|
Cash & Equivalents
|
10.64M | 2.17M | 2.26M | 2.37M | 1.04M | 3.90M | 9.02M | 2.09M | 2.04M | 2.25M | 2.23M | 2.19M | 2.04M | 8.25M | 10.64M | 2.41M | 2.14M | 2.02M | 2.09M | 2.16M | 1.12M | 1.06M | 1.01M | 1.21M | 1.06M | 1.12M | 1.25M | 1.72M | 1.07M | 1.06M | 1.07M | 1.80M | 1.23M | 1.19M | 2.50M | 1.07M | 1.10M | 7.49M | 25.13M | 28.35M | 1.29M | 8.27M | 6.66M | 7.96M | 7.22M | 37.57M | 11.41M | 0.29M | 8.70M | 16.99M | 13.62M | 24.55M | 32.32M | 40.56M | 13.36M | 22.87M | 29.40M | 37.20M | 12.19M | 21.83M | 28.77M | 39.73M |
|
Short-term Investments
|
| | 0.16M | | 0.01M | 0.33M | 11.75M | | 11.45M | 10.76M | 13.46M | 14.60M | 16.15M | 16.40M | 17.24M | 17.17M | 21.02M | 20.04M | 19.83M | 19.22M | 18.73M | 18.26M | 17.74M | 18.12M | 16.49M | 16.26M | 17.00M | 16.41M | 16.47M | 16.31M | 15.33M | 15.60M | 17.05M | 17.57M | 18.55M | 17.32M | 15.92M | 14.35M | 12.80M | 12.42M | 11.70M | 10.51M | 8.70M | 8.20M | 6.01M | 3.90M | 2.90M | 2.60M | 1.90M | 0.84M | 0.34M | 0.13M | 0.09M | 0.12M | 0.08M | 0.03M | | | | | | |
|
Cash & Current Investments
|
10.64M | 2.17M | 2.42M | 2.37M | 1.04M | 4.23M | 20.77M | 2.09M | 13.49M | 13.01M | 15.69M | 16.79M | 18.19M | 24.65M | 27.88M | 19.59M | 23.17M | 22.05M | 21.92M | 21.38M | 19.85M | 19.32M | 18.75M | 19.34M | 17.55M | 17.39M | 18.26M | 18.14M | 17.54M | 17.37M | 16.41M | 17.40M | 18.28M | 18.76M | 21.04M | 18.39M | 17.02M | 21.84M | 37.93M | 40.77M | 12.99M | 18.78M | 15.36M | 16.16M | 13.23M | 41.47M | 14.31M | 2.89M | 10.60M | 17.83M | 13.96M | 24.68M | 32.41M | 40.68M | 13.44M | 22.91M | 29.40M | 37.20M | 12.19M | 21.83M | 28.77M | 39.73M |
|
Receivables - Net
|
| | 1.84M | | 1.64M | 1.33M | 1.32M | 1.28M | 1.04M | 1.16M | 1.24M | 1.21M | 1.23M | 1.12M | 1.21M | 1.05M | 1.09M | 1.11M | 1.33M | 1.19M | 1.24M | 1.31M | 1.42M | 1.35M | 1.39M | 1.56M | 1.48M | 1.51M | 1.60M | 1.71M | 1.80M | 1.59M | 1.50M | 1.76M | 1.55M | 1.46M | 1.51M | 1.59M | 1.67M | 0.98M | 1.89M | 1.95M | 1.58M | 2.10M | 1.18M | 1.39M | 1.10M | 1.47M | 1.32M | 1.63M | 1.44M | 1.58M | 1.59M | 1.70M | 1.48M | 1.69M | 1.61M | 1.60M | 1.34M | 2.59M | 1.71M | 1.65M |
|
Receivables - Other
|
| | 13.86M | | 12.23M | 13.01M | 0.27M | 11.47M | | | 0.14M | | | | 0.04M | | | | 0.11M | | | | 0.17M | | | | 0.16M | | | | 0.21M | | | | 0.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | 15.70M | | 13.87M | 14.34M | 1.58M | 12.75M | 1.04M | 1.16M | 1.38M | 1.21M | 1.23M | 1.12M | 1.24M | 1.05M | 1.09M | 1.11M | 1.44M | 1.19M | 1.24M | 1.31M | 1.58M | 1.35M | 1.39M | 1.56M | 1.64M | 1.51M | 1.60M | 1.71M | 2.01M | 1.59M | 1.50M | 1.76M | 1.69M | 1.46M | 1.51M | 1.59M | 1.67M | 0.98M | 1.89M | 1.95M | 1.58M | 2.10M | 1.18M | 1.39M | 1.10M | 1.47M | 1.32M | 1.63M | 1.44M | 1.58M | 1.59M | 1.70M | 1.48M | 1.69M | 1.61M | 1.60M | 1.34M | 2.59M | 1.71M | 1.65M |
