|
Cash & Equivalents
|
36.16M | 26.86M | 33.41M | 31.94M | 23.36M | 16.20M | 13.32M | 9.86M | 11.56M | 12.56M | 15.56M | 18.23M | 23.01M | 18.95M | 13.21M | 13.07M | 14.38M | 15.46M | 17.56M | 18.34M | 17.57M | 16.34M | 11.13M | 4.75M | 20.00M | 17.94M | 13.45M | 17.46M | 15.54M | 14.16M | 18.73M | 19.12M | 17.31M | 8.48M | 8.67M | 10.56M | 9.42M | 7.83M | 5.67M | 6.60M | 8.73M | 10.23M | 11.10M | 13.76M | 28.75M | 10.78M | 12.12M | 12.28M | 19.39M | 15.86M | 14.74M | 17.26M | 14.47M | 9.42M | 12.52M | 8.14M | 15.99M | 8.25M | 4.03M | 4.97M | 5.16M | 5.69M | 5.37M | 7.50M | 5.97M | 3.56M | 5.16M | 4.72M |
|
Short-term Investments
|
6.49M | 7.25M | 1.00M | 1.00M | 1.00M | 1.01M | 1.01M | 1.01M | 1.01M | 1.01M | 1.01M | 1.01M | 1.02M | | | 1.02M | 1.02M | 1.02M | 1.02M | 1.02M | 0.47M | 0.47M | 0.47M | 0.47M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
42.65M | 34.11M | 34.41M | 32.94M | 24.36M | 17.20M | 14.33M | 10.87M | 12.57M | 13.57M | 16.57M | 19.25M | 24.03M | 18.95M | 13.21M | 14.09M | 15.40M | 16.49M | 18.59M | 19.36M | 18.04M | 16.81M | 11.60M | 5.23M | 20.00M | 17.94M | 13.45M | 17.46M | 15.54M | 14.16M | 18.73M | 19.12M | 17.31M | 8.48M | 8.67M | 10.56M | 9.42M | 7.83M | 5.67M | 6.60M | 8.73M | 10.23M | 11.10M | 13.76M | 28.75M | 10.78M | 12.12M | 12.28M | 19.39M | 15.86M | 14.74M | 17.26M | 14.47M | 9.42M | 12.52M | 8.14M | 15.99M | 8.25M | 4.03M | 4.97M | 5.16M | 5.69M | 5.37M | 7.50M | 5.97M | 3.56M | 5.16M | 4.72M |
|
Receivables - Net
|
5.95M | 0.08M | -1.97M | -2.97M | -4.58M | 3.01M | 2.55M | 26.24M | 23.40M | 24.78M | 18.70M | 20.51M | 19.17M | 16.37M | 19.45M | 20.23M | 18.40M | 23.70M | 17.25M | 20.33M | 15.10M | 13.65M | 14.82M | 17.98M | 18.26M | 18.95M | 15.87M | 14.63M | 11.39M | 13.10M | 12.40M | 11.87M | 9.31M | 7.22M | 8.30M | 8.83M | 8.89M | 7.42M | 9.02M | 6.31M | 15.01M | 24.12M | 27.02M | 15.25M | 10.46M | 5.73M | 17.05M | 23.77M | 13.58M | 19.51M | 23.55M | 12.29M | 11.91M | 11.75M | 11.63M | 13.74M | 13.81M | 14.88M | 16.39M | 15.97M | 14.02M | 12.58M | 11.78M | 12.36M | 12.91M | 13.60M | 11.61M | 13.36M |
|
Receivables - Other
|
| | | | | | | | 0.20M | | | | | 2.91M | 2.90M | 2.90M | 1.60M | 1.91M | 1.89M | 1.89M | 2.80M | 2.10M | 1.10M | 6.50M | 1.71M | 0.80M | 0.50M | 0.26M | 4.31M | 2.14M | 0.52M | 1.03M | 2.23M | 2.47M | 1.20M | 1.03M | 1.91M | 1.05M | 0.70M | 3.12M | 3.00M | 3.51M | 4.20M | 0.79M | 1.08M | 2.38M | 3.26M | 1.52M | 2.93M | 1.04M | 2.21M | 3.86M | 1.97M | 1.89M | 1.35M | 3.11M | 1.32M | 1.23M | 1.83M | 1.69M | 4.54M | 4.84M | 5.92M | 2.19M | 3.35M | 3.48M | 3.77M | 3.61M |
|
Receivables
|
