|
Cash & Equivalents
|
3.09M | 3.09M | 3.09M | 2.05M | 2.28M | 2.55M | 2.55M | 2.32M | 2.41M | 2.55M | 3.59M | 4.32M | 4.17M | 3.98M | 5.03M | 6.54M | 7.01M | 8.49M | | 12.05M | | | | | 14.41M | 14.01M | 14.89M | 14.52M | 14.43M | 14.01M | 13.77M | 13.67M | 12.71M | 12.20M | 11.59M | 13.07M | 12.92M | 15.12M | 16.03M | 15.80M | 15.43M | 14.80M | 15.49M | 15.25M | 15.58M | 16.81M | 17.14M | 18.99M | 16.07M | 16.50M | 17.47M | 15.35M | 13.16M | 14.24M | 14.46M | 7.23M | 8.10M | 2.87M | 10.45M | 6.41M | 3.51M | 6.52M | 6.77M | 7.31M | 2.09M | 3.96M | 3.38M |
|
Short-term Investments
|
| | | | | | | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | | 0.07M | | | | | | | 0.03M | | | 0.03M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | | | | | | | | | | | | | | | | | 8.25M | 5.50M | 11.71M | 4.53M | 9.48M | 9.96M | 6.34M | 5.98M | 5.13M | 8.31M | 6.77M | 7.48M |
|
Cash & Current Investments
|
3.09M | 3.09M | 3.09M | 2.05M | 2.28M | 2.55M | 2.55M | 2.41M | 2.50M | 2.65M | 3.68M | 4.41M | 4.26M | 4.07M | 5.12M | 6.63M | 7.11M | 8.59M | | 12.12M | | | | | 14.41M | 14.01M | 14.93M | 14.52M | 14.43M | 14.04M | 13.79M | 13.69M | 12.73M | 12.23M | 11.62M | 13.10M | 12.95M | 15.16M | 16.07M | 15.80M | 15.43M | 14.80M | 15.49M | 15.25M | 15.58M | 16.81M | 17.14M | 18.99M | 16.07M | 16.50M | 17.47M | 15.35M | 13.16M | 14.24M | 14.46M | 15.47M | 13.60M | 14.58M | 14.98M | 15.89M | 13.47M | 12.86M | 12.75M | 12.43M | 10.41M | 10.73M | 10.85M |
|
Receivables - Net
|
2.25M | 2.28M | 2.24M | 2.03M | 1.93 | 1.85 | 2.71M | 2.52M | 3.12M | 3.99M | 4.12M | 4.86M | 5.75M | 6.94M | 7.19M | 7.58M | 7.72M | 7.61M | 8.05M | 7.40M | 5.67M | 7.04M | 6.39M | 6.29M | 7.11M | 7.68M | 7.45M | 7.36M | 7.70M | 7.38M | 6.85M | 6.02M | 6.61M | 6.95M | 6.32M | 6.05M | 6.57M | 5.18M | 5.19M | 5.46M | 6.66M | 7.80M | 8.78M | 7.72M | 9.98M | 10.04M | 9.73M | 9.57M | 10.36M | 10.08M | 0.52M | 5.05M | 5.48M | 4.80M | 4.98M | 4.33M | 5.03M | 4.63M | 3.94M | 2.41M | 5.30M | 5.30M | 2.51M | 5.30M | 5.30M | 2.02M | 5.30M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | | | | | | | | | | | | | | |
|
Receivables
|
2.25M | 2.28M | 2.24M | 2.03M | 1.93 | 1.85 | 2.71M | 2.52M | 3.12M | 3.99M | 4.12M | 4.86M | 5.75M | 6.94M | 7.19M | 7.58M | 7.72M | 7.61M | 8.05M | 7.40M | 5.67M | 7.04M | 6.39M | 6.29M | 7.11M | 7.68M | 7.45M | 7.36M | 7.70M | 7.38M | 6.85M | 6.02M | 6.61M | 6.95M | 6.32M | 6.05M | 6.57M | 5.18M | 5.19M | 5.46M | 6.66M | 7.80M | 8.78M | 7.72M | 9.98M | 10.04M | 9.73M | 9.57M | 10.36M | 10.08M | 0.57M | 5.05M | 5.48M | 4.80M | 4.98M | 4.33M | 5.03M | 4.63M | 3.94M | 2.41M | 5.30M | 5.30M | 2.51M | 5.30M | 5.30M | 2.02M | 5.30M |
|
Prepaid Assets
|
0.24M | 0.17M | 0.28M | 0.30M | 0.21M | 0.21M | 0.28M | 0.27M | 0.20M | 0.21M | 0.41M | 0.33M | 0.29M | 0.31M | 0.45M | 0.38M | 0.44M | 0.76M | | 0.77M | | | | | | | 0.89M | | | 0.86M | 0.98M | 0.81M | 0.75M | 0.86M | 0.44M | 0.44M | 0.35M | 0.49M | 0.39M | 0.34M | 0.32M | 0.48M | 0.45M | 0.41M | 0.33M | 0.49M | 0.47M | 0.39M | 0.31M | 0.82M | 0.74M | 0.62M | 0.51M | 0.54M | 0.50M | 0.44M | 0.37M | 0.52M | 0.48M | 0.48M | 0.43M | 0.47M | 0.44M | 0.42M | 0.33M | 0.42M | 0.17M |
|
Current Assets
|
4.06M | 4.43M | 4.68M | 4.39M | 4.42M | 4.61M | 4.93M | 5.20M | 5.82M | 6.85M | 8.21M | 9.61M | 10.30M | 11.32M | 12.75M | 14.60M | 15.26M | 16.96M | | 20.29M | | | | | | | 23.27M | | | 22.28M | 21.63M | 20.52M | 20.09M | 20.03M | 21.68M | 19.69M | 19.94M | 20.90M | 23.41M | 23.34M | 23.66M | 24.33M | 25.97M | 24.63M | 27.14M | 28.60M | 28.58M | 28.94M | 26.74M | 27.40M | 22.82M | 21.02M | 19.15M | 19.58M | 19.94M | 20.24M | 19.00M | 19.73M | 19.40M | 18.78M | 16.51M | 15.94M | 15.70M | 15.53M | 13.42M | 13.16M | 13.39M |
|
Construction in Progress
|
| | | 0.31M | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
1.51M | 1.50M | 1.55M | 1.57M | 1.51M | 1.44M | 1.38M | 1.32M | 1.26M | 1.32M | 1.24M | 1.22M | 1.15M | 1.16M | 1.14M | 1.11M | 1.11M | 1.05M | | 0.98M | | | | | | | 0.85M | | | 1.71M | 2.33M | 2.51M | 2.45M | 2.45M | 0.25M | 2.29M | 2.15M | 1.99M | 0.30M | 0.27M | 0.32M | 0.31M | 0.29M | 0.25M | 0.25M | 0.23M | 0.22M | 0.20M | 0.13M | 0.12M | 0.11M | 0.09M | 0.09M | 0.07M | 0.07M | 0.07M | 0.05M | 0.04M | 0.03M | 0.03M | 0.02M | 0.02M | 0.17M | 0.16M | 0.15M | 0.13M | 0.12M |
|
Other Non-Current Assets
|
0.14M | 0.13M | 0.11M | 0.07M | 0.07M | 0.05M | 0.04M | 0.03M | 0.03M | 0.02M | 0.02M | 0.03M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | | 0.02M | | | | | | | 0.02M | | | 0.03M | 0.04M | 0.04M | 0.03M | 0.03M | 3.30M | 0.42M | 0.42M | 0.42M | 0.42M | 0.42M | 0.42M | 0.37M | 0.37M | 0.37M | 0.37M | 0.43M | 0.27M | 0.27M | 0.27M | 0.35M | 0.35M | 0.35M | 0.35M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.11M | 0.11M | 0.11M | 0.13M | 0.23M | 0.23M | 0.23M | 0.23M | 0.12M |
|
Non-Current Assets
|
1.65M | 1.63M | 1.66M | 1.64M | 1.58M | 1.50M | 1.42M | 1.35M | 1.29M | 1.34M | 1.26M | 1.24M | 1.17M | 1.19M | 1.17M | 1.14M | 1.14M | 1.08M | | 0.99M | | | | | | | 0.87M | | | 1.74M | 2.37M | 2.54M | 2.48M | 2.48M | 0.67M | 2.72M | 2.57M | 2.41M | 1.97M | 1.94M | 1.99M | 1.92M | 0.66M | 1.53M | 1.49M | 1.50M | 1.33M | 1.26M | 1.16M | 1.20M | 1.10M | 1.05M | 1.01M | 0.74M | 0.71M | 2.66M | 0.61M | 0.57M | 0.50M | 0.46M | 0.41M | 0.38M | 0.59M | 0.54M | 0.49M | 0.43M | 0.27M |
