0.48M | 0.56M | 0.51M | 0.45M | 0.34M | 0.26M | 0.22M | 0.10M | 0.12M | 0.16M | 0.23M | 0.14M | 0.18M | 0.16M | 0.18M | 0.19M | 0.15M | 0.13M | 0.13M | 0.04M | 0.06M | 0.05M | 0.07M | 0.05M | 0.03M | 0.04M | 0.07M | 0.02M | 0.02M | 0.06M | 0.06M | 0.06M | 0.05M | 0.04M | 0.07M | 0.03M | 0.07M | 0.06M | 0.02M | 0.02M | 3.47M | 3.65M | 2.20M | 2.18M | 2.18M | 0.02M | 0.04M | 0.14M | 0.07M | 0.07M | 0.40M | 0.55M | 0.01M | 0.04M | 0.06M | 0.00M | 0.02M | 0.01M | 0.02M |
|
Receivables
|
| | | | | | | 11.27M | | | 10.72M | 11.31M | 10.04M | 12.73M | 13.62M | 12.82M | 9.31M | 10.58M | 11.56M | 10.18M | 8.85M | 11.68M | 12.06M | 14.26M | 9.24M | 10.24M | 10.94M | 9.32M | 7.62M | 8.92M | 9.09M | 8.99M | 8.58M | 9.54M | 9.34M | 9.01M | 11.33M | 20.70M | 14.65M | 12.89M | 9.91M | 11.77M | 10.00M | 10.42M | 6.83M | 7.83M | 6.86M | 7.58M | 6.29M | 12.10M | 12.76M | 10.58M | 10.58M | 12.73M | 10.17M | 11.00M | 10.05M | 11.38M | 9.37M | 9.13M | 7.95M | 8.31M | 8.63M | 11.01M | 8.21M | 9.13M | 11.09M | 10.30M |
|
Raw Materials
|
| | | | | | | | | | | 7.36M | | | 9.52M | 9.11M | 9.09M | 9.30M | | 9.28M | | 8.93M | 8.51M | 8.66M | 9.30M | 9.52M | 9.81M | 8.51M | 7.52M | 8.73M | 7.72M | 7.52M | 8.52M | 8.69M | 9.08M | 8.11M | 8.71M | 10.02M | 8.80M | 7.87M | 9.07M | 9.54M | 8.39M | 8.63M | 8.43M | 7.86M | 8.41M | 8.01M | 8.27M | 7.72M | 7.28M | 7.76M | 9.36M | 10.81M | 10.94M | 11.09M | 12.16M | 11.88M | 13.17M | 13.13M | 12.72M | 11.35M | 9.80M | 9.56M | 9.42M | 8.57M | 8.46M | 8.89M |
|
Work In Process
|
| | | | | | | | | | | 3.30M | | | 4.01M | 3.22M | 3.86M | 4.38M | | 3.16M | | 4.03M | 3.33M | 3.21M | 2.90M | 3.47M | 2.87M | 2.92M | 2.59M | 2.43M | 2.32M | 2.59M | 2.62M | 3.44M | 3.14M | 2.51M | 3.50M | 3.62M | 3.49M | 3.88M | 3.64M | 4.16M | 4.17M | 3.32M | 3.29M | 3.79M | 3.34M | 4.17M | 3.56M | 3.75M | 3.80M | 4.02M | 4.40M | 4.11M | 4.09M | 4.05M | 5.12M | 5.25M | 4.79M | 4.37M | 3.92M | 4.10M | 3.67M | 3.72M | 3.53M | 4.72M | 4.45M | 5.05M |
|
Finished Goods
|
| | | | | | | | | | | 5.57M | | | 5.27M | 5.91M | 6.31M | 5.60M | | 5.57M | | 5.24M | 5.20M | 5.38M | 5.95M | 5.43M | 5.67M | 6.12M | 4.66M | 5.12M | 4.62M | 4.66M | 4.62M | 5.11M | 5.78M | 5.87M | 5.13M | 4.83M | 4.76M | 5.45M | 6.48M | 6.24M | 5.97M | 5.85M | 5.17M | 5.11M | 5.11M | 4.66M | 5.29M | 5.10M | 4.42M | 4.21M | 3.79M | 3.41M | 3.24M | 3.89M | 4.61M | 5.58M | 6.63M | 5.94M | 6.03M | 5.65M | 5.42M | 5.10M | 5.65M | 5.44M | 5.49M | 5.54M |
