|
Cash & Equivalents
|
3.35M | 3.34M | 2.77M | 23.04M | 24.63M | 24.20M | 23.66M | 12.26M | 7.95M | 9.32M | 8.42M | 5.72M | 13.64M | 6.47M | 1.17M | 4.71M | 5.77M | 40.95M | 21.21M | 11.88M | 0.66M | 2.86M | 3.02M | 65.80M | 63.33M | 37.15M | 33.17M | 31.20M | 30.01M | 23.82M | 19.29M | 17.18M | 11.97M | 8.46M | 3.89M | 8.41M | 3.28M | 1.75M | 4.29M | 22.71M | 20.92M | 21.42M | 14.42M | 11.79M | 37.40M | 26.70M | 56.61M | 48.68M | 35.67M | 32.38M | 23.39M | 13.28M | 9.91M | 30.80M | 12.98M | 10.10M | 10.89M | 8.96M | 7.76M | 8.98M | 6.64M | 11.86M | 12.34M | 15.66M | 11.39M | 12.48M | 13.61M |
|
Short-term Investments
|
| | | | | | | 11.94M | 12.04M | 12.14M | 11.81M | 11.81M | 11.91M | 13.92M | 10.08M | | | | 10.00M | 12.03M | 14.07M | 9.08M | 9.02M | 19.93M | 20.00M | 40.11M | 39.82M | 39.48M | 39.44M | 40.61M | 38.43M | 40.76M | 40.84M | 34.91M | 35.03M | 24.65M | 24.82M | 20.94M | 13.41M | 10.82M | 6.88M | 13.82M | 14.58M | 14.25M | 11.50M | 13.30M | 10.70M | 10.00M | 10.46M | 8.57M | 9.81M | 9.16M | | | 14.58M | 11.39M | 5.94M | 5.91M | 3.97M | 1.95M | 1.98M | | 5.93M | 5.94M | 5.94M | 5.94M | 10.10M |
|
Cash & Current Investments
|
3.35M | 3.34M | 2.77M | 23.04M | 24.63M | 24.20M | 23.66M | 24.20M | 19.99M | 21.46M | 20.24M | 17.53M | 25.55M | 20.39M | 11.25M | 4.71M | 5.77M | 40.95M | 31.22M | 23.92M | 14.73M | 11.93M | 12.03M | 85.73M | 83.33M | 77.26M | 72.99M | 70.68M | 69.44M | 64.43M | 57.73M | 57.94M | 52.81M | 43.38M | 38.92M | 33.06M | 28.10M | 22.69M | 17.70M | 33.53M | 27.80M | 35.23M | 29.00M | 26.05M | 48.90M | 40.00M | 67.32M | 58.68M | 46.14M | 40.95M | 33.20M | 22.44M | 9.91M | 30.80M | 27.56M | 21.49M | 16.83M | 14.87M | 11.73M | 10.94M | 8.62M | 11.86M | 18.27M | 21.60M | 17.33M | 18.42M | 23.71M |
|
Receivables - Net
|
| | | | | | | 4.51M | | 4.50M | 4.26M | 4.22M | 4.22M | 4.36M | 4.32M | 4.43M | 4.46M | 4.58M | 4.22M | 4.58M | 4.10M | 4.22M | 4.19M | 4.47M | 4.67M | 3.94M | 5.90M | 5.05M | 6.22M | 7.59M | 8.03M | 6.39M | 7.25M | 4.88M | 5.37M | 6.36M | 5.99M | 5.35M | 7.58M | 6.98M | 6.71M | 5.39M | 5.12M | 4.20M | 4.59M | 3.57M | 4.13M | 4.17M | 6.60M | 5.36M | 6.04M | 5.91M | 7.12M | 8.09M | 7.37M | 6.26M | 6.02M | 5.41M | 9.36M | 10.90M | 11.09M | 10.84M | 8.89M | 8.29M | 9.67M | 8.08M | 8.33M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | 2.17M | | | | | | | | | 4.10M | | | | | 6.36M | 5.68M | 5.36M | 7.59M | 6.98M | 0.01M | 0.01M | 0.01M | 4.20M | 4.59M | 3.56M | 4.13M | 4.17M | 6.60M | 5.36M | 6.04M | 5.91M | 7.12M | 8.09M | 7.37M | | | | | | | | | | | | |
|
Receivables
|
