|
Cash & Equivalents
|
1.85M | 1.93M | 3.18M | 3.34M | 25.47M | 7.99M | 4.72M | 0.51M | 6.84M | 3.52M | 1.03M | 3.00M | 7.63M | 10.40M | 6.41M | 2.80M | 14.75M | 10.02M | 39.49M | 96.25M | 211.40M | 132.85M | 118.68M | 89.45M | 76.51M | 119.89M | 128.01M | 102.64M | 73.78M | 43.84M | 17.77M | 9.20M | 2.59M | 0.73M | 0.50M | 0.23M | 1.37M | 0.73M | 0.95M |
|
Short-term Investments
|
| | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | 71.69M | 79.63M | 101.77M | 103.37M | 29.35M | | | | | | | | | | | | | |
|
Cash & Current Investments
|
1.85M | 1.93M | 3.18M | 3.35M | 25.48M | 8.00M | 4.73M | 0.52M | 6.85M | 3.53M | 1.04M | 3.01M | 7.64M | 10.41M | 6.43M | 2.80M | 14.75M | 10.02M | 39.49M | 96.25M | 211.40M | 204.54M | 198.31M | 191.23M | 179.87M | 149.24M | 128.01M | 102.64M | 73.78M | 43.84M | 17.77M | 9.20M | 2.59M | 0.73M | 0.50M | 0.23M | 1.37M | 0.73M | 0.95M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | | | 0.61M | 0.86M | 1.03M | 0.05M | 0.53M | | 0.88M | 2.47M | 0.00M |
|
Receivables - Other
|
| | | 0.16M | 0.09M | 0.16M | 0.22M | 0.18M | 0.22M | 0.10M | 0.08M | 0.12M | 0.14M | 0.11M | 0.07M | 0.06M | 0.08M | 0.06M | 0.06M | 0.05M | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | | | 0.61M | 0.86M | 1.03M | 0.05M | 0.53M | | 0.88M | 2.47M | 0.00M |
|
Inventory
|
| | | | 0.10M | 0.08M | 0.08M | 0.17M | 0.13M | 0.08M | 0.07M | 0.08M | 0.16M | 0.21M | 0.48M | 1.23M | 1.83M | 2.49M | 2.87M | 1.53M | 2.11M | 2.66M | 1.22M | 1.26M | 1.68M | 1.92M | 2.10M | 2.28M | 2.38M | 2.35M | 1.94M | 1.73M | 0.47M | 0.12M | 0.47M | | | | |
|
Prepaid Assets
|
| | | 0.07M | 0.26M | 0.35M | 0.25M | 0.53M | 0.16M | 0.39M | 0.32M | 0.32M | 0.26M | 0.56M | 0.39M | 0.39M | 0.36M | 0.70M | 0.82M | 0.41M | 0.47M | 1.29M | 1.20M | 1.54M | 1.70M | 4.45M | 4.04M | 2.13M | 2.29M | 3.38M | 3.72M | 1.15M | 1.26M | 0.80M | 1.09M | 0.29M | 1.21M | 3.12M | 0.52M |
|
Current Assets
|
| | | 3.57M | 25.94M | 8.60M | 5.27M | 1.39M | 7.35M | 4.11M | 1.51M | 3.51M | 8.20M | 11.29M | 7.37M | 4.48M | 17.03M | 13.26M | 42.74M | 97.68M | 213.48M | 207.98M | 200.23M | 193.03M | 182.25M | 154.61M | 133.15M | 106.05M | 77.44M | 48.57M | 22.43M | 31.01M | 4.33M | 36.74M | 37.34M | 11.34M | 6.72M | 3.95M | 1.48M |
|
Construction in Progress
|
| | | | 0.77M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | 1.72M | 2.20M | 17.91M | 19.48M | 21.80M | 23.60M | 23.62M | 24.00M | 23.72M | 23.93M | 24.62M | 24.78M | 25.07M | 23.71M | 24.56M | 25.70M | 26.93M | 27.90M | 29.16M | 30.01M | 33.82M | 37.83M | 63.98M | 88.00M | 106.29M | 127.36M | 160.17M | 168.66M | 144.10M | 170.34M | 90.23M | 80.19M | 22.67M | 22.67M | 22.67M | 22.67M |
|
Intangibles
|
| | | 0.20M | 0.20M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.16M | 0.15M | 0.15M | 0.15M | 0.25M | 0.24M | 0.24M | 0.24M | 0.23M | 0.23M | 0.22M | 0.22M | 0.22M | 0.21M | 0.21M | 0.21M | 0.20M | 0.20M | 0.20M | 0.19M | | | | |
|
Goodwill & Intangibles
|
| | | 0.20M | 0.20M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.16M | 0.15M | 0.15M | 0.15M | 0.25M | 0.24M | 0.24M | 0.24M | 0.23M | 0.23M | 0.22M | 0.22M | 0.22M | 0.21M | 0.21M | 0.21M | 0.20M | 0.20M | 0.20M | 0.19M | | | | |
