|
Cash & Equivalents
|
1.58M | 4.73M | 4.61M | 3.39M | 1.17M | 1.76M | 1.60M | 3.81M | 5.63M | 5.49M | 6.95M | 8.49M | 10.78M | 11.88M | 12.78M | 13.42M | 14.24M | 14.72M | 10.92M | 10.39M | 7.91M | 7.59M | 5.77M | 5.02M | 4.65M | 5.26M | 4.35M | 4.32M | 5.50M | 5.21M | 4.95M | 7.11M | 11.59M | 16.33M | 14.02M | 13.86M | 13.31M | 12.54M | 14.39M | 14.08M | 15.63M | 15.80M | 15.49M | 14.76M | 12.58M | 13.05M | 13.51M | 3.75M | 5.09M | 4.53M | 3.77M | 4.33M | 4.06M | 4.90M | 4.49M | 1.40M | 1.76M | 0.84M | 1.27M | 3.59M | 3.00M | 5.08M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | 0.26M | 0.32M | 0.33M | 0.33M | 0.42M | 0.45M | 0.38M | 0.43M |
|
Cash & Current Investments
|
1.58M | 4.73M | 4.61M | 3.39M | 1.17M | 1.76M | 1.60M | 3.81M | 5.63M | 5.49M | 6.95M | 8.49M | 10.78M | 11.88M | 12.78M | 13.42M | 14.24M | 14.72M | 10.92M | 10.39M | 7.91M | 7.59M | 5.77M | 5.02M | 4.65M | 5.26M | 4.35M | 4.32M | 5.50M | 5.21M | 4.95M | 7.11M | 11.59M | 16.33M | 14.02M | 13.86M | 13.31M | 12.54M | 14.39M | 14.08M | 15.63M | 15.80M | 15.49M | 14.76M | 12.58M | 13.05M | 13.51M | 3.75M | 5.09M | 4.53M | 3.77M | 4.33M | 4.06M | 5.27M | 4.75M | 1.72M | 2.10M | 1.17M | 1.69M | 4.03M | 3.38M | 5.50M |
|
Receivables - Net
|
| 2.56M | | | 2.87M | 2.61M | 2.89M | 3.11M | 3.14M | 5.17M | 5.78M | 4.99M | 3.54M | 3.16M | 2.52M | 2.69M | 2.59M | 2.43M | 3.41M | 4.16M | 3.92M | 3.98M | 3.87M | 4.01M | 4.31M | 4.08M | 3.69M | 4.47M | 3.79M | 2.90M | 5.40M | 11.74M | 5.89M | 4.25M | 5.63M | 7.94M | 9.93M | 12.19M | 5.75M | 4.95M | 5.05M | 5.67M | 5.16M | 6.36M | 10.53M | 13.52M | 10.51M | 14.71M | 16.16M | 14.81M | 13.90M | 14.49M | 9.29M | 10.28M | 8.31M | 10.55M | 10.68M | 12.12M | 12.80M | 15.00M | 15.35M | 14.87M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.70M | | | | | | | | | | | | | |
|
Receivables
|
| 2.56M | | | 2.87M | 2.61M | 2.89M | 3.11M | 3.14M | 5.17M | 5.78M | 4.99M | 3.54M | 3.16M | 2.52M | 2.69M | 2.59M | 2.43M | 3.41M | 4.16M | 3.92M | 3.98M | 3.87M | 4.01M | 4.31M | 4.08M | 3.69M | 4.47M | 3.79M | 2.90M | 5.40M | 11.74M | 5.89M | 4.25M | 5.63M | 7.94M | 9.93M | 12.19M | 5.75M | 4.95M | 5.05M | 5.67M | 5.16M | 6.36M | 10.53M | 13.52M | 10.51M | 14.71M | 18.86M | 14.81M | 13.90M | 14.49M | 9.29M | 10.28M | 8.31M | 10.55M | 10.68M | 12.12M | 12.80M | 15.00M | 15.35M | 14.87M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.71M | | | 3.54M | 3.58M | 3.95M | 4.29M | 4.50M | 4.41M | 4.67M | 5.04M | 6.03M | 6.42M | 8.65M | 12.68M | | 15.24M | 14.82M | 14.48M | 14.11M | 12.96M | 12.46M | 11.24M | 10.92M | 10.89M | 9.49M | 8.63M | 9.59M | 9.27M |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | | | 0.74M | 0.79M | 0.49M | 0.43M | 0.35M | 0.20M | 0.28M | 0.31M | 0.30M | 0.38M | 0.35M | 0.44M | | 0.44M | 0.61M | 0.54M | 0.51M | 0.44M | 0.43M | 0.44M | 0.56M | 0.53M | 0.33M | 0.54M | 0.79M | 0.71M |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.80M | | | 3.81M | 3.88M | 3.95M | 4.38M | 4.40M | 3.98M | 4.07M | 4.22M | 4.07M | 4.38M | 4.47M | 6.05M | | 5.38M | 5.50M | 5.36M | 5.59M | 5.33M | 5.08M | 4.70M | 3.56M | 3.31M | 3.64M | 3.41M | 3.79M | 3.75M |
|
Inventory
|
| 4.61M | | | 6.30M | 6.19M | 6.28M | 6.45M | | 6.98M | 6.74M | 7.31M | 7.31M | 5.92M | 6.03M | 5.57M | 5.61M | 5.26M | 5.96M | 5.55M | 7.26M | 6.93M | 7.02M | 6.81M | 6.49M | 6.02M | 6.55M | 6.69M | 6.48M | 5.54M | 6.80M | 7.08M | 6.85M | 7.11M | 8.17M | 7.93M | 8.09M | 8.24M | 8.39M | 9.10M | 9.25M | 8.59M | 9.02M | 9.57M | 10.40M | 11.18M | 13.48M | 19.17M | 19.16M | 21.05M | 20.94M | 20.39M | 20.20M | 18.73M | 17.97M | 16.38M | 15.05M | 14.72M | 13.46M | 12.57M | 14.17M | 13.73M |
|
Current Deferred Tax Assets
|
| 0.61M | | | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.76M | 0.76M | 0.76M | 0.76M | 0.49M | 0.32M | 0.32M | 0.32M | 0.42M | 0.42M | 0.42M | 0.42M | 0.43M | 0.43M | 0.43M | 0.43M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.45M | | | 0.87M | 0.57M | 0.02M | 0.02M | 0.02M | 0.64M | 0.95M | 0.65M | 0.51M | 1.59M | 0.96M | 0.69M | 0.61M | 0.62M | 0.90M | 0.61M | 1.04M | 0.73M | 1.34M | 1.41M | 1.52M | 1.44M | 1.54M | 1.46M | 0.73M | 0.51M | 0.76M | 0.56M | 0.85M | 0.83M | 0.78M | 0.74M | 0.76M | 0.69M | 0.72M | 1.12M | 1.25M | 0.81M | 2.14M | 3.64M | 4.12M | 2.89M | 3.59M | 3.93M | 6.65M | 5.85M | 3.18M | 1.82M | 1.28M | 2.14M | 2.14M | 1.89M | 1.90M | 1.43M | 1.99M | 1.56M | 1.57M | 1.28M |
|
Current Assets
|
| 17.53M | | | 16.45M | 16.41M | 15.77M | 15.49M | 16.73M | 19.04M | 21.18M | 22.19M | 22.90M | 23.05M | 22.61M | 22.69M | 23.37M | 23.44M | 21.92M | 21.13M | 20.54M | 19.66M | 18.42M | 17.68M | 17.41M | 16.79M | 16.14M | 16.94M | 16.50M | 16.79M | 18.83M | 27.87M | 25.19M | 28.53M | 28.60M | 30.46M | 32.08M | 33.66M | 29.25M | 29.25M | 31.17M | 30.86M | 31.80M | 34.34M | 37.63M | 40.65M | 41.08M | 41.55M | 47.05M | 46.25M | 41.80M | 41.03M | 34.84M | 36.04M | 32.91M | 30.23M | 29.39M | 29.11M | 29.51M | 32.72M | 34.09M | 34.97M |
|
Land & Improvements
|
| 1.54M | | | 1.54M | 1.55M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 0.53M | | | 2.43M | 2.44M | 1.47M | 1.47M | 1.47M | 1.20M | 3.05M | 1.06M | 1.03M | 1.05M | 0.97M | 0.93M | 0.88M | 0.83M | 0.92M | 0.91M | 0.96M | 0.92M | 0.83M | 0.81M | 0.94M | 0.83M | 0.76M | 0.71M | 0.67M | 0.56M | 0.63M | 0.61M | 0.61M | 0.56M | 0.56M | 0.65M | 0.81M | 0.84M | 0.87M | 0.80M | 0.77M | 0.81M | 0.85M | 0.81M | 0.76M | 0.71M | 0.73M | 0.98M | 1.03M | 3.17M | 4.19M | 4.17M | 4.97M | 4.92M | 4.86M | 4.81M | 4.85M | 4.81M | 4.63M | 4.46M | 4.37M | 4.23M |
|
Long-Term Investments
|
| 0.95M | | | 1.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | 2.64M | 3.08M | 3.08M | 3.08M | 3.08M | 3.08M | 3.08M | 3.08M | 3.08M | 3.08M | 3.08M | 3.08M | 3.08M | 3.08M | 5.39M | 5.39M | 5.91M | 5.91M | 5.91M | 5.91M | 5.91M | 3.22M | 3.22M | 3.22M | 3.22M | 1.34M | 3.22M | 3.22M | 3.22M | 1.34M | 1.34M | 1.34M | 1.34M | 1.34M | 2.75M | 2.70M | 2.70M | 2.47M | 2.47M | 2.47M | 2.47M | 2.47M | 2.47M | 7.46M | 7.68M | 8.09M | 8.09M | 8.09M | 8.09M | 8.09M | 8.09M | 8.09M | 8.09M | 8.09M | 8.09M | 8.09M | 8.09M | 8.09M |
|
Intangibles
|
| | | | 2.45M | 1.87M | 1.63M | 1.74M | 1.68M | 1.63M | 1.57M | 1.52M | 1.46M | 1.41M | 1.35M | 1.30M | 1.24M | 1.19M | 2.44M | 2.33M | 4.44M | 4.27M | 4.10M | 3.92M | 3.77M | 3.62M | 3.47M | 3.32M | 3.18M | 1.64M | 2.89M | 2.75M | 2.62M | 1.37M | 1.30M | 1.23M | 1.16M | 1.09M | 3.70M | 3.53M | 3.35M | 3.18M | 3.02M | 2.93M | 2.83M | 2.74M | 2.64M | 14.46M | 15.73M | 15.30M | 14.87M | 14.44M | 14.02M | 13.60M | 13.17M | 12.75M | 12.33M | 11.91M | 11.50M | 11.09M | 10.68M | 10.26M |
|
Goodwill & Intangibles
|
| | | | 5.09M | 4.94M | 4.70M | 4.81M | 4.76M | 4.70M | 4.65M | 4.59M | 4.54M | 4.48M | 4.43M | 4.37M | 4.32M | 4.26M | 7.83M | 7.72M | 10.35M | 10.18M | 10.01M | 9.84M | 9.68M | 6.84M | 6.69M | 6.54M | 6.40M | 2.98M | 6.11M | 5.97M | 5.83M | 2.71M | 2.64M | 2.57M | 2.50M | 2.43M | 6.45M | 6.22M | 6.05M | 5.65M | 5.49M | 5.40M | 5.30M | 5.21M | 5.11M | 21.91M | 23.41M | 23.38M | 22.95M | 22.52M | 22.10M | 21.68M | 21.26M | 20.84M | 20.41M | 19.99M | 19.58M | 19.17M | 18.76M | 18.35M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | 0.43M | | | | 0.70M | | | | | | | | | | | | 0.04M | | | | 0.83M | 0.07M | | | 0.39M | 0.37M | 0.33M | 0.26M | 1.82M | 1.95M | 2.52M | 2.73M | 2.49M | 3.34M | | | | | | | |
|
Other Non-Current Assets
|
| 0.03M | | | 0.10M | 0.10M | 0.07M | 0.07M | 0.07M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.04M | 0.04M | 0.20M | 0.17M | 0.15M | 0.14M | 0.12M | 0.11M | 0.09M | 0.07M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.43M | 0.29M | 0.29M | 0.29M | 0.29M | 0.28M | 0.28M | 0.28M | 0.78M | 0.73M | 0.69M | 0.65M | 0.60M | 0.56M | 0.48M |
|
Non-Current Assets
|
| 1.58M | | | 9.82M | 7.96M | 6.46M | 6.57M | 6.47M | 6.42M | 6.30M | 6.16M | 6.08M | 6.04M | 5.90M | 5.80M | 5.70M | 5.59M | 9.78M | 9.67M | 12.81M | 12.60M | 12.50M | 12.21M | 12.16M | 9.04M | 8.81M | 8.60M | 8.39M | 8.27M | 8.02M | 7.87M | 7.73M | 3.97M | 3.91M | 3.94M | 4.03M | 4.04M | 10.59M | 10.16M | 9.73M | 9.96M | 8.83M | 8.43M | 8.79M | 9.00M | 8.65M | 28.09M | 40.14M | 43.32M | 43.34M | 37.03M | 43.22M | 46.24M | 46.22M | 42.60M | 42.48M | 41.93M | 40.92M | 39.96M | 39.12M | 38.08M |
|
Assets
|
| 19.11M | | | 26.27M | 24.38M | 22.23M | 22.06M | 23.20M | 25.46M | 27.48M | 28.35M | 28.98M | 29.09M | 28.51M | 28.49M | 29.07M | 29.03M | 31.70M | 30.81M | 33.35M | 32.25M | 30.92M | 29.89M | 29.57M | 25.84M | 24.95M | 25.54M | 24.89M | 25.06M | 26.85M | 35.74M | 32.91M | 32.50M | 32.51M | 34.41M | 36.11M | 37.70M | 39.83M | 39.41M | 40.89M | 40.82M | 40.63M | 42.77M | 46.41M | 49.65M | 49.74M | 69.65M | 87.19M | 89.57M | 85.14M | 78.06M | 78.06M | 82.28M | 79.13M | 72.82M | 71.86M | 71.05M | 70.43M | 72.68M | 73.20M | 73.05M |
|
Accounts Payables
|
| 0.54M | | | 0.38M | 0.52M | 1.27M | 1.00M | 1.18M | 1.43M | 1.06M | 0.68M | 0.93M | 0.79M | 0.59M | 0.31M | 0.70M | 0.87M | 1.49M | 1.42M | 1.98M | 1.49M | 1.65M | 1.09M | 1.17M | 1.14M | 1.37M | 1.91M | 1.22M | 1.04M | 2.10M | 5.94M | 1.84M | 1.34M | 1.74M | 1.58M | 2.43M | 2.41M | 1.22M | 1.45M | 1.22M | 1.48M | 1.51M | 1.24M | 2.46M | 3.50M | 3.38M | 3.01M | 6.05M | 5.65M | 4.85M | 6.11M | | 3.20M | | | 3.15M | 3.80M | 3.39M | 4.78M | 4.81M | 3.11M |
|
Notes Payables
|
| | | | | | | | | | | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.01M | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables
|
| | | | 2.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| 0.54M | | | 2.53M | 0.52M | 1.27M | 1.00M | 1.18M | 1.43M | 1.06M | 0.73M | 0.98M | 0.84M | 0.64M | 0.36M | 0.71M | 0.94M | 1.49M | 1.42M | 1.98M | 1.49M | 1.65M | 1.09M | 1.17M | 1.14M | 1.37M | 1.91M | 1.22M | 1.04M | 2.10M | 5.94M | 1.84M | 1.34M | 1.74M | 1.58M | 2.43M | 2.41M | 1.22M | 1.45M | 1.22M | 1.48M | 1.51M | 1.24M | 2.46M | 3.50M | 3.38M | 3.01M | 6.05M | 5.65M | 4.85M | 6.11M | | 3.20M | | | 3.15M | 3.80M | 3.39M | 4.78M | 4.81M | 3.11M |
|
Accumulated Expenses
|
| 1.22M | | | 1.60M | 1.58M | 1.19M | 1.29M | 1.69M | 2.10M | 2.36M | 2.23M | 1.93M | 1.76M | 1.18M | 1.15M | 1.48M | 1.42M | 2.63M | 1.65M | 2.88M | 2.87M | 2.27M | 2.17M | 2.54M | 2.77M | 2.01M | 2.18M | 2.13M | 1.79M | 2.70M | 3.98M | 3.49M | 3.38M | 2.06M | 3.08M | 2.96M | 3.65M | 3.31M | 3.31M | 2.60M | 2.57M | 2.62M | 3.24M | 3.70M | 5.03M | 5.66M | 8.10M | 6.91M | 8.81M | 5.57M | 5.37M | | 4.57M | | | 5.05M | 4.25M | 4.52M | 5.89M | 6.33M | 7.64M |
|
Other Accumulated Expenses
|
| | | | | 0.09M | | | 0.11M | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | | | 0.50M | 0.38M | 0.93M | 0.98M | 0.95M | 0.87M | 0.41M | 0.44M | 0.59M | 0.72M | 1.28M | 3.02M | 1.99M | 1.85M | 1.71M | 1.29M | | 0.98M | | | 1.16M | 1.13M | 1.26M | 1.33M | 1.22M | 1.19M |
|
Short term Debt
|
| 0.04M | | | 0.04M | 1.39M | 1.41M | | | | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.23M | 1.70M | 2.10M | | | | | 2.42M | 2.42M | 2.42M | 2.42M | 2.42M | | 2.42M | | | 8.70M | 8.20M | 8.05M | 7.99M | 7.83M | 7.84M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.87M | 0.79M | 0.69M | 0.85M | 0.83M | 0.70M | 1.07M | 1.58M | 1.89M | 1.73M | 1.69M | | 1.31M | | | 1.50M | 1.85M | 1.90M | 1.93M | 2.04M | 2.05M |
|
Current Taxes
|
| 0.12M | | | | | | | 0.14M | 0.61M | 0.33M | 0.01M | 0.10M | | | | | 0.07M | | 0.24M | | | | | | | | | | | 0.10M | 0.51M | | | | | | 0.02M | | | | 0.04M | | | | | | | | 0.76M | 1.04M | 0.30M | | | | | | | | | | 0.26M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.26M | 0.05M | | | | | | | | | | 1.13M | | | | | | | | | 0.96M | 0.52M | 0.23M |
|
Total Current Liabilities
|
| 1.88M | | | 4.16M | 3.49M | 2.47M | 2.29M | 3.01M | 4.14M | 3.80M | 2.97M | 3.02M | 2.60M | 1.82M | 1.51M | 2.18M | 2.36M | 4.12M | 3.32M | 4.86M | 4.36M | 3.92M | 3.26M | 3.71M | 3.91M | 3.38M | 4.09M | 3.36M | 3.60M | 4.89M | 10.43M | 5.33M | 4.72M | 3.80M | 4.66M | 5.39M | 6.08M | 5.46M | 5.74M | 6.01M | 6.66M | 7.32M | 5.17M | 7.01M | 9.37M | 9.74M | 14.60M | 16.96M | 19.54M | 16.74M | 15.89M | | 12.51M | | | 18.38M | 18.09M | 17.82M | 20.59M | 21.01M | 20.90M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.55M | 1.09M | 0.69M | | | | | 14.34M | 13.74M | 13.14M | 12.53M | 11.93M | | 10.72M | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | 0.05M | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | 0.22M | 0.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 0.02M | | | 1.20M | 1.07M | 1.07M | 1.07M | 1.07M | 1.08M | 1.08M | 1.08M | 1.08M | 0.95M | 0.95M | 0.95M | 0.95M | 0.81M | 0.81M | 0.81M | 1.30M | 1.14M | 1.14M | 1.14M | 1.14M | 1.11M | 0.43M | 0.43M | 0.43M | 0.12M | 0.10M | 0.13M | 0.19M | | 0.01M | | | | 0.02M | 0.09M | 0.17M | | | 0.00M | 0.09M | | | | | | | | | | | | 0.18M | 0.21M | 0.22M | 0.21M | 0.21M | 0.25M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.12M | 1.02M | 0.80M | 0.64M | 0.48M | 0.36M | 0.70M | 0.68M | 0.55M | 0.52M | 16.84M | 15.03M | 14.87M | 14.49M | | 19.28M | | | 19.16M | 18.68M | 20.10M | 19.60M | 19.30M | 16.70M |
|
Other Non-Current Liabilities
|
| 0.30M | | | 1.51M | 0.13M | 0.13M | 0.12M | 0.03M | 0.01M | 0.01M | 0.01M | | | | | | | 0.32M | 0.32M | 0.95M | 0.38M | 0.38M | 0.38M | 0.16M | 0.13M | 0.09M | 0.02M | | | | | | | | 0.09M | 0.09M | 0.09M | 1.22M | 0.87M | 0.56M | 0.37M | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| 1.90M | | | 5.36M | 4.57M | 3.54M | 3.36M | 4.08M | 5.22M | 4.88M | 4.04M | 4.09M | 3.55M | | | | 3.17M | 4.93M | 4.13M | 6.16M | 5.50M | 5.06M | 4.40M | 4.86M | 4.32M | 3.81M | 4.52M | 3.79M | 3.72M | | | | 4.72M | | 4.66M | 5.39M | 6.08M | 6.67M | 6.85M | 8.54M | 8.39M | | 5.53M | 7.79M | 10.04M | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
| 2.20M | | | 6.87M | 4.70M | 3.66M | 3.48M | 4.11M | 5.23M | 4.88M | 4.05M | 4.09M | 3.55M | 2.77M | 2.46M | 3.13M | 3.17M | 5.25M | 4.45M | 7.11M | 5.88M | 5.44M | 4.78M | 5.02M | 4.45M | 3.90M | 4.54M | 3.79M | 3.72M | 5.00M | 10.56M | 5.52M | 4.72M | 3.81M | 4.75M | 5.48M | 6.17M | 7.89M | 7.72M | 9.10M | 8.76M | 8.48M | 5.53M | 7.79M | 10.04M | 10.28M | 29.47M | 45.97M | 47.70M | 44.14M | 42.31M | 37.65M | 42.52M | 40.47M | 38.21M | 37.72M | 36.98M | 36.24M | 38.51M | 38.43M | 37.84M |
|
Total Debt
|
| 0.04M | | | 0.04M | 1.39M | 1.41M | | | | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.79M | 2.79M | 2.79M | | | | | 16.77M | 16.16M | 15.56M | 14.96M | 14.35M | | 13.14M | | | 8.70M | 8.20M | 8.05M | 7.99M | 7.83M | 7.84M |
|
Common Equity
|
| 16.91M | | | 19.40M | 19.68M | 0.22M | 0.21M | 0.21M | 20.23M | 22.60M | 24.30M | 24.89M | 25.54M | 25.74M | 26.03M | 25.93M | 25.86M | 26.45M | 26.36M | 26.24M | 26.37M | 25.48M | 25.11M | 24.55M | 21.39M | 21.05M | 21.00M | 21.10M | 21.34M | 21.85M | 25.19M | 27.39M | 27.78M | 28.69M | 29.66M | 30.64M | 31.53M | 31.94M | 31.69M | 31.80M | 32.06M | 32.16M | 37.24M | 38.62M | 39.60M | 39.45M | 40.18M | 41.23M | 41.87M | 41.00M | 41.80M | 40.40M | 39.76M | 38.66M | 34.61M | 34.14M | 34.07M | 34.19M | 34.17M | 34.77M | 35.20M |
|
Shareholder's Equity
|
| 16.91M | | | 19.40M | 19.68M | 0.22M | 0.21M | 0.21M | 20.23M | 22.60M | 24.30M | 24.89M | 25.54M | 25.74M | 26.03M | 25.93M | 25.86M | 26.45M | 26.36M | 26.24M | 26.37M | 25.48M | 25.11M | 24.55M | 21.39M | 21.05M | 21.00M | 21.10M | 21.34M | 21.85M | 25.19M | 27.39M | 27.78M | 28.69M | 29.66M | 30.64M | 31.53M | 31.94M | 31.69M | 31.80M | 32.06M | 32.16M | 37.24M | 38.62M | 39.60M | 39.45M | 40.18M | 41.23M | 41.87M | 41.00M | 41.80M | 40.40M | 39.76M | 38.66M | 34.61M | 34.14M | 34.07M | 34.19M | 34.17M | 34.77M | 35.20M |
|
Liabilities and Shareholders Equity
|
| 19.11M | | | 26.27M | 24.38M | 22.23M | 22.06M | 23.20M | 25.46M | 27.48M | 28.35M | 28.98M | 29.09M | 28.51M | 28.49M | 29.07M | 29.03M | 31.70M | 30.81M | 33.35M | 32.25M | 30.92M | 29.89M | 29.57M | 25.84M | 24.95M | 25.54M | 24.89M | 25.06M | 26.85M | 35.74M | 32.91M | 32.50M | 32.51M | 34.41M | 36.11M | 37.70M | 39.83M | 39.41M | 40.89M | 40.82M | 40.63M | 42.77M | 46.41M | 49.65M | 49.74M | 69.65M | 87.19M | 89.57M | 85.14M | 78.06M | 78.06M | 82.28M | 79.13M | 72.82M | 71.86M | 71.05M | 70.43M | 72.68M | 73.20M | 73.05M |
|
Retained Earnings
|
| 9.86M | | | 8.13M | 8.01M | 7.02M | 6.95M | 7.34M | 8.15M | 8.94M | 9.57M | 9.94M | 9.41M | 9.33M | 9.23M | 9.02M | 8.54M | 8.03M | 7.88M | 7.49M | 7.16M | 6.19M | 5.90M | 5.13M | 1.93M | 1.55M | 1.46M | 1.47M | 1.60M | 1.88M | 4.90M | 6.45M | 6.72M | 7.17M | 8.04M | 8.89M | 9.49M | 9.32M | 8.94M | 8.86M | 9.02M | 8.62M | 13.46M | 14.39M | 15.20M | 14.92M | 15.43M | 16.20M | 16.65M | 15.49M | 16.07M | | 13.57M | | | 7.21M | 6.97M | 6.73M | 6.48M | 6.87M | 7.05M |