|
Accumulated Depreciation
|
| | 1.68M | | | | 2.22M | | | | 2.94M | | | | 3.82M | | | 4.84M | 5.34M | | | | 7.63M | | | | 10.02M | | | | 12.79M | | | | 15.21M | | | | 17.28M | | | | 20.26M | | | | 23.63M | | | |
|
Cash & Equivalents
|
25.03M | 21.62M | 17.50M | 12.75M | 19.94M | 80.89M | 37.39M | 12.52M | 78.69M | 41.20M | 30.78M | 46.21M | 48.17M | 52.23M | 32.94M | 54.68M | 63.05M | 51.16M | 41.54M | 62.91M | 56.83M | 56.86M | 54.06M | 76.25M | 61.77M | 65.41M | 54.44M | 48.15M | 84.29M | 70.64M | 228.06M | 209.38M | 191.86M | 179.28M | 164.16M | 145.42M | 134.54M | 120.95M | 102.30M | 79.03M | 66.61M | 110.55M | 195.81M | 482.89M | 459.69M | 427.22M | 392.10M | 349.68M | 391.13M | 344.77M |
|
Receivables - Net
|
| | 0.25M | | 0.06M | 0.05M | 0.33M | 0.35M | 0.16M | 0.19M | 0.19M | 0.23M | 0.22M | 0.24M | 0.25M | 0.24M | 0.21M | 0.28M | 0.23M | 0.17M | 0.28M | 0.24M | 0.20M | 0.28M | 0.61M | 1.11M | 2.55M | 3.43M | 2.87M | 7.78M | 12.25M | 13.63M | 18.73M | 19.55M | 21.14M | 23.21M | 20.48M | 19.80M | 21.32M | 21.12M | 27.31M | 23.59M | 26.18M | 26.55M | 30.23M | 30.23M | 32.39M | 25.22M | 30.41M | 30.77M |
|
Receivables - Other
|
| | 0.02M | | 0.00M | 0.00M | | | | | | | | | | 0.69M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | 0.27M | | 0.06M | 0.05M | 0.33M | 0.35M | 0.16M | 0.19M | 0.19M | 0.23M | 0.22M | 0.24M | 0.25M | 0.93M | 0.21M | 0.28M | 0.23M | 0.17M | 0.28M | 0.24M | 0.20M | 0.28M | 0.61M | 1.11M | 2.55M | 3.43M | 2.87M | 7.78M | 12.25M | 13.63M | 18.73M | 19.55M | 21.14M | 23.21M | 20.48M | 19.80M | 21.32M | 21.12M | 27.31M | 23.59M | 26.18M | 26.55M | 30.23M | 30.23M | 32.39M | 25.22M | 30.41M | 30.77M |
|
Raw Materials
|
| | | | | | 0.10M | | | | 0.07M | | | | 0.06M | | | | 0.07M | | | | 0.11M | | | | 0.22M | 0.20M | 0.23M | 0.33M | 0.38M | 0.37M | 0.35M | 0.37M | 0.39M | 0.33M | 0.33M | 0.32M | 0.31M | 0.23M | 0.34M | 0.29M | 0.30M | 0.33M | 0.27M | 0.20M | 0.21M | 0.19M | 0.22M | 0.23M |
|
Work In Process
|
| | | | | | 0.03M | | | | 0.04M | | | | 0.04M | | | | 0.04M | | | | 0.03M | | | | 0.15M | 0.12M | 0.11M | 0.07M | 0.23M | 0.40M | 0.44M | 0.56M | 0.60M | 0.57M | 0.66M | 0.89M | 0.90M | 0.77M | 0.68M | 0.95M | 1.01M | 0.92M | 1.06M | 1.40M | 1.49M | 1.80M | 1.74M | 1.36M |
|
Finished Goods
|
| | | | | | 0.01M | | | | 0.02M | | | | 0.01M | | | | 0.02M | | | | 0.07M | | | | 0.59M | 0.79M | 0.73M | 0.75M | 0.58M | 0.35M | 0.33M | 0.29M | 0.26M | 0.46M | 0.51M | 0.34M | 0.77M | 1.26M | 1.18M | 1.02M | 0.99M | 1.33M | 1.22M | 0.81M | 1.34M | 1.28M | 1.08M | 1.90M |
|
Inventory
|
| | | | 0.11M | 0.12M | 0.13M | 0.16M | 0.14M | 0.15M | 0.13M | 0.13M | 0.15M | 0.13M | 0.11M | 0.10M | 0.09M | 0.13M | 0.12M | 0.14M | 0.13M | 0.10M | 0.22M | 0.27M | 0.76M | 0.90M | 0.95M | 1.11M | 1.07M | 1.15M | 1.20M | 1.12M | 1.11M | 1.22M | 1.25M | 1.36M | 1.50M | 1.54M | 1.97M | 2.27M | 2.20M | 2.26M | 2.31M | 2.57M | 2.55M | 2.40M | 3.04M | 3.27M | 3.04M | 3.49M |
