|
Accumulated Depreciation
|
| | 32.01M | | 33.71M | 34.44M | 35.19M | 35.93M | 36.64M | 37.33M | 38.04M | 38.76M | 39.46M | 40.17M | 40.88M | 37.83M | | | | | | | | | | | | | | | | | | |
|
Cash & Equivalents
|
10.29M | 25.44M | 17.38M | | 10.64M | 63.98M | 60.60M | 39.93M | 22.16M | 20.91M | 49.33M | 35.52M | 25.42M | 17.06M | 31.81M | 27.50M | 34.23M | 31.16M | 28.02M | 14.74M | 17.70M | 18.65M | 27.27M | 26.88M | 22.44M | 24.92M | 23.87M | 95.20M | 89.87M | 77.89M | 71.55M | 68.66M | 60.54M | 129.06M |
|
Receivables - Net
|
| | 6.18M | | 6.66M | 7.51M | 6.61M | 7.49M | 10.15M | 10.32M | 13.13M | 9.54M | 12.89M | 7.99M | 6.96M | 10.21M | 12.13M | 13.64M | 12.12M | 19.90M | 19.16M | 10.74M | 4.70M | 7.55M | 10.10M | 8.55M | 8.47M | 8.32M | 6.00M | 9.68M | 7.34M | 10.44M | 11.86M | 11.80M |
|
Receivables - Other
|
| | 0.08M | | 0.05M | 0.02M | 0.03M | 0.28M | 0.29M | 0.84M | 4.36M | 1.46M | 8.50M | 8.92M | 7.00M | 2.66M | 3.18M | 2.64M | 6.00M | 1.82M | 3.47M | 2.15M | 2.14M | 3.51M | 2.17M | 1.74M | 2.92M | 1.64M | 1.67M | 2.00M | 2.47M | 2.21M | 2.21M | 2.32M |
|
Receivables
|
| | 6.26M | | 6.71M | 7.53M | 6.64M | 7.77M | 10.45M | 11.16M | 17.49M | 10.99M | 21.39M | 16.91M | 13.96M | 12.87M | 15.30M | 16.28M | 18.12M | 21.72M | 22.64M | 12.89M | 6.84M | 11.06M | 12.27M | 10.29M | 11.39M | 9.96M | 7.67M | 11.68M | 9.82M | 12.66M | 14.07M | 14.12M |
|
Raw Materials
|
| | 0.72M | | 0.73M | 0.90M | 1.28M | 1.43M | 1.25M | 1.14M | 1.24M | 1.28M | 1.21M | 1.15M | 0.79M | 0.83M | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | 1.06M | | 1.32M | 1.10M | 1.18M | 1.17M | 1.03M | 1.25M | 0.52M | 0.70M | 0.71M | 0.86M | 0.54M | 1.00M | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | 4.01M | | 4.35M | 4.48M | 5.44M | 5.14M | 4.65M | 4.12M | 2.86M | 3.09M | 3.17M | 3.24M | 2.46M | 2.80M | 2.84M | 2.86M | 4.04M | 4.63M | 5.01M | 6.72M | 5.78M | 6.98M | 5.95M | 7.08M | 6.77M | 7.73M | 6.97M | 7.02M | 6.04M | 7.20M | 8.12M | 7.88M |
|
Prepaid Assets
|
| | 0.59M | | 5.03M | 1.44M | 1.68M | 3.40M | 2.10M | 2.71M | 3.00M | 2.94M | 2.42M | 3.39M | 3.40M | 3.94M | 1.80M | 2.54M | 3.08M | 3.32M | 1.64M | 1.98M | 2.13M | 2.29M | 1.30M | 1.91M | 1.85M | 2.12M | 1.18M | 1.97M | 3.29M | 2.87M | 1.20M | 2.92M |
|
Current Assets
|
| | 28.16M | | 26.65M | 77.36M | 74.20M | 55.96M | 39.06M | 38.06M | 68.31M | 51.09M | 43.91M | 31.68M | 44.62M | 44.44M | 51.00M | 50.21M | 47.26M | 42.59M | 43.51M | 38.09M | 39.89M | 43.71M | 39.79M | 42.46M | 40.97M | 113.38M | 104.01M | 96.57M | 88.22M | 89.17M | 81.72M | 151.67M |
|
Property, Plant & Equipment (Net)
|
| | 13.46M | | 12.77M | 12.21M | 12.21M | 11.59M | 10.93M | 10.35M | 9.73M | 9.06M | 8.46M | 7.73M | 6.87M | 6.28M | 5.79M | 5.20M | 5.05M | 4.50M | 4.57M | 4.28M | 4.08M | 3.81M | 4.60M | 4.55M | 4.18M | 4.05M | 3.92M | 3.85M | 3.80M | 3.80M | 3.86M | 3.92M |
|
Intangibles
|
| | 2.87M | | 0.23M | 0.22M | 0.44M | 2.87M | 2.87M | 2.87M | 2.87M | 0.43M | 7.42M | 7.40M | 0.10M | 2.87M | 0.08M | 0.06M | 0.05M | 0.04M | 0.03M | 1.49M | 1.44M | 1.40M | 1.36M | 1.32M | 1.28M | 1.24M | | | | | | |
|
Goodwill & Intangibles
|
| | 2.87M | | 0.23M | 0.22M | 0.44M | 2.87M | 2.87M | 2.87M | 2.87M | 0.43M | 7.42M | 7.40M | 0.10M | 2.87M | 0.08M | 0.06M | 0.05M | 0.04M | 0.03M | 1.49M | 1.44M | 1.40M | 1.36M | 1.32M | 1.28M | 1.24M | | | | | | |
|
Other Non-Current Assets
|
| | 1.24M | | 0.20M | 0.22M | 0.24M | 0.24M | 0.23M | 0.24M | 0.29M | 0.29M | 0.29M | 0.29M | 7.84M | 7.83M | 6.91M | 6.91M | 6.90M | 6.89M | 5.90M | 5.89M | 6.45M | 6.49M | 5.47M | 5.45M | 5.44M | 5.42M | 4.24M | 4.23M | 4.22M | 4.21M | 3.21M | 3.20M |
|
Non-Current Assets
|
| | 14.95M | | 13.19M | 12.65M | 12.65M | 12.02M | 11.34M | 10.76M | 10.16M | 13.40M | 19.64M | 18.74M | 18.26M | 17.48M | 15.88M | 15.08M | 14.73M | 13.94M | 12.80M | 13.76M | 17.18M | 17.58M | 17.21M | 16.99M | 16.45M | 16.14M | 13.59M | 13.39M | 13.20M | 13.06M | 11.98M | 11.89M |
|
Assets
|
| | 43.12M | | 39.84M | 90.01M | 86.85M | 67.98M | 50.41M | 48.82M | 78.48M | 64.49M | 63.55M | 50.42M | 62.88M | 61.92M | 66.88M | 65.29M | 61.99M | 56.53M | 56.31M | 51.84M | 57.07M | 61.28M | 56.99M | 59.45M | 57.42M | 129.52M | 117.61M | 109.96M | 101.42M | 102.23M | 93.70M | 163.56M |
|
Accounts Payables
|
| | 9.60M | | 21.14M | 17.80M | 20.44M | 22.09M | 23.48M | 19.22M | 12.27M | 14.09M | 13.39M | 15.24M | 7.09M | 6.69M | 8.10M | 6.21M | 8.31M | 8.50M | 8.89M | 11.07M | 9.95M | 12.44M | 10.69M | 9.99M | 8.93M | 10.52M | 5.70M | 7.57M | 10.29M | 12.28M | 11.95M | 10.87M |
|
Payables
|
| | 9.60M | | 21.14M | 17.80M | 20.44M | 22.09M | 23.48M | 19.22M | 12.27M | 14.09M | 13.39M | 15.24M | 7.09M | 6.69M | 8.10M | 6.21M | 8.31M | 8.50M | 8.89M | 11.07M | 9.95M | 12.44M | 10.69M | 9.99M | 8.93M | 10.52M | 5.70M | 7.57M | 10.29M | 12.28M | 11.95M | 10.87M |
|
Accumulated Expenses
|
| | 4.40M | | 1.74M | 1.70M | 7.20M | 1.75M | 2.28M | 3.48M | 5.47M | 1.93M | 2.98M | 4.13M | 8.57M | 6.37M | 6.58M | 7.62M | 8.74M | 4.87M | 7.04M | 7.73M | 7.97M | 4.51M | 4.26M | 5.47M | 6.50M | 4.64M | 5.67M | 5.03M | 5.91M | 3.31M | 5.00M | 5.13M |
|
Other Accumulated Expenses
|
| | 0.23M | | 0.28M | 0.26M | 0.21M | 0.19M | 0.18M | 0.18M | 0.24M | 0.10M | 0.22M | 0.28M | 0.20M | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | 1.10M | 2.75M | 4.60M | 6.85M | 0.55M | | | | | 1.75M | 2.58M | 3.86M | 5.15M | 7.72M | 2.02M | 6.56M | 9.75M | 14.22M | 18.70M | 17.20M | 18.36M | 4.61M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 3.18M | 6.33M |
|
Current Leases
|
| | | | | | | | | | | 0.61M | 0.69M | 0.66M | 0.73M | 0.79M | 0.82M | 0.86M | 0.90M | 0.93M | 0.91M | 0.85M | 0.26M | 0.33M | 0.35M | 0.37M | 0.39M | 0.41M | 0.46M | 0.48M | 0.51M | 0.54M | 0.57M | 0.60M |
|
Current Taxes
|
| | 0.37M | | 0.26M | 0.34M | 0.39M | 0.36M | 0.18M | 0.25M | 0.30M | 0.37M | | | 0.32M | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | 1.35M | | 1.23M | 0.78M | 0.72M | 3.10M | 2.87M | 2.96M | 0.81M | 4.87M | 4.67M | 4.42M | 0.69M | 5.14M | 6.99M | 8.08M | 0.77M | 15.49M | 15.09M | 18.40M | 1.51M | 37.80M | 37.11M | 35.37M | 33.90M | 33.51M | 22.80M | 21.31M | 21.05M | 20.79M | 21.03M | 20.75M |
|
Total Current Liabilities
|
| | 15.35M | | 23.47M | 21.33M | 32.95M | 29.64M | 24.63M | 20.05M | 18.55M | 15.36M | 14.88M | 18.37M | 21.10M | 20.05M | 23.04M | 25.04M | 21.96M | 24.18M | 29.64M | 36.56M | 39.53M | 40.38M | 38.65M | 24.06M | 18.31M | 18.06M | 13.89M | 15.15M | 18.86M | 18.30M | 23.16M | 25.57M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.17M | 0.16M | 0.15M | 0.15M | 0.14M | 0.13M | 0.12M |
|
Non-Current Debt
|
| | 45.51M | | 45.33M | 44.05M | 42.60M | 40.74M | 46.88M | 59.77M | 60.34M | 60.92M | 61.51M | 60.35M | 34.33M | 34.19M | 34.07M | 32.67M | 51.55M | 47.68M | 43.82M | 38.67M | 33.45M | 25.20M | 20.80M | 34.55M | 27.51M | 28.76M | 30.01M | 31.25M | 32.50M | 33.75M | 31.84M | 29.94M |
|
Non-Current Deffered Revenue
|
| | | | | | | 2.40M | 2.27M | 2.13M | 4.35M | 4.21M | 3.87M | 3.69M | 3.63M | 4.70M | 6.35M | 7.32M | 7.12M | 13.89M | 13.49M | 17.62M | 31.42M | 33.04M | 33.12M | 32.73M | 32.34M | 31.96M | 21.76M | 20.27M | 20.00M | 19.74M | 19.93M | 19.66M |
|
Operating Leases
|
| | | | | | | | | | | 3.42M | 3.24M | 3.05M | 2.85M | 2.63M | 3.24M | 3.04M | 1.95M | 2.64M | 2.42M | 2.19M | 5.08M | 6.03M | 5.96M | 5.88M | 5.40M | 5.70M | 5.69M | 5.59M | 4.97M | 5.36M | 5.24M | 5.11M |
|
Other Non-Current Liabilities
|
| | 7.67M | | 8.84M | 1.18M | 1.22M | 1.25M | 1.29M | 1.32M | 1.36M | 1.40M | 1.44M | 1.48M | 1.95M | 1.76M | 1.77M | 1.81M | 2.48M | 1.86M | 2.38M | 2.16M | 2.03M | 2.06M | 2.01M | 2.01M | 2.02M | 2.02M | 2.03M | 2.03M | 2.40M | 2.22M | 2.05M | 2.06M |
|
Total Non-Current Liabilities
|
| | 61.94M | | 69.95M | 65.38M | 75.56M | 72.78M | 73.78M | 81.95M | 83.24M | 83.92M | 83.49M | 85.46M | 109.44M | 111.96M | 118.87M | 123.83M | 141.64M | 147.81M | 150.29M | 157.50M | 173.59M | 168.46M | 161.64M | 160.36M | 161.89M | 163.80M | 151.06M | 153.34M | 159.19M | 160.95M | 164.24M | 165.61M |