|
Other Non-Current Assets
|
| | | 0.02M | 0.02M | 0.02M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.08M | 0.08M | 0.08M | 0.05M | 0.03M | 0.03M | 0.04M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 21.66M | 1.00M | 0.00M | 0.00M | 10.82M | 4.15M | 0.10M | 0.01M |
|
Non-Current Assets
|
| | | 2.14M | 2.61M | 18.31M | 20.02M | 22.34M | 24.14M | 24.15M | 24.53M | 24.16M | 24.83M | 25.48M | 25.59M | 25.76M | 24.38M | 25.23M | 26.86M | 28.09M | 29.06M | 30.29M | 31.12M | 35.41M | 39.40M | 65.53M | 89.53M | 107.79M | 128.84M | 161.64M | 170.12M | 156.54M | 171.86M | 90.70M | 80.44M | 22.72M | 22.71M | 22.71M | 22.70M |
|
Assets
|
| | | 5.71M | 28.55M | 26.91M | 25.30M | 23.73M | 31.49M | 28.26M | 26.04M | 27.67M | 33.03M | 36.77M | 32.96M | 30.23M | 41.41M | 38.50M | 69.60M | 125.78M | 242.54M | 238.27M | 231.35M | 228.44M | 221.65M | 220.14M | 222.69M | 213.84M | 206.29M | 210.22M | 192.55M | 187.55M | 176.18M | 127.44M | 117.79M | 34.06M | 29.43M | 26.65M | 24.17M |
|
Accounts Payables
|
| | | 1.02M | 0.78M | 0.95M | 1.60M | 2.67M | 2.09M | 1.17M | 1.48M | 0.82M | 0.96M | 1.98M | 1.10M | 1.46M | 1.83M | 1.76M | 2.12M | 1.18M | 1.56M | 1.98M | 1.95M | 4.32M | 2.91M | 6.88M | 15.54M | 12.00M | 10.84M | 20.88M | 9.90M | 12.11M | 13.11M | 12.88M | 11.75M | 10.10M | 10.08M | 3.32M | 3.07M |
|
Payables
|
| | | 1.02M | 0.78M | 0.95M | 1.60M | 2.67M | 2.09M | 1.17M | 1.48M | 0.82M | 0.96M | 1.98M | 1.10M | 1.46M | 1.83M | 1.76M | 2.12M | 1.18M | 1.56M | 1.98M | 1.95M | 4.32M | 2.91M | 6.88M | 15.54M | 12.00M | 10.84M | 20.88M | 9.90M | 12.11M | 13.11M | 12.88M | 11.75M | 10.10M | 10.08M | 3.32M | 3.07M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | 0.24M | | | | 0.58M | 0.52M | 0.58M | 0.58M | 0.87M | 0.51M | 0.78M | 0.76M | 1.02M | 0.70M | 0.94M | 0.73M | 0.34M | 0.56M | 0.46M | 0.22M | 0.98M | 0.96M | 0.96M | 0.91M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | 0.02M | 0.08M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.07M | 0.07M | 0.07M | 0.05M | 0.04M | 0.02M | 0.00M | 0.00M | 0.00M | 0.03M | 0.11M | 0.03M | 0.06M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Short term Debt
|
| | | 0.02M | 0.02M | 0.05M | 0.06M | 0.05M | 0.06M | 0.06M | 0.06M | 0.07M | 0.09M | 0.14M | 0.15M | 0.16M | 0.15M | 0.14M | 0.15M | 0.26M | 0.38M | 0.50M | 0.62M | 0.63M | 0.66M | 0.69M | 0.71M | 2.39M | 2.38M | 2.41M | 0.76M | 0.52M | 3.02M | 5.33M | 0.35M | 1.26M | 1.09M | 8.51M | 7.91M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | 0.10M | 0.00M | | 0.12M | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 1.04M | 0.80M | 1.00M | 1.66M | 2.72M | 2.15M | 1.23M | 1.54M | 0.92M | 1.13M | 2.18M | 1.31M | 1.69M | 2.05M | 1.97M | 2.33M | 2.08M | 2.00M | 2.55M | 2.64M | 5.89M | 4.15M | 8.41M | 17.06M | 15.43M | 13.92M | 24.23M | 11.38M | 14.77M | 16.79M | 18.70M | 12.38M | 16.20M | 12.45M | 13.03M | 11.93M |
|
Capital Leases
|