|
Prepaid Assets
|
| | 0.24M | | 0.28M | 1.21M | 0.89M | 1.54M | 2.61M | 1.92M | 1.59M | 1.29M | 0.71M | 0.71M | 1.39M | 2.56M | 1.98M | 0.88M | 1.45M | 1.26M | 1.22M | 1.07M | 1.71M | 2.38M | 2.29M | 2.21M | 2.23M | 2.46M | 2.06M | 2.33M | 4.65M | 4.00M | 4.82M | 3.88M | 4.75M | 4.67M | 3.80M | 3.32M | 4.03M | 4.75M | 4.59M | 4.86M | 7.79M | 7.67M | 6.12M | 13.15M | 13.46M | 9.52M | 8.79M | 7.95M |
|
Current Assets
|
| | 18.01M | | 22.59M | 82.27M | 76.18M | 69.47M | 126.64M | 115.90M | 106.98M | 97.10M | 84.97M | 76.82M | 69.90M | 83.28M | 68.33M | 52.45M | 43.34M | 64.48M | 58.47M | 58.27M | 56.19M | 79.17M | 65.44M | 69.64M | 60.17M | 55.15M | 90.29M | 81.90M | 246.16M | 228.13M | 216.52M | 203.93M | 191.30M | 174.65M | 160.32M | 145.62M | 129.63M | 107.16M | 100.71M | 141.26M | 232.24M | 519.82M | 498.58M | 473.01M | 440.99M | 387.69M | 433.38M | 386.98M |
|
Property, Plant & Equipment (Net)
|
| | 0.90M | | 1.15M | 1.38M | 1.78M | 1.80M | 2.60M | 3.19M | 3.10M | 3.11M | 3.20M | 3.79M | 3.31M | 5.69M | 9.62M | 10.22M | 10.48M | 10.60M | 10.37M | 10.38M | 10.24M | 10.55M | 10.53M | 10.47M | 10.15M | 9.47M | 8.93M | 8.49M | 8.10M | 7.53M | 7.04M | 6.91M | 6.96M | 6.61M | 6.68M | 7.20M | 9.86M | 12.02M | 12.83M | 12.49M | 11.74M | 11.45M | 10.89M | 10.05M | 9.39M | 10.78M | 10.46M | 16.95M |
|
Long-Term Deferred Tax
|
| | 25.78M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 0.23M | | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 1.73M | 1.73M | 1.73M | 1.73M | 1.73M | 1.73M | 1.61M | 1.61M | 1.61M | 1.61M | 6.61M | 6.61M | 6.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.61M | 1.61M | 1.61M | 1.61M | 1.61M | 1.61M | 1.61M | 1.61M |
|
Non-Current Assets
|
| | 1.13M | | 1.38M | 1.60M | 2.01M | 2.03M | 2.83M | 3.42M | 3.32M | 3.33M | 4.93M | 5.52M | 5.04M | 7.42M | 11.35M | 11.95M | 12.09M | 12.21M | 11.99M | 12.00M | 16.85M | 22.32M | 24.31M | 19.07M | 18.57M | 17.70M | 16.97M | 16.32M | 15.70M | 14.91M | 14.18M | 13.81M | 13.59M | 12.97M | 12.75M | 12.96M | 19.66M | 21.41M | 21.85M | 21.13M | 19.82M | 19.12M | 18.51M | 17.36M | 16.95M | 18.23M | 17.96M | 23.90M |
|
Assets
|
| | 19.15M | | 23.97M | 83.88M | 78.19M | 71.50M | 129.47M | 119.32M | 110.31M | 100.43M | 89.90M | 82.35M | 74.94M | 90.70M | 79.67M | 64.40M | 55.43M | 76.69M | 70.46M | 70.27M | 73.04M | 101.49M | 89.74M | 88.71M | 78.74M | 72.86M | 107.26M | 98.22M | 261.86M | 243.04M | 230.71M | 217.74M | 204.89M | 187.62M | 173.07M | 158.58M | 149.29M | 128.57M | 122.56M | 162.38M | 252.06M | 538.95M | 517.09M | 490.37M | 457.94M | 405.92M | 451.33M | 410.88M |
|
Accounts Payables
