|
Cash & Equivalents
|
1.24M | 0.02M | 0.05M | 0.06M | 3.13M | 0.05M | 0.33M | 0.33M | 1.40M | 1.81M | 0.75M | 1.36M | 1.21M | 8.62M | 4.93M | 2.12M | 5.14M | 3.44M | 3.05M | 4.77M | 2.99M | 6.95M | 4.47M | 2.90M | 2.03M | 7.97M | 6.37M | 4.67M | 2.22M | 1.41M | 2.58M | 2.49M | 1.67M | 2.07M | 2.86M | 6.17M | 6.05M | 5.06M | 6.80M | 7.10M | 7.32M | 5.75M | 5.24M | 3.24M | 3.02M | 2.74M | 2.34M | 18.64M | 20.31M | 18.18M | 18.24M | 16.85M | 16.50M | 17.36M | 20.30M | 5.18M | 4.14M | 8.66M | 5.71M | 4.55M | 5.38M | 6.60M | 6.20M | 5.03M | 6.92M | 10.40M |
|
Short-term Investments
|
| 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 0.44M | 0.14M | 0.12M | 0.35M | 0.24M | 0.21M | 0.23M | 0.31M | 0.09M | 0.21M | 0.08M | 0.10M | 0.49M | 0.02M | 0.40M | 0.11M | 0.24M |
|
Cash & Current Investments
|
1.24M | 1.02M | 0.05M | 0.06M | 3.13M | 0.05M | 0.33M | 0.33M | 1.40M | 1.81M | 0.75M | 1.36M | 1.21M | 8.62M | 4.93M | 2.12M | 5.14M | 3.44M | 3.05M | 4.77M | 2.99M | 6.95M | 4.47M | 2.90M | 2.03M | 7.97M | 6.37M | 4.67M | 2.22M | 1.41M | 2.58M | 2.49M | 1.67M | 2.07M | 2.86M | 6.17M | 6.05M | 5.06M | 6.80M | 7.10M | 7.32M | 5.75M | 5.24M | 3.24M | 3.02M | 2.74M | 2.34M | 18.64M | 20.53M | 18.61M | 18.39M | 16.97M | 16.85M | 17.60M | 20.51M | 5.41M | 4.45M | 8.75M | 5.92M | 4.62M | 5.48M | 7.09M | 6.22M | 5.43M | 7.04M | 10.64M |
|
Receivables - Net
|
-0.55M | -0.19M | -0.74M | -0.25M | -0.68M | -1.29M | 3.52M | -0.68M | 5.49M | 6.43M | 7.08M | 7.60M | 6.58M | 7.18M | 7.15M | 7.16M | 6.23M | 4.63M | 4.79M | 5.53M | 4.90M | 4.29M | 4.43M | 5.50M | 5.57M | 13.32M | 15.39M | 14.92M | 14.72M | 15.83M | 18.99M | 16.32M | 15.85M | 13.91M | 12.71M | 10.34M | 10.40M | 9.87M | 9.99M | 9.49M | 8.56M | 9.12M | 10.12M | 9.74M | 7.58M | 7.32M | 6.88M | 7.03M | 6.99M | 6.32M | 7.15M | 7.54M | 8.60M | 9.84M | 10.85M | 11.90M | 13.74M | 19.15M | 20.73M | 21.48M | 21.19M | 20.55M | 20.66M | 23.48M | 26.95M | 25.52M |
|
Receivables - Other
|
| | 0.27M | | | | 0.61M | 0.65M | 0.67M | 0.68M | | | | | | | | | 0.03M | 0.03M | 0.03M | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
