|
Cash & Equivalents
|
31.23M | | | | 80.76M | 130.17M | 28.69M | 68.21M | 46.73M | 26.03M | 184.40M | 207.85M | 93.67M | 348.79M | 399.33M | 475.28M | 465.83M | 191.62M | 407.63M | 376.25M | 378.69M | 316.68M | 315.20M | 307.46M | 286.47M | 266.27M | 243.35M | 239.14M | 226.32M | 221.40M | 210.44M | 201.40M | 183.05M |
|
Short-term Investments
|
| | | | | 63.71M | 75.63M | 93.58M | 91.37M | 77.08M | 45.67M | 103.91M | 196.34M | 238.50M | 156.33M | 44.13M | 12.03M | 110.23M | 166.23M | 151.34M | 126.28M | 122.03M | 72.46M | 49.69M | 49.94M | 44.88M | 49.99M | 50.28M | 50.08M | 49.42M | 46.71M | 49.42M | 49.40M |
|
Cash & Current Investments
|
31.23M | | | | 80.76M | 193.87M | 104.32M | 161.79M | 138.11M | 103.11M | 230.06M | 311.76M | 290.00M | 587.28M | 555.66M | 519.41M | 477.86M | 301.86M | 573.86M | 527.59M | 504.97M | 438.71M | 387.66M | 357.14M | 336.41M | 311.14M | 293.34M | 289.42M | 276.40M | 270.83M | 257.15M | 250.82M | 232.45M |
|
Receivables - Net
|
2.35M | | | | 5.44M | 6.98M | 8.00M | 11.70M | 12.10M | 13.05M | 14.83M | 13.35M | 26.38M | 25.49M | 27.29M | 28.12M | | 32.87M | 34.88M | 41.20M | 40.29M | 44.44M | 48.19M | 42.58M | 44.06M | 35.35M | 35.99M | 31.99M | 34.90M | 39.31M | 49.95M | 49.85M | 57.02M |
|
Receivables - Other
|
| | | | 0.07M | | | | 1.31M | 0.92M | 1.39M | 0.93M | 0.95M | 2.26M | 3.07M | 5.04M | 2.34M | | 6.36M | 4.76M | 3.40M | 5.25M | 5.31M | 5.57M | 2.82M | 2.50M | 2.70M | 2.60M | 2.03M | 1.84M | 1.48M | 1.04M | 3.86M |
|
Receivables
|
2.35M | | | | 5.51M | 6.98M | 8.00M | 11.70M | 13.42M | 13.97M | 16.22M | 14.27M | 27.33M | 27.75M | 30.36M | 33.16M | | 32.87M | 41.23M | 45.95M | 43.69M | 49.69M | 53.50M | 48.15M | 46.88M | 37.85M | 38.69M | 34.59M | 36.93M | 41.15M | 51.42M | 50.89M | 60.88M |
|
Raw Materials
|
| | | | 2.99M | 3.35M | 3.51M | | 4.90M | | | | 9.24M | 9.94M | 11.39M | 15.74M | 18.78M | 30.34M | 31.98M | 30.91M | 28.79M | 33.56M | 33.63M | 30.90M | 27.02M | 23.75M | 21.79M | 22.00M | 17.32M | 16.03M | 14.29M | 17.50M | 20.19M |
|
Work In Process
|
| | | | 2.27M | 1.60M | 0.52M | | 1.16M | | | | 2.02M | 1.70M | 2.59M | 2.54M | 4.84M | 3.14M | 3.05M | 3.88M | 2.87M | 3.61M | 1.01M | 0.61M | 1.11M | 2.39M | 2.81M | 2.21M | 2.15M | 2.64M | 1.55M | 1.96M | 2.27M |
|
Finished Goods
|
| | | | 0.77M | 0.61M | 0.42M | | 1.27M | | | | 1.03M | 1.77M | 1.86M | 2.94M | 8.19M | 6.76M | 9.57M | 8.23M | 7.65M | 7.43M | 5.29M | 4.85M | 3.93M | 4.72M | 5.77M | 4.27M | 4.62M | 4.85M | 5.02M | 6.48M | 5.85M |
|
Inventory
|
| | | | 6.03M | 5.56M | 4.45M | 5.50M | 7.33M | 7.42M | 10.76M | 13.16M | 12.29M | 13.41M | 15.84M | 21.22M | 31.80M | 40.24M | 44.59M | 43.02M | 39.31M | 44.60M | 39.92M | 36.35M | 32.06M | 30.86M | 30.38M | 28.48M | 24.08M | 23.52M | 20.86M | 25.94M | 28.31M |
