|
Cash & Equivalents
|
23.75M | 23.53M | 34.44M | 33.22M | 117.81M | 112.04M | 107.29M | 98.32M | 141.53M | 129.05M | 107.00M | 171.68M | 146.67M | 160.36M | 71.21M | 63.64M | 59.45M | 75.38M | 67.75M | 91.75M | 75.02M | 78.77M | 92.04M | 89.63M | 92.67M | 181.13M | 105.89M | 100.49M | 91.01M | 91.03M | 84.07M | 86.75M | 75.29M | 72.43M | 47.08M | 53.41M | 61.63M | 96.14M | 92.49M | 30.06M | 33.77M | 21.47M | 36.15M | 41.89M | 47.43M | 64.93M | 30.81M | 90.05M | 42.72M |
|
Short-term Investments
|
| | | | | | | | | | | | | 69.73M | 102.21M | 85.09M | 69.83M | 58.59M | 59.70M | 120.98M | 111.39M | 89.32M | 59.52M | 34.31M | 10.87M | 66.38M | 117.31M | 104.35M | 94.49M | 95.45M | 94.14M | 85.06M | 66.36M | 44.26M | 42.63M | 27.60M | 29.00M | 27.77M | 37.89M | 97.52M | 131.31M | 162.83M | 166.43M | 144.07M | 142.97M | 185.17M | 183.14M | 148.41M | 199.99M |
|
Cash & Current Investments
|
23.75M | 23.53M | 34.44M | 33.22M | 117.81M | 112.04M | 107.29M | 98.32M | 141.53M | 129.05M | 107.00M | 171.68M | 146.67M | 230.09M | 173.42M | 148.72M | 129.29M | 133.98M | 127.45M | 212.73M | 186.41M | 168.09M | 151.56M | 123.94M | 103.54M | 247.51M | 223.21M | 204.84M | 185.50M | 186.48M | 178.21M | 171.81M | 141.65M | 116.69M | 89.70M | 81.01M | 90.62M | 123.91M | 130.37M | 127.58M | 165.08M | 184.30M | 202.58M | 185.96M | 190.40M | 250.10M | 213.95M | 238.45M | 242.71M |
|
Receivables - Net
|
| | 6.44M | | 3.02M | 2.66M | 2.58M | 2.04M | 0.03M | | | | | | | | | 10.80M | | 0.03M | 0.17M | 0.09M | 0.01M | 0.02M | 2.70M | | | | | | 5.78M | | 0.29M | 0.50M | 4.39M | 5.62M | 5.21M | 7.73M | 12.12M | 9.11M | 43.26M | 22.03M | 28.16M | 37.24M | 53.20M | 57.70M | 46.47M | 62.55M | 76.61M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | 5.00M | 5.00M | 5.00M | 5.00M | | | | 0.75M | 0.75M | 0.75M | 0.75M | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | 6.44M | | 3.02M | 2.66M | 2.58M | 2.04M | 0.03M | | | | | | | | | 10.80M | | 5.03M | 5.17M | 5.08M | 0.01M | 0.02M | 2.70M | | | | | | 5.78M | | 0.29M | 0.50M | 4.39M | 5.62M | 5.21M | 7.73M | 12.12M | 9.11M | 43.26M | 22.03M | 28.16M | 37.24M | 53.20M | 57.70M | 46.47M | 62.55M | 76.61M |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.49M | 4.53M | 1.25M | 3.28M | 4.82M | 7.62M | 8.52M | 12.45M | 9.81M | 13.76M | 11.38M | 21.17M | 23.78M | 22.27M | 25.17M |
|
Prepaid Assets
|
| | 0.96M | | 1.31M | 1.67M | 1.21M | 1.54M | 2.36M | 4.42M | 5.03M | 4.02M | 3.73M | 4.11M | 4.58M | 5.22M | 4.34M | 4.94M | 2.87M | 3.93M | 7.75M | 3.20M | 2.75M | 3.28M | 4.59M | 3.80M | 4.62M | 6.04M | 7.55M | 8.20M | 21.38M | 14.68M | 11.44M | 7.05M | 16.64M | 5.15M | 6.65M | 5.11M | 5.90M | 4.65M | 7.17M | 8.41M | 11.87M | 11.27M | 12.46M | 11.10M | 14.65M | 15.55M | 15.45M |
|
Current Assets
|
| | 41.84M | | 122.15M | 116.37M | 111.08M | 101.91M | 143.92M | 133.47M | 112.03M | 175.70M | 150.40M | 234.20M | 178.01M | 153.94M | 133.63M | 149.71M | 135.32M | 221.69M | 199.32M | 176.37M | 154.31M | 127.24M | 110.83M | 252.06M | 228.58M | 211.63M | 193.79M | 194.69M | 205.38M | 186.49M | 153.38M | 133.65M | 114.22M | 114.11M | 119.88M | 153.60M | 167.05M | 162.12M | 241.22M | 246.11M | 257.94M | 263.02M | 284.10M | 356.45M | 312.69M | 351.57M | 367.99M |
|
Property, Plant & Equipment (Net)
|
| | 0.53M | | 1.14M | 1.15M | 2.13M | 3.29M | 4.06M | 4.39M | 4.71M | 4.60M | 4.83M | 6.97M | 8.91M | 9.34M | 8.62M | 8.03M | 7.36M | 6.69M | 6.00M | 5.61M | 5.10M | 4.47M | 3.94M | 3.44M | 2.97M | 2.50M | 2.11M | 1.94M | 2.29M | 2.67M | 2.65M | 2.36M | 2.04M | 1.54M | 1.29M | 1.22M | 1.10M | 1.06M | 1.12M | 1.01M | 1.02M | 1.02M | 1.03M | 1.50M | 1.67M | 2.14M | 2.07M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.11M | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 0.36M | | 0.18M | 0.20M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.15M | 0.15M | 0.84M | 0.84M | 0.85M | 0.16M | 0.16M | 0.16M | 1.35M | 1.35M | 1.35M | 1.35M | 0.18M | 0.31M | 0.30M | 0.27M | 0.25M | 0.55M | 0.96M | 1.30M | 1.24M | 1.15M | 1.23M | 4.91M | 13.32M | 0.88M | 0.77M | 0.67M | 1.55M | 3.60M | 5.50M | 5.45M | 5.33M | 5.42M | 6.82M | 7.07M | 6.78M |
|
Non-Current Assets
|
| | 1.07M | | 1.33M | 1.36M | 2.33M | 3.49M | 4.26M | 4.59M | 4.92M | 4.80M | 4.97M | 7.12M | 9.76M | 10.18M | 9.47M | 8.19M | 7.52M | 6.85M | 7.35M | 6.96M | 11.82M | 10.74M | 8.58M | 7.72M | 6.74M | 5.72M | 4.76M | 6.88M | 4.92M | 18.49M | 17.47M | 16.26M | 15.18M | 17.50M | 24.80M | 36.46M | 49.97M | 49.09M | 48.16M | 51.47M | 84.44M | 80.47M | 83.77M | 79.30M | 97.50M | 115.20M | 118.19M |
|
Assets
|
| | 42.90M | | 123.48M | 117.73M | 113.41M | 105.40M | 148.19M | 138.07M | 116.95M | 180.50M | 155.38M | 241.32M | 187.76M | 164.12M | 143.10M | 157.90M | 142.84M | 228.54M | 206.67M | 183.33M | 166.13M | 137.98M | 119.41M | 259.78M | 235.32M | 217.34M | 198.56M | 201.56M | 210.29M | 204.98M | 170.85M | 149.91M | 129.41M | 131.61M | 144.67M | 190.07M | 217.02M | 211.20M | 289.38M | 297.58M | 342.38M | 343.49M | 367.86M | 435.75M | 410.19M | 466.77M | 486.17M |
|
Accounts Payables
|
| | 2.28M | | 2.31M | 1.02M | 3.13M | 2.54M | 2.68M | 2.71M | 2.78M | 4.88M | 4.75M | 6.30M | 5.89M | 4.71M | 1.72M | 3.93M | 1.76M | 3.17M | 2.27M | 1.15M | 2.92M | 1.26M | 2.69M | 2.19M | 1.01M | 4.21M | 2.49M | 5.63M | 5.38M | 2.59M | 4.26M | 4.28M | 5.03M | 4.29M | 3.11M | 10.86M | 10.51M | 5.29M | 7.74M | 11.14M | 17.28M | 10.88M | 15.82M | 16.00M | 13.72M | 21.68M | 18.39M |
|
Payables
|
| | 2.28M | | 2.31M | 1.02M | 3.13M | 2.54M | 2.68M | 2.71M | 2.78M | 4.88M | 4.75M | 6.30M | 5.89M | 4.71M | 1.72M | 3.93M | 1.76M | 3.17M | 2.27M | 1.15M | 2.92M | 1.26M | 2.69M | 2.19M | 1.01M | 4.21M | 2.49M | 5.63M | 5.38M | 2.59M | 4.26M | 4.28M | 5.03M | 4.29M | 3.11M | 10.86M | 10.51M | 5.29M | 7.74M | 11.14M | 17.28M | 10.88M | 15.82M | 16.00M | 13.72M | 21.68M | 18.39M |
|
Accumulated Expenses
|
| | 0.93M | | 0.80M | 1.11M | 1.65M | 0.94M | 1.46M | 8.17M | 2.58M | 6.26M | 7.28M | 9.11M | 11.56M | 11.08M | 11.28M | 10.71M | 8.78M | 9.23M | 9.97M | 3.60M | 0.50M | 10.40M | 9.68M | 7.25M | 6.94M | 7.57M | 6.67M | 6.66M | 11.26M | 8.55M | 11.37M | 7.37M | 6.78M | 7.94M | 7.34M | 12.38M | 11.05M | 12.40M | 19.04M | 15.04M | 21.99M | 26.72M | 33.30M | 34.64M | 42.73M | 40.76M | 41.93M |
|
Other Accumulated Expenses
|
| | 0.10M | | 1.00M | 0.79M | 0.78M | | | 0.84M | 0.38M | 0.54M | 0.77M | 0.82M | 0.65M | 0.85M | 0.70M | 0.75M | 0.98M | 0.84M | 0.98M | 0.38M | 0.21M | 0.22M | 0.17M | 0.75M | | | | 0.28M | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | 0.55M | | | | | | 1.18M | 7.44M | 13.72M | | 4.17M | 16.67M | 36.11M | 44.44M | 32.26M | 26.14M | 26.37M | 26.54M | 26.71M | 26.88M | 27.05M | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | 2.10M | 2.32M | 2.50M | 2.61M | 2.71M | 2.83M | 2.77M | 2.12M | 1.41M | 3.18M | 3.39M | 3.49M | 3.59M | 3.69M | 3.79M | 3.89M | 4.00M | 4.11M | 4.32M | 4.43M | 4.31M | 3.55M | 2.57M | 1.56M | 1.30M | 1.18M | 1.44M |
|
Current Deferred Revenue
|
| | 13.83M | | 23.22M | 16.48M | 15.98M | 15.95M | | | | | | | | | | | 1.00M | 1.00M | 1.00M | 1.00M | | 1.00M | | 4.54M | 3.37M | 2.24M | 0.89M | 4.18M | 2.72M | 1.41M | 0.53M | | | 10.00M | 4.00M | 4.21M | 5.54M | 5.96M | 4.07M | 7.18M | 6.59M | 10.83M | 7.27M | 10.69M | 10.91M | 6.28M | 6.58M |
|
Total Current Liabilities
|
| | 17.14M | | 27.33M | 19.40M | 21.54M | 19.91M | 5.55M | 12.58M | 7.72M | 12.46M | 14.06M | 17.64M | 19.31M | 18.39M | 15.73M | 17.87M | 13.16M | 15.61M | 15.55M | 17.73M | 20.83M | 16.33M | 17.68M | 22.22M | 23.42M | 33.65M | 16.53M | 28.42M | 41.79M | 57.78M | 68.77M | 52.82M | 47.84M | 48.70M | 51.95M | 65.60M | 63.06M | 61.69M | 43.53M | 50.39M | 56.90M | 62.44M | 70.50M | 77.83M | 75.84M | 81.72M | 83.39M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | 48.84M | 49.02M | 49.21M | 49.40M | 49.60M | 49.80M | 48.83M | 42.79M | 36.73M | 50.68M | 46.62M | 34.35M | 15.13M | 7.03M | | | | | | | | 27.23M | 49.82M | 99.83M | 100.25M | 100.71M | 150.85M | 151.30M | 201.45M | 202.14M |
|
Non-Current Deffered Revenue
|
| | 26.47M | | 33.17M | 34.96M | 31.07M | 27.19M | | | | | | | | | | | | | | | | | | | | | | | 2.95M | 2.95M | 2.95M | 4.73M | 8.56M | 12.42M | 8.56M | 9.03M | 11.50M | 9.24M | 10.29M | 8.64M | 12.10M | 9.61M | 12.77M | 7.23M | 8.35M | 12.29M | 13.70M |
|
Preferred Stock Liabilities
|
| | 56.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | 4.07M | 3.43M | 2.77M | 2.08M | 1.35M | 0.61M | | 2.53M | 1.81M | 14.73M | 14.06M | 13.24M | 12.40M | 11.55M | 10.67M | 9.75M | 8.81M | 7.86M | 7.21M | 6.16M | 5.09M | 4.65M | 3.79M | 2.58M | 3.81M | 5.20M | 5.47M |
|
Other Non-Current Liabilities
|
| | 6.46M | | | | 0.12M | 0.30M | 0.38M | 0.35M | 0.32M | 0.29M | 0.71M | 0.79M | 0.77M | 0.76M | 0.74M | 0.72M | 0.70M | 0.68M | 0.65M | 0.58M | 0.57M | 0.59M | 0.78M | 0.97M | 1.05M | 1.12M | 1.26M | 64.39M | | | | | | 9.59M | 10.42M | 11.25M | 12.22M | 13.19M | 14.11M | 20.18M | 21.88M | 23.10M | 24.37M | 25.53M | 26.52M | 27.76M | 28.63M |
|
Total Non-Current Liabilities
|
| | 43.77M | | | | 52.61M | 47.10M | 5.55M | 12.58M | 7.72M | 12.46M | 14.06M | 17.64M | 19.31M | 18.39M | 15.73M | 0.72M | 13.16M | 64.44M | 64.57M | 0.58M | -0.51M | -0.43M | 0.35M | -0.26M | 66.51M | 69.87M | 65.96M | 11.06M | | | | | | 68.98M | 67.39M | 80.48M | 79.38M | 74.85M | 84.11M | 110.58M | 169.61M | 173.39M | 185.19M | 236.94M | 238.00M | 299.48M | 303.26M |
|
Total Liabilities
|
| | 50.23M | | 60.61M | 54.43M | 52.73M | 47.40M | 5.93M | 12.94M | 8.04M | 12.75M | 14.77M | 18.42M | 20.08M | 19.14M | 16.47M | 18.59M | 13.86M | 65.12M | 65.22M | 67.52M | 74.29M | 69.36M | 70.25M | 73.13M | 67.56M | 70.99M | 67.22M | 75.45M | 79.48M | 87.41M | 89.42M | 67.30M | 65.22M | 78.57M | 77.81M | 91.74M | 91.60M | 88.04M | 98.22M | 130.76M | 191.49M | 196.50M | 209.57M | 262.46M | 264.52M | 327.24M | 331.89M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | 49.38M | 49.02M | 49.21M | 49.40M | 49.60M | 49.80M | 50.01M | 50.23M | 50.45M | 50.68M | 50.79M | 51.02M | 51.24M | 51.48M | 32.26M | 26.14M | 26.37M | 26.54M | 26.71M | 26.88M | 27.05M | 27.23M | 49.82M | 99.83M | 100.25M | 100.71M | 150.85M | 151.30M | 201.45M | 202.14M |
|
Common Equity
|
| | -63.48M | | 62.87M | 63.30M | 60.68M | 58.00M | 142.26M | 125.13M | 108.90M | 167.75M | 140.60M | 222.89M | 167.68M | 144.98M | 126.64M | 139.31M | 128.97M | 163.41M | 141.45M | 115.81M | 91.84M | 68.62M | 49.16M | 186.66M | 167.76M | 146.35M | 131.34M | 126.11M | 130.81M | 117.57M | 81.43M | 82.62M | 64.19M | 53.04M | 66.86M | 98.33M | 125.42M | 123.16M | 191.16M | 166.82M | 150.89M | 146.99M | 158.30M | 173.29M | 145.68M | 139.53M | 154.28M |
|
Shareholder's Equity
|
| | -63.48M | | 62.87M | 63.30M | 60.68M | 58.00M | 142.26M | 125.13M | 108.90M | 167.75M | 140.60M | 222.89M | 167.68M | 144.98M | 126.64M | 139.31M | 128.97M | 163.41M | 141.45M | 115.81M | 91.84M | 68.62M | 49.16M | 186.66M | 167.76M | 146.35M | 131.34M | 126.11M | 130.81M | 117.57M | 81.43M | 82.62M | 64.19M | 53.04M | 66.86M | 98.33M | 125.42M | 123.16M | 191.16M | 166.82M | 150.89M | 146.99M | 158.30M | 173.29M | 145.68M | 139.53M | 154.28M |
|
Liabilities and Shareholders Equity
|
| | 42.90M | | 123.48M | 117.73M | 113.41M | 105.40M | 148.19M | 138.07M | 116.95M | 180.50M | 155.38M | 241.32M | 187.76M | 164.12M | 143.10M | 157.90M | 142.84M | 228.54M | 206.67M | 183.33M | 166.13M | 137.98M | 119.41M | 259.78M | 235.32M | 217.34M | 198.56M | 201.56M | 210.29M | 204.98M | 170.85M | 149.91M | 129.41M | 131.61M | 144.67M | 190.07M | 217.02M | 211.20M | 289.38M | 297.58M | 342.38M | 343.49M | 367.86M | 435.75M | 410.19M | 466.77M | 486.17M |
|
Retained Earnings
|
| | -68.65M | | -67.97M | -67.90M | -71.87M | -75.37M | -66.36M | -84.49M | -101.49M | -124.95M | -153.57M | -182.60M | -241.88M | -267.60M | -288.33M | -278.21M | -291.23M | -313.52M | -337.65M | -365.51M | -391.66M | -417.12M | -440.66M | -460.45M | -482.82M | -507.78M | -525.89M | -554.76M | -587.92M | -633.11M | -676.70M | -712.93M | -741.00M | -767.94M | -790.83M | -780.14M | -806.91M | -824.03M | -817.40M | -846.20M | -872.72M | -889.20M | -890.00M | -885.34M | -926.48M | -945.56M | -946.53M |
|
Treasury Shares
|
| | | | | | | | | | 0.01M | | | | 0.16M | | | 0.54M | | | | 0.89M | 0.88M | 0.86M | 0.85M | 0.85M | 0.85M | 0.85M | 0.87M | 0.16M | | 1.14M | 0.82M | 3.53M | 4.45M | 1.67M | 1.43M | 1.41M | 2.98M | 3.06M | 2.92M | 3.65M | 7.93M | 7.97M | 8.28M | 8.01M | 14.11M | 12.98M | 13.82M |