|
Cash & Equivalents
|
0.81M | 0.57M | 1.12M | 1.05M | 1.59M | 1.59M | 0.00M | 1.98M | 1.44M | 0.53M | 0.29M | 933.00 | 0.83M | 1.01M | 1.21M | 739.00 | 0.77M | 1.35M | 2.89M | 2.63M | 2.72M | 12.10M | 15.82M | 10.26M | 2.83M | 4.63M | 1.10M | 1.82M | 5.05M | 10.24M | 10.05M | 10.37M | 11.39M | 12.51M | 12.21M | 10.45M | 14.45M | 15.15M | 60.46M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69M | 0.49M | 1.78M | 3.43M | 3.00M | 2.00M | 2.00M | 2.00M | 1.15M | 2.23M | 2.21M | 3.63M |
|
Cash & Current Investments
|
0.81M | 0.57M | 1.12M | 1.05M | 1.59M | 1.59M | 0.00M | 1.98M | 1.44M | 0.53M | 0.29M | 933.00 | 0.83M | 1.01M | 1.21M | 739.00 | 0.77M | 1.35M | 2.89M | 2.63M | 2.72M | 12.10M | 15.82M | 10.26M | 2.83M | 4.63M | 1.10M | 2.51M | 5.54M | 12.02M | 13.48M | 13.37M | 13.39M | 14.51M | 14.21M | 11.60M | 16.68M | 17.37M | 64.09M |
|
Receivables - Net
|
| | 1.09M | | 1.00M | 1.04M | 1.88M | 0.66M | 0.65M | 0.45M | 0.00M | 0.89M | 1.09M | 1.36M | 0.82M | 827.00 | 1.34M | | | 0.06M | 0.78M | 0.78M | 1.03M | 0.53M | 0.32M | 0.69M | 2.03M | 0.32M | 0.45M | 1.54M | 2.02M | 2.95M | 4.43M | 3.43M | 2.66M | 2.94M | 2.61M | 2.89M | 4.65M |
|
Receivables - Other
|
| | | | | | | | 0.05M | | | | | | 131.00 | | | | | | | | | | 162.00 | | 1.56M | 0.95M | 0.12M | 0.11M | 0.11M | 0.11M | | 0.74M | 1.38M | 3.37M | 3.34M | 3.12M | 2.58M |
|
Receivables
|
| | 1.09M | | 1.00M | 1.04M | 1.88M | 0.66M | 0.70M | 0.45M | 0.00M | 0.89M | 1.09M | 1.36M | 0.82M | 827.00 | 1.34M | | | 0.06M | 0.78M | 0.78M | 1.03M | 0.53M | 0.32M | 0.69M | 3.59M | 1.27M | 0.57M | 1.65M | 2.13M | 3.06M | 4.43M | 4.18M | 4.03M | 6.31M | 5.95M | 6.01M | 7.23M |
|
Raw Materials
|
| | | | | | | | | | | | | | 0.27M | | 0.31M | | | 0.32M | | 0.35M | 0.59M | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | | | | | | | | 0.19M | | 0.18M | | | 0.14M | | 0.26M | 0.30M | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | 0.29M | | 0.33M | | | 0.37M | | 0.57M | 0.27M | | | | | | | | | | | | | | | | |
|
Inventory
|
| | 0.84M | | 1.09M | 1.13M | 0.96M | 1.01M | 1.17M | 1.43M | 0.00M | 0.91M | 0.84M | 0.74M | 0.74M | 701.00 | 0.82M | | | 0.83M | | 1.19M | 1.16M | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
| | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 16.00 | 0.01M | 0.02M | 0.01M | 0.03M | 22.00 | 0.02M | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 0.13M | | 0.10M | 0.13M | 0.10M | 0.09M | 0.13M | 0.12M | 100.00 | 0.09M | 0.09M | 0.13M | 0.11M | 110.00 | 0.09M | | | 0.02M | | 6.50M | 6.62M | 0.98M | 1.57M | 1.57M | 1.62M | 1.11M | 1.35M | 1.42M | 1.59M | 1.42M | 1.69M | 12.46M | 5.66M | 1.78M | 1.98M | 2.24M | 3.52M |
|
Current Assets
|
| | 3.18M | | 3.78M | 3.89M | 4.63M | 3.75M | 3.42M | 2.54M | 0.00M | 2.85M | 2.87M | 3.25M | 2.91M | 0.00M | 3.05M | | | 4.78M | | 20.56M | 24.62M | 24.98M | 22.40M | 17.55M | 5.91M | 3.76M | 7.82M | 22.67M | 14.34M | 14.28M | 17.00M | 27.48M | 18.52M | 13.49M | 15.76M | 16.98M | 66.41M |
|
Buildings
|
| | | | | | | | | | | | | | | | | | | | | | | 5.65M | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | | | | | | | | | | | | | | | | | | | 0.24M | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 0.42M | | 0.31M | 0.26M | 0.26M | 0.22M | 0.18M | 0.15M | 129.00 | 0.15M | 0.12M | 0.13M | 0.15M | 125.00 | 0.13M | | | 0.72M | | 2.13M | 18.29M | 44.60M | 68.25M | 87.05M | 63.51M | 42.21M | 38.81M | 37.76M | 45.94M | 44.57M | 43.26M | 41.47M | 43.47M | 47.28M | 49.59M | 56.52M | 64.00M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | 0.75M | | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 750.00 | 0.75M | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | 47.42M | 47.46M | 47.50M | 47.53M | 47.49M | 47.52M | 47.54M | 47.54M | 47.55M | 47.59M | 47.61M | 47.64M | 47.65M | 47.70M | 47.73M | 47.74M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | 47.42M | 47.46M | 47.50M | 47.53M | 47.49M | 47.52M | 47.54M | 47.54M | 47.55M | 47.59M | 47.61M | 47.64M | 47.65M | 47.70M | 47.73M | 47.74M |
|
Long-Term Deferred Tax
|
| | | | | | 1.51M | 1.51M | 1.51M | 1.52M | 0.00M | 1.52M | 1.36M | 1.25M | 1.48M | 0.00M | 1.50M | | | 10.42M | | 0.76M | 0.76M | 12.28M | | | | 8.89M | | | | 7.78M | | | | 5.26M | | | |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | 1.79M | | 0.31M | 1.06M | 10.19M | 14.86M | 10.67M | 1.19M | 1.20M | 2.95M | 9.09M | 2.96M | 4.00M | 3.00M | 3.12M | 8.72M | 5.14M | 5.30M | 5.30M | 9.10M |
|
Non-Current Assets
|
| | 0.42M | | 0.31M | 0.26M | 1.77M | 1.74M | 1.70M | 1.67M | 0.00M | 1.67M | 1.49M | 1.38M | 1.62M | 0.00M | 1.61M | | | 3.87M | | 5.00M | 21.99M | 92.71M | 113.94M | 130.36M | 103.83M | 81.20M | 76.42M | 73.98M | 79.75M | 76.99M | 73.64M | 71.19M | 78.83M | 74.55M | 74.29M | 74.97M | 85.63M |
|
Assets
|
| | 3.60M | | 4.09M | 4.15M | 6.40M | 5.49M | 5.11M | 4.21M | 0.00M | 4.51M | 4.36M | 4.63M | 4.53M | 0.00M | 4.65M | 7.26M | 8.44M | 8.65M | | 25.56M | 46.61M | 117.69M | 136.34M | 147.92M | 109.73M | 84.96M | 84.24M | 96.65M | 94.09M | 91.28M | 90.64M | 98.67M | 97.35M | 88.04M | 90.05M | 91.95M | 152.03M |
|
Accounts Payables
|
| | 0.26M | | 0.37M | 0.34M | 0.19M | 0.18M | 0.31M | 0.28M | 208.00 | 0.47M | 0.25M | 0.21M | 0.15M | 822.00 | 0.53M | | | 0.19M | | 2.01M | 3.99M | 2.96M | 4.36M | 4.84M | 3.84M | 3.55M | 3.82M | 3.15M | 3.00M | 2.10M | 2.53M | 2.45M | 3.39M | 2.84M | 3.32M | 3.94M | 4.86M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | 7.12M | 15.99M | 10.45M | 13.28M | 11.74M | 10.27M | 100.00M | 10.80M | 8.47M | 6.22M | 7.85M | 3.37M | 12.19M | | | |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | | | | 0.01M | | | | 0.01M | 0.01M | | |
|
Payables
|
| | 0.26M | | 0.37M | 0.34M | 0.19M | 0.18M | 0.31M | 0.28M | 208.00 | 0.47M | 0.25M | 0.21M | 0.15M | 822.00 | 0.53M | | | 0.19M | | 2.01M | 3.99M | 10.08M | 20.35M | 15.29M | 17.12M | 15.53M | 14.09M | 103.15M | 13.80M | 10.58M | 8.74M | 10.30M | 6.76M | 15.03M | 3.33M | 3.94M | 4.86M |
|
Accumulated Expenses
|
| | 1.27M | | 1.49M | 1.28M | 1.24M | 1.12M | 1.07M | 1.37M | 0.00M | 0.90M | 0.94M | 1.09M | 0.99M | | 0.95M | | | 0.66M | | 1.38M | 2.00M | 2.86M | 2.17M | 2.92M | 2.48M | 2.72M | 2.85M | 4.10M | 4.45M | 4.91M | 5.96M | 6.29M | 7.67M | 6.79M | 6.48M | 5.93M | 12.43M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.39M | | | 1.26M | 0.15M | | 1.11M | 1.48M | 1.49M | 1.43M | 1.57M |
|
Short term Debt
|
| | 0.07M | | | | | | | | | | | | | | | | | | | | | 1.00M | 7.20M | 7.53M | 6.46M | 10.55M | 7.76M | 8.09M | 9.05M | 10.86M | 10.26M | 13.01M | 14.53M | 14.44M | 13.85M | 13.26M | 10.00M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | 0.13M | | 0.33M | 0.38M | 0.18M | 0.19M | 0.20M | 0.19M | 0.16M | 0.20M | 0.21M | 0.21M | 0.22M | 0.19M | 0.16M | 0.03M | 0.06M | 0.06M | 0.06M | 0.10M |
|
Current Taxes
|
| | 0.02M | | 0.02M | 0.02M | | | | | | | | | | | | | | 0.00M | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | 0.02M | 0.02M | 0.07M | 0.07M | 0.04M | 0.05M | 0.06M | 0.07M |
|
Current Deferred Revenue
|
| | 0.02M | | 0.05M | 0.06M | 0.06M | 0.06M | 0.06M | 0.02M | 591.00 | 0.08M | | | | | | | | | | | 0.24M | 0.32M | 0.31M | 0.31M | 0.43M | 0.45M | | 0.98M | | 1.59M | 1.28M | 2.39M | 2.29M | 20.02M | 19.35M | 19.35M | 19.35M |
|
Total Current Liabilities
|
| | 1.64M | | 1.93M | 1.70M | 1.49M | 1.35M | 1.43M | 1.67M | 0.00M | 1.44M | 1.19M | 1.30M | 1.14M | 0.00M | 1.48M | | | 1.64M | | 3.71M | 6.61M | 15.68M | 32.52M | 27.24M | 27.34M | 29.52M | 25.04M | 16.53M | 27.52M | 28.18M | 32.50M | 32.53M | 31.34M | 47.87M | 47.56M | 47.85M | 56.19M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | 5.80M | 3.98M | 3.84M | | | 10.71M | 1.05M | | | | | | | 0.08M | 1.43M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 11.74M | | 10.71M | 10.80M | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.25M | 1.37M | | | | | | |
|
Minority Interest
|
| | 3.40M | | 3.31M | 3.30M | 3.31M | 3.30M | 3.36M | 3.32M | 0.00M | 3.29M | 3.28M | 3.26M | | | | | | | | | | | | | 4.02M | 4.41M | 12.79M | 25.86M | 26.65M | 26.84M | 27.32M | 25.57M | 30.72M | 39.84M | 43.06M | 48.78M | 58.99M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | 0.65M | | | | 1.24M | 1.30M | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | 10.63M | 9.73M | 9.48M | 8.93M | 8.89M | 8.34M | 7.79M | 8.36M | 7.78M | 7.23M | 6.52M | 5.97M | 5.26M | 4.82M | 4.21M | 3.54M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | 0.43M | | 1.05M | 1.14M | 0.42M | 0.39M | 0.34M | 0.29M | 0.24M | 0.58M | 0.53M | 0.49M | 0.22M | 0.38M | 0.33M | 0.18M | 0.25M | 0.30M | 0.28M | 3.68M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | 0.20M | | 0.26M | 0.51M | 0.51M | 0.51M | 0.51M | 0.20M | 0.20M | 0.31M | 1.50M | 1.50M | 0.50M | 0.50M | 0.50M | 0.19M | 0.23M | 0.25M | 0.33M | 2.00M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | 2.53M | | 4.44M | 7.37M | 26.20M | 48.25M | 40.84M | 40.21M | 38.49M | 33.76M | 1.19M | 1.19M | 37.42M | 41.29M | 48.24M | 45.56M | 60.44M | 62.81M | 62.30M | 76.57M |
|
Total Liabilities
|
| | | | | | | | | | | | | | | | | | | 2.73M | | 4.70M | 7.88M | 26.71M | 48.76M | 41.35M | 40.41M | 38.69M | 34.06M | 38.03M | 38.70M | 37.92M | 41.79M | 48.74M | 45.75M | 60.68M | 63.06M | 62.63M | 78.57M |
|
Total Debt
|
| | 0.07M | | | | | | | | | | | | | | | | | | | | | 1.00M | 13.00M | 11.51M | 10.30M | 10.55M | 7.76M | 18.80M | 10.10M | 10.86M | 10.26M | 13.01M | 14.53M | 14.44M | 13.85M | 13.34M | 11.43M |
|
Common Equity
|
1.42M | 1.83M | 1.96M | | 2.16M | 2.45M | 4.92M | 4.14M | 3.68M | 2.55M | 3.00M | 3.07M | 3.17M | 3.33M | 3.39M | | 3.18M | 5.84M | 5.84M | 5.92M | 5.39M | 20.86M | 38.73M | 90.99M | 87.58M | 106.57M | 69.32M | 46.27M | 50.18M | 58.62M | 55.39M | 53.36M | 48.85M | 49.93M | 51.59M | 27.36M | 26.99M | 29.32M | 73.47M |
|
Shareholder's Equity
|
1.42M | 1.83M | 1.96M | | 2.16M | 2.45M | 4.92M | 4.14M | 3.68M | 2.55M | 3.00M | 3.07M | 3.17M | 3.33M | 3.39M | | 3.18M | 5.84M | 5.84M | 5.92M | 5.39M | 20.86M | 38.73M | 90.99M | 87.58M | 106.57M | 69.32M | 46.27M | 50.18M | 58.62M | 55.39M | 53.36M | 48.85M | 49.93M | 51.59M | 27.36M | 26.99M | 29.32M | 73.47M |
|
Liabilities and Shareholders Equity
|
| | 3.60M | | 4.09M | 4.15M | 6.40M | 5.49M | 5.11M | 4.21M | 0.00M | 4.51M | 4.36M | 4.63M | 4.53M | 0.00M | 4.65M | 7.26M | 8.44M | 8.65M | | 25.56M | 46.61M | 117.69M | 136.34M | 147.92M | 109.73M | 84.96M | 84.24M | 96.65M | 94.09M | 91.28M | 90.64M | 98.67M | 97.35M | 88.04M | 90.05M | 91.95M | 152.03M |
|
Treasury Shares
|
| | 1.01M | | 1.01M | 1.01M | 1.01M | 1.01M | 1.01M | 1.01M | 1.01M | 1.01M | 1.01M | 1.01M | 1.01M | 1.01M | 1.01M | | | 0.08M | 1.02M | 1.02M | 1.02M | 0.02M | 1.02M | 1.02M | 1.02M | 0.04M | 1.02M | 1.02M | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.20M |
|
Retained Earnings
|
| | -122.48M | | -122.39M | -122.49M | -120.10M | -120.92M | -121.49M | -122.64M | -0.12M | -122.10M | -122.00M | -121.83M | -118.53M | -0.12M | -118.78M | | | -117.79M | | -119.63M | -120.42M | -123.05M | -131.96M | -138.52M | -194.41M | -221.77M | -228.83M | -237.61M | -244.27M | -250.97M | -256.22M | -267.10M | -274.29M | -314.30M | -321.86M | -329.24M | -353.20M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |