|
Cash & Equivalents
|
| 79.14M | 48.69M | 80.67M | 87.57M | 83.79M | 78.39M | 52.88M | 62.71M | 54.47M | 61.58M | 63.98M | 39.57M | 42.71M | 45.66M | 35.81M | 30.45M | 22.11M | 8.45M | 5.62M | 7.85M |
|
Short-term Investments
|
| | 0.15M | 0.15M | 0.45M | 0.45M | 0.45M | 23.41M | 0.45M | 0.47M | 0.73M | 0.73M | 0.73M | 0.71M | 0.72M | 0.71M | 0.53M | 0.53M | 0.38M | 0.38M | 0.38M |
|
Cash & Current Investments
|
| 79.14M | 48.84M | 80.81M | 88.02M | 84.24M | 78.84M | 76.29M | 63.16M | 54.94M | 62.31M | 64.71M | 40.31M | 43.43M | 46.37M | 36.52M | 30.98M | 22.64M | 8.83M | 6.00M | 8.23M |
|
Receivables - Net
|
| 19.10M | | | | 23.68M | | | | 20.98M | | | | 25.60M | | | | 5.50M | 14.06M | 12.72M | 13.19M |
|
Receivables - Other
|
| 0.04M | | | | 0.03M | | | | 0.03M | | | | 0.03M | | | | 0.03M | | | |
|
Receivables
|
| 19.14M | | | | 23.71M | | | | 21.00M | | | | 25.63M | | | | 5.53M | 14.06M | 12.72M | 13.19M |
|
Inventory
|
| 35.34M | 36.77M | 40.46M | 45.32M | 45.32M | 62.66M | 68.85M | 70.69M | 64.22M | 56.85M | 63.16M | 62.65M | 61.56M | 48.31M | 47.40M | 60.28M | 47.54M | 36.43M | 41.74M | 45.91M |
|
Prepaid Assets
|
| 3.72M | 3.82M | 5.31M | 6.41M | 6.73M | 6.25M | 11.20M | 12.53M | 14.01M | 9.77M | 8.47M | 5.99M | 6.53M | 5.67M | 6.24M | 4.66M | 5.76M | 6.53M | 6.80M | 4.94M |
|
Current Assets
|
| 137.30M | 110.61M | 152.27M | 162.53M | 159.98M | 173.07M | 190.57M | 172.25M | 154.14M | 162.74M | 160.33M | 137.15M | 137.12M | 115.46M | 113.06M | 116.68M | 93.29M | 69.61M | 71.83M | 77.75M |
|
Property, Plant & Equipment (Net)
|
| 254.68M | | | | 267.04M | | | | 322.89M | | | | 212.18M | | | | 170.76M | | | |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | 9.99M | 8.55M | 7.04M |
|
Intangibles
|
| 4.37M | 4.26M | 4.15M | 4.04M | 3.93M | -0.97M | -1.69M | -3.43M | -3.44M | 7.00M | -0.19M | 6.46M | 6.15M | 5.83M | 2.68M | 2.47M | 2.25M | 2.04M | 1.83M | 1.62M |
|
Goodwill & Intangibles
|
| 4.37M | 4.26M | 4.15M | 4.04M | 3.93M | -0.97M | -1.69M | -3.43M | -3.44M | 7.00M | -0.19M | 6.46M | 6.15M | 5.83M | 2.68M | 2.47M | 2.25M | 2.04M | 1.83M | 1.62M |
|
Long-Term Deferred Tax
|
| 7.18M | | | | 3.34M | 2.65M | 3.67M | 4.26M | 4.60M | 3.04M | 2.14M | 4.26M | 7.50M | 12.64M | 15.74M | 17.91M | 22.07M | 26.25M | 29.12M | 3.01M |
|
Other Non-Current Assets
|
| | | | | 0.45M | | | | 0.47M | | | | 0.71M | | 6.76M | 7.61M | 7.61M | | | |
|
Non-Current Assets
|
| 160.51M | 150.41M | 166.01M | 153.04M | 153.93M | 175.68M | 168.17M | 175.32M | 201.61M | 219.71M | 232.99M | 235.09M | 244.50M | 245.47M | 223.98M | 227.02M | 225.38M | 254.64M | 268.64M | 244.56M |
|
Assets
|
| 297.81M | 261.02M | 318.28M | 315.58M | 313.91M | 348.75M | 358.74M | 347.57M | 355.75M | 382.44M | 393.32M | 372.25M | 381.62M | 360.93M | 337.04M | 343.70M | 318.67M | 324.25M | 340.48M | 322.31M |
|
Accounts Payables
|
| 15.97M | 11.48M | 18.45M | 20.09M | 19.72M | 24.80M | 31.42M | 33.15M | 26.63M | 25.00M | 28.54M | 26.85M | 31.44M | 30.38M | 28.21M | 31.76M | 31.27M | 39.46M | 52.42M | 56.92M |
|
Notes Payables
|
| 24.79M | | | | 15.00M | | | | 4.00M | | | | | | | | 74.78M | | | |
|
Payables
|
