|
Cash & Equivalents
|
3.43M | 3.85M | 3.82M | 7.01M | 6.27M | 7.04M | 6.53M | 8.16M | 7.91M | 9.29M | 8.87M | 10.87M | 11.38M | 13.87M | 14.39M | 15.04M | 15.94M | 18.25M | 19.27M | 16.10M | 19.17M | 21.62M | 23.28M | 27.52M | 29.39M | 31.56M | 26.30M | 30.68M | 33.74M | 37.44M | 39.88M | 42.85M | 45.87M | 49.35M | 51.11M | 32.66M | 32.88M | 37.39M | 42.79M | 39.61M | 42.35M | 46.29M | 51.59M | 56.03M | 59.51M | 64.32M | 60.97M | 65.87M | 66.22M | 69.51M | 75.05M | 80.91M | 84.62M | 88.21M | 92.87M | 93.81M | 89.22M | 88.45M | 82.98M | 83.33M | 82.18M | 84.27M |
|
Short-term Investments
|
| | 14.72M | | 0.08M | 0.06M | 0.06M | 0.08M | 0.07M | 0.08M | 0.04M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
3.43M | 3.85M | 18.54M | 7.01M | 6.35M | 7.10M | 6.60M | 8.24M | 7.98M | 9.37M | 8.91M | 10.92M | 11.38M | 13.87M | 14.39M | 15.04M | 15.94M | 18.25M | 19.27M | 16.10M | 19.17M | 21.62M | 23.28M | 27.52M | 29.39M | 31.56M | 26.30M | 30.68M | 33.74M | 37.44M | 39.88M | 42.85M | 45.87M | 49.35M | 51.11M | 32.66M | 32.88M | 37.39M | 42.79M | 39.61M | 42.35M | 46.29M | 51.59M | 56.03M | 59.51M | 64.32M | 60.97M | 65.87M | 66.22M | 69.51M | 75.05M | 80.91M | 84.62M | 88.21M | 92.87M | 93.81M | 89.22M | 88.45M | 82.98M | 83.33M | 82.18M | 84.27M |
|
Receivables - Net
|
| | 3.16M | | 4.96M | 5.03M | 4.73M | 6.07M | 5.09M | 5.04M | 4.34M | 5.36M | 5.67M | 4.96M | 4.33M | 5.08M | 5.45M | 4.65M | 4.70M | 5.01M | 5.61M | 5.49M | 4.56M | 5.40M | 4.98M | 5.03M | 3.29M | 4.18M | 4.47M | 4.73M | 3.71M | 4.21M | 4.53M | 4.48M | 4.06M | 4.91M | 5.24M | 5.07M | 4.83M | 4.41M | 3.79M | 4.28M | 4.22M | 4.16M | 4.61M | 4.85M | 5.29M | 5.72M | 4.94M | 6.03M | 5.72M | 3.82M | 3.60M | 3.49M | 3.49M | 3.59M | 3.67M | 3.72M | 4.09M | 3.94M | 3.63M | 3.73M |
|
Receivables
|
| | 3.16M | | 4.96M | 5.03M | 4.73M | 6.07M | 5.09M | 5.04M | 4.34M | 5.36M | 5.67M | 4.96M | 4.33M | 5.08M | 5.45M | 4.65M | 4.70M | 5.01M | 5.61M | 5.49M | 4.56M | 5.40M | 4.98M | 5.03M | 3.29M | 4.18M | 4.47M | 4.73M | 3.71M | 4.21M | 4.53M | 4.48M | 4.06M | 4.91M | 5.24M | 5.07M | 4.83M | 4.41M | 3.79M | 4.28M | 4.22M | 4.16M | 4.61M | 4.85M | 5.29M | 5.72M | 4.94M | 6.03M | 5.72M | 3.82M | 3.60M | 3.49M | 3.49M | 3.59M | 3.67M | 3.72M | 4.09M | 3.94M | 3.63M | 3.73M |
|
Raw Materials
|
