|
Cash & Equivalents
|
0.08M | 0.09M | 0.00M | 0.09M | 14.24M | 12.89M | 10.72M | 12.54M | 10.32M | 10.44M | | | | 9.91M | 8.54M | 25.57M | 13.60M | 43.11M | 26.12M | 55.15M | | 26.75M | 16.53M | 73.62M | 48.01M | 101.24M | | 59.68M | 55.92M | 62.00M | 42.41M | 34.41M | 51.09M | 69.50M | 52.42M | 34.91M | 86.52M | 69.20M | 62.51M | 74.20M | 51.35M | 45.33M | 88.24M | 86.71M | 103.15M | 71.62M | 90.28M | 61.38M |
|
Short-term Investments
|
| | | | | | | | | 6.37M | | | | 5.39M | 0.24M | 0.85M | 0.85M | 1.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.08M | 0.09M | 0.00M | 0.09M | 14.24M | 12.89M | 10.72M | 12.54M | 10.32M | 16.81M | | | | 15.31M | 8.79M | 26.42M | 14.45M | 44.61M | 26.12M | 55.15M | | 26.75M | 16.53M | 73.62M | 48.01M | 101.24M | | 59.68M | 55.92M | 62.00M | 42.41M | 34.41M | 51.09M | 69.50M | 52.42M | 34.91M | 86.52M | 69.20M | 62.51M | 74.20M | 51.35M | 45.33M | 88.24M | 86.71M | 103.15M | 71.62M | 90.28M | 61.38M |
|
Receivables - Net
|
| | | | | 0.22M | 0.06M | 0.04M | 0.33M | 0.92M | 0.94M | 0.83M | 1.33M | 1.02M | 0.84M | 2.29M | 1.50M | 3.88M | 3.66M | 3.80M | 4.13M | 1.39M | 1.31M | 5.09M | 7.32M | 7.11M | 6.51M | 6.33M | 13.24M | 15.36M | 23.54M | 20.39M | 28.58M | 25.63M | 18.88M | 20.90M | 15.51M | 26.52M | 36.73M | 31.32M | 27.42M | 49.62M | 30.11M | 50.14M | 50.00M | 99.41M | 109.73M | 137.67M |
|
Receivables - Other
|
| | | | | | | | | | | | | 0.97M | | 1.21M | 0.88M | 1.25M | 0.73M | 1.05M | 1.01M | 0.96M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | | 0.22M | 0.06M | 0.04M | 0.33M | 0.92M | 0.94M | 0.83M | 1.33M | 1.99M | 0.84M | 3.50M | 2.38M | 5.13M | 4.38M | 4.84M | 5.13M | 2.35M | 1.31M | 5.09M | 7.32M | 7.11M | 6.51M | 6.33M | 13.24M | 15.36M | 23.54M | 20.39M | 28.58M | 25.63M | 18.88M | 20.90M | 15.51M | 26.52M | 36.73M | 31.32M | 27.42M | 49.62M | 30.11M | 50.14M | 50.00M | 99.41M | 109.73M | 137.67M |
|
Raw Materials
|
| | | | | | | | | | | | | 5.02M | | 9.38M | 10.35M | 10.40M | 8.96M | 8.53M | | 14.02M | 13.80M | 15.90M | 23.47M | 29.72M | | | 32.04M | | 33.06M | 37.93M | 36.76M | 46.03M | 38.32M | 47.78M | 48.64M | 55.75M | 50.00M | 49.86M | 53.00M | 59.46M | 56.98M | 55.25M | 60.47M | 75.82M | 100.37M | 87.84M |
|
Work In Process
|
| | | | | | | | | | | | | | | | 0.80M | 1.27M | 1.27M | 1.11M | | | 0.87M | 4.67M | 13.96M | 17.14M | | | 30.29M | | 49.16M | 57.26M | 58.97M | 45.14M | 51.14M | 47.52M | 56.17M | 62.09M | 59.44M | 58.28M | 49.62M | 49.28M | 55.07M | 53.48M | 61.64M | 49.78M | 43.17M | 44.48M |
|
Finished Goods
|
| | | | | | | | | | | | | | | 3.77M | 2.27M | 0.97M | 2.21M | 2.61M | | 4.60M | 3.77M | 3.02M | 2.86M | 5.43M | | | 19.20M | | 17.48M | 18.93M | 29.00M | 47.97M | 56.62M | 67.62M | 58.47M | 46.15M | 52.34M | 54.98M | 70.29M | 68.99M | 67.76M | 63.07M | 48.12M | 46.59M | 47.92M | 64.35M |
|
Inventory
|
