|
Cash & Equivalents
|
8.91M | 4.23M | 9.76M | 7.75M | 14.89M | 28.38M | 23.76M | 24.21M | 21.81M | 32.23M | 28.48M | 41.94M | 43.65M | 58.10M | 84.31M | 122.72M |
|
Short-term Investments
|
6.82M | 8.34M | 4.42M | 4.25M | 11.32M | 31.27M | 10.81M | 19.80M | 12.64M | 92.17M | 53.32M | 202.27M | 75.44M | 63.01M | 52.98M | |
|
Cash & Current Investments
|
15.72M | 12.57M | 14.18M | 12.00M | 26.21M | 59.65M | 34.58M | 44.01M | 34.45M | 124.40M | 81.80M | 244.22M | 119.09M | 121.11M | 137.28M | 122.72M |
|
Receivables - Net
|
-0.69M | 9.48M | 9.51M | 9.95M | 13.65M | 17.56M | 19.41M | 21.09M | 23.08M | 25.20M | 28.05M | 23.15M | 33.02M | 42.69M | 52.50M | 60.34M |
|
Receivables
|
-0.69M | 9.48M | 9.51M | 9.95M | 13.65M | 17.56M | 19.41M | 21.09M | 23.08M | 25.20M | 28.05M | 23.15M | 33.02M | 42.69M | 52.50M | 60.34M |
|
Raw Materials
|
| | 3.23M | 3.07M | 3.28M | 4.43M | 6.16M | 5.72M | 7.75M | 9.10M | 11.13M | 11.97M | | | | |
|
Work In Process
|
| | 0.51M | 0.68M | 1.47M | 1.40M | 0.97M | 1.22M | 1.30M | 1.23M | 1.26M | 2.42M | | | | |
|
Finished Goods
|
| | 2.82M | 1.98M | 5.46M | 8.43M | 10.53M | 10.72M | 13.40M | 12.15M | 17.03M | 20.64M | | | | |
|
Inventory
|
4.87M | 5.68M | 6.56M | 5.72M | 10.21M | 14.26M | 17.66M | 17.66M | 22.45M | 22.48M | 29.41M | 35.03M | 38.96M | 45.93M | 67.90M | 75.33M |
|
Prepaid Assets
|
1.51M | 2.92M | 0.93M | 0.87M | 2.41M | 2.04M | 3.11M | 2.95M | 2.27M | 2.59M | 3.90M | 4.35M | 5.00M | 5.48M | 8.56M | 9.43M |
|
Current Assets
|
31.35M | 30.65M | 31.19M | 28.54M | 52.49M | 93.51M | 74.75M | 85.72M | 82.26M | 174.67M | 143.16M | 306.74M | 196.08M | 215.21M | 266.25M | 267.83M |
|
Construction in Progress
|
| | | | | 4.23M | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
3.01M | 2.72M | 2.35M | 3.43M | 5.64M | 11.55M | 31.28M | 30.00M | 28.75M | 27.08M | 32.65M | 28.29M | 31.41M | 38.83M | 42.44M | 41.66M |
|
Long-Term Investments
|
| | | | 7.91M | 8.89M | 7.71M | 3.00M | | | 12.68M | 14.18M | 104.34M | 51.51M | | |
|
Goodwill
|
| | | | 35.39M | 35.39M | 105.26M | 105.26M | 105.26M | 105.26M | 234.78M | 234.78M | 234.78M | 234.78M | 234.78M | 234.78M |
|
Intangibles
|
0.29M | 0.09M | 0.04M | 0.03M | 10.30M | 10.38M | 56.27M | 56.27M | 56.27M | 56.27M | 138.01M | 128.20M | 42.99M | 39.34M | 63.99M | 56.47M |
|
Goodwill & Intangibles
|
0.29M | 0.09M | 0.04M | 0.03M | 45.69M | 45.77M | 161.53M | 161.53M | 161.53M | 161.53M | 372.79M | 362.98M | 277.77M | 274.12M | 298.77M | 291.25M |
|
Other Non-Current Assets
|
0.33M | 0.25M | 0.27M | 0.43M | 0.22M | 0.19M | 0.32M | 0.32M | 0.68M | 0.49M | 0.70M | 0.44M | 0.95M | 1.99M | 2.16M | 2.87M |
|
Non-Current Assets
|
-31.35M | 3.07M | 2.67M | 3.89M | 59.46M | 64.90M | 198.34M | 0.93M | 0.96M | 1.30M | 1.23M | 1.69M | 419.24M | 370.23M | 347.69M | 341.50M |
|
Assets
|
| 33.72M | 33.86M | 32.43M | 111.95M | 158.40M | 273.09M | 276.42M | 267.70M | 356.76M | 557.88M | 714.54M | 615.31M | 585.45M | 613.93M | 609.33M |
|
Accounts Payables
|