|
Inventory
|
0.01M | 12.47M | 1.98M | 12.31M | -1.32M | -1.01M | 13.40M | 14.42M | -0.00M | -0.90M | 15.68M | 16.50M | 17.68M | 17.94M | 19.03M | 18.46M | 19.46M | 19.47M | 18.64M | 18.23M | 19.21M | 18.47M | 17.27M | 17.52M | 18.40M | 18.68M | 18.62M | 17.82M | 15.02M | 16.54M | 14.94M | 15.02M | 16.04M | 17.54M | 18.35M | 16.78M | 17.62M | 18.76M | 17.31M | 17.47M | 19.49M | 20.24M | 18.81M | 18.10M | 17.18M | 17.04M | 17.13M | 17.10M | 17.38M | 16.83M | 15.74M | 16.30M | 17.91M | 18.65M | 18.69M | 19.44M | 22.26M | 23.10M | 24.95M | 23.77M | 23.02M | 21.49M | 19.26M | 18.73M | 19.10M | 19.06M | 18.70M | 19.80M |
|
Current Deferred Tax Assets
|
| 1.23M | | 1.16M | 1.20M | 1.22M | 1.45M | 1.75M | 1.77M | 1.65M | 1.55M | 1.82M | 1.77M | 2.01M | 2.07M | 2.29M | 2.07M | 1.87M | 1.59M | 1.73M | 1.71M | 1.63M | 1.66M | 1.93M | 1.76M | 2.75M | 1.96M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
-0.07M | 0.61M | 0.06M | 0.48M | -0.14M | -0.15M | 0.58M | 0.33M | -0.35M | -0.27M | 0.46M | 0.37M | 0.53M | 0.51M | 0.41M | 0.48M | 0.51M | 0.50M | 0.48M | 0.33M | 0.53M | 0.62M | 0.54M | 0.58M | 0.64M | 0.68M | 0.60M | 0.56M | 0.53M | 0.49M | 0.45M | 0.43M | 0.45M | 0.56M | 0.47M | 0.42M | 0.45M | 0.58M | 0.50M | 0.50M | 0.46M | 0.43M | 0.44M | 0.30M | 0.37M | 0.23M | 0.26M | 0.47M | 0.37M | 0.37M | 0.32M | 0.55M | 0.47M | 0.45M | 0.35M | 0.54M | 0.61M | 0.46M | 0.46M | 0.60M | 0.56M | 0.48M | 0.42M | 0.62M | 0.58M | 0.51M | 0.47M | 0.40M |
|
Current Assets
|
30.79M | 28.56M | 28.51M | 27.70M | 28.48M | 27.89M | 28.81M | 30.67M | 30.26M | 29.61M | 30.25M | 31.52M | 30.86M | 34.22M | 36.33M | 34.76M | 31.99M | 33.33M | 33.15M | 31.81M | 31.91M | 33.77M | 33.21M | 35.38M | 30.89M | 33.10M | 33.04M | 29.15M | 26.66M | 26.97M | 26.29M | 26.32M | 26.32M | 28.43M | 28.70M | 27.10M | 29.94M | 40.32M | 33.50M | 31.05M | 30.27M | 32.75M | 30.35M | 29.38M | 25.10M | 29.44M | 25.30M | 25.32M | 24.49M | 29.66M | 28.93M | 27.57M | 29.09M | 32.07M | 29.40M | 31.20M | 33.11M | 36.78M | 36.50M | 35.04M | 31.84M | 31.45M | 29.19M | 30.60M | 28.02M | 29.59M | 30.69M | 30.76M |
|
