|
Cash & Equivalents
|
0.01M | 0.01M | 0.05M | 548.00 | 0.02M | 0.06M | 0.46M | 0.01M | 2.92M | 0.52M | 1.13M | 0.44M | 0.59M | 4.65M | 2.15M | 0.18M | 0.04M | 2.15M | 26.06M | 24.03M | 58.55M | 48.89M | 40.82M | 32.06M | 28.01M | 15.28M | 29.78M | 14.16M | 3.10M | 21.01M | 15.02M | 14.59M | 4.98M | 2.87M | 29.96M | 25.41M | 67.57M | 432.82M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 14.16M | 3.10M | 21.01M | 0.04M | 14.59M | 0.04M | 0.04M | 0.04M | 0.05M | 0.98M | 0.92M |
|
Cash & Current Investments
|
0.01M | 0.01M | 0.05M | 548.00 | 0.02M | 0.06M | 0.46M | 0.01M | 2.92M | 0.52M | 1.13M | 0.44M | 0.59M | 4.65M | 2.15M | 0.18M | 0.04M | 2.15M | 26.06M | 24.03M | 58.55M | 48.89M | 40.82M | 32.06M | 28.01M | 15.28M | 29.78M | 28.31M | 6.21M | 42.02M | 15.06M | 29.18M | 5.02M | 2.91M | 30.00M | 25.46M | 68.55M | 433.73M |
|
Receivables - Net
|
| | 0.00M | 301.00 | | 0.00M | 0.03M | 7.00 | | 0.04M | 0.03M | | 0.04M | 0.08M | 0.02M | 0.01M | 0.33M | 0.54M | 0.05M | 0.02M | 0.73M | | 1.21M | 0.47M | 0.27M | 0.82M | 0.10M | 1.12M | 4.91M | 4.89M | 3.43M | 2.13M | 2.29M | 2.88M | 5.22M | 1.91M | 5.38M | 5.22M |
|
Receivables - Other
|
| | | | | | 0.01M | | | | 0.04M | 0.00M | | 279.00 | | | | | | 0.48M | 0.61M | | | | | | 0.03M | | | | 0.82M | | 0.64M | 0.39M | 0.21M | 1.93M | 2.25M | 3.74M |
|
Receivables
|
| | 0.00M | 301.00 | | 0.00M | 0.04M | 7.00 | | 0.04M | 0.07M | | 0.04M | 0.08M | 0.02M | 0.01M | 0.33M | 0.54M | 0.05M | 0.50M | 1.34M | | 1.21M | 0.47M | 0.27M | 0.82M | 0.13M | 1.12M | 4.91M | 4.89M | 4.25M | 2.13M | 2.93M | 3.27M | 5.43M | 3.84M | 7.63M | 8.96M |
|
Raw Materials
|
| | | | | | | | | | 0.31M | | 0.38M | 0.38M | 0.37M | 0.46M | 0.91M | 0.78M | | | | | | | | | 2.04M | | 2.43M | 2.05M | 1.50M | 2.16M | 2.27M | 4.15M | 4.35M | 5.66M | 4.43M | 6.03M |
|
Work In Process
|
| | | | | | | | | | | | | | | 0.05M | | 0.12M | | | | | | | | | 0.09M | | 0.33M | 0.38M | 0.78M | 0.57M | 0.30M | 0.35M | 0.31M | 0.33M | 2.60M | 1.77M |
|
Finished Goods
|
| | | | | | | | | | 0.04M | | 0.03M | 0.05M | 0.06M | 0.05M | 0.05M | 0.07M | | | | | | | | | 0.14M | | 0.25M | 0.25M | 0.00M | 1.13M | 2.49M | 4.48M | 5.38M | 4.77M | 4.39M | 4.95M |
|
Inventory
|
| | 0.00M | 0.01M | 0.00M | 0.00M | 0.17M | 0.00M | 739.00 | 0.32M | 0.35M | | 0.41M | 0.42M | 0.43M | 0.56M | 0.96M | 0.97M | 1.15M | 1.15M | 1.15M | 1.28M | 1.18M | 1.31M | 1.27M | 1.43M | 2.17M | 3.76M | 2.91M | 2.58M | 2.19M | 3.76M | 4.96M | 8.88M | 9.82M | 10.55M | 11.19M | 12.52M |
|
Prepaid Assets
|
| | | | | | 0.04M | | | 0.13M | 0.53M | | 0.73M | 0.53M | 0.70M | 0.63M | 0.31M | 0.20M | 0.63M | 1.00M | 1.06M | 0.62M | 1.45M | 1.88M | 1.46M | 1.64M | 1.75M | 2.18M | 2.17M | 1.79M | 2.97M | 3.03M | 2.85M | 2.54M | 2.48M | 5.52M | 6.08M | 8.93M |
|
Current Assets
|