|
| | 0.55M | | 1.52M | 0.65M | 1.32M | 2.19M | 2.81M | 1.62M | 1.96M | 2.06M | 1.61M | 1.68M | 2.12M | 3.75M | 6.31M | 2.60M | 3.57M | 3.48M | 2.14M | 2.78M | 2.96M | 3.90M | 4.04M | 3.46M | 3.27M | 2.84M | 2.65M | 3.24M | 2.71M | 4.15M | 3.88M | 4.25M | 4.59M | 3.42M | 3.70M | 5.31M | 5.12M | 5.44M | 3.57M | 3.98M | 4.39M | 6.45M | 3.69M | 4.00M | 4.18M | 4.63M | 5.89M | 6.26M |
|
Notes Payables
|
| | 1.81M | | 1.08M | | 1.35M | 2.86M | 4.37M | 5.88M | | 1.16M | 2.47M | 3.77M | 1.55M | 0.90M | 2.44M | 3.99M | 5.54M | 6.07M | 6.08M | 6.09M | | | | | | 2.07M | 4.15M | 6.21M | 8.29M | 8.29M | | | | | | | | | 2.08M | | | | | | | | | |
|
Payables
|
| | 2.35M | | 2.61M | 0.65M | 2.67M | 5.05M | 7.18M | 7.51M | 1.96M | 3.22M | 4.08M | 5.45M | 3.67M | 4.65M | 8.75M | 6.59M | 9.12M | 9.55M | 8.22M | 8.87M | 2.96M | 3.90M | 4.04M | 3.46M | 3.27M | 4.91M | 6.80M | 9.44M | 11.00M | 12.44M | 3.88M | 4.25M | 4.59M | 3.42M | 3.70M | 5.31M | 5.12M | 5.44M | 5.66M | 3.98M | 4.39M | 6.45M | 3.69M | 4.00M | 4.18M | 4.63M | 5.89M | 6.26M |
|
Accumulated Expenses
|
| | 0.74M | | 1.63M | 2.48M | 3.02M | 1.92M | 2.28M | 3.59M | 3.38M | 2.78M | 2.34M | 2.79M | 4.63M | 4.00M | 4.38M | 4.35M | 4.31M | 3.60M | 3.68M | 4.54M | 6.19M | 4.04M | 5.06M | 6.47M | 7.63M | 5.02M | 5.77M | 12.16M | 14.31M | 13.57M | 16.18M | 19.36M | 20.12M | 17.64M | 19.45M | 21.61M | 24.10M | 21.99M | 24.60M | 28.89M | 28.67M | 16.04M | 24.36M | 30.45M | 35.12M | 31.08M | 34.42M | 40.27M |
|
Other Accumulated Expenses
|
| | 0.10M | | 0.06M | 0.56M | 0.39M | 0.31M | 0.42M | 0.65M | 0.51M | 0.56M | 0.57M | 0.49M | 0.59M | 0.44M | 0.39M | 0.31M | 0.36M | | | | 0.60M | | | | 0.56M | | | 1.60M | 0.94M | 0.70M | 0.91M | 1.03M | 1.10M | 1.10M | 1.07M | 1.20M | 1.23M | 1.38M | 1.19M | 1.54M | 1.52M | 1.58M | 1.92M | 1.79M | 2.06M | 1.60M | 1.72M | 1.91M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | 0.68M | 1.02M | 1.07M | 1.13M | 1.18M | 1.24M | 1.30M | 1.36M | 1.42M | 1.49M | 1.55M | 1.62M | 1.70M | 1.77M | 1.74M | 1.60M | 1.82M | 1.71M | 1.88M | 1.59M | 1.54M | 1.66M | 1.72M | 1.93M | 2.16M | 2.62M | 2.76M |
|
Current Deferred Revenue
|
| | 0.25M | | 0.25M | 0.25M | 0.19M | 0.25M | 0.12M | 0.08M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | 13.00M | 14.31M | 14.19M | 14.14M | 13.96M | 13.80M | 14.64M | 14.51M | 14.39M | 14.33M | 14.27M | 14.19M | 14.13M | 14.06M | 14.00M | 14.00M |
|
Total Current Liabilities
|
| | 3.34M | | 4.49M | 3.38M | 5.87M | 7.23M | 9.59M | 11.18M | 5.38M | 6.00M | 6.42M | 8.24M | 8.30M | 8.66M | 13.13M | 10.95M | 13.43M | 13.15M | 11.90M | 13.41M | 9.16M | 8.61M | 10.13M | 11.01M | 12.03M | 11.11M | 13.80M | 22.91M | 26.66M | 27.44M | 21.55M | 25.16M | 26.34M | 23.96M | 26.11M | 29.27M | 31.39M | 29.71M | 32.36M | 35.07M | 34.90M | 24.30M | 29.97M | 36.36M | 41.35M | 37.93M | 42.93M | 49.29M |
|
Non-Current Debt
|
| | 0.65M | | 13.59M | 14.78M | 13.51M | 12.09M | 10.67M | 9.25M | 15.27M | 14.20M | 12.99M | 11.78M | 14.09M | 16.82M | 15.37M | 13.92M | 12.47M | 11.01M | 9.55M | 8.07M | 24.79M | 24.84M | 24.90M | 24.95M | 25.01M | 22.99M | 20.97M | 18.96M | 16.94M | 14.91M | 24.89M | 24.94M | 25.00M | 25.06M | 25.13M | 25.19M | 25.26M | 25.32M | 23.30M | 65.12M | 65.79M | 66.46M | 67.13M | 67.81M | 68.50M | 69.20M | 69.91M | 70.62M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | 23.01M | 23.90M | 23.15M | 24.30M | 25.30M | 26.35M | 23.80M | 24.31M | 24.82M | 25.35M | 25.89M | 26.43M | 27.00M | 27.57M | 28.15M | 28.75M | 29.36M | 29.98M | 8.77M | 9.14M | | | | | | | |
|
Non-Current Deffered Revenue
|
| | 0.03M | | 0.12M | 0.12M | 0.11M | 0.10M | 0.09M | 0.08M | 0.07M | 0.06M | 0.04M | 0.03M | 0.54M | 1.31M | 3.15M | 3.61M | 3.39M | 3.34M | 3.28M | 3.27M | 3.22M | | | | | | | | 12.00M | 12.00M | 12.00M | 12.00M | 13.00M | 13.10M | 13.00M | 13.53M | 13.39M | 13.34M | 14.25M | 14.20M | 14.13M | 14.07M | 14.00M | 14.00M | 14.00M | 14.00M | 14.00M | 14.00M |
|
Preferred Stock Liabilities
|
| | 74.34M | | 74.36M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | 7.91M | 9.49M | 9.21M | 8.90M | 8.59M | 8.26M | 7.91M | 7.55M | 7.17M | 6.77M | 6.36M | 5.92M | 5.47M | 5.00M | 4.61M | 8.68M | 8.11M | 7.69M | 7.25M | 6.88M | 6.41M | 6.10M | 5.59M | 5.34M | 4.87M | 4.41M | 3.63M |
|
Other Non-Current Liabilities
|
| | 0.25M | | 0.85M | | | | | | | | | | | | | | | | | | 3.22M | 11.46M | 13.07M | 9.10M | 12.12M | 15.53M | 32.53M | 28.76M | 98.31M | 73.30M | 59.90M | 36.06M | 20.19M | 13.23M | 10.46M | 11.59M | 6.35M | 12.91M | 11.78M | 24.02M | 29.99M | 19.62M | 22.08M | 14.46M | 13.25M | 13.85M | 14.02M | 14.96M |
|
Total Non-Current Liabilities
|
| | 4.02M | | 18.20M | | | | | | | | | | | | | | | | | | 33.95M | 64.38M | 68.42M | 68.31M | 70.25M | 67.99M | 69.38M | 73.58M | 87.45M | 86.33M | 90.56M | 94.33M | 96.70M | 94.59M | 96.81M | 100.76M | 107.56M | 105.95M | 107.69M | 130.51M | 130.94M | 111.34M | 117.32M | 123.88M | 129.34M | 126.14M | 131.39M | 137.69M |
|
Total Liabilities
|
| | 4.27M | | 19.05M | 18.28M | 19.50M | 19.42M | 20.36M | 20.51M | 20.72M | 20.26M | 19.45M | 20.05M | 22.93M | 26.79M | 31.65M | 28.48M | 29.28M | 27.50M | 24.73M | 24.75M | 37.17M | 75.84M | 81.48M | 77.41M | 82.37M | 83.52M | 101.92M | 102.34M | 185.77M | 159.63M | 150.46M | 130.40M | 116.89M | 107.83M | 107.27M | 112.35M | 113.91M | 118.86M | 119.47M | 154.53M | 160.93M | 130.96M | 139.40M | 138.35M | 142.59M | 139.99M | 145.42M | 152.65M |
|
Total Debt
|
| | 0.65M | | 13.59M | 14.78M | 13.51M | 12.09M | 10.67M | 9.25M | 15.27M | 14.20M | 12.99M | 11.78M | 14.09M | 16.82M | 15.37M | 13.92M | 12.47M | 11.01M | 9.55M | 8.07M | 24.79M | 24.84M | 24.90M | 24.95M | 25.01M | 22.99M | 20.97M | 18.96M | 16.94M | 14.91M | 24.89M | 24.94M | 25.00M | 25.06M | 25.13M | 25.19M | 25.26M | 25.32M | 23.30M | 65.12M | 65.79M | 66.46M | 67.13M | 67.81M | 68.50M | 69.20M | 69.91M | 70.62M |
|
Common Equity
|
| | -59.47M | | -69.44M | 65.60M | 58.70M | 52.07M | 109.11M | 98.81M | 89.59M | 80.17M | 70.45M | 62.29M | 52.01M | 63.91M | 48.02M | 35.92M | 26.15M | 49.18M | 45.73M | 45.52M | 35.88M | 25.65M | 8.26M | 11.30M | -3.63M | -10.66M | 5.34M | -4.13M | 76.09M | 83.41M | 80.25M | 87.34M | 88.00M | 79.80M | 65.80M | 46.23M | 35.38M | 9.71M | 3.09M | 7.85M | 91.13M | 407.98M | 377.69M | 352.02M | 315.34M | 265.93M | 305.92M | 258.23M |
|
Shareholder's Equity
|
| | -59.47M | | -69.44M | 65.60M | 58.70M | 52.07M | 109.11M | 98.81M | 89.59M | 80.17M | 70.45M | 62.29M | 52.01M | 63.91M | 48.02M | 35.92M | 26.15M | 49.18M | 45.73M | 45.52M | 35.88M | 25.65M | 8.26M | 11.30M | -3.63M | -10.66M | 5.34M | -4.13M | 76.09M | 83.41M | 80.25M | 87.34M | 88.00M | 79.80M | 65.80M | 46.23M | 35.38M | 9.71M | 3.09M | 7.85M | 91.13M | 407.98M | 377.69M | 352.02M | 315.34M | 265.93M | 305.92M | 258.23M |
|
Liabilities and Shareholders Equity
|
| | 19.15M | | 23.97M | 83.88M | 78.19M | 71.50M | 129.47M | 119.32M | 110.31M | 100.43M | 89.90M | 82.35M | 74.94M | 90.70M | 79.67M | 64.40M | 55.43M | 76.69M | 70.46M | 70.27M | 73.04M | 101.49M | 89.74M | 88.71M | 78.74M | 72.86M | 107.26M | 98.22M | 261.86M | 243.04M | 230.71M | 217.74M | 204.89M | 187.62M | 173.07M | 158.58M | 149.29M | 128.57M | 122.56M | 162.38M | 252.06M | 538.95M | 517.09M | 490.37M | 457.94M | 405.92M | 451.33M | 410.88M |
|
Retained Earnings
|
| | -60.78M | | -74.18M | -81.47M | -89.43M | -97.01M | -107.02M | -118.54M | -129.18M | -140.02M | -151.46M | -161.06M | -173.88M | -189.90M | -208.60M | -224.16M | -237.26M | -251.03M | -264.83M | -279.84M | -297.24M | -314.37M | -338.82M | -357.60M | -383.62M | -405.13M | -441.69M | -453.64M | -539.25M | -536.13M | -544.61M | -541.95M | -545.80M | -558.35M | -577.11M | -601.30M | -616.84M | -647.16M | -667.84M | -668.36M | -697.58M | -762.43M | -806.20M | -842.70M | -891.08M | -955.14M | -1022.95M | -1092.37M |
|
Preferred Shares
|
| | 8.49M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.09M | | | | 1.63M | | | | 3.39M | | | |
|
Shares Outstanding
|
| | 2.68M | | | | 21.33M | | | | 24.75M | | | | 25.02M | | | | 29.66M | 37.28M | 38.48M | 40.52M | 41.52M | 42.84M | 44.10M | 48.08M | 50.33M | 53.04M | 62.95M | 63.07M | 76.00M | 76.24M | 76.45M | 76.61M | 76.73M | 76.76M | 76.91M | 77.01M | 77.20M | 77.52M | 79.23M | 79.41M | 114.96M | 154.70M | 155.62M | 156.65M | 157.75M | 159.26M | 172.93M | 174.95M |