|
Accumulated Depreciation
|
| | | | 1.85M | 2.06M | 2.32M | 2.51M | 2.84M | 3.25M | 3.82M | 4.47M | 5.21M | 5.93M | 6.80M | 7.61M | 8.60M | 9.72M | 10.81M | 11.95M | 12.74M | 13.91M | 15.05M | 16.15M |
|
Cash & Equivalents
|
46.64M | 0.72M | 0.58M | 0.32M | 24.62M | 469.40M | 157.00M | 107.46M | 66.81M | 62.50M | 83.05M | 117.89M | 67.42M | 31.86M | 34.68M | 40.55M | 38.55M | 29.61M | 23.62M | 30.46M | 28.86M | 21.21M | 21.74M | 45.69M |
|
Receivables - Net
|
25.00 | | | | 0.14M | 0.24M | 1.54M | 1.21M | 2.34M | 0.21M | 0.35M | 3.39M | 2.89M | 2.44M | 0.87M | 0.77M | 0.63M | 0.98M | 0.84M | 0.57M | 1.19M | 0.78M | 3.90M | 1.95M |
|
Receivables - Other
|
| | | | 0.63M | 0.63M | 1.77M | 3.78M | 4.07M | 4.99M | 5.95M | 3.96M | 0.25M | 0.42M | 0.11M | 0.11M | 0.14M | 0.11M | | | 0.09M | 0.09M | 0.58M | 0.83M |
|
Receivables
|
25.00 | | | | 0.77M | 0.87M | 3.31M | 4.99M | 6.41M | 5.21M | 6.30M | 7.35M | 3.13M | 2.87M | 0.98M | 0.88M | 0.77M | 1.09M | 0.84M | 0.57M | 1.27M | 0.86M | 4.48M | 2.77M |
|
Raw Materials
|
| | | | 0.59M | 0.93M | 1.06M | 2.94M | 1.67M | 1.58M | 1.79M | 1.31M | 2.74M | 2.75M | 2.57M | 2.36M | 2.18M | 1.58M | 2.11M | 1.42M | 1.55M | 1.75M | 2.18M | 3.11M |
|
Work In Process
|
| | | | 0.07M | 0.16M | 0.12M | 0.12M | 0.12M | | | 0.12M | 0.04M | 0.06M | 0.07M | 0.06M | 0.14M | 0.06M | 0.04M | 0.14M | 0.09M | 0.72M | 0.66M | 0.75M |
|
Finished Goods
|
| | | | 0.56M | 0.44M | 0.57M | 0.28M | 0.28M | 0.35M | 0.06M | 0.09M | 0.17M | 0.20M | 0.15M | 0.28M | 0.06M | 0.52M | 0.85M | 0.57M | 0.71M | 1.41M | 0.82M | 1.09M |
|
Inventory
|
| | | | 1.22M | 1.53M | 1.75M | 3.34M | 2.06M | 1.93M | 1.85M | 1.51M | 2.95M | 3.01M | 2.79M | 2.69M | 2.37M | 2.16M | 3.00M | 2.12M | 2.35M | 3.88M | 3.66M | 4.95M |
|
Prepaid Assets
|
25.00 | 0.11M | 0.08M | 0.06M | 4.97M | 2.04M | 6.81M | 8.46M | 9.07M | 8.67M | 12.30M | 9.69M | 5.47M | 4.68M | 5.83M | 5.62M | 5.20M | 4.88M | 8.35M | 7.75M | 7.76M | 6.13M | 10.91M | 10.65M |
|
Current Deferred Tax Assets
|
| | | | 3.04M | | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
25.00 | 0.82M | 0.65M | 0.39M | 30.95M | 526.69M | 512.62M | 490.68M | 458.48M | 425.29M | 393.43M | 365.40M | 335.12M | 298.54M | 270.69M | 242.77M | 229.22M | 197.35M | 172.38M | 145.27M | 123.30M | 91.78M | 68.32M | 66.43M |
|
Property, Plant & Equipment (Net)
|
| | | | 1.61M | 2.28M | 2.51M | 3.75M | 5.14M | 7.28M | 8.52M | 9.38M | 9.72M | 10.69M | 11.19M | 11.20M | 12.11M | 12.55M | 12.15M | 11.39M | 10.33M | 12.34M | 12.75M | 12.27M |
|
Long-Term Investments
