|
Cash & Equivalents
|
29.34M | 25.09M | 17.31M | 25.41M | 49.79M | 51.02M | 78.99M | 53.20M | 68.16M | 70.14M | 76.18M | 42.20M | 73.53M | 47.03M | 21.06M |
|
Short-term Investments
|
| | 39.87M | 34.94M | 34.96M | 49.93M | 54.92M | 82.75M | 75.92M | 69.78M | 64.95M | 97.03M | 39.75M | 48.02M | 25.65M |
|
Cash & Current Investments
|
29.34M | 25.09M | 57.18M | 60.35M | 84.75M | 100.95M | 133.92M | 135.95M | 144.08M | 139.92M | 141.14M | 139.23M | 113.28M | 95.05M | 46.71M |
|
Receivables - Net
|
| 6.61M | 5.93M | 8.54M | 4.68M | 5.40M | 3.99M | 4.35M | 6.08M | 7.49M | 8.72M | 6.71M | 9.24M | 5.95M | 4.09M |
|
Receivables - Other
|
| 3.64M | 3.34M | 2.85M | 1.79M | 1.75M | 0.01M | 1.00M | 2.68M | 3.97M | 3.85M | 1.37M | 4.67M | 2.61M | 1.22M |
|
Receivables
|
| 10.24M | 9.27M | 11.39M | 6.47M | 7.15M | 4.00M | 5.36M | 8.76M | 11.45M | 12.58M | 8.07M | 13.91M | 8.56M | 5.32M |
|
Inventory
|
| 36.53M | 46.59M | 46.27M | 51.51M | 51.36M | 47.77M | 53.22M | 55.81M | 56.90M | 55.70M | 65.64M | 62.12M | 63.16M | 69.18M |
|
Current Deferred Tax Assets
|
| 0.11M | 4.53M | 3.38M | 3.59M | | | | | | | | | | |
|
Prepaid Assets
|
| 5.62M | 11.39M | 11.77M | 12.35M | 9.07M | 9.54M | 9.53M | 11.17M | 4.56M | 6.17M | 16.40M | 17.76M | 11.90M | 10.98M |
|
Current Assets
|
| 73.84M | 121.10M | 126.94M | 153.28M | 166.78M | 195.22M | 203.05M | 217.14M | 208.86M | 211.73M | 227.98M | 202.40M | 176.06M | 130.96M |
|
Construction in Progress
|
| 5.13M | 5.94M | 17.00M | 2.45M | 2.94M | 2.27M | 1.85M | 2.47M | 2.33M | 4.80M | 3.62M | 6.21M | 4.64M | 2.94M |
|
Property, Plant & Equipment (Net)
|
| 64.08M | 80.93M | 100.94M | 101.33M | 99.03M | 89.22M | 83.32M | 73.84M | 66.18M | 52.64M | 47.53M | 50.63M | 48.06M | 40.14M |
|
Long-Term Deferred Tax
|
| | | 3.80M | 2.50M | | | | | | 11.95M | 11.45M | 8.50M | | |
|
Other Non-Current Assets
|
| 2.90M | 3.36M | 4.53M | 2.93M | 4.95M | 6.07M | 3.74M | 2.19M | 7.95M | 1.27M | 1.36M | 1.38M | 1.60M | 1.56M |
|
Non-Current Assets
|
| 66.98M | 84.28M | 105.47M | 104.27M | 103.97M | 95.29M | 87.06M | 76.03M | 337.78M | 295.73M | 276.85M | 273.35M | 253.49M | 211.50M |
|
Assets
|
| 140.82M | 205.38M | 232.41M | 257.55M | 270.75M | 290.51M | 290.11M | 293.17M | 546.64M | 507.46M | 504.82M | 475.75M | 429.55M | 342.46M |
|
Accounts Payables
|
| 16.83M | 18.26M | 19.64M | 23.11M | 16.02M | 17.58M | 21.61M | 24.21M | 20.56M | 24.98M | 28.14M | 15.96M | 14.51M | 11.12M |
|
Dividends payables
|
| | | | | | | 29.07M | 29.45M | 29.68M | | | | | |
|
Payables
|
| 16.83M | 18.26M | 19.64M | 23.11M | 16.02M | 17.58M | 50.68M | 53.66M | 50.24M | 24.98M | 28.14M | 15.96M | 14.51M | 11.12M |
|
Accumulated Expenses
|
| 12.94M | 12.13M | 9.24M | 12.32M | 18.43M | 23.87M | 22.73M | 18.76M | 20.75M | 30.68M | 19.07M | 15.89M | 13.06M | 12.75M |
|
Other Accumulated Expenses
|
| 4.97M | 5.34M | 4.45M | 7.34M | | | | | | 0.63M | 0.76M | 0.47M | 0.34M | 0.17M |
|
Short term Debt
|
| | | | | | | | | | 2.62M | 2.53M | 2.84M | | |
|
Current Leases
|
| 0.67M | 0.71M | 0.76M | 0.81M | 0.86M | 0.83M | | | 55.32M | 51.88M | 51.50M | 48.86M | 48.67M | 48.38M |
|
Current Taxes
|
| | 0.16M | | 0.60M | | | | | | | | | | |
|
Current Deferred Revenue
|
| 4.90M | 5.50M | 6.21M | 7.08M | 8.65M | 10.20M | 10.88M | 10.37M | 11.76M | 13.49M | 17.10M | 16.10M | 14.96M | 14.12M |
|
Total Current Liabilities
|
| 46.17M | 47.21M | 46.23M | 55.30M | 55.81M | 65.40M | 95.63M | 97.26M | 145.27M | 134.19M | 136.17M | 108.30M | 104.56M | 99.38M |
|
Capital Leases
|
| 3.97M | 3.26M | 2.50M | 1.69M | 0.83M | 0.80M | 2.71M | | | | | | | |
|
Non-Current Deffered Revenue
|
| 30.26M | 37.62M | 42.76M | 41.88M | 40.89M | 35.89M | 31.34M | 30.82M | | 11.79M | 21.00M | 22.39M | 19.27M | 15.84M |
|
Operating Leases
|
| | | | | | | | | 240.75M | 199.50M | 171.97M | 167.91M | 160.53M | 126.22M |
|
Other Non-Current Liabilities
|
| | | | | | | 2.71M | 1.76M | 0.72M | 1.35M | 0.98M | 0.35M | 0.32M | 0.15M |
|
Total Non-Current Liabilities
|
| 34.23M | 40.88M | 45.26M | 43.57M | 41.73M | 35.89M | 34.05M | 32.58M | 241.47M | 212.64M | 193.94M | 190.65M | 180.12M | 142.21M |
|
Total Liabilities
|
-62.09M | 80.39M | 88.08M | 91.48M | 98.86M | 97.54M | 101.29M | 129.69M | 129.84M | 386.74M | 346.83M | 330.11M | 298.95M | 284.68M | 241.59M |
|
Total Debt
|
| | | | | | | | | | 2.62M | 2.53M | 2.84M | | |
|
Common Equity
|
62.09M | 60.42M | 117.30M | 140.92M | 158.69M | 173.21M | 189.22M | 160.43M | 163.33M | 159.90M | 160.62M | 174.71M | 176.80M | 144.87M | 100.87M |
|
Shareholder's Equity
|
62.09M | 60.42M | 117.30M | 140.92M | 158.69M | 173.21M | 189.22M | 160.43M | 163.33M | 159.90M | 160.62M | 174.71M | 176.80M | 144.87M | 100.87M |
|
Liabilities and Shareholders Equity
|
| 140.82M | 205.38M | 232.41M | 257.55M | 270.75M | 290.51M | 290.11M | 293.17M | 546.64M | 507.46M | 504.82M | 475.75M | 429.55M | 342.46M |
|
Retained Earnings
|
| 60.25M | -0.14M | 18.00M | 32.07M | 39.61M | 51.02M | 16.40M | 13.34M | 6.28M | 5.13M | 7.75M | 6.53M | -27.96M | -74.19M |
|
Treasury Shares
|
| | | | 0.05M | 0.22M | 0.17M | 0.11M | 0.06M | 0.05M | 0.07M | 0.05M | 1.26M | 0.09M | 0.09M |