| | | | | | 1.69M | | | | 1.78M | | | | 2.23M | | | 2.24M | 1.92M | 1.89M | 1.82M | 1.81M | 1.52M | 2.07M | 1.85M | 2.13M | 2.27M | 2.44M | 2.38M | 2.48M | 2.66M | 2.71M | 2.58M | 2.40M | 4.18M | 2.83M | 3.35M | 3.47M | 4.18M | 4.08M | 4.08M | 3.47M | 3.48M | 3.44M | 3.77M | 3.40M | 3.73M | 4.03M | 4.43M | 5.34M | 5.72M | 6.50M | 6.17M | 5.72M | 6.39M | 6.30M | 6.29M | 6.31M | 5.49M | | | |
|
Work In Process
|
| | | | | | 0.80M | | | | 0.94M | | | | 0.98M | | | 1.18M | 1.10M | 1.08M | 1.10M | 1.21M | 0.96M | 0.94M | 1.01M | 1.16M | 0.94M | 1.17M | 1.26M | 1.58M | 1.27M | 1.39M | 1.34M | 1.11M | 1.02M | 1.13M | 1.22M | 1.39M | 1.02M | 1.24M | 1.10M | 1.39M | 1.38M | 1.17M | 1.26M | 1.46M | 1.40M | 1.62M | 1.29M | 1.27M | 1.19M | 1.50M | 1.43M | 1.65M | 1.50M | 1.30M | 1.44M | 1.44M | 1.41M | | | |
|
Finished Goods
|
| | | | | | 2.52M | | | | 1.63M | | | | 1.50M | | | 1.46M | 1.85M | 1.89M | 1.55M | 1.42M | 1.72M | 1.47M | 1.25M | 1.24M | 1.33M | 1.15M | 1.15M | 0.98M | 1.31M | 1.47M | 1.31M | 1.41M | 1.71M | 3.69M | 3.15M | 1.45M | 1.71M | 1.44M | 1.40M | 1.45M | 1.36M | 1.36M | 1.09M | 1.44M | 1.47M | 1.71M | 1.62M | 1.70M | 1.90M | 1.94M | 2.52M | 2.34M | 1.69M | 1.63M | 1.33M | 1.36M | 1.91M | | | |
|
Inventory
|
| | 3.10M | | 5.02M | 4.96M | 5.00M | 4.83M | 4.83M | 4.71M | 4.35M | 4.41M | 4.37M | 4.66M | 4.70M | 5.29M | 5.30M | 4.87M | 4.87M | 4.85M | 4.47M | 4.45M | 4.20M | 4.49M | 4.10M | 4.53M | 4.54M | 4.76M | 4.80M | 5.04M | 5.24M | 5.56M | 5.23M | 4.92M | 6.91M | 7.65M | 7.71M | 6.30M | 6.91M | 6.76M | 6.58M | 6.30M | 6.22M | 5.97M | 6.12M | 6.30M | 6.60M | 7.37M | 7.34M | 8.31M | 8.81M | 9.94M | 10.12M | 9.71M | 9.58M | 9.24M | 9.06M | 9.11M | 8.81M | 8.65M | 8.23M | 8.12M |
|
Current Deferred Tax Assets
|
| | 0.18M | | | | 0.33M | | | | 0.45M | | | | 0.33M | | | | 0.30M | | | | 0.36M | | | | 0.39M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 0.16M | | 0.73M | 0.66M | 0.34M | 0.85M | 0.74M | 0.94M | 0.48M | 0.91M | 0.81M | 0.99M | 0.47M | 0.88M | 0.68M | 0.76M | 0.47M | 0.77M | 0.66M | 0.69M | 0.42M | 0.82M | 0.70M | 0.74M | 0.36M | 0.83M | 0.71M | 0.73M | 0.37M | 0.43M | 0.36M | 0.31M | 0.42M | 0.45M | 0.40M | 0.34M | 0.44M | 0.44M | 0.39M | 0.39M | 0.35M | 0.45M | 0.36M | 0.37M | 0.46M | 0.52M | 0.45M | 0.39M | 0.52M | 0.44M | 0.47M | 0.44M | 0.43M | 0.51M | 0.38M | 0.38M | 0.45M | 0.48M | 0.33M | 0.42M |
|
Current Assets
|