Property, Plant & Equipment (Net)
|
15.83M | 15.60M | 15.11M | 14.97M | 14.62M | 14.07M | 13.57M | 13.13M | 12.95M | 12.55M | 12.61M | 12.54M | 12.23M | 11.94M | 11.66M | 11.65M | 12.50M | 12.83M | 13.30M | 12.83M | 12.66M | 12.64M | 13.28M | 13.11M | 12.95M | 12.82M | 13.98M | 13.90M | 14.67M | 14.25M | 13.85M | 13.40M | 12.90M | 12.60M | 12.60M | 12.21M | 11.89M | 11.90M | 11.56M | 11.20M | 11.04M | 10.78M | 10.42M | 10.01M | 9.70M | 9.34M | 9.06M | 8.81M | 8.58M | 8.37M | 8.16M | 7.91M | 7.79M | 7.65M | 7.50M | 7.39M | 7.30M | 7.27M | 7.21M | 7.14M | 7.13M | 7.08M | 6.99M | 6.88M | 6.82M | 6.67M | 6.64M | 6.59M |
|
Goodwill
|
| | | 6.29M | 6.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | 0.70M | | | 0.41M | 2.47M | 0.30M | 0.27M | 0.26M | 0.25M | 0.26M | 0.27M | 0.32M | 2.47M | 0.35M | 0.39M | 0.42M | 0.44M | 0.46M | 0.50M | 0.52M | 0.52M | 0.54M | 0.57M | 0.59M | 0.58M | 0.57M | 0.59M | 0.61M | 0.62M | 0.64M | 0.62M | 0.62M | 0.64M | 0.65M | 0.66M | 0.66M | 0.66M | 0.67M | 0.66M | 0.66M | 0.69M | 0.67M | 0.66M | 0.65M | 0.76M | 0.64M | 0.63M | 0.63M | 0.86M | 0.61M | 0.59M | 0.58M | 0.87M | 0.55M | 0.54M | 0.53M | 0.88M | 0.50M | 0.49M | 0.49M | 0.88M |
|
Goodwill & Intangibles
|
2.04M | 1.83M | 1.43M | 1.27M | 1.11M | 0.97M | 0.83M | 0.70M | 0.60M | 0.51M | 0.41M | 2.47M | 0.30M | 0.27M | 0.26M | 0.25M | 0.26M | 0.27M | 0.32M | 2.47M | 0.35M | 0.39M | 0.42M | 0.44M | 0.46M | 0.50M | 0.52M | 0.52M | 0.54M | 0.57M | 0.59M | 0.58M | 0.57M | 0.59M | 0.61M | 0.62M | 0.64M | 0.62M | 0.62M | 0.64M | 0.65M | 0.66M | 0.66M | 0.66M | 0.67M | 0.66M | 0.66M | 0.69M | 0.67M | 0.66M | 0.65M | 0.76M | 0.64M | 0.63M | 0.63M | 0.86M | 0.61M | 0.59M | 0.58M | 0.87M | 0.55M | 0.54M | 0.53M | 0.88M | 0.50M | 0.49M | 0.49M | 0.88M |
|
Long-Term Deferred Tax
|
| 0.63M | | 0.15M | 0.60M | 0.73M | 0.87M | 0.63M | 0.64M | 0.72M | 0.69M | 0.43M | 0.46M | 0.46M | 0.53M | 0.51M | 0.74M | 0.87M | 1.04M | 0.16M | 0.15M | 0.25M | | 0.32M | 0.30M | | 0.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.00M | 0.22M | 0.01M | 0.02M | 0.00M | 0.00M | 0.20M | 0.18M | 0.08M | 0.34M | 0.39M | 0.15M | 0.13M | 0.13M | 0.23M | 0.59M | 0.79M | 0.48M | 0.10M | 0.28M | 0.24M | 0.48M | 0.40M | 0.79M | 1.43M | 1.89M | 1.29M | 1.45M | 0.29M | 0.40M | 0.39M | 0.37M | 0.33M | 0.37M | 0.18M | 0.20M | 0.11M | 0.10M | 0.09M | 0.16M | 0.16M | 0.09M | 0.03M | 0.03M | 1.17M | 1.52M | 1.89M | 1.76M | 1.63M | 1.79M | 1.68M | 1.79M | 1.58M | 1.43M | 1.48M | 1.35M | 1.48M | 1.52M | 1.52M | 1.14M | 0.97M | 0.81M | 0.90M | 2.36M | 2.48M | 2.32M | 2.35M | 2.23M |
