|
Cash & Equivalents
|
0.84M | 1.18M | 1.14M | 0.91M | 0.78M | 0.76M | 0.55M | 0.77M | 0.75M | 0.67M | 0.95M | 0.93M | 0.73M | 1.11M | 0.34M | 0.49M | 0.39M | 0.24M | 0.35M | 0.48M | 0.53M | 0.67M | 1.08M | 1.25M | 0.97M | 0.90M | 1.21M | 1.03M | 0.94M | 0.70M | 0.68M | 1.05M | 1.51M | 1.36M | 1.35M | 1.60M | 1.26M | 1.04M | 0.74M | 7.56M | 3.36M | 1.11M | 0.63M | 9.68M | 12.25M | 4.30M | 11.84M | 9.36M | 2.44M | 1.93M | 1.08M | 0.64M | 0.52M | 0.80M | 0.35M | 0.56M | 0.56M | 1.99M | 0.79M | 0.89M | 7.13M |
|
Short-term Investments
|
| | | 0.69M | 0.70M | 0.70M | 0.71M | 0.88M | 0.91M | 0.72M | 0.73M | 0.91M | 0.91M | 0.64M | 0.47M | 0.42M | 0.34M | 0.34M | 0.29M | 0.28M | 0.28M | 0.28M | 0.28M | 0.29M | 0.29M | 0.29M | 0.29M | 0.30M | 0.31M | 0.31M | 0.31M | 0.31M | 0.32M | 0.31M | 0.33M | 0.33M | 0.33M | 0.35M | 0.30M | 0.33M | 4.02M | 5.78M | 5.33M | 3.74M | 6.99M | 6.87M | 7.77M | 6.39M | 5.30M | 4.27M | 3.38M | 1.84M | 0.81M | | | | | | | | |
|
Cash & Current Investments
|
0.84M | 1.18M | 1.14M | 1.60M | 1.48M | 1.46M | 1.27M | 1.64M | 1.66M | 1.39M | 1.68M | 1.84M | 1.64M | 1.75M | 0.82M | 0.91M | 0.73M | 0.58M | 0.64M | 0.76M | 0.81M | 0.95M | 1.36M | 1.54M | 1.26M | 1.19M | 1.51M | 1.32M | 1.25M | 1.02M | 0.99M | 1.37M | 1.83M | 1.67M | 1.68M | 1.93M | 1.59M | 1.39M | 1.04M | 7.89M | 7.37M | 6.90M | 5.95M | 13.42M | 19.24M | 11.17M | 19.61M | 15.75M | 7.74M | 6.20M | 4.46M | 2.49M | 1.32M | 0.80M | 0.35M | 0.56M | 0.56M | 1.99M | 0.79M | 0.89M | 7.13M |
|
Receivables - Net
|
| | | 0.62M | 0.85M | 0.66M | 0.57M | 0.62M | 0.64M | 0.94M | 0.73M | 0.82M | 0.82M | 0.93M | 1.14M | 0.76M | 0.80M | 0.73M | 0.83M | 1.08M | 0.74M | 0.87M | 0.72M | 1.23M | 1.15M | 1.67M | 1.33M | 1.18M | 0.97M | 1.48M | 1.41M | 1.72M | 1.19M | 1.22M | 2.00M | 1.97M | 1.87M | 1.81M | 2.18M | 1.06M | 1.17M | 1.55M | 1.82M | 1.29M | 1.49M | 1.34M | 1.71M | 1.50M | 1.14M | 1.31M | 1.17M | 1.09M | 1.29M | 1.16M | 1.14M | 1.21M | 1.36M | 0.59M | 1.21M | 0.97M | 0.68M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | | | 0.42M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | 0.62M | 0.85M | 0.66M | 0.57M | 0.62M | 0.64M | 0.94M | 0.73M | 0.82M | 0.82M | 0.93M | 1.14M | 0.76M | 0.80M | 0.73M | 0.83M | 1.08M | 0.74M | 0.87M | 0.72M | 1.23M | 1.15M | 1.67M | 1.33M | 1.18M | 0.97M | 1.48M | 1.41M | 2.00M | 1.19M | 1.22M | 2.42M | 1.97M | 1.87M | 1.81M | 2.18M | 1.06M | 1.17M | 1.55M | 1.82M | 1.29M | 1.49M | 1.34M | 1.71M | 1.50M | 1.14M | 1.31M | 1.17M | 1.09M | 1.29M | 1.16M | 1.14M | 1.21M | 1.36M | 0.59M | 1.21M | 0.97M | 0.68M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.74M | 1.74M | 1.93M | 1.80M | 1.73M | 1.88M | 1.79M | 2.19M | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.23M | 0.34M | 0.42M | 0.04M | 0.32M | 0.12M | 0.07M | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75M | 0.75M | 0.74M | 0.82M | 0.78M | 0.73M | 0.73M | 0.62M | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | | 1.64M | 1.59M | 1.96M | 2.13M | 1.61M | 1.75M | 1.83M | 2.25M | 1.71M | 1.78M | 1.87M | 2.25M | 2.31M | 2.28M | 2.42M | 2.62M | 2.21M | 2.34M | 3.26M | 3.67M | 2.41M | 2.60M | 2.12M | 2.21M | 1.96M | 2.33M | 2.39M | 2.70M | 2.27M | 2.30M | 2.72M | 2.67M | 2.59M | 2.71M | 3.00M | 3.04M | 2.54M | 2.94M | 2.64M | 2.89M | 2.98M | 3.09M | 3.62M | 4.37M | 4.70M | 4.96M | 5.47M | 5.81M | 5.95M | 5.28M | 4.88M | 5.48M | | | 2.06M | 4.35M | 4.39M | 2.04M |
|
Current Deferred Tax Assets
|
| | | 0.08M | 0.08M | 0.08M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.10M | 0.11M | 0.12M | 0.11M | 0.10M | 0.14M | 0.13M | 0.13M | 0.14M | 0.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 0.20M | 0.15M | 0.18M | 0.16M | 0.17M | 0.15M | 0.09M | 0.06M | 0.06M | 0.11M | 0.08M | 0.13M | 0.12M | 0.18M | 0.16M | 0.11M | 0.07M | 0.15M | 0.06M | 0.05M | 0.05M | 0.21M | 0.12M | 0.07M | 0.08M | 0.17M | 0.15M | 0.09M | 0.03M | 0.07M | 0.10M | 0.07M | 0.09M | 0.09M | 0.06M | 0.08M | 0.11M | 0.13M | 0.32M | 0.06M | 0.35M | 0.50M | 0.58M | 0.31M | 0.55M | 0.51M | 0.46M | 0.49M | 0.54M | 0.62M | 0.41M | 0.47M | 0.44M | 0.41M | 0.26M | 0.50M | 0.50M | 0.69M |
|
Current Assets
|
| | | 4.14M | 4.15M | 4.34M | 4.20M | 3.96M | 4.09M | 4.32M | 4.79M | 4.50M | 4.44M | 4.72M | 4.42M | 4.18M | 4.08M | 3.98M | 4.30M | 4.54M | 4.45M | 5.54M | 6.21M | 5.37M | 5.35M | 5.23M | 5.25M | 4.54M | 4.72M | 5.03M | 5.19M | 5.39M | 5.46M | 6.01M | 6.84M | 6.59M | 6.27M | 6.27M | 6.35M | 12.74M | 11.95M | 11.74M | 11.18M | 18.43M | 17.47M | 16.79M | 18.39M | 16.27M | 14.51M | 12.99M | 11.47M | 9.45M | 8.57M | 12.34M | 11.40M | 10.39M | 9.65M | 8.29M | 7.39M | 7.21M | 11.89M |
|
Property, Plant & Equipment (Net)
|
| | | 0.18M | 0.21M | 0.20M | 0.19M | 0.18M | 0.18M | 0.17M | 0.16M | 0.16M | 0.15M | 0.15M | 0.27M | 0.25M | 0.25M | 0.26M | 0.24M | 0.24M | 0.22M | 0.21M | 0.22M | 0.25M | 0.23M | 0.22M | 0.21M | 0.20M | 0.21M | 0.24M | 0.22M | 0.20M | 0.19M | 0.18M | 0.28M | 0.32M | 0.31M | 0.31M | 0.29M | 0.28M | 0.33M | 0.31M | 0.38M | 0.41M | 0.44M | 0.52M | 0.57M | 1.01M | 1.07M | 1.16M | 1.17M | 1.17M | 1.09M | 1.08M | 1.05M | 1.00M | 0.97M | 0.77M | 0.90M | 0.91M | 0.77M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.93M | | | | 1.99M | 0.79M | 0.39M | 7.13M |
|
Goodwill
|
| | | 0.45M | 0.45M | 0.59M | 0.59M | 0.59M | 0.59M | 0.59M | 0.59M | 0.59M | 0.59M | 0.59M | 0.71M | 0.71M | 0.71M | 0.71M | 0.71M | 0.71M | 0.71M | 0.71M | 0.71M | 0.71M | 0.71M | 0.71M | 0.71M | 0.71M | 0.71M | 0.71M | 0.71M | 0.71M | 0.71M | 0.71M | 0.71M | 0.71M | 0.71M | 0.71M | 0.71M | 0.26M | 0.71M | 0.26M | 0.26M | 4.40M | 4.40M | 4.40M | 4.40M | 0.12M | 4.40M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M |
|
Intangibles
|
| | | 0.11M | 0.09M | 0.93M | 0.91M | 1.66M | 0.87M | 0.82M | 0.87M | 1.67M | 1.67M | 1.67M | 2.88M | 2.88M | 2.88M | 2.88M | 2.88M | 2.89M | 2.87M | 2.88M | 2.88M | 2.40M | 2.40M | 2.41M | 2.41M | 2.35M | 2.35M | 2.35M | 2.36M | 2.36M | 2.36M | 2.36M | 2.38M | 0.17M | 2.39M | 2.39M | 2.40M | 2.41M | 2.42M | 1.80M | 1.81M | 2.56M | 4.34M | 4.40M | 4.40M | 2.08M | 4.40M | 2.60M | 4.34M | 4.34M | 4.34M | 2.42M | 4.34M | 4.35M | 4.35M | 0.75M | 0.63M | 0.53M | 0.45M |
|
Goodwill & Intangibles
|
| | | 0.56M | 0.53M | 1.52M | 1.50M | 2.25M | 1.46M | 1.41M | 1.46M | 2.26M | 2.26M | 2.26M | 3.58M | 3.58M | 3.59M | 3.59M | 3.59M | 3.59M | 3.58M | 3.59M | 3.59M | 3.10M | 3.11M | 3.12M | 3.12M | 3.06M | 3.06M | 3.06M | 3.06M | 3.06M | 3.06M | 3.07M | 3.08M | 0.88M | 3.09M | 3.09M | 3.11M | 2.66M | 3.13M | 2.06M | 2.07M | 6.95M | 8.73M | 8.80M | 8.80M | 2.20M | 8.80M | 2.71M | 4.46M | 4.46M | 4.46M | 2.54M | 4.46M | 4.47M | 4.47M | 0.86M | 0.74M | 0.65M | 0.56M |
|
Long-Term Deferred Tax
|
| | | 0.12M | 0.11M | 0.11M | 0.11M | 0.25M | 0.13M | 0.13M | 0.11M | 0.25M | 0.10M | 0.10M | 0.11M | 0.28M | 0.15M | 0.16M | 0.17M | 0.31M | 0.17M | 0.19M | 0.21M | 0.47M | 0.27M | 0.28M | 0.28M | 0.55M | 0.51M | 0.49M | 0.54M | 0.43M | 0.39M | 0.39M | 0.46M | 0.49M | 0.45M | 0.45M | 0.51M | 0.59M | 0.60M | 0.81M | 1.19M | 2.49M | 2.81M | 3.22M | | 5.18M | | 6.52M | | | | 9.39M | | | | 9.98M | | | |
|
Other Non-Current Assets
|
| | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.05M | 0.05M | 0.05M | 0.30M | 0.30M | 0.30M | 0.30M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.06M | 0.37M | 1.23M | 0.79M | 0.06M | 0.73M | 0.12M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 2.73M | 0.06M | 0.06M | 0.11M |
|
Non-Current Assets
|
| | | 0.88M | 0.88M | 1.86M | 1.82M | 1.81M | 1.78M | 1.74M | 1.68M | 1.65M | 1.61M | 1.58M | 3.00M | 2.93M | 2.87M | 2.80M | 2.71M | 2.60M | 2.51M | 2.44M | 2.38M | 2.18M | 2.09M | 2.01M | 1.95M | 2.29M | 2.01M | 1.94M | 2.17M | 1.93M | 1.85M | 1.54M | 1.69M | 1.68M | 2.59M | 2.60M | 2.57M | 2.06M | 2.64M | 2.33M | 2.72M | 10.58M | 10.75M | 12.07M | 12.13M | 4.74M | 13.07M | 5.08M | 4.89M | 4.75M | 4.48M | 4.39M | 4.15M | 3.89M | 3.65M | 3.27M | 3.18M | 3.02M | 0.09M |