| | 25.14M | | 17.06M | 17.74M | 17.02M | 19.99M | 18.65M | 20.06M | 18.54M | 21.60M | 22.29M | 24.53M | 24.29M | 26.33M | 27.42M | 28.58M | 29.68M | 26.79M | 29.98M | 32.31M | 32.87M | 38.27M | 39.22M | 41.90M | 34.47M | 40.52M | 43.79M | 48.02M | 49.19M | 53.12M | 56.00M | 59.05M | 60.90M | 45.67M | 46.23M | 49.51M | 54.89M | 51.22M | 53.12M | 57.26M | 62.26M | 66.62M | 70.59M | 75.85M | 73.16M | 79.48M | 78.95M | 84.24M | 89.92M | 95.11M | 98.81M | 101.85M | 106.27M | 107.15M | 102.32M | 101.66M | 96.33M | 96.40M | 94.38M | 96.53M |
|
Buildings
|
| | | | | | 10.31M | | | | 10.38M | | | | 10.66M | | | | 10.66M | | | | 10.18M | | | | 10.91M | | | | 15.35M | | | | 13.75M | | | | 13.89M | | | | 14.53M | | | | 14.17M | | | | 13.60M | | | | 13.91M | | | | 13.54M | | | |
|
Construction in Progress
|
| | | | | | 0.18M | | | | 0.05M | | | | 0.03M | | | | 0.13M | | | | 0.03M | | | | 2.06M | | | | 0.01M | | | | 0.14M | | | | 0.37M | | | | 0.53M | | | | 0.90M | | | | 0.91M | | | | 1.41M | | | | 0.02M | | | |
|
Land & Improvements
|
| | | | | | 1.37M | | | | 1.38M | | | | 1.40M | | | | 1.34M | | | | 1.30M | | | | 1.29M | | | | 1.34M | | | | 1.65M | | | | 1.67M | | | | 1.73M | | | | 1.69M | | | | 1.59M | | | | 1.64M | | | | 1.60M | | | |
|
Property, Plant & Equipment (Net)
|
| | 8.75M | | 9.53M | 9.06M | 8.80M | 8.81M | 8.53M | 8.45M | 8.43M | 8.20M | 8.15M | 8.28M | 8.33M | 8.90M | 8.88M | 8.47M | 8.24M | 7.73M | 7.75M | 7.57M | 7.37M | 7.41M | 7.19M | 7.30M | 9.97M | 10.02M | 10.14M | 10.41M | 11.62M | 11.78M | 10.77M | 10.57M | 10.36M | 10.24M | 10.13M | 9.84M | 10.73M | 10.22M | 10.42M | 10.65M | 11.33M | 10.72M | 10.81M | 10.55M | 10.62M | 10.56M | 10.17M | 9.85M | 10.22M | 10.24M | 10.54M | 10.35M | 10.55M | 10.27M | 10.19M | 10.42M | 9.76M | 9.95M | 10.26M | 10.00M |
|
Long-Term Investments
|
| | | | | | | | | | 0.04M | | 0.05M | 0.05M | 0.06M | 0.05M | 0.05M | 0.06M | 0.06M | 0.06M | 0.06M | 0.05M | 0.06M | 0.04M | 0.04M | 0.05M | 0.06M | 0.06M | 0.07M | 0.08M | 0.08M | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | 7.19M | | 16.22M | 15.97M | 15.12M | 15.35M | 15.19M | 15.42M | 15.49M | 14.95M | 14.95M | 15.45M | 15.65M | 15.70M | 15.92M | 15.47M | 15.14M | 14.77M | 15.22M | 14.90M | 14.72M | 14.53M | 13.95M | 13.83M | 13.49M | 13.59M | 13.82M | 14.03M | 14.09M | 14.35M | 13.93M | 13.85M | 13.70M | 13.84M | 13.68M | 13.47M | 13.96M | 13.55M | 13.50M | 13.78M | 14.16M | 14.23M | 14.24M | 14.06M | 14.10M | 13.90M | 13.40M | 12.87M | 13.35M | 13.50M | 13.68M | 13.42M | 13.69M | 13.64M | 13.64M | 14.03M | 13.58M | 13.77M | 14.19M | 14.05M |
|
Intangibles
|
