|
Cash & Equivalents
|
0.43M | 2.60M | 3.10M | 2.42M | 1.86M | 1.72M | 3.72M | 1.02M | 1.64M | 0.77M | 2.41M | 0.81M | 0.85M | 1.04M | 2.53M | 14.27M | 11.27M | 2.82M | 3.23M | 1.53M | 0.55M | 0.75M | 0.62M | 0.06M | 0.57M | 1.15M | 3.41M | 2.63M | 13.55M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | 8.41M | 8.45M | | | | | | | | | | |
|
Cash & Current Investments
|
0.43M | 2.60M | 3.10M | 2.42M | 1.86M | 1.72M | 3.72M | 1.02M | 1.64M | 0.77M | 2.41M | 0.81M | 0.85M | 1.04M | 2.53M | 14.27M | 11.27M | 11.23M | 11.69M | 1.53M | 0.55M | 0.75M | 0.62M | 0.06M | 0.57M | 1.15M | 3.41M | 2.63M | 13.55M |
|
Receivables - Net
|
-2.31M | 2.95M | 3.10M | 3.49M | 2.18M | 1.77M | 3.17M | 1.45M | 2.51M | 3.54M | 3.91M | 5.91M | 8.23M | 5.12M | 6.93M | 5.69M | 5.47M | 4.87M | 3.98M | 5.51M | 4.01M | 4.66M | 4.31M | 4.29M | 4.99M | 3.98M | 4.98M | 4.20M | 4.65M |
|
Receivables - Other
|
| 0.41M | 0.48M | 0.53M | 0.38M | 0.55M | 0.54M | 0.21M | 0.03M | 0.00M | 0.30M | 0.03M | 0.12M | 3.50M | 6.71M | 10.39M | 8.60M | 29.44M | 30.45M | 23.59M | 21.04M | 32.54M | 34.04M | 32.99M | 31.69M | 32.59M | 31.68M | 32.46M | 30.30M |
|
Receivables
|
-2.31M | 3.37M | 3.58M | 4.02M | 2.57M | 2.32M | 3.71M | 1.66M | 2.54M | 3.54M | 4.21M | 5.93M | 8.35M | 8.61M | 13.64M | 16.08M | 14.07M | 34.31M | 34.43M | 29.10M | 25.05M | 37.19M | 38.35M | 37.27M | 36.68M | 36.57M | 36.66M | 36.66M | 34.95M |
|
Inventory
|
39.56M | 42.03M | 37.97M | 33.58M | 27.98M | 27.23M | 31.52M | 26.38M | 27.85M | 27.22M | 31.91M | 39.70M | 36.95M | 42.00M | 47.78M | 46.77M | 48.51M | 32.08M | 32.53M | 33.73M | 35.35M | 40.97M | 34.25M | 31.00M | 29.22M | 37.54M | 41.40M | 40.52M | 39.58M |
|
Prepaid Assets
|
1.80M | 2.94M | 3.33M | 2.59M | 2.81M | 4.86M | 3.43M | 3.21M | 3.16M | 3.23M | 3.65M | 3.86M | 5.80M | 4.46M | 4.07M | 4.28M | 4.21M | 4.06M | 3.73M | 4.24M | 5.00M | 4.92M | 5.31M | 5.43M | 3.85M | 4.50M | 4.71M | 4.13M | 3.97M |
|
Current Assets
|
59.44M | 63.14M | 61.73M | 56.73M | 53.29M | 52.97M | 57.98M | 49.50M | 55.67M | 54.63M | 60.85M | 69.73M | 83.44M | 92.54M | 109.09M | 114.26M | 103.14M | 107.08M | 107.78M | 92.70M | 95.12M | 115.68M | 146.29M | 139.38M | 112.49M | 124.31M | 130.54M | 124.56M | 172.57M |
|
Property, Plant & Equipment (Net)
|
11.83M | 17.13M | 17.64M | 18.04M | 20.84M | 21.04M | 21.12M | 21.32M | 22.45M | 22.62M | 24.07M | 24.42M | 26.43M | 27.52M | 28.02M | 28.50M | 29.93M | 30.11M | 30.60M | 31.11M | 33.87M | 37.88M | 40.76M | 40.46M | 49.26M | 47.59M | 48.45M | 53.01M | 55.04M |
|
Long-Term Investments
|
82.33M | 92.23M | 93.77M | 95.77M | 94.98M | 99.05M | 99.45M | 102.17M | 103.41M | 106.57M | 108.44M | 110.36M | 115.75M | 119.54M | 121.06M | 125.17M | 127.89M | 132.21M | 134.42M | 138.87M | 143.85M | 148.82M | 151.28M | 153.70M | 158.45M | 165.48M | 170.61M | 177.26M | 178.84M |
|
Long-Term Deferred Tax
|
| 0.57M | | | | 0.93M | | | | 1.34M | | | | 1.38M | | | | 1.00M | | | | 1.56M | | | | 1.15M | | | |
|
Other Non-Current Assets
|
