|
Cash & Equivalents
|
16.93M | 23.72M | 24.96M | 30.63M | 24.96M | 28.81M | 24.88M | 36.15M | 44.35M | 16.53M | 26.89M | 72.60M | 36.76M | 34.95M | 37.75M | 22.83M |
|
Short-term Investments
|
| 10.08M | 5.50M | 10.27M | 12.50M | 12.34M | 11.44M | 11.41M | 20.03M | 22.13M | 9.43M | 0.24M | 5.42M | 9.34M | 12.36M | 11.00M |
|
Cash & Current Investments
|
16.93M | 33.80M | 30.47M | 40.90M | 37.46M | 41.15M | 36.31M | 47.57M | 64.38M | 38.66M | 36.32M | 72.84M | 42.18M | 44.29M | 50.11M | 33.83M |
|
Receivables - Net
|
| 23.10M | 17.97M | 17.91M | 14.94M | 17.86M | 18.47M | 14.45M | 22.78M | 19.59M | 19.03M | 24.60M | 34.84M | 29.30M | 19.30M | 25.64M |
|
Receivables - Other
|
| | | | | | 0.47M | 0.31M | 0.64M | | 0.01M | | | | | |
|
Receivables
|
| 23.10M | 17.97M | 17.91M | 14.94M | 17.86M | 18.94M | 14.77M | 23.41M | 19.59M | 19.04M | 24.60M | 34.84M | 29.30M | 19.30M | 25.64M |
|
Raw Materials
|
| | 25.46M | 20.00M | 21.06M | 18.99M | 19.53M | 17.48M | 23.55M | 26.97M | 20.68M | 24.74M | 29.66M | 46.48M | 32.91M | 31.74M |
|
Work In Process
|
| | 15.75M | 15.61M | 14.03M | 16.22M | 16.01M | 20.41M | 20.14M | 28.22M | 24.95M | 24.21M | 32.60M | 39.96M | 50.01M | 50.78M |
|
Finished Goods
|
| | 4.80M | 4.74M | 4.04M | 3.36M | 2.47M | 2.26M | 2.15M | 3.39M | 3.53M | 2.56M | 3.65M | 3.20M | 3.58M | 2.56M |
|
Inventory
|
| 35.99M | 46.01M | 40.35M | 39.13M | 38.57M | 38.01M | 40.15M | 45.84M | 58.57M | 49.15M | 51.52M | 65.91M | 89.63M | 86.50M | 85.08M |
|
Prepaid Assets
|
| 4.09M | 7.05M | 5.27M | 8.01M | 5.43M | 4.10M | 5.11M | 7.52M | 11.73M | 8.70M | 15.60M | 17.25M | 13.98M | 12.64M | 13.74M |
|
Current Assets
|
| 96.95M | 103.10M | 106.47M | 99.54M | 103.19M | 96.89M | 107.29M | 140.52M | 128.54M | 113.20M | 164.52M | 160.19M | 183.54M | 170.66M | 158.27M |
|
Construction in Progress
|
| | | | | | | | | | | | | | | 23.53M |
|
Property, Plant & Equipment (Net)
|
| 24.24M | 34.28M | 37.23M | 37.62M | 33.86M | 31.42M | 27.80M | 46.53M | 82.28M | 97.40M | 115.83M | 142.41M | 161.02M | 166.35M | 159.72M |
|
Long-Term Investments
|
18.47M | 7.17M | 8.98M | 9.19M | 10.14M | 7.78M | 7.69M | 6.16M | 12.58M | 8.42M | 5.96M | 6.38M | 10.17M | 14.61M | 12.48M | 14.07M |
|
Intangibles
|
| | | | | | | | 1.15M | 1.05M | 1.12M | 1.68M | 2.11M | 1.93M | 1.82M | 1.71M |
|
Goodwill & Intangibles
|
| | | | | | | | 1.15M | 1.05M | 1.12M | 1.68M | 2.11M | 1.93M | 1.82M | 1.71M |
|
Long-Term Deferred Tax
|
54.72M | 53.09M | | | | | | | | | | | 2.34M | 2.24M | 1.68M | 1.42M |
|
Other Non-Current Assets
|
| 11.88M | 14.10M | 14.28M | 14.80M | 14.97M | 15.73M | 12.84M | 11.57M | 11.99M | 9.80M | 10.11M | 17.94M | 21.63M | 18.90M | 18.84M |
|
Non-Current Assets
|
| 43.30M | 59.38M | 61.12M | 64.28M | 58.32M | 55.01M | 46.96M | 70.68M | 94.98M | 110.14M | 11.34M | 11.71M | 12.52M | 19.75M | 20.98M |
|
Assets
|
107.95M | 140.25M | 162.49M | 167.59M | 163.82M | 161.52M | 151.90M | 154.25M | 211.20M | 223.52M | 223.35M | 298.86M | 332.44M | 370.07M | 358.70M | 339.31M |
|
Accounts Payables
|
5.57M | 7.09M | 3.29M | 5.89M | 8.14M | 7.14M | 6.46M | 6.69M | 11.45M | 13.34M | 10.10M | 12.67M | 16.65M | 10.08M | 9.62M | 12.36M |
|
Dividends payables
|
| | | | | | | | | | | | | | | 2.90M |
|
Payables
|
5.57M | 7.09M | 3.29M | 5.89M | 8.14M | 7.14M | 6.46M | 6.69M | 11.45M | 13.34M | 10.10M | 12.67M | 16.65M | 10.08M | 9.62M | 15.26M |
|
Accumulated Expenses
|
| 0.74M | 1.00M | 0.59M | 1.05M | 0.80M | 0.50M | 9.26M | 11.15M | 15.37M | 11.68M | 15.99M | 17.06M | 18.16M | 19.02M | 14.56M |
|
Other Accumulated Expenses
|
| | 1.59M | 2.50M | 2.36M | 2.19M | 1.71M | 1.05M | 1.40M | 1.44M | 1.01M | 1.69M | 1.75M | 1.93M | 2.01M | 1.99M |
|
Short term Debt
|
| | 0.87M | | | | | | | | 5.75M | 10.41M | 12.23M | 47.08M | 52.92M | 47.26M |
|
Current Leases
|
0.47M | 2.32M | | | | | | | | | 0.32M | 0.45M | 0.49M | 0.48M | 0.46M | 0.54M |
|
Current Taxes
|
| | 0.31M | 0.64M | 0.12M | 0.12M | 0.23M | 0.20M | 0.27M | 0.10M | 0.17M | 0.76M | 0.54M | 0.73M | | 0.13M |
|
Current Deferred Revenue
|
| | | | | | | 0.24M | 0.92M | 0.48M | 0.40M | 0.37M | 0.95M | 0.34M | 0.30M | 1.59M |
|
Total Current Liabilities
|
| 14.84M | 10.88M | 13.10M | 15.43M | 14.77M | 12.84M | 15.95M | 22.59M | 28.71M | 27.53M | 39.08M | 47.82M | 75.33M | 81.56M | 74.18M |
|
Minority Interest
|
1.33M | 4.04M | 8.27M | 7.30M | 5.88M | 6.42M | 5.59M | 4.38M | 4.50M | 3.70M | 4.88M | 47.56M | 50.38M | 44.85M | 41.66M | 38.58M |
|
Operating Leases
|
| | | | | | | | | 0.96M | 2.69M | 2.37M | 1.94M | 1.32M | 2.35M | 1.98M |
|
Other Non-Current Liabilities
|
| 5.50M | 4.12M | 3.33M | 2.52M | 1.73M | 1.15M | 0.57M | 0.29M | 0.28M | 0.37M | 1.88M | 2.45M | 3.68M | 5.65M | 8.25M |
|
Total Non-Current Liabilities
|
| 14.95M | 11.31M | 13.35M | 15.75M | 15.10M | 13.19M | 16.28M | 22.59M | 28.71M | 30.22M | 41.45M | 49.76M | 76.65M | 83.91M | 6.17M |
|
Total Liabilities
|
| 20.45M | 15.44M | 16.68M | 18.28M | 16.83M | 14.34M | 16.86M | 22.88M | 28.99M | 30.59M | 43.33M | 52.21M | 80.33M | 89.56M | 84.41M |
|
Total Debt
|
| | 0.87M | | | | | | | | 5.75M | 10.41M | 12.23M | 47.08M | 52.92M | 47.26M |
|
Common Equity
|
97.25M | 119.80M | 147.05M | 150.91M | 145.55M | 141.93M | 134.66M | 137.39M | 188.32M | 194.53M | 192.76M | 207.97M | 229.85M | 244.90M | 227.48M | 216.33M |
|
Shareholder's Equity
|
97.25M | 119.80M | 147.05M | 150.91M | 145.55M | 141.93M | 134.66M | 137.39M | 188.32M | 194.53M | 192.76M | 207.97M | 229.85M | 244.90M | 227.48M | 216.33M |
|
Liabilities and Shareholders Equity
|
107.95M | 140.25M | 162.49M | 167.59M | 163.82M | 161.52M | 151.90M | 154.25M | 211.20M | 223.52M | 223.35M | 298.86M | 332.44M | 370.07M | 358.70M | 339.31M |
|
Retained Earnings
|
| -82.48M | -62.16M | -59.05M | -67.00M | -68.39M | -70.62M | -64.98M | -54.84M | -45.18M | -47.78M | -44.55M | -29.97M | -14.16M | -32.04M | -43.66M |
|
Preferred Shares
|
| 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 |
|
Treasury Shares
|
| | 0.22M | 239.00 | 0.28M | | 0.91M | 0.33M | 0.48M | 0.63M | 0.94M | 1.02M | 0.88M | | | |