|
Cash & Equivalents
|
10.51M | 13.35M | 7.42M | 5.11M | 15.48M | 14.95M | 6.75M | 4.29M | 18.59M | 16.62M | 7.95M | 3.78M | 16.05M | 15.75M | 8.91M | 0.60M | 12.18M | 10.77M | 2.85M | 0.50M | 3.77M | 1.97M | 0.85M | 0.70M | 0.88M | 1.27M | 0.99M | 0.89M | 0.70M | 0.90M | 0.64M | 0.18M | 0.55M | 0.76M | 0.07M | 0.33M | 4.85M | 1.20M | 0.25M | 0.01M | 1.97M | 1.24M | 1.63M | 1.01M | 3.80M | 1.20M | 0.29M | 0.74M | 0.73M | 1.27M | 1.52M | 1.75M | 9.43M | 13.81M | 4.90M | 3.23M | 6.63M | 5.18M | 1.51M | 2.86M | 2.02M | 2.54M | 0.89M | 2.10M | 2.15M | 2.13M | 2.32M | 2.66M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.16M | 0.12M | 0.12M | 0.18M | 0.27M | 0.29M | 0.10M | 0.20M | 0.14M | 0.02M | | | | | | | | | | 0.04M | 0.31M | 0.67M | 1.22M | 1.26M | 1.18M | 1.47M | 1.53M | 1.12M | 1.27M | 1.24M | 0.87M | 1.11M | 1.01M | 0.96M | 0.83M | 0.72M |
|
Cash & Current Investments
|
10.51M | 13.35M | 7.42M | 5.11M | 15.48M | 14.95M | 6.75M | 4.29M | 18.59M | 16.62M | 7.95M | 3.78M | 16.05M | 15.75M | 8.91M | 0.60M | 12.18M | 10.77M | 2.85M | 0.50M | 3.77M | 1.97M | 0.85M | 0.70M | 0.88M | 1.27M | 0.99M | 0.89M | 0.70M | 0.90M | 0.64M | 0.33M | 0.71M | 0.88M | 0.19M | 0.51M | 5.11M | 1.49M | 0.35M | 0.21M | 2.11M | 1.25M | 1.63M | 1.01M | 3.80M | 1.20M | 0.29M | 0.74M | 0.73M | 1.27M | 1.52M | 1.79M | 9.74M | 14.48M | 6.12M | 4.49M | 7.80M | 6.65M | 3.05M | 3.99M | 3.29M | 3.78M | 1.77M | 3.20M | 3.16M | 3.09M | 3.15M | 3.38M |
|
Receivables - Net
|
| | | | | | 3.27M | | | 2.89M | 3.44M | 10.15M | 7.83M | 2.79M | 3.62M | 10.72M | 12.35M | 4.37M | 3.73M | 11.47M | 12.79M | 3.62M | 3.73M | 10.96M | 11.07M | 3.56M | 3.20M | 7.99M | 8.36M | 4.11M | 3.48M | 11.37M | 10.32M | 4.66M | 3.49M | 10.90M | 8.77M | 4.03M | 3.74M | 11.72M | 11.87M | 5.31M | 3.87M | 10.08M | 5.46M | 3.30M | 3.40M | 9.85M | 9.83M | 4.79M | 4.95M | 11.85M | 11.00M | 6.83M | 5.35M | 21.03M | 10.10M | 4.68M | 4.19M | 13.16M | 9.45M | 5.23M | 4.48M | 15.86M | 4.72M | 6.17M | 4.84M | 16.31M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.91M | 3.78M | 2.80M | 1.15M | 1.24M | 3.69M | 1.54M | 0.90M | 1.04M | 4.06M | 1.83M | 1.08M | 1.19M | 3.48M | 3.06M | 1.41M | 1.59M | 9.53M | 2.86M | 1.21M | 1.24M | 4.76M | 2.85M | 1.42M | 1.29M | 6.49M | 1.34M | | 1.37M | 7.42M |
|
Receivables
|
| | | | | | 3.27M | | | 2.89M | 3.44M | 10.15M | 7.83M | 2.79M | 3.62M | 10.72M | 12.35M | 4.37M | 3.73M | 11.47M | 12.79M | 3.62M | 3.73M | 10.96M | 11.07M | 3.56M | 3.20M | 7.99M | 8.36M | 4.11M | 3.48M | 11.37M | 10.32M | 4.66M | 3.49M | 10.90M | 8.77M | 4.03M | 4.66M | 15.50M | 14.67M | 6.46M | 5.11M | 13.77M | 6.99M | 4.19M | 4.45M | 13.91M | 11.66M | 5.87M | 6.14M | 15.32M | 14.05M | 8.24M | 6.94M | 30.56M | 12.97M | 5.88M | 5.44M | 17.92M | 12.30M | 6.65M | 5.78M | 22.35M | 6.06M | 6.17M | 6.21M | 23.73M |