|
| | | | 243.13M | | | | | | | | | | | | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M |
|
Intangibles
|
| | | | | | | | 4.42M | 4.20M | 3.98M | 3.75M | 3.52M | 3.30M | 3.08M | 2.85M | 2.62M | 2.40M | 2.17M | 1.95M | 1.73M | 1.50M | 1.27M | 1.05M |
|
Goodwill & Intangibles
|
| | | | | | | | 4.42M | 4.20M | 3.98M | 3.75M | 3.52M | 3.30M | 3.08M | 2.85M | 2.62M | 2.40M | 2.17M | 1.95M | 1.73M | 1.50M | 1.27M | 1.05M |
|
Long-Term Deferred Tax
|
210.00 | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.11M | | | | 0.06M | 0.36M | 0.36M | 0.85M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.87M | 1.07M | 6.13M | 6.06M | 5.82M | 5.82M | 8.31M | 6.01M | 6.81M | 7.01M |
|
Non-Current Assets
|
0.11M | 243.19M | 243.24M | 243.12M | 1.68M | 8.78M | 8.65M | 15.59M | 20.70M | 21.92M | 22.22M | 22.13M | 21.51M | 21.51M | 21.03M | 22.89M | 28.16M | 27.46M | 25.73M | 23.87M | 24.19M | 22.77M | 22.83M | 26.36M |
|
Assets
|
0.11M | 244.01M | 243.89M | 243.51M | 32.63M | 535.47M | 521.27M | 506.27M | 479.19M | 447.21M | 415.65M | 387.52M | 356.63M | 320.05M | 291.73M | 265.66M | 257.38M | 224.81M | 198.11M | 169.14M | 147.49M | 114.55M | 91.15M | 92.80M |
|
Accounts Payables
|
| | | | 2.07M | 2.58M | 3.26M | 5.16M | 4.39M | 6.64M | 4.50M | 5.88M | 5.18M | 3.86M | 6.00M | 3.31M | 3.60M | 3.42M | 3.82M | 3.01M | 5.45M | 3.96M | 4.79M | 4.41M |
|
Notes Payables
|
0.08M | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.08M | | | | 2.07M | 2.58M | 3.26M | 5.16M | 4.39M | 6.64M | 4.50M | 5.88M | 5.18M | 3.86M | 6.00M | 3.31M | 3.60M | 3.42M | 3.82M | 3.01M | 5.45M | 3.96M | 4.79M | 4.41M |
|
Accumulated Expenses
|
0.00M | 0.25M | 0.21M | 0.12M | 2.61M | 1.84M | 6.98M | 3.99M | 4.11M | 2.67M | 2.68M | 4.04M | 9.06M | 3.86M | 3.52M | 4.86M | 6.04M | 2.64M | 3.04M | 4.63M | 5.78M | 4.71M | 5.81M | 9.79M |
|
Other Accumulated Expenses
|
| | | | 0.28M | 0.28M | 0.31M | 0.52M | 0.73M | 0.23M | 0.22M | 0.15M | 0.19M | 0.19M | 0.24M | 0.44M | 2.52M | 4.41M | 19.05M | 18.13M | 19.17M | 16.01M | 13.35M | 1.55M |
|
Current Leases
|
| | | | | 1.29M | 1.34M | 2.82M | 2.87M | 2.93M | 2.92M | 2.80M | 2.67M | 2.54M | 2.46M | 3.35M | 3.59M | 3.68M | 3.78M | 3.38M | 3.04M | 2.63M | 1.82M | 1.54M |
|
Current Taxes
|
| 0.08M | 0.20M | 0.08M | 0.18M | 0.22M | 0.14M | 0.26M | 0.55M | 0.07M | 0.11M | 0.07M | 0.06M | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | 0.05M | 0.04M | | | | | | | | | | | | | | | 4.00M | 1.11M | 1.02M | 0.29M |
|
Total Current Liabilities
|
0.08M | 0.14M | 0.41M | | 5.67M | 6.36M | 12.79M | 14.82M | 14.30M | 13.59M | 12.49M | 16.46M | 21.83M | 13.86M | 14.54M | 14.73M | 18.40M | 16.59M | 32.63M | 33.62M | 39.16M | 31.90M | 105.72M | 20.87M |
|
Non-Current Debt
|
| | | | 0.35M | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | 4.85M | 4.53M | 8.19M | 7.46M | 6.70M | 6.00M | 5.40M | 4.79M | 4.17M | 3.53M | 4.50M | 3.77M | 2.81M | 1.82M | 1.31M | 0.72M | 0.17M | 0.00M | 4.58M |
|
Other Non-Current Liabilities
|
| 238.20M | 237.93M | 237.77M | 0.04M | 2.35M | 1.77M | 1.11M | 1.06M | 0.43M | 0.27M | 0.14M | 0.09M | 0.06M | 0.06M | 0.02M | 6.77M | 7.21M | 3.69M | 4.96M | 8.26M | 13.66M | 102.14M | 33.61M |
|
Total Non-Current Liabilities
|
| -237.39M | -236.96M | -237.03M | 5.67M | 11.21M | 17.32M | 23.01M | 21.75M | 20.29M | 18.49M | 21.86M | 26.62M | 18.02M | 18.08M | 19.23M | 22.17M | 19.40M | 34.45M | 34.92M | 39.88M | 32.08M | 107.19M | 25.97M |
|
Total Liabilities
|
0.08M | 0.81M | 0.97M | 0.74M | 5.72M | 13.55M | 19.09M | 24.12M | 22.81M | 20.72M | 18.76M | 22.00M | 26.71M | 18.09M | 18.14M | 19.25M | 28.94M | 26.61M | 38.15M | 39.88M | 48.14M | 45.74M | 209.33M | 59.58M |
|
Total Debt
|
| | | | 0.35M | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
48.60M | 5.00M | 5.00M | 5.00M | 26.91M | 521.92M | 502.18M | 482.15M | 456.38M | 426.49M | 396.89M | 365.53M | 329.93M | 301.96M | 273.59M | 246.41M | 228.44M | 198.20M | 159.96M | 129.26M | 99.35M | 68.81M | -118.18M | 33.22M |
|
Shareholder's Equity
|
48.60M | 5.00M | 5.00M | 5.00M | 26.91M | 521.92M | 502.18M | 482.15M | 456.38M | 426.49M | 396.89M | 365.53M | 329.93M | 301.96M | 273.59M | 246.41M | 228.44M | 198.20M | 159.96M | 129.26M | 99.35M | 68.81M | -118.18M | 33.22M |
|
Liabilities and Shareholders Equity
|
0.11M | 244.01M | 243.89M | 243.51M | 32.63M | 535.47M | 521.27M | 506.27M | 479.19M | 447.21M | 415.65M | 387.52M | 356.63M | 320.05M | 291.73M | 265.66M | 257.38M | 224.81M | 198.11M | 169.14M | 147.49M | 114.55M | 91.15M | 92.80M |
|
Retained Earnings
|
-0.00M | 1.23M | 0.95M | 0.80M | -61.08M | -80.54M | -104.61M | -131.22M | -162.96M | -196.12M | -231.10M | -267.60M | -310.27M | -345.44M | -381.40M | -414.63M | -459.60M | -494.93M | -538.32M | -575.72M | -611.86M | -646.73M | -839.47M | -731.98M |
|
Shares Outstanding
|
151.01M | 151.10M | 151.22M | 151.23M | 151.37M | 211.45M | 211.96M | 213.53M | 43.00M | 216.64M | 217.21M | 218.15M | 43.75M | 44.01M | 44.18M | 44.63M | 52.39M | 52.82M | 53.18M | 53.83M | 54.14M | 54.95M | 55.43M | 60.01M |