|
Assets
|
| | | 5.01M | 5.03M | 6.19M | 6.02M | 5.77M | 5.87M | 6.06M | 6.47M | 6.15M | 6.05M | 6.30M | 7.41M | 7.11M | 6.94M | 6.78M | 7.01M | 7.14M | 6.96M | 7.98M | 8.60M | 7.55M | 7.44M | 7.24M | 7.20M | 6.83M | 6.73M | 6.97M | 7.36M | 7.33M | 7.31M | 7.56M | 8.53M | 8.28M | 8.86M | 8.86M | 8.92M | 14.80M | 14.59M | 14.07M | 13.90M | 29.01M | 28.21M | 28.85M | 30.53M | 21.01M | 27.58M | 18.07M | 16.36M | 14.20M | 13.05M | 16.73M | 15.55M | 14.28M | 13.31M | 11.56M | 10.57M | 10.23M | 14.56M |
|
Accounts Payables
|
| | | 0.13M | 0.11M | 0.24M | 0.15M | 0.11M | 0.18M | 0.14M | 0.14M | 0.16M | 0.16M | 0.15M | 0.23M | 0.37M | 0.34M | 0.42M | 0.33M | 0.23M | 0.20M | 0.37M | 0.42M | 0.34M | 0.32M | 0.30M | 0.34M | 0.14M | 0.38M | 0.38M | 0.39M | 0.43M | 0.36M | 0.57M | 0.45M | 0.57M | 0.46M | 0.47M | 0.45M | 0.33M | 0.53M | 0.58M | 0.48M | 0.45M | 0.62M | 0.91M | 1.05M | 1.11M | 0.45M | 0.89M | 0.97M | 0.64M | 1.10M | 0.71M | 0.77M | 0.71M | 0.62M | 0.29M | 0.97M | 0.65M | 0.52M |
|
Notes Payables
|
| | | | | 0.07M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.07M | 0.05M | 0.03M | 0.01M | | | 0.20M | 0.20M | 0.20M | 0.20M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 700.00 | 0.14M | 0.01M | | | 0.04M | 0.11M | 0.23M | 0.05M | 0.32M | | 0.16M | 0.04M | | 0.08M | | | | 0.01M | | | | | | | | |
|
Dividends payables
|
| | | | 0.06M | | | | 0.04M | | | | 0.11M | | | | | | | | | | | | | 0.04M | | | | | | | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | 0.13M | 0.17M | 0.32M | 0.23M | 0.19M | 0.30M | 0.22M | 0.22M | 0.24M | 0.35M | 0.22M | 0.28M | 0.40M | 0.35M | 0.42M | 0.33M | 0.43M | 0.40M | 0.57M | 0.62M | 0.35M | 0.33M | 0.35M | 0.35M | 0.15M | 0.38M | 0.39M | 0.40M | 0.43M | 0.44M | 0.57M | 0.45M | 0.71M | 0.47M | 0.47M | 0.45M | 0.38M | 0.64M | 0.81M | 0.53M | 0.78M | 0.62M | 1.07M | 1.09M | 1.11M | 0.54M | 0.89M | 0.97M | 0.64M | 1.11M | 0.71M | 0.77M | 0.71M | 0.62M | 0.29M | 0.97M | 0.65M | 0.52M |
|
Accumulated Expenses
|
| | | 0.28M | 0.27M | 0.26M | 0.31M | 0.24M | 0.23M | 0.22M | 0.38M | 0.41M | 0.29M | 0.31M | 0.43M | 0.44M | 0.36M | 0.29M | 0.43M | 0.52M | 0.32M | 0.78M | 0.71M | 0.85M | 0.53M | 0.51M | 0.53M | 0.49M | 0.50M | 0.47M | 0.40M | 0.66M | 0.54M | 0.56M | 0.81M | 0.61M | 0.44M | 0.34M | 0.71M | 0.68M | 0.54M | 0.38M | 0.46M | 0.63M | 0.54M | 0.60M | 0.66M | 0.80M | 0.76M | 0.82M | 0.95M | 0.93M | 0.81M | 0.78M | 0.89M | 0.69M | 0.62M | 0.57M | 0.78M | 0.69M | 0.58M |
|
Short term Debt
|