|
Raw Materials
|
0.62M | 0.64M | 0.59M | 0.53M | 0.51M | 0.56M | 0.56M | 0.54M | 0.58M | 0.61M | 0.58M | 0.63M | 0.64M | 0.65M | 0.61M | 0.59M | 0.70M | 0.72M | 0.76M | 0.76M | 0.82M | 0.80M | 0.89M | 0.89M | 0.91M | 1.01M | 0.97M | 0.97M | 0.99M | 1.00M | 0.82M | 1.03M | 0.97M | 0.98M | 1.02M | 1.07M | 1.15M | 1.06M | 0.91M | 0.97M | 0.96M | 1.08M | 1.02M | 0.97M | 1.00M | 1.00M | 1.03M | 1.03M | 1.10M | 1.01M | 1.03M | 0.97M | 1.04M | 1.05M | 1.23M | 1.34M | 1.45M | 1.74M | 1.67M | 1.57M | 1.63M | 1.67M | 1.80M | 1.84M | 1.89M | 1.92M | 2.02M | 2.01M |
|
Current Deferred Tax Assets
|
5.44M | 5.43M | 6.53M | 6.57M | 6.61M | 6.79M | 3.44M | 8.43M | 8.89M | 3.57M | 2.87M | 2.94M | 3.64M | 2.92M | 2.37M | 2.67M | 4.42M | 3.54M | 2.85M | 3.32M | 3.33M | 2.70M | 1.70M | 1.66M | 3.52M | 3.16M | 2.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 1.97M | 0.27M | | | 2.53M | 0.41M | | 1.11M | 1.74M | 1.64M | 1.39M | 1.24M | 2.07M | 1.77M | 1.35M | 0.86M | 0.87M | 1.56M | 1.38M | 1.05M | 1.14M | 1.94M | 1.52M | 1.18M | 1.66M | 2.24M | 1.66M | 1.20M | 1.55M | 1.96M | 1.64M | 1.27M | 1.80M | 1.83M | 1.83M | 1.48M | 0.84M | 1.81M | 1.66M | 1.47M | 1.16M | 1.58M | 1.59M | 1.30M | 0.85M | 1.83M | 1.90M | 1.35M | 3.10M | 2.36M | 4.56M | 2.34M | 3.09M | 3.29M | 3.12M | 1.56M | 3.23M | 2.08M | 2.29M | 2.33M | 2.36M | 2.26M | 2.21M | 1.55M | 1.62M | 2.19M |
|
Current Assets
|
37.28M | 35.44M | 34.12M | 39.32M | 36.46M | 33.65M | 31.65M | 36.63M | 38.46M | 34.21M | 31.00M | 33.34M | 35.34M | 31.85M | 30.25M | 27.86M | 34.25M | 27.58M | 22.21M | 25.20M | 24.08M | 16.84M | 21.01M | 27.18M | 20.79M | 15.51M | 16.15M | 21.10M | 15.03M | 12.57M | 15.48M | 21.45M | 15.62M | 13.13M | 15.69M | 21.88M | 18.53M | 13.14M | 15.54M | 22.33M | 18.42M | 13.26M | 16.39M | 21.24M | 16.60M | 12.55M | 14.44M | 20.90M | 16.56M | 14.86M | 25.14M | 32.45M | 32.52M | 35.59M | 35.55M | 47.85M | 32.36M | 25.75M | 26.80M | 34.77M | 28.53M | 25.41M | 25.07M | 35.92M | 25.78M | 21.60M | 23.32M | 32.19M |
|
Construction in Progress
|
1.24M | 1.47M | 1.60M | 2.27M | 2.10M | 1.87M | 1.47M | 1.76M | 1.39M | 2.09M | 2.20M | 1.29M | 1.85M | 2.38M | 1.48M | 1.84M | 1.54M | 2.40M | 2.00M | 2.63M | 3.75M | 4.17M | 4.03M | 1.90M | 2.32M | 3.76M | 3.90M | 3.60M | 3.92M | 4.98M | 2.71M | 4.26M | 8.12M | 4.71M | 3.47M | 6.37M | 8.72M | 12.05M | 4.21M | 7.02M | 10.00M | 12.39M | 11.42M | 12.89M | 15.93M | 17.84M | 11.49M | 13.03M | 13.43M | 17.08M | 15.31M | 16.30M | 17.21M | 21.09M | 19.16M | 21.63M | 24.13M | 26.10M | 14.97M | 14.52M | 11.90M | 13.97M | 8.64M | 9.86M | 8.09M | 9.65M | 8.20M | 8.60M |
|
Property, Plant & Equipment (Net)
|
76.46M | 77.07M | 78.51M | 79.40M | 80.18M | 80.82M | 81.46M | 82.18M | 82.93M | 84.26M | 85.72M | 86.76M | 87.87M | 89.44M | 90.83M | 91.98M | 93.42M | 95.08M | 97.74M | 100.78M | 102.85M | 105.43M | 108.74M | 111.92M | 113.26M | 115.28M | 118.63M | 121.31M | 124.41M | 127.87M | 132.13M | 135.78M | 141.53M | 144.97M | 147.93M | 151.91M | 155.59M | 161.11M | 165.96M | 170.03M | 173.94M | 177.82M | 182.00M | 185.39M | 189.67M | 194.05M | 198.45M | 201.78M | 203.70M | 207.99M | 211.65M | 215.35M | 218.71M | 224.15M | 229.86M | 234.85M | 239.29M | 243.09M | 247.58M | 250.34M | 254.14M | 257.94M | 262.04M | 265.54M | 267.56M | 270.54M | 274.91M | 277.03M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40M | 1.69M | 3.43M | 3.50M | 4.03M | 5.19M | 5.70M | 7.45M | 10.10M | 11.98M | 22.03M | 28.51M | 32.82M | 36.28M | 44.18M | 47.38M | 49.38M | 52.29M | 54.86M | 57.54M | 60.36M | 60.54M | 62.54M | 64.87M | 66.87M | 15.10M | 15.63M | 13.77M | 14.63M | 49.50M | 15.63M | 17.19M | 18.65M | 19.89M | 20.18M | 21.06M | 21.13M | 20.96M | 20.88M | 20.72M | 21.34M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.05M | | | | 5.52M | | 0.34M | 0.24M | 19.57M | 0.95M | 0.90M | 0.84M | 21.32M | 1.12M | 0.98M | 1.00M | 21.22M | 0.84M | 0.84M | 0.84M | 0.62M | 0.31M |
|
Other Non-Current Assets
|
2.72M | 2.64M | 4.99M | 4.93M | 4.87M | 4.82M | 6.48M | 6.43M | 6.39M | 6.35M | 7.55M | 7.50M | 7.46M | 7.43M | 8.54M | 8.53M | 8.52M | 8.51M | 4.47M | 4.45M | 4.44M | 4.42M | 9.27M | 9.28M | 9.28M | 9.34M | 10.92M | 10.97M | 11.02M | 11.13M | 14.33M | 14.38M | 14.43M | 14.50M | 11.80M | 11.81M | 11.80M | 11.79M | 8.86M | 8.85M | 8.77M | 8.69M | 59.97M | 11.81M | 64.32M | 66.75M | 68.80M | 71.67M | 71.90M | 0.27M | 0.28M | 75.43M | 37.13M | 39.01M | 24.90M | 25.26M | 24.81M | 25.92M | 29.35M | 29.59M | 0.28M | 30.81M | 33.59M | 33.71M | 33.08M | 32.62M | 31.61M | 31.82M |
|
Non-Current Assets
|
80.43M | 80.95M | 84.68M | 85.51M | 86.14M | 86.73M | 7.57M | 89.72M | 90.38M | 7.43M | 8.82M | 7.75M | 7.66M | 7.64M | 8.68M | 8.65M | 8.63M | 8.59M | 4.58M | 4.54M | 4.51M | 4.58M | 9.37M | 9.60M | 9.59M | 9.69M | 11.07M | 12.49M | 12.83M | 14.66M | 17.94M | 18.73M | 19.91M | 20.44M | 19.52M | 22.49M | 24.40M | 34.51M | 38.05M | 42.34M | 45.65M | 53.35M | 59.97M | 61.55M | 253.98M | 260.80M | 267.24M | 273.45M | 275.60M | 282.00M | 284.97M | 290.78M | 255.84M | 263.15M | 254.76M | 260.11M | 264.09M | 269.01M | 276.93M | 279.93M | 284.83M | 288.75M | 295.63M | 299.25M | 300.64M | 303.16M | 306.52M | 308.85M |
