|
Assets
|
| 93.79M | 186.98M | 189.89M | 216.73M | 224.86M | 235.88M | 274.05M | 290.81M | 393.08M | 369.11M | 389.81M | 432.81M |
|
Cash & Equivalents
|
23.87M | 20.79M | 91.91M | 98.12M | 28.98M | 46.57M | 40.62M | 45.74M | 83.28M | 78.92M | 67.97M | 97.24M | 95.13M |
|
Short-term Investments
|
| | | | 85.37M | 84.57M | 87.75M | 84.18M | 74.85M | 106.12M | 83.02M | 62.06M | 100.43M |
|
Cash & Current Investments
|
23.87M | 20.79M | 91.91M | 98.12M | 114.35M | 131.13M | 128.38M | 129.92M | 158.13M | 185.04M | 150.99M | 159.30M | 195.56M |
|
Receivables - Net
|
| 37.70M | 54.00M | 54.75M | 61.29M | 48.27M | 53.97M | 53.57M | 51.05M | 61.80M | 72.93M | 74.31M | 76.69M |
|
Receivables - Other
|
| 0.10M | 0.40M | | | | | | | | | | |
|
Receivables
|
| 37.80M | 54.40M | 54.75M | 61.29M | 48.27M | 53.97M | 53.57M | 51.05M | 61.80M | 72.93M | 74.31M | 76.69M |
|
Raw Materials
|
| 10.62M | 9.92M | | | 6.64M | 7.98M | 9.49M | 8.39M | 10.77M | 12.77M | 15.47M | 12.88M |
|
Finished Goods
|
| 6.54M | 10.78M | | | 10.93M | 9.95M | 12.89M | 12.34M | 11.69M | 6.92M | 8.05M | 9.12M |
|
Inventory
|
| 17.17M | 20.70M | 18.66M | 15.85M | 17.58M | 17.93M | 22.38M | 20.73M | 22.46M | 19.69M | 23.52M | 22.00M |
|
Prepaid Assets
|
| 3.06M | 4.73M | 5.06M | 5.22M | 6.83M | 14.66M | 15.07M | 12.39M | 14.72M | 13.38M | 14.70M | 13.04M |
|
Current Assets
|
| 78.72M | 171.34M | 176.59M | 196.70M | 203.80M | 214.94M | 220.94M | 242.30M | 284.02M | 256.99M | 271.82M | 307.29M |
|
Property, Plant & Equipment (Net)
|
| 9.80M | 10.78M | 8.90M | 8.22M | 9.91M | 7.26M | 7.66M | 7.89M | 10.69M | 19.74M | 29.88M | 39.14M |
|
Goodwill
|
| | 0.07M | 0.07M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M |
|
Intangibles
|
| 1.06M | | 0.80M | 6.63M | 5.19M | 3.75M | 2.31M | 0.86M | | | | |
|
Goodwill & Intangibles
|
| 1.06M | 0.07M | 0.87M | 7.94M | 6.50M | 5.05M | 3.61M | 2.17M | 1.31M | 1.31M | 1.31M | 1.31M |
|
Long-Term Deferred Tax
|
| | | | | | | | 0.94M | 65.77M | 63.18M | 62.73M | 62.36M |
|
Other Non-Current Assets
|
| 5.27M | 4.86M | 3.53M | 3.87M | 4.65M | 8.62M | 41.85M | 37.51M | 31.29M | 27.88M | 24.08M | 22.71M |
|
Non-Current Assets
|
| 15.07M | 15.64M | 13.30M | 20.03M | 21.06M | 20.94M | 53.11M | 48.51M | 109.07M | 112.11M | 117.98M | 125.53M |
|
Accounts Payables
|
| 9.23M | 8.99M | 10.51M | 9.85M | 9.03M | 8.20M | 7.59M | 4.85M | 6.85M | 6.72M | 7.02M | 12.54M |
|
Payables
|
| 9.23M | 8.99M | 10.51M | 9.85M | 9.03M | 8.20M | 7.59M | 4.85M | 6.85M | 6.72M | 7.02M | 12.54M |
|
Accumulated Expenses
|
| 15.51M | 22.43M | 27.76M | 31.52M | 21.84M | 25.29M | 27.76M | 36.93M | 36.10M | 37.18M | 21.39M | 32.70M |
|
Other Accumulated Expenses
|
| 10.41M | 0.14M | | | | | | | | | | |
|
Current Taxes
|
| 2.16M | | | | | | | | | | | |
|
Current Deferred Revenue
|
| 41.23M | 57.22M | 72.01M | 91.62M | 94.64M | 97.97M | 101.16M | 108.70M | 121.63M | 126.99M | 141.33M | 148.26M |
|
Total Current Liabilities
|
| 63.60M | 70.69M | 87.04M | 101.42M | 92.73M | 97.37M | 97.58M | 107.78M | 116.08M | 118.25M | 111.07M | 123.57M |
|
Non-Current Debt
|
| 20.00M | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| 12.78M | 17.96M | 23.23M | 31.57M | 32.78M | 34.09M | 38.93M | 42.70M | 48.50M | 52.65M | 58.68M | 69.92M |
|
Minority Interest
|
| 81.43M | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| 6.12M | 1.77M | 1.41M | 0.99M | 0.97M | 0.53M | 28.75M | 24.36M | 19.61M | 17.19M | 12.19M | 7.49M |
|
Total Non-Current Liabilities
|
| 96.38M | 88.65M | 110.27M | 132.99M | 125.50M | 131.46M | 136.51M | 150.48M | 164.58M | 170.90M | 169.75M | 193.50M |
|
Total Liabilities
|
111.89M | 102.50M | 90.42M | 111.69M | 133.98M | 126.47M | 131.99M | 165.27M | 174.84M | 184.20M | 188.09M | 181.93M | 200.99M |
|
Total Debt
|
| 20.00M | | | | | | | | | | | |
|
Common Equity
|
-111.89M | -134.88M | 96.56M | 78.20M | 82.75M | 98.39M | 103.88M | 108.79M | 115.97M | 208.89M | 181.01M | 207.88M | 231.83M |
|
Shareholder's Equity
|
-111.89M | -134.88M | 96.56M | 78.20M | 82.75M | 98.39M | 103.88M | 108.79M | 115.97M | 208.89M | 181.01M | 207.88M | 231.83M |
|
Liabilities and Shareholders Equity
|
| 93.79M | 186.98M | 189.89M | 216.73M | 224.86M | 235.88M | 274.05M | 290.81M | 393.08M | 369.11M | 389.81M | 432.81M |
|
Treasury Shares
|
0.06M | 0.03M | 2.39M | 3.45M | 5.96M | 5.57M | 5.97M | 0.68M | 4.90M | 1.72M | 6.10M | 14.64M | 16.83M |
|
Retained Earnings
|
| -147.06M | -181.78M | -223.68M | -246.07M | -257.02M | -272.25M | -290.06M | -272.25M | -177.36M | -130.45M | -90.48M | -40.34M |