-0.55M | -0.19M | -0.47M | -0.25M | -0.68M | -1.29M | 4.14M | -0.03M | 6.16M | 7.10M | 7.08M | 7.60M | 6.58M | 7.18M | 7.15M | 7.16M | 6.23M | 4.63M | 4.83M | 5.56M | 4.93M | 4.29M | 4.46M | 5.50M | 5.57M | 13.32M | 15.39M | 14.92M | 14.72M | 15.83M | 18.99M | 16.32M | 15.85M | 13.91M | 12.71M | 10.34M | 10.40M | 9.87M | 9.99M | 9.49M | 8.56M | 9.12M | 10.12M | 9.74M | 7.58M | 7.32M | 6.88M | 7.03M | 6.99M | 6.32M | 7.15M | 7.54M | 8.60M | 9.84M | 10.85M | 11.90M | 13.74M | 19.15M | 20.73M | 21.48M | 21.19M | 20.55M | 20.66M | 23.48M | 26.95M | 25.52M |
|
Raw Materials
|
| | 1.28M | | | | 0.71M | 0.92M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.39M | | | | 3.76M | 3.76M | 4.73M | 5.93M | 5.61M | 5.29M | 5.03M | 5.12M | 5.63M | 5.96M | 6.36M | 6.44M | 7.27M | 7.02M | 6.83M | 7.17M | 6.62M | 5.39M | 5.44M | 5.60M |
|
Work In Process
|
| | 1.28M | | | | 1.21M | 1.47M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.26M | | | | 1.73M | 1.54M | 0.94M | 0.67M | 0.57M | 0.76M | 0.86M | 0.96M | 0.80M | 1.14M | 1.41M | 1.55M | 1.56M | 2.14M | 2.64M | 2.82M | 2.81M | 2.96M | 3.44M | 4.54M |
|
Finished Goods
|
| | 2.50M | | | | 4.24M | 4.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.46M | | | | 15.92M | 16.35M | 15.42M | 13.11M | 11.76M | 11.25M | 10.57M | 10.91M | 10.86M | 11.43M | 12.60M | 26.35M | 28.05M | 29.57M | 31.04M | 31.89M | 29.20M | 30.46M | 31.25M | 30.58M |
|
Inventory
|
-0.86M | -0.57M | -0.85M | 0.03M | -0.92M | 6.97M | 5.44M | 6.23M | 6.42M | 7.71M | 8.48M | 10.41M | 12.30M | 13.41M | 13.14M | 13.61M | 13.80M | 13.23M | 10.75M | 10.50M | 10.52M | | 9.56M | 9.71M | 9.39M | 22.04M | 22.68M | 24.20M | 28.68M | 26.50M | 26.27M | 26.36M | 24.93M | 24.04M | 30.13M | 22.51M | 29.35M | 29.29M | 29.70M | 29.00M | 28.48M | 28.51M | 16.10M | 29.30M | 31.28M | 32.10M | 21.41M | 21.64M | 21.09M | 19.71M | 17.95M | 17.30M | 16.46M | 16.99M | 17.29M | 18.52M | 20.36M | 34.33M | 36.88M | 38.72M | 40.51M | 41.89M | 38.63M | 38.81M | 40.13M | 40.71M |
|
Prepaid Assets
|
-0.04M | 0.01M | 0.04M | 0.01M | -0.27M | 0.22M | 0.57M | 0.52M | 0.48M | 0.41M | 0.29M | 0.42M | 0.59M | 0.63M | 0.35M | 0.74M | 0.67M | 0.49M | 0.57M | 0.98M | 1.01M | | 0.65M | 0.89M | 1.03M | 1.04M | 0.60M | 0.86M | 1.28M | 2.03M | 1.15M | 1.65M | 0.83M | 0.66M | 1.71M | 1.11M | 0.80M | 0.74M | 0.59M | 0.46M | 0.59M | 0.71M | 0.78M | 1.08M | 0.90M | 1.66M | 0.74M | 1.17M | 0.83M | 0.94M | 0.84M | 0.94M | 0.42M | 0.67M | 0.67M | 0.75M | 1.01M | 1.87M | 1.33M | 1.71M | 1.80M | 1.89M | 1.60M | 1.42M | 1.47M | 1.46M |
|
Current Assets
|
