|
Cash & Equivalents
|
65.51M | 91.06M | 89.75M | 58.74M | 86.46M | 124.08M | 154.05M | 199.27M | 114.63M | 214.97M | 243.33M | 198.12M | 137.52M | 175.64M | 219.44M | 109.54M |
|
Short-term Investments
|
| 28.20M | 56.29M | 87.77M | 104.27M | 87.72M | 74.67M | 106.15M | 120.70M | 79.89M | 73.62M | 64.40M | 47.19M | 37.13M | | |
|
Cash & Current Investments
|
65.51M | 119.26M | 146.04M | 146.50M | 190.73M | 211.80M | 228.72M | 305.42M | 235.33M | 294.86M | 316.95M | 262.53M | 184.71M | 212.77M | 219.44M | 109.54M |
|
Receivables - Net
|
21.76M | 35.16M | 35.55M | 22.78M | 28.62M | 50.13M | 46.32M | 24.36M | 21.97M | 16.29M | 110.26M | 21.39M | 29.32M | 16.46M | 15.90M | 21.90M |
|
Receivables - Other
|
| | 0.12M | | 4.63M | 1.17M | 0.01M | 0.39M | 0.51M | 1.84M | 4.60M | 1.43M | 0.36M | 0.78M | 1.13M | 0.22M |
|
Receivables
|
21.76M | 35.16M | 35.68M | 22.78M | 33.25M | 51.31M | 46.33M | 24.74M | 22.48M | 18.14M | 114.87M | 22.81M | 29.68M | 17.23M | 17.02M | 22.12M |
|
Inventory
|
| 37.37M | 70.96M | 54.19M | 51.45M | 53.70M | 68.46M | 55.01M | 51.88M | 49.67M | 45.45M | 39.76M | 42.71M | 46.49M | 34.78M | 27.02M |
|
Current Deferred Tax Assets
|
0.71M | 0.28M | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.83M | 1.24M | 1.91M | 1.59M | 1.84M | 1.67M | 3.89M | 1.69M | 1.66M | 1.77M | 1.93M | 3.97M | 3.59M | 3.69M | 11.01M | 8.68M |
|
Current Assets
|
123.59M | 215.65M | 242.53M | 213.94M | 283.29M | 331.46M | 359.82M | 405.28M | 310.36M | 362.33M | 480.89M | 342.61M | 255.83M | 273.78M | 290.55M | 164.79M |
|
Buildings
|
| | 27.22M | 27.18M | 26.24M | 26.52M | 26.48M | 26.17M | 26.66M | 27.02M | 27.24M | 27.19M | 27.23M | 27.23M | 27.18M | 29.03M |
|
Construction in Progress
|
| | 4.59M | 2.22M | 4.07M | 1.19M | 3.59M | 2.27M | 0.81M | 2.64M | 0.65M | 0.26M | 1.02M | 0.77M | 1.81M | 9.62M |
|
Land & Improvements
|
| | 5.75M | 5.75M | 5.74M | 5.74M | 5.74M | 5.74M | 5.86M | 5.93M | 5.92M | 5.92M | 5.92M | 5.92M | 6.04M | 5.97M |
|
Property, Plant & Equipment (Net)
|
119.25M | 125.01M | 140.52M | 138.87M | 128.67M | 127.37M | 124.33M | 118.15M | 109.73M | 103.58M | 98.60M | 91.54M | 82.90M | 76.94M | 72.71M | 78.54M |
|
Intangibles
|
0.21M | 0.09M | 0.57M | 0.57M | | | 1.41M | 1.41M | 1.41M | 1.41M | 1.41M | 1.41M | | | | |
|
Goodwill & Intangibles
|
0.21M | 0.09M | 0.57M | 0.57M | | | 1.41M | 1.41M | 1.41M | 1.41M | 1.41M | 1.41M | | | | |
|
Other Non-Current Assets
|
2.96M | 2.40M | 2.20M | 2.44M | 2.49M | 2.65M | 3.08M | 3.88M | 3.88M | 3.84M | 5.61M | 5.75M | 5.60M | 5.25M | 3.82M | 4.37M |
|
Non-Current Assets
|
122.42M | 127.50M | 142.72M | 141.30M | 131.16M | 130.02M | 129.28M | 123.76M | 115.20M | 108.83M | 105.62M | 98.70M | 88.50M | 82.19M | 76.53M | 82.91M |
|
Assets
|
246.01M | 343.16M | 385.24M | 355.24M | 414.45M | 461.49M | 489.11M | 529.04M | 425.56M | 471.15M | 586.50M | 441.30M | 344.33M | 355.97M | 367.08M | 247.69M |
|
Accounts Payables
|
| 14.63M | 18.66M | 12.59M | 14.93M | 30.39M | 34.44M | 22.80M | 18.40M | 19.98M | 61.30M | 12.45M | 14.91M | 28.55M | 22.18M | 10.48M |
|
Dividends payables
|
| | | | | | | 10.69M | 10.50M | 10.50M | 10.50M | 10.50M | | 10.50M | 10.50M | 10.70M |
|
Payables
|
| 14.63M | 18.66M | 12.59M | 14.93M | 30.39M | 34.44M | 33.49M | 28.89M | 30.48M | 71.80M | 22.95M | 14.91M | 39.05M | 32.68M | 21.18M |
|
Accumulated Expenses
|
1.50M | 3.34M | 3.23M | 3.59M | 7.80M | 4.65M | 2.98M | 2.48M | 2.47M | 2.74M | 4.41M | 5.08M | 6.08M | 5.48M | 4.76M | 11.08M |
|
Other Accumulated Expenses
|
0.34M | 0.45M | | | 2.56M | | | | | 0.26M | 0.11M | 1.73M | 1.91M | 1.17M | 1.35M | 0.88M |
|
Current Leases
|
6.81M | 6.84M | | | | | | | | | | 0.82M | 0.64M | 0.63M | 0.39M | |
|
Current Taxes
|
| | 1.12M | 0.62M | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| 18.88M | 32.81M | 33.76M | 20.39M | 17.87M | 18.59M | 22.32M | 2.74M | 4.58M | 5.24M | 3.98M | 6.15M | 3.77M | 3.86M | 0.90M |
|
Curent Deferred Tax Liability
|
3.17M | 4.66M | 6.16M | 6.95M | 8.79M | 11.00M | 7.06M | | | | | | | | | |
|
Total Current Liabilities
|
20.90M | 44.16M | 35.80M | 36.23M | 40.40M | 52.09M | 48.55M | 144.05M | 35.28M | 39.49M | 82.76M | 32.99M | 35.06M | 56.10M | 41.34M | 33.31M |
|
Non-Current Deffered Revenue
|
9.35M | 17.12M | 29.26M | 27.68M | 13.52M | 15.93M | 15.91M | 16.79M | 16.52M | 20.32M | 21.29M | 21.86M | 16.75M | 15.08M | 12.57M | 6.32M |
|
Non-Current Deferred Tax Liability
|
24.12M | 26.36M | 34.67M | 36.99M | 29.25M | 30.44M | 29.12M | 32.06M | 21.05M | 18.03M | 12.96M | 12.33M | 1.87M | | | 0.77M |
|
Other Non-Current Liabilities
|
1.38M | 0.90M | 0.92M | 0.95M | 2.69M | 4.02M | 1.22M | 3.33M | 1.11M | 4.24M | 2.39M | 2.24M | 1.72M | 1.79M | 3.29M | 1.47M |
|
Total Non-Current Liabilities
|
34.84M | 46.67M | 61.21M | 58.67M | 45.46M | 50.39M | 46.24M | 52.18M | 38.69M | 42.59M | 36.64M | 36.43M | 20.35M | 16.87M | 15.86M | 8.56M |
|
Total Liabilities
|
55.74M | 90.83M | 97.01M | 94.90M | 85.86M | 102.48M | 94.80M | 196.23M | 73.97M | 82.08M | 119.41M | 69.42M | 55.40M | 72.97M | 57.20M | 41.87M |
|
Common Equity
|
190.27M | 252.32M | 288.24M | 260.33M | 328.59M | 359.01M | 394.31M | 332.81M | 351.60M | 389.08M | 467.10M | 371.88M | 288.93M | 283.00M | 309.88M | 205.82M |
|
Shareholder's Equity
|
190.27M | 252.32M | 288.24M | 260.33M | 328.59M | 359.01M | 394.31M | 332.81M | 351.60M | 389.08M | 467.10M | 371.88M | 288.93M | 283.00M | 309.88M | 205.82M |
|
Liabilities and Shareholders Equity
|
246.01M | 343.16M | 385.24M | 355.24M | 414.45M | 461.49M | 489.11M | 529.04M | 425.56M | 471.15M | 586.50M | 441.30M | 344.33M | 355.97M | 367.08M | 247.69M |
|
Retained Earnings
|
22.63M | 14.67M | 32.93M | 2.60M | 7.44M | 4.26M | 2.06M | 48.18M | 61.20M | 106.95M | 184.63M | 89.46M | 6.30M | 0.51M | 27.39M | 0.38M |
|
Treasury Shares
|
| | | | | 0.35M | 0.24M | 0.13M | 0.03M | | | | | | | |