5.95M | 0.08M | -1.97M | -2.97M | -4.58M | 3.01M | 2.55M | 26.24M | 23.60M | 24.78M | 18.70M | 20.51M | 19.17M | 19.28M | 22.35M | 23.13M | 20.00M | 25.61M | 19.14M | 22.22M | 17.90M | 15.75M | 15.92M | 24.48M | 19.97M | 19.75M | 16.37M | 14.89M | 15.70M | 15.24M | 12.92M | 12.90M | 11.54M | 9.68M | 9.51M | 9.86M | 10.80M | 8.47M | 9.72M | 9.44M | 18.02M | 27.63M | 31.22M | 16.04M | 11.54M | 8.11M | 20.31M | 25.29M | 16.51M | 20.56M | 25.76M | 16.15M | 13.87M | 13.65M | 12.98M | 16.85M | 15.13M | 16.12M | 18.22M | 17.66M | 18.56M | 17.42M | 17.69M | 14.55M | 16.26M | 17.08M | 15.38M | 16.97M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.71M | | | 5.31M | 7.77M | 9.06M | 11.70M | 7.47M | 8.39M | 10.56M | 9.90M | 10.94M | 11.44M | 12.65M | 10.08M | 9.24M | 9.64M | 9.66M | 9.74M | 9.51M | 8.89M | 6.88M | 6.21M | 7.18M | 7.22M | 6.36M | 5.60M | 4.45M | 4.69M | 3.64M | 3.59M | 3.28M |
|
Work In Process
|
| | | | | | | 13.52M | 13.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.93M | | | 0.82M | 0.74M | 0.78M | 0.40M | 0.14M | 0.39M | 0.19M | 0.20M | 0.28M | 0.40M | 0.44M | 0.62M | 0.86M | 1.26M | 1.18M | 1.10M | 1.00M | 0.56M | 0.46M | 0.37M | 0.36M | 0.27M | 0.32M | 0.36M | 0.32M | 0.29M | 0.25M | 0.16M | 0.12M |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.19M | | | 2.90M | 4.89M | 5.09M | 5.54M | 4.63M | 5.72M | 6.32M | 8.03M | 7.30M | 7.71M | 7.55M | 9.01M | 8.63M | 8.93M | 7.91M | 6.01M | 8.79M | 8.75M | 10.35M | 13.58M | 13.30M | 10.76M | 9.18M | 9.07M | 8.70M | 6.42M | 6.42M | 6.68M | 6.47M |
|
Inventory
|
-2.79M | 20.99M | 19.67M | 24.52M | 25.99M | 30.03M | -7.71M | -6.24M | -3.10M | 18.43M | 19.10M | 19.47M | 18.13M | | | 17.77M | 14.31M | 15.38M | 15.21M | 13.52M | 11.79M | 10.86M | 12.10M | 15.04M | 14.28M | 15.70M | 15.90M | 18.43M | 17.02M | 15.49M | 17.01M | 16.57M | 13.59M | 12.27M | 9.31M | 8.77M | 11.20M | 8.60M | 8.33M | 9.02M | 13.40M | 14.93M | 17.64M | 12.23M | 14.51M | 17.07M | 18.12M | 18.52M | 19.55M | 20.65M | 19.71M | 18.72M | 19.83M | 18.75M | 16.85M | 19.30M | 18.20M | 17.69M | 20.16M | 20.84M | 18.25M | 15.86M | 15.03M | 13.47M | 11.39M | 10.30M | 10.43M | 9.87M |
|
Current Deferred Tax Assets
|
| | | | 1.55M | | | -5.56M | -8.04M | 12.89M | 2.91M | 2.69M | 2.19M | | 4.76M | 1.73M | 2.12M | 3.01M | 2.45M | 0.67M | 0.74M | 0.13M | 1.12M | 0.82M | 0.09M | 0.17M | 0.15M | 0.05M | 0.04M | 0.24M | 0.39M | 1.33M | 0.94M | 1.70M | 0.18M | 1.11M | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
-2.58M | 2.30M | 1.84M | 2.59M | -1.98M | -1.15M | -1.16M | 3.12M | -2.54M | 1.47M | 4.22M | 2.28M | 2.17M | | | 3.36M | 2.46M | 2.03M | 2.48M | 4.79M | 4.67M | 2.79M | 1.68M | 7.21M | 2.41M | 1.42M | 1.21M | 0.53M | 5.04M | 2.80M | 1.19M | 1.69M | 2.88M | 3.09M | 1.77M | 1.54M | 2.47M | 0.41M | 0.42M | 0.63M | 0.69M | 0.68M | 0.68M | 0.71M | 0.72M | 0.57M | 0.66M | 0.61M | 1.08M | 0.96M | 2.36M | 2.31M | 2.63M | 2.62M | 2.49M | 2.35M | 1.12M | 1.17M | 3.15M | 2.47M | 2.86M | 3.27M | 1.95M | 1.73M | 1.94M | 1.80M | 1.14M | 1.36M |
|
Current Assets
|
78.37M | 70.35M | 70.56M | 75.81M | 71.70M | 67.01M | 70.43M | 63.74M | 64.21M | 72.73M | 63.24M | 65.45M | 67.24M | | | 57.18M | 52.69M | 60.60M | 55.98M | 58.67M | 50.34M | 44.23M | 41.32M | 46.28M | 55.05M | 54.17M | 46.58M | 51.10M | 48.53M | 45.79M | 49.56M | 50.44M | 43.88M | 32.59M | 28.07M | 30.66M | 29.45M | 25.08M | 20.89M | 25.47M | 41.38M | 53.35M | 60.60M | 42.72M | 54.97M | 36.51M | 51.16M | 56.67M | 56.53M | 58.02M | 62.56M | 54.44M | 51.25M | 44.43M | 44.80M | 46.59M | 50.36M | 42.95M | 45.28M | 45.69M | 44.82M | 42.14M | 39.97M | 37.12M | 35.50M | 32.67M | 32.01M | 32.80M |
|
Buildings
|
5.43M | 13.80M | 14.13M | 14.06M | 14.07M | 14.21M | 14.21M | 15.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
11.37M | 3.22M | 2.26M | 6.67M | 6.78M | 4.44M | 7.66M | 6.48M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
0.82M | 1.39M | 1.44M | 1.44M | 1.44M | 1.44M | 1.47M | 1.47M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
23.00M | 23.80M | 23.97M | 27.18M | 28.19M | 28.05M | 30.31M | 30.99M | 30.02M | 30.13M | 30.23M | 30.59M | 30.23M | | | 28.75M | 27.95M | 27.01M | 26.13M | 25.25M | 23.14M | 22.67M | 21.60M | 21.55M | 21.22M | 20.54M | 19.82M | 19.19M | 17.00M | 14.24M | 14.05M | 13.85M | 13.79M | 13.64M | 13.37M | 13.21M | 12.89M | 12.57M | 12.28M | 12.06M | 12.01M | 11.95M | 11.91M | 11.92M | 11.82M | 11.69M | 11.47M | 11.41M | 11.37M | 11.25M | 11.09M | 10.83M | 11.47M | 11.06M | 10.91M | 10.68M | 10.47M | 10.53M | 10.37M | 10.03M | 9.59M | 9.28M | 8.66M | 8.40M | 8.03M | 7.83M | 7.82M | 7.37M |
|
Long-Term Investments
|
| | | | | -0.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | 4.90M | 4.68M | 4.41M | 4.41M | 4.41M | 4.41M | 4.41M | 4.41M | 4.41M | 4.41M | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | 0.62M | 0.56M | 0.60M | 1.48M | 0.60M | 1.48M | 1.48M | 1.48M | 1.48M | 0.90M | 1.48M | 1.48M | 1.48M | 1.48M | 1.48M |
|
Intangibles
|
1.40M | 1.39M | 1.48M | 1.51M | 1.59M | 1.59M | 1.63M | 1.63M | 1.62M | 1.63M | 1.68M | 1.70M | 1.69M | | | 1.69M | 1.71M | 1.70M | 7.57M | 7.71M | 7.55M | 7.26M | 6.82M | 6.49M | 6.33M | 6.01M | 5.70M | 5.37M | 5.05M | 4.80M | 4.78M | 4.58M | 4.21M | 4.07M | 3.20M | 3.05M | 2.87M | 2.75M | 2.66M | 2.55M | 2.47M | 2.38M | 2.35M | 2.26M | 2.22M | 2.16M | 2.09M | 2.03M | 8.37M | 1.89M | 1.85M | 1.77M | 8.92M | 2.33M | 2.28M | 6.18M | 13.06M | 5.74M | 5.46M | 5.19M | 12.39M | 4.21M | 3.97M | 3.71M | 10.75M | 10.75M | 10.73M | 10.73M |
|
Goodwill & Intangibles
|
1.40M | 1.39M | 1.48M | 1.51M | 1.59M | 1.59M | 1.63M | 1.63M | 1.62M | 1.63M | 1.68M | 1.70M | 1.69M | | | 1.69M | 1.71M | 1.70M | 12.47M | 12.38M | 11.96M | 11.67M | 11.23M | 10.89M | 10.74M | 10.42M | 10.11M | 9.78M | 5.05M | 4.80M | 4.78M | 4.58M | 4.21M | 4.07M | 3.20M | 3.05M | 2.87M | 2.75M | 2.66M | 2.55M | 2.47M | 2.38M | 2.35M | 2.26M | 2.22M | 2.16M | 2.09M | 2.03M | 8.37M | 1.89M | 1.85M | 1.77M | 9.27M | 2.95M | 2.85M | 6.78M | 14.55M | 6.34M | 6.95M | 6.67M | 13.87M | 5.70M | 4.87M | 5.20M | 12.24M | 12.24M | 12.22M | 12.22M |
|
Long-Term Deferred Tax
|
0.59M | 1.19M | 1.63M | 1.35M | 1.24M | 1.76M | 2.36M | 1.75M | 2.35M | 2.16M | 2.21M | 2.46M | 4.16M | | | 0.21M | | | 0.13M | 0.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.90M | 18.91M | 17.71M | 17.45M | 17.80M | 18.78M | 19.43M | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.35M | 0.35M | 0.09M | 0.07M | 0.03M | 1.27M | 1.79M | 1.89M | 2.42M | 2.33M | 2.33M | 2.98M | 4.00M | | 4.80M | 3.56M | 2.27M | 2.26M | 2.29M | 2.25M | 0.93M | 0.96M | 0.16M | 0.16M | 0.37M | 0.35M | 0.24M | 0.21M | 0.18M | 0.19M | 0.17M | 0.17M | 0.17M | 0.12M | 0.12M | 0.12M | 0.11M | 0.10M | 0.10M | 0.26M | 0.17M | 0.26M | 0.18M | 0.14M | 2.80M | 3.01M | 2.88M | 2.91M | 3.18M | 3.54M | 3.40M | 7.41M | 3.54M | 3.38M | 3.20M | 3.45M | 3.26M | 3.44M | 3.23M | 3.02M | 2.81M | 2.64M | 2.18M | 1.99M | 4.08M | 3.89M | 3.69M | 3.83M |
|
Non-Current Assets
|
25.35M | 28.04M | 29.04M | 33.05M | 32.88M | 35.51M | 39.57M | | 56.87M | 58.12M | 58.30M | 59.45M | 58.41M | | | 52.19M | 49.41M | 44.93M | 54.35M | 52.41M | 48.60M | 47.78M | 34.17M | 33.31M | 32.76M | 31.59M | 30.38M | 29.33M | 22.34M | 19.31M | 19.01M | 18.60M | 18.17M | 17.82M | 16.70M | 16.39M | 15.87M | 15.42M | 15.05M | 14.87M | 14.64M | 14.58M | 14.44M | 14.32M | 17.59M | 16.86M | 16.53M | 17.00M | 36.29M | 35.60M | 34.04M | 37.46M | 35.57M | 36.17M | 36.39M | 21.74M | 21.22M | 21.19M | 20.55M | 19.72M | 18.35M | 17.61M | 16.30M | 15.60M | 16.96M | 16.35M | 15.90M | 15.45M |
|
Assets
|
103.72M | 98.39M | 99.60M | 108.86M | 104.58M | 102.51M | 110.00M | 118.79M | 121.09M | 130.85M | 121.54M | 124.90M | 125.65M | | | 109.37M | 102.10M | 105.53M | 110.33M | 111.08M | 98.94M | 92.01M | 75.49M | 79.58M | 87.81M | 85.77M | 76.96M | 80.43M | 70.88M | 65.10M | 68.56M | 69.04M | 62.05M | 50.41M | 44.77M | 47.04M | 45.33M | 40.50M | 35.94M | 40.33M | 56.02M | 67.93M | 75.05M | 57.04M | 72.56M | 53.36M | 67.68M | 73.67M | 92.82M | 93.62M | 96.59M | 91.90M | 86.82M | 80.60M | 81.19M | 68.33M | 71.58M | 64.15M | 65.83M | 65.41M | 63.17M | 59.76M | 56.27M | 52.71M | 52.46M | 49.02M | 47.90M | 48.25M |
|
Accounts Payables
|
| | | | | | | | 12.48M | 16.55M | 10.38M | 15.49M | 14.30M | | | 13.36M | 7.77M | 10.64M | 11.93M | 11.20M | 8.53M | 6.94M | 9.07M | 16.62M | 11.00M | 13.01M | 8.69M | 12.02M | 11.72M | 10.20M | 12.38M | 12.32M | 11.63M | 9.61M | 7.84M | 11.69M | 11.68M | 10.21M | 8.85M | 11.35M | 19.71M | 26.86M | 32.40M | 16.95M | 19.83M | 13.66M | 13.38M | 19.36M | 17.05M | 18.53M | 16.42M | 11.77M | 9.86M | 7.41M | 5.94M | 13.46M | 13.40M | 11.52M | 15.56M | 18.87M | 18.35M | 14.42M | 14.45M | 13.41M | 13.27M | 12.59M | 13.54M | 14.52M |
|
Payables
|
| | | | | | | | 12.48M | 16.55M | 10.38M | 15.49M | 14.30M | | | 13.36M | 7.77M | 10.64M | 11.93M | 11.20M | 8.53M | 6.94M | 9.07M | 16.62M | 11.00M | 13.01M | 8.69M | 12.02M | 11.72M | 10.20M | 12.38M | 12.32M | 11.63M | 9.61M | 7.84M | 11.69M | 11.68M | 10.21M | 8.85M | 11.35M | 19.71M | 26.86M | 32.40M | 16.95M | 19.83M | 13.66M | 13.38M | 19.36M | 17.05M | 18.53M | 16.42M | 11.77M | 9.86M | 7.41M | 5.94M | 13.46M | 13.40M | 11.52M | 15.56M | 18.87M | 18.35M | 14.42M | 14.45M | 13.41M | 13.27M | 12.59M | 13.54M | 14.52M |
|
Accumulated Expenses
|
-1.93M | -0.33M | 0.70M | 0.74M | 3.79M | 3.60M | -0.36M | 3.72M | -1.61M | 2.31M | 2.55M | 3.51M | 3.02M | | | 6.76M | 5.46M | 5.96M | 4.43M | 4.72M | 4.60M | 4.01M | 3.69M | 5.07M | 5.20M | 3.83M | 3.94M | 3.47M | 6.59M | 6.34M | 5.74M | 5.96M | 5.99M | 5.13M | 5.45M | 5.16M | 4.17M | 4.91M | 4.83M | 5.31M | 7.41M | 8.33M | 8.27M | 6.24M | 7.23M | 5.80M | 10.19M | 13.92M | 13.23M | 9.86M | 11.31M | 10.50M | 8.43M | 7.36M | 6.26M | 8.41M | 10.55M | 10.04M | 11.61M | 11.66M | 9.44M | 9.84M | 11.71M | 12.53M | 12.73M | 13.17M | 9.41M | 8.72M |
|
Other Accumulated Expenses
|
0.11M | 0.01M | -0.00M | 0.01M | 0.05M | 0.02M | 0.03M | 0.04M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | | | 0.22M | 0.43M | 0.58M | 0.58M | 0.34M | 0.90M | 1.01M | 1.38M | 1.43M | 1.73M | 1.86M | 2.16M | 2.03M | 1.99M | 2.27M | 2.08M | 1.63M | 2.60M | 2.16M | 2.74M | 2.18M | 1.85M | 1.96M | 1.99M | 2.28M | 2.18M | 2.01M | 2.05M | 2.45M |
|
Short term Debt
|
0.81M | 0.76M | 0.69M | 0.65M | 0.56M | 0.58M | 1.20M | 1.26M | 1.14M | 1.85M | 2.35M | 2.34M | 2.79M | | | 2.74M | 2.60M | 2.45M | 3.33M | 3.68M | 3.45M | 3.19M | 2.93M | 2.68M | 1.83M | 1.72M | 1.58M | 1.16M | 0.75M | 0.56M | 0.24M | 0.19M | 0.15M | 0.11M | 0.09M | 0.09M | 0.08M | 0.08M | 0.08M | 0.08M | 0.10M | 0.10M | 0.08M | 0.06M | 0.04M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.35M | 0.00M | 0.26M | 0.35M | 0.35M | 0.35M | 0.35M | 0.65M | 0.80M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | | | 0.46M | 0.71M | 1.10M | 0.78M | 0.56M | 0.51M | 0.38M | 0.80M | 0.89M | 1.32M | 0.97M | 1.05M | 1.14M | 0.16M | 0.22M | 0.11M | 0.24M | 0.27M | 0.33M | 0.34M | 0.37M | 0.22M | 0.07M | 0.20M | 0.30M | 0.18M | 0.26M | 0.28M | 0.21M |
|
Current Deferred Revenue
|
| | | | 0.34M | | | 2.65M | 8.43M | 12.19M | 4.68M | 2.60M | 5.66M | | 6.88M | 4.53M | 4.20M | 5.39M | 2.18M | 2.52M | 1.93M | 1.67M | 1.67M | 1.62M | 1.52M | 1.52M | 1.38M | 1.40M | 1.26M | 0.31M | 0.60M | 0.69M | 1.56M | 0.82M | 0.85M | 0.28M | 0.50M | 0.09M | 0.12M | 0.12M | 0.12M | 0.12M | 0.11M | 0.09M | 0.11M | 0.09M | 0.22M | 0.13M | 0.09M | 0.20M | 0.08M | 0.17M | 0.08M | 0.13M | 0.08M | 0.17M | 0.48M | 0.73M | 1.86M | 0.17M | 0.26M | 0.24M | 0.36M | 0.29M | 0.49M | 0.44M | 0.34M | 0.19M |
|
Curent Deferred Tax Liability
|
| | | | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
10.95M | 7.19M | 9.19M | 16.71M | 12.45M | 10.63M | 14.21M | 22.99M | 24.23M | 32.90M | 19.97M | 23.94M | 22.72M | | | 24.32M | 18.77M | 23.08M | 20.50M | 20.77M | 17.19M | 14.52M | 16.09M | 24.73M | 18.32M | 18.88M | 14.53M | 17.02M | 19.29M | 17.41M | 18.97M | 19.16M | 18.40M | 15.67M | 14.23M | 17.20M | 16.42M | 15.29M | 13.88M | 16.86M | 27.34M | 35.41M | 40.86M | 23.33M | 27.20M | 19.56M | 23.80M | 33.42M | 30.37M | 28.60M | 27.82M | 22.46M | 18.37M | 14.92M | 12.29M | 22.06M | 24.45M | 22.32M | 29.05M | 30.70M | 28.05M | 24.77M | 26.87M | 26.58M | 26.84M | 26.55M | 23.95M | 24.23M |
|
Non-Current Debt
|
3.65M | 3.49M | 3.34M | 3.37M | 3.16M | 3.00M | 4.93M | 4.62M | 4.22M | 6.08M | 6.93M | 6.34M | 6.70M | | | 4.72M | 4.11M | 3.40M | 5.04M | 3.76M | 3.15M | 2.60M | 2.09M | 1.68M | 3.22M | 3.88M | 2.81M | 5.29M | 4.02M | 2.77M | 5.10M | 6.10M | 6.82M | 4.02M | 3.23M | 3.75M | 3.91M | 2.39M | 1.48M | 3.33M | 9.20M | 8.97M | 3.75M | 0.83M | 10.01M | 6.50M | 7.93M | | | | | | | | 5.00M | 5.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 9.00M | 7.50M | 7.00M | 5.25M | 5.75M | 5.75M |
|
Non-Current Deffered Revenue
|
| | | | 0.19M | 0.23M | 1.15M | 1.04M | 1.78M | 1.67M | 1.58M | 1.53M | 3.05M | | | 3.07M | 1.26M | 1.37M | 1.35M | 1.34M | 1.32M | 1.29M | 1.27M | 1.25M | 1.23M | 1.21M | 1.06M | 1.04M | 1.02M | 1.00M | 0.98M | 0.96M | 0.94M | 0.94M | 0.95M | 0.95M | 0.94M | 0.85M | 0.83M | 0.81M | 0.79M | 0.77M | 0.75M | 0.73M | 0.71M | 0.70M | 0.68M | 0.66M | 0.64M | 0.62M | 0.60M | 0.58M | 0.56M | 0.55M | 0.53M | 0.51M | 0.49M | 0.47M | 0.45M | 0.43M | 0.41M | 0.39M | 0.38M | 0.36M | 0.34M | 0.32M | 0.30M | 0.28M |
|
Non-Current Deferred Tax Liability
|
| | | | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
0.43M | 0.46M | 0.51M | 0.57M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.41M | | | 0.40M | 0.19M | 0.25M | 0.94M | 0.87M | 0.27M | 0.27M | 0.52M | 0.52M | 0.52M | 0.53M | 0.53M | 0.54M | 0.56M | 0.44M | 0.44M | 0.44M | 0.44M | 0.56M | 0.54M | 0.51M | 0.52M | 0.61M | 0.62M | 0.63M | 0.64M | 0.66M | 0.69M | 0.67M | 3.55M | 4.01M | 3.99M | 3.77M | 3.70M | 3.52M | 3.41M | 2.77M | 2.76M | 2.55M | 2.38M | 2.60M | 3.38M | 4.56M | 3.69M | 3.62M | 2.16M | 2.26M | 1.05M | 0.74M | 3.43M | 3.21M | 3.02M | 2.86M |
|
Total Non-Current Liabilities
|
14.59M | 10.68M | 12.53M | 20.09M | 15.79M | 13.86M | 20.29M | 28.65M | 30.23M | 40.65M | 28.48M | 31.81M | 32.48M | | | 32.11M | 24.14M | 27.86M | 26.90M | 25.87M | 21.66M | 18.41M | 19.45M | 27.66M | 22.77M | 23.96M | 18.41M | 23.35M | 24.33M | 21.18M | 25.05M | 26.22M | 26.16M | 20.63M | 18.41M | 21.89M | 21.38M | 18.53M | 16.19M | 21.04M | 37.41M | 45.22M | 45.42M | 24.95M | 37.98M | 20.30M | 32.45M | 34.11M | 31.05M | 29.25M | 28.45M | 23.07M | 18.96M | 15.48M | 17.83M | 27.58M | 34.95M | 32.79M | 39.50M | 41.13M | 38.47M | 38.42M | 39.42M | 37.50M | 37.15M | 35.01M | 33.50M | 33.55M |
|
Total Liabilities
|
15.03M | 11.15M | 13.03M | 20.66M | 16.19M | 14.26M | 20.69M | 29.05M | 30.63M | 41.05M | 28.88M | 32.21M | 32.88M | | | 32.51M | 24.33M | 28.11M | 27.84M | 26.75M | 21.93M | 18.68M | 19.97M | 28.19M | 23.29M | 24.49M | 18.93M | 23.89M | 24.89M | 21.62M | 25.49M | 26.66M | 26.60M | 21.19M | 18.95M | 22.40M | 21.90M | 19.14M | 16.81M | 21.67M | 38.05M | 45.87M | 46.12M | 25.62M | 41.53M | 24.32M | 36.44M | 37.88M | 34.75M | 32.77M | 31.86M | 25.84M | 21.72M | 18.03M | 20.21M | 30.17M | 38.33M | 37.34M | 43.19M | 44.75M | 40.63M | 40.68M | 40.47M | 38.24M | 40.58M | 38.21M | 36.52M | 36.41M |
|
Total Debt
|
4.46M | 4.25M | 4.03M | 4.02M | 3.72M | 3.58M | 6.14M | 5.88M | 5.36M | 7.93M | 9.28M | 8.69M | 9.49M | | | 7.46M | 6.71M | 5.86M | 8.37M | 7.44M | 6.60M | 5.78M | 5.02M | 4.36M | 5.05M | 5.60M | 4.39M | 6.45M | 4.77M | 3.33M | 5.34M | 6.29M | 6.97M | 4.13M | 3.31M | 3.83M | 3.99M | 2.47M | 1.56M | 3.41M | 9.30M | 9.07M | 3.83M | 0.89M | 10.05M | 6.51M | 7.94M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 5.02M | 5.02M | 10.02M | 10.02M | 10.01M | 10.35M | 10.00M | 10.26M | 9.35M | 7.85M | 7.35M | 5.60M | 6.40M | 6.55M |
|
Common Equity
|
88.69M | 87.25M | 86.57M | 88.20M | 88.39M | 88.25M | 89.31M | 89.74M | 90.45M | 89.81M | 92.66M | 92.69M | 92.77M | | | 76.86M | 77.77M | 77.43M | 82.50M | 84.34M | 77.01M | 73.33M | 55.52M | 51.40M | 64.51M | 61.27M | 58.03M | 56.54M | 45.98M | 43.48M | 43.08M | 42.38M | 35.45M | 29.22M | 25.82M | 24.64M | 23.42M | 21.36M | 19.13M | 18.66M | 17.97M | 22.06M | 28.93M | 31.42M | 31.04M | 29.05M | 31.24M | 35.79M | 58.07M | 60.84M | 64.73M | 66.06M | 65.10M | 62.57M | 60.98M | 38.15M | 33.25M | 26.80M | 22.64M | 20.66M | 22.54M | 19.08M | 15.80M | 14.47M | 11.88M | 10.81M | 11.38M | 11.84M |
|
Shareholder's Equity
|
88.69M | | | | 88.39M | | | | 90.45M | 89.81M | 92.66M | 92.69M | 92.77M | | | 76.86M | 77.77M | 77.43M | 82.50M | 84.34M | 77.01M | 73.33M | 55.52M | 51.40M | 64.51M | 61.27M | 58.03M | 56.54M | 45.98M | 43.48M | 43.08M | 42.38M | 35.45M | 29.22M | 25.82M | 24.64M | 23.42M | 21.36M | 19.13M | 18.66M | 17.97M | 22.06M | 28.93M | 31.42M | 31.04M | 29.05M | 31.24M | 35.79M | 58.07M | 60.84M | 64.73M | 66.06M | 65.10M | 62.57M | 60.98M | 38.15M | 33.25M | 26.80M | 22.64M | 20.66M | 22.54M | 19.08M | 15.80M | 14.47M | 11.88M | 10.81M | 11.38M | 11.84M |
|
Liabilities and Shareholders Equity
|
103.72M | 98.39M | 99.60M | 108.86M | 104.58M | 102.51M | 110.00M | 118.79M | 121.09M | 130.85M | 121.54M | 124.90M | 125.65M | | | 109.37M | 102.10M | 105.53M | 110.33M | 111.08M | 98.94M | 92.01M | 75.49M | 79.58M | 87.81M | 85.77M | 76.96M | 80.43M | 70.88M | 65.10M | 68.56M | 69.04M | 62.05M | 50.41M | 44.77M | 47.04M | 45.33M | 40.50M | 35.94M | 40.33M | 56.02M | 67.93M | 75.05M | 57.04M | 72.56M | 53.36M | 67.68M | 73.67M | 92.82M | 93.62M | 96.59M | 91.90M | 86.82M | 80.60M | 81.19M | 68.33M | 71.58M | 64.15M | 65.83M | 65.41M | 63.17M | 59.76M | 56.27M | 52.71M | 52.46M | 49.02M | 47.90M | 48.25M |
|
Treasury Shares
|
| | | | 0.12M | | | | 0.02M | 7.41M | 7.39M | 7.49M | 0.28M | 8.83M | 9.73M | 10.34M | 2.72M | 10.34M | 10.34M | 9.50M | 0.02M | 9.41M | 9.41M | 9.41M | 9.42M | 9.42M | 9.42M | 9.43M | 9.43M | 9.43M | 9.43M | 9.43M | 9.43M | 9.43M | 9.43M | 0.00M | 1.49M | 9.43M | 9.44M | 9.44M | 1.31M | 9.46M | 9.46M | 9.46M | 0.77M | 9.47M | 9.47M | 9.47M | 9.47M | 9.47M | 9.47M | 9.48M | 9.47M | 9.48M | 10.00M | 9.47M | 9.47M | 9.47M | 9.47M | 9.47M | 9.47M | 9.47M | 9.47M | 9.47M | 0.95M | 9.49M | 0.78M | 0.76M |
|
Retained Earnings
|
1.36M | -0.72M | -1.66M | -0.90M | -2.12M | -2.65M | -2.12M | -2.30M | -1.78M | -2.57M | -1.21M | -1.14M | -1.29M | | | -12.24M | -11.69M | -12.47M | -10.07M | -9.05M | -17.89M | -22.25M | -40.60M | -45.26M | -49.95M | -53.60M | -57.20M | -59.21M | -70.08M | -73.02M | -73.99M | -75.07M | -82.37M | -88.93M | -92.60M | -94.03M | -95.49M | -97.78M | -100.22M | -100.89M | -101.77M | -97.80M | -91.08M | -88.77M | -89.31M | -91.52M | -89.61M | -85.30M | -63.17M | -60.66M | -57.00M | -55.90M | -57.08M | -59.91M | -62.25M | -86.31M | -91.42M | -98.06M | -102.45M | -104.70M | -103.09M | -106.85M | -110.47M | -111.98M | -114.89M | -116.14M | -116.72M | -116.56M |