|
Cash & Equivalents
|
| | 1.53M | | | | 2.90M | | | | 0.85M | | | | 1.05M | | | | 0.47M | | | | 0.81M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
| | 1.53M | | | | 2.90M | | | | 0.85M | | | | 1.05M | | | | 0.47M | | | | 0.81M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Net
|
40.81M | 19.41M | 10.46M | 10.04M | 34.78M | 13.65M | 12.74M | 9.01M | 32.67M | 14.50M | 8.76M | 7.97M | 32.09M | 17.54M | 8.47M | 8.91M | 29.41M | 14.78M | 10.61M | 9.80M | 33.88M | 20.37M | 9.93M | 8.88M | 33.84M | 18.93M | 9.91M | 9.96M | 40.20M | 21.12M | 11.38M | 8.98M | 44.11M | 24.28M | 12.38M | 41.10M | 17.70M | 11.76M | 7.56M | 32.69M | 16.88M | 9.76M | 14.33M | 34.40M | 24.82M | 17.77M | 13.33M | 44.29M | 28.03M | 18.43M | 15.52M | 68.59M | 33.03M | 23.16M | 19.77M | 56.06M | 28.17M | 13.00M | 12.28M | 46.82M | 13.80M |
|
Receivables - Other
|
0.08M | 0.10M | 0.17M | 0.05M | 0.03M | 0.11M | 0.40M | 0.08M | 0.04M | 0.14M | 0.11M | 0.08M | 0.11M | 0.19M | 0.05M | 0.07M | 0.05M | 0.06M | 0.04M | 0.04M | 0.14M | 0.14M | 0.03M | 0.07M | 0.04M | 0.47M | 0.22M | 0.04M | 0.07M | 0.06M | 0.03M | 0.14M | 0.16M | 0.34M | 0.06M | 0.40M | 0.05M | 0.06M | 0.06M | 0.06M | 0.06M | 0.03M | 0.04M | 0.05M | 0.06M | 0.12M | 0.09M | 0.10M | 0.10M | 0.07M | 0.04M | 0.06M | 0.03M | 0.02M | | | | | | | |
|
Receivables
|
40.89M | 19.51M | 10.63M | 10.09M | 34.81M | 13.77M | 13.14M | 9.08M | 32.71M | 14.63M | 8.87M | 8.04M | 32.20M | 17.73M | 8.52M | 8.99M | 29.46M | 14.83M | 10.66M | 9.84M | 34.02M | 20.51M | 9.96M | 8.95M | 33.88M | 19.40M | 10.13M | 10.00M | 40.27M | 21.18M | 11.41M | 9.12M | 44.27M | 24.62M | 12.44M | 41.50M | 17.75M | 11.82M | 7.62M | 32.75M | 16.94M | 9.79M | 14.37M | 34.45M | 24.88M | 17.89M | 13.41M | 44.38M | 28.13M | 18.50M | 15.56M | 68.65M | 33.06M | 23.18M | 19.77M | 56.06M | 28.17M | 13.00M | 12.28M | 46.82M | 13.80M |
|
Raw Materials
|
13.51M | 11.95M | 11.98M | 12.78M | 13.71M | 11.84M | 10.89M | 9.87M | 9.53M | 8.80M | 9.31M | 10.45M | 10.46M | 8.59M | 9.43M | 9.64M | 9.98M | 10.02M | 9.59M | 10.43M | 10.83M | 9.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
15.23M | 13.02M | 13.77M | 24.80M | 15.29M | 10.92M | 10.62M | 18.55M | 13.72M | 10.88M | 11.04M | 18.11M | 12.24M | 9.99M | 11.12M | 18.77M | 15.16M | 11.68M | 11.49M | 19.14M | 13.96M | 12.86M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
19.26M | 7.67M | 9.62M | 13.93M | 14.51M | 7.35M | 6.27M | 11.49M | 14.44M | 5.87M | 4.97M | 10.37M | 14.14M | 5.90M | 7.24M | 13.18M | 20.14M | 6.73M | 5.60M | 12.68M | 17.00M | 5.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