| 0.09M | 0.14M | 0.10M | | | 10.48M | | 14.47M | 17.04M | 16.60M | 19.80M | 20.68M | 29.84M | 25.57M | 23.63M | 25.83M | 21.79M | 19.17M | 21.78M | 19.42M | | 19.11M | 18.99M | 18.03M | 44.37M | 45.04M | 44.65M | 43.73M | 45.77M | 48.99M | 46.82M | 43.28M | 40.68M | 39.70M | 40.13M | 39.70M | 37.86M | 34.68M | 33.58M | 32.30M | 31.61M | 32.25M | 32.11M | 31.39M | 32.38M | 31.36M | 48.48M | 49.43M | 45.59M | 44.33M | 42.76M | 42.33M | 45.11M | 49.32M | 36.59M | 39.57M | 64.11M | 64.87M | 66.54M | 68.97M | 71.41M | 67.12M | 69.14M | 75.59M | 78.33M |
|
Buildings
|
| | 1.61M | | 1.61M | 1.61M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 3.25M | | 2.98M | 3.12M | 3.40M | 3.41M | 3.39M | 3.48M | 3.77M | 4.10M | 4.45M | 4.88M | 5.23M | 5.53M | 5.46M | 5.32M | 5.18M | 5.01M | 4.89M | | 4.65M | 4.50M | 4.43M | 11.43M | 11.82M | 13.77M | 15.62M | 16.01M | 15.84M | 14.60M | 13.42M | 11.45M | 9.91M | 9.33M | 8.93M | 8.07M | 7.17M | 6.38M | 5.60M | 5.07M | 4.70M | 4.30M | 4.26M | 4.12M | 4.35M | 4.67M | 4.87M | 4.97M | 5.21M | 5.41M | 5.53M | 5.67M | 5.79M | 6.83M | 6.88M | 9.10M | 8.69M | 8.87M | 8.84M | 10.28M | 10.13M | 10.73M | 10.45M | 10.01M |
|
Goodwill
|
| | | | | | | | | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | | | | | | | 23.00M | 24.00M | 41.53M | 41.53M | 41.53M | 41.53M | 41.53M | 41.53M | 41.53M | 41.53M | 41.53M | 41.53M | 41.53M | 41.53M | 3.21M | 3.21M | 3.21M | 3.21M | 3.21M | 3.21M | 3.21M | 3.21M | 3.21M | 3.21M | 3.21M | 3.21M | 3.21M | 3.21M | 3.21M | 3.21M | 3.21M | 7.64M | 6.51M | 6.51M | 7.30M | 7.30M | 7.30M | 7.30M | 7.30M | 7.30M | 7.30M | 7.30M |
|
Intangibles
|
| | 0.55M | | 0.55M | 0.54M | 0.36M | 0.42M | 0.45M | 0.67M | 0.66M | 0.64M | 0.62M | 0.59M | 0.59M | 0.58M | 0.56M | 0.56M | 0.59M | 0.62M | 0.63M | | 0.66M | 0.62M | 0.61M | 42.22M | 40.24M | 39.22M | 38.12M | 37.02M | 35.94M | 34.80M | 33.67M | 32.55M | 13.83M | 12.98M | 12.11M | 11.25M | 0.85M | 0.85M | 0.85M | 0.85M | 0.85M | 0.85M | 0.85M | 0.85M | 0.85M | 0.85M | 0.85M | 0.85M | 0.85M | 0.85M | 0.85M | 0.81M | 0.34M | 11.26M | 11.96M | 11.96M | 11.97M | 11.97M | 11.97M | 11.97M | 11.97M | 11.97M | 11.97M | 11.97M |
|
Goodwill & Intangibles
|