|
Inventory
|
| | 0.09M | | 0.05M | 0.07M | 0.07M | 0.07M | 0.08M | 0.09M | 0.07M | 0.07M | 0.08M | 0.07M | 0.10M | 0.10M | 0.08M | 0.10M | 0.09M | 0.08M | 0.06M | 0.06M | 0.05M | 0.08M | 0.08M | 0.10M | 0.09M | 0.11M | 0.10M | 0.07M | 0.10M | 0.08M | 0.15M | 0.13M | 0.11M | 0.11M | 0.11M | 0.07M | 0.09M | 0.11M | 0.08M | 0.09M | 0.11M | 0.11M | 0.33M | 0.41M | 0.33M | 0.49M | 0.60M | 0.64M | 0.77M | 0.41M | 0.45M | 0.29M | 0.39M | 0.42M | 0.27M | 0.44M | 0.40M | 0.34M | 0.36M | 0.28M |
|
Current Deferred Tax Assets
|
| | -1.83M | | -1.83M | -1.83M | -3.46M | -3.49M | -3.49M | -3.45M | | | | | | | | 0.02M | | | | 0.42M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 0.38M | | 0.32M | 0.51M | 0.36M | 0.44M | 0.40M | 0.57M | 0.45M | 0.42M | 0.39M | 0.62M | 0.59M | 0.58M | 0.39M | 0.65M | 0.47M | 0.53M | 0.58M | 0.76M | 0.68M | 0.95M | 0.79M | 0.92M | 1.05M | 0.81M | 0.47M | 0.87M | 0.90M | 0.65M | 0.77M | 1.08M | 0.90M | 0.95M | 0.85M | 1.01M | 0.97M | 1.22M | 0.97M | 1.16M | 1.00M | 0.84M | 0.69M | 0.96M | 1.01M | 0.99M | 0.86M | 1.01M | 1.31M | 0.89M | 0.82M | 1.10M | 1.39M | 1.27M | 1.02M | 1.17M | 1.21M | 0.88M | 0.73M | 1.25M |
|
Current Assets
|
| | 18.88M | | 15.29M | 19.14M | 23.67M | 15.35M | 16.31M | 15.36M | 18.93M | 18.59M | 20.83M | 27.22M | 30.68M | 22.10M | 26.32M | 24.62M | 28.44M | 23.40M | 23.34M | 22.53M | 24.43M | 21.94M | 20.80M | 20.97M | 22.79M | 20.80M | 21.28M | 21.77M | 21.45M | 19.83M | 20.80M | 21.77M | 24.25M | 20.98M | 21.18M | 24.98M | 41.20M | 43.13M | 15.97M | 22.02M | 18.28M | 19.19M | 16.14M | 44.42M | 17.43M | 5.89M | 14.28M | 21.20M | 18.10M | 27.64M | 35.85M | 43.81M | 16.75M | 26.28M | 32.95M | 40.50M | 15.37M | 25.77M | 32.20M | 43.06M |
|
Buildings
|
| | 1.17M | | | | 1.17M | | | | 1.17M | | | | 1.42M | | | | 1.43M | | | | 1.44M | | | | 1.45M | | | | 1.45M | | | | 1.47M | | | | 2.96M | | | | 2.95M | | | | 2.95M | | | | 2.95M | | | | 2.95M | | | | 2.95M | | | |
|
Property, Plant & Equipment (Net)
|
| | 1.79M | | 1.66M | 1.56M | 1.47M | 1.38M | 1.32M | 1.23M | 1.23M | 1.18M | 1.17M | 1.07M | 1.38M | 1.41M | 1.52M | 1.50M | 1.42M | 1.37M | 1.29M | 1.22M | 1.12M | 1.03M | 0.94M | 0.85M | 0.77M | 0.68M | 0.63M | 0.55M | 0.49M | 0.58M | 0.63M | 0.73M | 0.87M | 0.91M | 1.94M | 2.86M | 2.77M | 2.68M | 2.56M | 2.44M | 2.33M | 2.25M | 2.16M | 2.06M | 1.98M | 1.90M | 1.82M | 1.74M | 1.70M | 1.61M | 1.59M | 1.68M | 1.67M | 1.65M | 1.64M | 1.52M | 1.42M | 1.37M | 1.33M | 1.30M |