|
Total Liabilities
|
| | 69.61M | | 78.79M | 66.57M | 76.77M | 74.03M | 75.06M | 83.28M | 84.60M | 85.32M | 84.93M | 86.94M | 111.38M | 113.72M | 120.64M | 125.64M | 144.13M | 149.67M | 152.67M | 159.66M | 175.62M | 170.52M | 163.65M | 162.38M | 163.91M | 165.82M | 153.08M | 155.38M | 161.58M | 163.16M | 166.29M | 167.67M |
|
Total Debt
|
| | 45.51M | | 46.43M | 46.80M | 47.20M | 47.59M | 47.43M | 59.77M | 60.34M | 60.92M | 61.51M | 62.10M | 36.90M | 38.06M | 39.22M | 40.40M | 53.58M | 54.24M | 53.57M | 52.90M | 52.15M | 42.39M | 39.16M | 39.16M | 27.53M | 28.78M | 30.03M | 31.28M | 32.53M | 33.77M | 35.02M | 36.27M |
|
Common Equity
|
| | -68.60M | | -38.95M | 23.44M | 10.08M | -6.06M | -24.66M | -34.46M | -6.12M | -20.83M | -21.39M | -36.52M | -48.50M | -51.80M | -53.77M | -60.34M | -82.13M | -93.14M | -96.36M | -107.82M | -118.55M | -109.23M | -106.65M | -102.93M | -106.49M | -36.30M | -35.48M | -45.42M | -60.16M | -60.93M | -72.59M | -4.11M |
|
Shareholder's Equity
|
| | -68.60M | | -38.95M | 23.44M | 10.08M | -6.06M | -24.66M | -34.46M | -6.12M | -20.83M | -21.39M | -36.52M | -48.50M | -51.80M | -53.77M | -60.34M | -82.13M | -93.14M | -96.36M | -107.82M | -118.55M | -109.23M | -106.65M | -102.93M | -106.49M | -36.30M | -35.48M | -45.42M | -60.16M | -60.93M | -72.59M | -4.11M |
|
Liabilities and Shareholders Equity
|
| | 43.12M | | 39.84M | 90.01M | 86.85M | 67.98M | 50.41M | 48.82M | 78.48M | 64.49M | 63.55M | 50.42M | 62.88M | 61.92M | 66.88M | 65.29M | 61.99M | 56.53M | 56.31M | 51.84M | 57.07M | 61.28M | 56.99M | 59.45M | 57.42M | 129.52M | 117.61M | 109.96M | 101.42M | 102.23M | 93.70M | 163.56M |
|
Retained Earnings
|
| | -120.09M | | -32.39M | -47.43M | -61.38M | -78.95M | -99.43M | -117.84M | -130.47M | -147.00M | -149.34M | -165.89M | -186.26M | -200.93M | -213.30M | -227.85M | -256.80M | -270.02M | -286.32M | -298.86M | -311.21M | -303.14M | -308.93M | -310.97M | -319.08M | -331.90M | -334.65M | -346.16M | -363.21M | -386.14M | -399.69M | -415.14M |
|
Preferred Shares
|
| | 21.88M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | | 0.20M | 0.17M | 0.14M | 0.11M | 0.07M | 0.04M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | 0.17M | 0.17M | 0.17M | 0.16M | 1.82M | 1.81M | 1.95M | 1.95M | 2.74M | 2.75M | 2.73M | 2.61M | 3.30M | 3.29M | 2.89M |
|
Shares Outstanding
|
| | 0.01M | 15.08M | 20.00M | 24.94M | 24.96M | 24.98M | 25.02M | 25.04M | 33.56M | 33.58M | 33.62M | 33.62M | 34.57M | 36.24M | 38.57M | 40.08M | 41.23M | 41.62M | 53.34M | 53.85M | 54.83M | 55.92M | 61.62M | 66.74M | 68.53M | 90.48M | 91.06M | 91.18M | 91.41M | 99.32M | 99.35M | 121.66M |