|
Prepaid Assets
|
| | | | 3.47M | 3.96M | 4.22M | 3.64M | 2.59M | 5.71M | 4.55M | 6.31M | 6.20M | 8.24M | 9.21M | 7.86M | 8.28M | 10.04M | 11.05M | 12.31M | 11.91M | 14.12M | 13.50M | 9.46M | 11.72M | 12.87M | 12.16M | 11.94M | 11.40M | 11.65M | 10.49M | 13.19M | 15.20M |
|
Current Assets
|
67.87M | | | | 95.67M | 146.66M | 120.99M | 182.62M | 160.13M | 129.29M | 260.20M | 344.58M | 334.87M | 634.43M | 608.00M | 576.61M | 546.50M | 385.01M | 664.38M | 624.12M | 596.48M | 541.86M | 489.27M | 445.54M | 424.26M | 390.23M | 371.87M | 361.83M | 346.78M | 345.31M | 338.44M | 339.78M | 332.97M |
|
Property, Plant & Equipment (Net)
|
| | | | 12.33M | 13.60M | 14.94M | 19.82M | 20.84M | 21.34M | 23.27M | 23.87M | 25.47M | 27.15M | 31.98M | 37.86M | 44.12M | 65.14M | 91.81M | 127.01M | 139.44M | 144.85M | 146.54M | 140.78M | 131.83M | 126.22M | 121.34M | 106.34M | 102.52M | 100.67M | 97.14M | 95.35M | 102.28M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | 106.84M | 30.59M | | | | | | | | | | 1.52M | | | 54.34M | 54.34M |
|
Goodwill
|
| | | | 1.14M | 1.14M | 1.14M | 1.14M | 1.14M | 1.14M | 1.14M | 1.14M | 1.14M | 1.14M | 1.14M | 22.68M | 22.43M | 84.24M | 85.68M | 85.81M | 85.81M | 85.81M | 85.81M | 85.81M | 85.81M | 85.81M | 85.81M | 85.81M | 85.81M | 85.81M | 85.81M | 82.19M | 82.19M |
|
Intangibles
|
| | | | 0.71M | 1.24M | 1.24M | 0.56M | 0.51M | 0.46M | 0.41M | 0.36M | 1.24M | 0.26M | 1.24M | 19.65M | 18.26M | 66.13M | 62.49M | 61.12M | 59.74M | 58.36M | 57.07M | 55.77M | 54.48M | 53.19M | 51.90M | 14.74M | 14.48M | 14.21M | 13.95M | 13.69M | 13.43M |
|
Goodwill & Intangibles
|
| | | | 1.85M | 2.38M | 2.38M | 1.70M | 1.65M | 1.60M | 1.54M | 1.49M | 2.38M | 1.39M | 2.38M | 42.33M | 40.70M | 150.37M | 148.17M | 146.93M | 145.55M | 144.17M | 142.88M | 141.59M | 140.29M | 139.00M | 137.71M | 100.55M | 100.29M | 100.03M | 99.76M | 95.88M | 95.62M |
|
Other Non-Current Assets
|
0.20M | | | | 0.58M | 1.82M | 1.91M | 2.09M | 3.80M | 2.24M | 2.42M | 2.65M | 2.82M | 2.73M | 3.45M | 5.26M | 7.67M | 7.42M | 6.90M | 3.87M | 3.38M | 2.92M | 2.37M | 6.02M | 5.68M | 5.42M | 5.39M | 5.22M | 2.82M | 3.44M | 3.69M | 3.88M | 4.90M |
|
Non-Current Assets
|
-67.87M | | | | 20.12M | 13.10M | 19.18M | 24.18M | 26.86M | 62.99M | 63.67M | 63.66M | 64.01M | 65.14M | 69.29M | 148.69M | 155.60M | 401.16M | 357.26M | 355.55M | 364.89M | 368.11M | 364.65M | 364.80M | 352.15M | 342.58M | 330.98M | 276.29M | 267.55M | 263.27M | 257.17M | 303.83M | 308.89M |
|
Assets
|