|
Assets
|
5.71M | 6.06M | 6.34M | 6.02M | 6.00M | 6.11M | 6.34M | 6.56M | 7.11M | 8.19M | 9.48M | 10.85M | 11.47M | 12.51M | 13.92M | 15.74M | 16.40M | 18.03M | | 21.28M | | | | | | | 24.14M | | | 24.02M | 24.00M | 23.06M | 22.56M | 22.51M | 22.35M | 22.41M | 22.51M | 23.31M | 25.38M | 25.28M | 25.65M | 26.25M | 26.63M | 26.16M | 28.64M | 30.10M | 29.92M | 30.20M | 27.90M | 28.59M | 23.92M | 22.07M | 20.16M | 20.33M | 20.65M | 22.90M | 19.62M | 20.30M | 19.90M | 19.23M | 16.92M | 16.32M | 16.29M | 16.08M | 13.90M | 13.59M | 13.65M |
|
Accounts Payables
|
1.01M | 0.92M | 1.12M | 1.11M | 1.05M | 1.10M | 1.19M | 1.21M | 1.25M | 1.48M | 1.47M | 1.94M | 1.70M | 1.85M | 1.81M | 2.56M | 1.89M | 2.15M | | 2.83M | | | | | | | 2.06M | | | 1.59M | 2.09M | 1.51M | 1.38M | 1.39M | 1.42M | 1.47M | 1.72M | 1.79M | 2.14M | 1.58M | 1.51M | 1.75M | 1.59M | 1.38M | 1.42M | 2.04M | 1.95M | 1.91M | 1.65M | 1.81M | 2.09M | 1.69M | 1.51M | 1.74M | 1.63M | 1.33M | 1.54M | 1.68M | 1.47M | 1.06M | 1.13M | 1.11M | 1.13M | 0.95M | 0.94M | 0.87M | 0.99M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.72M | | | | | | | |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.73M | | | | | 1.73M | | | | | | | | | | | | | | | | | | | |
|
Payables
|
1.01M | 0.92M | 1.12M | 1.11M | 1.05M | 1.10M | 1.19M | 1.21M | 1.25M | 1.48M | 1.47M | 1.94M | 1.70M | 1.85M | 1.81M | 2.56M | 1.89M | 2.15M | | 2.83M | | | | | | | 2.06M | | | 1.59M | 2.09M | 1.51M | 1.38M | 1.39M | 1.42M | 1.47M | 1.72M | 1.79M | 2.14M | 1.58M | 1.51M | 1.75M | 3.32M | 1.38M | 1.42M | 2.04M | 1.95M | 3.63M | 1.65M | 1.81M | 2.09M | 1.69M | 1.51M | 1.74M | 1.63M | 1.33M | 1.54M | 1.68M | 1.47M | 2.78M | 1.13M | 1.11M | 1.13M | 0.95M | 0.94M | 0.87M | 0.99M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64M | 0.97M | 1.29M | 1.29M | 1.29M | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
0.06M | 0.04M | 0.05M | 0.04M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | | 0.03M | | | | | | | 0.02M | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.15M | 0.16M | 0.16M | 0.16M | 0.17M | 0.17M | 0.17M | 0.13M | 0.13M | 0.14M | 0.14M | 0.14M | 0.14M | 0.15M | 0.15M | 0.15M | 0.16M | 0.16M | 0.16M | 0.17M | 0.15M | 0.11M | 0.07M | 0.03M |
|
Current Taxes
|
0.01M | 0.15M | 0.16M | 0.14M | 0.17M | 0.19M | 0.23M | 0.21M | 0.37M | 0.63M | 0.45M | 0.55M | 0.33M | 0.02M | 0.25M | 0.17M | 0.26M | 0.29M | | 0.32M | | | | | | | 0.04M | | | 0.06M | 0.04M | 0.05M | 732.00 | 0.00M | 0.00M | 2.70M | 2.48M | 2.48M | 0.41M | 2.48M | 2.27M | 2.27M | 0.34M | 2.27M | 2.06M | 2.06M | 2.06M | 2.06M | 1.85M | 1.85M | 0.45M | 1.85M | 1.64M | 1.64M | 0.34M | 0.49M | 0.56M | 0.62M | 0.53M | 0.74M | 0.91M | 0.62M | 0.66M | 0.60M | 0.73M | 0.71M | 0.72M |
