|
Accumulated Depreciation
|
| 3.68M | 3.94M | 3.88M | 4.33M | 4.93M | 5.66M | 6.20M | 7.00M | 8.07M | 9.15M | 10.04M | 11.12M | | | | | | |
|
Cash & Equivalents
|
0.59M | 521.94M | 62.10M | 35.78M | 34.98M | 81.27M | 78.26M | 84.32M | 81.66M | 87.93M | 93.82M | 133.86M | 53.16M | 59.55M | 42.27M | 49.24M | 37.29M | 22.19M | 30.91M |
|
Receivables - Net
|
| | | | | | | | 0.08M | 0.33M | 0.47M | 0.37M | 0.24M | 0.60M | 1.02M | 1.33M | 1.03M | 0.92M | 0.76M |
|
Receivables - Other
|
| 0.15M | 0.16M | 0.01M | 0.02M | 0.02M | 0.00M | 0.10M | 0.12M | 0.17M | 0.22M | 0.30M | 0.20M | 0.10M | | | | 4.64M | 4.64M |
|
Receivables
|
| | | | | | | 0.10M | 0.20M | 0.50M | 0.68M | 0.67M | 0.44M | 0.70M | 1.02M | 1.33M | 1.03M | 5.55M | 5.39M |
|
Raw Materials
|
| | | | | | | | | | | 1.61M | | | | | | | |
|
Work In Process
|
| | | | | | | | | | | 0.78M | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | 1.56M | | | | | | | |
|
Inventory
|
| | | | | | | | 1.71M | 1.98M | 2.33M | 3.94M | 8.97M | 4.85M | 4.09M | 4.07M | 4.42M | 3.90M | 3.51M |
|
Prepaid Assets
|
0.16M | 2.01M | 5.00M | 5.87M | 4.99M | 4.44M | 6.80M | 6.87M | 6.13M | 7.30M | 7.39M | 4.26M | 3.76M | 2.90M | 4.37M | 3.01M | 3.75M | 2.81M | 3.24M |
|
Current Assets
|
0.76M | 524.09M | 505.20M | 477.17M | 439.78M | 405.11M | 378.87M | 358.18M | 330.02M | 306.79M | 284.81M | 266.31M | 244.38M | 226.47M | 205.83M | 218.01M | 241.81M | 226.47M | 237.99M |
|
Property, Plant & Equipment (Net)
|
| 2.86M | 4.21M | 8.91M | 11.15M | 12.56M | 13.76M | 16.85M | 18.20M | 18.10M | 17.61M | 16.27M | 16.17M | 16.21M | 16.25M | 15.99M | 16.18M | 15.34M | 13.37M |
|
Long-Term Investments
|
115.00M | | | | | | | | | | | | | | | | | | 4.69M |
|
Goodwill
|
| | | 9.48M | 9.48M | 9.48M | 9.48M | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | | 0.89M | 0.67M | 0.63M | 0.53M | 0.50M | 0.12M | | | | | |
|
Goodwill & Intangibles
|
| | | 9.48M | 9.48M | 9.48M | 9.48M | | 0.89M | 0.67M | 0.63M | 0.53M | 0.50M | 0.12M | | | | | |
|
Other Non-Current Assets
|
| | 0.12M | 0.69M | 0.69M | 0.69M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.69M | 0.69M | 0.69M | 0.69M | 0.81M | 0.81M | 0.81M | 0.23M |
|
Non-Current Assets
|
115.00M | 2.86M | 4.32M | 26.05M | 36.36M | 38.15M | 39.11M | 33.30M | 35.01M | 34.37M | 33.29M | 31.94M | 31.21M | 30.28M | 30.63M | 29.86M | 29.42M | 27.93M | 22.14M |
|
Assets
|
115.76M | 526.95M | 509.53M | 503.23M | 476.14M | 443.25M | 417.98M | 391.49M | 365.02M | 341.17M | 318.10M | 298.25M | 275.58M | 256.75M | 236.45M | 247.87M | 271.22M | 254.41M | 260.13M |
|
Accounts Payables
|
1.61M | 3.03M | 4.02M | 7.28M | 8.78M | 7.91M | 9.59M | 3.90M | 6.03M | 7.88M | 7.43M | 1.81M | 1.88M | 3.45M | 2.84M | 4.85M | 3.84M | 3.78M | 2.10M |
|
Payables
|
1.61M | 3.03M | 4.02M | 7.28M | 8.78M | 7.91M | 9.59M | 3.90M | 6.03M | 7.88M | 7.43M | 1.81M | 1.88M | 3.45M | 2.84M | 4.85M | 3.84M | 3.78M | 2.10M |
|
