|
Cash & Equivalents
|
0.08M | 0.10M | 0.03M | 0.03M | 10.64M | 12.05M | 2.70M | 1.26M | 2.75M | 4.37M | 2.25M | 0.10M | 0.09M | 0.33M | 0.04M | 0.04M | 1.67M | 3.68M | 1.13M | 1.04M | 2.00M | 1.44M | 0.80M | 0.38M | 0.14M | 0.16M | 0.13M | 0.54M | 1.05M | 1.06M | 2.92M | 2.18M | 0.79M | 0.81M | 0.34M | 0.38M | 2.44M | 0.39M | 1.86M | 5.63M | 4.81M | 7.92M | 0.71M | 7.31M | 7.22M | 15.91M | 3.92M | 0.16M | 1.86M | 13.44M | 14.05M | 16.53M | 13.91M | 19.57M | 14.60M | 30.49M | 23.09M | 41.66M | 38.57M | 35.55M | 29.50M |
|
Cash & Current Investments
|
0.08M | 0.10M | 0.03M | 0.03M | 10.64M | 12.05M | 2.70M | 1.26M | 2.75M | 4.37M | 2.25M | 0.10M | 0.09M | 0.33M | 0.04M | 0.04M | 1.67M | 3.68M | 1.13M | 1.04M | 2.00M | 1.44M | 0.80M | 0.38M | 0.14M | 0.16M | 0.13M | 0.54M | 1.05M | 1.06M | 2.92M | 2.18M | 0.79M | 0.81M | 0.34M | 0.38M | 2.44M | 0.39M | 1.86M | 5.63M | 4.81M | 7.92M | 0.71M | 7.31M | 7.22M | 15.91M | 3.92M | 0.16M | 1.86M | 13.44M | 14.05M | 16.53M | 13.91M | 19.57M | 14.60M | 30.49M | 23.09M | 41.66M | 38.57M | 35.55M | 29.50M |
|
Receivables - Net
|
| 8.54M | | 14.88M | 17.03M | 16.85M | 20.42M | 17.40M | 14.98M | 11.39M | 10.60M | 10.95M | 12.24M | 8.24M | 7.53M | 10.90M | 9.80M | 8.27M | 8.57M | 0.24M | 8.46M | 9.67M | 8.52M | 10.21M | 9.82M | 8.71M | 6.85M | 8.59M | 8.79M | 7.94M | 4.76M | 6.08M | 8.30M | 7.74M | 7.34M | 7.75M | 10.78M | 13.18M | 10.23M | 10.81M | 13.44M | 9.66M | 20.12M | 9.24M | 11.82M | 11.37M | 10.32M | 12.96M | 9.99M | 9.36M | 10.88M | 11.93M | 15.34M | 9.72M | 8.70M | 6.42M | 8.74M | 11.58M | 9.31M | 8.56M | 11.89M |
|
Receivables - Other
|
| 9.44M | | 10.56M | 8.66M | 9.63M | 11.73M | 13.31M | 8.69M | 8.53M | 6.12M | 7.10M | 3.53M | 4.92M | 5.88M | 4.20M | 5.82M | 7.18M | 7.17M | 5.87M | 5.73M | 4.57M | 3.15M | 3.96M | 3.34M | 2.93M | 4.00M | 3.76M | 4.53M | 4.55M | 4.57M | 3.02M | 3.39M | 3.10M | 3.32M | 6.16M | 9.24M | 7.98M | 10.19M | 11.07M | 14.37M | 14.45M | 9.23M | 7.33M | 5.70M | 8.99M | 5.28M | 6.35M | 6.31M | 6.06M | 6.70M | 7.12M | 9.34M | 8.43M | 8.80M | 7.08M | 7.28M | 4.99M | 5.17M | 6.29M | 8.40M |
|
Receivables
|
| 17.98M | | 25.44M | 25.70M | 26.48M | 32.15M | 30.71M | 23.68M | 19.93M | 16.72M | 18.06M | 15.77M | 13.16M | 13.41M | 15.10M | 15.61M | 15.45M | 15.74M | 6.11M | 14.19M | 14.24M | 11.67M | 14.17M | 13.16M | 11.63M | 10.85M | 12.35M | 13.32M | 12.49M | 9.34M | 9.09M | 11.69M | 10.84M | 10.66M | 13.90M | 20.03M | 21.16M | 20.41M | 21.88M | 27.81M | 24.11M | 29.35M | 16.58M | 17.51M | 20.37M | 15.60M | 19.30M | 16.30M | 15.43M | 17.58M | 19.05M | 24.68M | 18.15M | 17.50M | 13.50M | 16.02M | 16.57M | 14.48M | 14.85M | 20.28M |
