|
Cash & Equivalents
|
6.33M | 9.38M | 16.58M | 21.68M | 22.95M | 13.01M | 13.40M | 14.00M | 18.52M | 103.88M | 119.97M | 152.45M | 199.71M | 86.48M | 183.04M | 144.16M |
|
Short-term Investments
|
| | | | | | | | | | | | | 125.16M | 37.69M | 86.33M |
|
Cash & Current Investments
|
6.33M | 9.38M | 16.58M | 21.68M | 22.95M | 13.01M | 13.40M | 14.00M | 18.52M | 103.88M | 119.97M | 152.45M | 199.71M | 211.64M | 220.73M | 230.49M |
|
Receivables - Net
|
| 8.22M | 10.22M | 9.86M | 12.18M | 12.64M | 17.55M | 18.40M | 20.38M | 26.50M | 31.08M | 35.29M | 43.57M | 62.47M | 94.89M | 77.90M |
|
Receivables - Other
|
| | 0.01M | 0.01M | 0.03M | 0.01M | 0.02M | 0.04M | 0.01M | 0.01M | 0.00M | 0.01M | 0.05M | 0.01M | | 27.50M |
|
Receivables
|
| 8.22M | 10.23M | 9.87M | 12.21M | 12.65M | 17.57M | 18.44M | 20.40M | 26.51M | 31.09M | 35.29M | 43.62M | 62.47M | 94.89M | 105.40M |
|
Inventory
|
| 10.54M | 10.93M | 11.67M | 12.51M | 15.72M | 15.92M | 14.82M | 15.67M | 18.09M | 18.18M | 19.57M | 18.43M | 25.84M | 38.64M | 44.58M |
|
Current Deferred Tax Assets
|
| | | | 1.01M | 0.60M | 0.44M | 0.39M | | | | | | | | |
|
Prepaid Assets
|
| 1.72M | 1.92M | 2.18M | 3.50M | 4.52M | 3.64M | 4.35M | 4.21M | 5.04M | 6.56M | 10.62M | 10.90M | 13.48M | 14.71M | 16.24M |
|
Current Assets
|
| 29.99M | 38.65M | 44.07M | 50.08M | 44.90M | 49.07M | 49.52M | 53.89M | 151.57M | 174.67M | 216.42M | 271.41M | 311.72M | 365.27M | 367.94M |
|
Construction in Progress
|
| | | | | | | | | 2.10M | 8.48M | 11.12M | 21.83M | 32.27M | 40.36M | 32.01M |
|
Property, Plant & Equipment (Net)
|
| 3.73M | 4.22M | 5.44M | 7.41M | 10.07M | 10.10M | 11.79M | 9.78M | 11.45M | 17.07M | 24.03M | 35.91M | 50.92M | 66.83M | 84.89M |
|
Long-Term Investments
|
| | | | | | | | | | | | | 13.90M | 11.70M | |
|
Goodwill
|
| 1.79M | 1.79M | 1.79M | 1.79M | 1.79M | 1.79M | 1.79M | 1.79M | 1.79M | 1.79M | 1.79M | 1.79M | 1.79M | 1.79M | 1.79M |
|
Intangibles
|
| 3.67M | 2.99M | 2.14M | 1.38M | 11.33M | 0.67M | 0.47M | 11.52M | 0.24M | 0.30M | 0.27M | 0.22M | 0.17M | 9.21M | |
|
Goodwill & Intangibles
|
| 5.46M | 4.78M | 3.93M | 3.17M | 13.12M | 2.45M | 2.26M | 13.31M | 2.03M | 2.08M | 2.06M | 2.00M | 1.96M | 10.99M | 1.79M |
|
Long-Term Deferred Tax
|
| 0.20M | 0.15M | 0.19M | 0.63M | 0.69M | 0.72M | 1.14M | 1.24M | 1.28M | 4.41M | 4.94M | 3.81M | 8.74M | 5.19M | 0.79M |
|
Other Non-Current Assets
|
| 1.21M | 1.20M | 1.13M | 0.66M | 0.60M | 0.62M | 0.77M | 0.97M | 1.01M | 0.75M | 0.61M | 0.82M | 0.96M | 3.34M | 17.23M |
|
Non-Current Assets
|
| 10.60M | 10.35M | 10.69M | 11.86M | 14.01M | 13.88M | 15.96M | 14.04M | 15.77M | 32.86M | 41.00M | 74.37M | 107.09M | 123.42M | 141.58M |
|
Assets
|
| 40.59M | 49.01M | 54.76M | 61.93M | 58.91M | 62.95M | 65.48M | 67.93M | 167.34M | 207.52M | 257.42M | 345.78M | 418.82M | 488.69M | 509.52M |
|
Accounts Payables
|
| 3.72M | 4.26M | 5.13M | 6.26M | 6.62M | 6.69M | 8.31M | 6.03M | 6.52M | 8.05M | 7.47M | 8.70M | 11.58M | 13.56M | 16.70M |
|
Payables
|
| 3.72M | 4.26M | 5.13M | 6.26M | 6.62M | 6.69M | 8.31M | 6.03M | 6.52M | 8.05M | 7.47M | 8.70M | 11.58M | 13.56M | 16.70M |
|
Accumulated Expenses
|
| | | | 1.63M | 1.65M | 2.11M | | 2.41M | 5.11M | 4.40M | 7.07M | 12.03M | 10.86M | 12.52M | 16.14M |
|
Other Accumulated Expenses
|
| 6.51M | 6.11M | 5.70M | 6.37M | 4.90M | 6.30M | 7.28M | 7.34M | 13.43M | 17.70M | 25.01M | 31.88M | 30.74M | 40.94M | 43.09M |
|
Short term Debt
|
| 2.46M | 2.58M | 5.85M | 4.75M | 4.15M | 4.16M | 4.28M | 4.44M | 3.78M | 1.83M | 1.38M | | | | |
|
Current Leases
|
| 0.43M | 0.60M | 0.83M | 0.29M | 0.40M | 0.36M | 1.20M | 1.28M | 1.10M | 2.70M | 2.48M | 3.28M | 3.52M | 4.20M | 3.89M |
|
Current Taxes
|
| | | | 0.48M | 0.87M | 0.22M | | 0.45M | 1.10M | 2.71M | 4.66M | 2.25M | 3.85M | 10.85M | 6.55M |
|
Current Deferred Revenue
|
| | | | 0.15M | 0.19M | 0.20M | | | | | | | | | |
|
Curent Deferred Tax Liability
|
| 0.33M | 0.47M | 0.44M | 0.74M | 0.30M | 0.37M | | | | | | | | | |
|
Total Current Liabilities
|
| 13.45M | 14.02M | 17.95M | 18.41M | 16.37M | 17.89M | 21.07M | 19.09M | 27.73M | 34.48M | 41.24M | 48.80M | 51.72M | 65.04M | 70.31M |
|
Capital Leases
|
| 1.40M | 1.12M | 0.49M | 0.14M | 0.47M | 0.20M | 1.34M | 0.53M | 0.46M | 0.37M | 0.04M | 0.38M | 0.21M | 0.04M | |
|
Non-Current Deffered Revenue
|
| | | | | 0.07M | 0.09M | 0.06M | 0.17M | 0.19M | | | | | | |
|
Pension
|
| | 2.76M | 2.99M | 2.71M | 3.08M | 3.89M | 4.00M | 4.65M | 5.31M | 7.84M | 11.94M | 8.76M | 1.94M | 5.05M | 6.74M |
|
Non-Current Deferred Tax Liability
|
| 0.49M | 0.71M | 0.89M | 1.65M | 1.70M | 1.89M | 0.92M | 0.35M | 1.02M | 0.66M | 0.22M | 0.81M | 1.49M | 1.08M | 0.30M |
|
Operating Leases
|
| | | | | | | | | | 4.09M | 6.54M | 28.27M | 27.14M | 31.43M | 34.81M |
|
Other Non-Current Liabilities
|
| | 0.58M | 0.71M | 0.16M | 0.12M | 0.16M | 0.20M | 0.20M | 0.21M | 0.21M | 0.22M | 0.20M | 0.22M | 0.10M | 0.04M |
|
Total Non-Current Liabilities
|
| | 18.97M | 22.31M | 22.92M | 21.70M | 23.95M | 27.38M | 24.79M | 34.71M | 47.43M | 59.97M | 87.02M | 82.49M | 102.64M | 112.15M |
|
Total Liabilities
|
| 18.16M | 19.55M | 23.02M | 23.08M | 21.81M | 24.11M | 27.57M | 25.00M | 34.91M | 47.64M | 60.19M | 87.22M | 82.71M | 102.74M | 112.19M |
|
Total Debt
|
| 2.46M | 2.58M | 5.85M | 4.75M | 4.15M | 4.16M | 4.28M | 4.44M | 3.78M | 1.83M | 1.38M | | | | |
|
Common Equity
|
21.07M | 22.43M | 29.46M | 31.74M | 38.85M | 37.10M | 38.85M | 37.91M | 42.94M | 132.43M | 159.88M | 197.22M | 258.56M | 336.11M | 385.95M | 397.33M |
|
Shareholder's Equity
|
21.07M | 22.43M | 29.46M | 31.74M | 38.85M | 37.10M | 38.85M | 37.91M | 42.94M | 132.43M | 159.88M | 197.22M | 258.56M | 336.11M | 385.95M | 397.33M |
|
Liabilities and Shareholders Equity
|
| 40.59M | 49.01M | 54.76M | 61.93M | 58.91M | 62.95M | 65.48M | 67.93M | 167.34M | 207.52M | 257.42M | 345.78M | 418.82M | 488.69M | 509.52M |
|
Retained Earnings
|
| 2.10M | 2.40M | 1.58M | 0.28M | -1.07M | -1.58M | -1.05M | -1.15M | -1.32M | -141.80M | -135.89M | -111.39M | -68.72M | -47.37M | -67.58M |
|
Treasury Shares
|
| | 1.47M | 1.47M | 0.70M | | | | | 0.32M | 0.10M | 0.12M | 0.13M | 0.19M | 0.40M | |