|
Cash & Equivalents
|
38.04M | 33.01M | 29.99M | 17.03M | 9.26M | 2.75M | 1.75M | 4.70M | 40.43M | 44.42M | 36.35M | 35.97M | | 26.93M | 22.29M | 70.47M | 69.70M | 64.16M | 56.77M | 59.41M | 50.99M | 107.68M | 85.17M | 47.13M | 47.50M |
|
Short-term Investments
|
| | | | | | 0.52M | | | | | | | | | 8.74M | 8.54M | 7.05M | 6.10M | 1.30M | | | | 13.40M | 14.96M |
|
Cash & Current Investments
|
38.04M | 33.01M | 29.99M | 17.03M | 9.26M | 2.75M | 2.27M | 4.70M | 40.43M | 44.42M | 36.35M | 35.97M | | 26.93M | 22.29M | 79.22M | 78.24M | 71.21M | 62.87M | 60.70M | 50.99M | 107.68M | 85.17M | 60.53M | 62.46M |
|
Receivables - Net
|
0.95M | 1.05M | 1.36M | 0.66M | 2.13M | 2.00M | 2.46M | 3.26M | 2.02M | 2.04M | 2.52M | 2.21M | 2.49M | 2.92M | 3.64M | 3.54M | 5.05M | 4.87M | 5.35M | 5.51M | 4.57M | 4.87M | 3.70M | 5.12M | 6.41M |
|
Receivables - Other
|
0.23M | 0.03M | 0.01M | 0.01M | 0.01M | 0.24M | 0.24M | 0.00M | 0.33M | | 0.01M | | 0.16M | 0.03M | 0.01M | | 0.10M | 0.00M | 0.03M | | 0.17M | 0.04M | 0.01M | 0.01M | 0.13M |
|
Receivables
|
1.17M | 1.08M | 1.38M | 0.67M | 2.14M | 2.23M | 2.70M | 3.26M | 2.35M | 2.04M | 2.53M | 2.21M | 2.64M | 2.95M | 3.65M | 3.54M | 5.15M | 4.87M | 5.38M | 5.51M | 4.74M | 4.90M | 3.72M | 5.14M | 6.54M |
|
Inventory
|
0.54M | 0.43M | 0.45M | 0.41M | 0.37M | 0.45M | 0.43M | 0.47M | 0.73M | 0.82M | 0.88M | 0.88M | 1.12M | 1.28M | 1.44M | 1.39M | 1.75M | 1.77M | 1.87M | 2.13M | 2.22M | 2.11M | 2.35M | 2.29M | 2.14M |
|
Prepaid Assets
|
1.74M | 1.50M | 1.70M | 2.93M | 3.01M | 3.07M | 6.41M | 11.97M | 13.96M | 5.65M | 6.28M | 6.11M | 2.85M | 3.88M | 3.45M | 5.12M | 4.23M | 4.20M | 4.12M | 3.99M | 3.39M | 3.57M | 3.45M | 4.09M | 4.31M |
|
Current Assets
|
41.50M | 36.02M | 33.51M | 21.03M | 14.78M | 8.51M | 11.28M | 20.40M | 57.47M | 52.94M | 46.04M | 45.17M | 42.40M | 35.04M | 30.83M | 89.26M | 89.37M | 82.05M | 74.22M | 72.28M | 61.34M | 118.26M | 94.69M | 72.03M | 75.45M |
|
Property, Plant & Equipment (Net)
|
31.92M | 34.60M | 37.98M | 40.94M | 45.54M | 49.82M | 50.94M | 51.78M | 53.88M | 59.89M | 62.87M | 68.68M | 75.59M | 81.11M | 87.79M | 96.65M | 106.43M | 114.35M | 124.16M | 130.66M | 138.59M | 146.28M | 154.08M | 164.91M | 171.19M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | 15.11M | 32.53M | 29.54M |
|
Long-Term Deferred Tax
|
1.13M | 1.04M | 1.13M | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
1.86M | 1.42M | 1.43M | 1.50M | 1.94M | 2.04M | 2.00M | 2.08M | 2.16M | 2.31M | 2.80M | 3.11M | 3.38M | 4.15M | 3.97M | 4.21M | 4.98M | 5.05M | 5.07M | 4.75M | 4.92M | 5.59M | 5.70M | 6.19M | 8.35M |
|
Non-Current Assets
|
34.91M | 79.59M | 91.51M | 92.80M | 103.60M | 106.89M | 107.13M | 110.03M | 120.20M | 125.88M | 138.01M | 150.35M | 158.96M | 169.41M | 181.89M | 196.99M | 215.29M | 227.25M | 241.31M | 252.45M | 267.19M | 285.51M | 315.68M | 347.35M | 355.50M |
|
Assets
|
76.41M | 115.62M | 125.02M | 113.83M | 118.38M | 115.39M | 118.41M | 130.43M | 177.67M | 178.82M | 184.05M | 195.53M | 201.36M | 204.45M | 212.72M | 286.25M | 304.66M | 309.30M | 315.53M | 324.73M | 328.52M | 403.77M | 410.37M | 419.37M | 430.94M |
|
Accounts Payables
|
3.68M | 2.68M | 2.57M | 2.15M | 4.92M | 4.89M | 2.97M | 3.63M | 4.92M | 6.22M | 4.77M | 6.12M | 5.56M | 5.30M | 6.81M | 5.52M | 7.25M | 8.87M | 7.37M | 8.06M | 8.98M | 8.96M | 7.19M | 9.30M | 11.53M |
|
Payables
|
3.68M | 2.68M | 2.57M | 2.15M | 4.92M | 4.89M | 2.97M | 3.63M | 4.92M | 6.22M | 4.77M | 6.12M | 5.56M | 5.30M | 6.81M | 5.52M | 7.25M | 8.87M | 7.37M | 8.06M | 8.98M | 8.96M | 7.19M | 9.30M | 11.53M |
|
Accumulated Expenses
|
1.64M | 1.36M | 1.48M | 1.01M | 1.79M | 2.61M | 2.69M | 4.75M | 4.61M | 4.75M | 4.97M | 5.95M | 5.96M | 5.48M | 5.80M | 6.93M | 7.59M | 6.17M | 7.51M | 8.60M | 8.31M | 7.73M | 8.02M | 9.93M | 10.31M |
|
Other Accumulated Expenses
|
| | | | 0.58M | | 0.55M | 1.36M | | | | | 0.28M | | | | 0.56M | 0.36M | 0.35M | 0.12M | 0.37M | 1.62M | 0.82M | 0.60M | 0.53M |
|
Current Leases
|
0.99M | 4.09M | 4.54M | 4.66M | 5.11M | 5.24M | 5.40M | 5.16M | 5.65M | 6.53M | 6.83M | 7.06M | 7.99M | 8.04M | 8.54M | 8.59M | 9.22M | 10.46M | 10.38M | 11.73M | 10.67M | 11.73M | 12.57M | 13.28M | 14.08M |
|
Current Taxes
|
0.55M | 0.50M | 0.55M | 0.12M | 0.20M | 0.32M | 0.29M | 0.69M | 0.87M | 0.90M | 0.92M | 1.17M | 1.24M | 1.16M | 1.34M | 1.45M | 1.69M | 1.77M | 1.63M | 1.77M | 1.90M | 1.84M | 1.64M | 2.10M | 2.21M |
|
Total Current Liabilities
|
8.29M | 10.71M | 11.48M | 9.84M | 13.93M | 15.14M | 13.35M | 16.94M | 20.05M | 22.75M | 20.76M | 24.36M | 25.27M | 24.49M | 25.46M | 25.12M | 29.14M | 31.11M | 30.59M | 33.69M | 34.50M | 34.13M | 35.47M | 38.55M | 42.78M |
|
Capital Leases
|
2.42M | 2.18M | 1.98M | 1.73M | 1.48M | 1.19M | 0.94M | 0.70M | 0.55M | 0.37M | 0.22M | 0.05M | 0.03M | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | | | | | | | |
|
Non-Current Deffered Revenue
|
2.19M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| 41.39M | 50.07M | 49.66M | 56.92M | 55.99M | 55.35M | 57.78M | 65.83M | 65.27M | 74.00M | 80.68M | 82.28M | 87.52M | 94.33M | 100.79M | 110.23M | 113.77M | 118.94M | 123.85M | 130.68M | 141.13M | 148.83M | 152.76M | 155.93M |
|
Other Non-Current Liabilities
|
1.09M | 0.27M | 0.32M | 0.32M | 0.34M | 0.34M | 0.35M | 0.36M | 0.40M | 0.40M | 0.45M | 0.47M | 0.48M | 0.51M | 0.54M | 0.58M | 0.65M | 0.65M | 0.73M | 0.76M | 0.81M | 0.94M | 1.03M | 1.06M | 1.16M |
|
Total Non-Current Liabilities
|
13.14M | 54.27M | 63.53M | 61.23M | 72.32M | 75.33M | 81.64M | 92.41M | 86.43M | 88.39M | 94.98M | 105.09M | 107.58M | 112.03M | 119.81M | 125.93M | 139.37M | 144.90M | 149.52M | 157.54M | 165.18M | 175.26M | 184.30M | 191.31M | 198.71M |
|
Total Liabilities
|
14.23M | 54.54M | 63.85M | 61.55M | 72.67M | 75.67M | 81.99M | 92.78M | 86.83M | 88.79M | 95.42M | 105.56M | 108.06M | 112.54M | 120.35M | 126.51M | 140.02M | 145.56M | 150.25M | 158.31M | 165.98M | 176.19M | 185.33M | 192.37M | 199.87M |
|
Common Equity
|
62.18M | 61.08M | 61.17M | 52.28M | 45.71M | 39.72M | 36.42M | 37.66M | 90.84M | 90.03M | 88.62M | 89.96M | 93.29M | 91.91M | 92.37M | 159.74M | 164.64M | 163.74M | 165.28M | 166.43M | 162.54M | 227.58M | 225.04M | 227.00M | 231.07M |
|
Shareholder's Equity
|
62.18M | 61.08M | 61.17M | 52.28M | 45.71M | 39.72M | 36.42M | 37.66M | 90.84M | 90.03M | 88.62M | 89.96M | 93.29M | 91.91M | 92.37M | 159.74M | 164.64M | 163.74M | 165.28M | 166.43M | 162.54M | 227.58M | 225.04M | 227.00M | 231.07M |
|
Liabilities and Shareholders Equity
|
76.41M | 115.62M | 125.02M | 113.83M | 118.38M | 115.39M | 118.41M | 130.43M | 177.67M | 178.82M | 184.05M | 195.53M | 201.36M | 204.45M | 212.72M | 286.25M | 304.66M | 309.30M | 315.53M | 324.73M | 328.52M | 403.77M | 410.37M | 419.37M | 430.94M |
|
Retained Earnings
|
2.73M | 1.51M | 1.37M | -7.78M | -14.63M | -20.98M | -24.86M | -24.09M | -24.92M | -26.20M | -28.08M | -27.60M | -25.69M | -27.77M | -28.79M | -27.11M | -24.18M | -26.23M | -27.23M | -27.79M | -32.99M | -33.95M | -37.73M | -37.16M | -34.89M |
|
Treasury Shares
|
| | | | | | | | | | | | | 1.36M | 26.71M | 25.68M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.06M | 0.06M | 0.05M |