|
Inventory
|
| 0.47M | | 0.39M | 0.45M | 0.57M | 0.48M | 0.40M | 0.44M | 0.47M | 0.45M | 0.45M | 0.46M | 0.52M | 0.60M | 0.51M | 0.45M | 0.50M | 0.41M | 0.40M | 0.35M | 0.38M | 0.37M | 0.40M | 0.33M | 0.37M | 0.39M | 0.33M | 0.33M | 0.39M | 0.32M | 0.36M | 0.36M | 0.45M | 0.36M | 0.45M | 0.45M | 0.49M | 0.56M | 0.55M | 0.53M | 0.61M | 0.59M | 0.70M | 0.54M | 0.68M | 0.95M | 1.01M | 1.06M | 0.81M | 1.10M | 1.03M | 1.03M | 1.16M | 1.07M | 0.96M | 1.14M | 1.35M | 1.32M | 1.40M | 1.11M |
|
Current Deferred Tax Assets
|
| 1.73M | | 0.56M | 0.11M | 3.37M | 2.95M | 3.30M | 2.19M | 1.32M | 3.00M | 3.18M | 3.59M | 0.46M | | | | 0.39M | 0.39M | 0.39M | 0.39M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 2.87M | | 2.07M | 2.90M | 4.66M | 3.98M | 3.48M | 6.08M | 3.28M | 2.98M | 2.47M | 3.21M | 2.95M | 3.06M | 2.21M | 3.46M | 3.01M | 3.26M | 2.81M | 3.70M | 3.93M | 3.55M | 2.30M | 3.01M | 2.36M | 2.95M | 2.65M | 3.34M | 3.28M | 3.30M | 2.82M | 3.33M | 2.55M | 2.77M | 2.17M | 3.26M | 2.98M | 3.88M | 2.76M | 3.86M | 3.97M | 3.81M | 2.93M | 4.13M | 4.47M | 4.08M | 3.18M | 6.21M | 5.41M | 3.80M | 2.73M | 4.51M | 3.74M | 3.96M | 2.86M | 4.35M | 3.31M | 3.84M | 3.28M | 4.42M |
|
Current Assets
|
| 25.22M | | 30.70M | 40.37M | 50.27M | 44.06M | 40.49M | 36.10M | 30.21M | 26.43M | 25.62M | 30.75M | 20.57M | 17.89M | 17.97M | 22.55M | 22.74M | 21.10M | 20.30M | 20.76M | 20.12M | 16.42M | 17.33M | 16.73M | 14.61M | 20.36M | 15.96M | 18.14M | 17.31M | 15.97M | 14.56M | 16.27M | 14.76M | 14.23M | 22.00M | 26.28M | 25.13M | 26.83M | 30.94M | 37.02M | 36.63M | 34.49M | 27.53M | 29.43M | 29.97M | 24.58M | 23.68M | 25.44M | 23.53M | 24.92M | 27.59M | 32.22M | 30.56M | 24.91M | 35.45M | 32.08M | 50.22M | 45.42M | 42.15M | 42.27M |
|
Buildings
|
| 24.69M | | 25.44M | 25.69M | 26.03M | 26.03M | 26.20M | 26.34M | 26.30M | 26.30M | 26.32M | 26.32M | 19.49M | 19.49M | 19.86M | 19.86M | 20.36M | 19.70M | 20.20M | 20.20M | 20.21M | 20.21M | 21.84M | 22.55M | 22.54M | 22.54M | 22.56M | 22.55M | 23.81M | 23.81M | 19.78M | 19.78M | 19.78M | 19.78M | 19.78M | 19.92M | 19.97M | 20.03M | 20.05M | 20.05M | 20.14M | 20.12M | 20.12M | 20.62M | 20.63M | 20.64M | 23.28M | 24.05M | 24.02M | 24.05M | 24.07M | 24.10M | 24.31M | 24.32M | 24.32M | 24.76M | 24.72M | 24.74M | 24.68M | 24.68M |
|