0.43M | 2.59M | 3.05M | 3.84M | 4.06M | 4.21M | 4.72M | 5.35M | 6.79M | 9.22M | 8.79M | 9.53M | 10.86M | 10.52M | | | | | | | | | | | | | | | |
|
Non-Current Assets
|
148.89M | 171.89M | 181.94M | 195.09M | 209.05M | 230.65M | 243.64M | 262.68M | 272.71M | 283.98M | 296.07M | 304.06M | 265.55M | 274.13M | 281.58M | 298.77M | 315.03M | 329.73M | 347.17M | 373.08M | 400.53M | 391.06M | 363.69M | 375.55M | 408.92M | 409.89M | 414.06M | 427.43M | 385.35M |
|
Assets
|
208.34M | 235.04M | 243.68M | 251.82M | 262.34M | 283.62M | 301.62M | 312.18M | 328.38M | 338.62M | 356.92M | 373.79M | 348.99M | 366.67M | 390.67M | 413.03M | 418.17M | 436.81M | 454.95M | 465.78M | 495.64M | 506.74M | 509.97M | 514.93M | 521.40M | 534.19M | 544.61M | 551.99M | 557.93M |
|
Accounts Payables
|
6.28M | 2.83M | 3.71M | 3.76M | 3.63M | 5.17M | 3.46M | 2.61M | 4.76M | 10.20M | 9.42M | 8.19M | 6.17M | 4.16M | 7.38M | 5.50M | 4.10M | 4.55M | 3.88M | 3.97M | 5.95M | 4.09M | 3.60M | 4.19M | 3.45M | 5.09M | 2.98M | 3.71M | 3.55M |
|
Notes Payables
|
3.78M | 0.23M | 0.18M | 0.19M | 0.19M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
10.06M | 3.06M | 3.90M | 3.95M | 3.82M | 5.17M | 3.46M | 2.61M | 4.76M | 10.20M | 9.42M | 8.19M | 6.17M | 4.16M | 7.38M | 5.50M | 4.10M | 4.55M | 3.88M | 3.97M | 5.95M | 4.09M | 3.60M | 4.19M | 3.45M | 5.09M | 2.98M | 3.71M | 3.55M |
|
Accumulated Expenses
|
0.77M | 9.16M | 10.31M | 10.61M | 10.73M | 8.81M | 11.82M | 15.22M | 12.60M | 14.86M | 13.68M | 14.70M | 17.07M | 20.69M | 20.00M | 14.98M | 17.75M | 16.89M | 17.67M | 15.58M | 20.61M | 18.50M | 19.76M | 13.07M | 13.26M | 13.67M | 15.24M | 11.97M | 11.12M |
|
Other Accumulated Expenses
|
0.72M | 3.31M | 2.67M | 2.94M | 3.55M | 3.64M | 4.30M | 5.16M | 7.42M | 6.39M | 6.21M | 7.54M | | | | | | | | | | 5.48M | 4.00M | 2.80M | 3.23M | 2.94M | 2.86M | 3.63M | 3.38M |
|
Short term Debt
|
0.03M | | | 7.12M | 10.85M | 28.86M | | | | | | | | | | | | | 7.84M | 4.68M | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | 0.65M | 0.66M | 0.67M | 0.65M | 0.65M | 0.56M | 0.51M | 0.49M | 0.47M | 0.47M | 0.48M | 0.48M | 0.46M | 0.45M | 0.43M |
|
Current Taxes
|
1.14M | 2.25M | 4.25M | 3.99M | 3.73M | 1.76M | 4.14M | 6.85M | 2.15M | 5.60M | 4.56M | 4.09M | | | | | | | | | | 3.76M | 7.14M | 1.57M | 2.08M | 0.22M | 5.73M | 0.64M | 0.21M |
|
Current Deferred Revenue
|
1.88M | 2.22M | 2.27M | 1.60M | 1.75M | 1.57M | 2.23M | 1.74M | 2.47M | 3.62M | 5.15M | 5.75M | 6.34M | 7.75M | 8.62M | 11.93M | 12.24M | 9.71M | 7.35M | 8.27M | 5.88M | 4.15M | 4.11M | 2.23M | 2.49M | 1.88M | 2.29M | 2.37M | 1.43M |
|
Total Current Liabilities
|
23.79M | 20.39M | 21.81M | 29.33M | 33.91M | 51.93M | 24.47M | 27.11M | 28.14M | 36.41M | 36.26M | 37.38M | 38.94M | 41.94M | 45.79M | 42.85M | 45.33M | 41.46M | 46.66M | 43.09M | 43.95M | 37.33M | 38.90M | 31.74M | 32.37M | 32.74M | 33.35M | 31.68M | 30.08M |
|
Non-Current Debt
|
53.09M | 13.68M | 7.16M | 3.27M | 3.23M | 2.00M | 39.03M | 37.53M | 43.82M | 36.17M | 45.35M | 49.67M | 8.28M | 7.99M | 5.08M | 12.61M | | 2.54M | 7.84M | 4.68M | 13.01M | 23.68M | 11.80M | 11.86M | 2.11M | | | 0.14M | |