| | 0.55M | | 0.55M | 0.54M | 0.36M | 0.42M | 0.45M | 1.40M | 1.38M | 1.37M | 1.35M | 1.32M | 1.32M | 1.31M | 1.29M | 1.29M | 0.59M | 0.62M | 0.63M | | 0.66M | 0.62M | 23.61M | 66.22M | 81.77M | 80.75M | 79.66M | 78.56M | 77.48M | 76.34M | 75.21M | 74.08M | 55.36M | 54.51M | 53.64M | 52.78M | 4.05M | 4.05M | 4.05M | 4.05M | 4.05M | 4.05M | 4.05M | 4.05M | 4.05M | 4.05M | 4.05M | 4.05M | 4.05M | 4.05M | 4.05M | 4.01M | 3.55M | 18.89M | 18.48M | 18.48M | 19.27M | 19.27M | 19.27M | 19.27M | 19.27M | 19.27M | 19.27M | 19.27M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.68M | | | | 26.65M | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | 0.04M | | | |
|
Other Non-Current Assets
|
| | 0.01M | | 0.01M | 0.02M | 0.01M | 0.02M | 0.18M | 0.42M | 0.49M | 0.48M | 0.93M | 1.32M | 1.13M | 1.04M | 1.30M | 1.40M | 1.82M | 1.76M | 1.66M | | 1.60M | 1.50M | 1.45M | 2.52M | 0.79M | 0.77M | 0.82M | 0.84M | 0.83M | 0.87M | 1.13M | 1.52M | 0.73M | 0.67M | 0.52M | 0.56M | 0.79M | 0.77M | 0.55M | 0.43M | 0.39M | 0.43M | 0.43M | 0.41M | 0.40M | 0.32M | 0.27M | 0.24M | 0.29M | 0.26M | 0.24M | 0.22M | 0.20M | 0.18M | 0.18M | 0.20M | 0.14M | 0.13M | 0.13M | 0.10M | 0.10M | 0.00M | 0.01M | 0.00M |
|
Non-Current Assets
|
| | 10.35M | | | | 5.29M | | 5.29M | 6.37M | 6.57M | 6.91M | 7.77M | 8.61M | 8.92M | 9.11M | 9.29M | 9.25M | 9.71M | 9.46M | 9.00M | | 8.84M | 8.41M | 8.33M | 81.86M | 95.99M | 96.74M | 97.57M | 96.68M | 95.12M | 92.25M | 90.40M | 87.77M | 66.01M | 64.65M | 63.09M | 61.41M | 11.74M | 13.48M | 12.19M | 11.43M | 10.91M | 10.44M | 10.28M | 10.01M | 10.10M | 10.22M | 10.24M | 10.20M | 10.36M | 10.41M | 10.38M | 10.94M | 10.91M | 26.73M | 25.65M | 27.90M | 27.74M | 27.39M | 26.61M | 27.47M | 26.72M | 26.69M | 27.89M | 27.99M |
|
Assets
|
| 0.09M | 10.49M | 0.10M | 15.39M | 14.60M | 15.76M | 17.06M | 19.75M | 23.41M | 23.17M | 26.71M | 28.45M | 38.45M | 34.50M | 32.75M | 35.12M | 31.04M | 28.88M | 31.23M | 28.42M | | 27.95M | 27.40M | 26.35M | 126.23M | 141.03M | 141.39M | 141.31M | 142.45M | 144.10M | 139.07M | 133.68M | 128.46M | 105.70M | 104.78M | 102.78M | 99.27M | 46.42M | 47.06M | 44.50M | 43.04M | 43.16M | 42.55M | 41.67M | 42.39M | 41.47M | 58.70M | 59.68M | 55.79M | 54.69M | 53.17M | 52.71M | 56.05M | 60.23M | 63.32M | 65.22M | 92.00M | 92.61M | 93.93M | 95.58M | 98.88M | 93.84M | 95.83M | 103.48M | 106.32M |
|
Accounts Payables
|
-0.29M | 0.01M | 1.20M | 0.01M | 0.12M | 0.35M | 2.26M | 2.44M | 2.48M | 2.21M | 2.65M | 3.86M | 3.61M | 4.06M | 4.00M | 3.98M | 4.25M | 3.23M | 2.77M | 4.25M | 4.25M | | 3.88M | 4.41M | 4.58M | 7.49M | 9.39M | 12.39M | 12.79M | 12.89M | 10.47M | 8.90M | 8.45M | 7.35M | 9.32M | 7.53M | 7.53M | 5.92M | 6.46M | 6.04M | 3.19M | 2.25M | 2.19M | 3.61M | 3.07M | 2.81M | 2.95M | 2.49M | 2.64M | 2.35M | 2.62M | 2.77M | 3.04M | 3.78M | 3.49M | 3.42M | 4.44M | 5.36M | 7.05M | 7.38M | 6.88M | 8.30M | 7.92M | 7.12M | 7.22M | 6.86M |