Construction in Progress
|
| 0.59M | | 1.44M | 1.45M | 0.76M | 0.80M | 0.75M | 0.33M | 0.33M | 0.45M | 0.40M | 0.48M | 0.63M | 0.76M | 0.56M | 0.45M | 0.34M | 0.31M | 0.38M | 0.36M | 0.50M | 0.49M | 0.50M | 0.56M | 0.67M | 0.67M | 0.70M | 0.25M | 0.65M | 0.83M | 1.27M | 1.28M | 1.39M | 1.45M | 1.47M | 1.42M | 1.61M | 2.17M | 1.52M | 1.51M | 1.57M | 1.90M | 2.23M | 2.64M | 3.00M | 2.85M | 0.58M | 0.60M | 0.73M | 1.02M | 1.14M | 1.19M | 1.01M | 1.16M | 1.20M | 2.17M | 2.95M | 3.17M | 3.76M | 4.88M |
|
Property, Plant & Equipment (Net)
|
| 40.44M | | 39.86M | 39.05M | 39.84M | 38.82M | 37.79M | 36.49M | 35.31M | 34.30M | 33.25M | 32.37M | 26.06M | 25.24M | 24.41M | 23.55M | 22.82M | 21.95M | 21.27M | 20.54M | 19.99M | 19.21M | 18.27M | 17.92M | 17.11M | 16.06M | 15.11M | 13.51M | 14.87M | 14.83M | 15.07M | 15.34M | 15.74M | 15.72M | 15.57M | 15.80M | 16.58M | 17.23M | 17.44M | 17.90M | 17.78M | 17.82M | 17.81M | 18.36M | 18.61M | 18.64M | 18.99M | 19.52M | 18.96M | 19.06M | 18.83M | 18.69M | 19.01M | 18.89M | 19.08M | 20.39M | 21.13M | 21.39M | 21.85M | 22.65M |
|
Goodwill
|
| 15.33M | | 16.17M | 16.17M | 29.19M | 27.39M | 27.02M | 3.64M | 29.19M | 29.19M | 28.04M | 28.04M | 1.33M | 1.33M | 0.95M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| 0.27M | | | | 4.52M | 4.02M | 5.27M | 3.79M | 3.61M | 3.46M | 3.31M | 3.17M | 16.74M | 2.83M | 5.37M | 5.33M | 16.71M | 4.81M | 4.81M | 4.81M | 16.76M | 4.86M | 4.88M | 4.88M | 8.47M | 4.91M | 4.91M | 4.96M | 8.42M | 5.00M | 5.02M | 5.04M | 8.44M | 5.06M | 5.07M | 5.07M | 8.79M | 4.55M | 4.59M | 4.57M | 4.53M | 4.55M | 4.64M | 4.74M | 9.48M | 4.76M | 4.78M | 4.75M | 9.61M | 4.71M | 4.73M | 4.73M | 9.90M | 9.97M | 10.39M | 10.45M | 10.53M | 10.57M | 10.60M | 10.63M |
|
Goodwill & Intangibles
|
| 15.60M | | 16.17M | 16.17M | 33.70M | 31.40M | 32.30M | 7.42M | 32.80M | 32.65M | 31.35M | 31.20M | 18.07M | 4.16M | 6.32M | 5.33M | 16.71M | 4.81M | 4.81M | 4.81M | 16.76M | 4.86M | 4.88M | 4.88M | 8.47M | 4.91M | 4.91M | 4.96M | 8.42M | 5.00M | 5.02M | 5.04M | 8.44M | 5.06M | 5.07M | 5.07M | 8.79M | 4.55M | 4.59M | 4.57M | 4.53M | 4.55M | 4.64M | 4.74M | 9.48M | 4.76M | 4.78M | 4.75M | 9.61M | 4.71M | 4.73M | 4.73M | 9.90M | 9.97M | 10.39M | 10.45M | 10.53M | 10.57M | 10.60M | 10.63M |
|
Long-Term Deferred Tax
|
| | | | | 1.44M | 1.29M | 1.29M | 1.21M | 1.10M | 1.10M | 1.10M | | | | | | | | | | | | | | 12.53M | | | | 10.26M | | | | 10.48M | | | | 9.11M | | | | 8.57M | | | 2.46M | 3.53M | 4.26M | 3.93M | 3.80M | 4.12M | 4.35M | 4.01M | 3.99M | 4.30M | 5.28M | 6.50M | | | | | |
|
Other Non-Current Assets
|
| 2.03M | | 2.19M | 2.07M | 2.34M | 1.66M | 2.38M | 1.59M | 2.11M | 1.51M | 1.48M | 3.79M | 4.41M | 1.36M | 1.33M | 1.29M | 1.25M | 1.22M | 1.18M | 1.14M | 1.36M | 1.34M | 1.28M | 1.23M | 1.15M | 1.12M | 1.05M | 0.97M | 1.31M | 1.27M | 1.22M | 1.18M | 1.05M | 1.15M | 1.22M | 1.20M | 0.99M | 0.77M | 0.75M | 0.91M | 11.45M | 0.87M | 11.47M | 11.47M | 11.47M | 11.48M | 11.51M | 11.54M | 11.57M | 11.64M | 11.78M | 11.93M | 12.07M | 12.22M | 12.37M | 12.53M | 12.68M | 12.82M | 12.95M | 13.08M |
|
Non-Current Assets
|
| 100.52M | | 101.58M | 97.97M | 113.38M | 114.54M | 113.29M | -33.96M | 109.48M | 109.33M | 106.94M | 104.63M | 71.49M | 70.27M | 68.33M | 66.40M | 65.51M | 64.69M | 63.55M | 62.83M | 62.80M | 61.52M | 51.85M | 51.72M | 50.73M | 43.56M | 42.33M | 40.56M | 42.23M | 42.02M | 42.24M | 42.34M | 42.68M | 45.51M | 40.65M | 40.82M | 41.39M | 41.78M | 41.93M | 42.46M | 42.28M | 42.32M | 42.53M | 45.98M | 47.33M | 47.60M | 47.47M | 47.75M | 47.37M | 47.59M | 46.99M | 47.29M | 48.19M | 49.13M | 51.52M | 46.08M | 47.02M | 47.43M | 48.06M | 48.89M |
|
Assets
|
| 125.74M | | 132.28M | 138.34M | 163.65M | 158.60M | 153.78M | 2.14M | 139.69M | 135.76M | 132.56M | 135.38M | 92.06M | 88.15M | 86.30M | 88.95M | 88.25M | 85.79M | 83.85M | 83.60M | 82.91M | 77.94M | 69.18M | 68.45M | 65.33M | 63.93M | 58.29M | 58.70M | 59.54M | 57.98M | 56.80M | 58.61M | 57.44M | 59.73M | 62.65M | 67.10M | 66.52M | 68.60M | 72.87M | 79.48M | 78.92M | 76.81M | 70.06M | 75.40M | 77.30M | 72.18M | 71.15M | 73.19M | 70.90M | 72.50M | 74.58M | 79.50M | 78.75M | 74.04M | 86.97M | 78.16M | 97.25M | 92.85M | 90.21M | 91.16M |
|
Accounts Payables
|
| 4.89M | | 6.48M | 5.29M | 13.31M | 12.08M | 10.75M | 9.03M | 8.66M | 8.18M | 6.84M | 5.32M | 5.46M | 5.83M | 5.90M | 3.47M | 5.35M | 5.80M | 5.49M | 4.91M | 6.11M | 5.73M | 5.76M | 4.79M | 4.24M | 5.64M | 3.91M | 3.64M | 3.54M | 3.62M | 5.06M | 4.52M | 5.50M | 7.21M | 9.64M | 9.78M | 9.28M | 10.71M | 11.56M | 14.65M | 15.38M | 15.43M | 11.51M | 9.72M | 11.97M | 10.33M | 10.72M | 10.37M | 10.32M | 11.81M | 13.90M | 9.61M | 9.58M | 7.98M | 9.11M | 7.67M | 6.37M | 6.54M | 5.20M | 6.37M |
|
Payables
|