| | | | | | 0.70M | | 0.00M | 1.00M | 2.04M | | 2.09M | 6.01M | 3.30M | 1.38M | 1.66M | 3.87M | 27.89M | 26.20M | 63.49M | 50.62M | 44.66M | 35.72M | 31.01M | 19.18M | 35.80M | 21.22M | 13.09M | 30.27M | 23.61M | 23.51M | 15.07M | 17.17M | 47.52M | 43.40M | 91.21M | 478.88M |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | 1.46M | | | | 3.89M | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | | | | 0.01M | | | 0.13M | 0.50M | | 0.50M | 0.46M | 0.25M | 0.23M | 0.21M | 0.19M | 0.16M | 0.20M | 0.19M | 0.23M | 1.03M | 2.55M | 3.52M | 4.30M | 3.02M | 5.99M | 5.69M | 5.44M | 4.18M | 4.84M | 5.49M | 2.73M | 2.59M | 2.58M | 2.48M | 2.60M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | 0.50M | 50.00M | 50.00M | 50.00M | 1.50M | 50.00M | 1.50M | 1.50M | 0.03M | | | | | | | 17.89M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | 69.27M | 45.03M | 45.03M | 45.03M | 45.03M | 25.61M | 27.60M | 27.67M | 27.67M | 27.75M | 27.75M | 27.75M | 27.75M | 27.75M | 27.75M | 27.75M | 34.77M |
|
Intangibles
|
| | | | | | | | | 0.04M | 0.05M | | 0.10M | 0.12M | 0.33M | 0.15M | 0.15M | 0.16M | 0.40M | 0.33M | 0.29M | 47.67M | 26.59M | 26.60M | 33.45M | 33.76M | 33.94M | 40.27M | 40.60M | 40.66M | 40.59M | 40.62M | 40.63M | 40.65M | 40.66M | 40.68M | 40.68M | 44.81M |
|
Goodwill & Intangibles
|
| | | | | | | | | 0.04M | 0.05M | | 0.10M | 0.12M | 0.33M | 0.15M | 0.15M | 0.16M | 0.40M | 0.33M | 0.29M | 116.95M | 71.61M | 71.62M | 78.47M | 78.78M | 59.54M | 67.87M | 68.27M | 68.33M | 68.34M | 68.37M | 68.38M | 68.40M | 68.41M | 68.44M | 68.44M | 79.58M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | 7.86M | | | | 13.10M | | | | 16.72M | | | | 20.48M | | | | | | | | 68.90M | | | | 77.50M | | | |
|
Other Non-Current Assets
|
| | | | | | 0.02M | | | 0.04M | 0.12M | | 0.83M | 0.74M | 0.71M | 0.68M | 0.69M | 0.76M | 0.46M | 1.00M | 1.25M | 81.84M | 71.75M | 73.70M | 79.39M | 79.54M | 59.12M | 66.56M | 65.78M | 64.93M | 64.38M | 63.27M | 61.95M | 60.26M | 59.52M | 58.63M | 58.26M | 68.68M |
|
Non-Current Assets
|
| | | | | | 0.01M | | | 0.20M | 0.62M | | 1.33M | 1.20M | 0.96M | 0.91M | 0.90M | 0.94M | 0.62M | 0.75M | 1.43M | 82.07M | -59.91M | 76.25M | -31.01M | -44.50M | -40.87M | 72.55M | -22.30M | -14.19M | -32.09M | 68.11M | 67.45M | 62.99M | 62.10M | 61.20M | 60.74M | 71.27M |
|
Assets
|
| | 0.01M | | 0.02M | 0.01M | 0.72M | 0.01M | 0.00M | 1.21M | 2.66M | | 3.42M | 7.22M | 4.26M | 2.28M | 2.56M | 4.82M | 28.51M | 26.95M | 64.92M | 132.69M | -15.25M | 111.97M | | -25.32M | -5.07M | 93.77M | -9.21M | 16.08M | -8.48M | 91.62M | 82.52M | 80.16M | 109.62M | 104.60M | 151.95M | 550.15M |
|
Accounts Payables
|
| | 0.01M | | 0.01M | 0.00M | 0.80M | 0.01M | 0.02M | 0.84M | 1.11M | | 1.72M | 2.75M | 2.76M | 3.19M | 3.60M | 3.02M | 2.83M | 2.18M | 2.07M | 1.93M | 2.41M | 2.40M | 2.38M | 3.40M | 3.27M | 5.17M | 4.89M | 5.47M | 5.18M | 5.57M | 4.27M | 4.02M | 5.66M | 5.48M | 4.82M | 8.38M |
