|
Cash & Equivalents
|
81.35M | 68.80M | 81.35M | 81.35M | 49.99M | 49.99M | 103.87M | 92.80M | 49.34M | 49.34M | 59.75M | 52.64M |
|
Short-term Investments
|
0.21M | | | | 0.23M | 0.01M | 0.23M | 0.06M | 0.06M | 0.61M | 1.74M | 1.56M |
|
Cash & Current Investments
|
81.56M | 68.80M | 81.35M | 81.35M | 50.22M | 50.00M | 104.10M | 92.86M | 49.41M | 49.96M | 61.50M | 54.21M |
|
Receivables - Net
|
46.39M | | | | 55.23M | | | | 38.20M | | | |
|
Receivables - Other
|
0.45M | -0.02M | 0.45M | 0.45M | 0.12M | 0.14M | 0.10M | 0.10M | 0.24M | 0.39M | -0.62M | 0.32M |
|
Receivables
|
46.84M | | | | 55.35M | | | | 38.44M | | | |
|
Inventory
|
17.01M | -2.05M | -4.47M | -7.23M | 25.35M | 23.70M | 26.28M | -0.69M | 24.34M | -1.63M | 21.98M | 3.53M |
|
Prepaid Assets
|
3.25M | -1.56M | 0.69M | 0.38M | 3.04M | 3.81M | 4.54M | 2.83M | 4.79M | 1.82M | 6.93M | 5.69M |
|
Current Assets
|
154.42M | | | | 137.95M | 166.22M | 159.34M | 124.23M | 118.91M | 115.70M | 136.83M | 133.70M |
|
Property, Plant & Equipment (Net)
|
1,151.93M | | | | 1,154.44M | 978.30M | 971.34M | 967.18M | 958.60M | 948.63M | 938.67M | 928.33M |
|
Other Non-Current Assets
|
4.51M | | | | 3.01M | 4.01M | 4.51M | 4.51M | 4.51M | 4.51M | 4.51M | 4.51M |
|
Non-Current Assets
|
1,028.94M | | | | 991.17M | 982.32M | 975.87M | 971.77M | 963.19M | 953.66M | 946.29M | 933.40M |
|
Assets
|
1,183.36M | | | | 1,129.12M | 1,148.55M | 1,135.22M | 1,096.01M | 1,082.10M | 1,069.37M | 1,083.12M | 1,067.10M |
|
Accounts Payables
|
11.77M | 7.42M | 11.30M | 12.53M | 23.52M | 21.00M | 29.47M | -12.33M | 19.48M | 18.90M | -1.36M | -2.77M |
|
Payables
|
11.77M | 7.42M | 11.30M | 12.53M | 23.52M | 21.00M | 29.47M | -12.33M | 19.48M | 18.90M | -1.36M | -2.77M |
|
Accumulated Expenses
|
6.02M | -1.31M | 1.06M | -1.52M | 3.49M | 5.25M | -1.23M | 5.79M | 5.91M | -1.44M | 5.85M | -1.39M |
|
Short term Debt
|
70.80M | | 0.63M | 0.44M | 77.95M | 62.34M | -0.10M | 0.48M | 46.69M | -0.53M | -0.53M | 46.33M |
|
Current Deferred Revenue
|
4.26M | -0.11M | -2.47M | -2.47M | -4.26M | | | | | | | |
|
Total Current Liabilities
|
92.85M | | | | 105.62M | 88.73M | 107.92M | 73.45M | 72.67M | 70.30M | 69.79M | 66.92M |
|
Non-Current Debt
|
668.24M | | | | 615.33M | 631.34M | 594.67M | 610.72M | 598.96M | 587.30M | 583.95M | 570.31M |
|
Convertible Debt
|
| | | | | | | | 645.60M | | | 616.60M |
|
Pension
|
0.02M | | | | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.05M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | 1.03M | |
|
Total Non-Current Liabilities
|
668.26M | | | | 615.37M | 631.38M | 594.71M | 610.84M | 599.00M | 587.35M | 585.03M | 570.37M |
|
Total Liabilities
|
761.11M | | | | 720.98M | 720.11M | 702.62M | 684.28M | 671.67M | 657.65M | 654.82M | 637.29M |
|
Total Debt
|
739.04M | | 0.63M | 0.44M | 693.28M | 693.68M | 594.57M | 611.21M | 645.65M | 586.77M | 583.42M | 616.65M |
|
Common Equity
|
422.24M | | | | 408.13M | 0.03M | 0.03M | 0.03M | 410.43M | 411.71M | 0.03M | 429.81M |
|
Shareholder's Equity
|
422.24M | | | | 408.13M | 428.44M | 432.59M | 411.73M | 410.43M | | 428.30M | |
|
Liabilities and Shareholders Equity
|
1,183.36M | | | | 1,129.12M | 1,148.55M | 1,135.22M | 1,096.01M | 1,082.10M | 1,069.37M | 1,083.12M | 1,067.10M |
|
Treasury Shares
|
4.58M | | | | 4.58M | -4.58M | -4.58M | -4.58M | -4.58M | -4.58M | -4.58M | -4.58M |
|
Retained Earnings
|
146.40M | | | | 291.65M | 333.20M | 372.77M | 387.32M | 400.51M | 401.80M | 418.39M | 419.90M |