| | | | | | | 4.51M | | 4.50M | 4.26M | 4.22M | 4.22M | 4.36M | 4.32M | 4.43M | 4.46M | 4.58M | 4.22M | 4.58M | 4.10M | 6.39M | 4.19M | 4.47M | 4.67M | 3.94M | 5.90M | 5.05M | 6.22M | 7.59M | 12.13M | 6.39M | 7.25M | 4.88M | 5.37M | 12.71M | 11.68M | 10.71M | 15.17M | 13.96M | 6.72M | 5.39M | 5.13M | 8.41M | 9.17M | 7.13M | 8.26M | 8.34M | 13.19M | 10.71M | 12.07M | 11.83M | 14.24M | 16.18M | 14.73M | 6.26M | 6.02M | 5.41M | 9.36M | 10.90M | 11.09M | 10.84M | 8.89M | 8.29M | 9.67M | 8.08M | 8.33M |
|
Raw Materials
|
| | | | | | | | | | | 0.82M | | | | 1.02M | 1.13M | 1.26M | 1.09M | 1.14M | 1.24M | 1.23M | 1.39M | 2.20M | 3.46M | 4.59M | 5.12M | 5.50M | 6.68M | 8.06M | 8.62M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | | | | | 0.17M | | | | 0.18M | 0.17M | 0.23M | 0.22M | 0.25M | 0.23M | 0.20M | 0.21M | 0.20M | 0.21M | 0.15M | 0.19M | 0.17M | 0.19M | 0.14M | 0.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | 1.51M | | | | 1.45M | 1.56M | 1.43M | 1.51M | 1.40M | 1.43M | 1.36M | 1.38M | 1.53M | 1.52M | 1.58M | 2.11M | 2.20M | 2.29M | 2.81M | 2.99M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
2.82M | 2.81M | 2.67M | 3.09M | 2.55M | 2.86M | 2.53M | 2.94M | 2.78M | 2.36M | 2.23M | 2.50M | 2.41M | 2.76M | 2.67M | 2.65M | 2.87M | 2.92M | 2.81M | 2.80M | 2.91M | 2.78M | 2.98M | 3.92M | 5.20M | 6.32M | 7.42M | 7.87M | 9.16M | 11.01M | 11.76M | 12.14M | 13.42M | 13.77M | 14.86M | 7.64M | 5.51M | 4.52M | 4.65M | 4.04M | 4.00M | 3.97M | 3.58M | 3.65M | 4.29M | 4.56M | 3.88M | 3.91M | 4.12M | 4.68M | 4.03M | 4.08M | 5.53M | 5.17M | 5.02M | 5.81M | 5.59M | 5.81M | 5.49M | 5.87M | 6.07M | 5.88M | 5.89M | 5.78M | 5.04M | 4.16M | 3.96M |
|
Prepaid Assets
|
0.48M | 0.41M | 0.52M | 0.33M | 0.45M | 0.45M | 0.84M | 1.02M | 0.68M | 1.95M | 1.37M | 1.64M | 1.66M | 1.89M | 1.76M | 1.36M | 1.09M | 0.81M | 0.69M | 0.62M | 0.60M | 0.59M | 0.69M | 0.59M | 0.81M | 0.93M | 1.60M | 1.03M | 0.93M | 0.94M | 2.26M | 2.03M | 1.34M | 1.91M | 2.03M | 1.78M | 1.61M | 2.47M | 1.66M | 1.90M | 1.68M | 3.67M | 2.86M | 2.98M | 1.76M | 3.46M | 2.62M | 2.71M | 2.39M | 1.41M | 2.81M | 2.86M | 2.23M | 3.20M | 2.41M | 1.75M | 1.24M | 1.48M | 1.60M | 1.06M | 0.91M | 1.17M | 1.17M | 1.36M | 0.99M | 0.94M | 1.51M |
|
Current Assets
|
11.52M | 11.30M | 11.05M | 29.95M | 30.60M | 32.11M | 31.67M | 32.67M | 28.14M | 30.27M | 28.10M | 25.90M | 33.84M | 29.40M | 20.00M | 13.15M | 14.19M | 49.26M | 38.94M | 31.92M | 22.34M | 21.70M | 19.89M | 94.71M | 94.01M | 88.44M | 87.90M | 84.63M | 85.76M | 83.98M | 79.78M | 78.51M | 74.75M | 63.80M | 61.19M | 48.83M | 41.21M | 35.53M | 32.09M | 46.83M | 40.19M | 48.26M | 40.56M | 36.87M | 59.49M | 51.54M | 77.94M | 69.47M | 59.24M | 52.40M | 46.08M | 35.29M | 24.80M | 47.24M | 42.36M | 35.31M | 29.69M | 27.57M | 28.17M | 28.77M | 26.70M | 29.75M | 34.22M | 37.03M | 33.03M | 31.61M | 37.51M |