| | 2.17M | | 40.72M | 39.66M | 39.46M | 40.53M | 39.81M | 40.94M | 41.24M | 38.69M | 38.73M | 41.06M | 42.00M | 42.24M | 43.27M | 41.15M | 39.67M | 37.90M | 40.02M | 38.59M | 37.77M | 36.85M | 34.15M | 33.57M | 31.95M | 32.42M | 33.53M | 34.51M | 34.80M | 36.01M | 34.02M | 33.69M | 32.98M | 21.00M | 53.87M | 52.88M | 55.20M | 53.24M | 53.04M | 54.36M | 56.16M | 56.49M | 56.51M | 55.70M | 56.31M | 54.94M | 52.56M | 50.08M | 52.76M | 53.44M | 54.25M | 53.04M | 54.30M | 54.03M | 54.03M | 55.90M | 53.77M | 54.65M | 56.64M | 55.95M |
|
Goodwill & Intangibles
|
| | 9.36M | | 56.94M | 55.63M | 54.58M | 55.88M | 55.01M | 56.36M | 56.73M | 53.63M | 53.68M | 56.51M | 57.65M | 57.94M | 59.19M | 56.62M | 54.82M | 52.67M | 55.23M | 53.50M | 52.50M | 51.38M | 48.10M | 47.40M | 45.43M | 46.01M | 47.35M | 48.53M | 48.90M | 50.36M | 47.94M | 47.55M | 46.68M | 34.84M | 67.55M | 66.34M | 69.17M | 66.79M | 66.54M | 68.14M | 70.32M | 70.72M | 70.75M | 69.77M | 70.41M | 68.84M | 65.96M | 62.95M | 66.11M | 66.94M | 67.93M | 66.47M | 67.99M | 67.67M | 67.67M | 69.93M | 67.35M | 68.42M | 70.83M | 70.00M |
|
Long-Term Deferred Tax
|
| | 0.63M | | 0.79M | 0.78M | | | | | -0.01M | | | | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Assets
|
| | 16.10M | | 63.70M | 61.32M | 59.37M | 59.98M | 58.23M | 58.75M | 58.40M | 54.77M | 54.14M | 56.07M | 56.42M | 56.56M | 56.88M | 53.71M | 51.40M | 48.59M | 49.95M | 47.85M | 46.30M | 44.94M | 41.82M | 40.91M | 41.72M | 41.65M | 42.16M | 42.65M | 43.56M | 44.07M | 41.05M | 40.10M | 38.87M | 59.38M | 57.14M | 54.58M | 54.90M | 51.97M | 50.43M | 49.81M | 49.48M | 47.77M | 46.21M | 43.91M | 42.48M | 40.32M | 37.20M | 34.17M | 33.95M | 32.66M | 31.67M | 29.40M | 29.19M | 28.29M | 27.71M | 28.04M | 26.21M | 26.12M | 26.43M | 25.44M |
|
Assets
|
| | 41.24M | | 80.77M | 79.06M | 76.39M | 79.97M | 76.88M | 78.80M | 76.94M | 76.36M | 76.43M | 80.60M | 80.71M | 82.89M | 84.29M | 82.28M | 81.08M | 75.38M | 79.93M | 80.16M | 79.17M | 83.21M | 81.04M | 82.82M | 76.19M | 82.17M | 85.94M | 90.67M | 92.75M | 97.19M | 97.04M | 99.15M | 99.77M | 105.05M | 103.36M | 104.09M | 109.79M | 103.19M | 103.55M | 107.07M | 111.75M | 114.39M | 116.79M | 119.75M | 115.64M | 119.80M | 116.15M | 118.41M | 123.87M | 127.77M | 130.47M | 131.24M | 135.46M | 135.44M | 130.03M | 129.69M | 122.54M | 122.52M | 120.80M | 121.97M |
|
Accounts Payables
|
| | 0.40M | | 2.00M | 1.70M | 0.93M | 1.25M | 1.35M | 1.18M | 1.00M | 1.14M | 0.94M | 1.21M | 0.77M | 0.76M | 0.88M | 1.02M | 0.93M | 0.81M | 0.93M | 0.92M | 0.65M | 0.98M | 1.06M | 0.94M | 0.91M | 1.02M | 0.98M | 1.12M | 0.93M | 1.08M | 0.98M | 0.67M | 0.97M | 2.85M | 0.85M | 0.79M | 1.10M | 1.06M | 0.56M | 0.65M | 0.79M | 0.84M | 1.19M | 1.03M | 0.76M | 1.45M | 0.82M | 1.29M | 1.22M | 1.03M | 1.34M | 0.51M | 0.77M | 1.00M | 0.83M | 1.00M | 0.70M | 0.91M | 0.74M | 0.77M |
|
Notes Payables
|
| | 0.21M | | 5.57M | 5.47M | 5.43M | 5.49M | 5.41M | 5.45M | 4.00M | 3.83M | 3.83M | 3.99M | 4.05M | 4.07M | 4.14M | 4.00M | 3.89M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 0.61M | | 7.58M | 7.17M | 6.36M | 6.73M | 6.76M | 6.63M | 5.00M | 4.97M | 4.78M | 5.20M | 4.83M | 4.83M | 5.01M | 5.01M | 4.82M | 0.81M | 0.93M | 0.92M | 0.65M | 0.98M | 1.06M | 0.94M | 0.91M | 1.02M | 0.98M | 1.12M | 0.93M | 1.08M | 0.98M | 0.67M | 0.97M | 2.85M | 0.85M | 0.79M | 1.10M | 1.06M | 0.56M | 0.65M | 0.79M | 0.84M | 1.19M | 1.03M | 0.76M | 1.45M | 0.82M | 1.29M | 1.22M | 1.03M | 1.34M | 0.51M | 0.77M | 1.00M | 0.83M | 1.00M | 0.70M | 0.91M | 0.74M | 0.77M |
|
Accumulated Expenses
|
| | 1.29M | | 2.39M | 3.32M | 3.28M | 5.07M | 3.99M | 4.79M | 2.82M | 4.05M | 3.83M | 4.03M | 2.79M | 3.72M | 3.84M | 4.14M | 4.15M | 4.55M | 4.40M | 4.82M | 3.42M | 5.36M | 4.13M | 4.58M | 2.12M | 4.34M | 3.41M | 4.06M | 4.35M | 4.04M | 4.27M | 4.10M | 4.29M | 4.20M | 2.97M | 2.90M | 2.35M | 2.74M | 2.68M | 2.98M | 3.00M | 3.73M | 3.25M | 3.99M | 2.98M | 4.64M | 3.62M | 4.98M | 4.74M | 5.05M | 3.81M | 3.67M | 3.94M | 4.48M | 3.10M | 2.44M | 3.06M | 3.41M | 1.52M | 2.24M |
|
Other Accumulated Expenses
|
| | | | | | | | | | 0.36M | | | | 0.30M | | | | 0.65M | | | | 0.61M | | | | 0.13M | | | | 1.71M | | | | 2.19M | | | | 0.75M | | | | 1.94M | | | | 1.63M | | | | 2.88M | | | | 2.06M | | | | 1.96M | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | | 0.05M | | | | | | | |
|
Current Taxes
|
| | | | | | | | | | | | | | 1.24M | | | | 2.44M | | | | 1.63M | | | | 0.80M | | | | 1.26M | | | | 0.84M | | | | 0.45M | | | | 0.00M | | | | 0.04M | | | | 0.34M | | | | 0.33M | | | | | | | |
|
Total Current Liabilities
|
| | 1.90M | | 9.96M | 10.49M | 9.63M | 11.80M | 10.75M | 11.41M | 7.82M | 9.02M | 8.61M | 9.23M | 7.61M | 8.55M | 8.85M | 9.16M | 8.97M | 5.36M | 5.33M | 5.74M | 4.07M | 6.33M | 5.18M | 5.53M | 3.02M | 5.37M | 4.39M | 5.18M | 5.28M | 5.12M | 5.25M | 4.77M | 5.26M | 7.04M | 3.82M | 3.69M | 3.45M | 3.80M | 3.24M | 3.63M | 3.79M | 4.57M | 4.43M | 5.01M | 3.75M | 6.10M | 4.44M | 6.27M | 5.96M | 6.07M | 5.14M | 4.18M | 4.71M | 5.47M | 3.94M | 3.44M | 3.76M | 4.32M | 2.25M | 3.01M |
|
Non-Current Debt
|
| | 0.91M | | 20.59M | 18.54M | 16.24M | 14.04M | 11.15M | 9.41M | 9.00M | 7.66M | 6.71M | 5.98M | 5.07M | 4.07M | 3.10M | 2.00M | 0.97M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | | | | 0.28M | 0.27M | | 0.24M |
|
Non-Current Deferred Tax Liability
|
| | 0.63M | | | | 0.69M | 0.71M | 0.72M | 0.75M | 0.88M | 0.89M | 0.89M | 0.88M | 0.94M | 0.95M | 0.96M | 0.96M | 0.99M | 0.98M | 1.03M | 1.02M | 1.01M | 1.00M | 1.00M | 1.00M | 0.72M | 1.10M | 1.12M | 1.12M | 0.46M | 0.49M | 0.44M | 0.41M | 0.54M | 0.49M | 0.45M | 0.43M | 0.52M | 0.52M | 0.53M | 0.56M | 0.65M | 0.55M | 0.49M | 0.41M | 0.58M | 0.53M | 0.49M | 0.45M | 0.55M | 0.64M | 0.63M | 0.61M | 0.32M | 0.26M | 0.21M | 0.29M | 0.47M | 0.39M | 0.37M | 0.22M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | 0.40M | 0.39M | 0.38M | 0.40M | 0.36M | 0.35M | 0.34M | 0.33M | 0.32M | 0.34M | 0.40M | 0.38M | 0.37M | 0.35M | 0.34M | 0.33M | 0.32M | 0.30M | 0.29M | 0.28M | 0.28M | 0.30M | 0.28M | | 0.26M | |
|
Other Non-Current Liabilities
|
| | | | 0.59M | 0.46M | 0.52M | 0.51M | 0.49M | 0.46M | 0.36M | 0.34M | | | | | | | | | | | | | | | | | | | 5.79M | 3.11M | 5.17M | 2.44M | 2.44M | 2.50M | 2.44M | 2.44M | 2.24M | 2.01M | 2.13M | 2.13M | 2.00M | 2.07M | 1.83M | 2.20M | 1.68M | 1.95M | 1.68M | 1.68M | 1.26M | 1.26M | 1.26M | 1.26M | 0.70M | 0.70M | 0.70M | 0.70M | | | | |
|
Total Non-Current Liabilities
|
| | | | 40.18M | 38.23M | 35.11M | 34.93M | 30.84M | 29.63M | 25.60M | 25.31M | | | | | | | | | | | | | | | | | | | 8.84M | 11.39M | 8.51M | 7.88M | 8.34M | 10.38M | 7.01M | 6.67M | 6.46M | 6.80M | 6.12M | 6.53M | 6.93M | 7.44M | 7.59M | 7.58M | 6.82M | 8.69M | 7.00M | 8.55M | 8.36M | 8.50M | 7.46M | 6.29M | 6.45M | 7.00M | 5.28M | 4.80M | | | | |
|
Total Liabilities
|
| | 3.45M | | 40.77M | 38.69M | 35.63M | 35.44M | 31.33M | 30.09M | 25.96M | 25.65M | 23.79M | 23.52M | 20.13M | 19.96M | 19.32M | 18.06M | 16.52M | 11.53M | 11.74M | 11.80M | 9.53M | 11.55M | 9.97M | 10.14M | 6.95M | 9.63M | 8.69M | 9.48M | 14.62M | 14.50M | 13.68M | 10.32M | 10.78M | 12.88M | 9.45M | 9.11M | 8.69M | 8.81M | 8.26M | 8.66M | 8.92M | 9.51M | 9.43M | 9.77M | 8.50M | 10.63M | 8.68M | 10.23M | 9.62M | 9.75M | 8.71M | 7.54M | 7.14M | 7.70M | 5.98M | 5.50M | 5.11M | 5.47M | 3.27M | 3.72M |
|
Total Debt
|
| | 0.91M | | 20.59M | 18.54M | 16.24M | 14.04M | 11.15M | 9.41M | 9.00M | 7.66M | 6.71M | 5.98M | 5.07M | 4.07M | 3.10M | 2.00M | 0.97M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | | | | 0.28M | 0.27M | | 0.24M |
|
Common Equity
|
| | 37.79M | | 40.00M | 40.37M | 40.76M | 44.53M | 45.55M | 48.71M | 50.97M | 50.72M | 52.64M | 57.08M | 60.58M | 62.94M | 64.97M | 64.22M | 64.56M | 63.84M | 68.19M | 68.35M | 69.65M | 71.66M | 71.07M | 72.67M | 69.24M | 72.54M | 77.25M | 81.20M | 78.12M | 82.69M | 83.36M | 88.83M | 88.99M | 92.18M | 93.91M | 94.99M | 101.09M | 94.39M | 95.29M | 98.42M | 102.82M | 104.88M | 107.36M | 109.98M | 107.14M | 109.17M | 107.47M | 108.19M | 114.25M | 118.02M | 121.76M | 123.70M | 128.31M | 127.74M | 124.05M | 124.20M | 117.43M | 117.05M | 117.53M | 118.25M |
|
Shareholder's Equity
|
| | 37.79M | | 40.00M | 40.37M | 40.76M | 44.53M | 45.55M | 48.71M | 50.97M | 50.72M | 52.64M | 57.08M | 60.58M | 62.94M | 64.97M | 64.22M | 64.56M | 63.84M | 68.19M | 68.35M | 69.65M | 71.66M | 71.07M | 72.67M | 69.24M | 72.54M | 77.25M | 81.20M | 78.12M | 82.69M | 83.36M | 88.83M | 88.99M | 92.18M | 93.91M | 94.99M | 101.09M | 94.39M | 95.29M | 98.42M | 102.82M | 104.88M | 107.36M | 109.98M | 107.14M | 109.17M | 107.47M | 108.19M | 114.25M | 118.02M | 121.76M | 123.70M | 128.31M | 127.74M | 124.05M | 124.20M | 117.43M | 117.05M | 117.53M | 118.25M |
|
Liabilities and Shareholders Equity
|
| | 41.24M | | 80.77M | 79.06M | 76.39M | 79.97M | 76.88M | 78.80M | 76.94M | 76.36M | 76.43M | 80.60M | 80.71M | 82.89M | 84.29M | 82.28M | 81.08M | 75.38M | 79.93M | 80.16M | 79.17M | 83.21M | 81.04M | 82.82M | 76.19M | 82.17M | 85.94M | 90.67M | 92.75M | 97.19M | 97.04M | 99.15M | 99.77M | 105.05M | 103.36M | 104.09M | 109.79M | 103.19M | 103.55M | 107.07M | 111.75M | 114.39M | 116.79M | 119.75M | 115.64M | 119.80M | 116.15M | 118.41M | 123.87M | 127.77M | 130.47M | 131.24M | 135.46M | 135.44M | 130.03M | 129.69M | 122.54M | 122.52M | 120.80M | 121.97M |
|
Retained Earnings
|
| | 38.92M | | 40.54M | 41.92M | 42.90M | 44.82M | 46.33M | 48.17M | 49.52M | 51.34M | 53.06M | 54.72M | 57.25M | 59.03M | 60.93M | 62.82M | 64.86M | 66.57M | 68.53M | 70.62M | 72.86M | 75.10M | 77.38M | 79.34M | 81.07M | 83.62M | 86.51M | 89.14M | 85.62M | 88.70M | 92.00M | 97.76M | 100.12M | 102.23M | 104.68M | 107.44M | 110.82M | 106.58M | 106.88M | 108.58M | 110.95M | 112.94M | 115.33M | 118.49M | 115.31M | 117.79M | 119.29M | 122.52M | 126.01M | 129.15M | 132.28M | 135.14M | 138.34M | 139.00M | 135.34M | 134.05M | 129.30M | 128.20M | 126.86M | 127.96M |