|
Non-Current Assets
|
22.38M | 21.99M | 21.32M | 22.62M | 22.07M | 15.88M | 15.47M | 14.62M | 14.28M | 14.12M | 14.09M | 13.42M | 13.12M | 12.80M | 12.67M | 13.00M | 14.28M | -33.09M | 14.76M | 13.60M | 13.40M | 13.76M | 14.10M | 14.66M | 15.14M | 15.22M | 15.99M | 15.88M | 15.50M | 15.22M | 14.83M | 14.34M | 13.80M | 13.56M | 13.39M | 13.04M | 12.68M | 12.69M | 12.31M | 12.05M | 11.89M | 11.59M | 11.17M | 10.73M | 11.57M | 11.53M | 11.62M | 11.24M | 10.88M | 10.81M | 10.49M | 10.35M | 10.01M | 9.71M | 9.61M | 9.36M | 9.39M | 9.19M | 9.05M | 8.84M | 8.65M | 8.43M | 8.41M | 9.76M | 9.79M | 9.48M | 9.48M | 9.30M |
|
Assets
|
53.18M | 50.55M | 49.83M | 50.33M | 50.54M | 43.77M | 44.28M | 45.29M | 44.54M | 43.73M | 44.34M | 44.95M | 43.98M | 47.02M | 49.01M | 47.76M | 46.28M | 0.24M | 47.92M | 45.41M | 45.31M | 47.53M | 47.31M | 50.04M | 46.03M | 48.32M | 49.03M | 45.03M | 42.16M | 42.19M | 41.11M | 40.67M | 40.12M | 41.99M | 42.09M | 40.14M | 42.61M | 53.01M | 45.81M | 43.10M | 42.17M | 44.34M | 41.52M | 40.11M | 36.67M | 40.97M | 36.91M | 36.56M | 35.36M | 40.48M | 39.42M | 37.92M | 39.10M | 41.78M | 39.01M | 40.56M | 42.50M | 45.98M | 45.55M | 43.88M | 40.49M | 39.88M | 37.60M | 40.36M | 37.82M | 39.07M | 40.17M | 40.06M |
|
Accounts Payables
|
0.13M | 3.71M | 3.80M | 6.12M | -0.58M | -0.66M | 5.80M | 5.34M | -0.63M | 0.02M | 4.92M | 5.43M | 4.66M | 5.02M | 5.63M | 4.19M | 4.31M | 4.59M | 4.23M | 3.27M | 4.11M | 4.96M | 4.45M | 5.44M | 3.79M | 4.96M | 5.89M | 4.12M | 3.46M | 4.22M | 2.91M | 2.64M | 3.07M | 4.53M | 4.32M | 2.59M | 5.00M | 9.89M | 4.06M | 3.26M | 4.93M | 8.23M | 5.85M | 5.46M | 4.62M | 4.96M | 3.42M | 2.86M | 4.14M | 4.40M | 3.65M | 4.28M | 4.81M | 6.25M | 5.18M | 5.35M | 5.56M | 5.26M | 5.70M | 5.84M | 5.13M | 5.40M | 5.34M | 5.18M | 6.27M | 7.26M | 6.09M | 6.85M |
|
Notes Payables
|
| | | | 0.75M | 1.11M | 1.11M | 0.70M | | | | | | | | | | | | | | | | | | | | 6.00M | | 0.50M | 0.40M | 5.00M | | | | | | 1.68M | | | | | 5.65M | 5.65M | 5.65M | 6.00M | | 1.62M | 3.30M | 4.98M | | | | | | | | | | | | | | 8.32M | 5.65M | 6.50M | 6.47M | 5.62M |
