|
Cash & Equivalents
|
9.77M | 9.77M | 10.70M | 1.88M | 1.91M | 0.61M | 0.95M | 2.21M | 2.21M | 2.21M | 1.36M | 3.48M | 8.52M | 8.04M | 9.21M | 0.94M | 0.66M | 2.50M | 7.03M | 8.26M | 6.90M | 11.06M | 16.12M | 22.59M | 16.53M | 20.43M | 24.20M | 30.15M | 23.52M | 25.42M | 28.16M | 35.32M | 23.99M | 28.57M | 31.61M | 37.94M | 35.58M | 38.50M | 6.45M | 32.39M | 20.95M | 23.92M | 25.16M | 16.10M | 13.83M | 19.49M | 18.58M | 23.63M | 22.67M | 28.46M | 27.25M | 32.91M | 28.97M | 30.27M | 30.57M | 37.70M | 35.48M | 39.88M | 37.95M | 46.36M | 45.27M | 45.70M | 45.87M | 51.70M | 49.23M | 50.73M | 49.37M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.94M | | | 22.86M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
9.77M | 9.77M | 10.70M | 1.88M | 1.91M | 0.61M | 0.95M | 2.21M | 2.21M | 2.21M | 1.36M | 3.48M | 8.52M | 8.04M | 9.21M | 0.94M | 0.66M | 2.50M | 7.03M | 8.26M | 6.90M | 11.06M | 16.12M | 22.59M | 16.53M | 20.43M | 24.20M | 30.15M | 23.52M | 25.42M | 28.16M | 35.32M | 23.99M | 28.57M | 31.61M | 37.94M | 35.58M | 38.50M | 6.45M | 47.34M | 20.95M | 23.92M | 48.02M | 16.10M | 13.83M | 19.49M | 18.58M | 23.63M | 22.67M | 28.46M | 27.25M | 32.91M | 28.97M | 30.27M | 30.57M | 37.70M | 35.48M | 39.88M | 37.95M | 46.36M | 45.27M | 45.70M | 45.87M | 51.70M | 49.23M | 50.73M | 49.37M |
|
Receivables - Net
|
0.92M | 0.86M | 0.44M | 0.48M | -0.52M | 0.09M | -0.43M | 7.31M | 0.94M | 7.77M | 8.79M | 9.05M | 9.09M | 9.16M | 11.12M | 12.13M | 10.20M | 11.96M | 12.73M | 12.97M | 11.24M | 11.71M | 15.09M | 13.72M | 12.83M | 13.75M | 15.23M | 16.61M | 13.11M | 14.51M | 15.26M | 15.01M | 16.73M | 15.13M | 15.95M | 15.64M | 15.41M | 15.53M | 17.48M | 16.45M | 17.01M | 16.66M | 16.81M | 17.05M | 15.52M | 14.11M | 16.32M | 20.08M | 19.72M | 18.65M | 22.11M | 20.73M | 18.76M | 17.40M | 19.04M | 17.50M | 17.42M | 14.26M | 16.17M | 15.36M | 14.27M | 13.41M | 14.13M | 14.38M | 13.81M | 13.26M | 14.42M |
|
Receivables
|
0.92M | 0.86M | 0.44M | 0.48M | -0.52M | 0.09M | -0.43M | 7.31M | 0.94M | 7.77M | 8.79M | 9.05M | 9.09M | 9.16M | 11.12M | 12.13M | 10.20M | 11.96M | 12.73M | 12.97M | 11.24M | 11.71M | 15.09M | 13.72M | 12.83M | 13.75M | 15.23M | 16.61M | 13.11M | 14.51M | 15.26M | 15.01M | 16.73M | 15.13M | 15.95M | 15.64M | 15.41M | 15.53M | 17.48M | 16.45M | 17.01M | 16.66M | 16.81M | 17.05M | 15.52M | 14.11M | 16.32M | 20.08M | 19.72M | 18.65M | 22.11M | 20.73M | 18.76M | 17.40M | 19.04M | 17.50M | 17.42M | 14.26M | 16.17M | 15.36M | 14.27M | 13.41M | 14.13M | 14.38M | 13.81M | 13.26M | 14.42M |
