|
Cash & Equivalents
|
0.42M | 0.34M | 0.27M | 0.21M | 0.01M | | | | | | 19.75M | 12.34M | 172.78M | 157.78M | 153.40M | 141.98M | 131.99M | 117.06M | 106.91M | 106.21M | 57.57M | 58.55M | 55.83M |
|
Short-term Investments
|
| | | 3.27M | | | | | | | | | | | | | | | | | | 0.43M | 0.71M |
|
Cash & Current Investments
|
0.42M | 0.34M | 0.27M | 3.48M | 0.01M | | | | | | 19.75M | 12.34M | 172.78M | 157.78M | 153.40M | 141.98M | 131.99M | 117.06M | 106.91M | 106.21M | 57.57M | 58.97M | 56.54M |
|
Receivables - Net
|
| | | 0.10M | | 0.37M | 0.60M | 0.43M | 0.01M | 1.46M | 0.35M | | | | 0.98M | 2.77M | | | | | | | |
|
Receivables - Other
|
| | | | | | | | | | | | | | 0.29M | 0.46M | 0.51M | 0.54M | 0.52M | 0.67M | 0.47M | 0.36M | 0.33M |
|
Receivables
|
| | | 0.10M | | 0.37M | 0.60M | 0.43M | 0.01M | 1.46M | 0.35M | | | | 1.27M | 3.23M | | | | | | | |
|
Inventory
|
| | | 4.45M | | 9.30M | 6.15M | 12.87M | 18.95M | 19.09M | 16.83M | 11.07M | 11.13M | 16.97M | 12.10M | 2.81M | 2.75M | 2.79M | 2.81M | 1.83M | 1.71M | 1.80M | 1.45M |
|
Prepaid Assets
|
0.08M | 0.06M | 0.03M | 2.65M | 0.05M | | 6.64M | 4.30M | 4.57M | 6.24M | 5.67M | 2.34M | 1.18M | 4.81M | 4.22M | 2.84M | 2.05M | 4.23M | 3.67M | 3.33M | 3.99M | 4.59M | 4.28M |
|
Current Assets
|
0.50M | 0.40M | 0.35M | 38.75M | 0.07M | 89.97M | 71.37M | 112.00M | 93.12M | 94.67M | 72.28M | 37.39M | 190.30M | 181.09M | 172.52M | 152.39M | 138.82M | 126.16M | 115.44M | 113.57M | 65.46M | 67.22M | 64.13M |
|
Property, Plant & Equipment (Net)
|
| | | 31.52M | | 42.27M | 48.88M | 60.22M | 66.36M | 68.62M | 69.78M | 58.48M | 57.85M | 56.68M | 55.48M | 54.83M | 54.38M | 54.14M | 53.53M | 53.09M | 52.09M | 51.96M | 51.96M |
|
Long-Term Investments
|
213.87M | 213.94M | 214.74M | 215.39M | 71.79M | | | | | | | | | | | | | | | | | 1.28M | 0.71M |
|
Long-Term Deferred Tax
|
| | | 256.50M | | 94.20M | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 42.75M | | 39.63M | 39.65M | 39.70M | 39.70M | 34.85M | 34.29M | 34.30M | 34.29M | 33.51M | 33.66M | 34.00M | 34.31M | 34.68M | 35.09M | 26.34M | 26.63M | 26.93M | 27.24M |
|
Non-Current Assets
|
213.87M | 213.94M | 214.74M | 95.89M | 71.79M | 102.71M | 101.82M | 120.63M | 129.79M | 125.36M | 123.05M | 104.94M | 103.05M | 101.09M | 99.93M | 96.56M | 96.44M | 96.57M | 96.37M | 88.13M | 87.11M | 88.24M | 84.89M |
|
Assets
|
214.37M | 214.34M | 215.09M | 134.64M | 71.85M | 192.68M | 173.19M | 232.63M | 222.90M | 220.03M | 195.33M | 142.32M | 293.35M | 282.18M | 272.45M | 248.95M | 235.26M | 222.73M | 211.81M | 201.69M | 152.57M | 155.46M | 149.02M |
|
Accounts Payables
|
0.07M | 0.02M | 0.04M | 10.75M | 2.67M | 19.82M | 21.60M | 12.28M | 14.99M | 15.62M | 10.85M | 9.43M | 7.35M | 9.75M | 5.59M | 5.64M | 4.56M | 1.71M | 2.54M | 6.24M | 1.70M | 2.05M | 3.18M |
|
Notes Payables
|
| | | | 0.60M | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.07M | 0.02M | 0.04M | 10.75M | 3.27M | 19.82M | 21.60M | 12.28M | 14.99M | 15.62M | 10.85M | 9.43M | 7.35M | 9.75M | 5.59M | 5.64M | 4.56M | 1.71M | 2.54M | 6.24M | 1.70M | 2.05M | 3.18M |
|
Accumulated Expenses
|
| | | 0.85M | | 0.30M | 0.20M | 0.12M | 0.12M | 0.42M | | | | | | 3.87M | | 1.03M | 1.63M | | | | |
|
Other Accumulated Expenses
|
| | | 3.94M | | 1.83M | 3.98M | 4.16M | 4.98M | 5.43M | 5.85M | 5.04M | 5.59M | 3.53M | 2.75M | 3.01M | 1.25M | 1.80M | 2.44M | 6.24M | 0.57M | 1.46M | 2.28M |
|
Short term Debt
|
| | | 553.97M | | | 2.90M | 5.12M | 7.44M | 9.61M | 12.74M | 16.67M | 2.33M | 2.33M | 2.33M | 2.33M | 2.33M | 2.33M | 2.33M | 3.17M | 3.52M | 5.29M | 4.04M |
|
Current Taxes
|
0.81M | | | | 0.03M | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | 1.60M | | | | 6.68M | 1.05M | 1.05M | 1.15M | 1.15M | 1.60M | 0.11M | 0.30M | |
|
Total Current Liabilities
|
0.88M | 0.02M | 0.04M | 569.50M | 3.30M | 21.95M | 28.65M | 21.68M | 27.54M | 31.08M | 31.17M | 31.27M | 15.27M | 15.61M | 17.36M | 12.03M | 9.19M | 7.00M | 8.46M | 11.75M | 6.01M | 9.20M | 9.58M |
|
Non-Current Debt
|
| | | | | 139.04M | 140.96M | 142.66M | 145.84M | 147.86M | 146.19M | 143.64M | 137.38M | 139.90M | 142.51M | 132.69M | 135.07M | 137.53M | 140.04M | 142.62M | 116.41M | 119.18M | 122.03M |
|
Non-Current Deffered Revenue
|
7.28M | 7.28M | 7.28M | 7.28M | 7.28M | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
201.21M | 202.04M | 202.78M | 203.08M | 56.27M | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | 4.37M | | 29.70M | 4.65M | 4.79M | 29.81M | 29.43M | 41.84M | 5.19M | 67.45M | 67.45M | 67.47M | 10.30M | 68.03M | 68.04M | 68.08M | 7.97M | 10.06M | 12.24M | 14.74M |
|
Total Non-Current Liabilities
|
| | | 569.51M | | 178.81M | 217.58M | 211.22M | 185.59M | 190.19M | 175.06M | 205.62M | 126.61M | 125.83M | 128.86M | 175.35M | 116.70M | 117.07M | 121.16M | 181.06M | 148.77M | 152.95M | 157.42M |
|
Total Liabilities
|
8.16M | 7.30M | 7.32M | 573.89M | 10.58M | 208.51M | 222.24M | 216.01M | 215.40M | 219.62M | 216.90M | 210.82M | 194.07M | 193.29M | 196.33M | 185.65M | 184.72M | 185.12M | 189.23M | 189.04M | 158.82M | 165.19M | 172.16M |
|
Total Debt
|
| | | 553.97M | | 139.04M | 143.86M | 147.78M | 153.28M | 157.47M | 158.93M | 160.30M | 139.70M | 142.22M | 144.83M | 135.02M | 137.40M | 139.85M | 142.37M | 145.79M | 119.93M | 124.47M | 126.07M |
|
Common Equity
|
5.00M | 5.00M | 5.00M | -439.25M | 5.00M | -15.83M | -49.05M | 16.62M | 7.55M | 0.41M | -21.51M | -68.49M | 99.29M | 88.89M | 76.11M | 63.31M | 50.54M | 37.61M | 22.58M | 12.66M | -6.25M | -9.73M | -23.13M |
|
Shareholder's Equity
|
5.00M | 5.00M | 5.00M | -439.25M | 5.00M | -15.83M | -49.05M | 16.62M | 7.55M | 0.41M | -21.51M | -68.49M | 99.29M | 88.89M | 76.11M | 63.31M | 50.54M | 37.61M | 22.58M | 12.66M | -6.25M | -9.73M | -23.13M |
|
Liabilities and Shareholders Equity
|
214.37M | 214.34M | 215.09M | 134.64M | 71.85M | 192.68M | 173.19M | 232.63M | 222.90M | 220.03M | 195.33M | 142.32M | 293.35M | 282.18M | 272.45M | 248.95M | 235.26M | 222.73M | 211.81M | 201.69M | 152.57M | 155.46M | 149.02M |
|
Retained Earnings
|
2.42M | 3.24M | 3.98M | -444.44M | 1.70M | -469.70M | -501.98M | -520.76M | -530.45M | -538.90M | -562.10M | -609.32M | -631.38M | -640.37M | -656.21M | -670.15M | -684.06M | -697.95M | -713.66M | -725.17M | -745.92M | -759.10M | -773.33M |
|
Treasury Shares
|
-0.07M | 0.00M | -0.07M | 0.34M | 0.59M | | | 0.55M | 6.93M | | 1.11M | 0.22M | 1.15M | 3.22M | 3.28M | 0.35M | 0.34M | 0.67M | 0.61M | 0.61M | 0.60M | 0.70M | 0.68M |