|
Payables
|
0.13M | 3.71M | 3.80M | 6.12M | 0.17M | 0.45M | 6.91M | 6.04M | -0.63M | 0.02M | 4.92M | 5.43M | 4.66M | 5.02M | 5.63M | 4.19M | 4.31M | 4.59M | 4.23M | 3.27M | 4.11M | 4.96M | 4.45M | 5.44M | 3.79M | 4.96M | 5.89M | 10.12M | 3.46M | 4.72M | 3.31M | 7.64M | 3.07M | 4.53M | 4.32M | 2.59M | 5.00M | 11.57M | 4.06M | 3.26M | 4.93M | 8.23M | 11.50M | 11.11M | 10.27M | 10.96M | 3.42M | 4.48M | 7.43M | 9.38M | 3.65M | 4.28M | 4.81M | 6.25M | 5.18M | 5.35M | 5.56M | 5.26M | 5.70M | 5.84M | 5.13M | 5.40M | 5.34M | 13.50M | 11.92M | 13.76M | 12.56M | 12.47M |
|
Accumulated Expenses
|
-0.53M | 0.91M | -1.87M | -1.59M | -0.28M | -0.05M | 1.68M | 2.18M | 2.51M | 1.55M | 1.84M | 2.58M | 2.23M | 2.40M | 2.87M | 3.46M | 1.39M | 1.55M | 1.49M | 1.30M | 1.42M | 1.81M | 2.09M | 2.90M | 1.51M | 1.29M | 1.41M | 1.22M | 1.05M | 1.15M | 1.25M | 1.18M | 1.19M | 1.35M | 1.32M | 1.34M | 1.71M | 2.50M | 3.07M | 3.49M | 2.50M | 1.67M | 1.84M | 1.76M | 1.13M | 1.40M | 1.38M | 1.46M | 1.60M | 1.79M | 1.51M | 1.55M | 1.67M | 1.83M | 1.55M | 1.77M | 1.76M | 1.99M | 1.83M | 1.85M | 1.52M | 1.65M | 1.57M | 1.57M | 1.62M | 1.82M | 1.80M | 1.78M |
|
Short term Debt
|
0.34M | 0.43M | 0.49M | 0.17M | 0.17M | 0.17M | 0.17M | 0.18M | 0.18M | 0.18M | 0.19M | 0.19M | 0.19M | 0.20M | 0.20M | 0.25M | 0.25M | 0.25M | 0.26M | 0.26M | 0.26M | 0.26M | 0.27M | 0.27M | 0.27M | 0.28M | 0.28M | 0.28M | 0.28M | 0.29M | 0.29M | 0.29M | 0.31M | 0.25M | 0.25M | 0.25M | 0.25M | 0.26M | 0.26M | 0.26M | 0.26M | 0.27M | 0.77M | 0.74M | 0.50M | 0.31M | 0.31M | 0.31M | 0.32M | 0.29M | 0.32M | 0.32M | 0.33M | 0.33M | 0.33M | 0.34M | 6.82M | 8.01M | 7.31M | 8.32M | 7.46M | 8.05M | 7.28M | 0.06M | 0.06M | 0.06M | 2.59M | 2.57M |
|
Current Taxes
|
| | | | | | | 0.06M | 0.05M | 0.08M | | | 0.02M | 0.58M | 0.44M | 0.02M | | | | | | | | 0.70M | 0.02M | | 0.02M | 0.02M | 0.05M | 0.03M | | 0.02M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.06M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 0.03M | 0.02M | 0.01M | 0.02M | 0.05M | 0.07M | 0.01M | 0.02M | 0.03M | 0.03M | 0.01M | 0.02M | 0.02M | 0.03M | 0.01M | 0.02M |
|
Current Deferred Revenue
|
| | | | | 0.76M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