| | | 1.15M | 1.18M | 1.20M | 1.01M | 1.27M | 1.01M | 3.45M | | | | 5.02M | 5.31M | 13.15M | 13.42M | 12.63M | 12.44M | 12.25M | | 18.62M | 18.44M | 23.59M | 40.29M | 52.29M | | 69.75M | 81.54M | 94.15M | 99.70M | 114.12M | 124.72M | 139.15M | 146.08M | 162.91M | 163.28M | 163.98M | 161.78M | 163.12M | 172.91M | 177.73M | 179.81M | 171.80M | 170.24M | 172.19M | 191.46M | 196.67M |
|
Prepaid Assets
|
| | | 0.06M | 0.43M | 0.31M | 0.19M | 0.11M | 0.65M | 0.11M | | | | 0.31M | 0.75M | 2.41M | 2.08M | 1.23M | 2.70M | 2.43M | | 1.77M | 2.05M | 1.60M | 1.72M | 4.86M | | 3.79M | 3.05M | 5.80M | 5.70M | 5.86M | 4.34M | 5.52M | 5.40M | 5.37M | 5.09M | 4.38M | 5.22M | 5.11M | 5.33M | 3.74M | 5.52M | 9.54M | 8.03M | 8.59M | 8.09M | 6.93M |
|
Current Assets
|
| | | 1.29M | 15.84M | 14.62M | 11.98M | 13.95M | 12.31M | 21.29M | | | | 21.66M | 15.68M | 44.27M | 31.44M | 62.34M | 46.42M | 73.63M | | 44.53M | 38.33M | 103.89M | 97.32M | 165.49M | | 139.55M | 153.74M | 177.28M | 171.36M | 174.79M | 208.73M | 239.80M | 222.77M | 224.09M | 270.40M | 264.09M | 266.24M | 273.70M | 257.01M | 276.42M | 303.69M | 318.19M | 331.41M | 351.81M | 399.56M | 402.65M |
|
Property, Plant & Equipment (Net)
|
| | | 0.86M | 0.82M | 0.83M | 0.80M | 0.78M | 0.80M | 2.40M | | | | 2.00M | 1.88M | 28.63M | 29.76M | 30.47M | 30.62M | 30.34M | | 30.12M | 29.69M | 29.44M | 30.71M | 35.06M | | 39.62M | 41.59M | 44.18M | 46.49M | 48.39M | 50.94M | 53.22M | 54.95M | 56.95M | 58.26M | 57.37M | 56.31M | 54.81M | 53.84M | 55.32M | 54.33M | 53.69M | 54.71M | 57.71M | 57.50M | 69.51M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.11M | | 2.53M | 3.33M | 4.07M | 2.83M | 3.76M | 4.46M | 4.77M | 4.72M | 6.29M | 6.72M | 4.67M | 5.89M | 5.22M | 5.82M | 5.66M | 8.19M | 9.06M | 8.80M |
|
Goodwill
|
| | | | | | | | | | | | | | | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M |
|
Intangibles
|
| | | | | | | | | | | | | | | 6.08M | 6.08M | 6.08M | 6.08M | 6.08M | | 6.08M | 6.08M | 6.08M | 6.08M | 6.08M | | 6.08M | 5.01M | 6.08M | 6.08M | 6.08M | 5.01M | 5.01M | 5.01M | 5.01M | 5.01M | 5.01M | 5.01M | 5.01M | 5.22M | 5.23M | 5.53M | 5.57M | 0.46M | 0.45M | 0.53M | 0.49M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | 9.61M | 9.61M | 9.61M | 9.61M | 9.61M | | 9.61M | 9.61M | 9.61M | 9.61M | 9.61M | | 9.61M | 8.54M | 9.61M | 9.61M | 9.61M | 8.54M | 8.54M | 8.54M | 8.54M | 8.54M | 8.54M | 8.54M | 8.54M | 8.75M | 8.76M | 9.06M | 9.10M | 3.99M | 3.98M | 4.06M | 4.02M |
|
Long-Term Deferred Tax
|
| | | | | | | | | 31.56M | | | | 37.32M | | | | 36.56M | | | | 35.55M | | | | | | | | | | | | | | | | | | | | | | | 84.28M | 80.86M | 79.23M | 74.43M |
|
Other Non-Current Assets
|
| | | 0.34M | 0.34M | 0.43M | 0.43M | 0.45M | 0.45M | 0.03M | | | | 0.03M | 0.03M | 0.50M | 0.75M | 4.00M | 4.00M | 4.00M | | 4.00M | 2.77M | 2.83M | 2.84M | 3.47M | | 1.87M | 2.11M | 2.22M | 2.53M | 3.33M | 4.07M | 2.83M | 3.76M | 4.46M | 4.77M | 4.72M | 6.29M | 6.72M | 4.67M | 5.89M | 5.22M | 5.82M | 5.66M | 8.19M | 9.06M | 8.80M |
|
Non-Current Assets
|
| | | 0.77M | 0.35M | 0.44M | 0.44M | 0.83M | 0.71M | 0.03M | | | | 0.03M | 0.03M | 40.37M | 41.37M | -129.37M | 44.72M | 44.12M | | 44.35M | 39.79M | 39.39M | 40.46M | 45.04M | | 50.43M | 53.93M | 58.39M | 61.46M | 63.86M | 67.52M | 68.23M | 74.16M | 76.46M | 78.06M | 76.70M | 76.78M | 75.30M | 72.17M | 74.46M | 72.71M | 72.42M | 157.27M | 158.75M | 158.82M | 166.03M |
|
Assets
|
0.02M | 0.01M | 0.01M | 2.93M | 17.01M | 15.88M | 13.22M | 15.56M | 13.82M | 23.71M | 19.68M | 31.74M | 27.50M | -55.24M | 17.59M | 84.64M | 72.81M | -67.03M | 91.14M | 117.75M | 106.35M | 88.88M | 78.12M | 143.27M | 137.78M | 210.52M | 191.54M | 189.98M | 207.67M | 235.67M | 232.81M | 238.64M | 276.25M | 308.03M | 296.93M | 300.56M | 348.46M | 340.79M | 343.03M | 349.00M | 329.18M | 350.88M | 376.40M | 390.62M | 488.68M | 510.57M | 558.38M | 568.69M |
|
Accounts Payables
|
| | | 1.30M | 0.51M | 0.79M | 0.89M | 1.06M | 1.38M | 2.09M | | | | 2.56M | 3.90M | 4.67M | 9.16M | 5.92M | 5.72M | 3.10M | | 5.90M | 5.48M | 6.79M | 8.96M | 9.15M | | 7.98M | 11.07M | 12.15M | 6.17M | 17.28M | 12.43M | 14.12M | 11.39M | 25.20M | 13.23M | 12.96M | 12.08M | 10.85M | 15.66M | 17.19M | 14.18M | 16.02M | 20.22M | 20.61M | 29.77M | 24.02M |
|
Notes Payables
|
| | | 0.45M | | | | | | | | | | 20.00M | 6.67M | 6.67M | | 30.00M | | | | 30.00M | | | | | | 85.00M | 100.00M | 100.00M | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | 1.75M | 0.51M | 0.79M | 0.89M | 1.06M | 1.38M | 2.09M | | | | 22.56M | 10.57M | 11.34M | 9.16M | 35.92M | 5.72M | 3.10M | | 35.90M | 5.48M | 6.79M | 8.96M | 9.15M | | 92.98M | 111.07M | 112.15M | 6.17M | 17.28M | 12.43M | 14.12M | 11.39M | 25.20M | 13.23M | 12.96M | 12.08M | 10.85M | 15.66M | 17.19M | 14.18M | 16.02M | 20.22M | 20.61M | 29.77M | 24.02M |
|
Accumulated Expenses
|
| 0.01M | 0.01M | 0.54M | 0.51M | 0.20M | 0.50M | 0.75M | 0.68M | 1.97M | | | | 2.39M | 2.22M | 4.14M | 3.86M | 3.38M | 3.58M | 3.64M | | 3.55M | 2.51M | 2.97M | 4.76M | 4.42M | | 8.07M | 8.37M | 8.59M | 11.49M | 14.41M | 17.21M | 16.65M | 15.96M | 18.38M | 24.99M | 22.67M | 28.75M | 29.86M | 32.92M | 33.69M | 27.73M | 27.54M | 34.10M | 31.56M | 43.90M | 28.83M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | 0.02M | | 0.02M | 0.18M | 0.06M | | | | | | | | | | | 0.21M | | 1.15M | 1.88M | 0.98M | 3.09M | 3.03M | 2.11M | 1.80M | 2.04M | 2.20M | 2.61M | 2.37M | 2.38M | 2.29M | 3.31M | 2.00M | 2.05M | 17.49M | 2.56M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.34M |
|
Current Leases
|
| | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | | | | 0.02M | 0.02M | | | | | 0.03M | | 0.03M | 0.21M | 0.22M | 0.23M | 0.19M | | 0.28M | 0.37M | 0.32M | 0.39M | 0.50M | 0.59M | 0.65M | 0.58M | 0.72M | 0.91M | 0.96M | 0.98M | 0.98M | 1.04M | 1.09M | 1.14M | 1.19M | 1.22M | 1.19M | 1.13M | 1.30M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.83M | | 3.48M | 6.60M | 2.70M | 2.79M |