|
Non-Current Deferred Tax Liability
|
| 2.41M | 1.84M | 1.84M | 1.84M | 2.69M | 1.77M | 1.77M | 1.77M | 3.31M | 1.97M | 1.97M | 1.97M | 4.38M | 3.00M | 3.00M | 3.00M | 4.06M | 2.86M | 2.86M | 2.86M | 3.89M | 2.34M | 2.34M | 2.34M | 2.21M | 2.21M | 2.21M | 2.21M |
|
Operating Leases
|
| | | | | | | | | | | | | | 2.71M | 2.52M | 2.36M | 2.12M | 1.96M | 1.61M | 1.51M | 1.40M | 1.27M | 1.16M | 1.04M | 0.92M | 0.82M | 0.71M | 0.57M |
|
Other Non-Current Liabilities
|
6.77M | 6.12M | 6.12M | 6.19M | 5.94M | 5.53M | 5.52M | 5.60M | 6.00M | 4.24M | 4.45M | 4.02M | 4.16M | 4.34M | 4.60M | 4.97M | 5.25M | 5.52M | 5.60M | 5.02M | 4.83M | 5.26M | 5.30M | 4.61M | 4.28M | 4.37M | 4.50M | 4.47M | 3.47M |
|
Total Non-Current Liabilities
|
77.29M | 39.64M | 34.13M | 36.45M | 40.98M | 55.70M | 65.27M | 66.41M | 73.72M | 75.18M | 84.21M | 89.02M | 49.19M | 52.94M | 56.58M | 60.99M | 50.69M | 49.19M | 51.48M | 47.57M | 61.34M | 64.75M | 54.31M | 47.09M | 37.86M | 35.87M | 36.37M | 34.73M | 32.86M |
|
Total Liabilities
|
84.06M | 45.76M | 40.25M | 42.63M | 46.92M | 61.23M | 70.79M | 72.01M | 79.72M | 79.42M | 88.66M | 93.04M | 53.35M | 57.27M | 61.17M | 65.97M | 55.94M | 54.71M | 57.08M | 52.59M | 66.17M | 70.01M | 59.61M | 51.71M | 42.13M | 40.24M | 40.88M | 39.20M | 36.33M |
|
Total Debt
|
53.13M | 13.68M | 7.16M | 10.40M | 14.08M | 30.86M | 39.03M | 37.53M | 43.82M | 36.17M | 45.35M | 49.67M | 8.28M | 7.99M | 5.08M | 12.61M | | 2.54M | 15.68M | 9.37M | 13.01M | 23.68M | 11.80M | 11.86M | 2.11M | | | 0.14M | |
|
Common Equity
|
124.27M | 189.28M | 203.42M | 209.18M | 215.42M | 222.39M | 230.83M | 240.17M | 248.66M | 259.19M | 268.26M | 280.75M | 295.64M | 309.39M | 329.49M | 347.06M | 362.23M | 382.10M | 397.87M | 413.19M | 429.48M | 436.74M | 450.36M | 463.22M | 479.27M | 493.96M | 503.73M | 512.78M | 521.60M |
|
Shareholder's Equity
|
124.27M | 189.28M | 203.42M | 209.18M | 215.42M | 222.39M | 230.83M | 240.17M | 248.66M | 259.19M | 268.26M | 280.75M | 295.64M | 309.39M | 329.49M | 347.06M | 362.23M | 382.10M | 397.87M | 413.19M | 429.48M | 436.74M | 450.36M | 463.22M | 479.27M | 493.96M | 503.73M | 512.78M | 521.60M |
|
Liabilities and Shareholders Equity
|
208.34M | 235.04M | 243.68M | 251.82M | 262.34M | 283.62M | 301.62M | 312.18M | 328.38M | 338.62M | 356.92M | 373.79M | 348.99M | 366.67M | 390.67M | 413.03M | 418.17M | 436.81M | 454.95M | 465.78M | 495.64M | 506.74M | 509.97M | 514.93M | 521.40M | 534.19M | 544.61M | 551.99M | 557.93M |
|
Treasury Shares
|
| | 0.11M | 0.30M | 0.30M | 0.30M | 0.36M | 0.15M | 0.45M | 0.15M | 0.45M | 0.45M | 0.45M | 0.04M | 0.45M | 0.45M | 0.45M | 0.04M | 0.45M | 0.45M | 0.45M | 0.45M | 0.01M | 0.00M | 0.26M | 0.71M | 0.03M | 1.00M | |
|
Retained Earnings
|
| 21.51M | 28.73M | 37.36M | 43.50M | 50.36M | 59.38M | 69.42M | 77.86M | 88.35M | 97.38M | 109.80M | 124.54M | 138.22M | 154.31M | 171.58M | 186.31M | 206.00M | 221.57M | 236.59M | 252.68M | 259.76M | 274.90M | 291.09M | 306.89M | 321.40M | 331.68M | 346.37M | 355.02M |