| | | | | | | | | | | | | 0.05M | 0.08M | | 0.20M | 0.25M | 0.10M | | 0.20M | 0.47M | 0.97M | | | 0.25M | | | | | | 0.12M | | | 0.31M | 0.27M | 0.27M | 0.27M | 0.36M | 0.56M | 0.56M | 0.56M | 0.56M | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.14M | 0.06M | 0.20M | 0.16M | 0.13M | 0.05M | 0.27M | 0.23M | 0.18M | 0.12M | 0.30M | 0.28M | 0.28M | 0.20M | 0.14M | 0.24M | 0.32M | 0.37M | 0.35M | 0.33M | 0.31M | 0.32M | 0.30M | 0.28M |
|
Current Deferred Revenue
|
| | | | | 0.33M | 0.31M | 0.10M | 0.20M | 0.36M | 0.50M | 0.02M | 0.04M | 0.21M | 0.27M | 0.09M | 0.09M | 0.01M | 0.32M | 0.08M | 0.09M | 0.11M | 0.27M | | 0.40M | 0.02M | 0.11M | | 0.02M | 0.32M | 0.36M | 0.06M | 0.08M | 0.11M | 0.23M | | 0.06M | 0.10M | 0.12M | 0.02M | 0.08M | | | | | | | 0.03M | | 0.13M | 0.01M | 0.01M | 0.02M | | | | | | | | |
|
Total Current Liabilities
|
| | | 0.41M | 0.43M | 0.96M | 0.84M | 0.55M | 0.75M | 0.82M | 1.12M | 0.68M | 0.70M | 0.81M | 1.18M | 1.04M | 1.12M | 1.10M | 1.32M | 1.13M | 1.14M | 2.06M | 2.70M | 1.33M | 1.42M | 1.29M | 1.01M | 0.81M | 0.94M | 1.25M | 1.41M | 1.27M | 1.18M | 1.36M | 1.85M | 1.59M | 1.47M | 1.33M | 1.70M | 2.19M | 2.08M | 2.13M | 1.86M | 2.29M | 1.99M | 1.96M | 2.00M | 2.23M | 1.58M | 2.12M | 2.14M | 1.71M | 2.18M | 1.84M | 2.05M | 1.77M | 1.61M | 1.75M | 2.13M | 1.70M | 1.55M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | | 0.15M | 0.06M | 0.04M | 0.03M | 0.01M | 0.01M | | | | | | | | | | | 0.52M | | | 0.08M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | -0.04M | | | | -0.06M | | | | -0.04M | | | | -0.05M | | | | -0.05M | | | | -0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.97M | 1.00M | 0.93M | 0.64M | 0.90M | 0.84M | 0.79M | 0.46M | 0.70M | 1.58M | 1.51M | 1.24M | 1.50M | 1.33M | 1.36M | 1.30M | 1.23M | 1.01M | 1.25M | 1.17M | 1.09M | 0.69M | 0.99M | 0.90M | 0.82M |
|
Other Non-Current Liabilities
|
| | | | | | | 0.09M | 0.09M | 0.09M | 0.06M | | | | | | | | | | | | | 0.06M | 0.06M | | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | | 0.97M | 0.62M | 0.62M | 0.62M | 0.68M | | 0.34M | 0.34M | 0.23M | 0.01M | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | 0.65M | 0.83M | 0.88M | 1.17M | | | | | | | | | 1.39M | | | | 1.56M | 1.50M | 1.37M | 1.18M | 0.94M | 1.06M | 1.37M | 1.80M | 1.56M | 1.47M | 1.65M | 1.54M | 1.32M | 1.94M | 1.92M | 2.21M | 3.08M | 2.73M | 2.74M | 2.83M | 2.77M | 2.49M | 3.36M | 3.39M | 3.47M | | | | | | | | | | | | | |
|
Total Liabilities
|
| | | 0.41M | 0.43M | 1.23M | 1.06M | 0.74M | 0.92M | 0.97M | 1.23M | 0.76M | 0.76M | 0.86M | 1.59M | 1.43M | 1.40M | 1.38M | 1.58M | 1.39M | 1.28M | 2.20M | 2.84M | 1.62M | 1.56M | 1.37M | 1.24M | 1.00M | 1.12M | 1.43M | 1.86M | 1.62M | 1.53M | 1.65M | 2.51M | 1.94M | 2.55M | 2.53M | 2.89M | 3.08M | 3.07M | 3.09M | 3.06M | 2.78M | 2.49M | 3.36M | 3.39M | 3.47M | 2.80M | 3.28M | 3.30M | 2.87M | 3.17M | 2.85M | 2.93M | 2.59M | 2.37M | 2.44M | 2.80M | 2.23M | 2.10M |
|
Total Debt
|
| | | | | | | | | | | | | 0.05M | 0.08M | | 0.20M | 0.25M | 0.10M | | 0.20M | 0.47M | 0.97M | | | 0.25M | | | | 0.04M | 0.04M | 0.12M | | | 0.31M | 0.27M | 0.27M | 0.27M | 0.36M | 0.56M | 0.56M | 0.56M | 0.56M | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| | | 4.60M | 4.60M | 4.96M | 4.96M | 5.03M | 4.94M | 5.09M | 5.24M | 5.40M | 5.29M | 5.44M | 5.82M | 5.68M | 5.54M | 5.40M | 5.43M | 5.75M | 5.69M | 5.78M | 5.76M | 5.93M | 5.88M | 5.88M | 5.96M | 5.83M | 5.60M | 5.54M | 5.50M | 5.70M | 5.78M | 5.91M | 6.02M | 6.34M | 6.31M | 6.33M | 6.03M | 11.72M | 14.59M | 10.98M | 10.84M | 26.22M | 25.78M | 25.49M | 27.19M | 17.54M | 16.33M | 14.79M | 13.07M | 11.33M | 9.88M | 13.89M | 12.62M | 11.68M | 10.93M | 9.12M | 7.77M | 7.92M | 12.46M |
|
Shareholder's Equity
|
| | | 4.60M | 4.60M | 4.96M | 4.96M | 5.03M | 4.94M | 5.09M | 5.24M | 5.40M | 5.29M | 5.44M | 5.82M | 5.68M | 5.54M | 5.40M | 5.43M | 5.75M | 5.69M | 5.78M | 5.76M | 5.93M | 5.88M | 5.88M | 5.96M | 5.83M | 5.60M | 5.54M | 5.50M | 5.70M | 5.78M | 5.91M | 6.02M | 6.34M | 6.31M | 6.33M | 6.03M | 11.72M | 14.59M | 10.98M | 10.84M | 26.22M | 25.78M | 25.49M | 27.19M | 17.54M | 16.33M | 14.79M | 13.07M | 11.33M | 9.88M | 13.89M | 12.62M | 11.68M | 10.93M | 9.12M | 7.77M | 7.92M | 12.46M |
|
Liabilities and Shareholders Equity
|
| | | 5.01M | 5.03M | 6.19M | 6.02M | 5.77M | 5.87M | 6.06M | 6.47M | 6.15M | 6.05M | 6.30M | 7.41M | 7.11M | 6.94M | 6.78M | 7.01M | 7.14M | 6.96M | 7.98M | 8.60M | 7.55M | 7.44M | 7.24M | 7.20M | 6.83M | 6.73M | 6.97M | 7.36M | 7.33M | 7.31M | 7.56M | 8.53M | 8.28M | 8.86M | 8.86M | 8.92M | 14.80M | 14.59M | 14.07M | 13.90M | 29.01M | 28.21M | 28.85M | 30.53M | 21.01M | 27.58M | 18.07M | 16.36M | 14.20M | 13.05M | 16.73M | 15.55M | 14.28M | 13.31M | 11.56M | 10.57M | 10.23M | 14.56M |
|
Treasury Shares
|
| | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | | | | | | 1.75M | | | |
|
Retained Earnings
|
| | | 3.06M | 3.06M | 3.00M | 2.99M | 3.06M | 2.96M | 3.10M | 3.25M | 3.42M | 3.31M | 3.45M | 3.39M | 3.24M | 3.07M | 2.94M | 2.96M | 3.24M | 3.18M | 3.28M | 3.24M | 3.41M | 3.36M | 3.36M | 3.43M | 3.29M | 3.06M | 2.98M | 2.94M | 3.13M | 3.22M | 3.34M | 3.43M | 3.72M | 3.67M | 3.67M | 3.36M | 3.02M | 2.76M | 2.15M | 0.71M | -0.65M | -1.86M | -2.76M | -4.29M | -14.32M | -7.59M | -18.40M | -20.77M | -23.06M | -25.26M | -27.49M | -29.54M | -30.82M | -32.00M | 33.93M | -35.71M | -37.23M | -33.24M |