7.51M | 5.05M | 5.09M | 7.63M | 7.56M | 7.65M | 7.66M | 7.76M | 7.53M | 7.13M | 6.94M | 8.20M | 7.11M | 8.21M | 9.14M | 7.93M | 5.95M | 6.39M | 5.97M | 4.82M | 5.78M | 7.03M | 6.80M | 9.30M | 5.60M | 6.53M | 7.60M | 5.64M | 4.84M | 6.19M | 4.85M | 4.13M | 4.58M | 6.16M | 5.91M | 4.20M | 6.97M | 14.38M | 7.41M | 7.03M | 7.71M | 10.19M | 14.14M | 13.63M | 11.92M | 14.33M | 7.59M | 6.27M | 9.36M | 11.48M | 5.48M | 6.17M | 6.83M | 8.43M | 7.08M | 7.48M | 14.54M | 15.67M | 19.13M | 16.09M | 14.19M | 15.18M | 14.26M | 15.14M | 13.63M | 15.67M | 16.96M | 16.85M |
|
Non-Current Debt
|
10.57M | 10.45M | 10.32M | 8.37M | 8.33M | 8.28M | 8.24M | 8.19M | 8.15M | 8.10M | 8.05M | 8.00M | 7.95M | 7.90M | 7.85M | 7.76M | 7.69M | 7.63M | 7.56M | 7.50M | 7.43M | 7.36M | 7.29M | 7.23M | 7.16M | 7.09M | 7.02M | 6.95M | 6.87M | 6.80M | 6.73M | 6.65M | 6.56M | 6.55M | 6.48M | 6.42M | 6.36M | 7.00M | 6.22M | 6.16M | 6.09M | 6.02M | 5.46M | 5.17M | 5.09M | 5.01M | 4.93M | 4.99M | 4.93M | 5.94M | 5.63M | 4.53M | 5.53M | 7.05M | 5.91M | 6.00M | 6.82M | 8.01M | 7.31M | 2.62M | 7.46M | 8.05M | 7.28M | 2.57M | 5.70M | 2.54M | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.20M | 5.07M |
|
Minority Interest
|
| | | | -0.06M | -0.11M | -0.16M | -0.28M | -0.34M | -0.39M | -0.43M | -0.49M | -0.53M | -0.57M | -0.56M | -0.61M | -0.63M | -0.59M | -0.61M | -0.64M | -0.67M | -0.68M | -0.70M | -0.70M | -0.72M | -0.74M | -0.73M | -0.74M | -0.76M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | 0.05M | 0.04M | 0.03M | 0.08M | 0.09M | 0.13M | 0.17M | 0.03M | 0.06M | 0.26M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
0.01M | 0.24M | 0.03M | 0.92M | 0.06M | -0.01M | 0.97M | 1.06M | 1.04M | 0.94M | 0.98M | 1.03M | 1.00M | 1.03M | 1.04M | 1.04M | 1.02M | 0.95M | 0.95M | 0.95M | 0.88M | 0.89M | 0.66M | 0.68M | 0.53M | 0.54M | 0.55M | 0.55M | 0.12M | 0.12M | 0.12M | 0.12M | 0.10M | 0.15M | 0.13M | 0.13M | 0.12M | 0.13M | 0.11M | 0.10M | 0.07M | 0.07M | 0.07M | 0.07M | 0.98M | 1.27M | 1.67M | 1.82M | 1.45M | 1.72M | 1.60M | 1.55M | 1.00M | 0.77M | 0.86M | 0.73M | 0.86M | 0.72M | 0.58M | 0.44M | 0.34M | 0.27M | 0.40M | 1.80M | 1.89M | 1.74M | 1.78M | 1.63M |
|
Total Non-Current Liabilities
|