|
Current Deferred Revenue
|
| | | | | | | | | 0.15M | | | | 0.15M | 0.15M | 0.15M | 0.15M | 0.14M | 0.14M | 0.14M | | 0.14M | 0.14M | 0.14M | 1.20M | 0.14M | | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.18M | 1.12M | 1.13M | 0.14M | 0.14M | 0.14M | 0.14M | |
|
Total Current Liabilities
|
0.01M | 0.01M | 0.01M | 2.30M | 1.03M | 1.01M | 1.40M | 1.82M | 2.10M | 4.22M | | | | 11.22M | 12.96M | 15.65M | 13.34M | 9.44M | 9.44M | 6.92M | | 9.63M | 8.34M | 10.13M | 15.15M | 13.91M | | 16.47M | 19.95M | 21.21M | 18.19M | 32.34M | 30.38M | 31.57M | 28.07M | 44.44M | 39.27M | 36.73M | 41.95M | 41.84M | 49.81M | 53.10M | 44.20M | 44.90M | 55.54M | 53.50M | 74.94M | 56.49M |
|
Capital Leases
|
| | | 0.09M | 0.09M | 0.08M | 0.08M | 0.08M | 0.07M | 0.04M | | | | 0.02M | 0.02M | | | | | 0.13M | | 0.12M | 1.46M | 1.41M | 1.36M | 1.83M | | 2.86M | 4.33M | 6.42M | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | 3.77M | 4.79M | 14.25M | | | | 12.32M | 10.85M | 14.83M | 14.83M | 25.37M | 25.62M | 25.88M | | 26.44M | 40.89M | 67.47M | 67.84M | 81.21M | | 82.11M | 92.97M | 93.41M | 93.88M | 94.36M | 94.87M | 138.42M | 139.81M | 141.37M | 142.83M | 144.30M | 140.31M | 142.03M | 130.59M | 130.85M | 131.07M | 101.33M | 72.34M | 72.53M | 73.40M | 70.08M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | 2.83M | | | | 2.69M | 2.65M | 2.62M | 2.58M | 2.55M | 2.51M | 2.48M | | 2.40M | 2.37M | 2.33M | 2.30M | 2.23M | | 2.15M | 2.12M | 2.08M | 2.05M | 2.01M | 1.98M | 1.94M | 1.90M | 1.87M | 1.83M | 1.80M | 1.76M | 1.73M | 1.69M | 1.65M | 1.62M | 1.58M | 1.55M | 1.51M | 1.48M | 1.44M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.33M | | 7.50M | 7.40M | 7.46M | 7.28M | 10.87M | 10.64M | 10.70M | 10.47M | 10.22M | 9.97M | 9.78M | 9.49M | 9.18M | 8.87M | 8.56M | 8.30M | 9.30M | 9.40M |
|
Other Non-Current Liabilities
|
| | | 0.15M | 0.14M | 0.14M | 0.13M | 0.23M | 0.19M | 1.43M | | | | 0.12M | 1.79M | 0.09M | 0.12M | 0.11M | 0.31M | 0.35M | | 0.26M | 0.15M | 0.13M | 0.12M | 0.09M | | 0.07M | 0.05M | 0.77M | 0.79M | 0.62M | 0.40M | 0.39M | 0.37M | 0.36M | 0.35M | 0.34M | 0.45M | 0.43M | 0.42M | 0.41M | 0.39M | 0.38M | 0.36M | 0.00M | 0.00M | 0.09M |
|
Total Non-Current Liabilities
|
| | | 2.39M | 1.11M | 1.09M | 1.48M | 5.90M | 7.22M | 21.46M | | | | 28.02M | 26.56M | 56.86M | 59.70M | 67.58M | 67.80M | 65.65M | | 68.85M | 67.94M | 96.24M | 101.54M | 114.09M | | 118.53M | 119.37M | 122.39M | 120.43M | 135.24M | 134.68M | 180.71M | 182.16M | 199.81M | 196.14M | 194.79M | 195.82M | 197.12M | 193.56M | 196.76M | 187.74M | 158.35M | 139.30M | 137.15M | 160.05M | 137.41M |
|
Total Liabilities
|
