|
Cash & Equivalents
|
0.18M | 0.20M | 0.37M | 0.87M | 0.68M | 1.33M | 0.68M | 0.76M | 0.40M | 0.49M | 0.44M | 0.34M | 0.37M | 0.26M | 0.36M | 0.35M | 0.45M | 0.46M | 0.33M | 0.67M | 0.43M | 0.28M | 0.17M | 0.15M | 0.21M | 0.20M | 0.27M | 0.35M | 0.20M | 0.48M | 0.62M | 0.56M | 0.58M | 0.46M | 0.32M | 0.18M | 0.60M | 0.45M | 0.27M | 0.43M | 0.18M | 0.18M | 0.12M | 0.85M | 0.16M | 0.10M | | 0.32M | 0.09M | 0.27M | 0.43M | 0.07M | 0.21M | 0.05M | 0.10M | 0.15M | 0.13M | 0.10M | 0.06M | 0.92M | 0.05M | 0.02M | 0.01M | 0.22M | 0.17M | 0.02M | 0.39M |
|
Short-term Investments
|
| 0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.18M | 0.29M | 0.37M | 0.87M | 0.68M | 1.33M | 0.68M | 0.76M | 0.40M | 0.49M | 0.44M | 0.34M | 0.37M | 0.26M | 0.36M | 0.35M | 0.45M | 0.46M | 0.33M | 0.67M | 0.43M | 0.28M | 0.17M | 0.15M | 0.21M | 0.20M | 0.27M | 0.35M | 0.20M | 0.48M | 0.62M | 0.56M | 0.58M | 0.46M | 0.32M | 0.18M | 0.60M | 0.45M | 0.27M | 0.43M | 0.18M | 0.18M | 0.12M | 0.85M | 0.16M | 0.10M | | 0.32M | 0.09M | 0.27M | 0.43M | 0.07M | 0.21M | 0.05M | 0.10M | 0.15M | 0.13M | 0.10M | 0.06M | 0.92M | 0.05M | 0.02M | 0.01M | 0.22M | 0.17M | 0.02M | 0.39M |
|
Receivables - Net
|
-0.73M | | | -1.41M | | | | 8.53M | | 1.72M | 1.55M | 7.09M | 2.28M | 0.97M | 1.47M | 7.77M | 1.93M | 1.41M | 1.92M | 8.88M | 3.32M | 2.09M | 2.43M | 11.29M | 3.04M | 2.39M | 1.97M | 11.41M | 3.55M | 2.11M | 2.65M | 14.84M | 12.49M | 2.10M | 9.48M | 11.24M | 3.64M | 11.88M | 9.68M | 10.83M | 10.17M | 8.40M | 0.83M | 6.79M | 2.10M | 7.17M | 2.22M | 1.77M | 7.24M | 5.24M | 5.25M | 3.44M | 2.43M | 2.01M | 0.68M | 1.62M | 3.34M | 2.01M | 0.93M | 3.98M | 4.40M | 3.43M | 2.20M | 5.40M | 4.63M | 3.79M | 2.69M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | 0.27M | | | 0.33M | 0.50M | 0.50M | | 0.30M | 0.40M | 0.19M | | 0.71M | 0.83M | 0.92M | | 1.10M | 1.20M | 1.28M | | | | 1.39M | 1.39M | 1.39M | 1.05M | 1.03M | 0.10M | 0.10M | | | | | | | | | | | | | | | | | | |
|
Receivables
|
-0.73M | | | -1.41M | | | | 8.53M | | 1.72M | 1.55M | 7.09M | 2.28M | 0.97M | 1.47M | 7.77M | 1.93M | 1.41M | 1.92M | 8.88M | 3.32M | 2.36M | 2.43M | 11.29M | 3.37M | 2.89M | 2.47M | 11.41M | 3.85M | 2.51M | 2.85M | 14.84M | 13.20M | 2.94M | 10.41M | 11.24M | 4.75M | 13.08M | 10.95M | 10.83M | 10.17M | 8.40M | 2.22M | 8.18M | 3.48M | 8.22M | 3.25M | 1.87M | 7.34M | 5.24M | 5.25M | 3.44M | 2.43M | 2.01M | 0.68M | 1.62M | 3.34M | 2.01M | 0.93M | 3.98M | 4.40M | 3.43M | 2.20M | 5.40M | 4.63M | 3.79M | 2.69M |
|
Raw Materials
|