19.22M | 16.13M | 16.56M | 16.15M | 17.41M | 17.96M | 17.00M | 16.65M | 15.67M | 15.23M | 15.99M | 16.20M | 15.06M | 16.86M | 18.29M | 16.68M | 15.69M | 17.05M | 17.32M | 14.90M | 15.30M | 17.52M | 17.26M | 19.05M | 15.81M | 18.38M | 19.68M | 18.59M | 17.72M | 18.49M | 17.08M | 15.78M | 15.74M | 17.60M | 17.79M | 16.32M | 19.23M | 27.67M | 19.41M | 16.19M | 18.60M | 21.37M | 19.59M | 18.80M | 17.01M | 22.68M | 19.61M | 19.47M | 20.75M | 22.11M | 15.73M | 14.16M | 16.81M | 19.84M | 17.26M | 17.67M | 18.64M | 19.69M | 19.13M | 18.72M | 16.80M | 17.78M | 16.84M | 17.71M | 16.19M | 18.22M | 16.96M | 16.85M |
|
Total Liabilities
|
19.23M | 16.37M | 16.59M | 17.07M | 17.47M | 17.95M | 17.98M | 17.71M | 16.72M | 16.17M | 16.97M | 17.22M | 16.06M | 17.89M | 19.32M | 17.73M | 16.71M | 18.00M | 18.26M | 15.86M | 16.19M | 18.41M | 17.92M | 19.73M | 16.35M | 18.92M | 20.23M | 19.14M | 17.84M | 18.61M | 17.20M | 15.90M | 15.85M | 17.76M | 17.92M | 16.45M | 19.35M | 27.80M | 19.51M | 16.29M | 18.67M | 21.44M | 19.66M | 18.87M | 17.98M | 23.95M | 21.29M | 21.30M | 22.21M | 23.83M | 17.33M | 15.71M | 17.81M | 20.60M | 18.12M | 18.40M | 19.50M | 20.41M | 19.71M | 19.16M | 17.15M | 18.05M | 17.24M | 19.52M | 18.08M | 19.96M | 18.74M | 18.49M |
|
Total Debt
|
10.92M | 10.88M | 10.81M | 8.54M | 8.50M | 8.45M | 8.41M | 8.37M | 8.33M | 8.28M | 8.24M | 8.19M | 8.14M | 8.10M | 8.05M | 8.00M | 7.94M | 7.88M | 7.82M | 7.76M | 7.69M | 7.63M | 7.56M | 7.50M | 7.43M | 7.36M | 7.29M | 7.23M | 7.16M | 7.09M | 7.02M | 6.95M | 6.87M | 6.80M | 6.73M | 6.67M | 6.61M | 7.26M | 6.48M | 6.42M | 6.36M | 6.29M | 6.22M | 5.91M | 5.59M | 5.32M | 5.24M | 5.30M | 5.25M | 6.23M | 5.95M | 4.85M | 5.86M | 7.38M | 6.25M | 6.34M | 13.65M | 16.01M | 14.63M | 10.95M | 14.92M | 16.09M | 14.56M | 2.63M | 5.76M | 2.60M | 2.59M | 2.57M |
|
Common Equity
|
0.74M | -0.73M | -1.83M | 33.26M | -0.32M | -7.78M | -7.21M | 27.58M | 28.16M | 27.95M | 27.81M | 27.72M | 28.45M | 29.70M | 30.25M | 30.04M | 30.19M | 30.39M | 30.27M | 29.56M | 29.79M | 29.80M | 30.09M | 30.31M | 30.41M | 30.14M | 29.54M | 25.89M | 25.09M | 23.59M | 23.91M | 24.76M | 24.27M | 24.23M | 24.16M | 23.69M | 23.26M | 25.21M | 26.30M | 26.81M | 23.49M | 22.90M | 21.86M | 21.24M | 18.68M | 17.02M | 15.63M | 15.26M | 13.16M | 16.65M | 22.09M | 22.21M | 21.29M | 21.18M | 20.88M | 22.16M | 23.00M | 25.57M | 25.84M | 24.72M | 23.35M | 21.84M | 20.35M | 20.84M | 19.74M | 19.12M | 18.23M | 16.51M |
