|
Cash & Equivalents
|
3.77M | 2.16M | 3.15M | 3.59M | 26.84M | 10.43M | 7.67M | 12.23M | 12.18M | 20.25M | 31.29M | 33.48M | 26.38M | 95.40M | 97.95M | 122.95M | 103.81M | 110.08M | 83.62M | 91.62M | 62.70M | 41.17M | 59.14M | 41.75M | 54.53M | 26.95M | 26.61M | 26.86M | 34.48M | 23.41M | 23.40M | 29.01M | 21.63M | 34.25M | 32.40M |
|
Short-term Investments
|
| | | 155.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
3.77M | 2.16M | 3.15M | 158.84M | 26.84M | 10.43M | 7.67M | 12.23M | 12.18M | 20.25M | 31.29M | 33.48M | 26.38M | 95.40M | 97.95M | 122.95M | 103.81M | 110.08M | 83.62M | 91.62M | 62.70M | 41.17M | 59.14M | 41.75M | 54.53M | 26.95M | 26.61M | 26.86M | 34.48M | 23.41M | 23.40M | 29.01M | 21.63M | 34.25M | 32.40M |
|
Receivables - Net
|
| | | 4.18M | 3.91M | 7.24M | 8.48M | 10.24M | 19.69M | 24.84M | 26.69M | 28.69M | 23.27M | 19.03M | 21.89M | 29.11M | 41.62M | 25.10M | 27.57M | 25.43M | 29.01M | 31.58M | 30.02M | 34.57M | 14.44M | 22.77M | 32.69M | 37.80M | 27.74M | 32.08M | 29.66M | 33.06M | 24.39M | 21.08M | 25.21M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | | | 7.30M | 11.60M | | | |
|
Receivables
|
| | | 4.18M | 3.91M | 7.24M | 8.48M | 10.24M | 19.69M | 24.84M | 26.69M | 28.69M | 23.27M | 19.03M | 21.89M | 29.11M | 41.62M | 25.10M | 27.57M | 25.43M | 29.01M | 31.58M | 30.02M | 34.57M | 14.44M | 22.77M | 32.69M | 38.60M | 27.74M | 32.08M | 36.96M | 44.66M | 24.39M | 21.08M | 25.21M |
|
Raw Materials
|
| | | 10.83M | | 17.74M | 11.09M | 10.76M | 9.44M | 9.66M | 12.11M | 16.22M | 18.94M | | 21.12M | | | | | 33.61M | | | | 31.17M | 31.77M | 27.50M | 24.68M | 23.23M | 24.11M | 22.52M | 19.35M | 20.19M | 16.77M | 19.32M | 19.23M |
|
Work In Process
|
| | | 0.31M | | 2.35M | 0.98M | 0.52M | 0.95M | 1.57M | 2.64M | 2.71M | 1.61M | | 3.29M | | | | | 4.02M | | | | 2.26M | 4.34M | 6.83M | 5.14M | 5.96M | 6.46M | 5.84M | 5.33M | 6.60M | 5.62M | 4.33M | 7.86M |
|
Finished Goods
|
| | | 2.45M | | 13.77M | 17.26M | 12.36M | 15.52M | 14.86M | 21.05M | 29.48M | 22.45M | | 26.92M | | | | | 63.42M | | | | 39.77M | 52.73M | 45.60M | 43.23M | 37.68M | 41.46M | 41.30M | 35.20M | 30.07M | 37.78M | 37.25M | 38.68M |
|
Inventory
|
| | | 13.35M | 26.58M | 33.24M | 28.68M | 22.94M | 25.34M | 25.06M | 34.82M | 47.63M | 42.11M | | 50.77M | 65.73M | 63.28M | 64.80M | 84.05M | 98.69M | 105.83M | 84.89M | 91.39M | 73.20M | 87.68M | 78.40M | 72.08M | 66.88M | 72.03M | 69.66M | 59.88M | 56.86M | 60.18M | 60.90M | 65.77M |
|
Prepaid Assets
|
0.07M | 0.03M | 0.02M | 1.80M | 2.88M | 3.99M | 2.25M | 2.30M | 2.38M | 2.59M | 3.59M | 3.44M | 5.69M | | 8.44M | 6.72M | 7.77M | 14.97M | 11.74M | 8.06M | 7.26M | 5.37M | 8.81M | 7.82M | 7.54M | 5.67M | 8.81M | 8.54M | 8.48M | 5.37M | 9.24M | 6.02M | 5.58M | 5.68M | 7.40M |
|
Current Assets
|
0.29M | 0.22M | 0.39M | 22.91M | 61.80M | 56.06M | 47.39M | 47.70M | 60.18M | 73.63M | 97.74M | 114.12M | 98.48M | | 180.96M | 229.07M | 217.82M | 216.75M | 208.29M | 229.50M | 210.28M | 168.11M | 194.71M | 161.46M | 168.79M | 137.67M | 142.17M | 141.81M | 143.80M | 131.40M | 123.19M | 126.37M | 113.40M | 125.93M | 136.41M |
|
Construction in Progress
|
| | | 8.61M | 3.78M | 4.48M | 4.10M | 2.90M | 2.73M | 4.33M | 2.51M | 5.28M | 8.15M | 5.86M | 11.52M | 18.65M | 21.22M | 20.18M | 19.10M | 19.84M | 21.50M | 20.18M | 20.49M | 19.10M | 16.26M | 15.95M | 15.71M | 15.08M | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | 13.46M | 16.13M | 19.54M | 21.72M | 22.51M | 22.72M | 24.48M | 25.82M | 31.98M | 36.09M | | 44.98M | 61.49M | 73.83M | 87.50M | 101.05M | 112.61M | 119.94M | 127.75M | 137.42M | 136.67M | 134.09M | 131.49M | 129.58M | 128.66M | 122.47M | 119.47M | 100.16M | 93.87M | 90.43M | 87.37M | 79.50M |
|
Long-Term Investments
|
155.72M | 155.78M | 121.75M | 122.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | 6.44M | 4.90M | 4.90M | 5.02M | 6.88M | 6.88M | | | | | | | |
|
Intangibles
|
| | | 1.28M | 1.32M | 1.35M | 1.41M | 1.58M | 1.54M | 1.57M | 1.68M | 1.90M | 2.81M | | 9.62M | 12.53M | 10.25M | 10.38M | 11.47M | 16.07M | 14.20M | 14.69M | 24.07M | 28.09M | 24.30M | 23.69M | 22.97M | 29.33M | 21.21M | 18.71M | 9.23M | 8.89M | 8.21M | 7.58M | 6.89M |
|
Goodwill & Intangibles
|
| | | 1.28M | 1.32M | 1.35M | 1.41M | 1.58M | 1.54M | 1.57M | 1.68M | 1.90M | 2.81M | | 9.62M | 12.53M | 10.25M | 10.38M | 11.47M | 16.07M | 14.20M | 14.69M | 30.51M | 32.98M | 29.20M | 28.71M | 29.85M | 36.21M | 21.21M | 18.71M | 9.23M | 8.89M | 8.21M | 7.58M | 6.89M |
|
Long-Term Deferred Tax
|
| | | | 0.30M | 0.30M | 0.30M | 18.12M | 0.30M | 0.30M | 0.30M | 44.30M | 44.30M | | 205.49M | 263.24M | 210.38M | 209.05M | 213.95M | 217.79M | 219.70M | 223.95M | 220.80M | 176.90M | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.05M | 0.28M | 0.53M | 0.53M | | 1.59M | 1.58M | 1.51M | 1.46M | 1.39M | 1.32M | 1.25M | 1.62M | 1.67M | 1.55M | 2.86M | 2.96M | 2.51M | 2.19M | 2.02M | 2.06M | 2.45M | 3.20M | 3.91M | 9.59M | 8.66M |
|
Non-Current Assets
|
155.72M | 155.78M | 121.75M | 14.75M | 17.45M | 20.89M | 23.13M | 24.01M | 24.26M | 26.11M | 27.78M | 33.60M | 39.43M | | 261.68M | 325.66M | 348.94M | 362.71M | 389.65M | 412.97M | 430.67M | 456.99M | 491.98M | 271.88M | 267.74M | 263.02M | 255.80M | 248.81M | 238.33M | 230.75M | 186.09M | 181.48M | 180.37M | 177.86M | 165.72M |
|
Assets
|
156.02M | 156.00M | 122.14M | 37.66M | 79.25M | 76.95M | 70.52M | 71.71M | 84.44M | 99.74M | 125.52M | 147.72M | 137.91M | | 442.63M | 554.73M | 566.77M | 579.46M | 597.94M | 642.47M | 640.95M | 625.11M | 686.69M | 433.33M | 436.53M | 400.69M | 397.97M | 390.62M | 382.13M | 362.15M | 309.27M | 307.85M | 293.77M | 303.79M | 302.12M |
|
Accounts Payables
|
0.03M | 0.01M | 0.52M | 21.13M | 19.79M | 20.66M | 20.44M | 24.83M | 25.98M | 29.46M | 35.62M | 50.24M | 37.16M | | 61.96M | 69.59M | 60.27M | 58.42M | 70.41M | 79.75M | 62.88M | 39.99M | 53.14M | 46.44M | 46.84M | 48.74M | 45.72M | 49.83M | 39.95M | 37.45M | 30.39M | 40.64M | 32.36M | 25.96M | 35.66M |
|
Notes Payables
|
1.22M | 1.24M | | 0.60M | | | | | | | | | | | | | | | | | | | | | | | 1.49M | | | | | | | | |
|
Payables
|
1.25M | 1.25M | 0.52M | 21.73M | 19.79M | 20.66M | 20.44M | 24.83M | 25.98M | 29.46M | 35.62M | 50.24M | 37.16M | | 61.96M | 69.59M | 60.27M | 58.42M | 70.41M | 79.75M | 62.88M | 39.99M | 53.14M | 46.44M | 46.84M | 48.74M | 47.21M | 49.83M | 39.95M | 37.45M | 30.39M | 40.64M | 32.36M | 25.96M | 35.66M |
|
Accumulated Expenses
|
0.87M | 0.96M | 0.29M | 2.10M | 1.75M | 2.30M | 2.15M | 2.69M | 3.15M | 4.76M | 5.52M | 7.95M | 7.15M | | 12.52M | 8.43M | 9.77M | 9.21M | 13.39M | 7.12M | 11.74M | 9.37M | 11.14M | 6.69M | 9.67M | 4.19M | 6.22M | 5.40M | 9.79M | 9.19M | 15.11M | 9.41M | 7.45M | 6.63M | 7.76M |
|
Other Accumulated Expenses
|
| | | 1.45M | 2.97M | 2.55M | 2.03M | 2.54M | 3.73M | 6.15M | 9.44M | 4.23M | 9.26M | | 8.00M | 13.58M | 15.32M | 13.73M | 15.03M | 13.47M | 7.62M | 8.05M | 12.07M | 17.92M | 9.04M | 9.41M | 14.66M | 12.49M | 10.02M | 8.74M | 11.35M | 12.75M | 10.67M | 8.36M | 10.63M |
|
Short term Debt
|
| | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | | | | 21.62M | | | | | | | | | | | | 23.66M | 4.39M | 4.62M | 1.49M | 29.04M | | | | 1.44M | 1.30M | 1.13M | 1.13M |
|
Current Leases
|
| | | | | | | 0.03M | | | | 0.09M | | | | 3.23M | 3.63M | 4.25M | 5.78M | 7.05M | 8.41M | 9.88M | 12.64M | 13.71M | 14.13M | 14.39M | 14.77M | 14.84M | 14.99M | 15.12M | 16.16M | 15.66M | 15.90M | 16.27M | 16.38M |
|
Current Taxes
|
0.15M | 0.11M | 0.20M | 8.47M | 7.31M | 5.85M | 5.66M | 5.54M | 4.44M | 4.46M | 4.08M | 5.60M | 4.35M | | 7.33M | 6.01M | 3.93M | 3.60M | 4.51M | 4.67M | 3.29M | 3.13M | 2.30M | 2.98M | 1.38M | 1.67M | 1.88M | 1.95M | 1.52M | 1.86M | 2.01M | 2.99M | | | |
|
Current Deferred Revenue
|
| | | 3.21M | 7.06M | 6.92M | 7.29M | 7.52M | 4.33M | | | | | | | | | | | 10.85M | | | | 4.50M | 2.85M | 5.48M | 5.17M | 5.72M | 4.00M | 4.73M | 3.80M | 6.41M | 3.73M | 8.50M | 5.21M |
|
Total Current Liabilities
|
2.27M | 2.32M | 1.01M | 41.21M | 43.52M | 43.95M | 43.11M | 48.58M | 46.82M | 55.90M | 67.65M | 86.86M | 68.20M | | 113.52M | 132.21M | 114.67M | 120.38M | 133.38M | 142.01M | 111.38M | 88.04M | 108.55M | 98.13M | 91.00M | 93.91M | 101.97M | 110.98M | 95.91M | 92.00M | 94.46M | 101.00M | 83.61M | 84.44M | 97.10M |
|
Non-Current Debt
|
| | | 8.00M | 19.08M | 20.02M | 20.70M | 21.41M | 32.82M | 33.65M | 34.52M | 35.40M | 36.77M | | | | | | | | | | | 23.66M | 22.72M | 25.02M | 26.31M | 26.91M | 41.94M | | | | | | |
|
Non-Current Deffered Revenue
|
4.66M | 4.66M | 4.00M | 4.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | 112.13M | 111.48M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
144.09M | 144.03M | | | 12.17M | 8.62M | 2.92M | -1.35M | -1.94M | -7.94M | 6.43M | -2.38M | 8.67M | | 0.04M | 0.34M | 0.72M | 0.90M | 0.91M | 0.77M | 0.78M | 0.78M | 0.71M | 0.91M | 0.93M | 0.73M | 0.55M | 0.18M | 0.17M | 0.14M | 0.05M | 0.01M | -0.01M | 0.06M | 0.03M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | 0.80M | | | 3.87M | | 4.24M | 4.24M | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | 48.94M | 64.58M | 72.18M | 81.12M | 81.16M | 97.80M | 113.34M | 127.08M | 115.60M | 129.44M | 127.94M | 128.97M | 109.09M | 120.60M | 117.34M | 101.78M | 87.07M | 104.19M | 100.92M | 97.22M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | 29.31M | 12.52M | 84.69M | 125.09M | 165.43M | 166.03M | 166.41M | 165.63M | 4.34M | 161.97M | 161.97M | 0.12M | 18.66M | 17.75M | 17.72M | 26.31M | 2.23M | 43.17M | 24.48M | 19.68M | 16.07M | 21.41M | 28.93M | 22.03M |
|
Total Non-Current Liabilities
|
| | | 2.37M | 2.65M | 3.00M | 3.49M | 3.73M | 4.29M | 6.69M | 7.13M | 8.57M | 9.83M | 4.93M | 275.98M | 321.76M | 243.20M | 251.53M | 267.46M | 491.59M | 252.69M | 244.02M | 438.27M | 239.50M | 211.27M | 214.76M | 238.65M | 272.78M | 273.24M | 271.14M | 261.58M | 271.57M | 271.03M | 290.44M | 307.00M |
|
Total Liabilities
|
6.93M | 6.97M | 5.01M | 51.58M | 65.24M | 66.97M | 67.29M | 73.72M | 87.10M | 103.10M | 117.53M | 176.26M | 122.80M | 89.62M | 401.07M | 487.19M | 409.23M | 417.94M | 433.09M | 495.93M | 414.66M | 405.99M | 438.39M | 258.16M | 229.02M | 232.48M | 264.96M | 275.02M | 316.41M | 295.62M | 281.26M | 287.64M | 292.44M | 319.37M | 329.03M |
|
Total Debt
|
| | | 8.03M | 19.11M | 20.05M | 20.73M | 21.44M | 32.82M | 33.65M | 34.52M | 57.02M | 36.77M | | | | | | | | | | | 47.31M | 27.11M | 29.65M | 27.79M | 55.95M | 41.94M | | | 1.44M | 1.30M | 1.13M | 1.13M |
|
Common Equity
|
5.00M | 5.00M | 5.00M | -13.92M | 12.41M | 7.16M | 3.23M | -2.01M | -2.66M | 4.58M | 7.98M | -28.54M | -0.69M | -89.62M | -146.98M | 67.54M | 157.54M | 161.52M | 164.85M | 145.62M | 226.28M | 219.12M | 246.13M | 175.17M | 207.51M | 168.21M | 133.02M | 115.61M | 65.72M | 66.53M | 28.01M | 20.21M | 1.34M | -15.64M | -26.94M |
|
Shareholder's Equity
|
5.00M | 5.00M | 5.00M | -13.92M | 12.41M | 7.16M | 3.23M | -2.01M | -2.66M | 4.58M | 7.98M | -28.54M | -0.69M | -89.62M | -146.98M | 67.54M | 157.54M | 161.52M | 164.85M | 145.62M | 226.28M | 219.12M | 246.13M | 175.17M | 207.51M | 168.21M | 133.02M | 115.61M | 65.72M | 66.53M | 28.01M | 20.21M | 1.34M | -15.64M | -26.94M |
|
Liabilities and Shareholders Equity
|
156.02M | 156.00M | 122.14M | 37.66M | 79.25M | 76.95M | 70.52M | 71.71M | 84.44M | 99.74M | 125.52M | 147.72M | 137.91M | | 442.63M | 554.73M | 566.77M | 579.46M | 597.94M | 642.47M | 640.95M | 625.11M | 686.69M | 433.33M | 436.53M | 400.69M | 397.97M | 390.62M | 382.13M | 362.15M | 309.27M | 307.85M | 293.77M | 303.79M | 302.12M |
|
Retained Earnings
|
-2.83M | -2.89M | -1.18M | -1.83M | -1.43M | -2.21M | -3.34M | -6.42M | -4.45M | -5.79M | -4.20M | -28.99M | 0.49M | | -2.52M | -265.86M | -245.03M | -242.45M | -240.28M | -262.74M | -275.33M | -283.67M | -283.55M | -355.21M | -381.14M | -421.63M | -457.64M | -475.97M | -526.19M | -526.16M | -565.39M | -573.87M | -593.00M | -610.35M | -622.10M |
|
Treasury Shares
|
| | | 8.62M | | 0.01M | 0.01M | 0.01M | 6.00 | | | 1.98M | | | | 1.57M | | 0.01M | 0.11M | 0.42M | 0.60M | 0.00M | 1.24M | 1.24M | 0.82M | 3.19M | 3.15M | 3.06M | 3.00M | 4.04M | 3.97M | 3.81M | 3.40M | 3.19M | 3.14M |