| | | 1.52M | 2.26M | 2.65M | | 2.59M | 3.29M | | | | | | | | | | | | | | | | | | | | | | | 3.31M | | | | 2.63M | 3.06M | 2.25M | 2.30M | 1.99M | 2.40M | 2.09M | 1.85M | 1.54M | 1.56M | 1.18M | 1.39M | 0.84M | 1.22M | 1.37M | 1.73M | 1.25M | 1.53M | 1.66M | 1.39M | 1.46M | 1.37M | 1.21M | 1.17M | 0.93M | 1.23M | 1.14M | 1.20M | 0.86M | 1.09M | 0.96M | 0.92M |
|
Work In Process
|
| | | 0.44M | 0.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.94M | | | | 3.39M | 3.44M | 2.96M | 3.04M | 3.05M | 3.13M | 3.06M | 3.12M | 3.11M | 3.17M | 3.02M | 2.81M | 2.65M | 2.98M | 2.82M | 2.78M | 2.49M | 2.63M | 2.50M | 2.77M | 2.51M | 2.63M | 2.55M | 2.69M | 2.51M | 2.50M | 2.52M | 2.56M | 2.44M | 2.60M | 2.54M | 2.60M |
|
Finished Goods
|
| | | 8.02M | 7.86M | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.89M | | | | 13.35M | 15.33M | 14.56M | 15.01M | 14.93M | 15.24M | 15.51M | 11.45M | 9.13M | 8.43M | 7.43M | 6.84M | 4.10M | 6.89M | 7.42M | 7.01M | 4.13M | 4.53M | 4.42M | 5.18M | 4.36M | 3.94M | 3.88M | 4.66M | 4.35M | 3.89M | 3.78M | 4.09M | 5.19M | 4.98M | 4.68M | 5.15M |
|
Inventory
|
0.23M | | | 9.64M | 10.12M | 9.42M | | 10.37M | 11.03M | 11.64M | 12.62M | 13.34M | 13.54M | 13.79M | 15.05M | 15.81M | 15.82M | 15.06M | 15.27M | 15.43M | 15.84M | 16.65M | 18.40M | 17.76M | 17.99M | 17.96M | 17.70M | 17.87M | 17.73M | 18.95M | 22.94M | 18.35M | 17.96M | 18.95M | 19.35M | 18.87M | 21.36M | 19.29M | 19.83M | 20.01M | 20.84M | 19.27M | 16.29M | 13.54M | 12.69M | 11.03M | 10.64M | 7.27M | 10.92M | 11.51M | 11.38M | 7.88M | 8.50M | 8.28M | 9.16M | 8.32M | 7.94M | 7.64M | 8.53M | 7.79M | 7.71M | 7.44M | 7.85M | 8.49M | 8.67M | 8.18M | 8.68M |
|
Current Deferred Tax Assets
|
| | | | | | | 0.75M | | 0.77M | 0.76M | 0.76M | 0.76M | 0.81M | 0.81M | 0.85M | 0.86M | 0.87M | 0.88M | 0.93M | 0.83M | 0.82M | 0.84M | 0.72M | 0.74M | 0.71M | 0.72M | 0.76M | 0.77M | 0.73M | 0.75M | 0.77M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.62M | | | 0.61M | | | | 0.58M | | 1.55M | 1.59M | 1.35M | 1.29M | 1.17M | 1.32M | 1.53M | 1.56M | 1.59M | 1.40M | 1.32M | 1.14M | 1.57M | 1.18M | 1.98M | 1.34M | 1.39M | 1.29M | 1.06M | 1.11M | 2.24M | 0.96M | 0.68M | 0.80M | 0.85M | 0.68M | 1.12M | 1.19M | 1.24M | 1.46M | 0.89M | 1.41M | 1.19M | 1.15M | 1.31M | 1.11M | 1.15M | 1.16M | 0.46M | 1.34M | 1.47M | 1.72M | 0.62M | 0.65M | 0.50M | 0.57M | 0.39M | 0.49M | 0.44M | 0.41M | 0.33M | 0.39M | 0.35M | 0.35M | 0.41M | 0.35M | 0.24M | 0.18M |
|
Current Assets
|
18.33M | | | 19.15M | | | | 21.43M | | 22.37M | 22.67M | 23.30M | 24.06M | 22.23M | 25.53M | 27.13M | 27.64M | 26.23M | 27.89M | 28.17M | 28.24M | 30.21M | 32.41M | 32.47M | 31.78M | 30.20M | 30.86M | 32.44M | 32.45M | 33.39M | 36.30M | 34.96M | 32.30M | 31.03M | 30.50M | 32.29M | 35.90M | 33.54M | 32.64M | 33.01M | 33.25M | 29.42M | 27.55M | 27.62M | 23.82M | 21.57M | 19.51M | 19.71M | 20.83M | 19.15M | 19.77M | 12.47M | 12.91M | 11.77M | 11.34M | 10.48M | 11.91M | 11.13M | 9.94M | 13.02M | 12.55M | 11.25M | 10.41M | 14.53M | 13.82M | 12.24M | 11.94M |
|
Buildings
|
3.18M | | | 3.18M | | | | 3.26M | | 3.29M | 3.29M | 3.33M | 3.33M | 3.33M | 3.33M | 3.36M | 3.36M | 3.36M | 3.50M | 3.36M | 3.36M | 3.36M | 3.36M | 3.36M | 3.36M | 3.36M | 3.36M | 3.36M | 3.36M | 3.38M | 3.38M | 3.38M | 3.38M | 3.39M | 3.39M | 3.37M | 3.37M | 3.37M | 3.37M | 3.37M | 3.37M | 3.37M | 3.37M | 3.37M | 3.37M | 3.37M | 3.37M | 3.32M | 3.32M | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
0.87M | | | 0.27M | | | | 1.60M | | 1.22M | 1.14M | 0.50M | 0.51M | 0.77M | 0.55M | 0.64M | 0.66M | 0.84M | 0.79M | 1.01M | 0.92M | 0.67M | 0.79M | 0.86M | 0.70M | 0.65M | 0.67M | 0.77M | 0.98M | 0.71M | 0.63M | 0.49M | 0.57M | 0.17M | 0.10M | 0.12M | 0.12M | 0.16M | 0.36M | 0.15M | 0.19M | 0.09M | 0.10M | 0.07M | 0.11M | 0.08M | 0.07M | 0.07M | 0.07M | 0.07M | 0.14M | 0.22M | 0.26M | 0.13M | 0.15M | 0.11M | 0.16M | 0.20M | 0.04M | 0.11M | 0.27M | 0.32M | 0.17M | 0.20M | 0.22M | 0.24M | 0.12M |
|
Land & Improvements
|
0.25M | | | 0.25M | | | | 0.25M | | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
10.28M | | | 9.53M | | | | 9.66M | | 9.42M | 8.99M | 8.84M | 8.77M | 8.58M | 8.50M | 8.70M | 8.59M | 8.55M | 8.58M | 8.68M | 8.57M | 8.31M | 8.01M | 7.76M | 7.31M | 6.92M | 6.71M | 6.55M | 6.41M | 5.76M | 5.52M | 5.31M | 5.23M | 5.12M | 4.96M | 4.56M | 4.20M | 3.98M | 3.98M | 3.81M | 3.60M | 3.37M | 2.86M | 2.53M | 2.26M | 2.16M | 2.01M | 1.80M | 1.84M | 1.32M | 1.27M | 1.14M | 1.08M | 1.04M | 0.97M | 0.92M | 0.90M | 0.86M | 0.85M | 0.86M | 0.96M | 5.08M | 5.04M | 4.91M | 4.76M | 4.63M | 4.50M |
|
Goodwill
|
0.99M | | | 0.99M | | | | 0.04M | | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M | 1.47M | 1.47M | 1.47M | 1.47M | 1.47M | 1.47M | 1.47M | 1.47M | 1.47M | 1.47M | 1.47M | 1.47M | 1.47M | 1.47M | 1.47M | 1.47M | 1.47M | 1.47M | 1.47M | 1.47M | 1.47M | | | 1.47M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
0.99M | | | 0.99M | | | | 1.78M | | 1.55M | 1.72M | 1.47M | 1.30M | 1.35M | 1.61M | 1.92M | 1.91M | 2.04M | 1.94M | 2.22M | 2.38M | 2.74M | 2.64M | 2.82M | 2.76M | 2.82M | 2.99M | 2.81M | 2.86M | 3.17M | 3.18M | 3.64M | 3.54M | 3.77M | 3.91M | 3.14M | 3.43M | 3.22M | 3.44M | 1.94M | 2.86M | 2.44M | 1.55M | 1.17M | 0.76M | 0.53M | 0.44M | 0.04M | 0.88M | 4.02M | 3.85M | 3.67M | 4.28M | 4.32M | 4.00M | 3.88M | 3.76M | 3.63M | 3.49M | 3.36M | 3.24M | 5.30M | 5.17M | 6.14M | 6.01M | 5.87M | 5.73M |
|
Long-Term Deferred Tax
|
0.70M | | | 0.71M | | | | 0.36M | | 0.32M | 0.45M | 0.96M | 0.02M | 0.07M | 0.13M | 1.38M | 0.54M | 0.63M | 0.54M | 1.25M | 0.55M | 0.75M | 0.86M | 1.73M | 0.97M | 1.04M | 0.91M | 1.75M | 1.03M | 1.12M | 1.17M | 1.70M | 1.61M | 1.87M | 2.02M | 1.10M | 1.37M | 1.22M | 1.43M | 0.14M | 0.14M | 0.14M | 0.14M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
1.66M | | | 1.71M | | | | 0.32M | | 0.15M | 0.18M | 0.20M | 0.21M | 0.22M | 0.24M | 0.22M | 0.20M | 0.23M | 0.21M | 0.23M | 0.18M | 0.36M | 0.16M | 0.17M | 0.17M | 0.18M | 0.47M | 0.24M | 0.25M | 0.50M | 0.47M | 0.47M | 0.46M | 0.43M | 0.41M | 0.56M | 0.58M | 0.53M | 0.54M | 3.50M | 0.25M | 0.17M | 1.30M | 3.40M | 0.88M | 0.79M | 0.75M | 9.38M | 0.20M | 0.09M | 0.08M | 0.14M | | | | 2.80M | | | | | | 2.19M | 2.19M | 2.19M | 2.19M | 2.19M | 2.19M |
|
Non-Current Assets
|
11.95M | | | 11.25M | | | | 1.78M | | 1.55M | 1.72M | 1.47M | 1.30M | 1.35M | 1.61M | 1.92M | 1.91M | 2.04M | 1.94M | 2.22M | 2.38M | 2.74M | 2.64M | 2.82M | 2.76M | 2.82M | 2.99M | 2.81M | 2.86M | 3.17M | 3.18M | 3.64M | 3.54M | 3.77M | 3.91M | 3.14M | 3.43M | 3.22M | 3.44M | 1.94M | 2.86M | 2.44M | 1.55M | 1.17M | 0.76M | 0.53M | 0.44M | 0.04M | 0.88M | 4.02M | 3.85M | 3.67M | 4.28M | 4.32M | 4.00M | 3.88M | 3.76M | 3.63M | 3.49M | 3.36M | 3.24M | 5.30M | 5.17M | 6.14M | 6.01M | 5.87M | 5.73M |
|
Assets
|
30.28M | 30.18M | 29.33M | 30.40M | | 30.93M | 31.10M | 32.86M | 34.96M | 33.34M | 33.38M | 33.62M | 34.13M | 32.16M | 35.64M | 37.75M | 38.14M | 36.82M | 38.42M | 30.39M | 39.19M | 41.26M | 43.06M | 43.05M | 41.85M | 39.95M | 40.56M | 41.80M | 41.72M | 42.33M | 45.00M | 43.91M | 39.98M | 39.92M | 39.36M | 39.98M | 43.53M | 40.74M | 40.06M | 38.76M | 39.71M | 35.23M | 31.97M | 31.32M | 26.84M | 24.26M | 21.95M | 21.55M | 23.55M | 24.48M | 24.88M | 17.28M | 18.26M | 17.13M | 16.31M | 15.28M | 16.56M | 15.63M | 14.27M | 17.25M | 16.75M | 21.62M | 20.62M | 25.58M | 24.59M | 22.74M | 22.17M |
|
Accounts Payables
|
3.71M | | | 0.05M | | | | 4.31M | | 5.09M | 4.56M | 6.36M | 5.69M | 4.99M | 4.56M | 5.71M | 5.20M | 5.20M | 5.00M | 10.77M | 5.77M | 6.28M | 5.58M | 4.47M | 4.77M | 5.22M | 5.12M | 4.27M | 5.08M | 4.70M | 7.42M | 5.86M | 6.09M | 4.93M | 6.10M | 5.41M | 7.20M | 6.27M | 5.93M | 6.68M | 8.68M | 8.68M | 8.03M | 7.02M | 6.25M | 5.56M | 6.14M | 3.30M | 6.12M | 5.55M | 4.55M | 2.13M | 2.35M | 2.02M | 2.08M | 1.31M | 1.28M | 0.98M | 1.40M | 0.92M | 0.96M | 0.85M | 1.57M | 1.54M | 1.87M | 1.43M | 1.75M |
|
Notes Payables
|
1.10M | | | 0.74M | | | | 1.41M | 0.61M | 1.42M | 1.42M | 1.42M | 1.21M | 1.24M | 1.12M | 1.12M | 1.03M | 0.45M | 0.34M | 0.70M | 0.43M | 0.82M | 1.04M | 1.43M | 1.09M | 0.57M | 0.96M | 1.48M | 0.73M | 1.55M | 1.75M | 1.71M | 6.62M | 6.66M | 7.45M | 0.94M | 5.34M | 0.90M | 4.87M | 4.43M | 4.41M | 4.22M | 3.79M | 3.45M | 3.20M | 2.75M | 2.47M | 2.16M | 3.69M | 2.26M | 3.78M | 1.19M | 0.23M | 0.24M | 0.27M | 0.29M | 0.54M | 1.30M | 1.32M | 1.34M | 0.34M | 0.34M | 0.34M | 0.61M | 0.58M | 0.56M | 0.34M |
|
Dividends payables
|
| | | | | | | -0.31M | | | -0.16M | 0.95M | 0.97M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
4.81M | | | 0.78M | | | | 5.40M | 0.61M | 6.52M | 5.83M | 8.74M | 7.87M | 6.23M | 5.68M | 6.83M | 6.23M | 5.65M | 5.35M | 11.48M | 6.20M | 7.10M | 6.62M | 5.90M | 5.86M | 5.79M | 6.08M | 5.75M | 5.82M | 6.25M | 9.17M | 7.57M | 12.71M | 11.59M | 13.55M | 6.36M | 12.54M | 7.17M | 10.79M | 11.11M | 13.09M | 12.90M | 11.82M | 10.47M | 9.45M | 8.31M | 8.60M | 5.46M | 9.81M | 7.81M | 8.33M | 3.33M | 2.58M | 2.26M | 2.34M | 1.60M | 1.82M | 2.29M | 2.72M | 2.26M | 1.31M | 1.19M | 1.91M | 2.14M | 2.46M | 2.00M | 2.09M |
|
Accumulated Expenses
|
2.01M | | | 0.59M | | | | 3.03M | | 2.79M | 2.57M | 2.08M | 2.55M | 2.22M | 2.30M | 3.00M | 3.18M | 2.77M | 2.71M | -0.30M | 3.05M | 2.50M | 2.47M | 2.49M | 2.38M | 1.97M | 2.46M | 2.94M | 2.54M | 2.73M | 2.97M | 3.13M | 2.44M | 2.55M | 2.93M | 2.05M | 2.44M | 2.02M | 2.12M | 1.87M | 1.65M | 1.29M | 1.06M | 1.21M | 1.19M | 0.90M | 1.26M | 0.65M | 1.12M | 1.25M | 1.55M | 0.65M | 0.48M | 0.53M | 0.89M | 2.48M | 1.38M | 1.01M | 1.23M | 0.73M | 0.71M | 0.78M | 0.53M | 0.81M | 0.85M | 0.58M | 0.72M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | | | | 1.30M | | | | 0.30M | 0.30M | 0.30M | 0.30M |
|
Short term Debt
|
7.93M | | | 7.60M | | | | 8.23M | | 6.09M | 7.61M | 7.30M | 6.69M | 6.39M | 5.41M | 6.25M | 6.32M | 5.88M | 7.93M | 8.77M | 6.88M | 8.80M | 11.65M | 12.16M | 11.20M | 10.07M | 10.25M | 10.95M | 11.28M | 11.84M | 10.36M | 11.26M | 9.49M | 9.55M | 8.57M | 13.78M | 15.93M | 15.48M | 14.62M | 16.58M | 15.35M | 12.43M | 12.56M | 14.52M | 10.11M | 8.48M | 5.61M | 5.34M | 6.75M | 2.88M | 3.26M | 5.00M | 5.16M | 4.80M | 4.00M | 2.88M | 4.28M | 4.29M | 3.37M | 4.99M | 5.56M | 4.79M | 4.06M | 6.58M | 5.60M | 4.75M | 4.58M |
|
Current Leases
|
| | | | | | | 0.01M | | 0.01M | 0.00M | 0.00M | 0.00M | | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.02M | 0.01M | 0.01M | 731.00 | | | | 1.30M | 1.15M | 0.84M | 0.66M | 0.40M | 0.34M | 0.31M | 0.04M | 0.63M | 0.64M | 0.87M | 0.67M | 0.50M | 0.50M | 0.51M | 0.52M | 0.52M | 0.52M | 0.51M | 0.52M | 0.53M | 0.54M | 0.55M | 0.48M | 0.54M | 0.53M | 0.56M |
|
Current Taxes
|
| | | | | | | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.80M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
16.74M | | | 16.73M | | | | 17.95M | | 16.70M | 17.66M | 17.69M | 17.74M | 16.48M | 14.57M | 16.96M | 16.09M | 14.68M | 16.18M | 16.43M | 16.51M | 18.78M | 21.13M | 20.93M | 19.81M | 18.45M | 19.37M | 20.20M | 20.20M | 21.03M | 24.97M | 23.88M | 25.75M | 24.79M | 25.59M | 22.66M | 30.92M | 24.69M | 28.14M | 30.21M | 32.06M | 28.81M | 27.61M | 27.52M | 21.46M | 18.60M | 17.60M | 18.79M | 19.57M | 15.25M | 16.69M | 10.37M | 8.72M | 8.07M | 8.29M | 7.48M | 9.29M | 8.63M | 8.37M | 10.14M | 8.25M | 7.45M | 7.80M | 11.40M | 10.84M | 8.20M | 8.24M |
|
Capital Leases
|
| | | | | | | 0.00M | | | | 426.00 | | | | | | 0.13M | 0.12M | 0.11M | 0.10M | 0.09M | 0.09M | 0.09M | 0.08M | 0.07M | 0.05M | 0.05M | 0.03M | 0.02M | 0.01M | 0.00M | 730.00 | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
3.94M | | | 3.11M | | | | 2.61M | | 3.87M | 3.83M | 4.17M | 3.80M | 3.62M | 7.98M | 7.98M | 9.00M | 9.05M | 8.97M | 9.06M | 9.00M | 8.92M | 8.84M | 8.78M | 8.71M | 8.39M | 8.34M | 8.30M | 8.37M | 9.15M | 7.33M | 7.24M | 2.20M | 2.17M | 2.15M | 6.88M | 2.16M | 6.11M | 2.26M | 2.30M | 3.08M | 3.22M | 1.04M | 1.06M | 1.32M | 1.69M | 1.45M | | | | | | 1.21M | 1.23M | 1.25M | 1.27M | | | | 0.53M | 0.51M | 0.49M | 0.47M | | | | 0.36M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39M | 0.35M | 0.30M | 0.30M | 0.29M | 0.25M | 0.21M | 0.20M | 0.15M | 0.13M | 0.10M | 0.07M | 0.26M | 0.21M | 30.19M | | | 20.22M | 18.83M | 19.72M | 18.22M | 19.59M | 13.23M | 14.20M | 13.41M | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | | | | | | | | | | | |
|
Minority Interest
|
0.00M | | | 0.02M | | | | -0.00M | | -0.06M | -0.08M | -0.11M | -0.08M | -0.10M | -0.10M | -0.16M | -0.17M | -0.17M | -0.16M | 0.11M | 0.07M | 0.02M | -0.02M | -0.07M | 0.15M | 0.02M | 0.06M | -0.20M | -0.62M | -1.05M | -0.68M | -0.74M | -0.75M | -0.82M | -0.83M | -0.92M | -0.93M | -0.97M | -0.96M | -1.07M | -1.13M | -1.65M | -0.85M | -0.86M | -0.71M | -0.64M | -0.72M | 1.53M | -0.68M | 0.02M | 0.01M | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81M | | | 1.07M | 0.66M | 0.30M | 0.31M | 0.27M | 4.67M | 0.12M | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | | | | | | 0.21M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.48M | 2.13M | 1.30M | 1.05M | 0.67M | 0.46M | 0.36M | 0.04M | 0.16M | 2.98M | 2.89M | 2.86M | 3.78M | 3.63M | 3.50M | 3.36M | 3.24M | 3.11M | 2.98M | 2.84M | 2.71M | 2.56M | 2.42M | 3.47M | 3.28M | 3.19M | 3.60M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | 0.68M | 0.72M | 0.84M | 0.70M | 0.68M | 0.82M | 0.78M | 0.64M | 0.54M | 0.53M | 0.57M | 0.51M | 0.52M | 0.71M | 0.90M | 0.94M | 0.89M | 0.82M | 0.80M | 0.79M | | | | | | 0.10M | | | 0.21M | 0.18M | 0.16M | 852.00 | | 0.04M | | | | | | | | 1.30M | 1.30M | | 1.30M | | | | | | | | |
|
Total Non-Current Liabilities
|
5.82M | | | 4.88M | | | | 3.13M | | 4.14M | 4.06M | 4.17M | 4.05M | 3.86M | 8.80M | 8.70M | 9.84M | 9.75M | 9.64M | 9.87M | 9.78M | 9.56M | 9.39M | 9.31M | 9.28M | 8.89M | 8.87M | 9.02M | 9.28M | 10.10M | 8.23M | 8.06M | 3.00M | 2.97M | 2.15M | 6.88M | 2.16M | 6.11M | 2.26M | 2.30M | 3.00M | 2.82M | 2.57M | 2.67M | 2.83M | 2.90M | 2.61M | 0.04M | 0.16M | 2.98M | 2.89M | 2.86M | 5.48M | 5.34M | 5.21M | 5.06M | 3.24M | 3.11M | 2.98M | 3.38M | 3.22M | 3.06M | 2.89M | 3.47M | 3.28M | 3.19M | 3.39M |
|
Total Liabilities
|
| | | 21.62M | | | | 1.43M | | 20.77M | 21.63M | 1.49M | 21.70M | 20.24M | 23.27M | 1.39M | 25.76M | 24.26M | 25.66M | 1.80M | 26.29M | 28.34M | 30.49M | 2.14M | 29.09M | 27.34M | 28.24M | 2.77M | 28.86M | 30.08M | 32.52M | 1.96M | 26.92M | 26.94M | 26.92M | 2.06M | 32.15M | 29.83M | 29.44M | 32.51M | 35.14M | 32.04M | 30.18M | 30.19M | 24.29M | 21.50M | 19.50M | 19.65M | 19.05M | 18.22M | 19.59M | 13.23M | 14.20M | 13.41M | 13.50M | 12.54M | 12.53M | 11.74M | 11.35M | 13.52M | 11.47M | 10.51M | 10.69M | 14.88M | 14.12M | 11.38M | 11.63M |
|
Total Debt
|
11.88M | | | 10.71M | | | | 10.84M | | 9.97M | 11.43M | 11.47M | 10.49M | 10.02M | 13.39M | 14.24M | 15.33M | 14.93M | 16.89M | 17.83M | 15.88M | 17.71M | 20.50M | 20.94M | 19.91M | 18.46M | 18.59M | 19.25M | 19.65M | 20.99M | 17.70M | 18.50M | 11.69M | 11.72M | 10.72M | 20.66M | 18.08M | 21.59M | 16.87M | 18.88M | 18.43M | 15.65M | 13.60M | 15.58M | 11.42M | 10.17M | 7.06M | 5.34M | 6.75M | 2.88M | 3.26M | 5.00M | 6.37M | 6.03M | 5.25M | 4.14M | 4.28M | 4.29M | 3.37M | 5.52M | 6.07M | 5.28M | 4.53M | 6.58M | 5.60M | 4.75M | 4.94M |
|
Common Equity
|
| | | 8.78M | | | | 11.78M | | 12.56M | 11.74M | 11.76M | 12.43M | 11.92M | 12.37M | 12.08M | 12.38M | 12.56M | 12.76M | 12.76M | 12.90M | 12.92M | 12.58M | 12.81M | 12.76M | 12.61M | 12.32M | 12.59M | 12.86M | 12.25M | 12.48M | 11.98M | 13.06M | 12.98M | 12.45M | -5.37M | 11.38M | 10.91M | 10.62M | 6.26M | 5.70M | 3.19M | 2.64M | 1.98M | 3.27M | 3.40M | 2.45M | 1.91M | 4.50M | 6.26M | 5.30M | 4.05M | 4.06M | 3.72M | 2.81M | 2.75M | 4.04M | 3.89M | 2.93M | 3.73M | 5.28M | 11.12M | 9.93M | 10.70M | 10.48M | 11.35M | 10.54M |
|
Shareholder's Equity
|
7.71M | | | | | | | 11.78M | | 12.56M | 11.74M | 11.76M | 12.43M | 11.92M | 12.37M | 12.08M | 12.38M | 12.56M | 12.76M | 12.76M | 12.90M | 12.92M | 12.58M | 12.81M | 12.76M | 12.61M | 12.32M | 12.59M | 12.86M | 12.25M | 12.48M | 11.98M | 13.06M | 12.98M | 12.45M | -5.37M | 11.38M | 10.91M | 10.62M | 6.26M | 5.70M | 3.19M | 2.64M | 1.98M | 3.27M | 3.40M | 2.45M | 1.91M | 4.50M | 6.26M | 5.30M | 4.05M | 4.06M | 3.72M | 2.81M | 2.75M | 4.04M | 3.89M | 2.93M | 3.73M | 5.28M | 11.12M | 9.93M | 10.70M | 10.48M | 11.35M | 10.54M |
|
Liabilities and Shareholders Equity
|
30.28M | 30.18M | 29.33M | 30.40M | | 30.93M | 31.10M | 32.86M | 34.96M | 33.34M | 33.38M | 33.62M | 34.13M | 32.16M | 35.64M | 37.75M | 38.14M | 36.82M | 38.42M | 30.39M | 39.19M | 41.26M | 43.06M | 43.05M | 41.85M | 39.95M | 40.56M | 41.80M | 41.72M | 42.33M | 45.00M | 43.91M | 39.98M | 39.92M | 39.36M | 39.98M | 43.53M | 40.74M | 40.06M | 38.76M | 39.71M | 35.23M | 31.97M | 31.32M | 26.84M | 24.26M | 21.95M | 21.55M | 23.55M | 24.48M | 24.88M | 17.28M | 18.26M | 17.13M | 16.31M | 15.28M | 16.56M | 15.63M | 14.27M | 17.25M | 16.75M | 21.62M | 20.62M | 25.58M | 24.59M | 22.74M | 22.17M |
|
Treasury Shares
|
| | | | | | | 0.07M | | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | | 0.07M | 0.08M | 0.08M | | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.04M | 0.08M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | -0.04M | 0.04M | 0.04M | 0.04M | -0.00M | -0.00M | -0.00M | -0.00M | 0.00M | -0.00M | -0.00M | 0.00M |
|
Retained Earnings
|
-3.12M | | | -2.21M | | | | -1.59M | | -1.20M | -1.92M | -2.29M | -2.13M | -2.58M | -2.20M | -2.17M | -2.20M | -2.00M | -2.05M | -2.25M | -2.44M | -2.25M | -2.81M | -2.90M | -3.29M | -3.36M | -3.91M | -4.08M | -4.14M | -4.68M | -4.92M | -5.59M | -5.28M | -4.84M | -5.10M | -5.37M | -4.93M | -5.71M | -5.48M | -6.05M | -5.81M | -6.60M | -8.55M | -9.99M | -10.63M | -12.16M | -13.11M | -14.38M | -14.80M | -13.02M | -13.65M | -22.66M | -22.68M | -23.07M | -24.04M | -24.12M | -23.72M | -23.88M | -24.84M | -24.36M | -24.93M | -25.35M | -26.54M | -25.86M | -26.27M | -26.46M | -27.27M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.16M | 3.47M | 3.13M | 2.75M | 2.85M | 2.95M | 3.05M | 3.15M | 3.25M | 3.35M | 1.82M | 1.85M | | | | | 0.78M | 0.82M | 0.83M | 0.86M | 0.89M | 0.92M | 0.95M |