|
Assets
|
117.72M | 116.38M | 118.80M | 124.84M | 122.60M | 120.38M | 120.68M | 126.35M | 128.84M | 125.90M | 125.55M | 127.85M | 130.87M | 128.93M | 129.76M | 128.49M | 136.30M | 131.24M | 124.53M | 130.52M | 131.44M | 126.85M | 139.13M | 148.71M | 143.64M | 140.48M | 145.85M | 154.90M | 152.27M | 155.10M | 165.55M | 175.96M | 177.07M | 178.53M | 183.14M | 196.28M | 198.53M | 208.76M | 219.56M | 234.70M | 238.01M | 244.42M | 258.35M | 268.18M | 270.59M | 273.34M | 281.68M | 294.35M | 292.16M | 296.86M | 310.11M | 323.23M | 288.36M | 298.74M | 290.31M | 307.95M | 296.45M | 294.77M | 303.73M | 314.70M | 313.36M | 314.15M | 320.70M | 335.17M | 326.42M | 324.76M | 329.84M | 341.04M |
|
Accounts Payables
|
6.57M | 5.84M | 4.45M | 9.78M | 6.05M | 6.52M | 4.57M | 8.50M | 6.23M | 6.62M | 5.30M | 4.99M | 3.73M | 4.58M | 4.76M | 6.11M | 7.76M | 6.37M | 5.72M | 5.31M | 6.88M | 5.02M | 5.37M | 5.51M | 4.52M | 4.88M | 5.14M | 4.19M | 3.89M | 5.05M | 5.35M | 6.74M | 5.62M | 5.73M | 5.12M | 7.23M | 5.45M | 6.79M | 5.21M | 6.79M | 5.33M | 3.86M | 4.48M | 4.73M | 4.15M | 4.15M | 4.44M | 5.47M | 4.56M | 5.39M | 7.73M | 6.21M | 5.81M | 9.12M | 8.60M | 11.12M | 7.18M | 5.68M | 5.84M | 6.06M | 5.36M | 6.79M | 5.43M | 8.55M | 5.99M | 6.66M | 7.09M | 9.35M |
|
Notes Payables
|
1.73M | 1.60M | 1.60M | 1.75M | 1.81M | 1.66M | 1.63M | 1.70M | 1.75M | 1.67M | 1.61M | 1.71M | 15.00M | 15.00M | | 15.00M | 15.00M | 15.00M | | 15.00M | 15.00M | 1.49M | 9.05M | 15.52M | 2.59M | 1.72M | 9.34M | 15.01M | 7.45M | 8.13M | 14.56M | 14.33M | 1.65M | 1.53M | 1.47M | 1.51M | 1.54M | 1.48M | 1.42M | | | | | | | | | | | | | | | | | | | | 4.35M | 13.25M | 6.58M | 7.62M | 11.17M | 19.04M | | | | |
|
Dividends payables
|
0.71M | 0.71M | 0.72M | 0.74M | 0.75M | 0.75M | 0.75M | 0.78M | 0.78M | 0.78M | 0.79M | 0.81M | 0.81M | 0.82M | 0.82M | 0.85M | 0.85M | 0.85M | 0.85M | 0.87M | 0.87M | 0.87M | 0.87M | 0.91M | 0.91M | 0.91M | 0.91M | 0.96M | 0.97M | 0.97M | 0.97M | 1.04M | 1.05M | 1.05M | 1.05M | 1.13M | 1.24M | 1.24M | 1.24M | 1.33M | 1.33M | 1.34M | 1.34M | 1.42M | 1.42M | 1.43M | 1.43M | 1.52M | 1.52M | 1.54M | 1.55M | 1.64M | 1.91M | 1.91M | 1.92M | 1.96M | 1.96M | 1.98M | 1.98M | 2.03M | 2.04M | 2.04M | 2.05M | 2.14M | 2.14M | 2.14M | 2.15M | 2.26M |
|
Payables
|
9.01M | 8.15M | 6.77M | 12.26M | 8.60M | 8.93M | 6.96M | 10.97M | 8.76M | 9.08M | 7.69M | 7.52M | 19.54M | 20.40M | 5.57M | 21.96M | 23.60M | 22.21M | 6.57M | 21.18M | 22.75M | 7.39M | 15.29M | 21.94M | 8.02M | 7.51M | 15.40M | 20.17M | 12.31M | 14.15M | 20.87M | 22.11M | 8.32M | 8.31M | 7.65M | 9.87M | 8.23M | 9.51M | 7.87M | 8.12M | 6.66M | 5.20M | 5.82M | 6.15M | 5.57M | 5.58M | 5.87M | 6.99M | 6.08M | 6.93M | 9.28M | 7.86M | 7.72M | 11.03M | 10.52M | 13.08M | 9.14M | 7.66M | 12.17M | 21.34M | 13.98M | 16.45M | 18.65M | 29.72M | 8.13M | 8.80M | 9.23M | 11.61M |
|
Accumulated Expenses
|
1.53M | 1.66M | 2.22M | 1.67M | 1.56M | 1.58M | 2.06M | 1.62M | 2.03M | 1.66M | 2.14M | 1.60M | 2.14M | 1.69M | 2.10M | 1.71M | 2.36M | 1.67M | 2.12M | 1.66M | 2.95M | 1.82M | 2.20M | 1.66M | 2.87M | 2.05M | 2.77M | 1.85M | 2.45M | 2.46M | 3.19M | 2.05M | 2.58M | 2.49M | 3.01M | 2.05M | 2.56M | 2.49M | 3.08M | 2.84M | 3.37M | 3.40M | 3.45M | 2.43M | 2.72M | 2.58M | 3.57M | 2.37M | 2.71M | 2.76M | 3.82M | 2.47M | 2.83M | 2.84M | 3.67M | 2.40M | 3.04M | 3.32M | 4.66M | 2.96M | 3.21M | 3.52M | 4.99M | 3.09M | 3.39M | 3.81M | 5.31M | 3.25M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.03M | 0.03M |
|
Short term Debt
|
| 2.10M | 2.45M | 15.00M | 15.00M | 15.00M | 3.62M | 2.80M | 15.00M | 15.00M | 15.00M | 15.00M | 3.03M | 3.02M | 2.92M | 2.68M | 2.51M | 2.16M | 1.99M | 1.77M | 1.60M | 1.34M | | | | | | | | | | | | | | 0.05M | | | | | | 0.08M | 0.15M | 0.09M | 0.46M | 0.53M | 0.53M | 7.00M | 7.00M | 7.00M | 7.00M | 28.54M | 19.71M | 0.90M | 1.30M | 24.70M | 25.10M | 11.10M | 10.97M | 33.85M | 0.80M | 7.62M | 11.17M | 26.20M | 26.60M | 2.53M | 2.85M | 17.85M |
|
Current Taxes
|
0.28M | 0.17M | | 0.06M | 1.18M | 0.02M | | 0.03M | 1.53M | 0.36M | | | 0.57M | | | | 1.98M | 0.47M | | 0.48M | 0.88M | 0.11M | | | 1.21M | 0.53M | | | 0.24M | 0.07M | | | 1.81M | 0.55M | | | 0.08M | | | | 0.52M | 0.26M | | | 0.72M | 0.35M | | 0.29M | 0.51M | | | | 0.09M | | | | 0.02M | | | 0.17M | 0.09M | | | 0.07M | 0.25M | 0.08M | | 0.07M |
|
Current Deferred Revenue
|
2.46M | 3.10M | 4.20M | 3.57M | 0.89M | 1.43M | 2.64M | 2.49M | 0.57M | 1.05M | 2.53M | 2.72M | 1.21M | 1.64M | 2.38M | 2.02M | 0.48M | 0.57M | 1.28M | 1.29M | 0.39M | 0.78M | 1.37M | 1.51M | 0.43M | 0.73M | 1.56M | 1.72M | 0.68M | 0.90M | 1.61M | 1.54M | 0.62M | 0.72M | 1.22M | 1.00M | 0.55M | 0.61M | 1.99M | 2.33M | 2.79M | 3.26M | 4.88M | 5.57M | 2.99M | 1.13M | 1.59M | 2.04M | 0.85M | 0.84M | 1.54M | 1.39M | 3.20M | 3.21M | 3.17M | 6.91M | 3.39M | 2.54M | 1.97M | 2.31M | 1.62M | 1.08M | 1.92M | 1.98M | 4.72M | 2.94M | 1.89M | 3.66M |
|
Total Current Liabilities
|
23.46M | 21.63M | 21.29M | 40.58M | 35.68M | 34.13M | 17.85M | 20.86M | 35.17M | 32.59M | 31.03M | 31.30M | 31.56M | 30.06M | 29.54M | 31.27M | 36.16M | 31.03M | 29.46M | 35.65M | 33.88M | 12.80M | 20.35M | 26.95M | 19.44M | 16.74M | 23.20M | 27.61M | 22.23M | 23.01M | 28.50M | 28.76M | 18.55M | 15.72M | 14.37M | 17.88M | 16.09M | 24.55M | 24.09M | 19.42M | 21.38M | 23.55M | 21.63M | 17.50M | 17.17M | 15.07M | 16.57M | 22.53M | 20.78M | 21.61M | 26.01M | 44.76M | 36.58M | 21.06M | 22.32M | 60.16M | 43.63M | 27.25M | 32.92M | 64.20M | 21.70M | 23.78M | 28.70M | 64.32M | 45.49M | 20.70M | 22.54M | 40.10M |
|
Non-Current Debt
|
28.00M | 28.00M | 28.00M | 13.00M | 13.00M | 13.00M | 28.00M | 28.00M | 13.00M | 13.00M | 13.00M | 13.00M | 13.00M | 13.00M | 13.00M | 13.00M | 13.00M | 13.00M | 13.00M | 11.40M | 11.40M | 28.00M | 30.50M | 30.50M | 30.50M | 30.50M | 9.34M | 32.11M | 32.43M | 33.10M | 14.56M | 41.40M | 50.10M | 53.08M | 17.79M | 69.79M | 55.76M | 57.35M | 70.32M | 89.12M | 87.22M | 90.80M | 103.37M | 113.77M | 112.58M | 116.35M | 123.82M | 126.14M | 120.77M | 17.63M | 133.47M | 124.81M | 105.12M | 130.55M | 135.97M | 113.55M | 113.03M | 126.50M | 126.10M | 102.70M | 136.96M | 136.62M | 136.96M | 111.59M | 115.23M | 139.74M | 145.77M | 138.00M |
|
Non-Current Deffered Revenue
|
0.08M | 0.07M | 0.07M | 0.06M | 0.05M | 0.04M | 0.04M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 834.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
7.27M | 7.47M | 7.40M | 7.54M | 7.68M | 7.82M | 9.85M | 7.87M | 8.02M | 9.91M | 11.33M | 11.16M | 11.40M | 11.23M | 12.54M | 12.21M | 12.39M | 12.26M | 8.18M | 8.36M | 8.50M | 8.63M | 8.58M | 8.74M | 8.89M | 9.06M | 10.69M | 10.59M | 10.49M | 10.51M | 13.76M | 13.54M | 13.63M | 13.56M | 10.06M | 10.26M | 10.60M | 10.90M | 11.16M | 11.48M | 11.77M | 11.97M | 11.89M | 12.10M | 12.30M | 12.56M | 12.68M | 12.89M | 13.12M | 13.44M | 13.64M | 13.95M | 14.13M | 14.33M | 12.28M | 12.52M | 12.65M | 12.87M | 13.03M | 13.40M | 13.74M | 14.04M | 14.41M | 14.82M | 15.16M | 15.49M | 15.87M | 16.17M |
|
Non-Current Deferred Tax Liability
|
| | | | | | 7.86M | | | 8.97M | 9.93M | 10.64M | 11.03M | 11.07M | 11.90M | 12.29M | 12.75M | 13.20M | 14.28M | 14.58M | 14.69M | 14.76M | 14.61M | 16.64M | 16.71M | 16.71M | 14.62M | 16.40M | 16.22M | 17.36M | 18.96M | 19.95M | 19.23M | 20.62M | 23.08M | 11.49M | 11.40M | 11.63M | 12.59M | 12.76M | 11.95M | 12.09M | 18.85M | 13.40M | 12.99M | 13.74M | 20.03M | 14.74M | 14.97M | 14.85M | 20.47M | 15.34M | 5.88M | 6.01M | 21.68M | 3.30M | 3.24M | 3.22M | 22.16M | 1.96M | 2.21M | 1.91M | 22.34M | 2.09M | 1.91M | 1.72M | 2.28M | 3.17M |
|
Other Non-Current Liabilities
|
2.67M | 2.70M | 2.74M | 2.77M | 2.81M | 2.83M | 3.07M | 3.09M | 3.12M | 3.14M | 3.86M | 3.90M | 3.98M | 4.01M | 4.25M | 4.28M | 4.31M | 4.34M | 4.53M | 4.57M | 4.62M | 4.68M | 4.80M | 4.84M | 4.90M | 4.95M | 5.30M | 5.34M | 5.39M | 5.44M | 5.68M | 5.74M | 5.81M | 5.87M | 6.07M | 6.14M | 6.20M | 6.28M | 6.42M | 6.49M | 6.57M | 6.65M | 6.79M | 6.84M | 50.87M | 51.67M | 7.18M | 53.14M | 53.04M | 53.27M | 7.63M | 51.37M | 41.48M | 41.83M | 10.20M | 39.61M | 39.78M | 40.31M | 10.79M | 44.50M | 45.20M | 45.29M | 47.19M | 47.75M | 47.87M | 48.06M | 47.98M | 46.52M |
|
Total Non-Current Liabilities
|
20.49M | 20.69M | 24.71M | 24.91M | 25.33M | 25.59M | 28.52M | 29.20M | 30.04M | 30.14M | 32.74M | 33.45M | 34.25M | 34.27M | 36.53M | 36.78M | 37.57M | 38.04M | 32.57M | 32.93M | 33.36M | 33.64M | 36.45M | 38.16M | 38.56M | 38.57M | 39.49M | 41.37M | 41.30M | 42.71M | 47.75M | 48.79M | 48.46M | 50.05M | 47.42M | 47.31M | 47.65M | 47.72M | 45.56M | 45.21M | 44.75M | 45.67M | 50.25M | 50.55M | 129.40M | 131.42M | 0.24M | 0.30M | 0.30M | | 0.01M | 0.05M | 0.04M | | | 173.45M | 156.39M | 153.51M | | 166.66M | 0.03M | 0.03M | 0.07M | 1.51M | 2.01M | 1.12M | 1.08M | 4.63M |
|
Total Liabilities
|
71.95M | 70.32M | 74.00M | 78.49M | 74.00M | 72.72M | 74.37M | 78.06M | 78.21M | 75.73M | 76.76M | 77.76M | 78.81M | 77.32M | 79.07M | 81.06M | 86.73M | 82.08M | 75.02M | 79.98M | 78.64M | 74.44M | 87.11M | 95.61M | 88.50M | 85.81M | 93.01M | 100.84M | 95.69M | 98.55M | 109.89M | 118.68M | 117.11M | 118.86M | 123.09M | 134.98M | 119.23M | 129.33M | 139.98M | 153.74M | 153.03M | 159.69M | 175.26M | 181.82M | 180.27M | 183.09M | 192.79M | 201.80M | 194.59M | 198.02M | 210.41M | 220.94M | 182.90M | 193.16M | 197.22M | 213.06M | 196.17M | 193.82M | 203.00M | 211.16M | 202.82M | 205.39M | 212.56M | 223.41M | 208.59M | 208.50M | 216.29M | 224.61M |
|
Total Debt
|
28.00M | 30.10M | 30.45M | 28.00M | 28.00M | 28.00M | 31.62M | 30.80M | 28.00M | 28.00M | 28.00M | 28.00M | 16.03M | 16.02M | 15.92M | 15.68M | 15.51M | 15.16M | 14.99M | 13.17M | 13.00M | 29.34M | 30.50M | 30.50M | 30.50M | 30.50M | 9.34M | 32.11M | 32.43M | 33.10M | 14.56M | 41.40M | 50.10M | 53.08M | 17.79M | 69.85M | 55.76M | 57.35M | 70.32M | 89.12M | 87.22M | 90.89M | 103.52M | 113.86M | 113.04M | 116.88M | 124.35M | 133.14M | 127.77M | 24.63M | 140.47M | 153.35M | 124.83M | 131.45M | 137.27M | 138.25M | 138.12M | 137.60M | 137.07M | 136.55M | 137.75M | 144.23M | 148.12M | 137.79M | 141.83M | 142.28M | 148.62M | 155.84M |
|
Common Equity
|
45.77M | 46.06M | 44.80M | 46.35M | 48.59M | 47.66M | 46.31M | 48.28M | 50.63M | 50.17M | 48.79M | 50.09M | 52.06M | 51.61M | 50.68M | 47.43M | 49.56M | 49.16M | 49.50M | 50.54M | 52.80M | 52.41M | 52.02M | 53.09M | 55.14M | 54.66M | 52.84M | 54.06M | 56.59M | 56.55M | 55.67M | 57.28M | 59.95M | 59.67M | 60.04M | 61.30M | 79.30M | 79.43M | 79.58M | 80.96M | 84.97M | 84.74M | 83.10M | 86.36M | 90.32M | 90.25M | 88.89M | 92.55M | 97.57M | 98.84M | 99.70M | 102.29M | 105.46M | 105.58M | 93.09M | 94.89M | 100.28M | 100.95M | 100.73M | 103.54M | 110.54M | 108.77M | 108.14M | 111.76M | 117.83M | 116.26M | 113.55M | 116.43M |
|
Shareholder's Equity
|
| | 44.80M | | | | 46.31M | | | 50.17M | 48.79M | 50.09M | 52.06M | 51.61M | 50.68M | 47.43M | 49.56M | 49.16M | 49.50M | 50.54M | 52.80M | 52.41M | 52.02M | 53.09M | 55.14M | 54.66M | 52.84M | 54.06M | 56.59M | 56.55M | 55.67M | 57.28M | 59.95M | 59.67M | 60.04M | 61.30M | 79.30M | 79.43M | 79.58M | 80.96M | 84.97M | 84.74M | 83.10M | 86.36M | 90.32M | 90.25M | 88.89M | 92.55M | 97.57M | 98.84M | 99.70M | 102.29M | 105.46M | 105.58M | 93.09M | 94.89M | 100.28M | 100.95M | 100.73M | 103.54M | 110.54M | 108.77M | 108.14M | 111.76M | 117.83M | 116.26M | 113.55M | 116.43M |
|
Liabilities and Shareholders Equity
|
117.72M | 116.38M | 118.80M | 124.84M | 122.60M | 120.38M | 120.68M | 126.35M | 128.84M | 125.90M | 125.55M | 127.85M | 130.87M | 128.93M | 129.76M | 128.49M | 136.30M | 131.24M | 124.53M | 130.52M | 131.44M | 126.85M | 139.13M | 148.71M | 143.64M | 140.48M | 145.85M | 154.90M | 152.27M | 155.10M | 165.55M | 175.96M | 177.07M | 178.53M | 183.14M | 196.28M | 198.53M | 208.76M | 219.56M | 234.70M | 238.01M | 244.42M | 258.35M | 268.18M | 270.59M | 273.34M | 281.68M | 294.35M | 292.16M | 296.86M | 310.11M | 323.23M | 288.36M | 298.74M | 290.31M | 307.95M | 296.45M | 294.77M | 303.73M | 314.70M | 313.36M | 314.15M | 320.70M | 335.17M | 326.42M | 324.76M | 329.84M | 341.04M |
|
Retained Earnings
|
21.04M | 20.46M | -2.88M | 0.30M | 22.98M | -0.44M | -3.87M | 22.53M | 24.27M | -3.34M | -4.03M | 23.89M | 25.56M | 24.80M | -3.95M | 19.94M | 21.79M | 21.05M | -2.15M | 20.95M | 22.93M | 22.34M | -1.14M | 22.34M | 24.21M | 23.65M | -2.29M | 23.73M | 25.88M | 25.54M | 24.71M | 25.90M | 26.07M | 25.64M | 24.75M | 25.68M | 27.91M | 27.76M | 27.44M | 28.55M | 31.89M | 31.70M | 30.82M | 33.41M | 37.67M | 37.45M | 35.69M | 38.89M | 42.14M | 41.21M | 39.66M | 41.60M | 15.19M | 13.87M | 1.96M | 1.84M | 6.22M | 4.94M | 3.97M | 6.96M | 11.37M | 9.48M | 7.57M | 10.71M | 16.24M | 14.64M | 12.29M | 14.91M |
|
Treasury Shares
|
| | | | | | 0.06M | | | | 0.06M | | | | 0.05M | | | | 0.06M | | | | 0.09M | | | | 0.10M | | | | 0.11M | | | | 0.11M | | | | 0.10M | | | | 0.10M | | | | 0.10M | | | | 0.11M | | | | 0.11M | | | | 0.12M | | | | 0.14M | | | | 0.15M | |