|
Cash & Equivalents
|
2.63M | 2.63M | 11.61M | 134.28M | 28.86M | 54.07M | 54.07M | 24.83M | 17.54M | | 16.37M | 16.37M | 34.89M | 29.52M | 24.41M | 22.88M | 32.06M | 33.92M | 37.62M | 40.70M | 29.77M |
|
Short-term Investments
|
| | | | | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | | | |
|
Cash & Current Investments
|
2.63M | 2.63M | 11.61M | 134.28M | 28.86M | 57.07M | 57.07M | 27.83M | 20.54M | 3.00M | 19.37M | 19.37M | 37.89M | 32.52M | 27.41M | 25.88M | 35.06M | 36.92M | 37.62M | 40.70M | 29.77M |
|
Receivables - Net
|
-2.06M | 5.14M | 1.51M | 2.52M | 2.67M | 2.46M | 2.52M | 0.28M | -2.72M | 4.79M | 3.68M | 3.59M | 0.01M | 4.70M | 0.98M | 7.72M | 7.89M | 5.22M | 6.71M | -4.67M | 6.14M |
|
Receivables - Other
|
| 0.90M | | | | 3.00M | | | | 3.00M | | | | 3.00M | | | | 3.00M | | | |
|
Receivables
|
-2.06M | 6.05M | 1.51M | 2.52M | 2.67M | 5.46M | 2.52M | 0.28M | -2.72M | 7.79M | 3.68M | 3.59M | 0.01M | 7.70M | 0.98M | 7.72M | 7.89M | 8.22M | 6.71M | -4.67M | 6.14M |
|
Raw Materials
|
| 4.11M | | | | 1.33M | | | | 2.76M | | | | 1.19M | | | | | | | |
|
Work In Process
|
| 1.79M | | | | 2.78M | | | | 3.98M | | | | 3.33M | | | | | | | |
|
Finished Goods
|
| 0.96M | | | | 2.42M | | | | 4.21M | | | | 4.32M | | | | | | | |
|
Inventory
|
-2.31M | 7.21M | -1.62M | 11.57M | 11.36M | 6.53M | 1.00M | 2.32M | 12.75M | 10.95M | 14.68M | 16.70M | -0.53M | 8.84M | 11.21M | 14.50M | 16.77M | 14.25M | -1.43M | -5.42M | 19.38M |
|
Prepaid Assets
|
-0.41M | 1.08M | -0.72M | -2.02M | 7.62M | 5.56M | 7.61M | 5.33M | -1.40M | 7.76M | 3.37M | 4.32M | 4.73M | 3.87M | 0.42M | -0.49M | -2.43M | 7.78M | 9.61M | 15.36M | -1.85M |
|
Current Assets
|
| 18.47M | | 154.00M | 50.51M | 68.62M | 42.56M | 44.74M | 45.26M | -2.36M | 37.86M | 47.30M | 59.67M | 49.22M | 42.08M | 52.47M | 67.33M | 66.10M | 68.55M | 86.50M | 74.34M |
|
Buildings
|
| | | | | 108.02M | 108.02M | | | | | | | 143.21M | 154.19M | | | | | | |
|
Construction in Progress
|
| | | | | 11.87M | 23.37M | | | | | | | 10.17M | 1.03M | | | | | | |
|
Land & Improvements
|
| | | | | 70.78M | 70.78M | | | | | | | 70.89M | 70.89M | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 27.19M | | 28.20M | 186.94M | 195.80M | 206.11M | 212.65M | 215.85M | 216.43M | 214.47M | 211.13M | 212.81M | 215.69M | 214.71M | 215.18M | 213.22M | 212.25M | 212.79M | 223.00M | 222.41M |
|
Long-Term Investments
|
| 10.70M | | | 8.16M | 7.20M | 6.94M | 6.87M | 4.49M | 4.25M | 1.98M | 2.02M | 2.11M | 2.33M | 2.35M | 2.25M | 2.30M | 2.34M | 2.38M | 0.17M | |
|
Goodwill
|
| 4.82M | | | 4.92M | 4.92M | 4.92M | 10.44M | 21.39M | 37.80M | 23.65M | 17.23M | 22.97M | | | | | | | | |
|
Intangibles
|
| 190.10M | | | 4.92M | 5.63M | 5.59M | 24.53M | 47.16M | 35.92M | 29.98M | 29.57M | 29.33M | 21.21M | 21.01M | 20.87M | 14.38M | 14.20M | 12.12M | 11.94M | 11.76M |
|
Goodwill & Intangibles
|
| 194.92M | | | 9.84M | 10.55M | 10.51M | 34.98M | 68.55M | 70.31M | 53.63M | 46.80M | 52.30M | 21.21M | 21.01M | 20.87M | 14.38M | 14.20M | 12.12M | 11.94M | 11.76M |
|
Long-Term Deferred Tax
|
| 0.60M | | | | | 0.71M | 0.77M | 0.74M | 1.51M | 1.44M | 1.57M | | | | | | | | | |
|
Other Non-Current Assets
|
-0.01M | 10.00M | 0.03M | 0.33M | 0.30M | 2.34M | 3.31M | 3.63M | 3.67M | 4.69M | -0.05M | 0.01M | 3.53M | 4.47M | 0.10M | 4.37M | 0.17M | 4.87M | 2.06M | 1.97M | 1.33M |
|
Non-Current Assets
|
| 51.08M | | 49.47M | 208.06M | 218.96M | 230.59M | 262.50M | 304.29M | 2.36M | 286.84M | 277.30M | 281.93M | 4.22M | 253.17M | 253.38M | 245.40M | 4.33M | 243.04M | 248.06M | 245.48M |
|
Assets
|
| 69.54M | | 203.47M | 258.56M | 287.58M | 273.15M | 307.25M | 349.56M | | 324.69M | 324.60M | 341.59M | 303.77M | 295.25M | 305.84M | 312.73M | 310.50M | 311.59M | 334.56M | 319.82M |
|
Accounts Payables
|
| 6.57M | | | | 9.94M | | | | 21.97M | | | | 26.93M | | | | 31.13M | | | |
|
Notes Payables
|
| 0.60M | | | 0.04M | 0.04M | 0.04M | 9.49M | 0.07M | 0.04M | 0.05M | 0.05M | 0.05M | 7.55M | 7.55M | 7.55M | 7.55M | 7.64M | | | 0.04M |
|
Payables
|
| 7.17M | | | 0.04M | 9.98M | 0.04M | 9.49M | 0.07M | 22.01M | 0.05M | 0.05M | 0.05M | 34.48M | 7.55M | 7.55M | 7.55M | 38.77M | | | 0.04M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | 13.12M | | | | 14.41M | | | |
|
Other Accumulated Expenses
|
| | | | | | 5.20M | 12.60M | | | 29.25M | 22.26M | | | | | | | | | |
|
Short term Debt
|
| 0.35M | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| 391.48M | | | 0.22M | 0.27M | 0.29M | 0.56M | 1.19M | 1.08M | 1.12M | 1.17M | 1.52M | 1.45M | 1.36M | 1.27M | 1.62M | 1.56M | 1.48M | 1.12M | 1.08M |
|
Current Taxes
|
| 4.95M | | 2.49M | 0.77M | 3.81M | 1.35M | 1.73M | 2.63M | 7.60M | 2.37M | | | 7.88M | 0.83M | | | 2.41M | | | |
|
Total Current Liabilities
|
| 19.60M | | 30.23M | 60.28M | 55.24M | 60.79M | 75.85M | 56.49M | | 62.13M | 85.63M | 87.55M | 87.36M | 96.96M | 89.91M | 82.22M | 66.48M | 37.97M | 43.37M | 33.23M |
|
Capital Leases
|
| | | | | | | | | 0.21M | 0.20M | 1.60M | 1.51M | 1.52M | 1.62M | 1.80M | 1.55M | 1.69M | 1.46M | 1.43M | 1.26M |
|
Non-Current Debt
|
| 19.07M | | 0.22M | 0.21M | 44.82M | 45.07M | 61.89M | 62.41M | 62.62M | 62.89M | 63.63M | 63.87M | 56.51M | 54.88M | 53.70M | 52.20M | 50.55M | 65.80M | 65.84M | 68.81M |
|
Non-Current Deffered Revenue
|
| 16.10M | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | 2.76M | 2.76M | 2.76M | 2.76M | 8.23M | 8.59M | 8.60M | 8.60M | 8.56M | 8.57M | 8.58M | 5.83M | 2.98M | 2.58M | 2.48M | | |
|
Minority Interest
|
| -0.00M | | | | -0.20M | -0.22M | 1.93M | 2.85M | -4.26M | -7.28M | -10.14M | -17.39M | -22.68M | -26.38M | -30.18M | -34.07M | -38.54M | -43.07M | -44.99M | 7.88M |
|
Non-Current Deferred Tax Liability
|
| 1.42M | | | 1.09M | 1.28M | | | | | | | 3.83M | | | | | | | | |
|
Operating Leases
|
| 2.32M | | | 2.76M | 2.87M | -0.06M | 3.08M | 9.16M | 9.86M | 9.56M | -0.52M | -0.79M | 7.70M | 16.01M | -0.76M | -1.16M | 6.86M | 6.54M | -0.82M | -1.07M |
|
Other Non-Current Liabilities
|
0.19M | 7.37M | 0.30M | 0.40M | 39.24M | 38.43M | 0.09M | 44.06M | 0.35M | 14.66M | 0.25M | 32.71M | 1.51M | 34.59M | 0.53M | 1.18M | 14.75M | 20.87M | 2.90M | 5.56M | 31.60M |
|
Total Non-Current Liabilities
|
-0.19M | 456.33M | -0.30M | 34.94M | 26.47M | 67.22M | 110.10M | 98.40M | 129.51M | 0.24M | 137.57M | 132.42M | 169.05M | 0.24M | 166.32M | 157.98M | 148.25M | 0.23M | 134.13M | 136.68M | 106.46M |
|
Total Liabilities
|
| 463.70M | | 35.33M | 65.71M | 105.65M | 110.19M | 142.46M | 129.86M | -168.86M | 137.83M | 165.13M | 170.56M | 158.54M | 166.84M | 159.16M | 163.00M | 146.45M | 137.03M | 142.25M | 138.06M |
|
Total Debt
|
| 19.42M | | 0.22M | 0.21M | 44.82M | 45.07M | 61.89M | 62.41M | 62.62M | 62.89M | 63.63M | 63.87M | 56.51M | 54.88M | 53.70M | 52.20M | 50.55M | 65.80M | 65.84M | 68.81M |
|
Common Equity
|
| 26.27M | | | | 182.13M | | | | 168.86M | | | | 89.76M | | | | 116.24M | | | |
|
Shareholder's Equity
|
| 26.27M | | 168.14M | 192.85M | 182.13M | 162.96M | 164.79M | 177.01M | 168.86M | 186.87M | 159.47M | 171.03M | 89.76M | 128.40M | 146.68M | 149.73M | 164.06M | 174.56M | 192.32M | |
|
Liabilities and Shareholders Equity
|
| 69.54M | | 203.47M | 258.56M | 287.58M | 273.15M | 307.25M | 349.56M | | 324.69M | 324.60M | 341.59M | 303.77M | 295.25M | 305.84M | 312.73M | 310.50M | 311.59M | 334.56M | 319.82M |
|
Retained Earnings
|
| 3.78M | | | -42.26M | -59.76M | -80.63M | -94.80M | -79.62M | -92.67M | -135.09M | -160.10M | -160.37M | -190.94M | -209.27M | -199.27M | -202.52M | -190.42M | -200.48M | -191.81M | -204.10M |
|
Preferred Shares
|
| 48.69M | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | 3.33M | | | |