|
Cash & Equivalents
|
7.50M | 7.88M | 37.87M | 24.04M | 7.08M | 0.73M | 1.60M | 46.58M | 77.05M | 45.55M | 32.16M | 3.33M |
|
Short-term Investments
|
| | | | 6.32M | | 6.30M | 6.30M | | | | |
|
Cash & Current Investments
|
7.50M | 7.88M | 37.87M | 24.04M | 13.41M | 0.73M | 7.90M | 52.88M | 77.05M | 45.55M | 32.16M | 3.33M |
|
Receivables - Net
|
| 0.02M | 0.02M | 0.04M | 0.05M | 4.64M | 1.47M | 2.82M | 5.46M | 6.04M | 5.96M | 3.97M |
|
Receivables - Other
|
| 0.07M | 0.08M | 0.35M | 0.27M | 0.90M | 1.93M | 2.49M | 2.23M | 2.37M | 2.78M | 2.30M |
|
Receivables
|
| 0.09M | 0.10M | 0.39M | 0.33M | 5.54M | 3.40M | 5.31M | 7.69M | 8.41M | 8.73M | 6.27M |
|
Inventory
|
| 41.36M | 55.30M | 70.37M | 89.55M | 97.69M | 147.85M | 149.05M | 122.67M | 154.92M | 125.76M | 166.54M |
|
Current Deferred Tax Assets
|
| 1.30M | 1.44M | 1.58M | 1.45M | | | | | | | |
|
Prepaid Assets
|
| 2.72M | 3.68M | 4.86M | 7.64M | 12.64M | 9.50M | 10.20M | 17.33M | 15.15M | 16.49M | 17.78M |
|
Current Assets
|
| 53.35M | 98.39M | 101.25M | 101.83M | 118.20M | 162.19M | 209.67M | 222.52M | 221.66M | 180.97M | 191.63M |
|
Construction in Progress
|
| | | | 35.20M | 12.90M | 3.22M | 1.59M | 5.58M | 16.16M | 3.78M | 2.88M |
|
Property, Plant & Equipment (Net)
|
| 16.88M | 21.53M | 52.43M | 109.70M | 167.11M | 137.07M | 124.24M | 110.08M | 116.53M | 132.72M | 111.56M |
|
Goodwill
|
| 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | |
|
Intangibles
|
| | | | | 0.31M | 0.28M | 0.26M | 0.25M | 0.45M | 0.44M | 0.41M |
|
Goodwill & Intangibles
|
| 0.40M | 0.40M | 0.40M | 0.40M | 0.71M | 0.69M | 0.67M | 0.65M | 0.85M | 0.84M | 0.41M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | 1.77M | |
|
Other Non-Current Assets
|
| 0.32M | 0.30M | 1.44M | 4.22M | 2.35M | 1.20M | 3.96M | 5.35M | 8.73M | 9.02M | 9.14M |
|
Non-Current Assets
|
| 17.60M | 22.23M | 54.72M | -101.83M | -118.20M | -162.19M | -209.67M | -222.52M | -221.66M | -180.97M | 260.81M |
|
Assets
|
| 70.95M | 120.62M | 155.97M | | | | | | | | 452.44M |
|
Accounts Payables
|
| 14.20M | 10.61M | 9.33M | 17.32M | 25.36M | 33.05M | 33.65M | 45.40M | 56.55M | 51.12M | 73.88M |
|
Notes Payables
|
| | | | | | 0.56M | 0.62M | 0.69M | 0.77M | 0.85M | 0.93M |
|
Payables
|
| 14.20M | 10.61M | 9.33M | 17.32M | 25.36M | 33.61M | 34.27M | 46.09M | 57.31M | 51.97M | 74.81M |
|
Accumulated Expenses
|
| 3.43M | 12.05M | 19.82M | 25.26M | 26.53M | 29.46M | 37.69M | 47.50M | 40.81M | 34.11M | 35.68M |
|
Other Accumulated Expenses
|
| 1.68M | 2.21M | 2.58M | 3.59M | 8.15M | 5.68M | 4.96M | 9.16M | 7.51M | 10.40M | 12.75M |
|
Short term Debt
|
| 0.83M | 0.72M | 0.74M | 0.08M | 0.50M | 1.00M | 2.50M | | | | |
|
Current Leases
|
| | | | 0.00M | | 10.67M | 11.05M | 12.88M | 15.57M | 16.40M | 15.53M |
|
Current Taxes
|
| | 1.31M | 5.22M | 7.63M | 0.22M | 3.43M | 7.58M | 6.81M | 1.76M | | 0.07M |
|
Current Deferred Revenue
|
| 4.03M | 2.74M | 5.59M | 7.29M | 8.49M | 9.95M | 9.94M | 10.79M | 10.25M | 9.58M | 9.78M |
|
Total Current Liabilities
|
| 27.64M | 24.69M | 35.12M | 50.30M | 52.61M | 79.78M | 95.71M | 116.00M | 118.30M | 105.63M | 128.64M |
|
Capital Leases
|
| | | 3.35M | 26.58M | 23.03M | 37.43M | 43.30M | 40.27M | 37.42M | 34.28M | 30.62M |
|
Non-Current Debt
|
| 4.25M | 4.30M | 0.04M | 1.42M | 28.25M | 38.33M | 45.75M | 26.61M | 25.91M | 25.14M | 24.28M |
|
Non-Current Deffered Revenue
|
| 0.80M | 1.11M | 2.11M | 3.35M | 5.00M | | | | | | |
|
Minority Interest
|
| 1.48M | 1.68M | 2.61M | 3.28M | -0.24M | -2.17M | -3.00M | -3.15M | -3.21M | -3.06M | -3.00M |
|
Non-Current Deferred Tax Liability
|
| | 0.03M | 1.57M | 2.10M | 9.72M | 8.51M | 8.20M | 2.87M | 1.25M | | |
|
Operating Leases
|
| | | | | | 106.12M | 104.29M | 107.09M | 117.37M | 106.41M | 89.22M |
|
Total Liabilities
|
-31.23M | 32.69M | 30.13M | 42.18M | 83.75M | 135.19M | 297.94M | 324.48M | 292.83M | 300.26M | 271.46M | 272.76M |
|
Total Debt
|
| 5.08M | 5.02M | 0.78M | 1.51M | 28.75M | 39.33M | 48.25M | 26.61M | 25.91M | 25.14M | 24.28M |
|
Common Equity
|
31.23M | 38.26M | 90.49M | 113.79M | 139.35M | 160.35M | 175.47M | 190.46M | 222.72M | 225.34M | 219.75M | 182.68M |
|
Shareholder's Equity
|
31.23M | 38.26M | 90.49M | 113.79M | 139.35M | 160.35M | 175.47M | 190.46M | 222.72M | 225.34M | 219.75M | 182.68M |
|
Liabilities and Shareholders Equity
|
| 70.95M | 120.62M | 155.97M | | | | | | | | 452.44M |
|
Treasury Shares
|
0.12M | 0.25M | 0.80M | 0.79M | 0.54M | 0.32M | 0.19M | 0.34M | 0.41M | 0.62M | 0.15M | 0.26M |
|
Retained Earnings
|
| 36.02M | 3.44M | 24.73M | 48.08M | 70.59M | 87.59M | 101.17M | 130.87M | 133.17M | 121.39M | 77.72M |