|
Cash & Equivalents
|
499.00 | 1.75M | | 1.71M | | 0.51M | 0.47M | 0.15M | 0.17M | 0.24M | 0.52M | 0.78M | 0.48M | 0.14M | 0.05M | 0.15M | 0.15M | 0.20M | 0.08M | 0.09M | 0.07M |
|
Cash & Current Investments
|
499.00 | 1.75M | | 1.71M | | 0.51M | 0.47M | 0.15M | 0.17M | 0.24M | 0.52M | 0.78M | 0.48M | 0.14M | 0.05M | 0.15M | 0.15M | 0.20M | 0.08M | 0.09M | 0.07M |
|
Receivables - Net
|
| | | 0.13M | | 0.03M | 0.06M | 0.09M | 0.07M | 0.04M | 0.07M | 0.04M | 0.05M | 0.04M | 0.06M | 0.06M | 0.08M | 0.06M | 0.06M | 0.06M | 0.02M |
|
Receivables - Other
|
| | | 1.22M | | 0.91M | 0.85M | 0.77M | 0.61M | 0.61M | 0.60M | 0.60M | 0.37M | 4.00 | 0.42M | 0.08M | 0.08M | 0.04M | 0.03M | 0.01M | 0.00M |
|
Receivables
|
| | | 1.35M | | 0.94M | 0.91M | 0.86M | 0.67M | 0.65M | 0.67M | 0.64M | 0.42M | 0.04M | 0.48M | 0.14M | 0.16M | 0.10M | 0.09M | 0.07M | 0.02M |
|
Raw Materials
|
| | | 0.06M | | 0.09M | 0.10M | 0.16M | 0.13M | 0.10M | 0.15M | 0.14M | 0.16M | 0.15M | 0.17M | 0.13M | 0.15M | 0.12M | 0.34M | 0.17M | 0.15M |
|
Work In Process
|
| | | | | | 0.04M | 0.07M | 0.11M | 0.08M | 0.14M | 0.16M | 0.23M | 0.30M | 0.26M | | | | | | |
|
Finished Goods
|
| | | 0.08M | | 0.39M | 0.41M | 0.39M | 0.32M | 0.39M | 0.30M | 0.33M | 0.30M | 0.28M | 0.30M | 0.33M | 0.26M | 0.26M | 0.09M | 0.15M | 0.17M |
|
Inventory
|
| | | 0.14M | | 0.48M | 0.55M | 0.62M | 0.55M | 0.57M | 0.59M | 0.63M | 0.69M | 0.73M | 0.74M | 0.46M | 0.41M | 0.38M | 0.44M | 0.32M | 0.33M |
|
Current Assets
|
499.00 | | | 3.22M | | 2.67M | 2.60M | 1.69M | 1.43M | 1.51M | 1.82M | 2.07M | 1.71M | 1.39M | 1.31M | 0.79M | 0.74M | 0.73M | 0.66M | 0.53M | 0.48M |
|
Property, Plant & Equipment (Net)
|
264.00 | | | 0.14M | | 0.64M | 0.64M | 0.60M | 0.57M | 0.54M | 0.48M | 0.46M | 0.48M | 0.42M | 0.38M | 0.36M | 0.31M | 0.28M | 0.28M | 0.26M | 0.25M |
|
Intangibles
|
| | | | | 83.15M | 81.42M | 80.38M | 79.34M | 78.30M | 77.26M | 76.22M | 75.18M | 74.14M | 73.10M | 51.48M | 50.58M | 49.68M | 48.77M | 41.58M | 40.94M |
|
Goodwill & Intangibles
|
| | | | | 83.15M | 81.42M | 80.38M | 79.34M | 78.30M | 77.26M | 76.22M | 75.18M | 74.14M | 73.10M | 51.48M | 50.58M | 49.68M | 48.77M | 41.58M | 40.94M |
|
Other Non-Current Assets
|
| | | 0.02M | | | | 0.06M | 0.04M | 0.03M | 0.03M | 0.02M | 0.12M | 0.05M | 0.45M | 0.45M | 3.17M | 3.17M | 3.21M | 3.23M | 3.23M |
|
Non-Current Assets
|
264.00 | | | 0.14M | | 83.10M | 82.06M | 81.42M | 80.32M | 79.16M | 78.04M | 76.95M | 75.91M | 74.79M | 74.14M | 52.49M | 54.23M | 53.27M | 52.40M | 45.16M | 44.50M |
|
Assets
|
-0.01M | | | 3.36M | | 85.76M | 84.66M | 83.11M | 81.75M | 80.67M | 79.86M | 79.02M | 77.62M | 76.19M | 75.45M | 53.28M | 54.96M | 54.00M | 53.06M | 45.69M | 44.98M |
|
Accounts Payables
|
| 6.00 | | 0.11M | | 0.66M | 0.88M | 0.22M | 0.13M | 0.11M | 0.14M | 0.17M | 0.29M | 0.25M | 0.23M | 0.27M | 0.23M | 0.16M | 0.28M | 0.55M | 0.46M |
|
Notes Payables
|
| | | 1.01M | | | | | | | | | | | | | | | | | |
|
Payables
|
| 6.00 | | 1.12M | | 0.66M | 0.88M | 0.22M | 0.13M | 0.11M | 0.14M | 0.17M | 0.29M | 0.25M | 0.23M | 0.27M | 0.23M | 0.16M | 0.28M | 0.55M | 0.46M |
|
Accumulated Expenses
|
0.01M | | 0.00M | 0.01M | 0.01M | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | | | | | 0.00M | | 0.31M | 0.31M | 0.23M | 0.40M | 0.44M | 0.76M | 1.20M | 1.53M | 1.95M | 2.17M | 2.44M | 2.82M |
|
Short term Debt
|
| | | 0.05M | | 0.02M | 0.02M | 0.00M | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | 0.05M | 0.04M | 0.12M | 0.13M | 0.09M | 0.08M | 0.08M | 0.09M | 0.09M | 0.09M | 0.10M | 0.10M | 0.10M | 0.10M | 0.06M | 0.06M |
|
Current Taxes
|
| | | | | | | | 225.00 | 225.00 | 219.00 | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | 0.43M | | | | 0.51M | 0.43M | 0.46M | 0.44M | 0.44M | 0.39M | 0.40M | 0.39M | 0.01M | 0.02M | 0.01M | 0.02M | 0.01M | 0.03M |
|
Total Current Liabilities
|
0.01M | 6.00 | 0.03M | 1.64M | 0.06M | 0.78M | 1.00M | 0.89M | 0.73M | 1.00M | 0.99M | 0.96M | 1.19M | 1.22M | 1.50M | 1.68M | 2.04M | 2.38M | 2.74M | 3.21M | 3.52M |
|
Non-Current Debt
|
| | 0.03M | 0.05M | | 0.02M | 0.02M | 0.00M | | | | | | | | | | | | | |
|
Minority Interest
|
| | | 0.17M | | 492.00 | -0.08M | -0.06M | -0.13M | -0.19M | -0.04M | -0.15M | -0.23M | -0.30M | -0.37M | -0.61M | -0.68M | -0.75M | -0.84M | -0.96M | -1.04M |
|
Operating Leases
|
| | | | | 0.50M | 0.46M | 0.36M | 0.31M | 0.25M | 0.22M | 0.20M | 0.18M | 0.15M | 0.13M | 0.11M | 0.08M | 0.06M | 0.05M | 0.03M | 0.02M |
|
Total Non-Current Liabilities
|
0.01M | | | 0.03M | | | | 0.37M | 0.33M | 0.27M | 0.24M | 0.21M | 0.19M | 0.16M | 0.13M | 0.11M | 0.08M | 0.06M | 0.05M | 0.03M | 0.02M |
|
Total Liabilities
|
763.00 | 6.00 | 0.03M | 1.67M | 0.06M | 1.28M | 1.46M | 1.27M | 1.06M | 1.27M | 1.24M | 1.17M | 1.38M | 1.38M | 1.63M | 1.80M | 2.12M | 2.44M | 2.79M | 3.25M | 3.55M |
|
Total Debt
|
| | 0.03M | 0.10M | | 0.04M | 0.04M | 0.00M | | | | | | | | | | | | | |
|
Common Equity
|
-0.01M | -1.13M | -0.03M | 1.70M | -0.06M | 84.48M | 83.20M | 81.84M | 80.69M | 79.40M | 78.62M | 77.85M | 76.24M | 74.81M | 73.82M | 51.48M | 52.84M | 51.56M | 50.27M | 42.44M | 41.44M |
|
Shareholder's Equity
|
-0.01M | -1.13M | -0.03M | 1.70M | -0.06M | 84.48M | 83.20M | 81.84M | 80.69M | 79.40M | 78.62M | 77.85M | 76.24M | 74.81M | 73.82M | 51.48M | 52.84M | 51.56M | 50.27M | 42.44M | 41.44M |
|
Liabilities and Shareholders Equity
|
-0.01M | | | 3.36M | | 85.76M | 84.66M | 83.11M | 81.75M | 80.67M | 79.86M | 79.02M | 77.62M | 76.19M | 75.45M | 53.28M | 54.96M | 54.00M | 53.06M | 45.69M | 44.98M |
|
Retained Earnings
|
-0.04M | -0.04M | -0.07M | -2.23M | -0.10M | -4.61M | -5.91M | -7.47M | -8.84M | -10.21M | -11.67M | -13.52M | -14.97M | -16.33M | -17.23M | -39.40M | -43.96M | -45.16M | -46.28M | -54.03M | -55.01M |