|
Cash & Equivalents
|
0.91M | 2.90M | 1.88M | 7.55M | 7.41M | 1.33M | 1.30M | 3.22M | 2.48M | 11.55M | 4.55M | 64.09M | 1.97M | 261.07M | 183.54M | 153.97M | 91.85M | 60.39M | 44.65M | 28.79M | 20.15M | 16.01M | 22.36M | 12.55M | 8.54M | 5.99M | 4.44M |
|
Short-term Investments
|
1.68M | | | | 0.15M | 1.01M | | | | | | | | 0.60M | 0.57M | 0.13M | 0.09M | 0.09M | 0.20M | 4.24M | 0.33M | 0.20M | 0.31M | 0.27M | 0.20M | 0.09M | 0.10M |
|
Cash & Current Investments
|
2.59M | 2.90M | 1.88M | 7.55M | 7.56M | 2.34M | 1.30M | 3.22M | 2.48M | 11.55M | 4.55M | 64.09M | 1.97M | 261.66M | 184.11M | 154.10M | 91.94M | 60.48M | 44.84M | 33.03M | 20.48M | 16.21M | 22.67M | 12.82M | 8.73M | 6.09M | 4.54M |
|
Receivables - Net
|
12.33M | 16.13M | 19.95M | 9.26M | 6.96M | 6.54M | 3.77M | | 3.96M | 3.13M | 1.58M | 5.73M | | 3.52M | 3.02M | 2.53M | 4.69M | 4.62M | 6.50M | 8.44M | 6.27M | 9.55M | 6.31M | 6.71M | 6.58M | 7.97M | 7.42M |
|
Receivables - Other
|
2.94M | 6.64M | 9.27M | 10.78M | 11.04M | 0.19M | | | 0.50M | | 1.10M | 0.26M | | 1.23M | 0.58M | 0.37M | 0.34M | 0.21M | 0.21M | 0.29M | 0.27M | 0.17M | 0.52M | 0.01M | 0.01M | 0.04M | 0.01M |
|
Receivables
|
15.27M | 22.77M | 29.22M | 20.04M | 18.00M | 6.74M | 3.77M | | 4.46M | 3.13M | 2.69M | 5.99M | | 4.76M | 3.60M | 2.89M | 5.03M | 4.83M | 6.72M | 8.73M | 6.54M | 9.73M | 6.83M | 6.72M | 6.59M | 8.01M | 7.43M |
|
Raw Materials
|
| | | | | | | | | | 1.71M | | | 2.06M | | 9.31M | 8.10M | 9.75M | 10.89M | 10.21M | | | | | | | |
|
Work In Process
|
| | | | | | | | | | 0.93M | | | 1.11M | | 0.29M | 0.58M | 0.59M | 0.69M | 1.49M | | | | | | | |
|
Finished Goods
|
| | 26.92M | 22.12M | | 14.62M | | | 15.71M | | 1.56M | 12.48M | | 4.92M | | 19.88M | 24.79M | 29.78M | 28.43M | 28.43M | | | | | | | |
|
Inventory
|
33.47M | 25.97M | 26.81M | 21.88M | | 14.32M | | | 15.39M | | 4.21M | 11.70M | | 8.14M | | 31.84M | 36.55M | 41.80M | 43.08M | 29.18M | 47.24M | 45.74M | 43.99M | 24.01M | 25.28M | 25.44M | 24.29M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | | | 0.02M | 0.01M | 0.01M | | | | | | | | |
|
Prepaid Assets
|
| | | | | | | | | | 2.70M | | 2.29M | 7.99M | 15.17M | 16.14M | 15.60M | 18.34M | 17.36M | 19.32M | 21.34M | 21.69M | 20.97M | 18.08M | 18.10M | 18.61M | 17.06M |
|
Current Assets
|
51.34M | 51.70M | 57.95M | 49.48M | 37.61M | 22.63M | 16.82M | | 21.83M | 25.52M | 20.13M | 81.53M | 10.75M | 281.07M | 222.73M | 203.01M | 147.18M | 123.49M | 110.16M | 104.93M | 94.73M | 91.59M | 84.78M | 65.92M | 62.94M | 58.60M | 52.29M |
|
Buildings
|
| | | 1.92M | 2.46M | 2.21M | 1.76M | | 1.15M | 0.54M | | 0.35M | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | 0.13M | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
5.02M | 4.29M | 3.53M | 3.33M | -0.10M | 2.55M | -0.40M | | 1.99M | -0.10M | 1.04M | 2.10M | 0.93M | 1.30M | 1.48M | 14.96M | 17.27M | 18.51M | 20.13M | 20.40M | 20.20M | 20.08M | 20.18M | 17.40M | 17.59M | 17.27M | 16.73M |
|
Long-Term Investments
|
| | | | | | | | | | | | | 0.33M | | 29.76M | 30.41M | 30.47M | 28.59M | 26.16M | 25.82M | 26.08M | 26.34M | 26.60M | 26.86M | 27.12M | 27.38M |
|
Goodwill
|
1.72M | | | | | | | | | | | | | | 10.87M | | | | | 0.22M | 0.22M | 0.22M | 0.23M | | | | |
|
Intangibles
|
12.74M | 10.32M | 10.43M | 9.15M | 11.93M | 25.68M | 21.46M | | 18.50M | 16.82M | 0.05M | 16.11M | | 0.13M | | 4.73M | 4.56M | 6.64M | 6.62M | 6.87M | 7.11M | 7.07M | 7.33M | 6.99M | 6.20M | 7.29M | 7.33M |
|
Goodwill & Intangibles
|
14.46M | 10.32M | 10.43M | 9.15M | 0.48M | 25.68M | 21.46M | | 18.50M | 16.82M | 0.05M | 16.11M | 0.02M | 0.00M | 2.78M | 4.73M | 4.56M | 6.64M | 6.62M | 7.10M | 7.33M | 7.28M | 7.55M | 6.99M | 6.20M | 7.29M | 7.33M |
|
Long-Term Deferred Tax
|
4.10M | | | | | 0.47M | | 15.86M | 0.46M | | 17.97M | 0.49M | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | | | | 3.42M | | 2.48M | 4.51M | 11.10M | 6.63M | 2.31M | 2.23M | 2.15M | 20.42M | 2.13M | 1.45M | 1.56M | 7.71M | 7.72M | 5.19M | 4.79M |
|
Non-Current Assets
|
21.86M | 14.36M | 13.95M | 12.49M | 14.72M | 28.70M | 41.23M | | 36.05M | 31.71M | 2.63M | 31.18M | 6.50M | 10.29M | 41.02M | 64.84M | 73.89M | 82.56M | 81.71M | 80.61M | 78.30M | 76.17M | 75.06M | 66.65M | 66.40M | 65.80M | 60.42M |
|
Assets
|
| | 71.90M | 61.97M | 52.33M | 51.33M | 58.05M | | 57.88M | 57.23M | 22.76M | 112.70M | 17.25M | 291.36M | 263.75M | 267.85M | 221.07M | 206.05M | 191.86M | 185.54M | 173.04M | 167.75M | 159.84M | 132.57M | 129.34M | 124.40M | 112.71M |
|
Accounts Payables
|
26.79M | 18.53M | 20.29M | 22.87M | | 24.10M | | | 14.66M | | 3.72M | 20.25M | | 3.68M | | 3.38M | 2.90M | 3.36M | 4.84M | 4.88M | | | 6.16M | 5.14M | 4.81M | 3.92M | 3.72M |
|
Notes Payables
|
| | | 12.51M | -12.76M | | 14.94M | | | -0.76M | | | | | | 57.37M | 17.90M | 11.90M | 9.95M | 9.96M | 9.96M | 9.95M | 9.95M | 9.95M | 9.95M | 10.28M | 7.47M |
|
Payables
|
26.79M | 18.53M | 20.29M | 35.38M | -12.76M | 24.10M | 14.94M | | 14.66M | -0.76M | 3.72M | 20.25M | | 3.68M | | 60.76M | 20.80M | 15.27M | 14.80M | 14.84M | 9.96M | 9.95M | 16.12M | 15.09M | 14.76M | 14.20M | 11.18M |
|
Accumulated Expenses
|
| | 5.33M | 6.73M | 5.56M | 6.88M | 4.42M | | 5.62M | 3.19M | 5.74M | 5.11M | | 4.18M | 4.17M | 5.05M | 3.67M | 3.54M | 3.66M | 3.30M | 3.45M | 4.05M | 5.35M | 3.65M | 3.94M | 4.29M | 5.22M |
|
Other Accumulated Expenses
|
| | | | | | | | | | 0.32M | | 1.96M | 0.21M | 4.91M | 0.72M | 0.05M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.19M | 0.03M | 1.09M | 1.02M | 0.87M |
|
Short term Debt
|
41.25M | 42.57M | 49.00M | 36.66M | 14.60M | 14.22M | 17.19M | | 12.56M | 14.27M | 3.25M | 10.22M | | 15.76M | | 0.72M | | | | | | | 0.26M | 0.25M | 0.24M | 1.22M | 0.91M |
|
Current Leases
|
| | | 22.87M | 23.96M | | -2.50M | | 5.30M | 11.15M | 0.13M | 4.90M | 0.45M | 0.84M | 7.08M | 1.31M | 2.78M | 4.30M | 4.55M | 4.19M | 4.47M | 4.61M | 4.61M | 3.43M | 3.58M | 4.84M | 3.24M |
|
Current Taxes
|
0.35M | | 0.45M | 0.55M | 0.11M | 0.09M | | | | | | 0.14M | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | 1.31M | | | 1.69M | | 1.53M | 1.94M | 2.73M | 2.39M | 2.66M | 3.31M | 3.08M | 2.45M | 2.66M | 5.48M | 4.96M | 4.12M | 5.10M | 4.75M | 3.70M |
|
Total Current Liabilities
|
68.98M | 65.51M | 76.72M | 64.07M | 39.64M | 42.58M | 41.38M | | 36.35M | 32.03M | 14.54M | 36.57M | 11.30M | 26.40M | 15.98M | 70.25M | 30.01M | 26.53M | 26.18M | 29.30M | 27.24M | 30.94M | 31.44M | 29.11M | 31.01M | 32.62M | 27.35M |
|
Non-Current Debt
|
| 11.06M | | | | | | | 12.88M | | | | | | | | | | | | | 0.37M | 0.36M | 0.36M | 0.34M | | |
|
Convertible Debt
|
| | 2.92M | 1.68M | -0.53M | -0.53M | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | 0.50M | 1.04M | 0.97M | 0.95M | 1.93M | 1.87M | 1.83M | 1.88M | 1.78M | 1.76M | 1.76M | 1.73M |
|
Minority Interest
|
| | | | | | | | | | -0.03M | | -0.03M | | 1.01M | -0.48M | | -0.00M | -0.00M | -0.00M | -0.00M | 0.16M | 0.15M | 0.12M | 0.11M | 0.12M | 0.11M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | 4.37M | | | | 2.46M | 2.20M | 2.19M | 2.12M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | 0.83M | | | | | 0.23M | 0.21M | 0.20M | 0.20M | 0.17M | 0.17M | 0.17M | 0.16M |
|
Operating Leases
|
| | | | | | | | 11.58M | | 0.36M | 10.29M | 2.26M | 0.49M | | 7.42M | 11.64M | 16.00M | 21.62M | 16.34M | 15.31M | 14.54M | 13.29M | 7.59M | 7.04M | 6.65M | 3.87M |
|
Other Non-Current Liabilities
|
2.03M | 1.77M | 1.60M | 1.91M | | 1.61M | 1.00M | | 1.17M | 6.02M | | 0.85M | | 0.70M | 0.10M | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
2.14M | 12.91M | 1.60M | 1.91M | 1.49M | 1.61M | 14.02M | | 25.64M | 26.30M | | 13.26M | | 1.19M | 8.01M | 25.71M | 28.53M | 32.63M | 33.67M | 34.37M | 33.26M | 32.81M | 31.53M | 25.49M | 24.90M | 12.03M | 9.21M |
|
Total Liabilities
|
71.12M | 78.42M | 78.32M | 65.98M | 41.13M | 44.19M | 55.39M | | 4.11M | -1.09M | 14.89M | 49.83M | 13.56M | 27.59M | 23.99M | 95.96M | 58.54M | 59.16M | 59.85M | 63.67M | 60.50M | 63.75M | 62.98M | 54.61M | 55.91M | 44.65M | 36.57M |
|
Total Debt
|
41.25M | 53.63M | 49.00M | 36.66M | 14.60M | 14.22M | 17.19M | | 25.44M | 14.27M | 3.25M | 10.22M | | 15.76M | | 0.72M | | | | | | 0.37M | 0.62M | 0.61M | 0.58M | 1.22M | 0.91M |
|
Common Equity
|
2.08M | -12.35M | -6.42M | -4.02M | 80.84M | 7.13M | | | -4.11M | | 7.89M | 62.87M | 4.54M | 263.77M | 238.74M | 172.37M | 162.53M | 146.89M | 132.01M | 121.87M | 112.54M | 104.01M | 96.86M | 77.96M | 73.43M | 79.75M | 76.14M |
|
Shareholder's Equity
|
2.08M | -12.35M | -6.42M | -4.02M | 11.20M | 7.13M | 2.66M | | -4.11M | 1.09M | 7.89M | 62.87M | 3.69M | 263.77M | 239.76M | 172.37M | 162.53M | 146.89M | 132.01M | 121.87M | 112.54M | 104.01M | 96.86M | 77.96M | 73.43M | 79.75M | 76.14M |
|
Liabilities and Shareholders Equity
|
| | 71.90M | 61.97M | 52.33M | 51.33M | 58.05M | | 57.88M | 57.23M | 22.76M | 112.70M | 17.25M | 291.36M | 263.75M | 267.85M | 221.07M | 206.05M | 191.86M | 185.54M | 173.04M | 167.75M | 159.84M | 132.57M | 129.34M | 124.40M | 112.71M |
|
Retained Earnings
|
-1.58M | -13.03M | -24.74M | -50.95M | -67.97M | -82.50M | -99.94M | | -115.45M | -124.30M | -93.31M | -172.66M | -97.86M | -109.74M | -132.12M | -219.82M | -230.78M | -244.86M | -260.96M | -274.02M | -283.25M | -292.44M | -301.41M | -318.89M | -324.54M | -334.43M | -341.14M |