|
Raw Materials
|
0.38M | 2.09M | 1.92M | 1.74M | 1.87M | 2.14M | 1.97M | 1.72M | 2.11M | 1.91M | 1.89M | 1.64M | | 1.59M | | | | | | | | | | | | | | 2.21M | | | 2.06M | 2.12M | 2.48M | 2.42M | 2.67M | 2.55M | 3.18M | 3.12M | 3.04M | 3.22M | 3.56M | 4.05M | 5.37M | 5.67M | 5.60M | 5.25M | 6.14M | 6.44M | 6.43M | 6.09M | 7.34M | 9.66M | 11.01M | 13.78M | 13.29M | 11.02M | 10.95M | 10.47M | 9.81M | 9.44M | 9.17M | 8.82M | 8.82M | 7.88M | 7.99M | 6.99M | 7.15M |
|
Finished Goods
|
5.79M | 5.30M | 4.67M | 4.45M | 4.19M | 4.47M | 4.30M | 4.30M | 4.75M | 4.75M | 4.32M | 4.82M | | 5.04M | | | | | | | | | | | | | | 6.08M | | | 4.71M | 5.25M | 5.64M | 6.05M | 5.64M | 5.46M | 4.82M | 5.15M | 4.58M | 4.76M | 5.28M | 5.34M | 5.09M | 5.41M | 5.62M | 5.83M | 5.29M | 5.07M | 5.51M | 5.67M | 5.50M | 5.90M | 6.81M | 7.76M | 8.54M | 6.74M | 6.84M | 6.91M | 6.34M | 6.16M | 6.41M | 7.11M | 7.23M | 6.68M | 7.19M | 7.52M | 7.16M |
|
Inventory
|
8.16M | 3.03M | 3.79M | 6.19M | 0.06M | -0.49M | -0.08M | 6.02M | -0.80M | -0.59M | 6.21M | 6.46M | 6.87M | -0.16M | 6.42M | 7.13M | 7.58M | 6.94M | 7.12M | 6.73M | 7.02M | 7.29M | 6.56M | 7.36M | 7.78M | 8.24M | 8.47M | 8.29M | 7.78M | 7.21M | 6.77M | 7.37M | 8.12M | 8.47M | 8.31M | 8.01M | 8.00M | 8.27M | 7.62M | 7.98M | 8.84M | 9.39M | 10.47M | 11.08M | 11.22M | 11.08M | 11.43M | 11.51M | 11.95M | 11.76M | 12.84M | 15.56M | 17.82M | 21.54M | 21.83M | 17.76M | 17.79M | 17.38M | 16.15M | 15.60M | 15.58M | 15.93M | 16.05M | 14.56M | 15.18M | 14.52M | 14.31M |
|
Current Deferred Tax Assets
|
1.18M | | | 1.37M | 1.29M | 1.26M | 1.24M | 1.22M | 1.18M | 1.10M | 1.00M | 1.04M | | 0.99M | | | | | | | | | | 0.62M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
1.16M | 1.34M | 1.39M | 0.54M | 0.38M | 0.76M | 1.02M | 0.64M | 0.59M | 0.47M | 1.74M | 1.24M | 0.91M | 1.04M | 1.66M | 1.50M | 1.31M | 1.14M | 1.47M | 1.36M | 0.99M | 0.95M | 1.00M | 1.47M | 1.24M | 1.06M | 1.85M | 1.65M | 1.37M | 1.30M | 3.17M | 1.98M | 1.25M | 1.38M | 2.44M | 1.90M | 1.37M | 0.96M | 2.41M | 1.86M | 1.45M | 0.86M | 2.69M | 2.10M | 1.50M | 0.97M | 2.84M | 2.14M | 1.59M | 1.00M | 3.36M | 2.53M | 1.85M | 2.30M | 4.62M | 2.79M | 2.07M | 1.12M | 4.58M | 2.87M | 2.40M | 1.43M | 4.85M | 2.98M | 2.30M | 2.19M | 3.53M |
|
Current Assets
|
24.30M | 23.20M | 25.25M | 19.09M | 19.23M | 18.43M | 19.35M | 17.04M | 16.14M | 17.56M | 18.73M | 20.95M | 26.15M | 25.62M | 29.06M | 22.45M | 20.54M | 23.40M | 29.26M | 30.18M | 26.91M | 31.84M | 39.56M | 45.77M | 39.02M | 44.18M | 50.21M | 56.69M | 45.78M | 48.44M | 53.37M | 59.68M | 50.09M | 53.55M | 58.30M | 63.48M | 60.35M | 63.27M | 68.85M | 73.62M | 71.00M | 73.73M | 78.00M | 46.32M | 42.08M | 45.66M | 49.16M | 57.36M | 55.93M | 59.88M | 65.56M | 71.74M | 67.41M | 71.51M | 76.05M | 75.75M | 72.76M | 72.63M | 74.85M | 80.19M | 77.52M | 76.48M | 80.91M | 83.62M | 80.52M | 80.70M | 81.62M |
|
Construction in Progress
|
| | | | | | | | | | | 0.00M | | | | 0.06M | | | | 0.04M | | | | 0.19M | | | | 0.09M | | | | 0.03M | | | | | | | | 0.51M | | | | 0.20M | | | | 0.23M | | | | 0.11M | | | | 0.54M | | | | 1.35M | | | | 0.34M | | | |
|
Property, Plant & Equipment (Net)
|
6.59M | 6.57M | 6.45M | 6.30M | 6.12M | 6.02M | 5.89M | 5.78M | 5.64M | 5.57M | 5.39M | 5.27M | 5.16M | 5.05M | 4.93M | 4.82M | 4.76M | 4.95M | 4.90M | 4.76M | 4.64M | 4.55M | 4.45M | 4.48M | 4.58M | 4.67M | 4.62M | 4.64M | 4.55M | 4.48M | 4.48M | 4.40M | 6.97M | 7.04M | 7.02M | 7.00M | 7.27M | 7.46M | 7.68M | 8.38M | 8.53M | 8.80M | 8.90M | 8.91M | 8.83M | 8.66M | 8.65M | 8.60M | 8.74M | 8.67M | 8.62M | 8.57M | 8.36M | 8.50M | 8.56M | 8.40M | 8.59M | 8.70M | 9.06M | 8.95M | 9.12M | 9.47M | 9.51M | 9.70M | 9.91M | 10.02M | 10.32M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.90M | 14.94M | 22.76M | 22.90M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M |
|
Goodwill & Intangibles
|
3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M |
|
Long-Term Deferred Tax
|
| | | 1.10M | | | | 0.86M | | 0.87M | 0.63M | 1.58M | 0.77M | 0.76M | 0.65M | 1.98M | 0.78M | 0.87M | 0.90M | 1.79M | 0.77M | 0.84M | 0.79M | 0.00M | 0.64M | 0.71M | 0.47M | 0.11M | 0.11M | 0.10M | 0.10M | 0.02M | 0.14M | 0.36M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 1.59M | 0.00M | 0.00M | 0.00M | 1.77M | 0.01M | 0.01M | 0.01M | 0.42M | 0.01M | 0.41M | 0.21M | 0.92M | 0.49M | 0.76M | 0.08M | 0.19M | | 0.49M | | 0.36M | 0.35M | 0.35M | 0.39M |
|
Other Non-Current Assets
|
0.53M | -0.28M | 0.59M | 0.47M | 0.66M | 0.66M | 0.67M | 0.71M | -0.04M | 0.75M | 1.50M | 0.76M | | -0.14M | 0.83M | 0.84M | 0.89M | 0.90M | 0.92M | 0.96M | 0.99M | 1.00M | 1.01M | 1.03M | 1.07M | 1.07M | 1.06M | 1.09M | 1.11M | 1.12M | 1.15M | 2.94M | | | | 3.08M | 3.07M | 1.33M | 1.34M | 1.31M | 1.36M | 1.39M | 1.42M | 1.45M | 1.41M | 1.48M | 1.52M | 1.59M | 1.58M | 1.64M | 1.67M | 1.70M | 1.66M | 1.56M | 1.58M | 5.87M | 5.77M | 5.62M | 5.16M | 4.44M | 4.42M | 4.33M | 3.60M | 3.73M | 3.61M | 3.37M | 3.38M |
|
Non-Current Assets
|
10.64M | 13.88M | 13.82M | 10.44M | 10.30M | 10.20M | 10.09M | 0.71M | 9.92M | 0.75M | 1.50M | 1.75M | 1.73M | 2.03M | 1.95M | 1.86M | 1.82M | 1.73M | 1.63M | 1.60M | 1.54M | 1.48M | 1.41M | 1.36M | 1.32M | 1.25M | 1.27M | 1.30M | 1.32M | 2.89M | 2.92M | 2.94M | 2.99M | 2.99M | 3.05M | 13.62M | 13.88M | 12.33M | 12.56M | 13.21M | 14.09M | 14.48M | 14.52M | 14.66M | 14.44M | 14.26M | 14.22M | 14.21M | 14.25M | 17.41M | 17.29M | 17.18M | 17.03M | 17.43M | 16.97M | 21.93M | 21.52M | 21.74M | 20.74M | 20.05M | 21.69M | 23.14M | 21.96M | 22.27M | 22.23M | 22.08M | 22.23M |
|
Assets
|
34.94M | 37.08M | 39.07M | 29.53M | 29.53M | 28.64M | 29.44M | 27.06M | 26.05M | 27.41M | 29.14M | 31.49M | 36.57M | 36.23M | 39.47M | 32.67M | 30.65M | 33.61M | 39.31M | 40.07M | 36.62M | 41.40M | 48.95M | 55.14M | 48.45M | 53.63M | 59.63M | 66.27M | 55.29M | 59.44M | 64.40M | 70.56M | 63.70M | 67.47M | 71.92M | 77.09M | 74.24M | 75.60M | 81.42M | 86.84M | 85.09M | 88.22M | 92.52M | 60.98M | 56.52M | 59.92M | 63.39M | 71.57M | 70.18M | 77.29M | 82.85M | 88.92M | 84.44M | 88.95M | 93.02M | 97.68M | 94.28M | 94.38M | 95.59M | 100.23M | 99.21M | 99.62M | 102.87M | 105.89M | 102.75M | 102.78M | 103.85M |
|
Accounts Payables
|
-1.82M | 0.74M | 0.56M | 0.86M | 0.81M | 1.22M | 0.19M | 0.86M | 0.75M | 1.07M | 0.14M | 1.02M | 1.39M | 1.22M | | 2.74M | 2.05M | 1.64M | 2.06M | 1.79M | 1.36M | 1.42M | 2.00M | 2.35M | 1.41M | 1.29M | 1.57M | 2.49M | 2.12M | 1.99M | 2.03M | 2.31M | 1.79M | 2.11M | 2.16M | 2.60M | 2.05M | 1.45M | 2.55M | 2.77M | 2.02M | 1.73M | 2.86M | 2.38M | 2.16M | 2.15M | 2.15M | 2.47M | 1.89M | 2.16M | 1.85M | 3.35M | 2.40M | 2.68M | 2.58M | 2.29M | 2.05M | 1.87M | 1.47M | 2.09M | 2.86M | 2.29M | 2.59M | 2.66M | 2.19M | 2.06M | 2.08M |
|
Notes Payables
|
| | | | | | | | | | | | | | | 0.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | 4.95M | | | | 8.58M | | | | 8.58M | | 2.22M | 2.22M | 2.22M | | 2.42M | 2.42M | 2.42M | | 2.83M | 2.83M | 2.83M | 2.83M | 2.83M | 2.83M | 2.83M | 2.83M | 3.03M | 3.03M | | 3.03M | 3.23M | 3.23M | 3.23M | 3.23M | 3.33M | 3.33M | 3.33M | 3.33M | 3.43M | 3.43M | 3.43M | 3.43M | 3.43M | 3.43M |
|
Payables
|
-1.82M | 0.74M | 0.56M | 0.86M | 0.81M | 1.22M | 0.19M | 0.86M | 0.75M | 1.07M | 0.14M | 1.02M | 1.39M | 1.22M | | 3.06M | 2.05M | 1.64M | 2.06M | 1.79M | 1.36M | 1.42M | 2.00M | 7.30M | 1.41M | 1.29M | 1.57M | 11.07M | 2.12M | 1.99M | 2.03M | 10.89M | 1.79M | 4.33M | 4.38M | 4.82M | 2.05M | 3.88M | 4.98M | 5.20M | 2.02M | 4.56M | 5.68M | 5.21M | 4.98M | 4.98M | 4.97M | 5.30M | 4.71M | 5.19M | 4.88M | 3.35M | 5.43M | 5.91M | 5.81M | 5.52M | 5.28M | 5.20M | 4.80M | 5.42M | 6.19M | 5.72M | 6.02M | 6.09M | 5.62M | 5.49M | 5.51M |
|
Accumulated Expenses
|
-1.97M | -1.69M | 1.64M | 1.68M | -0.41M | 1.39M | 0.27M | 1.43M | -1.11M | -1.11M | 1.01M | 2.10M | 1.33M | 2.23M | | 3.67M | 1.90M | 2.38M | 3.11M | 3.93M | 1.71M | 2.08M | 3.04M | 4.18M | 2.13M | 2.51M | 3.44M | 4.67M | 2.50M | 3.09M | 3.24M | 4.32M | 2.57M | 3.44M | 4.28M | 4.85M | 2.88M | 3.18M | 4.06M | 5.29M | 2.97M | 3.40M | 4.28M | 4.62M | 3.01M | 2.85M | 3.64M | 5.43M | 3.40M | 4.55M | 5.49M | 7.18M | 3.59M | 3.94M | 4.76M | 5.00M | 3.27M | 4.17M | 3.42M | 4.43M | 2.93M | 2.85M | 3.31M | 3.87M | 2.89M | 3.01M | 3.37M |
|
Other Accumulated Expenses
|
-0.13M | -0.88M | 1.43M | -0.05M | 1.34M | 1.30M | -0.56M | 1.77M | 1.91M | 1.86M | 2.31M | 2.14M | | 0.00M | | | | | | | | | | 3.57M | | | | 3.05M | | | | | | | | 3.58M | | 3.47M | 3.79M | 3.59M | 4.13M | 5.03M | 6.59M | 5.40M | 3.55M | 4.21M | 5.79M | 5.57M | 4.59M | 4.64M | 5.29M | 4.86M | 3.58M | 6.03M | 7.08M | 7.53M | 5.19M | 3.88M | 3.91M | 4.39M | 3.04M | 3.28M | 3.46M | 4.06M | 2.82M | 3.63M | 3.65M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | 0.32M | 0.30M | 0.37M | 0.35M | 0.31M | 0.28M | 0.25M | 0.19M | 0.40M | 0.40M | 0.38M | 0.45M | 0.46M | 0.43M | 0.45M | 0.44M | 0.43M | 0.45M | 0.45M | 0.39M | 0.48M | 0.76M | 0.71M | 0.72M | 0.75M | 0.76M |
|
Current Taxes
|
| | | 0.23M | 0.53M | 0.15M | | 0.21M | 0.43M | 0.07M | | | 1.88M | | | 0.23M | 0.71M | 0.15M | 0.17M | 0.13M | 0.47M | | 0.46M | 1.22M | 1.61M | 0.94M | 0.37M | 0.43M | 1.08M | 0.74M | 0.13M | 0.49M | 2.53M | 0.50M | 0.55M | 0.57M | 1.55M | 0.91M | | 0.06M | 0.69M | 0.74M | | 0.42M | 1.53M | 2.86M | | 0.98M | 2.73M | 0.28M | | 0.00M | 1.87M | | | 0.11M | 1.45M | 0.26M | | 0.19M | 1.30M | 0.10M | | 0.71M | 1.68M | | |
|
Total Current Liabilities
|
3.03M | 4.05M | 4.55M | 13.37M | 12.48M | 10.96M | 10.78M | 6.68M | 4.91M | 5.13M | 6.01M | 6.73M | 7.91M | 7.19M | 8.68M | 11.53M | 8.00M | 8.33M | 11.04M | 12.55M | 6.81M | 8.39M | 11.88M | 19.02M | 9.45M | 10.72M | 12.57M | 23.55M | 9.79M | 11.24M | 11.81M | 22.73M | 12.23M | 14.46M | 16.46M | 18.10M | 11.19M | 13.90M | 16.59M | 18.41M | 11.44M | 16.32M | 20.02M | 20.48M | 14.85M | 17.55M | 18.09M | 21.87M | 17.64M | 18.67M | 21.26M | 22.79M | 16.71M | 19.52M | 20.98M | 22.39M | 16.77M | 15.64M | 15.07M | 18.08M | 14.44M | 13.44M | 15.02M | 17.44M | 14.37M | 13.81M | 14.56M |
|
Non-Current Debt
|
| | | 7.50M | 7.50M | 5.50M | 4.15M | | | | | | | | | 0.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
0.13M | | | 0.15M | 0.13M | 0.12M | 0.13M | 0.13M | 0.12M | 0.12M | 0.11M | 0.11M | | 0.11M | 0.12M | 0.06M | 0.06M | 0.07M | 0.11M | 0.12M | 0.15M | 0.19M | 0.21M | 0.11M | 0.15M | 0.20M | 0.23M | 0.27M | 0.31M | 0.33M | 0.35M | 0.38M | 0.43M | 0.50M | 0.55M | 0.61M | 0.67M | 0.20M | 0.23M | 0.25M | 0.31M | 0.34M | 0.22M | 0.19M | 0.20M | 0.20M | 0.22M | 0.26M | 0.29M | 0.31M | 0.18M | 0.19M | 0.20M | 0.20M | 0.18M | 0.20M | 0.20M | 0.20M | 0.19M | 0.16M | 0.14M | 0.12M | 0.11M | 0.07M | 0.02M | -0.03M | -0.09M |
|
Non-Current Deferred Tax Liability
|
| | | 0.66M | | | | 1.22M | | 1.10M | 1.00M | 1.04M | 1.06M | 0.99M | 0.98M | 0.61M | 0.63M | 0.73M | 0.83M | 1.03M | 1.19M | 1.33M | 1.47M | 0.93M | 1.07M | 0.93M | 0.91M | 0.37M | 0.45M | 0.05M | 0.53M | 0.14M | | | 0.03M | 0.21M | 0.29M | 0.04M | 0.35M | 0.57M | 0.42M | 0.21M | 0.32M | 1.92M | 0.54M | 0.19M | 0.42M | 1.89M | 0.17M | 0.07M | 0.42M | 0.43M | 0.17M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.08M | | 0.02M | | 0.34M | 0.18M | 0.20M | 0.10M | 0.47M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69M | 0.79M | 0.70M | 0.42M | 0.68M | 0.29M | 0.26M | 0.25M | 0.21M | 3.17M | 3.06M | 3.37M | 3.03M | 2.98M | 3.10M | 3.21M | 3.15M | 3.15M | 2.93M | 2.95M | 4.68M | 5.39M | 5.66M | 5.28M | 5.17M | 5.14M | 4.94M |
|
Other Non-Current Liabilities
|
1.03M | 2.29M | 2.25M | 0.99M | 1.04M | 1.04M | 1.08M | 1.77M | 0.81M | 1.86M | 2.31M | 2.14M | 1.71M | 2.29M | 2.58M | 4.21M | 2.73M | 2.81M | 3.50M | 3.58M | 2.46M | 3.23M | 3.60M | 1.23M | 3.17M | 3.75M | 3.91M | 3.05M | 3.20M | 3.45M | 3.29M | 3.34M | 3.95M | 3.95M | 3.85M | 1.95M | 3.44M | 1.65M | 1.71M | 1.54M | 1.34M | 1.52M | 1.81M | 2.17M | 1.30M | 1.67M | 2.26M | 2.39M | 1.72M | 1.83M | 1.66M | 1.67M | 1.12M | 1.07M | 0.91M | 0.99M | 0.67M | 0.71M | 0.59M | 0.60M | 0.54M | 0.52M | 0.53M | 0.53M | 0.47M | 0.52M | 0.54M |
|
Total Non-Current Liabilities
|
4.21M | 4.05M | 4.55M | 14.74M | 13.77M | 12.22M | 12.02M | 7.02M | 6.08M | 5.22M | 5.61M | 6.43M | 7.95M | 6.62M | 7.79M | 8.71M | 6.65M | 6.98M | 9.17M | 10.87M | 6.30M | 7.30M | 10.60M | 19.94M | 8.22M | 8.96M | 10.66M | 22.07M | 8.37M | 9.01M | 10.32M | 21.16M | 9.37M | 11.98M | 14.41M | 19.07M | 10.10M | 13.94M | 16.94M | 18.97M | 12.91M | 17.00M | 20.73M | 21.23M | 16.27M | 18.58M | 19.32M | 22.80M | 18.57M | 22.40M | 25.23M | 26.70M | 20.41M | 22.95M | 24.09M | 25.52M | 19.85M | 18.58M | 17.83M | 20.78M | 18.96M | 18.34M | 20.26M | 22.18M | 19.01M | 18.30M | 19.20M |
|
Total Liabilities
|
5.25M | 6.33M | 6.80M | 15.73M | 14.81M | 13.26M | 13.10M | 8.79M | 6.89M | 7.08M | 7.92M | 8.57M | 9.66M | 8.90M | 10.37M | 12.93M | 9.38M | 9.79M | 12.66M | 14.44M | 8.76M | 10.52M | 14.20M | 21.17M | 11.39M | 12.71M | 14.57M | 25.12M | 11.57M | 12.45M | 13.61M | 24.50M | 13.32M | 15.93M | 18.26M | 21.02M | 13.53M | 15.59M | 18.65M | 20.52M | 14.25M | 18.53M | 22.55M | 23.41M | 17.58M | 20.25M | 21.59M | 25.19M | 20.29M | 24.23M | 26.89M | 28.37M | 21.53M | 24.02M | 25.00M | 26.51M | 20.52M | 19.28M | 18.42M | 21.38M | 19.50M | 18.86M | 20.79M | 22.71M | 19.48M | 18.82M | 19.74M |
|
Total Debt
|
| | | 7.50M | 7.50M | 5.50M | 4.15M | | | | | | | | | 0.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
29.70M | 30.74M | 32.27M | 13.81M | 14.72M | 15.38M | 16.33M | 18.27M | 19.17M | 20.33M | 21.22M | 22.92M | 26.91M | 27.33M | 29.11M | 19.74M | 21.27M | 23.82M | 26.65M | 25.63M | 27.87M | 30.88M | 34.75M | 33.97M | 37.06M | 40.92M | 45.06M | 41.15M | 43.72M | 46.98M | 50.79M | 46.06M | 50.38M | 51.53M | 53.66M | 56.07M | 60.70M | 60.02M | 62.77M | 66.32M | 70.84M | 69.69M | 69.97M | 37.58M | 38.94M | 39.66M | 41.80M | 46.38M | 49.89M | 53.06M | 55.96M | 60.54M | 62.91M | 64.93M | 68.02M | 71.17M | 73.77M | 75.09M | 77.17M | 78.85M | 79.70M | 80.76M | 82.08M | 83.18M | 83.28M | 84.00M | 84.20M |
|
Shareholder's Equity
|
| | | 13.81M | | | | 18.27M | | 20.33M | 21.22M | 22.92M | 26.91M | 27.33M | 29.11M | 19.74M | 21.27M | 23.82M | 26.65M | 25.63M | 27.87M | 30.88M | 34.75M | 33.97M | 37.06M | 40.92M | 45.06M | 41.15M | 43.72M | 46.98M | 50.79M | 46.06M | 50.38M | 51.53M | 53.66M | 56.07M | 60.70M | 60.02M | 62.77M | 66.32M | 70.84M | 69.69M | 69.97M | 37.58M | 38.94M | 39.66M | 41.80M | 46.38M | 49.89M | 53.06M | 55.96M | 60.54M | 62.91M | 64.93M | 68.02M | 71.17M | 73.77M | 75.09M | 77.17M | 78.85M | 79.70M | 80.76M | 82.08M | 83.18M | 83.28M | 84.00M | 84.20M |
|
Liabilities and Shareholders Equity
|
34.94M | 37.08M | 39.07M | 29.53M | 29.53M | 28.64M | 29.44M | 27.06M | 26.05M | 27.41M | 29.14M | 31.49M | 36.57M | 36.23M | 39.47M | 32.67M | 30.65M | 33.61M | 39.31M | 40.07M | 36.62M | 41.40M | 48.95M | 55.14M | 48.45M | 53.63M | 59.63M | 66.27M | 55.29M | 59.44M | 64.40M | 70.56M | 63.70M | 67.47M | 71.92M | 77.09M | 74.24M | 75.60M | 81.42M | 86.84M | 85.09M | 88.22M | 92.52M | 60.98M | 56.52M | 59.92M | 63.39M | 71.57M | 70.18M | 77.29M | 82.85M | 88.92M | 84.44M | 88.95M | 93.02M | 97.68M | 94.28M | 94.38M | 95.59M | 100.23M | 99.21M | 99.62M | 102.87M | 105.89M | 102.75M | 102.78M | 103.85M |
|
Treasury Shares
|
| | | | | | | | | | | 0.06M | | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.02M | 0.02M | 0.02M | 0.02M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.01M | 0.06M | 0.01M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M |
|
Retained Earnings
|
19.38M | 20.02M | 21.66M | 3.18M | 4.26M | 4.92M | 5.76M | 7.75M | 8.57M | 0.09M | 10.69M | 12.40M | 16.32M | 16.79M | 18.50M | 9.18M | 10.76M | 13.30M | 16.01M | 14.93M | 17.12M | 20.02M | 24.05M | 23.45M | 26.59M | 30.26M | 34.49M | 30.66M | 33.30M | 37.01M | 40.90M | 36.45M | 40.59M | 41.41M | 43.20M | 45.46M | 49.62M | 49.75M | 52.51M | 56.11M | 60.49M | 59.23M | 59.77M | 27.16M | 28.68M | 29.43M | 31.42M | 35.77M | 39.21M | 42.37M | 45.49M | 50.05M | 52.48M | 54.70M | 58.01M | 60.95M | 63.47M | 64.69M | 66.94M | 68.49M | 69.38M | 70.44M | 71.63M | 72.88M | 73.02M | 73.74M | 74.00M |