|
Long-Term Investments
|
| | 3.97M | | 4.50M | 4.23M | 18.10M | 3.78M | 20.62M | 23.37M | 22.70M | 21.24M | 21.04M | 20.27M | 20.30M | 22.84M | 22.20M | 23.11M | 24.19M | 23.63M | 19.98M | 21.99M | 21.25M | 20.17M | 20.48M | 21.07M | 24.41M | 25.30M | 24.52M | 24.25M | 25.95M | 26.31M | 26.38M | 26.95M | 20.46M | 17.79M | 17.06M | 15.64M | 12.51M | 8.92M | 7.15M | 5.09M | 4.60M | 2.71M | 1.80M | 1.16M | 0.23M | 0.20M | 0.11M | 0.10M | 0.01M | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.53M | 3.44M | 3.54M | 3.26M | 3.17M | 3.08M | 3.54M | 2.91M | 2.82M | 2.73M | 2.64M | 2.55M | 2.46M | 2.37M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 4.13M | 4.04M | 4.15M | 3.87M | 3.78M | 3.69M | 4.15M | 3.51M | 3.42M | 3.34M | 3.25M | 3.16M | 3.07M | 2.98M |
|
Long-Term Deferred Tax
|
| | -0.66M | | -0.66M | -0.66M | -2.36M | -2.61M | -2.61M | -2.59M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.67M | 0.66M | 1.51M | 1.92M | 1.89M | 2.33M | 2.80M | 3.26M | 3.25M | 3.37M | 3.44M | 3.47M | 3.54M | 3.52M | 3.39M | 3.39M | 4.05M | 4.05M | 3.92M | 3.92M | 4.21M | 4.21M | 4.13M | 4.05M |
|
Other Non-Current Assets
|
| | 0.68M | | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.61M | 0.61M | | | | | | | | 0.35M | 0.40M | 0.40M | 0.44M | 0.48M | 0.50M | 0.51M | 0.50M | 0.49M | 0.50M | 0.48M | 0.46M | 0.44M | 0.44M | 0.42M | 0.42M | 0.42M | 0.43M | 0.42M | 0.42M | 0.43M | 0.47M | 0.46M | 0.47M | 0.47M | 0.49M | 0.48M | 0.48M | 0.49M | 0.52M | 0.51M | 0.50M |
|
Non-Current Assets
|
| | 23.24M | | 24.55M | 23.63M | 24.07M | 23.94M | 26.16M | 27.79M | 24.60M | 23.09M | 22.89M | 22.03M | 22.36M | 24.92M | 24.40M | 25.32M | 26.29M | 24.00M | 21.95M | 24.24M | 22.98M | 21.81M | 22.02M | 22.53M | 25.79M | 26.59M | 25.76M | 25.40M | 27.39M | 27.90M | 28.02M | 28.72M | 22.41M | 25.86M | 24.98M | 23.52M | 20.64M | 16.77M | 15.66M | 13.82M | 13.07M | 11.51M | 10.88M | 10.55M | 9.47M | 9.38M | 12.78M | 12.53M | 12.35M | 12.11M | 11.81M | 11.74M | 12.22M | 12.05M | 11.73M | 11.45M | 11.48M | 11.29M | 10.97M | 10.68M |
|
Assets
|
| | 42.12M | | 39.84M | 42.78M | 47.75M | 39.29M | 42.47M | 43.14M | 43.54M | 41.68M | 43.72M | 49.25M | 53.04M | 47.03M | 50.72M | 49.94M | 54.73M | 47.41M | 45.29M | 46.77M | 47.41M | 43.76M | 42.82M | 43.50M | 48.58M | 47.40M | 47.04M | 47.18M | 48.84M | 47.72M | 48.82M | 50.49M | 46.66M | 46.83M | 46.16M | 48.51M | 61.84M | 59.89M | 31.63M | 35.84M | 31.34M | 30.70M | 27.02M | 54.97M | 26.90M | 15.27M | 27.05M | 33.73M | 30.46M | 39.75M | 47.65M | 55.55M | 28.97M | 38.34M | 44.69M | 51.95M | 26.84M | 37.06M | 43.17M | 53.75M |
|
Accounts Payables
|
| | 1.27M | | 2.04M | 1.69M | 1.46M | 1.27M | 1.25M | 1.51M | 2.20M | 1.83M | 1.26M | 1.72M | 2.44M | 1.62M | 1.42M | 3.11M | 1.96M | 2.46M | 1.56M | 1.21M | 1.64M | 2.07M | 0.99M | 1.12M | 1.69M | 1.25M | 1.41M | 1.47M | 2.07M | 2.07M | 1.50M | 1.45M | 1.35M | 1.72M | 1.17M | 1.19M | 1.01M | 1.07M | 1.83M | 1.27M | 1.77M | 1.40M | 1.46M | 1.99M | 2.10M | 1.90M | 1.89M | 1.91M | 2.12M | 1.44M | 1.64M | 1.69M | 1.72M | 1.30M | 1.48M | 1.60M | 1.56M | 1.54M | 1.19M | 1.37M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | 1.99M | 1.99M | 1.99M | 1.99M | 1.99M | 1.99M | 1.99M | 1.99M | 1.99M | 3.24M | 3.24M | 3.24M | 3.24M | 3.24M | 3.24M | 3.24M | 3.24M | 3.49M | 3.74M | 3.99M | 4.24M | 4.24M | 4.24M | 4.24M | 4.24M | 4.23M | 4.23M | 4.23M | 4.22M | 4.22M | 4.22M | 4.22M | 4.22M | 4.22M | 4.22M | 4.22M | 4.22M | 3.47M | | | | |
|
Payables
|
| | 1.27M | | 2.04M | 1.69M | 1.46M | 1.27M | 1.25M | 1.51M | 2.20M | 1.83M | 1.26M | 1.72M | 2.44M | 1.62M | 1.42M | 3.11M | 1.96M | 2.46M | 3.54M | 3.20M | 3.63M | 4.06M | 2.98M | 3.11M | 3.68M | 3.24M | 3.40M | 4.71M | 5.31M | 5.30M | 4.74M | 4.68M | 4.59M | 4.95M | 4.40M | 4.67M | 4.75M | 5.06M | 6.07M | 5.51M | 6.01M | 5.64M | 5.69M | 6.22M | 6.33M | 6.13M | 6.11M | 6.13M | 6.34M | 5.66M | 5.86M | 5.91M | 5.94M | 5.51M | 5.70M | 5.07M | 1.56M | 1.54M | 1.19M | 1.37M |
|
Accumulated Expenses
|
| | 1.51M | | 2.28M | 1.99M | 1.35M | 1.71M | 2.19M | 2.44M | 1.42M | 1.63M | 1.98M | 2.36M | 1.23M | 2.13M | 2.57M | 2.87M | 1.76M | 1.79M | 2.46M | 3.14M | 1.88M | 2.26M | 2.38M | 2.64M | 1.81M | 1.80M | 2.60M | 2.91M | 1.84M | 2.10M | 3.21M | 3.27M | 3.13M | 2.67M | 2.78M | 2.98M | 2.78M | 2.34M | 2.46M | 2.48M | 2.62M | 2.22M | 3.10M | 2.92M | 2.00M | 2.52M | 4.56M | 3.87M | 2.61M | 3.88M | 4.27M | 4.04M | 2.86M | 4.73M | 4.09M | 3.78M | 1.87M | 3.60M | 4.15M | 4.20M |
|
Other Accumulated Expenses
|
| | | | | | 0.64M | | | | 0.67M | | | | 0.67M | | | | 0.81M | | | | 0.96M | | | | 0.31M | | | | 0.16M | | | | 0.61M | | | | 1.11M | | | | 0.88M | | | | 0.08M | | | | 0.90M | | | | 0.80M | | | | 0.22M | | | |
|
Short term Debt
|
| | 8.80M | | 0.20M | 0.07M | 0.02M | 12.10M | 12.80M | 10.70M | 10.80M | 4.50M | 2.00M | 0.83M | 0.42M | 14.00M | 23.10M | 20.00M | 18.50M | 5.60M | 0.13M | 0.08M | 0.04M | | | | | | | | 0.57M | 1.61M | 1.64M | 2.56M | 3.02M | 3.07M | 3.17M | 3.01M | 2.68M | 2.44M | 2.00M | 1.52M | 1.10M | 1.00M | 0.82M | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59M | | | | 0.64M | | | |
|
Current Taxes
|
| | | | 1.45M | 2.26M | | 0.06M | | | | 0.76M | | | | 1.83M | | 0.03M | | 1.50M | | | | 1.61M | | | | 1.41M | | | | 0.03M | 0.24M | 0.90M | | 1.66M | | | | 1.64M | 3.28M | 0.47M | | 3.16M | | | | 2.37M | | | | 2.01M | | | | 2.47M | | 0.03M | | 2.88M | | |
|
Current Deferred Revenue
|
| | 1.04M | | 1.40M | 1.15M | 1.21M | 1.38M | 1.64M | 1.58M | 1.64M | 1.55M | 1.57M | 1.79M | 2.20M | 2.29M | 2.12M | 2.23M | 2.14M | 2.30M | 2.28M | 2.14M | 1.96M | 2.02M | 1.80M | 1.67M | 10.41M | 10.36M | 10.26M | 10.31M | 10.31M | 10.32M | 10.34M | 10.27M | 10.18M | 10.00M | 9.82M | 9.76M | 9.58M | 9.48M | 9.16M | 8.95M | 8.71M | 8.62M | 8.59M | 8.49M | 8.51M | 8.47M | 8.48M | 8.67M | 8.62M | 8.92M | 9.02M | 9.23M | 9.32M | 9.40M | 9.54M | 9.70M | 9.69M | 9.92M | 10.00M | 10.02M |
|
Curent Deferred Tax Liability
|
| | | | | | 3.46M | | | | 3.55M | 3.55M | 3.56M | 3.57M | 4.21M | 4.21M | 3.28M | 2.81M | 4.41M | 3.93M | 3.44M | 2.85M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 15.28M | | 9.46M | 9.27M | 7.78M | 20.30M | 22.04M | 20.46M | 20.51M | 14.72M | 11.34M | 10.33M | 10.51M | 26.45M | 32.80M | 31.33M | 24.58M | 17.77M | 11.86M | 11.40M | 7.51M | 9.95M | 7.17M | 7.43M | 7.36M | 8.36M | 7.58M | 9.27M | 9.43M | 12.07M | 12.87M | 13.13M | 12.48M | 14.11M | 12.09M | 12.40M | 11.93M | 13.19M | 15.47M | 11.66M | 11.38M | 13.62M | 11.26M | 10.78M | 9.98M | 12.65M | 12.30M | 11.64M | 10.60M | 13.23M | 11.80M | 11.63M | 10.46M | 14.37M | 11.45M | 10.55M | 5.09M | 9.69M | 7.01M | 7.23M |
|
Non-Current Debt
|
| | 0.03M | | 0.01M | 0.00M | | | 0.54M | 0.66M | 0.18M | 0.18M | 0.45M | 0.38M | 0.28M | 0.20M | 0.15M | 0.09M | 0.03M | | 49.10M | 46.20M | 42.40M | 33.50M | 30.50M | 25.20M | 23.40M | 19.43M | 18.93M | 41.90M | 35.40M | 28.03M | 27.22M | 26.41M | 25.60M | 24.80M | 23.99M | 22.93M | 21.87M | 40.00M | 19.75M | 18.69M | 17.63M | 16.57M | 15.51M | 44.43M | 43.38M | 42.32M | 41.18M | 40.12M | 39.07M | 38.01M | 36.96M | 35.90M | 34.85M | 33.79M | 32.74M | 32.43M | 30.00M | 30.00M | 30.00M | 30.00M |
|
Non-Current Deffered Revenue
|
| | 0.77M | | 0.82M | 0.83M | 0.84M | 0.85M | 0.88M | 0.92M | 0.95M | 0.95M | 0.96M | 1.13M | 1.18M | 1.24M | 1.27M | 1.26M | 1.35M | 1.35M | 1.37M | 1.54M | 1.42M | 1.38M | 1.44M | 1.45M | 1.42M | 1.42M | 1.45M | 1.46M | 8.60M | 7.31M | 7.29M | 8.56M | 8.43M | 8.25M | 8.09M | 8.03M | 7.86M | 7.77M | 7.47M | 7.27M | 7.05M | 6.98M | 6.94M | 6.85M | 6.86M | 6.83M | 6.85M | 7.03M | 6.97M | 7.24M | 7.34M | 7.55M | 7.66M | 7.74M | 7.87M | 8.03M | 8.03M | 8.25M | 8.33M | 8.36M |
|
Non-Current Deferred Tax Liability
|
| | | | | | 2.36M | | | | 2.59M | 2.59M | 2.66M | 2.86M | 1.44M | 1.44M | 0.47M | | 5.76M | 0.80M | 0.25M | | 3.61M | 3.61M | 3.61M | 3.68M | 3.33M | 3.33M | 3.47M | 3.49M | 0.32M | 0.32M | 0.36M | 0.43M | 1.15M | 1.15M | 1.19M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.82M | 6.06M | 5.95M | 5.85M | 6.03M | 5.94M | 5.85M | 5.31M | 5.63M | 5.52M | 5.42M | 4.81M | 5.20M | 5.10M | 4.95M | 4.29M | 4.62M | 4.01M | 3.87M | 3.72M | 3.57M | 3.42M | 3.26M | 3.09M | 2.93M | 2.76M | 2.59M |
|
Other Non-Current Liabilities
|
| | 1.68M | | 1.28M | 1.25M | 1.39M | 1.31M | 1.35M | 1.29M | 1.37M | 1.22M | 1.18M | 1.15M | 1.49M | 1.48M | 1.43M | 1.39M | 1.40M | 1.34M | 1.29M | 1.25M | 1.22M | 1.16M | 1.10M | 1.04M | 0.99M | 0.94M | 0.87M | 0.81M | 0.84M | 1.36M | 1.16M | 1.21M | 1.08M | 0.76M | 0.82M | 0.97M | 1.05M | 1.01M | 0.94M | 0.87M | 0.77M | 0.77M | 0.76M | 0.76M | 0.95M | 0.95M | 0.95M | 0.94M | 1.16M | 1.16M | 1.15M | 1.15M | 1.44M | 1.44M | 1.43M | 1.43M | 1.74M | 2.18M | 1.96M | 1.95M |
|
Total Non-Current Liabilities
|
| | 3.82M | | 3.28M | 3.16M | 4.86M | 4.96M | 5.54M | 5.59M | 5.10M | 5.06M | 5.37M | 5.64M | 4.38M | 4.36M | 3.32M | 2.74M | 8.53M | 3.49M | 74.91M | 71.39M | 70.57M | 61.07M | 57.58M | 51.79M | 49.08M | 41.32M | 34.82M | 77.30M | 75.12M | 64.30M | 56.70M | 49.08M | 38.99M | 54.22M | 47.90M | 39.24M | 37.46M | 76.55M | 34.72M | 33.02M | 31.34M | 29.88M | 28.50M | 56.99M | 56.00M | 68.39M | 83.53M | 82.52M | 81.49M | 80.56M | 79.46M | 78.48M | 77.66M | 76.54M | 75.46M | 75.15M | 72.80M | 73.31M | 73.01M | 72.86M |
|
Total Liabilities
|
| | 19.11M | | 12.74M | 12.43M | 12.64M | 25.26M | 27.58M | 26.06M | 25.61M | 19.78M | 16.70M | 15.96M | 14.89M | 30.81M | 36.12M | 34.07M | 33.12M | 19.59M | 86.77M | 82.79M | 78.08M | 71.01M | 64.74M | 59.21M | 61.48M | 49.68M | 42.41M | 86.57M | 84.56M | 76.36M | 69.57M | 62.20M | 51.47M | 68.33M | 59.99M | 51.63M | 49.39M | 89.74M | 50.19M | 44.67M | 42.72M | 43.50M | 39.76M | 67.77M | 65.98M | 81.04M | 95.83M | 94.17M | 92.09M | 93.79M | 91.27M | 90.11M | 88.12M | 90.92M | 86.91M | 85.70M | 77.89M | 83.00M | 80.01M | 80.09M |
|
Total Debt
|
| | 8.83M | | 0.21M | 0.08M | 0.02M | 12.10M | 13.34M | 11.36M | 10.98M | 4.68M | 2.45M | 1.22M | 0.70M | 14.20M | 23.25M | 20.09M | 18.53M | 5.60M | 49.23M | 46.28M | 42.44M | 33.50M | 30.50M | 25.20M | 23.40M | 19.43M | 18.93M | 41.90M | 35.97M | 29.64M | 28.86M | 28.97M | 28.63M | 27.87M | 27.16M | 25.94M | 24.55M | 42.44M | 21.75M | 20.21M | 18.73M | 17.57M | 16.33M | 44.43M | 43.38M | 42.32M | 41.18M | 40.12M | 39.07M | 38.01M | 36.96M | 35.90M | 34.85M | 33.79M | 32.74M | 32.43M | 30.00M | 30.00M | 30.00M | 30.00M |
|
Common Equity
|
| | 23.01M | | 27.09M | 30.35M | 35.11M | 14.02M | 14.89M | 17.09M | 17.93M | 21.90M | 27.01M | 33.28M | 38.14M | 16.22M | 14.60M | 15.87M | 21.61M | 27.81M | -41.48M | -36.01M | -30.67M | -27.26M | -21.93M | -15.72M | -12.90M | -2.28M | 4.63M | -39.39M | -35.71M | -28.64M | -20.76M | -11.71M | -4.81M | -21.50M | -13.83M | -3.13M | 12.45M | -29.85M | -18.57M | -8.83M | -11.38M | -12.80M | -12.74M | -12.80M | -39.08M | -65.77M | -68.78M | -60.44M | -61.63M | -54.05M | -43.61M | -34.56M | -59.16M | -52.58M | -42.22M | -33.74M | -51.05M | -45.94M | -36.84M | -26.34M |
|
Shareholder's Equity
|
| | 23.01M | | 27.09M | 30.35M | 35.11M | 14.02M | 14.89M | 17.09M | 17.93M | 21.90M | 27.01M | 33.28M | 38.14M | 16.22M | 14.60M | 15.87M | 21.61M | 27.81M | -41.48M | -36.01M | -30.67M | -27.26M | -21.93M | -15.72M | -12.90M | -2.28M | 4.63M | -39.39M | -35.71M | -28.64M | -20.76M | -11.71M | -4.81M | -21.50M | -13.83M | -3.13M | 12.45M | -29.85M | -18.57M | -8.83M | -11.38M | -12.80M | -12.74M | -12.80M | -39.08M | -65.77M | -68.78M | -60.44M | -61.63M | -54.05M | -43.61M | -34.56M | -59.16M | -52.58M | -42.22M | -33.74M | -51.05M | -45.94M | -36.84M | -26.34M |
|
Liabilities and Shareholders Equity
|
| | 42.12M | | 39.84M | 42.78M | 47.75M | 39.29M | 42.47M | 43.14M | 43.54M | 41.68M | 43.72M | 49.25M | 53.04M | 47.03M | 50.72M | 49.94M | 54.73M | 47.41M | 45.29M | 46.77M | 47.41M | 43.76M | 42.82M | 43.50M | 48.58M | 47.40M | 47.04M | 47.18M | 48.84M | 47.72M | 48.82M | 50.49M | 46.66M | 46.83M | 46.16M | 48.51M | 61.84M | 59.89M | 31.63M | 35.84M | 31.34M | 30.70M | 27.02M | 54.97M | 26.90M | 15.27M | 27.05M | 33.73M | 30.46M | 39.75M | 47.65M | 55.55M | 28.97M | 38.34M | 44.69M | 51.95M | 26.84M | 37.06M | 43.17M | 53.75M |
|
Retained Earnings
|
| | 22.50M | | 27.09M | 30.43M | 34.46M | 12.46M | 14.88M | 17.09M | 17.93M | 21.79M | 25.88M | 30.87M | 35.20M | 13.73M | 14.60M | 15.91M | 21.22M | 26.98M | -41.46M | -36.41M | -31.05M | -27.23M | -22.25M | -16.57M | -10.82M | -5.82M | -0.51M | -39.39M | -37.19M | -30.65M | -24.09M | -16.31M | -9.23M | -21.50M | -15.14M | -6.98M | 0.52M | -29.85M | -24.98M | -16.55M | -20.66M | -12.80M | -12.74M | -12.80M | -39.08M | -65.77M | -68.78M | -60.82M | -63.44M | -56.92M | -49.34M | -40.98M | -66.92M | -60.90M | -53.64M | -45.69M | -65.84M | -59.07M | -51.86M | -44.13M |
|
Treasury Shares
|
| | 0.17M | | | | 0.10M | | 0.05M | 0.09M | | | | | | | | | | | 0.88M | 0.88M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |