|
Cash & Equivalents
|
14.70M | 9.03M | 13.31M | 8.84M | 4.41M | 4.36M | 1.42M | 10.09M | 5.35M | 2.41M | 10.09M | 7.14M | 4.33M | 27.74M | 9.33M | 14.28M | 11.73M | 3.64M | 11.22M | 13.11M | 10.27M | 7.41M | 5.15M | 6.70M | 8.71M | 43.93M | 44.31M | 96.30M | 22.70M | 23.80M | 32.54M | 20.96M | 32.61M | 17.46M | 45.61M | 50.24M | 82.29M | 87.73M | 87.53M | 190.60M | 61.51M | 71.40M | 148.93M | 454.72M |
|
Short-term Investments
|
0.02M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | 16.00M | 10.00M | 8.60M | 12.18M | 1.00M | | | | | 10.00M | 4.00M | 4.00M | | | | | | | | | | | | | 68.73M | | | | | |
|
Cash & Current Investments
|
14.71M | 9.05M | 13.31M | 8.84M | 4.42M | 4.37M | 1.42M | 10.09M | 5.35M | 2.41M | 10.09M | 7.14M | 4.33M | 27.74M | 25.33M | 24.28M | 20.34M | 15.82M | 12.22M | 13.11M | 10.27M | 7.41M | 5.15M | 16.70M | 12.71M | 47.93M | 44.31M | 96.30M | 22.70M | 23.80M | 32.54M | 20.96M | 32.61M | 17.46M | 45.61M | 50.24M | 82.29M | 87.73M | 156.26M | 190.60M | 61.51M | 71.40M | 148.93M | 454.72M |
|
Receivables - Net
|
0.05M | 0.05M | 0.05M | 0.02M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
0.05M | 0.05M | 0.05M | 0.02M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | 0.18M | | | 26.19M | 28.96M | 66.16M | 39.83M | 57.00M | 66.16M | 28.77M | 20.64M | 26.25M | 5.80M | 42.55M | 63.02M | 0.18M | 75.44M | 0.90M | 2.25M | 2.90M | 72.90M | 72.90M |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.77M | 5.60M |
|
Inventory
|
1.40M | 1.79M | 1.82M | 1.90M | 2.01M | 2.10M | 2.19M | 0.25M | 0.25M | 0.25M | 0.25M | 0.28M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 26.41M | 29.17M | 66.57M | 40.23M | 57.41M | 66.57M | 29.16M | 21.04M | 26.64M | 6.21M | 42.94M | 63.40M | 63.39M | 75.83M | 66.07M | 75.69M | 76.36M | 79.28M | 81.66M |
|
Prepaid Assets
|
1.05M | 1.03M | 0.81M | 0.73M | 0.52M | 0.58M | 0.59M | 0.44M | 0.56M | 0.61M | 0.75M | 0.53M | 1.01M | 0.93M | 1.23M | 0.69M | 1.30M | 1.15M | 1.25M | 1.43M | 1.46M | 1.36M | 1.11M | 1.12M | 1.40M | 1.96M | 1.43M | 1.78M | 2.55M | 2.21M | 2.87M | 3.56M | 3.05M | 2.47M | 2.68M | 10.45M | 3.17M | 3.41M | 3.15M | 3.84M | 3.96M | 4.91M | 5.81M | 6.63M |
|
Current Assets
|
17.43M | 12.14M | 16.08M | 11.48M | 7.05M | 7.15M | 4.30M | 10.81M | 6.19M | 3.29M | 11.12M | 8.00M | 5.58M | 28.91M | 26.86M | 23.59M | 20.17M | 17.31M | 13.80M | 14.89M | 12.07M | 9.11M | 6.59M | 18.14M | 14.44M | 76.43M | 75.05M | 134.43M | 65.66M | 92.80M | 102.19M | 54.90M | 57.57M | 48.28M | 55.20M | 104.17M | 149.58M | 155.47M | 235.24M | 261.20M | 141.44M | 152.66M | 234.02M | 543.01M |
|
Property, Plant & Equipment (Net)
|
8.65M | 8.39M | 8.19M | 8.01M | 7.76M | 7.53M | 7.38M | 6.95M | 6.86M | 6.76M | 7.02M | 6.94M | 6.88M | 6.82M | 6.80M | 6.79M | 7.14M | 7.14M | 7.12M | 7.04M | 7.02M | 7.05M | 7.02M | 6.97M | 7.45M | 7.40M | 7.36M | 20.23M | 20.29M | 20.45M | 20.23M | 20.12M | 20.00M | 19.78M | 19.73M | 20.06M | 20.07M | 19.96M | 20.46M | 21.33M | 66.32M | 67.55M | 67.51M | 67.76M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | 0.15M | 0.26M | 0.25M | 0.24M | 8.33M | 10.99M | 11.20M | 11.52M | 10.87M | 11.96M | 13.32M | 20.73M | 23.63M | 23.01M | 24.83M | 24.18M | 46.07M | 47.58M | 45.89M | 48.11M | 53.36M | 78.58M | 71.34M | 58.81M | 58.44M | 55.18M | 55.57M | 55.83M | 55.92M |
|
Intangibles
|
41.43M | 40.66M | 40.00M | 39.49M | 39.21M | 39.01M | 38.87M | 38.44M | 38.38M | 38.22M | 38.16M | 37.97M | 37.85M | 37.68M | 37.67M | 38.93M | 64.53M | 64.59M | 65.13M | 63.53M | 63.61M | 63.61M | 63.66M | 63.66M | 63.73M | 63.73M | 63.78M | 64.01M | 174.71M | 175.21M | 181.95M | 558.37M | 562.85M | 559.45M | 565.56M | 556.42M | 563.59M | 558.44M | 557.58M | 555.96M | 693.78M | 710.34M | 709.65M | 707.11M |
|
Goodwill & Intangibles
|
41.43M | 40.66M | 40.00M | 39.49M | 39.21M | 39.01M | 38.87M | 38.44M | 38.38M | 38.22M | 38.16M | 37.97M | 37.85M | 37.68M | 37.67M | 38.93M | 64.53M | 64.59M | 65.13M | 63.53M | 63.61M | 63.61M | 63.66M | 63.66M | 63.73M | 63.73M | 63.78M | 64.01M | 174.71M | 175.21M | 181.95M | 558.37M | 562.85M | 559.45M | 565.56M | 556.42M | 563.59M | 558.44M | 557.58M | 555.96M | 693.78M | 710.34M | 709.65M | 707.11M |
|
Other Non-Current Assets
|
6.04M | 6.04M | 6.04M | 5.68M | 5.68M | 1.71M | 1.71M | 1.71M | 1.71M | 1.71M | 1.71M | 1.71M | 1.71M | 1.71M | 1.90M | 1.71M | 1.78M | 1.78M | 1.78M | 1.83M | 1.83M | 1.84M | 1.84M | 1.84M | 1.84M | 2.04M | 2.04M | 2.04M | 15.79M | 14.04M | 7.25M | 7.25M | 7.25M | 7.25M | 7.25M | 7.25M | 7.25M | 7.25M | 7.25M | 7.25M | 9.21M | 9.21M | 9.21M | 7.66M |
|
Non-Current Assets
|
56.26M | 55.18M | 54.42M | 53.17M | 52.79M | 48.38M | 48.06M | 47.09M | 46.94M | 46.69M | 48.44M | 48.18M | 47.99M | 47.76M | 48.08M | 48.59M | 74.35M | 74.74M | 75.16M | 81.81M | 84.45M | 84.54M | 84.80M | 84.07M | 85.70M | 87.14M | 94.50M | 98.29M | 236.56M | 237.99M | 252.06M | 640.59M | 675.74M | 673.87M | 682.38M | 693.96M | 729.30M | 722.79M | 654.58M | 656.60M | 840.52M | 855.15M | 777.16M | 774.87M |
|
Assets
|
73.69M | 67.32M | 70.50M | 64.66M | 59.84M | 55.53M | 52.36M | 57.90M | 53.13M | 49.98M | 59.56M | 56.18M | 53.56M | 76.67M | 74.95M | 72.18M | 94.52M | 92.05M | 88.96M | 96.70M | 96.51M | 93.65M | 91.39M | 102.21M | 100.14M | 163.58M | 169.54M | 232.72M | 302.22M | 330.79M | 354.25M | 695.49M | 733.32M | 722.15M | 737.59M | 798.13M | 878.88M | 878.27M | 889.83M | 917.80M | 981.96M | 1,007.81M | 1,107.65M | 1,428.51M |
|
Accounts Payables
|
2.73M | 2.94M | 2.08M | 2.09M | 1.76M | 1.13M | 1.57M | 2.54M | 1.82M | 1.90M | 2.11M | 1.82M | 1.96M | 2.34M | 2.74M | 2.45M | 1.54M | 2.19M | 1.44M | 1.64M | 1.92M | 1.78M | 1.86M | 1.70M | 1.58M | 2.10M | 2.76M | 2.17M | 3.36M | 4.15M | 8.16M | 14.21M | 9.97M | 7.98M | 10.53M | 17.58M | 5.04M | 4.49M | 22.94M | 9.44M | 11.69M | 11.90M | 20.56M | 13.89M |
|
Payables
|
2.73M | 2.94M | 2.08M | 2.09M | 1.76M | 1.13M | 1.57M | 2.54M | 1.82M | 1.90M | 2.11M | 1.82M | 1.96M | 2.34M | 2.74M | 2.45M | 1.54M | 2.19M | 1.44M | 1.64M | 1.92M | 1.78M | 1.86M | 1.70M | 1.58M | 2.10M | 2.76M | 2.17M | 3.36M | 4.15M | 8.16M | 14.21M | 9.97M | 7.98M | 10.53M | 17.58M | 5.04M | 4.49M | 22.94M | 9.44M | 11.69M | 11.90M | 20.56M | 13.89M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.42M | | | | 3.95M | | | | 2.48M | | | | 4.10M | | | | 6.93M | |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | 0.20M | 0.20M | 0.16M | 0.15M | 0.10M | 0.13M | 0.09M | 0.43M | 0.31M | 0.57M | 0.49M | 0.34M | 0.33M | 0.25M | 0.22M | 0.15M | 0.29M | 0.26M | 0.28M | 0.30M | 0.32M | 0.34M | 0.35M | 0.71M | 0.69M |
|
Short term Debt
|
3.33M | 5.83M | 0.01M | 0.20M | 0.28M | 0.34M | 0.34M | 1.67M | 6.67M | 11.67M | 897.00 | | | 0.01M | 998.00 | 768.00 | 0.00M | 0.00M | 5.00M | 80.00 | 0.03M | 0.02M | 0.03M | 2.00M | 0.02M | 9.82M | 10.07M | 10.34M | | | | 2.71M | 2.32M | 1.03M | 1.51M | 11.21M | 15.05M | 8.07M | 3.03M | 2.95M | 2.95M | 2.85M | 5.16M | 5.02M |
|
Total Current Liabilities
|
7.14M | 9.06M | 2.65M | 2.30M | 2.05M | 1.48M | 1.95M | 4.56M | 8.49M | 13.63M | 2.11M | 1.82M | 1.96M | 2.35M | 2.74M | 2.45M | 1.55M | 2.19M | 6.44M | 1.84M | 2.15M | 1.96M | 2.04M | 3.82M | 19.47M | 12.20M | 13.27M | 13.02M | 3.93M | 4.63M | 8.50M | 17.61M | 12.90M | 9.60M | 12.19M | 30.60M | 21.84M | 14.31M | 29.22M | 12.70M | 14.99M | 15.10M | 26.43M | 19.59M |
|
Non-Current Debt
|
4.05M | 2.02M | 18.41M | 18.45M | 19.01M | 19.32M | 19.64M | 18.09M | 12.53M | 7.87M | 0.10M | 19.20M | 19.49M | 19.80M | 18.97M | 19.25M | 19.55M | 19.86M | 14.24M | 20.03M | 19.04M | 19.44M | 19.87M | 18.31M | 0.16M | 0.11M | 0.07M | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
0.78M | 0.78M | 0.78M | 0.71M | 0.69M | 0.69M | 0.68M | 0.68M | 0.67M | 0.66M | 0.65M | 0.64M | 0.64M | 0.63M | 0.62M | 0.61M | 1.26M | 1.02M | 1.00M | 0.55M | 0.55M | 0.55M | 0.55M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 68.83M | 69.23M | 68.27M | 71.08M | 66.42M | 68.66M | 65.90M | 64.35M | 62.74M | 60.62M | 62.65M | 62.12M | 60.76M |
|
Other Non-Current Liabilities
|
3.30M | 3.81M | 3.89M | 3.77M | 3.75M | 3.71M | 3.79M | 3.93M | 4.01M | 3.87M | 3.93M | 3.75M | 3.80M | 3.86M | 3.92M | 3.73M | 3.86M | 3.91M | 3.97M | 3.59M | 3.64M | 3.69M | 3.73M | 3.79M | 3.84M | 3.89M | 3.94M | 3.99M | 16.83M | 17.05M | 17.28M | 18.14M | 18.39M | 18.63M | 18.67M | 18.91M | 19.14M | 19.37M | 19.62M | 19.88M | 30.63M | 38.72M | 39.06M | 39.45M |
|
Total Non-Current Liabilities
|
11.98M | 11.86M | 21.84M | 21.46M | 21.75M | 21.49M | 22.27M | 22.99M | 21.68M | 22.17M | 22.00M | 21.98M | 22.40M | 23.09M | 22.64M | 22.31M | 22.36M | 23.07M | 21.68M | 23.01M | 22.29M | 22.50M | 23.24M | 23.47M | 20.66M | 13.35M | 14.15M | 13.85M | 5.54M | 6.22M | 10.06M | 95.91M | 90.25M | 81.68M | 87.09M | 97.02M | 90.59M | 80.25M | 92.09M | 73.90M | 74.12M | 76.29M | 84.69M | 76.57M |
|
Total Liabilities
|
15.28M | 15.67M | 25.73M | 25.23M | 25.50M | 25.20M | 26.06M | 26.91M | 25.69M | 26.04M | 25.93M | 25.73M | 26.20M | 26.95M | 26.56M | 26.04M | 26.22M | 26.98M | 25.65M | 26.60M | 25.93M | 26.19M | 26.97M | 27.26M | 24.50M | 17.24M | 18.09M | 17.84M | 22.37M | 23.27M | 27.34M | 114.05M | 108.65M | 100.31M | 105.76M | 115.92M | 109.73M | 99.63M | 111.72M | 93.78M | 104.74M | 115.02M | 123.75M | 116.03M |
|
Total Debt
|
7.39M | 7.85M | 18.42M | 18.65M | 19.29M | 19.66M | 19.98M | 19.76M | 19.19M | 19.54M | 0.10M | 19.20M | 19.49M | 19.81M | 18.97M | 19.26M | 19.56M | 19.86M | 19.24M | 20.03M | 19.08M | 19.46M | 19.90M | 20.31M | 0.18M | 9.94M | 10.14M | 10.34M | | | | 2.71M | 2.32M | 1.03M | 1.51M | 11.21M | 15.05M | 8.07M | 3.03M | 2.95M | 2.95M | 2.85M | 5.16M | 5.02M |
|
Common Equity
|
58.41M | 51.65M | 44.77M | 39.42M | 34.34M | 30.33M | 26.30M | 30.99M | 27.44M | 23.94M | 33.63M | 30.45M | 27.36M | 49.72M | 48.39M | 46.14M | 68.31M | 65.07M | 63.31M | 70.09M | 70.58M | 67.46M | 64.42M | 74.96M | 75.65M | 146.34M | 151.46M | 214.88M | 279.84M | 307.52M | 326.91M | 581.44M | 624.67M | 621.84M | 631.83M | 682.21M | 769.15M | 778.64M | 778.11M | 824.02M | 877.21M | 892.79M | 983.90M | 1,312.48M |
|
Shareholder's Equity
|
58.41M | 51.65M | 44.77M | 39.42M | 34.34M | 30.33M | 26.30M | 30.99M | 27.44M | 23.94M | 33.63M | 30.45M | 27.36M | 49.72M | 48.39M | 46.14M | 68.31M | 65.07M | 63.31M | 70.09M | 70.58M | 67.46M | 64.42M | 74.96M | 75.65M | 146.34M | 151.46M | 214.88M | 279.84M | 307.52M | 326.91M | 581.44M | 624.67M | 621.84M | 631.83M | 682.21M | 769.15M | 778.64M | 778.11M | 824.02M | 877.21M | 892.79M | 983.90M | 1,312.48M |
|
Liabilities and Shareholders Equity
|
73.69M | 67.32M | 70.50M | 64.66M | 59.84M | 55.53M | 52.36M | 57.90M | 53.13M | 49.98M | 59.56M | 56.18M | 53.56M | 76.67M | 74.95M | 72.18M | 94.52M | 92.05M | 88.96M | 96.70M | 96.51M | 93.65M | 91.39M | 102.21M | 100.14M | 163.58M | 169.54M | 232.72M | 302.22M | 330.79M | 354.25M | 695.49M | 733.32M | 722.15M | 737.59M | 798.13M | 878.88M | 878.27M | 889.83M | 917.80M | 981.96M | 1,007.81M | 1,107.65M | 1,428.51M |
|
Retained Earnings
|
148.57M | 155.75M | 162.44M | 168.66M | 175.39M | 181.26M | 186.61M | -192.02M | -197.10M | -201.90M | -205.58M | -209.35M | -213.61M | -217.94M | -221.74M | -227.33M | -231.88M | -236.23M | -240.38M | -267.24M | -269.13M | -272.41M | -276.81M | -281.77M | -285.24M | -289.83M | -291.62M | -293.70M | -299.17M | -291.83M | -286.37M | -290.13M | -279.24M | -290.20M | -289.68M | -286.36M | -284.11M | -303.79M | -318.90M | -339.06M | -349.29M | -379.50M | -406.56M | -416.90M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | 0.47M | 0.47M | 0.47M | 1.61M | 1.61M | 1.61M | 1.61M | 1.25M | 0.73M | 1.25M | 1.25M | 0.84M | 0.84M | 0.84M | 0.84M | 1.29M | 1.29M | 0.99M | 1.01M | 1.51M | 1.19M | 1.21M | 1.19M | 2.22M | 1.20M |