| | | 2.54M | 1.26M | 1.23M | 1.62M | 6.13M | 7.42M | 22.89M | | | | 28.14M | 28.35M | 56.96M | 59.82M | 67.69M | 68.11M | 65.99M | | 69.11M | 68.08M | 96.37M | 101.66M | 114.19M | | 118.60M | 119.42M | 123.16M | 121.22M | 135.86M | 135.08M | 181.10M | 182.53M | 200.17M | 196.49M | 195.13M | 196.26M | 197.56M | 193.98M | 197.17M | 188.13M | 158.73M | 139.66M | 137.15M | 160.06M | 137.50M |
|
Total Debt
|
| | | | | | | 3.77M | 4.79M | 14.25M | | | | 12.32M | 10.85M | 14.83M | 14.83M | 25.37M | 25.62M | 25.88M | | 26.44M | 40.89M | 67.47M | 67.84M | 81.21M | | 82.11M | 92.97M | 93.41M | 93.88M | 94.36M | 94.87M | 138.42M | 139.81M | 141.37M | 142.83M | 144.30M | 140.31M | 142.03M | 130.59M | 130.85M | 131.07M | 101.33M | 72.34M | 72.53M | 73.40M | 72.43M |
|
Common Equity
|
| -0.00M | -0.00M | 0.39M | 15.75M | 14.66M | 11.61M | 9.42M | 6.40M | 0.82M | | | | -4.46M | -10.76M | 27.68M | 12.99M | 40.33M | 23.03M | 51.76M | 37.21M | 19.77M | 10.04M | 46.91M | 36.12M | 96.34M | 76.88M | 71.38M | 88.25M | 112.50M | 111.59M | 102.78M | 141.17M | 126.93M | 114.40M | 100.38M | 151.97M | 145.66M | 146.76M | 151.44M | 135.21M | 153.71M | 188.27M | 231.89M | 349.02M | 373.42M | 398.32M | 431.19M |
|
Shareholder's Equity
|
| -0.00M | -0.00M | 0.39M | 15.75M | 14.66M | 11.61M | 9.42M | 6.40M | 0.82M | | | | -4.46M | -10.76M | 27.68M | 12.99M | 40.33M | 23.03M | 51.76M | 37.21M | 19.77M | 10.04M | 46.91M | 36.12M | 96.34M | 76.88M | 71.38M | 88.25M | 112.50M | 111.59M | 102.78M | 141.17M | 126.93M | 114.40M | 100.38M | 151.97M | 145.66M | 146.76M | 151.44M | 135.21M | 153.71M | 188.27M | 231.89M | 349.02M | 373.42M | 398.32M | 431.19M |
|
Liabilities and Shareholders Equity
|
0.02M | 0.01M | 0.01M | 2.93M | 17.01M | 15.88M | 13.22M | 15.56M | 13.82M | 23.71M | 19.68M | 31.74M | 27.50M | -55.24M | 17.59M | 84.64M | 72.81M | -67.03M | 91.14M | 117.75M | 106.35M | 88.88M | 78.12M | 143.27M | 137.78M | 210.52M | 191.54M | 189.98M | 207.67M | 235.67M | 232.81M | 238.64M | 276.25M | 308.03M | 296.93M | 300.56M | 348.46M | 340.79M | 343.03M | 349.00M | 329.18M | 350.88M | 376.40M | 390.62M | 488.68M | 510.57M | 558.38M | 568.69M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.53M | | 0.69M | 4.47M | 4.53M | 4.73M | 4.74M | 4.13M | 13.53M | 4.88M | 4.82M | 4.88M | 12.50M | 5.89M | | | | 5.86M | 0.82M | 1.33M |
|
Retained Earnings
|
| 0.14M | 0.15M | -29.81M | -30.41M | -31.61M | -34.86M | -37.11M | -40.35M | -87.42M | | | | -106.93M | -113.47M | -122.51M | -137.71M | -150.69M | -168.52M | -183.26M | | -216.44M | -229.51M | -242.72M | -254.16M | -283.96M | | -321.06M | -340.47M | -358.85M | -377.80M | -395.50M | -412.11M | -437.12M | -450.89M | -465.78M | -478.02M | -484.81M | -491.18M | -488.61M | -506.26M | -488.45M | -456.39M | -420.48M | -308.58M | -281.68M | -247.46M | -211.03M |
|
Preferred Shares
|
| | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |