|
Accumulated Depreciation
|
| | | | | | | | | | 7.82M | | | | 12.54M | 13.95M | 15.45M | 16.75M | 16.81M | 17.68M | 18.81M | 18.54M |
|
Receivables - Accured
|
| | | | | | 0.30M | 0.50M | 0.60M | 0.90M | | | | | | | | | | | | |
|
Receivables - Affiliates
|
| | 0.10M | 0.10M | | | | | | | | | | | | | | | | | | |
|
Cash & Equivalents
|
15.75M | | 333.58M | 445.76M | 370.68M | 331.40M | 232.81M | 225.33M | 79.02M | 68.07M | 53.21M | 48.39M | 56.40M | 36.40M | 32.50M | 54.40M | 31.95M | 37.62M | 40.75M | 52.45M | 37.93M | 44.97M |
|
Receivables - Net
|
| | 0.16M | | 0.90M | 1.17M | 2.50M | 2.79M | 3.34M | 4.54M | 4.32M | 4.74M | 4.49M | 5.49M | 4.83M | 3.81M | 3.15M | 4.45M | 4.00M | 4.09M | 3.90M | 3.50M |
|
Receivables - Other
|
| | 0.10M | 0.10M | 0.40M | 0.70M | 1.28M | 1.10M | 1.00M | 1.01M | 0.90M | 1.38M | 1.17M | 0.75M | 1.33M | 1.35M | 1.96M | 1.45M | 1.85M | 1.21M | 1.40M | 1.35M |
|
Receivables
|
| | 0.26M | | 1.30M | 1.86M | 3.78M | 3.89M | 4.34M | 5.55M | 5.21M | 6.12M | 5.66M | 6.24M | 6.16M | 5.16M | 5.11M | 5.90M | 5.85M | 5.30M | 5.30M | 4.86M |
|
Raw Materials
|
| | | | | | | | | | 2.13M | | | | 2.12M | 2.21M | 2.77M | 3.05M | 3.16M | 3.42M | 3.35M | 3.31M |
|
Work In Process
|
| | | | | | | | | | 0.27M | | | | 0.16M | 0.09M | 0.10M | 0.09M | 0.08M | 0.11M | 0.12M | 0.08M |
|
Finished Goods
|
| | | | | | | | | | 2.23M | | | | 2.21M | 3.50M | 4.71M | 3.80M | 4.20M | 3.54M | 4.05M | 4.74M |
|
Inventory
|
| | 0.55M | 1.54M | 2.67M | 2.56M | 4.14M | 3.55M | 6.84M | 5.92M | 4.63M | 3.72M | 5.26M | 4.22M | 4.49M | 5.81M | 7.58M | 6.93M | 7.44M | 7.07M | 7.51M | 8.13M |
|
Prepaid Assets
|
| | 0.45M | 3.04M | 3.21M | 2.57M | 3.34M | 4.22M | 3.55M | 2.11M | 2.10M | 4.38M | 3.61M | 2.90M | 3.08M | 3.64M | 2.95M | 3.12M | 3.25M | 3.12M | 2.59M | 1.84M |
|
Current Assets
|
| | 433.13M | 536.24M | 525.33M | 514.27M | 411.70M | 457.46M | 466.76M | 450.47M | 434.98M | 367.38M | 335.38M | 346.12M | 330.51M | 324.15M | 299.69M | 264.10M | 253.32M | 255.27M | 225.64M | 214.36M |
|
Property, Plant & Equipment (Net)
|
| | 8.44M | 8.68M | 10.78M | 12.59M | 13.09M | 13.65M | 15.35M | 16.08M | 19.41M | 18.68M | 22.12M | 21.73M | 22.19M | 21.18M | 20.44M | 20.68M | 18.57M | 17.04M | 16.50M | 15.47M |
|
Long-Term Investments
|
| | | | | | 93.19M | 26.60M | 4.92M | 4.87M | 5.16M | 58.42M | 75.81M | 49.60M | 56.86M | 50.64M | 61.20M | 64.90M | 63.10M | 45.60M | 53.43M | 52.00M |
|
Other Non-Current Assets
|
| | 0.41M | 0.38M | 0.52M | 0.52M | 0.52M | 0.52M | 0.80M | 0.80M | 0.85M | 0.52M | 0.52M | 0.52M | 1.00M | 0.52M | 0.52M | 0.52M | 8.28M | 6.62M | 4.75M | 5.22M |
|
Non-Current Assets
|
| | 9.19M | 9.40M | 11.72M | 13.57M | 127.44M | 69.63M | 49.54M | 49.74M | 52.95M | 105.41M | 125.81M | 98.73M | 105.76M | 97.81M | 106.92M | 119.32M | 113.27M | 91.99M | 96.85M | 94.25M |
|
Assets
|
| | 442.32M | 545.64M | 537.05M | 527.84M | 539.14M | 527.09M | 516.30M | 500.21M | 487.93M | 472.79M | 461.19M | 444.85M | 436.27M | 421.96M | 406.61M | 383.42M | 366.60M | 347.26M | 322.49M | 308.61M |
|
Accounts Payables
|
| | 2.12M | 1.93M | 1.60M | 2.57M | 3.79M | 3.29M | 4.14M | 3.98M | 2.10M | 1.96M | 5.25M | 0.75M | 1.37M | 2.56M | 4.63M | 0.74M | 4.62M | 4.45M | 2.67M | 4.26M |
|
Payables
|
| | 2.12M | 1.93M | 1.60M | 2.57M | 3.79M | 3.29M | 4.14M | 3.98M | 2.10M | 1.96M | 5.25M | 0.75M | 1.37M | 2.56M | 4.63M | 0.74M | 4.62M | 4.45M | 2.67M | 4.26M |
|
Accumulated Expenses
|
| | 5.15M | 4.20M | 5.59M | 5.97M | 8.39M | 6.38M | 9.14M | 7.82M | 8.30M | 7.17M | 7.93M | 9.15M | 9.21M | 7.57M | 9.81M | 10.90M | 7.94M | 5.92M | 6.11M | 7.77M |
|
Other Accumulated Expenses
|
| | | | | | | | 0.20M | 0.18M | 0.21M | 0.17M | 0.12M | 0.12M | 0.14M | 0.14M | 0.14M | 0.14M | 0.05M | 0.04M | 0.03M | 0.02M |
|
Current Leases
|
| | | | | | 0.86M | 1.09M | 1.11M | 1.31M | 1.84M | 2.19M | 2.25M | 2.31M | 2.29M | 2.28M | 2.27M | 2.25M | 2.31M | 2.38M | 2.44M | 2.51M |
|
Current Taxes
|
| | | | | | | | | | 0.34M | | | | 0.50M | 0.52M | 0.16M | 0.45M | 0.47M | 0.50M | 0.30M | 0.21M |
|
Current Deferred Revenue
|
| | 0.25M | 0.30M | 0.45M | 0.27M | 0.38M | 0.39M | 0.43M | 0.33M | 0.13M | 0.31M | 0.29M | 0.23M | 0.27M | 0.33M | 0.23M | 0.41M | 0.46M | 0.44M | 0.56M | 0.50M |
|
Total Current Liabilities
|
| | 8.09M | 7.40M | 8.36M | 9.55M | 13.42M | 11.15M | 15.02M | 13.62M | 12.58M | 11.75M | 15.80M | 12.52M | 13.22M | 12.83M | 17.04M | 14.38M | 15.33M | 13.20M | 11.79M | 15.04M |
|
Non-Current Deffered Revenue
|
| | 1.90M | 1.88M | 2.25M | 2.69M | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | 22.46M | 30.22M | 30.02M | 29.82M | 28.03M | 29.87M | 29.34M | 28.81M | 25.96M | 25.40M | 24.83M | 24.25M | 23.65M | 23.03M | 22.39M | 21.74M |
|
Other Non-Current Liabilities
|
| | 0.72M | 0.59M | 0.40M | 0.40M | 0.34M | 0.34M | 0.32M | 0.32M | 0.32M | 0.36M | 0.17M | 0.16M | 0.18M | 0.17M | 0.04M | 0.06M | 0.05M | 0.03M | 0.02M | 0.01M |
|
Total Non-Current Liabilities
|
| | 9.99M | 9.28M | 10.60M | 12.24M | 35.88M | 40.29M | 43.93M | 42.12M | 40.62M | 39.44M | 42.90M | 39.02M | 39.19M | 38.23M | 41.87M | 38.63M | 38.98M | 36.22M | 34.17M | 36.78M |
|
Total Liabilities
|
-83.33M | | 10.71M | 9.87M | 11.01M | 12.64M | 36.22M | 40.63M | 44.26M | 42.44M | 40.94M | 39.80M | 43.08M | 39.17M | 39.37M | 38.41M | 41.91M | 38.70M | 39.03M | 36.26M | 34.20M | 36.79M |
|
Common Equity
|
83.33M | | 431.61M | 535.77M | 526.04M | 515.20M | 502.92M | 486.46M | 472.04M | 457.77M | 446.99M | 432.99M | 418.12M | 405.68M | 396.90M | 383.56M | 364.70M | 344.73M | 327.57M | 311.01M | 288.29M | 271.81M |
|
Shareholder's Equity
|
83.33M | | 431.61M | 535.77M | 526.04M | 515.20M | 502.92M | 486.46M | 472.04M | 457.77M | 446.99M | 432.99M | 418.12M | 405.68M | 396.90M | 383.56M | 364.70M | 344.73M | 327.57M | 311.01M | 288.29M | 271.81M |
|
Liabilities and Shareholders Equity
|
| | 442.32M | 545.64M | 537.05M | 527.84M | 539.14M | 527.09M | 516.30M | 500.21M | 487.93M | 472.79M | 461.19M | 444.85M | 436.27M | 421.96M | 406.61M | 383.42M | 366.60M | 347.26M | 322.49M | 308.61M |
|
Retained Earnings
|
| | -55.36M | -71.80M | -88.41M | -106.80M | -126.53M | -150.20M | -173.00M | -197.00M | -219.50M | -243.50M | -266.90M | -288.00M | -305.77M | -326.50M | -349.30M | -370.63M | -392.37M | -412.32M | -431.74M | -450.00M |
|
Treasury Shares
|
| 0.22M | 0.78M | 876.00 | 0.02M | 0.78M | 0.74M | 0.01M | 1.85M | 1.63M | 1.65M | 3.43M | 3.66M | 0.01M | 3.68M | 5.10M | 5.13M | 5.74M | 4.45M | 0.35M | 3.87M | 5.23M |