|
Shareholder's Equity
|
33.94M | 34.18M | 33.24M | 33.26M | 33.14M | 25.93M | 26.46M | 27.58M | 28.16M | 27.95M | 27.81M | 27.72M | 28.45M | 29.70M | 30.25M | 30.04M | 30.19M | 30.39M | 30.27M | 29.56M | 29.79M | 29.80M | 30.09M | 30.31M | 30.41M | 30.14M | 29.54M | 25.89M | 25.09M | 23.59M | 23.91M | 24.76M | 24.27M | 24.23M | 24.16M | 23.69M | 23.26M | 25.21M | 26.30M | 26.81M | 23.49M | 22.90M | 21.86M | 21.24M | 18.68M | 17.02M | 15.63M | 15.26M | 13.16M | 16.65M | 22.09M | 22.21M | 21.29M | 21.18M | 20.88M | 22.16M | 23.00M | 25.57M | 25.84M | 24.72M | 23.35M | 21.84M | 20.35M | 20.84M | 19.74M | 19.12M | 18.23M | 16.51M |
|
Liabilities and Shareholders Equity
|
53.18M | 50.55M | 49.83M | 50.33M | 50.54M | 43.77M | 44.28M | 45.29M | 44.54M | 43.73M | 44.34M | 44.95M | 43.98M | 47.02M | 49.01M | 47.76M | 46.28M | 0.24M | 47.92M | 45.41M | 45.31M | 47.53M | 47.31M | 50.04M | 46.03M | 48.32M | 49.03M | 45.03M | 42.16M | 42.19M | 41.11M | 40.67M | 40.12M | 41.99M | 42.09M | 40.14M | 42.61M | 53.01M | 45.81M | 43.10M | 42.17M | 44.34M | 41.52M | 40.11M | 36.67M | 40.97M | 36.91M | 36.56M | 35.36M | 40.48M | 39.42M | 37.92M | 39.10M | 41.78M | 39.01M | 40.56M | 42.50M | 45.98M | 45.55M | 43.88M | 40.49M | 39.88M | 37.60M | 40.36M | 37.82M | 39.07M | 40.17M | 40.06M |
|
Retained Earnings
|
29.40M | 29.41M | 28.28M | 28.09M | 27.77M | 20.31M | 20.65M | 21.87M | 22.18M | 21.56M | 21.26M | 21.44M | 21.54M | 22.38M | 22.58M | 22.62M | 22.08M | 22.00M | 21.74M | 21.52M | 20.98M | 20.69M | 20.79M | 21.46M | 20.73M | 20.09M | 19.37M | 16.27M | 14.52M | 12.78M | 12.96M | 13.68M | 13.05M | 12.81M | 12.52M | 11.93M | 11.52M | 12.91M | 13.35M | 12.99M | 9.75M | 9.13M | 8.04M | 7.39M | 4.79M | 3.10M | 1.66M | 1.26M | -0.88M | 2.50M | 7.87M | 7.87M | 6.93M | 6.70M | 6.33M | 7.52M | 8.33M | 10.75M | 10.86M | 9.59M | 8.16M | 6.56M | 5.00M | 5.38M | 4.27M | 3.57M | 2.58M | 0.76M |
|
Treasury Shares
|
| | | | | | | | | | | 0.45M | | | | 0.59M | | | | 0.59M | | | | 0.78M | | | | 0.83M | | | | 0.67M | | | | 0.84M | | | | 1.03M | | | | 0.14M | | | | 0.19M | | | | 0.48M | | | | 0.38M | | | | 0.29M | | | | 0.48M | | | | 0.39M |