| 4.51M | 5.27M | 5.10M | 8.61M | 7.62M | 12.74M | 10.67M | 12.43M | 9.66M | 14.95M | 12.74M | 18.60M | 19.90M | 27.35M | 25.03M |
|
Payables
|
| 4.51M | 5.27M | 5.10M | 8.61M | 7.62M | 12.74M | 10.67M | 12.43M | 9.66M | 14.95M | 12.74M | 18.60M | 19.90M | 27.35M | 25.03M |
|
Accumulated Expenses
|
| 6.33M | 4.00M | 5.07M | 16.07M | 14.04M | 18.39M | 16.47M | 18.91M | 25.84M | 32.75M | 27.98M | 36.09M | 33.02M | 44.68M | 45.59M |
|
Other Accumulated Expenses
|
| | 0.59M | 0.46M | 1.06M | 3.98M | 0.67M | 0.93M | 0.69M | 4.72M | 2.22M | 8.42M | 1.76M | 5.47M | | 2.81M |
|
Short term Debt
|
2.23M | 2.19M | 1.54M | 2.03M | 2.04M | 3.98M | 0.45M | 1.69M | 0.56M | | | | | 5.47M | 2.53M | 2.81M |
|
Current Leases
|
| | | | | | 0.45M | | | | | | 1.76M | | 2.53M | 2.81M |
|
Current Taxes
|
| | 0.45M | 0.37M | 0.91M | 1.27M | 0.91M | 1.29M | 0.63M | 0.89M | 1.66M | 1.26M | | | | |
|
Total Current Liabilities
|
11.81M | 13.04M | 10.81M | 12.21M | 26.71M | 25.64M | 31.59M | 28.83M | 31.90M | 40.22M | 49.92M | 49.14M | 56.45M | 58.39M | 74.57M | 73.42M |
|
Capital Leases
|
| | | | | 0.07M | 13.71M | 13.32M | 12.76M | 12.17M | 11.77M | 10.97M | 10.08M | 9.15M | 8.06M | |
|
Non-Current Debt
|
2.67M | 0.66M | 4.93M | 6.41M | 4.41M | 0.07M | | 23.89M | 24.10M | 35.57M | 59.63M | 53.44M | 59.74M | 56.83M | 60.59M | 61.87M |
|
Pension
|
| | | | 0.08M | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | 2.80M | 2.11M | 4.93M | 4.24M | 11.37M | 6.20M |
|
Other Non-Current Liabilities
|
3.42M | 3.28M | 2.51M | 1.32M | 8.22M | 0.15M | 41.11M | 41.95M | 37.77M | 19.42M | 186.42M | 187.42M | 1.22M | 1.23M | 1.23M | 1.21M |
|
Total Non-Current Liabilities
|
14.48M | 13.70M | 15.73M | 18.61M | 31.12M | 25.72M | 45.30M | 66.03M | 68.76M | 87.96M | 124.12M | 114.72M | 130.34M | 127.47M | 146.53M | 147.15M |
|
Total Liabilities
|
17.89M | 16.98M | 18.24M | 19.93M | 39.34M | 25.87M | 86.41M | 107.98M | 106.54M | 107.38M | 310.54M | 302.14M | 131.56M | 128.69M | 147.76M | 148.36M |
|
Total Debt
|
4.90M | 2.85M | 6.47M | 8.44M | 6.45M | 4.05M | 0.45M | 25.57M | 24.66M | 35.57M | 59.63M | 53.44M | 59.74M | 62.31M | 63.13M | 64.67M |
|
Common Equity
|
17.09M | 16.74M | 15.62M | 12.50M | 72.60M | 132.54M | 186.69M | 168.44M | 161.17M | 249.38M | 247.34M | 412.39M | 483.76M | 456.75M | 466.17M | 460.97M |
|
Shareholder's Equity
|
17.09M | 16.74M | 15.62M | 12.50M | 72.60M | 132.54M | 186.69M | 168.44M | 161.17M | 249.38M | 247.34M | 412.39M | 483.76M | 456.75M | 466.17M | 460.97M |
|
Liabilities and Shareholders Equity
|
| 33.72M | 33.86M | 32.43M | 111.95M | 158.40M | 273.09M | 276.42M | 267.70M | 356.76M | 557.88M | 714.54M | 615.31M | 585.45M | 613.93M | 609.33M |
|
Retained Earnings
|
-93.97M | 0.08M | -0.04M | 0.08M | -0.14M | -0.35M | -0.61M | -0.47M | 0.03M | -0.20M | -0.16M | -330.35M | -280.15M | -326.62M | -357.06M | -401.75M |
|
Treasury Shares
|
| 0.37M | 0.40M | 0.50M | 0.25M | 0.56M | 1.07M | 1.42M | 1.84M | 1.75M | 1.40M | 0.94M | 0.63M | 0.60M | 0.98M | 1.63M |