| 4.89M | | 6.48M | 5.29M | 13.31M | 12.08M | 10.75M | 9.03M | 8.66M | 8.18M | 6.84M | 5.32M | 5.46M | 5.83M | 5.90M | 3.47M | 5.35M | 5.80M | 5.49M | 4.91M | 6.11M | 5.73M | 5.76M | 4.79M | 4.24M | 5.64M | 3.91M | 3.64M | 3.54M | 3.62M | 5.06M | 4.52M | 5.50M | 7.21M | 9.64M | 9.78M | 9.28M | 10.71M | 11.56M | 14.65M | 15.38M | 15.43M | 11.51M | 9.72M | 11.97M | 10.33M | 10.72M | 10.37M | 10.32M | 11.81M | 13.90M | 9.61M | 9.58M | 7.98M | 9.11M | 7.67M | 6.37M | 6.54M | 5.20M | 6.37M |
|
Accumulated Expenses
|
| 6.00M | | 6.57M | 10.50M | 9.43M | 8.65M | 7.34M | 7.18M | 6.67M | 6.03M | 5.01M | 6.21M | 5.20M | 5.25M | 4.76M | 5.79M | 4.54M | 4.58M | 4.21M | 5.53M | 4.34M | 4.25M | 4.36M | 4.99M | 4.09M | 4.41M | 4.10M | 5.35M | 4.78M | 4.79M | 4.27M | 5.08M | 5.01M | 5.00M | 4.58M | 6.18M | 6.12M | 5.90M | 5.79M | 6.74M | 6.38M | 7.08M | 5.64M | 6.65M | 5.08M | 5.54M | 4.51M | 6.44M | 4.59M | 4.72M | 4.09M | 6.92M | 6.56M | 6.24M | 4.21M | 6.32M | 5.11M | 4.91M | 4.60M | 6.48M |
|
Other Accumulated Expenses
|
| | | | | 1.46M | | | | 0.98M | | | | 0.73M | | | | 0.63M | | | | 0.83M | | | | 0.68M | | | | 0.76M | | | | 0.71M | | | | 0.94M | | | | 1.15M | | | | 1.21M | | | | 1.25M | | | | 1.39M | | | | 1.42M | | | |
|
Short term Debt
|
| 3.61M | | 2.33M | 2.08M | 3.52M | 3.71M | 3.65M | 3.64M | 2.79M | 2.69M | 2.57M | 2.49M | 2.88M | 3.22M | 3.56M | 3.77M | | | | | | | | | 1.18M | | | | 1.18M | 1.18M | 1.24M | 1.24M | 1.18M | 1.18M | 0.36M | 0.63M | 1.30M | 1.61M | 1.73M | 0.83M | 3.60M | 5.20M | 0.40M | 0.40M | 0.39M | 0.38M | 0.49M | 0.47M | 0.48M | 0.45M | 0.46M | 0.88M | 0.77M | 0.67M | 0.55M | 0.55M | 0.55M | 0.54M | 0.54M | 0.54M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.24M | 0.24M | 0.32M | 0.47M | 0.51M | 0.44M | 0.68M | 0.53M | 0.47M | 0.43M | 0.39M | 0.41M | 0.42M | 0.42M | 0.43M | 0.42M | 0.40M | 0.39M | 0.41M | 0.38M | 0.35M | 0.38M | 0.32M | 0.34M | 0.36M | 0.37M | 0.37M |
|
Current Taxes
|
| | | | | 0.51M | | | | 0.79M | | | | 0.37M | | | | 0.41M | | | | 0.20M | | | | 0.27M | | | | 0.40M | | | | 0.40M | | | | 0.79M | | | | 0.59M | | | | 0.18M | | | | 0.24M | | | | 0.48M | | | | 0.27M | | | |
|
Current Deferred Revenue
|
| 3.53M | | 6.41M | 8.49M | 6.26M | 3.33M | 3.04M | 4.26M | 3.69M | 3.11M | 2.83M | 5.39M | 4.15M | 3.33M | 3.18M | 5.99M | 4.87M | 3.05M | 3.32M | 2.46M | 2.63M | 2.36M | 1.85M | 2.46M | 2.69M | 1.78M | 2.09M | 3.35M | 4.31M | 4.62M | 4.47M | 5.87M | 6.59M | 5.44M | 4.79M | 6.24M | 5.46M | 5.94M | 3.70M | 4.81M | 4.61M | 3.11M | 3.93M | 3.44M | 5.58M | 2.71M | 3.57M | 3.15M | 4.81M | 5.00M | 4.85M | 7.76M | 6.82M | 7.29M | 5.82M | 5.40M | 6.71M | 5.88M | 6.98M | 7.11M |
|
Total Current Liabilities
|
| 22.89M | | 27.90M | 31.44M | 42.74M | 34.39M | 31.54M | 29.50M | 27.56M | 24.48M | 22.56M | 26.27M | 23.07M | 22.35M | 21.66M | 22.78M | 22.37M | 21.22M | 20.20M | 19.61M | 17.15M | 16.14M | 15.35M | 15.26M | 16.74M | 18.67M | 16.78M | 19.16M | 19.58M | 18.44M | 17.93M | 20.20M | 21.51M | 21.80M | 22.48M | 26.23M | 25.10M | 26.99M | 25.62M | 30.00M | 32.96M | 33.48M | 24.14M | 22.28M | 25.91M | 22.24M | 22.56M | 23.93M | 22.71M | 24.58M | 25.88M | 27.47M | 25.95M | 24.66M | 22.67M | 22.65M | 21.94M | 20.79M | 20.67M | 23.87M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | 0.28M | 0.21M | 0.35M | 0.47M | 0.41M | 0.38M | 0.71M | 0.66M | 0.61M | 0.56M | 0.78M | 0.88M | 0.92M | 0.39M | 0.36M | 0.32M | 0.32M | 0.35M | 0.42M | 0.78M | 0.71M | 0.64M | 0.56M | 0.49M | 0.54M | 0.50M | 0.48M |
|
Non-Current Debt
|
| 6.64M | | 6.93M | 3.49M | 14.20M | 14.09M | 13.81M | 12.80M | 11.40M | 11.78M | 11.85M | 13.13M | 11.37M | 12.46M | 10.89M | 8.57M | | | | | | | | | 7.65M | | | | 2.66M | 2.37M | 2.21M | 3.18M | 2.12M | 2.19M | 1.94M | 1.56M | 2.58M | 1.59M | 6.55M | 6.43M | 3.13M | 1.46M | 0.82M | 0.70M | 0.60M | 0.49M | 0.81M | 0.68M | 0.56M | 0.44M | 0.32M | 2.12M | 1.98M | 1.87M | 1.70M | 1.91M | 1.76M | 1.62M | 1.49M | 1.35M |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | 1.28M | | | 1.28M | 1.28M | 1.28M | 1.28M | 1.28M | 1.28M | 1.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | 0.39M | 0.45M | 0.55M | 0.57M | 0.57M | 0.57M | | | | | | 1.25M | 0.33M | 1.00M | 0.85M | 1.66M | -0.14M | -0.31M | -0.47M | -0.61M | -0.72M | -0.80M | -1.02M | -1.10M | -1.18M | -1.22M | -1.24M | -1.28M | -1.50M | -1.52M | -1.56M | -1.58M | -1.62M | -1.65M | -1.67M | -1.71M | -1.74M | -1.77M | -1.80M | -1.86M | 1.00M | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| 3.07M | | 3.41M | 2.42M | 3.97M | 2.02M | 3.91M | 1.95M | 3.34M | 1.72M | 1.73M | 5.00M | 2.99M | 2.73M | 2.14M | 1.59M | 1.12M | 1.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68M | 0.80M | 0.91M | 0.93M | 0.91M | 0.91M | 0.91M | 0.95M | 0.95M | 0.95M | 0.94M | 0.94M | 0.94M | 0.95M | 0.95M | 0.83M |
|
Non-Current Deferred Tax Liability
|
| 1.18M | | 1.24M | 1.26M | 4.09M | 0.03M | 0.05M | | 1.34M | | | 1.43M | 4.93M | 1.04M | 1.07M | 1.10M | 5.01M | 5.43M | 5.46M | 5.50M | 5.42M | 5.46M | 2.29M | 2.33M | 2.36M | 2.40M | 2.43M | 2.47M | 1.69M | 1.72M | 1.73M | 0.35M | 0.59M | 0.60M | 0.59M | 0.61M | 0.59M | 0.59M | 0.59M | 0.59M | 0.47M | 0.47M | 0.47M | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.38M | 2.70M | 2.64M | 2.34M | 2.53M | 2.47M | 2.41M | 2.07M | 2.29M | 2.39M | 2.52M | 2.03M | 2.34M | 2.21M | 2.10M | 1.58M | 1.89M | 1.78M | 2.16M | 1.67M | 1.94M | 2.33M | 1.84M | 1.43M | 1.70M | 1.61M | 1.52M |