|
Notes Payables
|
| | | | | | 3.87M | | | 3.88M | 3.88M | | 4.08M | 0.31M | 0.24M | 10.27M | 0.26M | 0.37M | 0.06M | 0.10M | | | | | | | 15.85M | 15.75M | 20.28M | 26.07M | 25.69M | 27.38M | 28.88M | 0.89M | 1.27M | 2.00M | 2.00M | 2.00M |
|
Payables
|
| | 0.01M | | 0.01M | 0.00M | 4.66M | 0.01M | 0.02M | 4.73M | 4.99M | | 5.80M | 3.07M | 3.00M | 13.46M | 3.86M | 3.39M | 2.89M | 2.29M | 2.07M | 1.93M | 2.41M | 2.40M | 2.38M | 3.40M | 19.12M | 20.91M | 25.17M | 31.54M | 30.87M | 32.95M | 33.15M | 4.91M | 6.93M | 7.48M | 6.82M | 10.38M |
|
Accumulated Expenses
|
| | | | | | 0.88M | | 680.00 | 1.03M | 2.19M | | 3.08M | 2.97M | 0.44M | 0.75M | 1.04M | 0.07M | 0.04M | 0.19M | | | | | | | 3.09M | 2.47M | | | 0.03M | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.54M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | 0.07M | | | | 0.07M | 0.10M | 0.09M | 0.16M | 0.04M | | | | 0.36M | 0.24M | 0.25M | 0.47M | 0.52M | 0.64M | | | 6.08M | | | 6.65M |
|
Short term Debt
|
| | | | | | 0.17M | | | 5.05M | 10.06M | | | 10.27M | 10.11M | | | 0.17M | | | | | | | | | | | | | 25.69M | | | 27.82M | 31.95M | 29.15M | 9.22M | 4.11M |
|
Current Leases
|
| | | | | | | | | | | | 0.57M | 0.59M | 0.49M | 0.43M | 0.31M | 0.18M | 0.06M | | 0.48M | 0.59M | 0.55M | 0.86M | 0.81M | 0.70M | 0.58M | 0.69M | 0.61M | 0.56M | 0.69M | 0.67M | 0.69M | 0.77M | 1.12M | 1.24M | 1.52M | 1.64M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | 0.38M | | | 0.31M | 0.17M | 0.06M | 0.02M | 0.35M | 0.51M | 0.34M | 0.51M | 0.34M | 0.06M | 0.41M | 0.14M | 0.34M | 0.28M | 0.46M | 0.29M | 0.45M | 0.33M | 2.64M | 3.36M | 2.10M |
|
Total Current Liabilities
|
| | | | | | 5.86M | | 0.02M | 10.80M | 17.25M | | 9.44M | 16.58M | 16.06M | 16.76M | 17.95M | 17.93M | 12.49M | 11.34M | 4.45M | 4.27M | 4.62M | 5.34M | 5.20M | 6.30M | 22.73M | 24.72M | 29.05M | 35.55M | 35.94M | 37.94M | 37.88M | 39.51M | 50.58M | 50.42M | 31.49M | 31.31M |
|
Non-Current Debt
|
| | | | | | 2.78M | | | 0.30M | 0.30M | | 18.55M | 0.54M | 0.54M | 0.54M | 0.95M | 0.60M | 0.91M | 0.86M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 10.24M | 1.60M | 4.26M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | 0.30M | | | | | | | | | | | 14.20M | 0.30M | 0.30M | 0.30M | 2.81M | 1.67M | 0.37M | 1.49M | 15.57M | 5.17M | 5.19M | 5.20M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.03M | 11.92M | 15.92M | 17.03M | 18.18M | 19.36M | 20.57M | 21.84M | 23.15M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | 13.10M | | | | 16.66M | | | | 14.53M | | | | 1.40M | | | | | | | | | | | 0.90M |
|
Operating Leases
|
| | | | | | | | | | | | 0.60M | 0.43M | 0.54M | | | | 0.06M | | 0.83M | 0.97M | 0.24M | 3.59M | 3.50M | 2.57M | 2.46M | 2.41M | 2.29M | 2.25M | 5.80M | 5.73M | 5.64M | 5.25M | 4.96M | 4.89M | 5.31M | 5.01M |
|
Other Non-Current Liabilities
|