|
Notes Payables
|
| | 1.13M | | 0.84M | 0.96M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
-0.29M | 0.01M | 2.32M | 0.01M | 0.96M | 1.30M | 2.26M | 2.44M | 2.48M | 2.21M | 2.65M | 3.86M | 3.61M | 4.06M | 4.00M | 3.98M | 4.25M | 3.23M | 2.77M | 4.25M | 4.25M | | 3.88M | 4.41M | 4.58M | 7.49M | 9.39M | 12.39M | 12.79M | 12.89M | 10.47M | 8.90M | 8.45M | 7.35M | 9.32M | 7.53M | 7.53M | 5.92M | 6.46M | 6.04M | 3.19M | 2.25M | 2.19M | 3.61M | 3.07M | 2.81M | 2.95M | 2.49M | 2.64M | 2.35M | 2.62M | 2.77M | 3.04M | 3.78M | 3.49M | 3.42M | 4.44M | 5.36M | 7.05M | 7.38M | 6.88M | 8.30M | 7.92M | 7.12M | 7.22M | 6.86M |
|
Accumulated Expenses
|
-0.47M | 0.18M | 0.46M | 0.11M | 0.61M | 1.05M | 1.39M | 1.92M | 1.58M | 2.55M | 3.76M | 2.55M | 2.41M | 2.25M | 2.40M | 2.83M | 2.39M | 1.81M | 3.59M | 2.54M | 2.05M | | 1.92M | 2.65M | 2.40M | 6.72M | 9.60M | 9.99M | 4.91M | 5.62M | 8.98M | 8.82M | 11.63M | 13.43M | 15.85M | 3.85M | 4.31M | 3.98M | 5.15M | 4.43M | 5.87M | 6.20M | 6.63M | 5.91M | 5.89M | 6.04M | 5.46M | 4.57M | 5.73M | 4.08M | 4.35M | 4.34M | 4.54M | 5.02M | 5.50M | 5.59M | 6.25M | 8.93M | 10.42M | 9.88M | 8.68M | 8.87M | 7.77M | 10.49M | 10.63M | 11.54M |
|
Other Accumulated Expenses
|
| | | | 0.07M | 0.32M | | | | | | | | | | | | | | | | | | | | | 3.09M | | 1.30M | | 0.06M | | | | 2.06M | | 2.03M | 1.07M | 1.82M | 2.26M | 2.06M | 2.35M | 2.73M | 3.60M | 2.92M | 2.25M | 1.41M | 1.39M | 1.95M | 1.09M | 1.17M | 1.02M | 0.98M | 1.18M | 1.03M | 0.94M | 0.80M | 1.52M | 1.53M | 1.33M | 1.53M | 2.04M | 2.21M | 4.15M | 3.79M | 4.00M |
|
Short term Debt
|
| | 0.08M | | 0.70M | 7.43M | 9.69M | 1.65M | 1.50M | 1.25M | 2.34M | 2.27M | 4.26M | 0.95M | 0.98M | 0.35M | 1.37M | 2.22M | 1.59M | 3.08M | 2.21M | | 1.32M | 1.78M | 1.80M | 1.40M | 1.41M | 2.14M | 5.48M | 8.35M | 10.45M | 10.29M | 0.29M | 65.61M | 0.13M | 0.17M | 0.09M | 0.05M | 0.01M | 0.03M | 0.02M | 0.02M | 0.01M | 0.00M | | | 16.80M | 16.49M | 4.08M | 3.49M | 3.62M | 3.61M | 3.74M | 1.33M | 3.38M | 4.72M | 5.03M | 4.00M | 4.62M | 10.27M | 11.90M | 12.89M | 12.12M | 11.26M | 12.01M | 11.31M |
|
Current Leases
|
