|
Cash & Equivalents
|
61.51M | 35.57M | 271.48M | 260.69M | 238.59M | 220.10M | 199.82M | 185.00M | 167.34M | 154.51M | 144.50M | 138.13M | 127.28M | 118.18M | 118.56M | 120.36M | 108.77M | 101.50M | 92.37M |
|
Cash & Current Investments
|
61.51M | 35.57M | 271.48M | 260.69M | 238.59M | 220.10M | 199.82M | 185.00M | 167.34M | 154.51M | 144.50M | 138.13M | 127.28M | 118.18M | 118.56M | 120.36M | 108.77M | 101.50M | 92.37M |
|
Receivables - Net
|
5.36M | 6.89M | 8.92M | 8.71M | 9.95M | 10.47M | 12.59M | 15.15M | 16.36M | 18.10M | 16.92M | 14.29M | 15.64M | 19.92M | 12.93M | 10.79M | 9.42M | 9.61M | 9.74M |
|
Receivables
|
5.36M | 6.89M | 8.92M | 8.71M | 9.95M | 10.47M | 12.59M | 15.15M | 16.36M | 18.10M | 16.92M | 14.29M | 15.64M | 19.92M | 12.93M | 10.79M | 9.42M | 9.61M | 9.74M |
|
Inventory
|
2.60M | 2.58M | 2.95M | 3.48M | 4.08M | 4.94M | 5.52M | 6.11M | 7.14M | 7.91M | 9.24M | 7.85M | 6.87M | 6.78M | 6.09M | 6.33M | 5.80M | 6.21M | 7.98M |
|
Prepaid Assets
|
1.16M | 2.36M | 4.49M | 4.16M | 2.69M | 2.04M | 4.41M | 3.42M | 2.82M | 1.79M | 2.90M | 2.60M | 2.29M | 1.45M | 2.88M | 2.31M | 2.91M | 2.10M | 3.49M |
|
Current Assets
|
70.63M | 47.39M | 287.84M | 277.04M | 255.31M | 237.55M | 222.34M | 209.68M | 193.65M | 182.32M | 173.56M | 162.87M | 152.09M | 146.33M | 140.47M | 139.77M | 126.91M | 119.43M | 113.59M |
|
Property, Plant & Equipment (Net)
|
1.27M | 1.42M | 1.42M | 1.45M | 1.71M | 1.72M | 1.57M | 1.57M | 1.39M | 1.48M | 1.56M | 1.64M | 1.55M | 1.49M | 1.45M | 1.58M | 1.49M | 1.46M | 1.54M |
|
Other Non-Current Assets
|
0.39M | 3.47M | 0.18M | 0.20M | 0.19M | 0.24M | 0.20M | 0.21M | 0.22M | 0.37M | 0.66M | 0.68M | 0.62M | 0.64M | 0.58M | 0.55M | 0.47M | 0.39M | 0.55M |
|
Non-Current Assets
|
2.17M | 5.12M | 3.21M | 3.15M | 3.28M | 3.20M | 2.89M | 3.40M | 2.99M | 2.97M | 3.08M | 3.78M | 3.47M | 3.39M | 3.13M | 3.06M | 2.77M | 2.54M | 2.66M |
|
Assets
|
72.81M | 52.51M | 291.05M | 280.19M | 258.59M | 240.75M | 225.23M | 213.07M | 196.64M | 185.29M | 176.64M | 166.65M | 155.56M | 149.72M | 143.60M | 142.84M | 129.68M | 121.97M | 116.26M |
|
Accounts Payables
|
3.09M | 4.75M | 3.84M | 4.17M | 5.07M | 5.19M | 6.15M | 7.78M | 6.69M | 5.39M | 5.29M | 3.77M | 6.00M | 5.97M | 4.61M | 4.10M | 4.23M | 4.63M | 3.90M |
|
Payables
|
3.09M | 4.75M | 3.84M | 4.17M | 5.07M | 5.19M | 6.15M | 7.78M | 6.69M | 5.39M | 5.29M | 3.77M | 6.00M | 5.97M | 4.61M | 4.10M | 4.23M | 4.63M | 3.90M |
|
Accumulated Expenses
|
4.07M | 4.08M | 4.64M | 5.99M | 3.86M | 6.29M | 7.99M | 7.35M | 4.96M | 5.72M | 5.50M | 4.53M | 4.03M | 5.39M | 7.89M | 9.68M | 5.12M | 5.23M | 6.19M |
|
Other Accumulated Expenses
|
0.45M | 0.46M | 0.51M | 0.66M | 0.74M | 0.84M | 0.93M | 1.09M | 0.89M | 1.26M | 1.46M | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | 2.22M | | | | | | | |
|
Total Current Liabilities
|
9.31M | 12.06M | 10.31M | 13.50M | 12.00M | 14.20M | 17.39M | 17.82M | 15.14M | 14.05M | 14.33M | 12.25M | 11.69M | 13.29M | 13.80M | 15.47M | 12.12M | 11.94M | 11.83M |
|
Non-Current Debt
|
31.95M | 32.30M | 32.49M | 32.66M | 32.82M | 32.98M | 33.16M | 33.31M | 33.46M | 33.61M | 33.77M | 31.71M | 33.70M | 33.77M | 34.15M | 39.36M | 39.58M | 39.82M | 40.07M |
|
Preferred Stock Liabilities
|
117.33M | 117.33M | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | 0.38M | | | | 0.24M | | | |
|
Operating Leases
|
| | | | | | | | | | | 0.91M | | 0.75M | 0.61M | 0.47M | 0.33M | 0.18M | 0.05M |
|
Other Non-Current Liabilities
|
3.06M | 8.11M | 2.27M | 1.92M | 1.86M | 1.81M | 1.75M | 1.87M | 1.66M | 1.50M | 1.48M | 2.48M | 0.96M | 1.02M | 0.69M | 0.49M | 0.35M | 0.20M | 0.07M |
|
Total Non-Current Liabilities
|
41.27M | 44.36M | 42.80M | 46.16M | 44.82M | 47.18M | 50.54M | 51.13M | 48.60M | 47.66M | 48.10M | 43.96M | 45.39M | 47.06M | 47.95M | 54.82M | 51.70M | 51.76M | 51.90M |
|
Total Liabilities
|
44.32M | 52.47M | 45.07M | 48.08M | 46.68M | 48.99M | 52.30M | 53.00M | 50.27M | 49.16M | 49.57M | 46.44M | 46.35M | 48.08M | 48.64M | 55.32M | 52.05M | 51.96M | 51.97M |
|
Total Debt
|
31.95M | 32.30M | 32.49M | 32.66M | 32.82M | 32.98M | 33.16M | 33.31M | 33.46M | 33.61M | 33.77M | 33.93M | 33.70M | 33.77M | 34.15M | 39.36M | 39.58M | 39.82M | 40.07M |
|
Common Equity
|
-88.85M | -117.29M | 245.98M | 232.11M | 211.91M | 191.76M | 172.94M | 160.08M | 146.38M | 136.13M | 127.07M | 120.22M | 109.21M | 101.64M | 94.96M | 87.52M | 77.63M | 70.01M | 64.29M |
|
Shareholder's Equity
|
-88.85M | -117.29M | 245.98M | 232.11M | 211.91M | 191.76M | 172.94M | 160.08M | 146.38M | 136.13M | 127.07M | 120.22M | 109.21M | 101.64M | 94.96M | 87.52M | 77.63M | 70.01M | 64.29M |
|
Liabilities and Shareholders Equity
|
72.81M | 52.51M | 291.05M | 280.19M | 258.59M | 240.75M | 225.23M | 213.07M | 196.64M | 185.29M | 176.64M | 166.65M | 155.56M | 149.72M | 143.60M | 142.84M | 129.68M | 121.97M | 116.26M |
|
Retained Earnings
|
-90.04M | -119.90M | -137.10M | -153.00M | -176.30M | -200.11M | -222.34M | -239.24M | -256.31M | -271.10M | -284.10M | -294.79M | -311.10M | -323.40M | -334.50M | -346.30M | -360.50M | -372.40M | -380.60M |
|
Preferred Shares
|
118.63M | 118.63M | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | 0.05M | 0.66M | 0.77M | 0.70M | 1.01M | 1.84M | 1.91M | 1.85M | 2.72M | 5.08M | 4.79M | 4.57M | 4.34M | 6.13M | 5.94M | 4.53M |