| | | | | 0.17M | 0.17M | | | | 2.19M | | 0.26M | 0.00M | 0.04M | 0.05M | 0.06M | 0.17M | 0.04M | 0.04M | 0.04M | 12.76M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.44M | 0.04M | 0.04M | 2.75M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.10M |
|
Total Non-Current Liabilities
|
| | | | | -0.10M | 2.78M | | | | 0.30M | | 19.70M | 0.98M | 0.63M | 0.59M | 1.01M | 0.63M | 0.94M | 0.90M | 0.69M | 13.49M | 0.58M | 3.07M | 3.02M | 2.91M | 17.00M | 14.97M | 5.99M | 8.87M | 11.17M | 9.99M | 8.22M | 7.55M | 23.10M | 7.53M | 7.80M | 8.47M |
|
Total Liabilities
|
| | 0.06M | | 0.07M | 0.07M | 8.64M | 0.09M | 0.02M | 11.10M | 17.55M | | 29.14M | 17.56M | 16.69M | 17.35M | 18.96M | 18.56M | 13.43M | 12.24M | 5.14M | 17.76M | 5.21M | 8.42M | 8.22M | 9.21M | 39.72M | 39.69M | 35.04M | 44.42M | 47.11M | 47.93M | 46.10M | 47.06M | 73.68M | 57.95M | 39.29M | 39.78M |
|
Total Debt
|
| | | | | | 2.94M | | | 5.35M | 10.36M | | 18.55M | 10.81M | 10.65M | 0.54M | 0.95M | 0.77M | 0.91M | 0.86M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 10.24M | 1.60M | 4.26M | 25.99M | 0.30M | 0.30M | 28.12M | 32.25M | 29.45M | 9.52M | 4.41M |
|
Common Equity
|
| | -4.91M | | -0.05M | -0.06M | -7.92M | -0.08M | -11.32M | -9.90M | -14.88M | -20.66M | -25.72M | -10.34M | -12.43M | -15.06M | -16.40M | -13.75M | 15.08M | 14.71M | 59.78M | 114.93M | 112.23M | 103.55M | 105.70M | 93.80M | 58.22M | 54.08M | 49.52M | 45.20M | 33.14M | 27.76M | 19.39M | 14.92M | 16.58M | 26.08M | 90.82M | 487.22M |
|
Shareholder's Equity
|
| | -4.91M | | -0.05M | -0.06M | -7.92M | -0.08M | -11.32M | -9.90M | -14.88M | -20.66M | -25.72M | -10.34M | -12.43M | -15.06M | -16.40M | -13.75M | 15.08M | 14.71M | 59.78M | 114.93M | 112.23M | 103.55M | 105.70M | 93.80M | 58.22M | 54.08M | 49.52M | 45.20M | 33.14M | 27.76M | 19.39M | 14.92M | 16.58M | 26.08M | 90.82M | 487.22M |
|
Liabilities and Shareholders Equity
|
| | 0.01M | | 0.02M | 0.01M | 0.72M | 0.01M | 0.00M | 1.21M | 2.66M | | 3.42M | 7.22M | 4.26M | 2.28M | 2.56M | 4.82M | 28.51M | 26.95M | 64.92M | 132.69M | -15.25M | 111.97M | | -25.32M | -5.07M | 93.77M | -9.21M | 16.08M | -8.48M | 91.62M | 82.52M | 80.16M | 109.62M | 104.60M | 151.95M | 550.15M |
|
Retained Earnings
|
| | -0.06M | | -0.07M | -0.09M | -20.28M | -0.11M | -0.13M | -27.51M | -32.38M | | -43.31M | -48.51M | -51.77M | -54.58M | -57.80M | -61.13M | -65.25M | -68.39M | -71.21M | -76.12M | -80.27M | -90.28M | -101.68M | -115.25M | -153.52M | -167.97M | -176.93M | -184.22M | -198.36M | -208.24M | -216.51M | -226.03M | -236.37M | -250.50M | -261.25M | -268.72M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | 235.00 | | | | | | | | | | | | | | | | | 41.31 | 41.31 | 41.31 | 41.31 |
|
Treasury Shares
|
| | | | | -8.00M | -8.00M | | | | | | | | | | | | | | | | | | | | | | | | 0.55M | 0.41M | 0.28M | 0.12M | 26.49M | 1.46M | 16.83M | 2.60M |