| | 0.09M | | 0.05M | 0.04M | 0.03M | 0.02M | 0.02M | 0.01M | 0.03M | 0.08M | 0.09M | 0.18M | 0.15M | 0.15M | 0.16M | 0.17M | 0.17M | 0.17M | 0.15M | | 0.06M | 0.03M | 0.04M | 0.05M | 0.04M | 0.03M | 0.20M | 0.21M | 0.24M | 0.26M | 0.30M | 0.32M | 0.37M | 0.38M | 0.47M | 0.48M | 0.43M | 0.39M | 0.51M | 0.39M | 0.39M | 0.40M | 0.41M | 0.41M | 0.42M | 0.43M | 0.44M | 0.45M | 0.46M | 0.47M | 0.48M | 0.44M | 0.46M | 0.47M | 0.49M | 0.73M | 0.83M | 0.85M | 0.79M | 0.80M | 0.70M | 0.65M | 0.69M | 0.76M |
|
Current Taxes
|
| | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability
|
| | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 0.02M | 5.36M | 0.01M | | 13.19M | 14.18M | | 6.49M | 7.54M | 10.94M | 11.51M | 11.76M | 8.75M | 8.69M | 8.44M | 9.50M | 8.85M | 9.65M | 11.55M | 9.81M | | 8.48M | 10.36M | 10.33M | 16.74M | 21.47M | 25.58M | 25.60M | 28.47M | 31.12M | 28.90M | 20.85M | 87.25M | 25.82M | 11.99M | 12.39M | 10.42M | 12.05M | 11.25M | 9.93M | 9.08M | 9.39M | 10.06M | 9.47M | 9.33M | 25.65M | 24.01M | 12.91M | 10.40M | 11.08M | 11.23M | 11.86M | 11.36M | 15.22M | 17.28M | 16.99M | 21.92M | 22.99M | 28.44M | 28.31M | 33.67M | 28.58M | 29.58M | 30.60M | 35.50M |
|
Capital Leases
|
| | 0.03M | | 0.01M | | 0.01M | 0.02M | 0.02M | 0.04M | 0.09M | 0.20M | 0.19M | 0.34M | 0.25M | 0.21M | 0.16M | 0.12M | 0.07M | 0.03M | 0.02M | | 0.01M | 0.01M | 0.04M | 0.02M | 0.01M | 0.00M | 0.76M | 0.72M | 0.83M | 0.75M | 0.75M | 0.66M | 0.62M | 0.53M | 0.35M | 0.25M | 0.20M | 0.14M | 0.02M | 0.01M | | | | | | 0.13M | 0.12M | 0.11M | 0.10M | 0.10M | 0.21M | 0.20M | 0.18M | 0.17M | 0.15M | 0.13M | 0.12M | 0.10M | 0.08M | 0.07M | 0.05M | 0.04M | 0.03M | 0.02M |
|
Non-Current Debt
|
| | 0.41M | | 0.21M | 0.29M | 2.19M | 3.39M | 4.28M | 7.14M | 6.64M | 6.02M | 6.36M | 14.22M | 14.48M | 14.72M | 15.34M | 16.06M | 16.39M | 19.64M | 20.05M | | 20.87M | 21.28M | 21.69M | 44.30M | 44.23M | 45.93M | 46.66M | 49.49M | 50.28M | | | | 67.11M | | 79.43M | 75.94M | 77.94M | 72.66M | 73.83M | 74.98M | 76.24M | 77.34M | 77.53M | 79.63M | | | 11.68M | 11.68M | 11.79M | 11.84M | 11.90M | 10.63M | 9.69M | 12.32M | 16.40M | 14.35M | 17.17M | 16.83M | 21.77M | 19.14M | 22.04M | 22.17M | 22.28M | 17.40M |
|
Convertible Debt
|
| | 0.82M | | 1.73M | 0.39M | | | | | | | | | | | | | | | | | | | | 68.00M | 44.23M | 66.51M | 68.79M | 68.86M | 50.28M | 51.07M | 63.29M | | 70.85M | 76.65M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.48M | | | | -4.06M | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | 0.04M | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.57M | 2.31M | 2.21M | 1.73M | 1.62M | 1.52M | 1.42M | 1.30M | 1.62M | 1.52M | 1.41M | 0.84M | 0.72M | 0.60M | 1.09M | 0.97M | 1.32M | 1.21M | 0.92M | 0.76M | 0.64M | 0.38M | 0.25M | 0.17M | 0.12M | 2.71M | 3.71M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.24M | 0.03M | 0.04M | 0.04M | 0.05M | 0.05M | 0.06M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 151.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.03M | 46.01M | 50.54M | 53.12M | 50.83M | 51.91M | 54.92M | 55.88M |
|
Total Liabilities
|
| | 5.80M | | 7.09M | 13.49M | 16.38M | 11.22M | 10.79M | 14.72M | 17.67M | 17.72M | 18.31M | 29.86M | 30.26M | 30.09M | 31.68M | 31.67M | 32.72M | 37.80M | 36.38M | | 35.73M | 37.88M | 38.20M | 129.06M | 132.15M | 138.03M | 141.80M | 147.55M | 151.17M | 151.36M | 155.59M | 158.69M | 164.40M | 89.17M | 92.18M | 86.61M | 90.19M | 86.24M | 85.57M | 85.90M | 87.36M | 89.03M | 88.52M | 90.38M | 26.95M | 25.33M | 25.79M | 23.15M | 23.81M | 23.89M | 24.57M | 23.28M | 26.06M | 30.61M | 34.26M | 37.32M | 41.26M | 46.25M | 50.57M | 53.16M | 50.87M | 51.96M | 54.98M | 55.94M |
|
Total Debt
|
| | 0.49M | | 0.91M | 7.72M | 11.88M | 5.05M | 5.77M | 8.40M | 8.98M | 8.29M | 10.62M | 15.17M | 15.47M | 15.07M | 16.72M | 18.29M | 17.98M | 22.72M | 22.26M | | 22.19M | 23.06M | 23.49M | 45.70M | 45.64M | 48.07M | 52.14M | 57.85M | 60.73M | 10.29M | 0.29M | 65.61M | 67.24M | 0.17M | 79.52M | 75.99M | 77.95M | 72.68M | 73.85M | 75.00M | 76.25M | 77.35M | 77.53M | 79.63M | 16.80M | 16.49M | 15.76M | 15.17M | 15.41M | 15.45M | 15.64M | 11.96M | 13.07M | 17.04M | 21.43M | 18.35M | 21.79M | 27.10M | 33.67M | 32.02M | 34.16M | 33.43M | 34.28M | 28.71M |
|
Common Equity
|
| | 4.68M | | | | -0.62M | 5.84M | 8.97M | 8.69M | 5.50M | 8.99M | 10.14M | 8.59M | 4.23M | 2.66M | 3.44M | -0.64M | -3.84M | -6.57M | -7.96M | | -7.77M | -10.47M | -11.85M | -2.83M | 8.88M | 3.36M | -0.50M | -5.10M | -7.07M | -12.29M | -21.91M | -30.23M | -58.70M | 15.61M | 10.61M | 12.65M | -43.77M | -39.18M | -41.08M | -42.86M | -44.20M | -46.48M | -46.86M | 47.98M | 14.51M | 33.37M | 33.88M | 32.64M | 30.88M | 29.28M | 28.14M | 32.77M | 34.17M | 32.71M | 30.96M | 54.68M | 51.35M | 47.68M | 45.01M | 45.73M | 42.96M | 43.88M | 48.50M | 50.38M |