|
Total Current Liabilities
|
1.58M | 1.60M | 1.83M | 1.30M | 1.24M | 1.32M | 1.44M | 1.43M | 1.64M | 2.14M | 1.95M | 2.52M | 2.06M | 1.90M | 2.10M | 2.78M | 2.20M | 2.48M | | 3.18M | | | | | | | 2.12M | | | 1.67M | 2.16M | 1.58M | 1.40M | 1.41M | 1.54M | 1.48M | 1.95M | 2.05M | 2.57M | 2.05M | 1.94M | 2.10M | 3.67M | 1.95M | 2.71M | 3.75M | 3.79M | 5.54M | 3.28M | 2.36M | 2.67M | 2.32M | 2.19M | 2.16M | 2.11M | 1.96M | 2.24M | 2.45M | 2.15M | 3.68M | 2.20M | 1.90M | 1.89M | 3.42M | 1.78M | 1.66M | 1.74M |
|
Capital Leases
|
| 0.08M | 0.07M | 0.06M | 0.07M | 0.06M | 0.06M | 0.05M | 0.05M | 0.11M | 0.10M | 0.09M | 0.08M | 0.08M | 0.07M | 0.08M | 0.07M | 0.07M | | 0.05M | | | | | | | 0.05M | | | 0.03M | 0.03M | 0.02M | 0.02M | 0.06M | 0.06M | 0.06M | 0.05M | 0.05M | 0.05M | 0.04M | 0.07M | 0.07M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | 0.05M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.29M | 0.97M | 0.64M | 0.64M | 0.64M | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | 2.23M | | | | 2.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73M | 0.70M | 0.66M | 0.63M | 0.60M | 0.56M | 0.52M | 0.49M | 0.45M | 0.42M | 0.38M | 0.35M | 0.31M | 0.27M | 0.23M | 0.19M | 0.15M | 0.11M | 0.07M | 0.03M | | | | |
|
Other Non-Current Liabilities
|
0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.48M | 0.02M | 0.02M | 0.02M | 2.27M | 0.02M | 0.02M | 0.02M | 0.07M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | 1.64M | | 1.43M | 1.43M | | | | | 0.66M | | | | |
|
Total Non-Current Liabilities
|
1.58M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | | | | 2.63M | 4.58M | 4.28M | 4.44M | 3.76M | 5.01M | 6.82M | 7.50M | 7.13M | 8.89M | 6.33M | 4.74M | 4.99M | 4.63M | 4.25M | 4.18M | 2.45M | | 2.52M | 2.68M | | | | | 1.92M | | 1.78M | 1.66M | |
|
Total Liabilities
|
1.62M | 1.68M | 1.89M | 1.36M | 1.31M | 1.38M | 1.50M | 1.49M | 1.69M | 2.25M | 2.05M | 2.62M | 2.15M | 1.98M | 2.16M | 2.86M | 2.27M | 2.55M | | 3.23M | | | | | | | 2.18M | | | 1.71M | 2.19M | 1.60M | 1.42M | 1.47M | 1.60M | 4.24M | 4.49M | 4.59M | 5.11M | 4.60M | 4.30M | 4.46M | 6.03M | 5.03M | 6.83M | 7.52M | 7.20M | 8.91M | 6.35M | 4.75M | 5.01M | 4.64M | 4.27M | 4.18M | 4.09M | 3.91M | 3.94M | 4.11M | 3.78M | 5.07M | 2.97M | 2.63M | 2.58M | 4.08M | 1.78M | 1.66M | 1.74M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.93M | 1.93M | 1.93M | 1.93M | 1.93M | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| | | 4.66M | | | | 5.07M | | | 7.42M | 8.24M | 9.32M | 10.53M | 11.76M | 12.88M | 14.13M | 15.49M | | 18.05M | | | | | | | 21.96M | | | 22.31M | 21.81M | 21.45M | 21.14M | 21.04M | 20.75M | 18.17M | 18.02M | 18.72M | 20.26M | 20.69M | 21.36M | 21.79M | 20.61M | 21.13M | 21.80M | 22.58M | 22.72M | 21.29M | 21.55M | 23.84M | 18.91M | 17.43M | 15.89M | 16.15M | 16.56M | 16.99M | 15.67M | 16.19M | 16.13M | 14.16M | 13.95M | 13.69M | 13.72M | 12.00M | 12.12M | 11.93M | 11.91M |
|
Shareholder's Equity
|
4.09M | 4.38M | 4.45M | 4.66M | 4.68M | 4.73M | 4.85M | 5.07M | 5.42M | 5.94M | 7.42M | 8.24M | 9.32M | 10.53M | 11.76M | 12.88M | 14.13M | 15.49M | | 18.05M | | | | | | | 21.96M | | | 22.31M | 21.81M | 21.45M | 21.14M | 21.04M | 20.75M | 18.17M | 18.02M | 18.72M | 20.26M | 20.69M | 21.36M | 21.79M | 20.61M | 21.13M | 21.80M | 22.58M | 22.72M | 21.29M | 21.55M | 23.84M | 18.91M | 17.43M | 15.89M | 16.15M | 16.56M | 16.99M | 15.67M | 16.19M | 16.13M | 14.16M | 13.95M | 13.69M | 13.72M | 12.00M | 12.12M | 11.93M | 11.91M |
|
Liabilities and Shareholders Equity
|
5.71M | 6.06M | 6.34M | 6.02M | 6.00M | 6.11M | 6.34M | 6.56M | 7.11M | 8.19M | 9.48M | 10.85M | 11.47M | 12.51M | 13.92M | 15.74M | 16.40M | 18.03M | | 21.28M | | | | | | | 24.14M | | | 24.02M | 24.00M | 23.06M | 22.56M | 22.51M | 22.35M | 22.41M | 22.51M | 23.31M | 25.38M | 25.28M | 25.65M | 26.25M | 26.63M | 26.16M | 28.64M | 30.10M | 29.92M | 30.20M | 27.90M | 28.59M | 23.92M | 22.07M | 20.16M | 20.33M | 20.65M | 22.90M | 19.62M | 20.30M | 19.90M | 19.23M | 16.92M | 16.32M | 16.29M | 16.08M | 13.90M | 13.59M | 13.65M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.09M | 0.11M | 0.12M | 0.15M | 0.20M | 0.21M | 0.22M | 0.22M | 0.22M | 0.23M | 0.23M | 0.24M | 0.27M | 0.27M | 0.27M | 0.32M | 0.38M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.43M | 0.48M | 0.50M | 0.51M | 0.51M | 0.51M | 0.54M | 0.55M | 0.55M | 0.56M | 0.56M | 0.56M | 0.56M | 0.56M | 0.59M | 0.60M | 0.61M |
|
Retained Earnings
|
3.55M | 3.82M | 3.87M | 4.07M | 4.09M | 4.14M | 4.26M | 4.44M | 4.80M | 5.28M | 6.78M | 7.60M | 8.75M | 9.93M | 11.21M | 12.29M | 13.34M | 14.73M | | 17.19M | | | | | | | 21.23M | | | 21.49M | 20.98M | 20.59M | 20.27M | 20.11M | 19.56M | 16.90M | 16.77M | 17.50M | 19.11M | 19.58M | 20.29M | 20.72M | 19.47M | 20.00M | 20.69M | 21.38M | 21.52M | 20.06M | 20.30M | 22.58M | 17.71M | 16.29M | 14.81M | 15.09M | 15.27M | 15.69M | 14.37M | 14.90M | 14.85M | 12.86M | 12.65M | 12.34M | 12.35M | 10.64M | 10.74M | 10.53M | 10.53M |