|
Property, Plant & Equipment (Net)
|
3.26M | 3.33M | 3.49M | 3.63M | 3.59M | 3.43M | 3.27M | 3.05M | 2.84M | 2.60M | 2.46M | 2.29M | 2.13M | 2.03M | 1.94M | 1.86M | 1.79M | 1.74M | 1.71M | 1.65M | 1.76M | 1.65M | 1.62M | 1.50M | 1.40M | 1.37M | 1.34M | 1.65M | 1.69M | 1.56M | 1.51M | 1.39M | 1.42M | 1.53M | 1.71M | 2.55M | 2.57M | 2.61M | 2.67M | 2.64M | 2.57M | 2.56M | 2.51M | 2.43M | 2.43M | 2.31M | 2.79M | 2.64M | 2.47M | 2.53M | 2.51M | 2.49M | 2.38M | 2.29M | 2.26M | 2.19M | 2.18M | 2.09M | 6.77M | 6.40M | 6.13M | 6.01M | 5.79M | 5.79M | 5.39M | 5.13M | 4.95M |
|
Goodwill
|
0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M |
|
Intangibles
|
0.24M | 0.24M | 0.23M | 0.21M | 0.21M | 0.20M | 0.19M | 0.17M | 0.16M | 0.15M | 0.84M | 0.83M | 0.79M | 0.75M | 0.71M | 0.67M | 0.62M | 0.58M | 0.54M | 0.50M | 0.46M | 0.42M | 0.37M | 0.33M | 0.29M | 0.25M | 0.21M | 0.17M | 0.12M | 0.08M | 0.04M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | 10.90M | 10.76M | 10.62M | 10.48M | 10.35M | 10.21M | 10.07M | 9.93M | 9.79M |
|
Goodwill & Intangibles
|
1.16M | 1.16M | 1.15M | 1.14M | 1.13M | 1.12M | 1.11M | 1.09M | 1.08M | 1.07M | 1.76M | 1.75M | 1.71M | 1.67M | 1.63M | 1.59M | 1.55M | 1.50M | 1.46M | 1.42M | 1.38M | 1.34M | 1.30M | 1.25M | 1.21M | 1.17M | 1.13M | 1.09M | 1.04M | 1.00M | 0.96M | 0.93M | 0.93M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 11.82M | 11.68M | 11.54M | 11.40M | 11.27M | 11.13M | 10.99M | 10.85M | 10.71M |
|
Other Non-Current Assets
|
0.12M | 0.15M | 0.15M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 2.83M | 0.16M | 2.27M | 2.00M | 1.74M | 0.99M | 0.65M | 0.43M | 0.44M | 1.52M | 1.49M | 1.37M | 1.31M | 1.20M | 1.07M | 0.54M | 0.54M | 0.54M | 0.54M | 0.46M | 0.60M | 0.60M | 0.60M | 0.50M | 0.52M | 0.49M | 0.49M | 0.49M | 0.49M | 0.49M | 0.54M | 0.54M | 0.56M | 0.56M | 0.56M | 0.43M | 0.56M | 0.56M | 0.63M | 0.63M | 0.63M | 0.63M | 0.73M | 0.62M | 0.62M | 0.51M | 0.52M | 0.52M | 0.52M | 0.53M | 0.53M | 0.53M | 0.53M | 0.55M | 0.55M | 0.53M | 0.52M | 0.56M | 0.56M |
|
Non-Current Assets
|
4.54M | 4.63M | 4.79M | 4.93M | 4.88M | 4.71M | 4.55M | 4.30M | 6.75M | 3.84M | 6.49M | 6.04M | 5.58M | 4.69M | 4.22M | 3.88M | 3.78M | 4.77M | 4.66M | 4.44M | 4.45M | 4.18M | 3.98M | 3.29M | 3.16M | 3.09M | 3.01M | 3.20M | 3.34M | 3.17M | 3.07M | 4.64M | 5.71M | 5.67M | 4.62M | 9.95M | 10.00M | 5.89M | 5.99M | 5.73M | 8.56M | 8.81M | 7.52M | 7.44M | 7.33M | 7.05M | 7.29M | 8.28M | 10.21M | 11.29M | 12.62M | 13.29M | 12.64M | 11.87M | 11.83M | 11.32M | 10.78M | 10.47M | 24.43M | 23.40M | 24.03M | 23.27M | 22.87M | 22.18M | 20.93M | 21.02M | 19.97M |
|
Assets
|
16.07M | 15.93M | 15.84M | 34.88M | 35.48M | 36.83M | 36.22M | 36.97M | 34.89M | 34.10M | 34.59M | 31.94M | 39.42M | 34.09M | 24.22M | 17.03M | 17.97M | 54.03M | 43.60M | 36.36M | 26.79M | 25.88M | 23.87M | 98.00M | 97.16M | 91.53M | 90.92M | 87.82M | 89.10M | 87.14M | 82.85M | 83.15M | 80.46M | 69.48M | 65.81M | 58.78M | 51.21M | 41.42M | 38.08M | 52.56M | 48.75M | 57.08M | 48.09M | 44.32M | 66.83M | 58.58M | 85.24M | 77.75M | 69.45M | 63.68M | 58.70M | 48.57M | 37.44M | 59.12M | 54.19M | 46.63M | 40.47M | 38.04M | 52.61M | 52.17M | 50.72M | 53.03M | 57.08M | 59.21M | 53.96M | 52.62M | 57.49M |
|
Accounts Payables
|
3.83M | 5.02M | 4.22M | 3.39M | 3.77M | 3.44M | 2.84M | 3.66M | 2.70M | 3.22M | 3.61M | 5.36M | 4.66M | 6.41M | 8.09M | 14.83M | 16.10M | 8.30M | 7.11M | 8.69M | 5.13M | 6.28M | 5.17M | 5.29M | 5.14M | 4.32M | 5.22M | 4.00M | 4.42M | 4.98M | 3.40M | 5.86M | 3.94M | 3.87M | 4.19M | 4.22M | 4.01M | 3.21M | 6.93M | 4.49M | 4.52M | 4.07M | 3.19M | 3.02M | 3.12M | 3.31M | 4.19M | 4.16M | 3.31M | 4.93M | 4.83M | 3.74M | 4.22M | 2.94M | 3.05M | 4.05M | 5.20M | 5.93M | 3.93M | 4.52M | 4.92M | 3.35M | 2.61M | 2.87M | 1.93M | 1.50M | 1.52M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.91M | 1.15M | 0.76M | 0.20M | | | | | | 1.31M | 0.44M | | 1.51M | 1.01M | 0.50M | | 0.73M | 0.49M | 0.24M | | 0.67M | 0.47M | 0.27M | 0.07M | 0.66M | 0.46M |
|
Payables
|
3.83M | 5.02M | 4.22M | 3.39M | 3.77M | 3.44M | 2.84M | 3.66M | 2.70M | 3.22M | 3.61M | 5.36M | 4.66M | 6.41M | 8.09M | 14.83M | 16.10M | 8.30M | 7.11M | 8.69M | 5.13M | 6.28M | 5.17M | 5.29M | 5.14M | 4.32M | 5.22M | 4.00M | 4.42M | 4.98M | 3.40M | 5.86M | 3.94M | 3.87M | 4.19M | 4.22M | 4.01M | 3.21M | 6.93M | 4.49M | 4.52M | 5.97M | 4.34M | 3.78M | 3.32M | 3.31M | 4.19M | 4.16M | 3.31M | 4.93M | 6.15M | 4.18M | 4.22M | 4.45M | 4.06M | 4.56M | 5.20M | 6.66M | 4.42M | 4.76M | 4.92M | 4.02M | 3.08M | 3.14M | 1.99M | 2.16M | 1.99M |
|
Accumulated Expenses
|
1.24M | 1.06M | 1.80M | 1.85M | 1.35M | 1.83M | 1.90M | 2.58M | 2.81M | 3.00M | 5.89M | 8.23M | 9.04M | 10.79M | 14.69M | 12.02M | 12.29M | 8.46M | 10.12M | 6.65M | 4.61M | 2.78M | 3.82M | 4.33M | 4.86M | 2.58M | 2.94M | 3.83M | 3.49M | 4.12M | 3.83M | 4.21M | 6.23M | 3.59M | 3.23M | 4.72M | 3.19M | 4.04M | 2.72M | 5.13M | 6.27M | 4.07M | 3.92M | 4.52M | 6.16M | 4.44M | 4.97M | 5.01M | 4.03M | 3.99M | 4.37M | 5.09M | 4.37M | 4.66M | 5.89M | 7.70M | 4.36M | 3.76M | 6.71M | 7.15M | 5.25M | 6.17M | 6.29M | 6.28M | 4.58M | 4.10M | 3.87M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | 1.42M | | | | 1.07M | | | | 1.92M | | | | 2.22M | | | | 1.72M | | | | 2.01M | | | | 2.32M | | 1.53M | 0.67M | 0.42M | 2.54M | 1.69M | 1.90M | 0.10M | 0.06M | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | 0.57M | 2.31M | 4.11M | 5.97M | 7.96M | | | | | | | | | | | | | | | | | 0.85M | 0.60M | 0.35M | 0.10M | 0.19M | 0.15M | 0.19M | 0.14M | 0.13M | 0.17M | 21.13M | 7.13M | 7.38M | 6.63M | 5.13M | 5.13M | 1.63M | 3.13M | 4.63M | 5.63M | 2.50M | 2.50M | 2.50M | 2.27M | 2.37M | 2.44M | 2.50M | 1.80M |
|
Current Leases
|
0.14M | 0.10M | 0.07M | 0.04M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 592.00 | | | | | | | | | | | | | | | | | | | | | | | 1.68M | 1.64M | 1.48M | 1.49M | 1.35M | 1.34M | 1.16M | 1.17M | | | | 2.00M | | | | 1.48M | 1.47M | 1.56M | 1.53M | 1.38M | 1.46M | 1.46M | 1.55M | 1.57M | 1.46M | 1.46M | 1.32M |
|
Current Deferred Revenue
|
0.21M | 0.16M | 0.92M | 0.25M | 0.48M | 0.63M | 0.10M | 0.17M | 0.20M | 0.14M | 0.11M | 0.10M | 0.13M | 0.21M | 0.27M | 0.14M | 0.08M | 0.03M | 0.26M | 0.21M | 0.24M | 0.28M | 0.33M | 19.49M | 19.00M | 18.51M | 18.01M | 17.41M | 20.88M | 20.33M | 19.78M | 0.08M | 0.22M | 0.21M | 0.20M | 16.72M | 16.15M | 15.58M | 15.01M | 14.33M | 2.25M | 2.24M | 2.24M | 12.08M | 11.63M | 11.08M | 10.74M | 10.19M | 9.65M | 9.10M | 8.71M | 8.16M | 7.62M | 7.27M | 6.73M | 4.33M | 2.79M | 2.73M | 0.53M | 0.52M | 0.51M | 0.50M | 0.49M | 0.47M | | | |
|
Total Current Liabilities
|
5.42M | 6.34M | 7.02M | 5.54M | 5.63M | 5.93M | 4.87M | 6.42M | 5.73M | 6.37M | 9.62M | 13.69M | 13.84M | 17.42M | 23.05M | 26.99M | 28.47M | 16.79M | 18.07M | 17.85M | 14.10M | 15.31M | 17.28M | 9.80M | 10.34M | 7.03M | 8.47M | 8.09M | 8.01M | 9.18M | 7.31M | 10.15M | 10.39M | 7.67M | 7.62M | 9.14M | 9.72M | 11.23M | 12.69M | 13.20M | 15.73M | 14.83M | 12.39M | 12.37M | 13.36M | 11.50M | 12.71M | 12.79M | 11.23M | 34.04M | 21.76M | 20.97M | 19.59M | 18.54M | 19.34M | 17.69M | 15.07M | 17.45M | 21.41M | 16.64M | 14.95M | 14.89M | 14.18M | 14.09M | 11.21M | 10.95M | 9.58M |
|
Capital Leases
|
| | | | | | | 0.01M | | 0.00M | 0.00M | 0.00M | 0.00M | 591.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.09M | 1.95M | 1.81M | 1.67M | 1.53M | 1.38M | 1.24M | 1.08M | 0.93M | 0.77M | 0.61M | 0.42M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | 20.00M | 19.43M | 17.92M | 16.22M | 14.48M | 12.05M | | | | | | | | | | | | | | | | | 0.85M | 0.60M | 0.35M | 0.10M | | 20.68M | 20.76M | 20.86M | 20.95M | 21.04M | | 14.09M | 13.19M | 11.78M | 10.37M | 8.96M | 7.55M | 6.15M | 4.74M | 3.33M | 8.29M | 8.27M | 8.29M | 8.38M | 8.47M | 8.56M | 8.65M | 8.74M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.05M | 19.46M | 17.96M | 17.40M | 16.72M | 13.86M | 13.30M | 12.73M | 12.08M | 11.52M | 10.96M | 10.40M | 9.84M | 9.45M | 8.91M | 8.56M | 8.02M | 7.48M | 6.94M | 6.53M | 5.99M | 5.46M | 5.11M | 4.57M | 2.60M | 2.54M | 2.47M | 0.49M | 0.47M | 0.46M | 0.45M | 0.44M | 0.43M | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.02M | 3.33M | 3.07M | 1.78M | 2.91M | 2.55M | 2.20M | 1.82M | 4.90M | 6.20M | 7.10M | 5.89M | 7.40M | 6.90M | 7.20M | 2.58M | 3.69M | 3.58M | 3.21M | 1.43M | 3.97M | 3.60M | 3.65M | 1.70M | 2.86M | 3.46M | 3.04M |
|
Other Non-Current Liabilities
|
| | | | | | | 8.28M | | 7.41M | 7.07M | 7.10M | 7.13M | 6.90M | 6.90M | 7.18M | 8.00M | 7.79M | 5.16M | 4.90M | 4.23M | 4.23M | 4.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 2.50M | 2.50M | 2.50M | 2.50M | 1.75M | 1.00M | 2.90M | | |
|
Total Non-Current Liabilities
|
| | | | | | | -8.28M | | -7.41M | -7.07M | -7.10M | -7.13M | -6.90M | -6.90M | -7.18M | -8.00M | -7.79M | -5.16M | -4.90M | -4.23M | -4.23M | -4.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.02M | 42.23M | 38.96M | 38.04M | 32.52M | 27.92M | 28.50M | 28.59M | 28.38M | 27.58M | 27.03M | 26.20M | 25.62M | 19.54M | | |
|
Total Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.87M | 23.59M | 24.53M | 25.41M | 25.28M | 28.58M | 27.48M | 24.38M | 24.00M | 45.05M | 42.37M | 43.16M | 43.58M | 43.27M | 45.48M | 47.60M | 46.04M | 42.24M | 38.97M | 38.05M | 32.53M | 27.93M | 28.51M | 31.09M | 30.88M | 30.08M | 29.53M | 27.95M | 26.62M | 22.44M | 22.22M | 20.47M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | 20.00M | 20.00M | 20.23M | 20.34M | 20.45M | 20.01M | | | | | | | | | | | | | | | | | 1.70M | 1.20M | 0.70M | 0.20M | 0.19M | 20.83M | 20.95M | 21.00M | 21.08M | 21.21M | 21.13M | 21.23M | 20.57M | 18.41M | 15.50M | 14.09M | 9.19M | 9.28M | 9.37M | 8.96M | 10.79M | 10.77M | 10.79M | 10.66M | 10.84M | 10.99M | 11.15M | 10.54M |
|
Common Equity
|