|
Other Non-Current Liabilities
|
| 12.36M | | 12.40M | 12.42M | 11.94M | 11.98M | 11.71M | 11.33M | 11.35M | 11.39M | 11.43M | 11.46M | 5.22M | 5.29M | 5.37M | 5.44M | 5.51M | 5.29M | 5.24M | 5.25M | 5.30M | 5.29M | 6.83M | 7.55M | 5.14M | 4.33M | 4.36M | 4.30M | 5.60M | 5.58M | 5.56M | 5.63M | 5.61M | 5.72M | 5.80M | 5.88M | 5.96M | 6.04M | 6.12M | 6.21M | 6.29M | 6.38M | 6.46M | 7.03M | 6.61M | 6.71M | 7.14M | 7.31M | 7.28M | 7.39M | 7.49M | 7.97M | 8.05M | 8.02M | 8.11M | 8.20M | 8.29M | 8.43M | 8.54M | 8.62M |
|
Total Non-Current Liabilities
|
| 23.92M | | 23.34M | 19.73M | 32.60M | 29.10M | 28.10M | 26.75M | 26.59M | 25.47M | 25.57M | 28.25M | 22.86M | 20.16M | 18.91M | 17.23M | 19.55M | 20.38M | 19.67M | 18.05M | 20.06M | 19.97M | 20.39M | 21.20M | 16.44M | 13.83M | 11.37M | 11.41M | 11.51M | 11.22M | 10.50M | 9.72M | 9.80M | 12.39M | 13.91M | 12.76M | 12.18M | 11.16M | 16.49M | 17.16M | 13.51M | 11.88M | 11.31M | 12.07M | 10.80M | 10.45M | 10.38M | 10.28M | 10.66M | 10.55M | 10.47M | 13.20M | 13.43M | 13.14M | 13.34M | 13.14M | 12.92M | 12.87M | 12.71M | 11.92M |
|
Total Liabilities
|
| 46.81M | | 51.24M | 51.17M | 75.34M | 63.49M | 59.63M | 56.24M | 54.15M | 49.95M | 48.13M | 54.52M | 45.93M | 42.51M | 40.57M | 40.01M | 41.92M | 41.60M | 39.87M | 37.66M | 37.21M | 36.12M | 35.74M | 36.46M | 33.18M | 32.49M | 28.15M | 30.57M | 31.09M | 29.66M | 28.43M | 29.92M | 31.31M | 34.18M | 36.39M | 38.99M | 37.28M | 38.16M | 42.12M | 47.17M | 46.47M | 45.37M | 35.45M | 34.35M | 36.72M | 32.68M | 32.95M | 34.22M | 33.37M | 35.13M | 36.35M | 40.67M | 39.37M | 37.80M | 36.01M | 35.79M | 34.86M | 33.66M | 33.38M | 35.79M |
|
Total Debt
|
| 10.25M | | 9.26M | 5.56M | 17.72M | 17.80M | 17.46M | 16.44M | 14.20M | 14.46M | 14.42M | 15.62M | 14.25M | 15.69M | 14.45M | 12.34M | | | | | | | | | 8.83M | | | | 3.85M | 3.55M | 3.45M | 4.42M | 3.30M | 3.37M | 2.30M | 2.20M | 3.88M | 3.21M | 8.28M | 7.25M | 6.73M | 6.66M | 1.22M | 1.10M | 0.99M | 0.88M | 1.29M | 1.15M | 1.04M | 0.89M | 0.77M | 3.00M | 2.75M | 2.55M | 2.24M | 2.46M | 2.31M | 2.16M | 2.02M | 1.89M |
|
Common Equity
|