48.00M | 32.64M | 35.37M | 51.50M | 43.51M | 30.11M | 27.79M | 39.91M | 37.68M | 25.54M | 25.32M | 38.92M | 36.84M | 24.48M | 27.78M | 41.59M | 45.28M | 28.43M | 26.68M | 42.25M | 41.79M | 27.17M | 34.60M | 53.92M | 51.87M | 31.66M | 35.69M | 54.79M | 50.86M | 36.38M | 42.06M | 62.50M | 60.30M | 42.67M | 63.51M | 59.02M | 42.91M | 43.33M | 58.19M | 49.44M | 36.87M | 38.27M | 42.88M | 42.39M | 40.48M | 47.37M | 66.30M | 61.23M | 57.47M | 67.41M | 85.64M | 71.85M | 58.93M | 58.37M | 71.33M | 58.57M | 48.95M | 55.65M | 74.03M | 59.87M | 53.09M |
|
Current Deferred Tax Assets
|
0.64M | 1.26M | | | | | | | | | | | | | 0.20M | 0.20M | 0.20M | 0.20M | 0.16M | 0.16M | 0.16M | 0.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
1.60M | 1.16M | 1.62M | 2.02M | 1.83M | 1.26M | 1.65M | 2.61M | 1.90M | 1.88M | 1.67M | 2.00M | 1.72M | 1.98M | 1.79M | 1.92M | 1.35M | 1.31M | 0.74M | 1.51M | 1.25M | 1.01M | 1.07M | 1.90M | 1.46M | 1.28M | 1.61M | 2.33M | 1.89M | 1.54M | 1.54M | 2.66M | 2.12M | 1.55M | 2.53M | 2.36M | 1.60M | 1.75M | 2.41M | 2.17M | 1.61M | 2.31M | 2.10M | 2.15M | 1.84M | 2.08M | 2.16M | 2.07M | 1.67M | 2.08M | 2.73M | 2.29M | 1.99M | 2.21M | 3.97M | 2.92M | 3.48M | 2.60M | 3.23M | 2.59M | 2.99M |
|
Current Assets
|
94.42M | 57.66M | 49.52M | 64.72M | 82.02M | 46.97M | 45.81M | 53.98M | 75.94M | 43.67M | 36.96M | 50.41M | 73.51M | 45.60M | 39.64M | 54.49M | 77.74M | 46.28M | 38.81M | 54.44M | 78.84M | 50.55M | 46.77M | 66.07M | 89.91M | 54.90M | 48.49M | 68.00M | 95.94M | 60.83M | 55.71M | 77.82M | 107.97M | 71.48M | 79.30M | 104.09M | 63.27M | 58.34M | 69.02M | 85.78M | 56.94M | 50.97M | 59.99M | 79.76M | 69.06M | 68.85M | 82.54M | 109.97M | 89.55M | 89.07M | 104.84M | 144.33M | 98.83M | 89.03M | 95.79M | 125.33M | 119.45M | 102.17M | 94.28M | 111.89M | 96.80M |
|
Buildings
|
47.80M | 47.80M | 47.80M | 47.80M | 47.80M | 47.80M | 47.80M | 47.80M | 47.79M | 47.80M | 47.70M | 47.40M | 47.26M | 47.26M | 47.27M | 47.29M | 47.05M | 47.05M | 47.05M | 46.44M | 46.44M | 46.45M | 45.86M | 46.11M | 46.02M | 46.02M | 46.02M | 46.02M | 46.04M | 51.18M | 51.18M | 51.18M | 51.18M | 51.18M | 51.18M | 51.19M | 51.20M | 51.20M | 51.16M | 51.18M | 51.19M | 51.26M | 51.26M | 51.26M | 51.31M | 51.33M | 51.38M | 51.46M | 51.46M | 51.31M | 51.39M | 51.44M | 51.50M | 51.58M | 51.58M | 51.90M | 51.95M | | | | |
|
Land & Improvements
|
1.67M | 1.67M | 1.67M | 1.67M | 1.67M | 1.67M | 1.67M | 1.67M | 1.67M | 1.67M | 1.67M | 1.67M | 1.67M | 1.67M | 1.67M | 1.67M | 1.67M | 1.67M | 1.67M | 1.67M | 1.67M | 1.67M | 1.67M | 1.67M | 1.67M | 1.67M | 1.67M | 1.67M | 1.67M | 3.73M | 3.73M | 3.73M | 3.73M | 3.73M | 3.73M | 3.73M | 3.73M | 3.73M | 3.73M | 3.73M | 3.73M | 3.73M | 3.73M | 3.73M | 3.73M | 3.73M | 3.73M | 3.73M | 3.73M | 3.73M | 3.73M | 0.69M | 0.69M | 0.69M | 3.73M | 0.70M | 0.70M | | | | |
|
Property, Plant & Equipment (Net)
|
42.95M | 42.23M | 42.06M | 41.56M | 40.82M | 39.93M | 39.21M | 38.34M | 37.83M | 37.35M | 36.88M | 36.67M | 36.70M | 36.51M | 36.30M | 35.90M | 36.05M | 35.60M | 35.22M | 35.29M | 35.29M | 35.27M | 34.82M | 34.34M | 34.40M | 34.23M | 34.33M | 34.92M | 35.58M | 42.74M | 42.44M | 41.64M | 41.38M | 42.06M | 41.35M | 40.87M | 40.02M | 39.90M | 39.43M | 38.85M | 37.70M | 36.83M | 36.10M | 35.75M | 35.95M | 35.33M | 34.83M | 34.91M | 34.65M | 34.56M | 34.67M | 35.34M | 34.94M | 34.57M | 34.07M | 34.98M | 35.62M | 36.43M | 36.48M | 36.12M | 35.45M |
|
Long-Term Deferred Tax
|
10.92M | 10.05M | 2.60M | 2.60M | 2.57M | 2.38M | 2.20M | 2.19M | 2.00M | 2.17M | 1.48M | 1.48M | 1.40M | 1.44M | 0.81M | 0.61M | 0.30M | 0.55M | 0.78M | 0.76M | 0.72M | 0.60M | 0.70M | 0.70M | 0.57M | 18.38M | 17.01M | 18.49M | 15.61M | 13.79M | 10.09M | 11.53M | 9.97M | 8.42M | 11.09M | 7.82M | 6.09M | 11.23M | 14.48M | 11.22M | 10.68M | 11.72M | 12.88M | 10.84M | 10.36M | 0.40M | 0.77M | 0.49M | 0.16M | 7.80M | 8.25M | 7.10M | 7.03M | 6.63M | 6.71M | 6.68M | 6.55M | 5.82M | 5.86M | 5.85M | 5.95M |
|
Other Non-Current Assets
|
6.31M | 6.37M | 6.41M | 6.41M | 6.41M | 6.41M | 7.01M | 6.98M | 6.97M | 6.91M | 6.83M | 6.78M | 6.72M | 6.66M | 6.79M | 6.85M | 6.99M | 6.97M | 7.00M | 6.84M | 6.84M | 6.84M | 7.14M | 7.07M | 7.07M | 7.07M | 8.36M | 8.33M | 8.31M | 8.28M | 8.38M | 8.51M | 8.49M | 8.56M | 8.28M | 8.26M | 8.23M | 8.20M | 8.08M | 7.97M | 7.95M | 7.93M | 8.02M | 7.97M | 8.03M | 8.00M | 8.38M | 8.05M | 8.24M | 8.58M | 8.85M | 9.28M | 9.07M | 9.71M | 9.63M | 11.37M | 11.64M | 11.93M | 12.77M | 11.77M | 11.69M |
|
Non-Current Assets
|
60.17M | 58.65M | 51.07M | 50.57M | 49.80M | 48.73M | 48.42M | 47.52M | 46.81M | 46.43M | 45.20M | 44.93M | 44.82M | 44.61M | 43.70M | 43.37M | 43.34M | 43.11M | 43.00M | 42.89M | 42.85M | 42.72M | 42.66M | 42.11M | 42.05M | 59.68M | 59.69M | 61.75M | 59.50M | 64.82M | 60.91M | 61.69M | 59.85M | 59.05M | 84.01M | 79.87M | 76.59M | 80.65M | 82.47M | 77.59M | 74.97M | 74.07M | 73.68M | 70.16M | 69.03M | 57.60M | 56.87M | 55.56M | 54.17M | 61.06M | 61.09M | 60.01M | 58.20M | 57.42M | 56.68M | 91.02M | 90.69M | 89.77M | 89.50M | 86.76M | 84.74M |
|
Assets
|
154.59M | 116.31M | 100.59M | 115.29M | 131.83M | 95.69M | 94.22M | 101.50M | 122.75M | 90.10M | 82.16M | 95.34M | 118.33M | 90.21M | 83.34M | 97.86M | 121.08M | 89.39M | 81.81M | 97.33M | 121.69M | 93.27M | 89.44M | 108.18M | 131.95M | 114.58M | 108.19M | 129.75M | 155.45M | 125.64M | 116.62M | 139.51M | 167.81M | 130.53M | 163.31M | 183.96M | 139.87M | 138.99M | 151.49M | 163.37M | 131.91M | 125.04M | 133.67M | 149.92M | 138.09M | 126.44M | 139.41M | 165.53M | 143.72M | 150.13M | 165.93M | 204.34M | 157.04M | 146.44M | 152.47M | 216.35M | 210.15M | 191.95M | 183.78M | 198.64M | 181.54M |
|
Accounts Payables
|
20.22M | 12.35M | 9.54M | 15.55M | 18.57M | 10.37M | 11.68M | 15.35M | 18.60M | 11.61M | 11.86M | 13.09M | 17.28M | 12.77M | 12.36M | 16.64M | 20.38M | 12.25M | 9.90M | 15.93M | 19.24M | 13.19M | 12.98M | 16.89M | 18.01M | 10.59M | 12.39M | 16.17M | 20.95M | 13.62M | 14.11M | 17.63M | 23.07M | 18.05M | 16.35M | 18.63M | 10.91M | 10.59M | 16.66M | 16.76M | 11.51M | 8.42M | 12.98M | 18.82M | 15.79M | 19.79M | 19.44M | 27.29M | 18.93M | 19.45M | 23.63M | 27.85M | 14.35M | 12.95M | 19.20M | 26.09M | 15.38M | 11.59M | 15.71M | 17.07M | 5.71M |
|
Payables
|
20.22M | 12.35M | 9.54M | 15.55M | 18.57M | 10.37M | 11.68M | 15.35M | 18.60M | 11.61M | 11.86M | 13.09M | 17.28M | 12.77M | 12.36M | 16.64M | 20.38M | 12.25M | 9.90M | 15.93M | 19.24M | 13.19M | 12.98M | 16.89M | 18.01M | 10.59M | 12.39M | 16.17M | 20.95M | 13.62M | 14.11M | 17.63M | 23.07M | 18.05M | 16.35M | 18.63M | 10.91M | 10.59M | 16.66M | 16.76M | 11.51M | 8.42M | 12.98M | 18.82M | 15.79M | 19.79M | 19.44M | 27.29M | 18.93M | 19.45M | 23.63M | 27.85M | 14.35M | 12.95M | 19.20M | 26.09M | 15.38M | 11.59M | 15.71M | 17.07M | 5.71M |
|
Accumulated Expenses
|
4.34M | 4.00M | 3.95M | 4.26M | 4.02M | 3.72M | 3.80M | 3.62M | 4.05M | 4.16M | 3.43M | 3.64M | 4.14M | 3.74M | 3.59M | 3.87M | 3.86M | 4.01M | 4.20M | 4.05M | 4.79M | 5.38M | 5.61M | 4.36M | 5.63M | 6.31M | 5.14M | 4.40M | 6.37M | 6.11M | 4.78M | 4.70M | 5.35M | 5.43M | 4.63M | 5.32M | 6.12M | 6.39M | 5.98M | 5.59M | 5.51M | 4.58M | 4.60M | 5.50M | 5.55M | 5.60M | 5.05M | 6.87M | 9.08M | 9.55M | 9.42M | 10.98M | 11.10M | 10.88M | 5.63M | 11.57M | 12.44M | 11.06M | 5.20M | 6.86M | 6.07M |
|
Other Accumulated Expenses
|
7.98M | 6.36M | 5.12M | 6.20M | 8.08M | 5.31M | 5.01M | 5.64M | 8.12M | 5.19M | 4.52M | 5.16M | 8.11M | 5.88M | 4.46M | 5.35M | 7.29M | 4.88M | 3.94M | 4.79M | 7.69M | 5.68M | 3.52M | 4.65M | 7.28M | 5.10M | 3.99M | 4.81M | 7.54M | 5.05M | 4.16M | 4.82M | 8.58M | 4.64M | 5.55M | 6.87M | 3.98M | 3.61M | 4.61M | 6.42M | 4.12M | 3.55M | 4.36M | 9.15M | 6.98M | 5.83M | 6.05M | 10.06M | 7.77M | 7.08M | 7.87M | 11.26M | 7.34M | 8.57M | 10.36M | 12.52M | 11.14M | 9.69M | 7.46M | 8.75M | 5.88M |
|
Short term Debt
|
22.47M | 0.01M | 0.01M | 11.65M | 28.30M | 5.42M | 5.50M | 12.28M | 20.84M | 1.81M | 4.05M | 12.93M | 22.67M | 3.78M | 2.25M | 14.59M | 27.55M | 2.02M | 3.37M | 14.61M | 24.75M | 0.11M | 0.66M | 18.42M | 31.07M | 0.09M | 0.07M | 18.34M | 29.99M | 3.28M | 4.68M | 24.27M | 36.89M | 6.23M | 24.23M | 35.46M | 0.87M | 0.88M | 10.62M | 18.39M | 0.89M | 0.89M | 2.99M | 5.53M | 0.50M | 0.34M | 18.91M | 22.74M | 2.46M | 7.36M | 20.36M | 32.26M | 0.24M | 0.25M | 0.25M | 0.25M | 0.26M | 0.26M | 0.26M | 0.26M | 0.27M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.94M | 3.27M | 3.51M | 3.65M | 4.53M | 4.58M | 4.66M | 4.67M | 4.71M | 4.68M | 4.69M | 4.73M | 4.77M | 4.91M | 4.99M | 5.08M | 5.27M | 5.39M | 5.46M | 5.74M | 6.22M | 1.43M | 0.86M | 1.67M | 2.56M | 4.79M | 6.39M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.33M | 3.13M | 0.14M | | 3.65M | 1.46M | | | 0.01M | |
|
Curent Deferred Tax Liability
|
| | 1.40M | 1.40M | 1.40M | 1.40M | 1.22M | 1.22M | 1.22M | 1.22M | 0.57M | 0.57M | 0.57M | 0.57M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
55.01M | 22.71M | 20.02M | 39.06M | 60.36M | 26.21M | 27.21M | 38.10M | 52.83M | 23.99M | 24.44M | 35.39M | 52.77M | 26.75M | 22.66M | 40.44M | 59.08M | 23.16M | 21.41M | 39.38M | 56.48M | 24.36M | 22.78M | 44.32M | 61.99M | 22.09M | 21.59M | 43.72M | 64.85M | 28.05M | 27.72M | 51.41M | 73.90M | 34.36M | 53.70M | 69.56M | 25.39M | 25.12M | 42.39M | 51.74M | 26.69M | 22.11M | 29.64M | 43.67M | 33.51M | 36.28M | 54.22M | 71.86M | 43.22M | 48.52M | 66.55M | 91.06M | 41.63M | 38.53M | 41.66M | 55.51M | 41.54M | 34.27M | 31.19M | 37.74M | 24.31M |
|
Non-Current Debt
|
7.53M | 2.22M | 6.52M | 7.50M | | | 6.01M | 6.01M | 6.00M | | | 6.00M | 6.00M | | 6.00M | 6.00M | 6.00M | 6.15M | 6.15M | 6.01M | 6.04M | 3.97M | 6.10M | 5.80M | 5.94M | 4.55M | 4.94M | 6.01M | 6.00M | 11.31M | 12.00M | 13.99M | 14.14M | 13.98M | 16.51M | 16.29M | 13.48M | 15.82M | 15.63M | 15.41M | 5.18M | 9.55M | 14.79M | 14.74M | 12.55M | 14.17M | 14.56M | 14.50M | 14.44M | 14.38M | 14.32M | 14.26M | 7.95M | 4.14M | 6.77M | 4.01M | 3.94M | 3.88M | 3.81M | 3.75M | 3.68M |
|
Pension
|
17.63M | 17.64M | 18.03M | 17.94M | 17.90M | 21.14M | 25.07M | 25.17M | 25.25M | 24.99M | 26.39M | 26.07M | 25.76M | 25.19M | 23.95M | 23.54M | 23.13M | 22.06M | 28.99M | 28.45M | 27.91M | 27.37M | 23.33M | 22.97M | 22.61M | 22.24M | 18.70M | 18.33M | 17.99M | 17.40M | 14.66M | 14.38M | 16.54M | 14.53M | 14.22M | 13.95M | 13.43M | 21.31M | 21.36M | 21.42M | 21.45M | 21.89M | 21.52M | 19.00M | 18.65M | 15.43M | 15.33M | 15.24M | 11.78M | 10.68M | 10.80M | 10.83M | 9.33M | 9.43M | 9.48M | 9.54M | 9.35M | 6.75M | 6.25M | 6.32M | 6.39M |
|
Non-Current Deferred Tax Liability
|
1.15M | 1.09M | 0.72M | | 0.74M | 0.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.22M | 21.60M | 20.78M | 19.79M | 18.85M | 17.80M | 16.75M | 15.62M | 14.57M | 13.43M | 12.40M | 11.44M | 10.30M | 9.24M | 8.03M | 6.80M | 5.65M | 4.32M | 2.93M | 1.83M | 0.92M | 37.20M | 37.38M | 36.01M | 37.19M | 37.89M | 37.86M |
|
Other Non-Current Liabilities
|
3.29M | 3.31M | 3.13M | 3.00M | 2.94M | 2.88M | 2.92M | 2.92M | 2.44M | 2.10M | 1.59M | 3.12M | 2.61M | 2.56M | 2.42M | 2.54M | 2.02M | 2.08M | 0.92M | 2.50M | 2.38M | 2.05M | 2.23M | 2.56M | 2.34M | 2.25M | 2.22M | 2.10M | 1.98M | 1.66M | 2.06M | 2.24M | 2.27M | 2.38M | 1.77M | 1.69M | 1.62M | 1.70M | 1.80M | 1.49M | 1.31M | 1.14M | 1.53M | 1.37M | 1.12M | 1.20M | 1.53M | 1.44M | 1.45M | 1.30M | 1.25M | 0.93M | 0.75M | 0.80M | 1.24M | 1.28M | 1.03M | 0.80M | 1.25M | 1.28M | 0.93M |
|
Total Non-Current Liabilities
|
32.14M | 26.52M | 30.17M | 31.74M | 24.20M | 27.71M | 36.12M | 37.10M | 36.47M | 29.61M | 30.71M | 36.83M | 35.85M | 29.07M | 33.08M | 33.21M | 32.28M | 31.43M | 37.83M | 37.93M | 37.34M | 34.41M | 33.34M | 33.24M | 32.23M | 30.27M | 27.25M | 28.41M | 27.91M | 32.02M | 30.19M | 32.83M | 34.94M | 32.88M | 55.33M | 54.14M | 49.92M | 59.06M | 58.39M | 56.89M | 45.41M | 48.74M | 53.17M | 49.29M | 45.48M | 42.72M | 42.44M | 41.16M | 36.47M | 33.54M | 32.67M | 30.98M | 21.62M | 16.73M | 19.18M | 53.03M | 52.74M | 48.41M | 46.99M | 45.53M | 43.59M |
|
Total Liabilities
|
87.15M | 49.23M | 50.19M | 70.80M | 84.56M | 53.93M | 63.33M | 75.21M | 89.30M | 53.60M | 55.14M | 72.22M | 88.62M | 55.82M | 55.74M | 73.65M | 91.36M | 54.60M | 59.24M | 77.32M | 93.82M | 58.77M | 56.12M | 77.55M | 94.22M | 52.36M | 48.83M | 72.12M | 92.76M | 60.07M | 57.91M | 84.24M | 108.84M | 67.24M | 109.03M | 123.70M | 75.32M | 84.17M | 100.77M | 108.64M | 72.11M | 70.85M | 82.81M | 92.97M | 78.98M | 79.00M | 96.66M | 113.02M | 79.69M | 82.06M | 99.21M | 122.04M | 63.25M | 55.27M | 60.84M | 108.54M | 94.29M | 82.68M | 78.18M | 83.27M | 67.90M |
|
Total Debt
|
30.00M | 2.23M | 6.53M | 19.15M | 28.30M | 5.42M | 11.51M | 18.28M | 26.84M | 1.81M | 4.05M | 18.93M | 28.67M | 3.78M | 8.25M | 20.59M | 33.55M | 8.17M | 9.52M | 20.62M | 30.79M | 4.08M | 6.76M | 24.22M | 37.00M | 4.64M | 5.01M | 24.35M | 35.99M | 14.59M | 16.68M | 38.26M | 51.03M | 20.21M | 40.73M | 51.75M | 14.36M | 16.70M | 26.25M | 33.79M | 6.07M | 10.44M | 17.79M | 20.26M | 13.05M | 14.51M | 33.47M | 37.24M | 16.90M | 21.74M | 34.69M | 46.52M | 8.19M | 4.38M | 7.02M | 4.26M | 4.20M | 4.14M | 4.07M | 4.01M | 3.94M |
|
Common Equity
|
67.44M | 67.08M | 50.40M | 44.49M | 47.26M | 41.77M | 30.90M | 26.29M | 33.45M | 36.49M | 27.02M | 23.12M | 29.70M | 34.39M | 27.61M | 24.20M | 29.72M | 34.80M | 22.57M | 20.01M | 27.88M | 34.50M | 33.31M | 30.63M | 37.73M | 62.23M | 59.35M | 57.63M | 62.68M | 65.57M | 58.71M | 55.26M | 58.98M | 63.28M | 54.28M | 60.27M | 64.55M | 54.82M | 50.72M | 54.73M | 59.81M | 54.19M | 50.86M | 56.96M | 59.10M | 47.45M | 42.75M | 52.51M | 64.03M | 68.06M | 66.72M | 82.30M | 93.79M | 91.18M | 91.64M | 107.81M | 115.86M | 109.27M | 105.60M | 115.38M | 113.64M |
|
Shareholder's Equity
|
67.44M | 67.08M | 50.40M | 44.49M | 47.26M | 41.77M | 30.90M | 26.29M | 33.45M | 36.49M | 27.02M | 23.12M | 29.70M | 34.39M | 27.61M | 24.20M | 29.72M | 34.80M | 22.57M | 20.01M | 27.88M | 34.50M | 33.31M | 30.63M | 37.73M | 62.23M | 59.35M | 57.63M | 62.68M | 65.57M | 58.71M | 55.26M | 58.98M | 63.28M | 54.28M | 60.27M | 64.55M | 54.82M | 50.72M | 54.73M | 59.81M | 54.19M | 50.86M | 56.96M | 59.10M | 47.45M | 42.75M | 52.51M | 64.03M | 68.06M | 66.72M | 82.30M | 93.79M | 91.18M | 91.64M | 107.81M | 115.86M | 109.27M | 105.60M | 115.38M | 113.64M |
|
Liabilities and Shareholders Equity
|
154.59M | 116.31M | 100.59M | 115.29M | 131.83M | 95.69M | 94.22M | 101.50M | 122.75M | 90.10M | 82.16M | 95.34M | 118.33M | 90.21M | 83.34M | 97.86M | 121.08M | 89.39M | 81.81M | 97.33M | 121.69M | 93.27M | 89.44M | 108.18M | 131.95M | 114.58M | 108.19M | 129.75M | 155.45M | 125.64M | 116.62M | 139.51M | 167.81M | 130.53M | 163.31M | 183.96M | 139.87M | 138.99M | 151.49M | 163.37M | 131.91M | 125.04M | 133.67M | 149.92M | 138.09M | 126.44M | 139.41M | 165.53M | 143.72M | 150.13M | 165.93M | 204.34M | 157.04M | 146.44M | 152.47M | 216.35M | 210.15M | 191.95M | 183.78M | 198.64M | 181.54M |
|
Retained Earnings
|
-37.20M | -37.76M | -54.47M | -60.02M | -57.84M | -61.14M | -68.98M | -73.81M | -66.76M | -63.85M | -72.81M | -77.26M | -71.08M | -67.60M | -13.98M | -78.39M | -73.19M | -68.56M | -73.69M | -76.87M | -69.42M | -63.41M | -69.14M | -72.28M | -65.39M | -41.40M | -46.38M | -48.42M | -43.39M | -40.87M | -49.65M | -53.45M | -48.21M | -45.51M | -55.26M | -49.39M | -45.50M | -49.81M | -54.51M | -50.95M | -46.48M | -52.04M | -55.95M | -52.19M | -50.87M | -67.18M | -72.26M | -62.58M | -54.71M | -50.63M | -52.07M | -36.54M | -26.38M | -29.05M | -27.23M | -10.73M | -2.73M | -8.87M | -8.53M | 1.26M | -0.46M |
|
Treasury Shares
|
| | 0.47M | | | | 0.29M | | | | 0.74M | | | | 0.54M | | | | 0.81M | | | | 0.66M | | | | 0.49M | | | | 0.69M | | | | | | | 0.74M | | | | 0.61M | | | | 0.42M | | | | 0.19M | | | | 0.16M | 0.14M | 0.14M | 0.14M | 0.34M | 0.35M | 0.35M | 0.35M |