| | | | | | | | | | | | 0.40M | 0.38M | 0.37M | 0.35M | 0.34M | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | 2.65M | 2.79M | 2.95M | 3.06M | 3.03M | 3.00M | 2.93M | 2.97M | 3.52M | 3.94M | 4.49M | 4.40M | 4.43M | 4.03M | 4.42M | 8.43M | 8.53M | 8.62M | 8.77M | 8.68M | 8.52M | 8.42M | 8.11M | 7.62M | 6.29M | 6.53M | 6.44M | 7.77M | 4.50M | 5.30M | 5.16M | 5.30M | 2.00M | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.22M | | | | 3.83M | 0.29M | 0.21M | 0.01M |
|
Operating Leases
|
| | | | | | | | | | | | | | | 0.35M | | 0.38M | 0.37M | 0.29M | 0.27M | 0.26M | 0.24M | 0.22M | 0.21M | 0.21M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.05M | 0.24M | 0.23M | 0.03M | 0.02M | 0.02M | 0.01M | |
|
Total Liabilities
|
| | | 3.68M | 3.59M | 3.96M | 4.72M | 5.75M | 5.15M | 4.16M | 4.51M | 4.44M | 5.47M | 7.06M | 6.08M | 6.47M | 6.42M | 6.71M | 11.06M | 10.90M | 10.89M | 11.57M | 11.56M | 14.63M | 12.78M | 16.73M | 24.88M | 21.92M | 20.65M | 30.87M | 19.36M | 22.53M | 22.34M | 24.09M | 17.71M | 18.22M | 12.46M | 13.04M | 11.93M |
|
Total Debt
|
| | | 2.66M | 2.81M | 3.01M | 3.12M | 3.08M | 3.06M | 2.99M | 3.03M | 3.59M | 4.03M | 4.63M | 4.55M | 4.60M | 4.18M | 4.56M | 8.58M | 8.79M | 9.00M | 9.27M | 9.30M | 9.15M | 9.08M | 8.80M | 8.33M | 8.67M | 8.90M | 8.85M | 8.53M | 5.02M | 8.33M | 10.49M | 5.65M | 3.26M | 1.09M | 8.51M | 7.91M |
|
Common Equity
|
| | | 2.03M | 24.96M | 22.95M | 20.58M | 17.98M | 26.33M | 24.10M | 21.53M | 23.23M | 27.56M | 29.72M | 26.88M | 23.76M | 35.00M | 31.78M | 58.53M | 114.88M | 231.64M | 226.70M | 219.80M | 213.80M | 208.87M | 203.41M | 197.81M | 191.92M | 185.64M | 179.34M | 173.19M | 165.02M | 153.85M | 103.34M | 100.07M | 15.84M | 16.97M | 13.61M | 12.24M |
|
Shareholder's Equity
|
| | | 2.03M | 24.96M | 22.95M | 20.58M | 17.98M | 26.33M | 24.10M | 21.53M | 23.23M | 27.56M | 29.72M | 26.88M | 23.76M | 35.00M | 31.78M | 58.53M | 114.88M | 231.64M | 226.70M | 219.80M | 213.80M | 208.87M | 203.41M | 197.81M | 191.92M | 185.64M | 179.34M | 173.19M | 165.02M | 153.85M | 103.34M | 100.07M | 15.84M | 16.97M | 13.61M | 12.24M |
|
Liabilities and Shareholders Equity
|
| | | 5.71M | 28.55M | 26.91M | 25.30M | 23.73M | 31.49M | 28.26M | 26.04M | 27.67M | 33.03M | 36.77M | 32.96M | 30.23M | 41.41M | 38.50M | 69.60M | 125.78M | 242.54M | 238.27M | 231.35M | 228.44M | 221.65M | 220.14M | 222.69M | 213.84M | 206.29M | 210.22M | 192.55M | 187.55M | 176.18M | 127.44M | 117.79M | 34.06M | 29.43M | 26.65M | 24.17M |
|
Retained Earnings
|
| | | -99.27M | -101.33M | -103.42M | -105.87M | -108.53M | -110.98M | -113.76M | -116.49M | -118.91M | -121.68M | -125.71M | -128.72M | -132.14M | -135.25M | -138.80M | -142.43M | -148.54M | -152.70M | -157.93M | -164.80M | -170.86M | -175.98M | -181.51M | -186.95M | -193.02M | -199.51M | -206.02M | -212.15M | -220.58M | -231.74M | -282.25M | -285.66M | -369.77M | -369.37M | -372.74M | -374.13M |
|
Treasury Shares
|
| | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.14M | 0.10M | 0.06M | 0.04M | 0.10M | 0.09M | 0.08M | 0.09M | 0.07M | 0.07M | 0.07M | 0.07M | 0.18M | 0.19M | 0.20M | 0.01M | 0.40M | 0.71M | 0.03M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | | |