|
Accumulated Depreciation
|
| 0.49M | 0.68M | 1.01M | 1.40M | 2.23M | 3.49M | 5.18M | 6.91M | 8.67M | 10.54M | 12.44M | 14.38M | 16.33M | 18.31M | 20.30M | 22.15M | 24.07M | 25.94M | 27.74M | 29.54M | 31.23M | 32.81M | 34.32M | 35.80M | 37.22M | 38.72M | 40.27M | 41.84M | 43.52M | 45.27M | 45.04M | 46.44M | 47.97M | 49.65M | 49.08M | 52.40M | 53.82M | 52.17M | 53.20M | 54.27M | 55.33M | 56.38M |
|
Cash & Equivalents
|
45.05M | 36.34M | 69.70M | 73.93M | 193.23M | 59.82M | 55.61M | 54.54M | 41.90M | 33.64M | 46.02M | 36.09M | 47.19M | 96.10M | 55.71M | 85.82M | 53.60M | 102.23M | 49.30M | 65.13M | 54.86M | 61.54M | 320.31M | 116.05M | 272.55M | 229.43M | 353.18M | 180.00M | 248.00M | 195.79M | 233.00M | 163.03M | 94.84M | 229.52M | 169.91M | 127.97M | 111.18M | 71.23M | 66.82M | 30.79M | 58.85M | 45.38M | 47.64M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | 6.67M | 1.60M | 1.72M | 1.78M | 2.08M | 2.93M | 3.39M | 9.39M | 2.60M | 1.25M | 1.25M | | | | | | | | | | | | | | 7.40M | | 0.35M |
|
Receivables - Other
|
| | | | | 0.10M | 0.18M | 0.31M | 0.30M | 0.30M | 0.30M | 0.51M | 0.17M | 0.17M | 0.22M | | | | | 1.38M | | | | 8.20M | | | | | | | | | 125.00M | 7.56M | 16.86M | 8.67M | 7.42M | 18.60M | | 2.68M | 1.62M | 0.28M | 0.05M |
|
Receivables
|
| | | | | | | | | | | | | | | | 6.67M | 1.60M | 1.72M | 3.16M | 2.08M | 2.93M | 3.39M | 17.59M | 2.60M | 1.25M | 1.25M | | | | | | | | | | | | | | 9.03M | | 0.40M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55M | 3.53M | 4.43M | 4.22M | 4.93M | | | | | |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.75M | 14.99M | 25.22M | 37.27M | 48.06M | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | | 0.48M | | | | | | |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.34M | 18.52M | 29.65M | 41.97M | 53.00M | | | | | |
|
Prepaid Assets
|
| 2.29M | 3.02M | 2.53M | 3.57M | 5.25M | 5.05M | 5.13M | 5.19M | 4.84M | 5.35M | 5.09M | 4.26M | 5.47M | 6.56M | 6.84M | 7.49M | 5.16M | 4.07M | 3.59M | 3.38M | 5.85M | 6.70M | 5.77M | 6.57M | 8.75M | 10.17M | 12.92M | 15.25M | 13.79M | 14.51M | 13.42M | 9.54M | 8.82M | 9.10M | 8.05M | 4.61M | 6.43M | 6.10M | 5.81M | 4.47M | 2.42M | 3.11M |
|
Current Assets
|
| 94.06M | 222.36M | 207.61M | 306.85M | 217.10M | 208.43M | 198.37M | 192.26M | 176.05M | 176.65M | 155.08M | 126.45M | 101.54M | 79.45M | 92.67M | 67.75M | 108.99M | 89.58M | 100.19M | 80.56M | 72.72M | 308.01M | 268.78M | 251.98M | 224.56M | 358.81M | 303.63M | 263.25M | 209.58M | 247.51M | 194.76M | 116.08M | 251.24M | 214.39M | 175.41M | 165.18M | 149.26M | 72.93M | 38.67M | 66.08M | 48.69M | 51.53M |
|
Property, Plant & Equipment (Net)
|
| 3.32M | 4.54M | 7.75M | 16.08M | 26.98M | 34.56M | 36.12M | 36.09M | 34.81M | 33.72M | 32.93M | 31.47M | 29.90M | 28.08M | 26.29M | 24.57M | 22.95M | 21.16M | 19.50M | 17.84M | 16.30M | 14.73M | 13.90M | 13.58M | 15.05M | 17.36M | 17.94M | 19.07M | 19.52M | 19.48M | 22.98M | 24.31M | 24.03M | 23.57M | 17.61M | 19.11M | 17.79M | 12.57M | 11.53M | 10.55M | 9.62M | 8.58M |
|
Long-Term Investments
|
| | | | | 60.59M | 53.10M | 36.75M | 15.10M | 3.96M | | 1.40M | | | | 1.40M | 1.40M | 1.40M | 1.40M | 1.40M | 1.40M | 1.40M | 22.40M | 49.83M | 29.75M | 14.88M | 5.79M | 1.40M | 1.40M | 1.40M | 1.40M | 1.40M | 1.40M | 1.40M | 1.40M | 1.40M | 1.40M | | | | | | |
|
Other Non-Current Assets
|
| 0.14M | 0.14M | 1.54M | 1.54M | 1.54M | 1.42M | 1.40M | 1.40M | 1.51M | 1.51M | 0.11M | 1.51M | 1.51M | 1.51M | 0.11M | 0.11M | 0.11M | 0.11M | | | | | | 0.60M | 0.60M | 0.60M | 8.00M | 8.19M | 9.51M | 11.54M | 10.46M | 11.31M | 11.25M | 12.05M | 63.39M | 41.47M | 41.52M | 9.87M | 8.67M | 8.67M | 8.67M | 8.67M |
|
Non-Current Assets
|
| 7.22M | 4.68M | 9.29M | 17.62M | 89.11M | 89.08M | 74.28M | 52.59M | 40.29M | 35.24M | 34.44M | 32.98M | 31.42M | 29.60M | 27.81M | 39.29M | 37.10M | 34.57M | 32.25M | 30.06M | 27.96M | 48.19M | 74.16M | 53.72M | 45.09M | 37.48M | 51.23M | 56.64M | 63.62M | 64.36M | 154.02M | 154.11M | 155.15M | 153.31M | 183.19M | 176.08M | 172.47M | 105.81M | 101.14M | 98.10M | 95.11M | 91.95M |
|
Assets
|
| 101.28M | 227.04M | 216.90M | 324.47M | 306.22M | 297.51M | 272.65M | 244.85M | 216.34M | 211.88M | 189.52M | 159.43M | 132.95M | 109.04M | 120.47M | 107.04M | 146.09M | 124.15M | 132.44M | 110.62M | 100.68M | 356.20M | 342.94M | 305.69M | 269.65M | 396.29M | 354.86M | 319.89M | 273.20M | 311.87M | 348.78M | 270.19M | 406.39M | 367.70M | 358.60M | 341.26M | 321.73M | 178.74M | 139.81M | 164.18M | 143.80M | 143.47M |
|
Accounts Payables
|
| 1.69M | 2.09M | 5.40M | 5.76M | 4.45M | 4.23M | 7.59M | 5.64M | 3.89M | 5.38M | 7.03M | 5.42M | 5.16M | 6.47M | 6.42M | 3.92M | 4.76M | 4.46M | 4.86M | 5.52M | 4.16M | 6.20M | 4.02M | 4.88M | 5.45M | 8.62M | 13.73M | 6.79M | 13.99M | 10.45M | 17.44M | 12.30M | 12.92M | 8.96M | 3.64M | 5.22M | 4.81M | 8.25M | 4.08M | 2.17M | 2.20M | 1.68M |
|
Notes Payables
|
| 1.20M | | | | | | | | | | | | | | | | | | | | | | 0.45M | 3.34M | 6.30M | 9.35M | | | | | 0.46M | | | | | | | | | | | |
|
Payables
|
| 2.89M | 2.09M | 5.40M | 5.76M | 4.45M | 4.23M | 7.59M | 5.64M | 3.89M | 5.38M | 7.03M | 5.42M | 5.16M | 6.47M | 6.42M | 3.92M | 4.76M | 4.46M | 4.86M | 5.52M | 4.16M | 6.20M | 4.47M | 8.22M | 11.75M | 17.97M | 13.73M | 6.79M | 13.99M | 10.45M | 17.90M | 12.30M | 12.92M | 8.96M | 3.64M | 5.22M | 4.81M | 8.25M | 4.08M | 2.17M | 2.20M | 1.68M |
|
Accumulated Expenses
|
| 2.75M | 2.76M | 5.52M | 7.06M | 10.87M | 15.62M | 10.81M | 9.55M | 9.72M | 9.59M | 12.51M | 11.87M | 13.65M | 14.63M | 15.21M | 11.79M | 10.59M | 10.52M | 10.88M | 9.14M | 10.60M | 11.32M | 14.23M | 13.15M | 18.91M | 48.90M | 45.09M | 48.28M | 56.89M | 59.17M | 59.84M | 44.36M | 55.88M | 54.16M | 22.51M | 76.32M | 86.36M | 17.72M | 10.72M | 6.22M | 5.81M | 6.38M |
|
Other Accumulated Expenses
|
| 0.52M | 0.47M | 1.15M | 0.15M | 0.12M | 0.11M | 3.32M | 2.74M | 2.74M | 2.81M | 3.64M | 3.02M | 2.90M | 2.80M | 3.14M | 1.46M | 1.45M | 1.42M | 0.67M | 0.83M | 0.89M | 0.95M | 1.15M | 1.50M | 1.49M | 1.63M | 3.63M | 1.45M | 5.45M | 4.13M | 3.64M | 6.48M | 7.95M | 2.93M | 2.77M | 1.99M | 4.26M | 6.69M | 2.16M | 2.63M | 1.04M | 1.51M |
|
Current Leases
|
| | | | | | | | | | | | | | | | 4.41M | 4.45M | 4.33M | 4.46M | 4.62M | 4.79M | 4.95M | 5.12M | 5.25M | 5.67M | 6.10M | 6.61M | 6.85M | 7.06M | 7.33M | 3.60M | 4.78M | 5.47M | 6.28M | 5.59M | 8.83M | 9.20M | 8.35M | 8.67M | 9.05M | 9.48M | 9.92M |
|
Current Deferred Revenue
|
| | | | 12.00M | 12.01M | 12.03M | 108.81M | 105.80M | 102.78M | 99.77M | 12.08M | 17.86M | 17.96M | 17.90M | 20.42M | 18.68M | 20.58M | 21.14M | 20.96M | 19.97M | 19.04M | 16.52M | 22.60M | 21.24M | 19.83M | 21.62M | 16.82M | 20.44M | 11.10M | 4.87M | 4.26M | 2.38M | 2.82M | 9.46M | 7.73M | 8.11M | 7.92M | | | | | |
|
Total Current Liabilities
|
| 5.64M | 4.85M | 10.92M | 24.82M | 27.33M | 31.88M | 30.46M | 27.24M | 25.66M | 27.03M | 31.62M | 35.15M | 36.77M | 39.01M | 42.04M | 41.57M | 43.07M | 42.24M | 45.99M | 44.11M | 44.25M | 45.77M | 46.41M | 47.86M | 56.16M | 94.59M | 82.26M | 82.36M | 89.04M | 81.82M | 85.60M | 63.82M | 77.90M | 79.22M | 98.66M | 98.48M | 108.28M | 64.83M | 41.22M | 31.32M | 30.94M | 22.43M |
|
Capital Leases
|
| | | 0.59M | 4.53M | 9.12M | 10.74M | 10.73M | 10.29M | 9.86M | 9.42M | 8.99M | 8.55M | 8.12M | 7.68M | 6.78M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| 0.73M | | | | | | | | | | | | | | | | | | 24.65M | 24.75M | 24.86M | 24.98M | 24.64M | 21.87M | 19.04M | 16.12M | 24.64M | 50.44M | 50.63M | 50.86M | 50.59M | 51.23M | 100.74M | 101.14M | 101.54M | 102.01M | 102.49M | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | 1.38M | 2.07M | 2.12M | 2.16M | 2.20M | 84.85M | 2.23M | 97.96M | 89.55M | 116.84M | 111.96M | 99.61M | 94.22M | 89.11M | 84.64M | 80.38M | 82.83M | 85.57M | 82.28M | 78.43M | 89.41M | 87.00M | 81.88M | 90.01M | 92.80M | 92.43M | 94.83M | 94.93M | 95.06M | 95.36M | 95.36M | 95.36M | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.43M | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | 19.07M | 17.97M | 16.84M | 15.68M | 14.44M | 13.18M | 11.89M | 10.56M | 9.19M | 13.83M | 12.23M | 17.96M | 20.35M | 19.52M | 17.85M | 107.94M | 106.69M | 106.71M | 104.86M | 91.65M | 103.34M | 100.94M | 85.27M | 82.97M | 80.50M | 77.96M | 75.33M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | 1.13M | 1.13M | 1.13M | 1.13M | 0.64M | 0.64M | 0.66M | 0.66M | 0.50M | 0.68M | 0.75M | 0.99M | 1.00M | 0.78M | 1.12M | 8.20M | 11.49M | 3.91M | 0.94M | 0.96M | 1.44M | 1.49M | 1.97M | 1.58M | 1.63M | 1.68M | 1.73M | 1.78M | 1.84M | 1.90M | 1.95M | 2.01M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | 127.69M | 148.27M | 145.08M | 138.48M | 167.87M | 176.23M | 163.40M | 155.71M | 180.26M | 171.59M | 165.50M | 167.16M | 167.19M | 161.21M | 167.46M | 212.35M | 211.86M | 235.03M | 249.19M | 243.32M | 336.56M | 316.58M | 381.81M | 381.24M | 401.83M | 399.32M | 407.08M | 153.04M | 124.19M | 111.82M | 108.90M | 97.76M |
|
Total Liabilities
|
| 6.37M | 4.85M | 11.51M | 134.64M | 138.82M | 143.52M | 140.01M | 133.40M | 128.41M | 126.37M | 128.82M | 149.40M | 146.21M | 139.61M | 168.52M | 176.88M | 164.06M | 156.37M | 180.76M | 172.27M | 166.25M | 168.15M | 168.19M | 161.99M | 168.58M | 220.56M | 223.35M | 238.93M | 250.14M | 244.28M | 338.00M | 318.06M | 383.77M | 382.82M | 403.46M | 401.00M | 408.81M | 154.82M | 126.03M | 113.72M | 110.85M | 99.78M |
|
Total Debt
|
| 0.73M | | | | | | | | | | | | | | | | | | 24.65M | 24.75M | 24.86M | 24.98M | 24.64M | 21.87M | 19.04M | 16.12M | 24.64M | 50.44M | 50.63M | 50.86M | 50.59M | 51.23M | 100.74M | 101.14M | 101.54M | 102.01M | 102.49M | | | | | |
|
Common Equity
|
| 94.91M | 222.20M | 205.39M | 189.83M | 167.40M | 154.00M | 132.63M | 111.45M | 87.93M | 85.51M | 60.70M | 10.03M | -13.26M | -30.57M | -48.05M | -69.83M | -17.97M | -32.22M | -48.32M | -61.65M | -65.58M | 188.05M | 174.75M | 143.71M | 101.07M | 175.74M | 131.51M | 80.96M | 23.06M | 67.58M | 10.78M | -47.87M | 22.61M | -15.12M | -44.86M | -59.74M | -87.07M | 23.92M | 13.78M | 50.47M | 32.95M | 43.70M |
|
Shareholder's Equity
|
| 94.91M | 222.20M | 205.39M | 189.83M | 167.40M | 154.00M | 132.63M | 111.45M | 87.93M | 85.51M | 60.70M | 10.03M | -13.26M | -30.57M | -48.05M | -69.83M | -17.97M | -32.22M | -48.32M | -61.65M | -65.58M | 188.05M | 174.75M | 143.71M | 101.07M | 175.74M | 131.51M | 80.96M | 23.06M | 67.58M | 10.78M | -47.87M | 22.61M | -15.12M | -44.86M | -59.74M | -87.07M | 23.92M | 13.78M | 50.47M | 32.95M | 43.70M |
|
Liabilities and Shareholders Equity
|
| 101.28M | 227.04M | 216.90M | 324.47M | 306.22M | 297.51M | 272.65M | 244.85M | 216.34M | 211.88M | 189.52M | 159.43M | 132.95M | 109.04M | 120.47M | 107.04M | 146.09M | 124.15M | 132.44M | 110.62M | 100.68M | 356.20M | 342.94M | 305.69M | 269.65M | 396.29M | 354.86M | 319.89M | 273.20M | 311.87M | 348.78M | 270.19M | 406.39M | 367.70M | 358.60M | 341.26M | 321.73M | 178.74M | 139.81M | 164.18M | 143.80M | 143.47M |
|
Retained Earnings
|
| -48.36M | -62.98M | -82.61M | -102.32M | -130.23M | -148.91M | -174.19M | -199.66M | -227.68M | -234.62M | -263.57M | -318.35M | -346.14M | -368.08M | -389.37M | -413.70M | -424.46M | -440.87M | -459.65M | -479.53M | -500.24M | -530.52M | -548.78M | -584.24M | -632.57M | -564.35M | -614.35M | -670.98M | -735.71M | -795.72M | -864.51M | -935.68M | -889.13M | -936.99M | -978.24M | -1018.37M | -1051.24M | -962.46M | -978.10M | -945.42M | -965.27M | -957.07M |
|
Treasury Shares
|
| 0.00M | 625.00 | | | | | 0.12M | 0.41M | 0.41M | 0.40M | 0.36M | 0.30M | 0.29M | 0.29M | 0.23M | 0.15M | 0.13M | 0.15M | 0.13M | 0.02M | 0.01M | | 0.01M | 0.29M | 0.46M | 0.56M | 0.73M | 1.58M | 1.58M | 1.60M | 1.55M | 4.22M | 3.94M | 3.83M | 3.38M | 4.15M | 3.81M | 2.75M | 0.08M | 0.08M | 0.05M | 0.10M |