| 76.98M | | 79.75M | 85.89M | 87.02M | 92.40M | 91.28M | 90.98M | 80.80M | 84.53M | 83.14M | 79.58M | 44.85M | 44.36M | 44.45M | 47.65M | 45.05M | 42.90M | 42.69M | 44.65M | 44.42M | 40.85M | 32.62M | 31.32M | 31.60M | 30.95M | 29.87M | 27.95M | 28.34M | 28.25M | 29.61M | 29.96M | 27.63M | 27.08M | 27.82M | 29.69M | 30.86M | 32.09M | 32.43M | 34.02M | 34.19M | 33.21M | 36.41M | 42.92M | 40.58M | 39.49M | 38.20M | 38.97M | 37.53M | 37.37M | 38.23M | 38.83M | 39.38M | 36.24M | 50.97M | 42.37M | 62.39M | 59.19M | 56.83M | 55.36M |
|
Shareholder's Equity
|
| 76.98M | | 79.75M | 85.89M | 87.02M | 92.40M | 91.28M | 90.98M | 80.80M | 84.53M | 83.14M | 79.58M | 44.85M | 44.36M | 44.45M | 47.65M | 45.05M | 42.90M | 42.69M | 44.65M | 44.42M | 40.85M | 32.62M | 31.32M | 31.60M | 30.95M | 29.87M | 27.95M | 28.34M | 28.25M | 29.61M | 29.96M | 27.63M | 27.08M | 27.82M | 29.69M | 30.86M | 32.09M | 32.43M | 34.02M | 34.19M | 33.21M | 36.41M | 42.92M | 40.58M | 39.49M | 38.20M | 38.97M | 37.53M | 37.37M | 38.23M | 38.83M | 39.38M | 36.24M | 50.97M | 42.37M | 62.39M | 59.19M | 56.83M | 55.36M |
|
Liabilities and Shareholders Equity
|
| 125.74M | | 132.28M | 138.34M | 163.65M | 158.60M | 153.78M | 2.14M | 139.69M | 135.76M | 132.56M | 135.38M | 92.06M | 88.15M | 86.30M | 88.95M | 88.25M | 85.79M | 83.85M | 83.60M | 82.91M | 77.94M | 69.18M | 68.45M | 65.33M | 63.93M | 58.29M | 58.70M | 59.54M | 57.98M | 56.80M | 58.61M | 57.44M | 59.73M | 62.65M | 67.10M | 66.52M | 68.60M | 72.87M | 79.48M | 78.92M | 76.81M | 70.06M | 75.40M | 77.30M | 72.18M | 71.15M | 73.19M | 70.90M | 72.50M | 74.58M | 79.50M | 78.75M | 74.04M | 86.97M | 78.16M | 97.25M | 92.85M | 90.21M | 91.16M |
|
Treasury Shares
|
| | | | | 0.01M | | 0.04M | 0.04M | 0.01M | 0.04M | 0.04M | 0.01M | 0.01M | 0.04M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Retained Earnings
|
| -23.57M | | -21.37M | -15.36M | -15.74M | -10.55M | -11.85M | -12.27M | -19.10M | -18.92M | -19.79M | -23.70M | -58.53M | -59.05M | -59.04M | -57.16M | -59.76M | -61.82M | -61.98M | -60.91M | -60.81M | -64.65M | -72.88M | -74.44M | -74.21M | -74.94M | -76.11M | -78.15M | -77.89M | -78.07M | -77.47M | -77.25M | -79.63M | -80.30M | -80.01M | -78.25M | -77.31M | -76.09M | -75.89M | -74.44M | -74.45M | -75.58M | -72.56M | -71.15M | -73.62M | -74.96M | -76.41M | -75.74M | -77.44M | -77.85M | -77.37M | -77.03M | -76.95M | -80.51M | -84.46M | -93.44M | -96.93M | -100.50M | -103.22M | -105.05M |
|
Preferred Shares
|
| | | | | | | | | | | | 1.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |