|
Cash & Equivalents
|
| | | 0.45M | 0.96M | 7.68M | 1.68M | 6.48M | 6.82M | 3.50M | 7.53M | 16.04M | 23.23M | 18.26M | 28.16M | 23.08M | 13.14M | 19.31M | 38.90M | 31.58M | 32.47M | 30.55M | 24.02M |
|
Short-term Investments
|
| | | | | | | | | | | | 10.00M | 28.00M | 18.06M | 26.34M | 33.52M | 32.74M | 21.53M | 28.34M | 23.80M | 26.44M | 19.95M |
|
Cash & Current Investments
|
| | | 0.45M | 0.96M | 7.68M | 1.68M | 6.48M | 6.82M | 3.50M | 7.53M | 16.04M | 33.23M | 46.26M | 46.23M | 49.42M | 46.66M | 52.05M | 60.43M | 59.93M | 56.27M | 56.99M | 43.97M |
|
Receivables - Net
|
| | | 23.84M | 25.58M | 32.60M | 33.28M | 32.78M | 43.34M | 38.47M | 36.73M | 29.91M | 32.97M | 32.82M | 33.98M | 27.76M | 30.11M | 33.68M | 33.87M | 26.74M | 32.40M | 36.38M | 37.87M |
|
Receivables - Other
|
| | | | | | | | | | | 4.70M | | | | | | | | | | | |
|
Receivables
|
| | | 23.84M | 25.58M | 32.60M | 33.28M | 32.78M | 43.34M | 38.47M | 36.73M | 34.61M | 32.97M | 32.82M | 33.98M | 27.76M | 30.11M | 33.68M | 33.87M | 26.74M | 32.40M | 36.38M | 37.87M |
|
Inventory
|
| | | 48.96M | 46.74M | 62.25M | 60.21M | 58.47M | 77.34M | 85.47M | 73.29M | 71.21M | 70.91M | 76.30M | 71.66M | 71.53M | 79.27M | 79.84M | 70.92M | 70.72M | 79.91M | 88.78M | 84.13M |
|
Prepaid Assets
|
| | | 6.53M | 3.42M | 3.43M | 5.69M | 5.14M | 6.04M | 6.69M | 7.26M | 6.64M | 4.45M | 5.63M | 6.82M | 6.22M | 4.49M | 4.26M | 4.87M | 3.61M | 3.40M | 4.09M | 4.71M |
|
Current Assets
|
| | | 79.78M | 76.03M | 105.96M | 100.85M | 102.87M | 133.53M | 134.14M | 124.81M | 123.80M | 141.56M | 161.00M | 158.69M | 154.93M | 160.53M | 169.84M | 170.09M | 161.00M | 171.98M | 186.25M | 170.68M |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | 0.43M | 0.72M | 0.26M | 0.21M |
|
Property, Plant & Equipment (Net)
|
| | | 95.53M | 93.86M | 92.94M | 94.04M | 93.47M | 92.14M | 95.04M | 94.35M | 95.57M | 99.42M | 95.70M | 96.69M | 95.23M | 93.85M | 92.28M | 90.13M | 87.98M | 86.16M | 83.50M | 84.17M |
|
Goodwill
|
| | | 3.11M | 3.51M | 3.51M | 3.51M | 3.51M | 3.51M | 3.51M | 3.51M | 3.51M | 3.51M | 3.51M | 3.51M | 3.51M | 3.51M | 3.51M | 3.51M | 3.51M | 3.51M | 3.51M | 3.51M |
|
Intangibles
|
| | | | 0.40M | 0.39M | 0.39M | 0.38M | 0.37M | 0.37M | 0.36M | 0.35M | 0.35M | 0.34M | 0.33M | 0.33M | 0.32M | 0.31M | 0.31M | 0.30M | 0.29M | 0.29M | 0.28M |
|
Goodwill & Intangibles
|
| | | 3.11M | 3.91M | 3.90M | 3.90M | 3.89M | 3.88M | 3.88M | 3.87M | 3.86M | 3.86M | 3.85M | 3.84M | 3.84M | 3.83M | 3.82M | 3.82M | 3.81M | 3.80M | 3.80M | 3.79M |
|
Long-Term Deferred Tax
|
| | | 0.06M | 0.06M | 0.06M | 0.06M | | | | | | | | | | | | | | 0.20M | 0.20M | 0.20M |
|
Other Non-Current Assets
|
| | | 2.46M | 2.85M | 4.15M | 4.24M | 6.88M | 10.44M | 13.29M | 15.61M | 12.41M | 11.70M | 6.00M | 2.00M | 1.05M | 1.23M | 1.18M | 1.09M | 1.07M | 1.08M | 1.04M | 1.03M |
|
Non-Current Assets
|
| | | 101.33M | 100.84M | 101.12M | 102.64M | 104.73M | 106.85M | 113.05M | 114.65M | 128.38M | 131.72M | 125.93M | 121.28M | 121.47M | 118.50M | 140.85M | 136.71M | 133.53M | 140.24M | 134.71M | 132.16M |
|
Assets
|
| | | 181.10M | 176.87M | 207.08M | 203.49M | 207.60M | 240.38M | 247.19M | 239.46M | 252.18M | 273.28M | 286.93M | 279.96M | 276.40M | 279.04M | 310.69M | 306.80M | 294.52M | 312.22M | 320.96M | 302.84M |
|
Accounts Payables
|
| | | 20.07M | 17.19M | 24.35M | 19.03M | 18.47M | 24.07M | 23.32M | 18.93M | 18.56M | 17.74M | 23.38M | 19.38M | 18.45M | 21.39M | 24.32M | 23.38M | 17.83M | 24.52M | 33.16M | 25.27M |
|
Notes Payables
|
| | | | | | | | | | | | 0.45M | 0.13M | 0.05M | | | | | | | | |
|
Payables
|
| | | 20.07M | 17.19M | 24.35M | 19.03M | 18.47M | 24.07M | 23.32M | 18.93M | 18.56M | 18.19M | 23.52M | 19.43M | 18.45M | 21.39M | 24.32M | 23.38M | 17.83M | 24.52M | 33.16M | 25.27M |
|
Accumulated Expenses
|
| | | 4.96M | 5.51M | 6.58M | 8.16M | 7.81M | 8.34M | 7.87M | 8.47M | 9.01M | 7.88M | 7.95M | 8.86M | 10.58M | 11.32M | 13.95M | 12.75M | 13.55M | 14.87M | 14.23M | 16.21M |
|
Other Accumulated Expenses
|
| | | 2.08M | 1.99M | | | 2.36M | 2.58M | 2.88M | 3.31M | | | | | 3.20M | 3.88M | 3.69M | 3.70M | 0.97M | 0.13M | 0.10M | 0.14M |
|
Short term Debt
|
| | | 11.36M | 11.84M | 3.61M | 2.61M | 2.00M | 1.26M | 3.20M | 4.86M | 0.96M | 9.91M | 0.97M | 1.11M | 1.12M | 1.14M | 1.15M | 1.17M | 1.18M | 1.19M | 1.21M | 21.10M |
|
Current Leases
|
| | | 0.32M | 0.33M | 0.31M | 0.19M | | | | | 4.51M | 4.51M | 5.08M | 4.93M | 4.80M | 4.44M | 7.76M | 8.62M | 8.98M | 11.00M | 11.54M | 11.65M |
|
Current Taxes
|
| | | 0.04M | | | 0.11M | 0.09M | 1.98M | | 0.20M | | 1.78M | 5.11M | 8.01M | | | | | 0.07M | 2.19M | 0.15M | |
|
Current Deferred Revenue
|
| | | 0.55M | 0.64M | 1.21M | 1.12M | 1.22M | 1.45M | 1.62M | 1.19M | 1.28M | 0.95M | 0.98M | 0.80M | 0.95M | 0.72M | 0.88M | 0.91M | 0.74M | 1.14M | 1.14M | 1.12M |
|
Total Current Liabilities
|
| | | 43.14M | 39.55M | 40.14M | 32.51M | 30.76M | 39.83M | 37.41M | 34.83M | 39.25M | 44.18M | 50.72M | 45.70M | 44.40M | 48.19M | 55.61M | 54.48M | 46.45M | 60.08M | 69.50M | 79.60M |
|
Capital Leases
|
| | | 0.29M | 0.21M | 0.13M | 0.11M | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | 53.41M | 51.05M | 36.34M | 35.63M | 35.34M | 41.95M | 42.02M | 41.79M | 41.56M | 49.33M | 49.09M | 48.67M | 48.40M | 48.12M | 47.84M | 47.56M | 47.28M | 46.99M | 46.70M | 23.03M |
