|
Cash & Equivalents
|
4.34M | 3.11M | 2.78M | | | 1.57M | 2.09M | | 2.35M | 2.79M | 2.52M | 2.55M | 2.94M | 2.16M | | | 4.00M | 4.37M | 3.54M | 3.81M | 4.22M | 4.34M | 4.01M | 6.43M | 5.92M | 6.78M | 8.23M | 8.23M | 8.79M | 10.00M | 9.95M | 6.57M | 5.38M | 6.46M | 6.00M | 5.81M | 6.54M | 6.22M | 6.92M | 5.84M | 11.10M | 12.52M | 12.43M | 7.70M | 9.43M | 6.38M | 8.43M | 7.58M | 8.33M | 10.97M | 10.72M | 10.04M | 8.95M | 10.32M | 11.02M | 10.89M | 12.26M |
|
Short-term Investments
|
| 0.20M | 0.20M | 1.50M | 0.60M | 0.25M | 0.25M | 0.10M | 0.11M | 0.10M | 0.10M | 0.10M | 0.10M | | | | 0.09M | | | 0.30M | 0.70M | 0.72M | 0.59M | 0.82M | 1.04M | 0.64M | 0.68M | 0.65M | 1.02M | 2.13M | 3.65M | 4.14M | 5.32M | 6.89M | 6.59M | 7.03M | 6.70M | 6.94M | 7.15M | 6.65M | 5.92M | | | 5.42M | 0.70M | 0.75M | 0.76M | 6.63M | 5.95M | 5.79M | 6.31M | 6.50M | 6.51M | 6.22M | 6.57M | 5.82M | 5.10M |
|
Cash & Current Investments
|
4.34M | 3.31M | 2.98M | 1.50M | 0.60M | 1.82M | 2.34M | 0.10M | 2.46M | 2.90M | 2.62M | 2.65M | 3.04M | 2.16M | | | 4.09M | 4.37M | 3.54M | 4.11M | 4.92M | 5.06M | 4.60M | 7.25M | 6.96M | 7.42M | 8.91M | 8.89M | 9.81M | 12.13M | 13.60M | 10.71M | 10.71M | 13.35M | 12.58M | 12.84M | 13.24M | 13.16M | 14.06M | 12.49M | 17.02M | 12.52M | 12.43M | 13.12M | 10.13M | 7.13M | 9.19M | 14.21M | 14.28M | 16.76M | 17.02M | 16.53M | 15.46M | 16.55M | 17.59M | 16.71M | 17.36M |
|
Receivables - Net
|
| 6.81M | 6.90M | 7.88M | 7.88M | 11.31M | 11.04M | 6.87M | 6.51M | 8.73M | 9.00M | 8.16M | 8.62M | 7.85M | 8.23M | 0.00M | 7.64M | 7.30M | 8.97M | 8.83M | 8.11M | 7.58M | 8.35M | 9.01M | 10.17M | 9.49M | 8.62M | 7.75M | 8.12M | 7.00M | 7.12M | 7.11M | 7.52M | 6.94M | 6.40M | 5.95M | 5.75M | 7.58M | 7.00M | 8.29M | 9.40M | 9.84M | 10.59M | 11.59M | 12.49M | 13.33M | 11.00M | 9.80M | 10.97M | 12.39M | 10.08M | 10.66M | 12.09M | 9.88M | 8.96M | 10.80M | 15.86M |
|
Receivables - Other
|
| 1.08M | 1.41M | 1.11M | 1.11M | 1.10M | 1.11M | 1.12M | 1.13M | 1.14M | 1.14M | 0.80M | 0.78M | 0.41M | 0.41M | 0.28M | 1.65M | 1.57M | 1.58M | 1.65M | 1.53M | 1.65M | 1.54M | 1.65M | 1.65M | 1.65M | 1.65M | 1.65M | 1.65M | 1.65M | 1.65M | 1.65M | 1.65M | 1.65M | 1.65M | 1.65M | 1.65M | 1.65M | 1.65M | 0.66M | 0.69M | 2.39M | 0.73M | 1.00M | 0.94M | 0.73M | 0.76M | 0.94M | 1.67M | 1.03M | 1.09M | 0.54M | 0.66M | 0.96M | 0.89M | 0.61M | 0.70M |
|
Receivables
|
| 7.89M | 8.31M | 8.99M | 8.99M | 12.41M | 12.15M | 7.99M | 7.64M | 9.87M | 10.14M | 8.97M | 9.41M | 8.26M | 8.64M | 0.29M | 9.29M | 8.87M | 10.55M | 10.47M | 9.64M | 9.22M | 9.89M | 10.65M | 11.82M | 11.14M | 10.26M | 9.39M | 9.77M | 8.64M | 8.77M | 8.76M | 9.16M | 8.58M | 8.04M | 7.60M | 7.39M | 9.23M | 8.64M | 8.96M | 10.10M | 12.23M | 11.32M | 12.59M | 13.43M | 14.06M | 11.76M | 10.74M | 12.64M | 13.42M | 11.17M | 11.20M | 12.75M | 10.84M | 9.85M | 11.41M | 16.57M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.15M | 1.44M | 1.38M | 1.34M | 1.76M | 1.27M | 1.26M | 1.36M | 1.39M | 1.74M | 1.75M | 1.57M | 1.67M | 1.49M | 1.41M | 1.41M | 1.44M | 1.46M |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.22M | 1.44M | 1.46M | 1.33M | 0.68M | 2.21M | 1.67M | 0.84M | 1.13M | 2.51M | 2.06M | 1.48M | 1.05M | 0.79M | 0.77M | 1.01M | 0.66M | 0.63M |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | 0.25M | 0.45M | 0.32M | 0.24M | 0.79M | 0.82M | 0.73M | 0.18M | 0.47M | 0.33M | 0.35M | 1.13M | 1.15M | 0.52M | 0.55M | 0.84M | 1.16M |
|
Inventory
|
| 2.43M | 2.30M | 1.99M | 3.00M | 2.32M | 1.82M | 2.14M | 1.68M | 2.46M | 1.95M | 1.82M | 1.11M | | | | 1.20M | | | 1.46M | 1.18M | 1.67M | 2.17M | 1.76M | 2.48M | 2.97M | 2.37M | 2.93M | 2.39M | 2.63M | 2.92M | 2.43M | 1.69M | 2.18M | 2.23M | 1.92M | 1.87M | 2.15M | 2.60M | 2.08M | 2.41M | 2.57M | 2.27M | 2.26M | 3.55M | 3.22M | 2.32M | 2.15M | 4.02M | 3.55M | 2.74M | 3.16M | 2.87M | 1.96M | 2.24M | 2.26M | 2.40M |
|
Current Deferred Tax Assets
|
| | | | | | | | | -1.01M | | 0.28M | -2.88M | | | | | | | 2.81M | | | | 1.41M | | | | 1.12M | | | | 0.76M | | | | 1.29M | | | | 0.62M | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.35M | 0.36M | 0.31M | 0.34M | 0.41M | 0.48M | 0.29M | 0.47M | 0.36M | 0.41M | 0.78M | 1.10M | | | | 0.29M | | | 0.26M | 0.31M | 0.36M | 0.31M | 0.28M | 0.54M | 0.28M | 0.52M | 0.56M | 0.33M | 0.28M | 0.31M | 0.29M | 0.35M | 0.33M | 0.27M | 0.34M | 0.42M | 0.34M | 0.37M | 0.42M | 1.31M | 0.51M | 0.73M | 1.22M | 0.63M | 0.61M | 0.73M | 0.69M | 0.66M | 0.59M | 0.58M | 10.66M | 0.59M | 0.55M | 0.47M | 0.38M | 0.49M |
|
Current Assets
|
| 14.43M | 15.18M | 15.70M | 15.73M | 18.06M | 17.64M | 13.87M | 12.56M | 16.58M | 15.52M | 14.16M | 13.29M | | | | 13.66M | | | 15.34M | 14.96M | 15.00M | 15.78M | 17.04M | 17.61M | 19.09M | 17.75M | 19.05M | 20.32M | 19.70M | 19.72M | 19.74M | 19.33M | 21.83M | 20.63M | 20.20M | 20.47M | 22.15M | 22.97M | 23.96M | 24.94M | 27.85M | 27.37M | 29.20M | 29.89M | 30.03M | 29.73M | 28.83M | 32.35M | 35.08M | 32.27M | 32.18M | 32.48M | 30.65M | 30.93M | 31.58M | 37.64M |
|
Property, Plant & Equipment (Net)
|
| 14.95M | 14.20M | 14.25M | 14.23M | 13.19M | 13.69M | 13.23M | 13.16M | 12.85M | 12.54M | 13.02M | 13.54M | | | | 11.19M | | | 11.28M | 11.03M | 10.29M | 10.69M | 11.29M | 11.54M | 12.38M | 12.88M | 11.94M | 12.27M | 12.75M | 12.69M | 12.16M | 11.79M | 11.65M | 10.60M | 10.31M | 10.13M | 10.05M | 9.69M | 9.53M | 9.33M | 9.27M | 9.11M | 8.48M | 8.69M | 11.07M | 9.99M | 8.34M | 7.29M | 6.60M | 6.08M | 5.94M | 6.27M | 5.59M | 5.53M | 6.02M | 5.75M |
|
Long-Term Investments
|
| 0.76M | 0.76M | 0.77M | 0.77M | 0.77M | 0.77M | 0.78M | 0.78M | 3.49M | 0.80M | | 3.54M | | | | | | | | | | | | | | | | | | | | | 0.01M | 5.00M | | 5.00M | 5.00M | 5.00M | 0.80M | | | | 0.80M | 0.80M | 0.80M | | 0.80M | 0.80M | 0.80M | 0.80M | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | | | 1.21M | | | 3.26M | | | | 0.43M | | | 3.21M | 0.40M | 0.37M | 0.38M | 1.78M | 0.43M | 0.43M | 0.45M | 1.51M | 0.41M | 0.34M | 0.34M | 1.29M | 0.38M | 0.42M | 0.56M | 1.97M | 0.28M | 0.35M | 0.34M | 0.22M | 0.23M | 0.17M | 0.19M | 0.17M | 0.17M | 0.09M | 0.09M | 0.10M | 0.15M | 0.15M | 0.12M | 0.12M | 0.14M | 0.07M | 0.09M | 0.09M | 0.09M |
|
Other Non-Current Assets
|
| 3.56M | 3.37M | 3.37M | 3.49M | 3.44M | 3.53M | 3.62M | 3.55M | 3.60M | 3.51M | 3.50M | 3.64M | | | | 1.97M | | | 2.36M | 2.04M | 2.58M | 2.17M | 2.44M | 2.22M | 2.36M | 2.44M | 2.35M | 2.70M | 3.81M | 5.35M | 5.85M | 6.90M | 8.60M | 7.94M | 8.50M | 8.37M | 8.69M | 8.88M | 1.74M | 1.72M | 1.74M | 1.74M | 1.68M | 1.63M | 1.74M | 1.76M | 1.72M | 1.72M | 1.78M | 1.76M | 1.77M | 1.90M | 1.79M | 1.82M | 1.94M | 1.93M |
|
Non-Current Assets
|
| 21.93M | 21.24M | 20.95M | 21.14M | 19.99M | 20.63M | 20.16M | 19.89M | 19.47M | 19.52M | 20.03M | 21.30M | | | | 16.82M | | | 16.88M | 16.57M | 15.70M | 15.76M | 16.46M | 17.10M | 17.70M | 18.64M | 17.43M | 16.71M | 17.20M | 17.28M | 16.79M | 16.79M | 16.62M | 16.16M | 15.46M | 15.36M | 16.21M | 16.16M | 14.35M | 15.17M | 14.70M | 14.43M | 14.22M | 13.92M | 16.16M | 15.65M | 13.36M | 12.35M | 11.52M | 10.82M | 10.36M | 10.46M | 9.15M | 9.03M | 9.49M | 9.74M |
|
Assets
|
| 36.36M | 36.42M | 36.65M | 36.87M | 38.05M | 38.27M | 34.03M | 32.46M | 36.04M | 35.03M | 34.20M | 34.59M | 33.34M | | | 30.48M | 30.49M | 32.09M | 32.22M | 31.53M | 30.70M | 31.54M | 33.50M | 34.71M | 36.79M | 36.39M | 36.47M | 37.04M | 36.90M | 37.00M | 36.53M | 36.12M | 38.45M | 36.80M | 35.66M | 35.83M | 38.36M | 39.12M | 38.31M | 40.11M | 42.55M | 41.80M | 43.42M | 43.80M | 46.20M | 45.37M | 42.19M | 44.70M | 46.60M | 43.09M | 42.54M | 42.94M | 39.80M | 39.96M | 41.07M | 47.38M |
|
Accounts Payables
|
| 1.87M | 2.52M | 2.41M | 3.27M | 4.83M | 3.66M | 2.63M | 1.92M | 4.14M | 4.21M | 3.59M | 3.16M | | | | 2.98M | | | 2.92M | 3.31M | 3.73M | 3.38M | 3.23M | 3.77M | 3.34M | 2.10M | 3.70M | 2.94M | 2.53M | 3.02M | 3.27M | 3.17M | 3.56M | 3.13M | 2.59M | 2.02M | 3.10M | 3.00M | 3.70M | 3.22M | 3.96M | 2.22M | 2.40M | 3.47M | 3.07M | 1.83M | 1.66M | 2.56M | 2.35M | 2.41M | 3.17M | 2.38M | 1.80M | 1.96M | 1.90M | 7.82M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| 1.87M | 2.52M | 2.41M | 3.27M | 4.83M | 3.66M | 2.63M | 1.92M | 4.14M | 4.21M | 3.59M | 3.16M | | | | 2.98M | | | 2.92M | 3.31M | 3.73M | 3.38M | 3.23M | 3.77M | 3.34M | 2.10M | 3.70M | 2.94M | 2.53M | 3.02M | 3.27M | 3.17M | 3.56M | 3.13M | 2.64M | 2.02M | 3.10M | 3.00M | 3.70M | 3.22M | 3.96M | 2.22M | 2.40M | 3.47M | 3.07M | 1.83M | 1.66M | 2.56M | 2.35M | 2.41M | 3.17M | 2.38M | 1.80M | 1.96M | 1.90M | 7.82M |
|
Accumulated Expenses
|
| 3.18M | 3.88M | 2.67M | 2.70M | 3.01M | 2.89M | 2.61M | 2.85M | 3.06M | 3.00M | 3.18M | 3.05M | | | | 2.66M | | | 2.64M | 2.68M | 2.68M | 2.57M | 3.04M | 3.48M | 3.98M | 4.65M | 3.17M | 3.57M | 3.98M | 3.88M | 3.49M | 3.37M | 3.18M | 3.06M | 3.00M | 3.55M | 3.40M | 3.47M | 3.36M | 3.87M | 4.74M | 3.87M | 6.00M | 6.18M | 6.81M | 6.57M | 4.29M | 7.51M | 4.51M | 3.90M | 3.63M | 3.26M | 2.69M | 2.50M | 3.04M | 2.97M |
|
Other Accumulated Expenses
|
| | | | | | | | | 0.23M | | | 0.60M | | | | 0.23M | | | 0.33M | 0.29M | 0.34M | 0.38M | 0.32M | 0.36M | 0.48M | 0.28M | 3.14M | 0.37M | 0.40M | 0.36M | 0.29M | 0.29M | 0.08M | 0.12M | 0.29M | 0.35M | 0.14M | 0.26M | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| 1.33M | 1.83M | 2.72M | 2.83M | 3.60M | 4.89M | 2.63M | 2.29M | 3.86M | 2.95M | 2.88M | 3.77M | | | | 1.91M | | | 2.49M | 1.53M | 1.42M | 2.11M | 2.56M | 1.58M | 2.19M | 1.31M | 2.04M | 2.13M | 2.03M | 0.62M | 0.49M | 0.36M | 0.81M | 0.40M | 0.37M | 0.42M | 0.44M | 0.43M | 0.44M | 0.44M | 0.48M | 0.52M | 0.93M | 0.49M | 0.51M | 0.51M | 0.47M | 0.42M | 0.38M | 0.31M | 0.26M | 0.29M | 0.26M | 0.26M | 0.26M | 0.26M |
|
Current Leases
|
| 0.15M | 0.14M | 0.15M | 0.15M | 0.17M | 0.18M | 0.15M | 0.13M | 0.10M | 0.09M | 0.07M | 0.08M | | | | 0.17M | | | 0.23M | 0.23M | 0.21M | 0.20M | 0.23M | 0.21M | 0.25M | 0.26M | 0.25M | 0.25M | 0.25M | 0.26M | 0.28M | 0.36M | 0.34M | 0.54M | 0.48M | 0.42M | 0.56M | 0.66M | 0.67M | 0.87M | 0.84M | 0.76M | 1.22M | 1.13M | 1.14M | 1.36M | 1.10M | 1.19M | 1.12M | 1.29M | 1.16M | 1.09M | 0.94M | 0.70M | 0.54M | 0.53M |
|
Current Taxes
|
| 0.49M | 0.48M | 0.47M | 0.48M | 0.47M | 0.47M | 0.47M | 0.46M | 0.46M | 0.47M | 0.27M | 0.21M | | | | 0.25M | | | 0.23M | 0.20M | 0.20M | 0.21M | 0.23M | 0.26M | 0.29M | 1.12M | 0.83M | 0.76M | 0.61M | 0.61M | 0.44M | 0.43M | 0.43M | 0.43M | 0.43M | 0.39M | 0.39M | 0.39M | 0.31M | 0.46M | 0.35M | 0.48M | 0.79M | 0.97M | 0.46M | 0.39M | 0.42M | 0.39M | 0.26M | 0.33M | 0.38M | 0.24M | 0.29M | 0.20M | 0.12M | 0.09M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.08M | 0.09M | 0.09M | 0.67M | | | 1.17M | | | | | 1.27M | | 3.81M | 1.50M | 0.75M | 0.83M | 0.72M | 0.67M | 0.25M | 0.26M |
|
Total Current Liabilities
|
| 7.17M | 8.99M | 9.18M | 10.20M | 12.86M | 12.86M | 9.22M | 8.38M | 12.39M | 11.49M | 10.59M | 10.72M | | | | 8.27M | | | 8.86M | 8.25M | 8.48M | 8.67M | 9.55M | 9.64M | 10.41M | 9.81M | 9.82M | 9.62M | 9.53M | 8.68M | 8.13M | 7.80M | 9.00M | 8.15M | 7.24M | 7.13M | 8.19M | 8.43M | 8.76M | 9.29M | 10.99M | 9.65M | 11.93M | 12.82M | 12.09M | 10.88M | 9.33M | 12.46M | 12.88M | 9.80M | 9.42M | 8.14M | 6.75M | 6.32M | 6.28M | 11.95M |
|
Capital Leases
|
| 0.27M | 0.22M | 0.18M | 0.15M | 0.22M | 0.19M | 0.17M | 0.26M | 0.23M | 0.26M | 0.23M | 0.20M | | | | 0.39M | | | 0.50M | 0.44M | 0.40M | 0.37M | 0.53M | 0.49M | 0.65M | 0.61M | 0.52M | 0.45M | 0.38M | 0.33M | 0.44M | 0.48M | 0.57M | 0.49M | 0.43M | 0.39M | 0.35M | 0.29M | 0.25M | 0.21M | 0.18M | 0.15M | 0.12M | 0.09M | 0.07M | 0.04M | 0.04M | 0.02M | 0.01M | 0.01M | 0.03M | 0.02M | 0.01M | | | |
|
Non-Current Debt
|
| 2.77M | 2.60M | 3.82M | 3.67M | 3.37M | 3.27M | 3.14M | 2.91M | 2.61M | 2.36M | 2.60M | 2.60M | | | | 1.81M | | | 1.73M | 1.62M | 1.62M | 1.43M | 1.55M | 1.65M | 1.62M | 1.59M | 1.44M | 2.65M | 2.52M | 2.44M | 2.29M | 2.26M | 2.13M | 1.92M | 1.84M | 1.96M | 1.90M | 1.73M | 1.62M | 1.49M | 1.39M | 1.47M | 1.27M | 1.25M | 1.19M | 1.05M | 0.88M | 0.81M | 0.76M | 0.68M | 0.61M | 0.63M | 0.52M | 0.47M | 0.43M | 0.36M |
|
Minority Interest
|
| 2.97M | 2.75M | 2.40M | 2.11M | 1.72M | 1.78M | 1.97M | 1.91M | 1.97M | 1.97M | 1.90M | 1.73M | | | | 1.48M | | | 1.61M | 1.59M | 1.46M | 1.36M | 1.43M | 1.45M | 1.42M | 1.56M | 1.52M | 1.39M | 1.21M | 1.21M | 1.20M | 1.20M | 1.51M | 1.45M | 1.18M | 0.94M | 0.68M | 0.54M | 0.42M | 0.42M | 0.31M | 0.26M | 0.13M | 0.21M | 0.34M | 0.26M | 0.17M | 0.16M | 0.09M | 0.21M | 0.25M | 0.39M | 0.39M | 0.41M | -0.04M | 0.09M |
|
Non-Current Deferred Tax Liability
|
| 0.68M | 0.62M | 0.47M | 0.48M | 0.50M | 0.36M | 0.36M | 0.37M | 1.02M | 0.13M | 0.16M | 3.06M | | | | 0.29M | | | 2.99M | 0.25M | 0.24M | 0.28M | 1.49M | 0.32M | 0.33M | 0.40M | 1.19M | 0.36M | 0.30M | 0.34M | 0.82M | 0.32M | 0.32M | 0.38M | 1.54M | | | | | 0.03M | 0.01M | | | 0.03M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.00M | | | | | 0.01M | 0.01M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58M | 0.48M | 1.80M | 0.94M | 0.82M | 1.51M | 1.99M | 1.88M | 2.03M | 1.86M | 1.84M | 1.93M | 1.63M | 1.44M | 1.70M | 1.51M | 1.37M | 1.24M | 0.98M | 0.72M | 0.53M | 0.25M | 0.41M | 0.32M | 0.87M |
|
Other Non-Current Liabilities
|
| 0.49M | 0.50M | 0.50M | 0.51M | 0.54M | 0.55M | 0.01M | 0.01M | 0.01M | 0.04M | 0.04M | 0.04M | | | | 0.03M | | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.04M | 0.04M | 0.03M | 0.04M | 0.03M | 0.03M | 0.03M | 0.39M | 0.03M | 0.03M | 0.03M | 0.14M | 0.14M | 1.17M | 0.95M | 0.59M | 0.23M | 0.14M | 0.14M | 0.14M | 0.14M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Total Non-Current Liabilities
|
| 10.89M | 12.43M | 13.65M | 14.50M | 16.95M | 16.68M | 12.89M | 11.93M | 3.04M | 2.79M | 13.57M | 13.72M | | | | 2.53M | | | 2.49M | 2.35M | 2.13M | 2.12M | 2.42M | 2.51M | 2.64M | 2.65M | 3.15M | 4.25M | 3.85M | 3.75M | 3.53M | 3.74M | 3.61M | 3.78M | 3.27M | 3.16M | 3.62M | 3.78M | 3.49M | 4.12M | 3.75M | 3.78M | 3.49M | 3.16M | 4.14M | 4.02M | 3.29M | 2.58M | 2.19M | 1.84M | 1.54M | 1.36M | 0.82M | 0.91M | 0.79M | 1.28M |
|
Total Liabilities
|
| 11.38M | 12.92M | 14.16M | 15.01M | 17.49M | 17.23M | 12.90M | 11.94M | 15.44M | 14.28M | 13.61M | 13.76M | | | | 10.80M | | | 11.35M | 10.60M | 10.61M | 10.78M | 11.97M | 12.15M | 13.05M | 12.46M | 12.97M | 13.87M | 13.38M | 12.43M | 11.67M | 11.55M | 12.61M | 11.93M | 10.51M | 10.29M | 11.81M | 12.20M | 12.25M | 13.41M | 14.73M | 13.43M | 15.42M | 15.99M | 16.22M | 14.90M | 12.62M | 15.04M | 15.07M | 11.63M | 10.96M | 9.50M | 7.57M | 7.23M | 7.08M | 13.23M |
|
Total Debt
|
| 4.10M | 4.43M | 6.54M | 6.50M | 6.98M | 8.16M | 5.76M | 5.20M | 6.48M | 5.32M | 5.48M | 6.37M | | | | 3.71M | | | 4.22M | 3.15M | 3.04M | 3.54M | 4.11M | 3.23M | 3.81M | 2.90M | 3.48M | 4.78M | 4.56M | 3.06M | 2.78M | 2.62M | 2.94M | 2.32M | 2.21M | 2.38M | 2.34M | 2.17M | 2.06M | 1.93M | 1.86M | 1.99M | 2.20M | 1.74M | 1.70M | 1.57M | 1.35M | 1.23M | 1.15M | 0.98M | 0.87M | 0.92M | 0.78M | 0.73M | 0.68M | 0.62M |
|
Common Equity
|
| 24.98M | 23.50M | 22.49M | 21.86M | 20.56M | 21.04M | 21.13M | 20.52M | 20.61M | 20.75M | 20.58M | 20.83M | | | | 19.68M | | | 20.87M | 20.94M | 20.09M | 20.75M | 21.53M | 22.55M | 23.74M | 23.92M | 23.50M | 23.17M | 23.51M | 24.57M | 24.86M | 24.57M | 25.84M | 24.87M | 25.15M | 25.54M | 26.55M | 26.92M | 26.05M | 26.70M | 27.82M | 0.03M | 28.00M | 27.82M | 29.97M | 30.48M | 29.57M | 29.66M | 31.53M | 31.45M | 31.58M | 33.44M | 32.23M | 32.73M | 34.03M | 34.14M |
|
Shareholder's Equity
|
| 24.98M | 23.50M | 22.49M | 21.86M | 20.56M | 21.04M | 21.13M | 20.52M | 20.61M | 20.75M | 20.58M | 20.83M | | | | 19.68M | | | 20.87M | 20.94M | 20.09M | 20.75M | 21.53M | 22.55M | 23.74M | 23.92M | 23.50M | 23.17M | 23.51M | 24.57M | 24.86M | 24.57M | 25.84M | 24.87M | 25.15M | 25.54M | 26.55M | 26.92M | 26.05M | 26.70M | 27.82M | 0.03M | 28.00M | 27.82M | 29.97M | 30.48M | 29.57M | 29.66M | 31.53M | 31.45M | 31.58M | 33.44M | 32.23M | 32.73M | 34.03M | 34.14M |
|
Liabilities and Shareholders Equity
|
| 36.36M | 36.42M | 36.65M | 36.87M | 38.05M | 38.27M | 34.03M | 32.46M | 36.04M | 35.03M | 34.20M | 34.59M | 33.34M | | | 30.48M | 30.49M | 32.09M | 32.22M | 31.53M | 30.70M | 31.54M | 33.50M | 34.71M | 36.79M | 36.39M | 36.47M | 37.04M | 36.90M | 37.00M | 36.53M | 36.12M | 38.45M | 36.80M | 35.66M | 35.83M | 38.36M | 39.12M | 38.31M | 40.11M | 42.55M | 41.80M | 43.42M | 43.80M | 46.20M | 45.37M | 42.19M | 44.70M | 46.60M | 43.09M | 42.54M | 42.94M | 39.80M | 39.96M | 41.07M | 47.38M |
|
Retained Earnings
|
| 5.79M | 4.99M | 3.78M | 3.54M | 3.19M | 3.62M | 3.74M | 3.70M | 3.68M | 3.60M | 3.40M | 3.52M | | | | 2.50M | | | 3.02M | 3.33M | 3.64M | 3.99M | 4.34M | 4.92M | 5.59M | 4.85M | 5.53M | 5.59M | 5.94M | 6.62M | 7.07M | 7.34M | 7.77M | 7.84M | 7.42M | 8.03M | 8.26M | 8.44M | 6.82M | 7.74M | 8.60M | 8.43M | 9.22M | 10.10M | 10.61M | 10.60M | 10.76M | 10.99M | 11.50M | 11.57M | 11.81M | 11.58M | 12.08M | 11.59M | 12.04M | 12.11M |
|
Treasury Shares
|
| 0.13M | | | | 0.04M | 0.04M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.01M | 0.04M | 0.04M | 0.04M | 0.03M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.06M | 0.08M | 0.09M | 0.09M | 0.08M | 0.11M | 0.10M | 0.10M | 0.10M | 0.12M | 0.10M | | | | | | | | | | | | | 0.15M | 0.15M | 0.14M | 0.14M | 0.14M |