Accumulated Expenses
|
| 3.95M | 1.70M | 2.68M | 2.45M | 3.12M | 4.77M | 5.55M | 2.83M | 3.87M | 3.19M | 4.94M | 2.10M | 2.88M | 4.60M | 5.33M | 2.13M | 3.44M | 4.78M |
|
Other Accumulated Expenses
|
| 0.02M | 0.06M | 0.02M | 0.02M | 0.00M | 0.02M | 0.09M | 0.04M | 0.40M | 0.36M | 0.19M | 0.24M | 1.53M | 1.51M | 0.33M | 0.17M | 8.00M | 8.00M |
|
Short term Debt
|
| 0.89M | | | | | | | | | | | | | | | | 2.59M | 1.07M |
|
Current Leases
|
| | | 0.86M | 0.97M | 1.15M | 1.28M | 1.37M | 1.41M | 1.48M | 1.52M | 1.57M | 1.61M | 1.66M | 3.61M | 3.70M | 1.94M | 1.78M | 1.83M |
|
Total Current Liabilities
|
1.61M | 7.86M | 7.20M | 11.53M | 14.04M | 11.43M | 12.64M | 15.71M | 10.10M | 10.19M | 11.01M | 11.61M | 7.97M | 11.01M | 15.34M | 18.19M | 12.57M | 24.02M | 22.15M |
|
Non-Current Deffered Revenue
|
4.03M | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
92.08M | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | 7.22M | 15.39M | 16.07M | 15.77M | 16.08M | 15.30M | 14.73M | 13.93M | 13.74M | 12.87M | 13.65M | 13.82M | 9.25M | 12.05M | 11.14M | 4.61M |
|
Other Non-Current Liabilities
|
| 15.15M | 8.18M | 7.24M | 4.59M | 2.25M | 2.12M | 1.00M | 0.60M | 0.92M | 1.08M | 1.30M | 1.00M | 0.50M | 0.40M | 5.00M | 1.60M | 2.60M | 1.10M |
|
Total Non-Current Liabilities
|
| 7.86M | 7.43M | 18.95M | 29.67M | 27.50M | 28.41M | 31.78M | 25.42M | 24.96M | 24.95M | 25.33M | 20.81M | 22.99M | 25.53M | 27.45M | 22.70M | 30.82M | 23.87M |
|
Total Liabilities
|
18.68M | 23.01M | 15.61M | 26.19M | 34.26M | 29.76M | 30.53M | 32.78M | 26.02M | 25.87M | 26.03M | 26.63M | 21.81M | 23.49M | 25.93M | 32.45M | 24.30M | 33.42M | 24.97M |
|
Total Debt
|
| 0.89M | | | | | | | | | | | | | | | | 2.59M | 1.07M |
|
Common Equity
|
5.00M | 503.94M | 493.92M | 477.03M | 441.88M | 413.50M | 387.45M | 358.71M | 339.00M | 315.30M | 292.06M | 271.62M | 253.77M | 233.26M | 210.52M | 215.42M | 246.92M | 220.98M | 235.16M |
|
Shareholder's Equity
|
5.00M | 503.94M | 493.92M | 477.03M | 441.88M | 413.50M | 387.45M | 358.71M | 339.00M | 315.30M | 292.06M | 271.62M | 253.77M | 233.26M | 210.52M | 215.42M | 246.92M | 220.98M | 235.16M |
|
Liabilities and Shareholders Equity
|
115.76M | 526.95M | 509.53M | 503.23M | 476.14M | 443.25M | 417.98M | 391.49M | 365.02M | 341.17M | 318.10M | 298.25M | 275.58M | 256.75M | 236.45M | 247.87M | 271.22M | 254.41M | 260.13M |
|
Retained Earnings
|
-13.99M | -219.72M | -237.81M | -267.23M | -302.41M | -334.82M | -366.53M | -399.67M | -423.29M | -448.86M | -473.59M | -495.63M | -515.11M | -538.21M | -563.52M | -596.64M | -615.83M | -644.70M | -680.40M |
|
Treasury Shares
|
| 4.85M | 4.86M | 4.59M | 2.31M | 2.14M | 2.08M | 2.02M | 0.47M | 0.47M | 0.64M | 0.85M | 6.15M | 6.37M | 7.45M | 7.18M | 14.85M | 13.84M | 12.56M |
|
Shares Outstanding
|
5.96M | 116.46M | 116.72M | 118.03M | 118.97M | 119.24M | 119.85M | 120.01M | 121.56M | 121.63M | 121.79M | 121.83M | 121.88M | | | | | | |