| | | 29.32M | | | | 30.54M | | 27.73M | 24.96M | 18.24M | 25.59M | 16.67M | 1.17M | -9.96M | -10.51M | 17.24M | 6.10M | 0.60M | -3.53M | -3.91M | -5.46M | 68.70M | 67.82M | 65.99M | 64.43M | 62.32M | 60.21M | 57.63M | 55.76M | 52.96M | 50.61M | 43.85M | 40.79M | 32.91M | 27.62M | 16.89M | 12.67M | 27.28M | 20.16M | 29.59M | 23.70M | 20.32M | 21.77M | 16.21M | 42.08M | 34.17M | 26.20M | 18.20M | 11.10M | 2.54M | -4.81M | 20.14M | 16.14M | 14.11M | 12.54M | 9.53M | 21.52M | 21.29M | 20.64M | 23.50M | 29.14M | 32.59M | 31.52M | 30.41M | 37.02M |
|
Shareholder's Equity
|
| | | 29.32M | | | | 30.54M | 58.68M | 27.73M | 24.96M | 18.24M | 25.59M | 16.67M | 1.17M | -9.96M | -10.51M | 17.24M | 6.10M | 0.60M | -3.53M | -3.91M | -5.46M | 68.70M | 67.82M | 65.99M | 64.43M | 62.32M | 60.21M | 57.63M | 55.76M | 52.96M | 50.61M | 43.85M | 40.79M | 32.91M | 27.62M | 16.89M | 12.67M | 27.28M | 20.16M | 29.59M | 23.70M | 20.32M | 21.77M | 16.21M | 42.08M | 34.17M | 26.20M | 18.20M | 11.10M | 2.54M | -4.81M | 20.14M | 16.14M | 14.11M | 12.54M | 9.53M | 21.52M | 21.29M | 20.64M | 23.50M | 29.14M | 32.59M | 31.52M | 30.41M | 37.02M |
|
Liabilities and Shareholders Equity
|
16.07M | 15.93M | 15.84M | 34.88M | 35.48M | 36.83M | 36.22M | 36.97M | 34.89M | 34.10M | 34.59M | 31.94M | 39.42M | 34.09M | 24.22M | 17.03M | 17.97M | 54.03M | 43.60M | 36.36M | 26.79M | 25.88M | 23.87M | 98.00M | 97.16M | 91.53M | 90.92M | 87.82M | 89.10M | 87.14M | 82.85M | 83.15M | 80.46M | 69.48M | 65.81M | 58.78M | 51.21M | 41.42M | 38.08M | 52.56M | 48.75M | 57.08M | 48.09M | 44.32M | 66.83M | 58.58M | 85.24M | 77.75M | 69.45M | 63.68M | 58.70M | 48.57M | 37.44M | 59.12M | 54.19M | 46.63M | 40.47M | 38.04M | 52.61M | 52.17M | 50.72M | 53.03M | 57.08M | 59.21M | 53.96M | 52.62M | 57.49M |
|
Retained Earnings
|
-28.07M | -29.79M | -31.31M | -31.86M | -32.25M | -32.13M | -32.88M | -34.54M | -37.45M | -41.99M | -47.03M | -55.99M | -66.55M | -78.46M | -96.33M | -110.01M | -125.39M | -137.25M | -150.46M | -158.79M | -166.60M | -169.77M | -173.73M | -180.12M | -183.82M | -186.35M | -188.77M | -194.54M | -199.36M | -204.72M | -209.29M | -214.34M | -219.08M | -226.17M | -231.22M | -240.26M | -245.81M | -258.04M | -263.01M | -272.39M | -281.07M | -291.36M | -299.21M | -306.52M | -314.50M | -321.40M | -328.74M | -337.41M | -345.20M | -353.60M | -361.14M | -370.08M | -377.24M | -382.21M | -386.40M | -388.76M | -390.51M | -393.81M | -395.69M | -397.20M | -398.93M | -398.59M | -396.92M | -397.68M | -399.19M | -400.69M | -402.44M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85M | | | | 0.48M | 0.48M | 0.48M | 0.15M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.42M | 0.25M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.12M | 0.12M | 0.12M | 0.12M | 0.31M | 0.29M | 0.26M | 0.44M | 0.53M | 0.53M | 0.58M | 0.38M | 1.17M | 1.17M |