|
Shareholder's Equity
|
| 0.07M | 4.68M | 0.09M | 8.30M | 1.11M | -0.62M | | 8.97M | 8.69M | 5.50M | 8.99M | 10.14M | 8.59M | 4.23M | 2.66M | 3.44M | -0.64M | -3.84M | -6.57M | -7.96M | | -7.77M | -10.47M | -11.85M | -2.83M | 8.88M | 3.36M | -0.50M | -5.10M | -7.07M | -12.29M | -21.91M | -30.23M | -58.70M | 15.61M | 10.61M | 12.65M | -43.77M | -39.18M | -41.08M | -42.86M | -44.20M | -46.48M | -46.86M | 47.98M | 14.51M | 33.37M | 33.88M | 32.64M | 30.88M | 29.28M | 28.14M | 32.77M | 34.17M | 32.71M | 30.96M | 54.68M | 51.35M | 47.68M | 45.01M | 45.73M | 42.96M | 43.88M | 48.50M | 50.38M |
|
Liabilities and Shareholders Equity
|
| 0.09M | 10.49M | 0.10M | 15.39M | 14.60M | 15.76M | 17.06M | 19.75M | 23.41M | 23.17M | 26.71M | 28.45M | 38.45M | 34.50M | 32.75M | 35.12M | 31.04M | 28.88M | 31.23M | 28.42M | | 27.95M | 27.40M | 26.35M | 126.23M | 141.03M | 141.39M | 141.31M | 142.45M | 144.10M | 139.07M | 133.68M | 128.46M | 105.70M | 104.78M | 102.78M | 99.27M | 46.42M | 47.06M | 44.50M | 43.04M | 43.16M | 42.55M | 41.67M | 42.39M | 41.47M | 58.70M | 59.68M | 55.79M | 54.69M | 53.17M | 52.71M | 56.05M | 60.23M | 63.32M | 65.22M | 92.00M | 92.61M | 93.93M | 95.58M | 98.88M | 93.84M | 95.83M | 103.48M | 106.32M |
|
Retained Earnings
|
| | -17.48M | -0.01M | -21.17M | -30.21M | -36.95M | -32.03M | -32.43M | -35.60M | -39.95M | -41.00M | -40.27M | -42.79M | -47.67M | -49.33M | -51.82M | -56.19M | -60.36M | -64.50M | -66.40M | | -70.87M | -75.04M | -77.94M | -84.63M | -73.04M | -78.64M | -83.10M | -88.00M | -92.53M | -98.32M | -108.01M | -116.53M | -144.95M | -150.20M | -155.52M | -158.35M | -215.04M | -217.84M | -219.78M | -221.66M | -223.27M | -225.81M | -228.27M | -229.63M | -230.34M | -230.37M | -231.10M | -232.90M | -235.19M | -237.40M | -239.11M | -241.46M | -243.67M | -245.75M | -247.94M | -238.71M | -243.01M | -247.41M | -251.27M | -256.30M | -259.46M | -259.40M | -255.85M | -254.54M |
|
Treasury Shares
|
| | | | | | | | | | 1.63M | | 1.48M | 1.35M | 0.07M | 0.54M | 0.48M | 0.46M | 0.03M | 0.28M | 0.02M | 0.02M | 0.04M | | | | | | | | | | | | | | | | 0.04M | | | 0.13M | 0.50M | 0.93M | 0.93M | 1.10M | 2.50M | 2.26M | 2.26M | 3.40M | 2.97M | 2.57M | 2.50M | 3.70M | 3.61M | 3.62M | 3.28M | 4.05M | 3.52M | 3.48M | 5.87M | 5.56M | 5.46M | 12.24M | 5.03M | 4.32M |