|
Cash & Equivalents
|
190.89M | 171.55M | 45.71M | 65.08M | 288.69M | 89.13M | 51.78M | 96.45M | 69.80M | 61.51M | 81.54M | 53.64M | 81.41M | 105.11M | 107.47M | 88.40M | 190.10M | 84.27M | 134.85M | 71.33M | 53.10M | 72.74M | 47.12M |
|
Short-term Investments
|
58.43M | 52.43M | 144.00M | 219.36M | 156.24M | 320.24M | 315.49M | 290.61M | 273.81M | 220.66M | 395.42M | 355.95M | 251.00M | 163.56M | 119.64M | 183.46M | 213.77M | 278.17M | 195.71M | 156.62M | 144.98M | 118.08M | 143.95M |
|
Cash & Current Investments
|
249.32M | 223.97M | 189.71M | 284.44M | 444.93M | 409.36M | 367.27M | 387.06M | 343.60M | 282.17M | 476.96M | 409.59M | 332.40M | 268.67M | 227.11M | 271.86M | 403.87M | 362.44M | 330.56M | 227.96M | 198.09M | 190.82M | 191.07M |
|
Receivables - Net
|
| | | | | | | | | | 2.43M | 8.46M | 12.77M | 17.21M | 19.42M | 25.81M | 37.15M | 43.41M | 60.12M | 73.07M | 85.42M | 106.69M | 115.12M |
|
Receivables
|
| | | | | | | | | | 2.43M | 8.46M | 12.77M | 17.21M | 19.42M | 25.81M | 37.15M | 43.41M | 60.12M | 73.07M | 85.42M | 106.69M | 115.12M |
|
Raw Materials
|
| | | | | | | | | | 3.49M | 5.66M | 6.46M | 7.98M | 11.20M | 9.95M | 8.20M | 6.09M | 4.09M | 4.30M | 7.56M | 6.72M | 6.12M |
|
Work In Process
|
| | | | | | | | | | 0.12M | 0.40M | 0.18M | 0.57M | 0.37M | 0.49M | 2.30M | 1.97M | 1.78M | 0.58M | 0.78M | 1.74M | 4.72M |
|
Finished Goods
|
| | | | | | | | | | 0.70M | 1.46M | 1.91M | 1.93M | 2.35M | 2.70M | 2.74M | 5.82M | 8.14M | 9.64M | 8.27M | 7.87M | 11.58M |
|
Inventory
|
| | | | | | | | | | 4.31M | 7.51M | 8.55M | 10.47M | 13.91M | 13.13M | 13.25M | 13.88M | 14.02M | 14.53M | 16.61M | 16.32M | 22.42M |
|
Prepaid Assets
|
4.56M | 4.06M | 4.41M | 6.84M | 19.51M | 16.65M | 12.96M | 14.17M | 14.08M | 12.02M | 11.78M | 10.61M | 13.03M | 11.59M | 20.18M | 18.70M | 13.18M | 14.25M | 18.41M | 19.66M | 22.94M | 18.64M | 20.31M |
|
Current Assets
|
253.88M | 228.03M | 194.12M | 292.83M | 465.98M | 427.55M | 381.77M | 402.77M | 358.92M | 295.43M | 496.72M | 437.41M | 367.68M | 308.87M | 281.55M | 330.43M | 468.06M | 434.59M | 423.72M | 335.82M | 323.67M | 332.78M | 349.22M |
|
Property, Plant & Equipment (Net)
|
0.24M | 0.23M | 0.32M | 2.02M | 2.09M | 2.07M | 2.04M | 2.26M | 2.15M | 2.08M | 1.94M | 1.88M | 2.07M | 1.87M | 1.74M | 1.54M | 1.37M | 1.35M | 1.19M | 1.04M | 1.50M | 1.39M | 1.22M |
|
Intangibles
|
| | | | | | | | | | 7.38M | 7.19M | 7.00M | 6.81M | 6.62M | 6.44M | 6.25M | 6.06M | 9.79M | 9.48M | 16.50M | 15.94M | 15.38M |
|
Goodwill & Intangibles
|
| | | | | | | | | | 7.38M | 7.19M | 7.00M | 6.81M | 6.62M | 6.44M | 6.25M | 6.06M | 9.79M | 9.48M | 16.50M | 15.94M | 15.38M |
|
Other Non-Current Assets
|
0.05M | 0.08M | 0.08M | 1.54M | 1.54M | 1.54M | 1.54M | 1.54M | 1.23M | 1.23M | 1.23M | 1.23M | 0.93M | 0.93M | 0.93M | 0.93M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.60M | 0.60M |
|
Non-Current Assets
|
0.51M | 3.94M | 3.89M | 5.44M | 5.44M | 5.34M | 5.24M | 5.38M | 5.19M | 5.04M | 12.20M | 11.87M | 11.78M | 11.82M | 11.41M | 10.93M | 10.48M | 10.17M | 13.63M | 13.07M | 20.43M | 19.66M | 21.75M |
|
Assets
|
254.39M | 231.97M | 198.01M | 298.27M | 471.42M | 432.89M | 387.01M | 408.15M | 364.11M | 300.46M | 508.91M | 449.27M | 379.46M | 320.69M | 292.96M | 341.37M | 478.54M | 444.76M | 437.35M | 348.89M | 344.11M | 352.43M | 370.98M |
|
Accounts Payables
|
4.76M | 8.25M | 5.04M | 7.14M | 3.15M | 2.68M | 4.87M | 7.35M | 12.47M | 8.44M | 8.67M | 8.83M | 12.48M | 17.16M | 13.18M | 11.99M | 12.97M | 7.94M | 19.32M | 14.22M | 24.53M | 15.08M | 5.79M |
|
Payables
|
4.76M | 8.25M | 5.04M | 7.14M | 3.15M | 2.68M | 4.87M | 7.35M | 12.47M | 8.44M | 8.67M | 8.83M | 12.48M | 17.16M | 13.18M | 11.99M | 12.97M | 7.94M | 19.32M | 14.22M | 24.53M | 15.08M | 5.79M |
|
Accumulated Expenses
|
7.28M | 10.95M | 16.08M | 15.46M | 12.17M | 10.56M | 13.88M | 25.54M | 19.99M | 18.46M | 27.80M | 28.32M | 23.86M | 18.81M | 28.00M | 33.94M | 33.58M | 42.63M | 52.79M | 66.79M | 65.76M | 87.85M | 92.97M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | 99.51M | | | 1.00M | 1.00M |
|
Current Leases
|
0.18M | 0.08M | 0.03M | | | 0.11M | 0.31M | 0.43M | 0.51M | 0.58M | 0.64M | 0.66M | 0.68M | 0.69M | 0.71M | 0.73M | 0.76M | 0.78M | 0.80M | 0.82M | 0.84M | | |
|
Total Current Liabilities
|
12.22M | 19.28M | 21.15M | 22.60M | 15.31M | 13.35M | 19.06M | 33.33M | 32.96M | 27.48M | 37.10M | 37.81M | 37.02M | 36.66M | 41.89M | 46.67M | 47.31M | 51.35M | 172.43M | 81.01M | 91.13M | 103.94M | 99.77M |
|
Non-Current Debt
|
| | | | | | | 72.35M | 72.74M | 73.14M | 196.75M | 197.77M | 198.76M | 199.77M | 200.78M | 201.80M | 202.80M | 203.81M | 105.09M | 107.20M | 107.62M | 107.05M | 107.50M |
|
Operating Leases
|
0.26M | 3.69M | 3.71M | 4.96M | 5.05M | 5.14M | 5.23M | 4.77M | 5.12M | 5.03M | 4.92M | 4.12M | 4.61M | 4.45M | 4.29M | 3.38M | 3.18M | 2.98M | 2.77M | 2.56M | 2.34M | 2.11M | 5.28M |
|
Other Non-Current Liabilities
|
0.21M | 0.16M | 0.11M | 0.08M | 0.06M | 0.03M | 0.03M | 0.03M | 0.02M | 0.01M | | | | | | 0.85M | 0.31M | 0.19M | 0.42M | 0.57M | 0.36M | 0.36M | 0.36M |
|
Total Non-Current Liabilities
|
12.30M | 22.89M | 24.83M | 27.57M | 20.36M | 18.38M | 23.98M | 110.45M | 110.32M | 105.07M | | | | | | 251.85M | 253.29M | 258.14M | 280.29M | 190.78M | 201.09M | 213.10M | 212.54M |
|
Total Liabilities
|
12.51M | 23.05M | 24.94M | 27.65M | 20.42M | 18.40M | 24.01M | 110.47M | 110.34M | 105.08M | 238.14M | 239.69M | 239.73M | 240.18M | 246.24M | 252.70M | 253.60M | 258.33M | 280.71M | 191.35M | 201.45M | 213.46M | 212.90M |
|
Total Debt
|
| | | | | | | 72.35M | 72.74M | 73.14M | 196.75M | 197.77M | 198.76M | 199.77M | 200.78M | 201.80M | 202.80M | 203.81M | 204.61M | 107.20M | 107.62M | 108.05M | 108.50M |
|
Common Equity
|
241.88M | 208.92M | 173.07M | 270.62M | 450.99M | 414.49M | 363.00M | 297.68M | 253.77M | 195.38M | 270.77M | 209.58M | 139.73M | 80.51M | 46.72M | 88.67M | 224.94M | 186.43M | 156.64M | 157.54M | 142.66M | 138.97M | 158.07M |
|
Shareholder's Equity
|
241.88M | 208.92M | 173.07M | 270.62M | 450.99M | 414.49M | 363.00M | 297.68M | 253.77M | 195.38M | 270.77M | 209.58M | 139.73M | 80.51M | 46.72M | 88.67M | 224.94M | 186.43M | 156.64M | 157.54M | 142.66M | 138.97M | 158.07M |
|
Liabilities and Shareholders Equity
|
254.39M | 231.97M | 198.01M | 298.27M | 471.42M | 432.89M | 387.01M | 408.15M | 364.11M | 300.46M | 508.91M | 449.27M | 379.46M | 320.69M | 292.96M | 341.37M | 478.54M | 444.76M | 437.35M | 348.89M | 344.11M | 352.43M | 370.98M |
|
Retained Earnings
|
-94.30M | -129.70M | -167.90M | -202.00M | -238.00M | -280.00M | -337.00M | -408.31M | -472.63M | -540.04M | -647.75M | -719.80M | -799.90M | -870.90M | -915.62M | -981.90M | -1017.30M | -1069.62M | -1111.20M | -1121.94M | -1147.00M | -1162.90M | -1155.50M |
|
Treasury Shares
|
0.13M | 0.13M | 0.16M | 0.16M | 0.31M | 0.31M | 0.34M | 0.34M | 1.26M | 1.42M | 1.57M | 1.58M | 2.81M | 2.91M | 2.92M | 2.93M | 6.81M | 6.68M | 6.49M | 6.06M | 7.19M | 6.58M | 6.19M |