|
Cash & Equivalents
|
1.32M | 16.94M | 23.57M | 24.05M | 17.58M | 12.81M | 8.72M | 9.32M | 3.26M | 7.81M | 3.11M | 3.46M | 3.42M | 6.33M | 6.47M | 20.00M | 16.36M | 16.91M | 22.81M | 4.71M | 4.08M | 1.12M | 2.54M | 2.90M | 7.14M | 8.82M | 2.41M | 1.96M | 3.39M | 1.63M | 0.89M | 2.06M | 3.90M | 2.06M | 2.06M | 20.00M | 8.75M | 61.68M | 20.00M |
|
Short-term Investments
|
| | | 0.50M | | | 0.19M | | | 0.44M | -0.08M | 0.04M | 1.23M | 5.03M | 1.59M | 0.58M | 0.41M | 2.36M | 2.12M | 4.57M | | 1.49M | 1.36M | 2.16M | 2.03M | 2.00M | 1.60M | 0.99M | 0.87M | 1.32M | 14.42M | 1.23M | 2.26M | 1.67M | | 0.71M | | | 1.54M |
|
Cash & Current Investments
|
1.32M | 16.94M | 23.57M | 24.56M | 17.58M | 12.81M | 8.91M | 9.32M | 3.26M | 8.25M | 3.03M | 3.50M | 4.65M | 11.36M | 8.06M | 20.58M | 16.77M | 19.26M | 24.94M | 9.27M | 4.08M | 2.61M | 3.90M | 5.06M | 9.18M | 10.83M | 4.00M | 2.96M | 4.26M | 2.95M | 15.31M | 3.29M | 6.16M | 3.73M | 2.06M | 20.71M | 8.75M | 61.68M | 21.54M |
|
Receivables - Net
|
| | | 4.00M | | | | 6.63M | | | | 7.71M | | | | 5.27M | | | | 5.10M | | | | 4.74M | | | | 5.62M | | | | 5.88M | | | | 7.13M | | | |
|
Receivables - Other
|
| | | 0.24M | | | | 0.10M | | | | 0.12M | | | | 0.07M | | | | 0.42M | | | | 0.25M | | | | 5.93M | | | | 3.61M | | | | 3.56M | | | |
|
Receivables
|
| | | 4.24M | | | | 6.73M | | | | 7.83M | | | | 5.34M | | | | 5.53M | | | | 4.99M | | | | 11.55M | | | | 9.49M | | | | 10.69M | | | |
|
Raw Materials
|
| | | 5.19M | | | | 5.10M | | | | 5.59M | | | | 5.37M | | | | 5.13M | | | | 5.15M | | | | | | | | | | | | | | | |
|
Work In Process
|
-7.55M | 16.94M | 23.57M | 36.56M | 17.58M | 12.81M | 8.72M | 26.19M | 3.71M | 25.77M | 19.04M | 6.63M | 32.47M | 6.33M | 6.47M | 34.92M | 16.36M | 16.91M | 22.81M | 39.04M | 27.88M | 39.03M | 38.18M | 45.66M | 33.54M | 4.14M | -1.47M | 42.10M | 45.04M | 44.91M | 43.90M | -0.22M | 51.92M | 2.55M | 63.26M | 69.41M | 57.62M | -0.32M | 71.83M |
|
Finished Goods
|
| | | 1.27M | | | | 1.39M | | | | 0.94M | | | | 1.29M | | | | 2.33M | | | | 1.93M | | | | | | | | | | | | | | | |
|
Inventory
|
3.56M | 1.72M | 1.66M | 6.62M | -1.37M | 0.03M | -1.23M | 9.37M | 0.41M | 8.50M | 1.12M | 8.14M | -0.93M | -0.60M | 8.13M | 7.16M | 6.84M | 0.56M | -0.66M | 8.07M | 16.53M | 19.85M | -20.45M | 17.91M | 0.35M | 11.90M | -1.10M | 8.84M | 9.73M | 8.88M | -2.93M | 8.66M | 8.39M | -0.06M | -1.03M | 10.70M | 1.67M | 0.61M | -2.90M |
|
Prepaid Assets
|
-0.04M | -0.02M | -0.80M | -0.65M | -1.23M | -0.32M | 0.09M | 0.87M | -0.68M | 1.25M | -0.91M | -0.38M | 0.26M | -0.13M | 2.50M | 1.91M | 0.44M | -0.37M | 2.78M | 2.20M | 0.58M | 2.57M | 2.78M | 2.43M | 2.17M | 3.69M | -1.36M | 3.03M | 2.53M | -0.19M | 3.60M | 2.83M | 2.41M | 3.19M | 3.30M | 2.88M | 2.48M | -0.68M | -0.99M |
|
Current Assets
|
| | | 36.56M | | | | 26.19M | | | 19.04M | 29.41M | | | | 34.92M | | 28.45M | | 20.08M | | | | 23.54M | | | | 25.38M | | | | 23.04M | | | | 40.71M | | | 65.33M |
|
Property, Plant & Equipment (Net)
|
178.06M | | | 185.06M | | | | 100.30M | | | | 168.06M | | | | 275.35M | | | | -92.93M | | | | 177.91M | | | | 161.30M | | | | 153.10M | | | | 147.40M | | | |
|
Long-Term Investments
|
0.01M | | | 0.03M | | 0.01M | 0.01M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | 30.99M | | | | 36.84M | | | | 40.87M | | | |
|
Long-Term Deferred Tax
|
| | | 0.14M | | | | 0.63M | | | | 0.63M | 0.63M | 0.63M | 0.28M | 0.34M | 0.34M | 0.34M | | 6.79M | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.15M | | | 0.15M | | 0.33M | 0.33M | 0.34M | 0.71M | 0.70M | 0.71M | 0.68M | 0.68M | 3.99M | 4.00M | 4.01M | 3.98M | 3.98M | 3.98M | 4.08M | 4.08M | 4.08M | 4.08M | 4.08M | 4.08M | 4.08M | 4.10M | 4.14M | 4.19M | 4.25M | 4.29M | 4.35M | 4.40M | 4.44M | 4.48M | 4.53M | 4.57M | 4.62M | 4.67M |
|
Non-Current Assets
|
| | | 80.73M | | | | 101.26M | | | 106.76M | 97.75M | | | | 196.08M | | 229.66M | | 264.74M | | | | 189.89M | | | | 165.44M | | | | 157.45M | | | | 151.93M | | | 169.38M |
|
Assets
|
96.88M | | | 117.29M | | 127.66M | 126.05M | 127.45M | 128.86M | 130.55M | 125.80M | 127.16M | 129.63M | 191.61M | 203.45M | 231.00M | 242.65M | 258.10M | 279.63M | 284.82M | 207.00M | 207.72M | 205.53M | 213.43M | 215.81M | 209.40M | 186.49M | 190.82M | 191.99M | 193.16M | 183.30M | 180.49M | 179.75M | 180.32M | 179.37M | 192.64M | 184.29M | 244.29M | 234.70M |
|
Accounts Payables
|
9.36M | -3.47M | -3.40M | 8.73M | 1.30M | 0.75M | 9.08M | 10.39M | 10.10M | 8.59M | 10.41M | 14.35M | 14.07M | 17.17M | -0.93M | 22.71M | 20.85M | -3.92M | 19.16M | 21.13M | -2.77M | 20.02M | 0.42M | 20.58M | -5.67M | -0.12M | 20.37M | 27.06M | 1.03M | 25.81M | -3.38M | 22.96M | 27.13M | 2.49M | 25.00M | 37.33M | -4.38M | 40.97M | 30.72M |
|
Notes Payables
|
| | | 7.76M | | | | | | | | 2.97M | 3.44M | | | | | | | 5.56M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 3.75M | 3.75M | -2.50M | 1.25M | -0.62M | -0.62M | -1.77M | 4.28M | 4.28M | 4.28M | 4.28M | | | |
|
Payables
|
9.36M | -3.47M | -3.40M | 16.48M | 1.30M | 0.75M | 9.08M | 10.39M | 10.10M | 8.59M | 10.41M | 17.32M | 17.51M | 17.17M | -0.93M | 22.71M | 20.85M | -3.92M | 19.16M | 26.70M | 2.23M | 25.02M | 5.42M | 25.58M | -0.67M | 3.63M | 24.12M | 24.56M | 2.28M | 25.18M | -4.00M | 21.18M | 31.40M | 6.76M | 29.28M | 41.61M | -4.38M | 40.97M | 30.72M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.25M | 2.48M | 2.16M | 2.19M | 3.83M | 4.05M | 2.76M | 2.89M | 3.04M | 3.06M |
|
Short term Debt
|
| | | 7.76M | | 13.00M | 12.00M | 4.00M | 9.62M | 8.25M | 6.88M | 5.61M | 5.57M | 5.50M | 5.64M | 5.60M | 4.67M | 4.11M | 3.36M | 5.56M | 2.11M | 2.11M | 2.11M | 1.45M | | | | | 2.25M | 3.00M | 1.50M | 2.25M | 2.50M | 0.75M | -0.75M | 2.00M | 0.50M | 3.00M | 2.55M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | 11.97M | 29.15M | -4.08M | 20.03M | 11.32M | 21.89M | 0.68M | 21.36M | 12.51M | 0.04M | -0.15M | -0.11M | 27.16M | -3.72M | -8.04M | -12.69M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | 10.00M | 2.03M | 22.10M | 21.20M | 20.29M | 3.97M | -1.03M | 17.42M | -3.09M | -4.03M | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 16.48M | | | | 14.39M | | | 15.77M | 22.96M | | | | 34.78M | | 34.13M | | 39.04M | | | | 45.66M | | | | 42.10M | | | | 61.21M | | | | 69.41M | | | 71.83M |
|
Non-Current Debt
|
7.14M | | | 7.76M | | | | 11.00M | | | | 5.50M | | 6.68M | 9.93M | 9.94M | 9.94M | 9.95M | 5.00M | 9.95M | -3.47M | 5.95M | 5.77M | 8.66M | 8.71M | 8.64M | 7.90M | 9.62M | 9.85M | 14.73M | 14.42M | | 13.78M | 12.86M | 10.00M | 10.85M | 5.70M | 49.76M | -0.60M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | 22.98M | | | | 19.35M | | | | 28.93M | | | | | | | | | | | | 18.19M | 19.58M | 19.83M | 22.20M |
|
Pension
|
9.29M | | | 8.12M | | 8.13M | 8.19M | 8.62M | 8.62M | 8.59M | 8.63M | 8.17M | 8.28M | 8.35M | 8.42M | 10.14M | 10.06M | 13.81M | 13.59M | 13.40M | 7.92M | 9.73M | 10.04M | 10.87M | 8.09M | 6.29M | 5.07M | 6.97M | 7.49M | 5.87M | 4.97M | 6.54M | 4.94M | 4.18M | 4.28M | 3.89M | 4.50M | 3.44M | 3.11M |
|
Minority Interest
|
| | | | | | | | | | | | | | | -1.59M | -2.92M | -4.99M | 10.99M | 11.49M | 1.14M | -1.46M | -1.95M | 10.77M | 2.31M | 14.04M | 15.04M | 17.36M | -0.96M | -1.49M | 18.62M | 18.78M | -1.70M | 1.15M | -2.94M | | | | |
|
Non-Current Deferred Tax Liability
|
0.62M | | | 0.83M | | 0.94M | 0.95M | 0.87M | 0.56M | 0.46M | 0.24M | 1.13M | 1.26M | 5.78M | 5.63M | 0.75M | 0.30M | 0.32M | 0.31M | 0.46M | 0.46M | 0.49M | 0.49M | 1.32M | 0.50M | 0.26M | 0.28M | 1.15M | 0.37M | 0.51M | 0.29M | 1.11M | 0.54M | 0.60M | 0.57M | 0.05M | | 0.05M | 0.03M |
|
Operating Leases
|
| | | | | | | | | | | 0.27M | | | | 7.03M | | | | 6.38M | | | | 28.93M | | | | 19.66M | | | | 24.32M | | | | 27.16M | | | |
|
Other Non-Current Liabilities
|
4.57M | | | 3.83M | | 3.95M | 4.29M | 3.95M | 3.84M | 3.88M | 3.85M | 3.79M | 3.89M | 5.25M | 5.30M | 7.76M | 8.00M | 8.24M | 8.26M | 8.28M | 7.59M | 7.80M | 7.75M | 13.44M | 12.35M | 11.46M | 10.48M | 11.71M | 12.41M | 12.35M | 11.25M | 12.19M | 11.93M | 11.51M | 12.13M | 11.39M | 11.95M | 12.15M | 12.47M |
|
Total Non-Current Liabilities
|
27.46M | | | 26.32M | | 34.60M | 34.32M | 35.45M | 34.49M | 31.75M | 32.24M | 39.17M | 42.66M | 51.96M | 62.06M | 84.22M | 83.24M | 89.76M | 88.18M | 95.38M | 66.21M | 75.49M | 73.07M | 96.16M | 81.35M | 78.73M | 70.53M | 80.52M | 87.65M | 92.39M | 88.81M | 96.09M | 101.73M | 101.52M | 114.18M | 127.80M | 116.92M | 175.87M | 172.01M |
|
Total Liabilities
|
32.03M | | | 30.15M | | 38.55M | 38.61M | 39.40M | 38.33M | 35.63M | 36.09M | 42.96M | 46.56M | 57.21M | 67.36M | 91.99M | 91.24M | 98.00M | 96.43M | 103.65M | 73.81M | 83.29M | 80.81M | 109.60M | 93.69M | 90.19M | 81.01M | 92.23M | 100.06M | 104.73M | 100.06M | 108.29M | 113.67M | 113.03M | 126.31M | 139.19M | 128.87M | 188.03M | 184.49M |
|
Total Debt
|
7.14M | | | 15.52M | | 13.00M | 12.00M | 15.00M | 9.62M | 8.25M | 6.88M | 11.11M | 5.57M | 12.18M | 15.57M | 15.54M | 14.61M | 14.06M | 8.36M | 15.52M | -1.35M | 8.06M | 7.88M | 10.12M | 8.71M | 8.64M | 7.90M | 9.62M | 12.10M | 17.73M | 15.92M | 2.25M | 16.28M | 13.61M | 9.25M | 12.85M | 6.20M | 52.76M | 1.95M |
|
Common Equity
|
64.84M | | | 87.14M | | | | 88.06M | | | | 84.20M | 215.79M | | | 139.01M | 297.10M | 318.16M | 346.26M | 181.16M | 388.96M | 395.53M | 113.74M | 103.83M | 108.06M | 105.17M | 442.89M | 98.59M | 451.69M | 453.30M | 64.62M | 72.20M | 47.58M | -481.22M | 34.52M | 53.45M | 649.09M | 673.12M | -640.51M |
|
Shareholder's Equity
|
64.84M | | | 87.14M | | 89.11M | 87.45M | 88.06M | 90.53M | 94.92M | 89.71M | 84.20M | 83.07M | 134.41M | 136.09M | 139.01M | 151.41M | 160.10M | 183.19M | 181.16M | 133.19M | 124.43M | 124.72M | 103.83M | 122.11M | 119.21M | 105.49M | 98.59M | 91.93M | 88.43M | 83.24M | 72.20M | 66.09M | 67.29M | 53.05M | 53.45M | 55.42M | 56.27M | 50.22M |
|
Liabilities and Shareholders Equity
|
96.88M | | | 117.29M | | 127.66M | 126.05M | 127.45M | 128.86M | 130.55M | 125.80M | 127.16M | 129.63M | 191.61M | 203.45M | 231.00M | 242.65M | 258.10M | 279.63M | 284.82M | 207.00M | 207.72M | 205.53M | 213.43M | 215.81M | 209.40M | 186.49M | 190.82M | 191.99M | 193.16M | 183.30M | 180.49M | 179.75M | 180.32M | 179.37M | 192.64M | 184.29M | 244.29M | 234.70M |
|
Retained Earnings
|
| | | -156.14M | | -155.47M | -158.25M | -160.00M | -159.47M | -158.09M | -163.88M | -170.12M | -172.94M | -180.93M | -189.72M | -203.14M | -205.62M | -216.49M | -221.41M | -230.25M | -318.67M | -336.56M | -354.67M | -387.95M | -387.56M | -393.88M | 9.92M | -428.85M | -438.84M | -444.22M | -452.53M | -463.39M | -476.79M | -481.22M | -495.71M | -591.03M | -610.61M | -624.76M | -640.51M |