| 40.76M | 11.48M | 18.45M | 20.09M | 34.72M | 24.80M | 31.42M | 33.15M | 30.63M | 25.00M | 28.54M | 26.85M | 31.44M | 30.38M | 28.21M | 31.76M | 106.05M | 39.46M | 52.42M | 56.92M |
|
Accumulated Expenses
|
| | | | | | | | | | | 0.00M | | 4.53M | | 4.48M | 7.25M | 6.23M | | 20.68M | 23.90M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | 769.00 | | 0.78M | | 0.54M | 0.50M | 0.81M | | 1.10M | 1.27M |
|
Short term Debt
|
| 24.79M | | | | 15.00M | | | | 4.00M | | | | | | | | 74.78M | | | |
|
Current Leases
|
| | | 0.51M | 0.56M | 0.56M | 0.57M | 0.57M | 0.58M | 0.58M | 0.59M | 0.59M | 0.59M | 0.60M | 0.60M | 28.21M | 31.76M | | | | |
|
Current Deferred Revenue
|
| 3.22M | 1.14M | 5.51M | 3.89M | 5.47M | 7.07M | 2.52M | 3.41M | 1.70M | 2.27M | 3.14M | 3.46M | 3.55M | 2.81M | 3.55M | 3.94M | 3.89M | 2.57M | 3.62M | 2.91M |
|
Total Current Liabilities
|
| 44.35M | 12.96M | 39.85M | 40.83M | 41.67M | 48.37M | 61.63M | 58.16M | 38.97M | 43.39M | 57.18M | 46.12M | 42.45M | 44.69M | 53.19M | 69.97M | 114.26M | 124.35M | 141.23M | 156.65M |
|
Non-Current Debt
|
| | | | | | | | | 36.00M | 56.00M | 47.00M | 57.00M | 75.00M | 71.25M | 71.25M | 67.50M | 17.50M | 13.75M | 13.75M | 10.00M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | 92.28M | 92.11M | 95.07M | 106.00M |
|
Minority Interest
|
| | | | | | 0.15M | 0.28M | 9.20M | 9.16M | 9.19M | 8.99M | 8.50M | 7.15M | 7.11M | 0.24M | 0.66M | 6.41M | 6.21M | 6.13M | 0.34M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | 1.25M | 1.11M | 0.96M | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | 1.59M | | | | | 0.71M | | | | | | | | | |
|
Operating Leases
|
| | | 2.23M | 2.11M | 1.99M | 1.86M | 1.74M | 1.60M | 1.47M | 1.34M | 1.21M | 1.07M | 0.93M | 0.78M | 28.84M | 32.38M | 31.27M | | 52.42M | 56.92M |
|
Other Non-Current Liabilities
|
| 6.29M | | | | 4.56M | | | | 4.42M | | | | 6.72M | | | | 2.04M | | | |
|
Total Non-Current Liabilities
|
| 6.29M | 5.44M | 8.26M | 6.91M | 6.54M | 8.88M | 6.70M | 6.19M | 42.22M | 62.17M | 54.58M | 63.26M | 83.37M | 78.84M | 77.38M | 73.86M | 33.18M | 29.56M | 29.90M | 29.37M |
|
Total Liabilities
|
-52.25M | 50.64M | 18.41M | 48.11M | 3.17M | 48.21M | 57.25M | 68.33M | 64.34M | 81.20M | 105.56M | 111.76M | 109.38M | 125.82M | 123.53M | 130.57M | 143.83M | 147.44M | 153.91M | 171.14M | 186.02M |
|
Total Debt
|
| 24.79M | | | | 15.00M | | | | 40.00M | 56.00M | 47.00M | 57.00M | 75.00M | 71.25M | 71.25M | 67.50M | 92.28M | 13.75M | 13.75M | 10.00M |
|
Common Equity
|
| 105.71M | 242.61M | 270.17M | 117.95M | 415.98M | 291.50M | 290.41M | 411.62M | 322.89M | 157.93M | 173.55M | 262.86M | 248.65M | 395.51M | 361.41M | 199.87M | 171.23M | 170.34M | 169.34M | 136.29M |
|
Shareholder's Equity
|
| | | | | 265.70M | | | | 265.39M | | | | 248.65M | | | | 164.82M | | | |
|
Liabilities and Shareholders Equity
|
| 297.81M | 261.02M | 318.28M | 315.58M | 313.91M | 348.75M | 358.74M | 347.57M | 355.75M | 382.44M | 393.32M | 372.25M | 381.62M | 360.93M | 337.04M | 343.70M | 318.67M | 324.25M | 340.48M | 322.31M |
|
Retained Earnings
|
| -108.44M | -119.97M | -102.22M | -114.69M | -118.77M | -92.16M | -111.48M | -118.23M | -112.17M | -107.28M | -97.06M | -104.20M | -98.20M | -103.88M | 49.74M | -117.74M | -133.53M | -125.32M | -120.67M | 35.80M |