| | | | 115.79M | 164.45M | 140.17M | 206.81M | 186.99M | 192.28M | 323.87M | 408.24M | 398.88M | 699.57M | 677.29M | 725.30M | 702.10M | 786.17M | 1,021.64M | 979.66M | 961.38M | 909.97M | 853.92M | 810.33M | 776.40M | 732.82M | 702.85M | 638.12M | 614.32M | 608.58M | 595.62M | 643.61M | 641.86M |
|
Accounts Payables
|
2.85M | | | | 7.53M | 6.72M | 4.50M | 7.83M | 9.76M | 9.11M | 6.93M | 5.97M | 4.83M | 8.93M | 8.53M | 11.27M | 14.90M | 23.07M | 16.82M | 21.01M | 20.09M | 20.11M | 13.24M | 12.18M | | 9.26M | 7.70M | 6.63M | 1.63M | 7.50M | 8.06M | 11.98M | 11.09M |
|
Payables
|
2.85M | | | | 7.53M | 6.72M | 4.50M | 7.83M | 9.76M | 9.11M | 6.93M | 5.97M | 4.83M | 8.93M | 8.53M | 11.27M | 14.90M | 23.07M | 16.82M | 21.01M | 20.09M | 20.11M | 13.24M | 12.18M | | 9.26M | 7.70M | 6.63M | 1.63M | 7.50M | 8.06M | 11.98M | 11.09M |
|
Accumulated Expenses
|
| | | | 5.40M | 5.26M | 7.44M | 9.89M | 10.48M | 8.85M | 8.62M | 11.30M | 14.95M | 11.58M | 14.90M | 19.52M | 22.33M | 18.73M | 21.69M | 27.70M | 27.02M | 23.28M | 24.28M | 27.28M | 25.82M | 20.79M | 25.21M | 31.66M | 33.65M | 21.74M | 24.92M | 28.97M | 31.29M |
|
Other Accumulated Expenses
|
0.82M | | | | 0.94M | 1.07M | 0.89M | 0.68M | 0.82M | 22.50M | 0.05M | 1.37M | 2.61M | 3.31M | 4.06M | 9.27M | 9.62M | 13.86M | 16.02M | 20.12M | 19.74M | 15.82M | 10.04M | 9.91M | 7.80M | 6.42M | 5.44M | 6.08M | 5.82M | 5.24M | 7.21M | 11.08M | 12.15M |
|
Short term Debt
|
| | | | 2.50M | 3.33M | 3.33M | 3.33M | 3.33M | 3.33M | 3.33M | 3.33M | 3.33M | 3.33M | 3.17M | 2.37M | 1.55M | 9.08M | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | 8.37M | 7.78M | 6.67M | 6.41M | 6.44M | 6.51M | 7.54M | 8.21M | 12.68M | 14.17M | 14.35M | 13.64M | 14.23M | 13.40M | 13.13M | 14.90M | 14.81M | 14.62M | 14.55M | 14.80M | 15.03M | 15.22M | 15.50M | 13.82M |
|
Current Taxes
|
| | | | | | | | | | | | 0.72M | | | | 2.44M | 3.17M | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
9.48M | | | | 18.54M | 19.00M | 18.58M | 25.45M | 30.35M | 57.84M | 30.21M | 31.38M | 36.03M | 37.10M | 40.44M | 54.83M | 63.05M | 80.03M | 84.63M | 92.69M | 90.66M | 83.84M | 72.11M | 72.82M | 73.32M | 65.23M | 67.49M | 73.76M | 71.01M | 69.65M | 74.98M | 87.07M | 91.41M |
|
Non-Current Debt
|
| | | | 7.22M | 6.53M | 5.83M | 5.12M | 4.40M | 3.67M | 2.92M | 2.17M | 1.40M | 0.62M | | | | | | | | | | | | | | | | 15.00M | 15.00M | 15.00M | 15.00M |
|
Preferred Stock Liabilities
|
127.87M | | | | 290.48M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | 35.91M | 34.22M | 32.42M | 24.84M | 30.12M | 22.24M | 53.85M | 53.16M | 60.28M | 79.66M | 78.60M | 81.27M | 93.97M | 91.22M | 93.03M | 79.17M | 91.88M | 89.42M | 87.18M | 70.22M | 82.62M | 80.30M | 78.15M | 75.57M |
|
Other Non-Current Liabilities
|
| | | | 0.34M | 0.33M | 0.28M | 0.24M | 0.16M | 0.14M | 0.10M | | 0.35M | 0.21M | 0.42M | 12.28M | 5.07M | 28.37M | 8.15M | 2.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.47M | 0.47M | 0.42M | 0.60M | 0.41M | 0.41M | 0.45M | 0.69M | 0.75M |
|
Total Non-Current Liabilities
|
| | | | 26.39M | 25.52M | 24.41M | 30.57M | 34.75M | 89.05M | 59.58M | | 62.27M | 61.41M | 62.69M | 102.57M | 116.21M | -22.37M | 150.13M | 156.93M | 171.93M | 163.59M | 149.93M | 152.72M | 152.50M | 142.30M | 142.29M | 146.38M | 141.23M | 152.23M | 155.06M | 164.72M | 168.16M |
|
Total Liabilities
|
19.38M | | | | 26.73M | 25.86M | 24.69M | 30.80M | 34.91M | 89.20M | 59.67M | 59.29M | 62.62M | 61.62M | 63.11M | 114.85M | 121.28M | 6.00M | 158.28M | 158.99M | 171.99M | 163.65M | 149.99M | 152.78M | 152.97M | 142.77M | 142.72M | 146.98M | 141.63M | 152.64M | 155.51M | 165.41M | 168.90M |
|
Total Debt
|
| | | | 9.72M | 9.86M | 9.16M | 8.45M | 7.73M | 7.00M | 6.26M | 5.50M | 4.74M | 3.96M | 3.17M | 2.37M | 1.55M | 9.08M | | | | | | | | | | | | 15.00M | 15.00M | 15.00M | 15.00M |
|
Common Equity
|
-133.36M | | | | -201.42M | 138.60M | 115.48M | 176.00M | 152.08M | 103.08M | 264.20M | 348.95M | 336.26M | 637.95M | 614.18M | 610.45M | 580.82M | 626.18M | 863.36M | 820.68M | 789.38M | 746.33M | 703.93M | 657.55M | 623.43M | 590.04M | 560.13M | 491.14M | 472.69M | 455.94M | 440.11M | 478.20M | 472.96M |
|
Shareholder's Equity
|
-133.36M | | | | -201.42M | 138.60M | 115.48M | 176.00M | 152.08M | 103.08M | 264.20M | 348.95M | 336.26M | 637.95M | 614.18M | 610.45M | 580.82M | 626.18M | 863.36M | 820.68M | 789.38M | 746.33M | 703.93M | 657.55M | 623.43M | 590.04M | 560.13M | 491.14M | 472.69M | 455.94M | 440.11M | 478.20M | 472.96M |
|
Liabilities and Shareholders Equity
|
| | | | 115.79M | 164.45M | 140.17M | 206.81M | 186.99M | 192.28M | 323.87M | 408.24M | 398.88M | 699.57M | 677.29M | 725.30M | 702.10M | 786.17M | 1,021.64M | 979.66M | 961.38M | 909.97M | 853.92M | 810.33M | 776.40M | 732.82M | 702.85M | 638.12M | 614.32M | 608.58M | 595.62M | 643.61M | 641.86M |
|
Retained Earnings
|
| | | | -210.85M | -233.49M | -259.43M | -287.34M | -318.52M | -374.16M | -405.93M | -434.14M | -458.45M | -491.40M | -529.30M | -569.31M | -610.55M | -656.12M | -716.80M | -777.30M | -828.42M | -870.24M | -929.40M | -986.80M | -1033.03M | -1076.20M | -1121.70M | -1207.30M | -1241.91M | -1273.50M | -1312.83M | -1292.44M | -1319.60M |
|
Preferred Shares
|
0.64M | | | | 79.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| -757.00 | -0.00M | -0.01M | -10.00 | -442.00 | -442.00 | -442.00 | 0.46M | -1.00 | -0.00M | 0.00M | 0.00M | 0.11M | 0.00M | 0.00M | 0.00M | 0.00M | 1.27M | 1.26M | | 1.82M | 1.84M | 1.67M | 1.62M | 2.42M | 2.37M | 2.17M | 1.96M | 2.62M | 2.42M | 2.07M | 1.93M |