|
Minority Interest
|
| | | 7.46M | 8.73M | 8.49M | 8.78M | 9.12M | 10.01M | 10.38M | 10.25M | 10.25M | 10.43M | 10.61M | 10.59M | 8.57M | 5.99M | 6.12M | 6.28M | 6.63M | 6.90M | 6.86M | 7.11M |
|
Non-Current Deferred Tax Liability
|
| | | 9.69M | 6.18M | 6.18M | 6.18M | 9.65M | 5.63M | 5.63M | 5.63M | 17.80M | 5.16M | 5.16M | 5.16M | 18.14M | 4.20M | 4.20M | 4.20M | 0.43M | 0.62M | 0.62M | 0.62M |
|
Operating Leases
|
| | | | | | | | | | | 11.62M | 15.07M | 18.90M | 17.79M | 16.69M | 22.19M | 46.61M | 45.22M | 35.44M | 52.53M | 50.22M | 46.90M |
|
Other Non-Current Liabilities
|
| | | 5.05M | 3.73M | 4.21M | 4.05M | 3.84M | 2.52M | 3.00M | 3.13M | 2.65M | 2.67M | 2.82M | 2.82M | 0.03M | 0.39M | 0.36M | 0.36M | 2.74M | 2.78M | 2.76M | 2.74M |
|
Total Non-Current Liabilities
|
| | | 136.19M | 130.23M | 82.79M | 74.43M | 71.74M | 97.61M | 96.66M | 82.25M | 97.59M | 109.22M | 118.80M | 112.39M | 113.68M | 118.26M | 146.50M | 142.84M | 129.59M | 149.23M | 155.50M | 138.51M |
|
Total Liabilities
|
| | | 141.24M | 133.95M | 87.00M | 78.48M | 75.57M | 100.14M | 99.67M | 85.38M | 100.24M | 111.90M | 121.62M | 115.21M | 113.71M | 118.65M | 146.87M | 143.21M | 132.32M | 152.00M | 158.26M | 141.25M |
|
Total Debt
|
| | | 64.77M | 62.89M | 39.95M | 38.24M | 37.34M | 43.21M | 45.22M | 46.65M | 42.52M | 59.23M | 50.06M | 49.78M | 49.52M | 49.26M | 48.99M | 48.73M | 48.46M | 48.18M | 47.91M | 44.13M |
|
Common Equity
|
| | | 39.87M | 42.92M | 120.09M | 125.01M | 132.03M | 140.24M | 147.52M | 154.08M | 151.93M | 161.38M | 165.31M | 164.75M | 162.69M | 160.39M | 163.83M | 163.60M | 162.20M | 160.21M | 162.71M | 161.59M |
|
Shareholder's Equity
|
| | | 39.87M | 42.92M | 120.09M | 125.01M | 132.03M | 140.24M | 147.52M | 154.08M | 151.93M | 161.38M | 165.31M | 164.75M | 162.69M | 160.39M | 163.83M | 163.60M | 162.20M | 160.21M | 162.71M | 161.59M |
|
Liabilities and Shareholders Equity
|
| | | 181.10M | 176.87M | 207.08M | 203.49M | 207.60M | 240.38M | 247.19M | 239.46M | 252.18M | 273.28M | 286.93M | 279.96M | 276.40M | 279.04M | 310.69M | 306.80M | 294.52M | 312.22M | 320.96M | 302.84M |
|
Treasury Shares
|
0.01M | 0.01M | 0.01M | 0.26M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.08M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Retained Earnings
|
| | | 18.66M | 20.44M | 30.02M | 33.80M | 39.43M | 46.10M | 52.45M | 58.54M | 56.12M | 65.12M | 68.66M | 67.77M | 67.68M | 67.54M | 69.63M | 68.72M | 66.34M | 63.73M | 65.63M | 63.91M |