|
Assets
|
| 13.14M | 14.17M | 13.18M | 14.00M | 14.63M | 15.02M | 18.30M | 16.92M | 17.42M | 16.88M | 15.44M | 264.91M | 317.69M | 378.11M | 787.51M |
|
Cash & Equivalents
|
| 1.29M | 0.97M | 0.97M | 1.70M | 2.25M | 2.25M | 1.05M | 0.93M | 1.62M | 0.96M | 3.69M | 43.45M | 7.04M | 54.44M | 274.10M |
|
Short-term Investments
|
0.80M | 2.22M | 1.84M | 1.44M | 1.46M | 1.77M | | 3.25M | 2.90M | 2.69M | 2.21M | | | | | |
|
Cash & Current Investments
|
0.80M | 3.51M | 2.80M | 2.41M | 3.17M | 4.01M | 2.25M | 4.29M | 3.82M | 4.32M | 3.17M | 3.69M | 43.45M | 7.04M | 54.44M | 274.10M |
|
Receivables - Net
|
0.06M | 1.88M | 2.18M | 2.06M | 2.05M | 2.10M | 2.17M | 2.34M | 2.19M | 2.22M | 2.43M | 2.12M | | | 1.00M | 3.80M |
|
Receivables - Other
|
| | | | | | | | | | | | 0.65M | | | |
|
Receivables
|
0.06M | 1.88M | 2.18M | 2.06M | 2.05M | 2.10M | 2.17M | 2.34M | 2.19M | 2.22M | 2.43M | 2.12M | | | 1.00M | 3.80M |
|
Raw Materials
|
| | 1.81M | 2.07M | 1.95M | 2.02M | 1.64M | 1.44M | 1.43M | 1.77M | 1.67M | 1.32M | | | | |
|
Work In Process
|
| | 0.34M | 0.37M | 0.39M | 0.41M | 0.38M | 0.36M | 0.42M | 0.37M | 0.42M | 0.43M | | | | |
|
Finished Goods
|
| | 1.30M | 1.48M | 1.46M | 1.52M | 1.34M | 1.32M | 1.42M | 1.20M | 1.45M | 1.07M | | | | |
|
Inventory
|
2.07M | 2.20M | 2.23M | 2.68M | 2.55M | 2.63M | 2.12M | 1.99M | 2.09M | 2.05M | 2.18M | 1.64M | | | | |
|
Current Deferred Tax Assets
|
0.16M | 0.16M | 0.14M | 0.14M | 0.15M | 0.18M | 0.20M | | | | | | | | | |
|
Prepaid Assets
|
0.06M | 0.06M | 0.08M | 0.12M | 0.10M | 0.09M | 0.09M | 0.36M | 0.17M | 0.38M | 0.91M | 0.13M | 1.49M | 5.09M | 4.54M | 2.49M |
|
Current Assets
|
6.42M | 7.81M | 8.40M | 7.42M | 8.05M | 8.86M | 6.72M | 9.05M | 8.27M | 8.96M | 8.69M | 7.80M | 68.05M | 14.14M | 62.59M | 281.43M |
|
Construction in Progress
|
| | | | | | 2.49M | | | | | | | | | |
|
Land & Improvements
|
5.88M | 5.89M | 5.98M | 6.06M | 6.12M | 6.25M | 6.39M | 9.19M | 9.21M | 9.50M | 9.56M | 9.56M | | | | |
|
Property, Plant & Equipment (Net)
|
-0.09M | 5.01M | 5.44M | 5.46M | 5.63M | 5.42M | 7.96M | 8.91M | 8.30M | 8.08M | 7.92M | 7.39M | 91.45M | 191.52M | 205.28M | 411.87M |
|
Long-Term Investments
|
| | | | | | | | | | | | 104.28M | 98.74M | 98.61M | |
|
Intangibles
|
| 0.32M | 0.75M | 0.79M | 0.50M | 0.55M | 0.46M | 0.49M | 0.53M | 0.38M | 0.27M | 0.24M | | 0.18M | 1.80M | |
|
Goodwill & Intangibles
|
| 0.32M | 0.75M | 0.79M | 0.50M | 0.55M | 0.46M | 0.49M | 0.53M | 0.38M | 0.27M | 0.24M | | 0.18M | 1.80M | |
|
Other Non-Current Assets
|
| | | | | | | | | | | | 19.35M | 7.04M | 0.68M | 1.03M |
|
Non-Current Assets
|
-6.42M | 5.33M | 5.76M | 5.77M | 5.96M | 5.77M | 8.29M | 9.25M | 8.65M | 8.46M | 8.19M | 7.63M | 214.80M | 154.55M | 171.25M | 506.08M |
|
Accounts Payables
|
0.29M | 0.44M | 0.55M | 0.59M | 0.53M | 0.37M | 0.42M | 0.73M | 0.32M | 0.65M | 0.76M | 0.46M | 11.79M | 21.86M | 15.17M | 24.38M |
|
Payables
|
0.29M | 0.44M | 0.55M | 0.59M | 0.53M | 0.37M | 0.42M | 0.73M | 0.32M | 0.65M | 0.76M | 0.46M | 11.79M | 21.86M | 15.17M | 24.38M |
|
Accumulated Expenses
|
0.34M | 0.28M | 0.24M | 0.27M | 0.27M | 0.29M | 0.35M | 0.39M | 0.36M | 0.37M | 0.38M | 0.28M | 3.89M | 2.90M | 4.41M | 16.52M |
|
Other Accumulated Expenses
|
0.10M | 0.05M | 0.05M | 0.08M | 0.07M | 0.08M | 0.03M | 0.07M | 0.06M | 0.16M | 0.66M | 0.17M | 3.77M | 14.96M | 4.77M | 2.41M |
|
Short term Debt
|
| | | | | | | 0.13M | 0.13M | 0.13M | 0.13M | 2.69M | 12.00M | 51.94M | 123.47M | |
|
Current Leases
|
| | | | | | | | | | | | 0.09M | 0.04M | 0.05M | 0.03M |
|
Current Taxes
|
0.08M | 0.01M | | 0.08M | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.81M | 0.78M | 0.84M | 1.02M | 0.87M | 0.74M | 1.14M | 1.31M | 0.88M | 1.30M | 1.93M | 3.60M | 45.86M | 126.02M | 154.66M | 51.84M |
|
Capital Leases
|
| | | | | | | | | | | | | | | 0.29M |
|
Non-Current Debt
|
| | | | | | | 3.08M | 2.95M | 2.82M | 2.69M | | 94.63M | 72.97M | 0.06M | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | 487.50M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | 1.75M | | | |
|
Non-Current Deferred Tax Liability
|
| 0.17M | 0.34M | 0.37M | 0.53M | 0.55M | 0.39M | 0.45M | 0.14M | 0.18M | | | 0.26M | | | |
|
Operating Leases
|
| | | | | | | | | | | | 0.99M | 0.95M | 0.90M | 3.43M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | 12.00M | 10.90M | | |
|
Total Non-Current Liabilities
|
| | | | | | 0.39M | 3.52M | 3.09M | 3.00M | 2.69M | | 129.73M | 189.03M | | |
|
Total Liabilities
|
| 0.95M | 1.18M | 1.39M | 1.40M | 1.29M | 1.52M | 4.84M | 3.97M | 4.31M | 4.62M | 3.60M | 141.73M | 199.93M | 155.62M | 543.07M |
|
Total Debt
|
| | | | | | | 3.20M | 3.08M | 2.95M | 2.82M | 2.69M | 106.63M | 124.91M | 123.52M | |
|
Common Equity
|
| 12.19M | 12.99M | 11.79M | 12.60M | 13.34M | 13.50M | 13.46M | 12.96M | 13.11M | 12.26M | 11.84M | 123.18M | 117.75M | 222.49M | 244.44M |
|
Shareholder's Equity
|
11.03M | 12.19M | 12.99M | 11.79M | 12.60M | 13.34M | 13.50M | 13.46M | 12.96M | 13.11M | 12.26M | 11.84M | 123.18M | 117.75M | 222.49M | 244.44M |
|
Liabilities and Shareholders Equity
|
| 13.14M | 14.17M | 13.18M | 14.00M | 14.63M | 15.02M | 18.30M | 16.92M | 17.42M | 16.88M | 15.44M | 264.91M | 317.69M | 378.11M | 787.51M |
|
Treasury Shares
|
| 0.00M | 0.00M | | | | | | 0.03M | | 0.01M | 0.05M | | 1.93M | | 18.57M |
|
Retained Earnings
|
8.63M | 9.73M | 10.43M | 9.12M | 9.81M | 10.46M | 10.59M | 10.53M | 10.05M | 10.19M | 9.34M | 8.90M | -95.68M | -186.47M | -259.89M | -332.28M |
|
Preferred Shares
|
| | | | | | | | | | | | | 9.27M | 9.27M | 9.27M |