|
Cash & Equivalents
|
126.55M | 99.36M | 94.86M | 65.37M | 288.58M | 239.72M | 207.29M | 180.73M | 167.14M | 143.31M | 139.91M | 132.48M | 130.03M | 102.08M | 87.22M | 78.63M | 66.73M | 39.06M | 33.14M | 23.70M |
|
Cash & Current Investments
|
126.55M | 99.36M | 94.86M | 65.37M | 288.58M | 239.72M | 207.29M | 180.73M | 167.14M | 143.31M | 139.91M | 132.48M | 130.03M | 102.08M | 87.22M | 78.63M | 66.73M | 39.06M | 33.14M | 23.70M |
|
Receivables - Net
|
2.42M | | | 10.19M | 10.98M | 5.00M | 5.10M | 9.12M | 9.21M | 5.90M | 4.57M | 5.32M | 8.19M | 5.70M | 10.54M | 5.67M | 6.17M | 5.08M | 7.81M | 4.86M |
|
Receivables - Other
|
2.00M | | | | 2.20M | 1.90M | 2.20M | 1.90M | 2.10M | 2.50M | 1.90M | 2.10M | 2.30M | 1.80M | 3.30M | 1.10M | 1.00M | 1.20M | 2.20M | 0.70M |
|
Receivables
|
4.42M | | | 10.19M | 13.18M | 6.90M | 7.30M | 11.02M | 11.31M | 8.40M | 6.47M | 7.42M | 10.49M | 7.50M | 13.84M | 6.77M | 7.17M | 6.29M | 10.01M | 5.56M |
|
Finished Goods
|
| | | | | | | | 125.06M | | | | 64.28M | 65.92M | 57.56M | 60.43M | 47.74M | 46.33M | 46.29M | 45.70M |
|
Inventory
|
59.22M | | | 99.33M | 106.88M | 118.47M | 122.30M | 126.47M | 116.80M | 109.49M | 92.85M | 79.93M | 57.76M | 60.62M | 53.67M | 57.46M | 44.12M | 42.87M | 42.24M | 43.13M |
|
Prepaid Assets
|
27.11M | | | 42.28M | 37.94M | 39.98M | 35.92M | 34.95M | 15.80M | 15.39M | 15.89M | 18.01M | 16.42M | 16.81M | 13.73M | 13.57M | 13.54M | 10.77M | 11.08M | 9.03M |
|
Current Assets
|
214.84M | | | 209.00M | 444.37M | 402.35M | 370.61M | 351.27M | 308.93M | 274.10M | 253.22M | 235.75M | 212.41M | 185.22M | 165.16M | 155.33M | 130.56M | 97.79M | 94.28M | 80.72M |
|
Property, Plant & Equipment (Net)
|
23.30M | | | 34.56M | 37.95M | 42.94M | 47.86M | 52.21M | 54.34M | 52.57M | 52.35M | 48.10M | 26.09M | 22.40M | 21.08M | 18.97M | 17.82M | 16.58M | 15.39M | 13.84M |
|
Other Non-Current Assets
|
5.90M | | | 6.11M | 6.11M | 6.09M | 10.06M | 10.09M | 7.86M | 7.88M | 6.91M | 6.62M | 7.13M | 6.46M | 5.04M | 4.74M | 2.41M | 2.12M | 4.92M | 4.43M |
|
Non-Current Assets
|
29.20M | | | 40.67M | 44.06M | 49.03M | 57.92M | 62.30M | 153.43M | 155.23M | 152.60M | 144.30M | 100.30M | 87.14M | 74.30M | 66.58M | 58.32M | 49.47M | 42.53M | 39.20M |
|
Assets
|
244.04M | | | 249.67M | 488.43M | 451.38M | 428.53M | 413.57M | 462.36M | 429.33M | 405.82M | 380.05M | 312.70M | 272.36M | 239.46M | 221.91M | 188.88M | 147.26M | 136.82M | 119.91M |
|
Accounts Payables
|
20.24M | | | 33.53M | 30.73M | 17.06M | 15.10M | 17.77M | 12.24M | 7.29M | 10.32M | 12.58M | 5.85M | 13.14M | 9.97M | 18.36M | 10.77M | 5.56M | 12.09M | 11.74M |
|
Payables
|
20.24M | | | 33.53M | 30.73M | 17.06M | 15.10M | 17.77M | 12.24M | 7.29M | 10.32M | 12.58M | 5.85M | 13.14M | 9.97M | 18.36M | 10.77M | 5.56M | 12.09M | 11.74M |
|
Accumulated Expenses
|
31.49M | | | 37.03M | 46.24M | 37.95M | 40.16M | 42.35M | 23.45M | 20.39M | 17.33M | 20.15M | 22.99M | 15.30M | 15.28M | 13.31M | 18.82M | 13.63M | 13.60M | 11.48M |
|
Current Leases
|
| | | | | | | | 10.26M | 11.85M | 13.76M | 14.58M | 15.22M | 14.00M | 10.80M | 10.60M | 10.88M | 9.66M | 9.66M | 9.36M |
|
Current Deferred Revenue
|
2.92M | | | 2.48M | 4.19M | 3.59M | 3.21M | 3.40M | 4.06M | 3.67M | 3.74M | 3.93M | 4.55M | 4.26M | 4.25M | 3.61M | 3.90M | 1.59M | 1.60M | 1.51M |
|
Total Current Liabilities
|
54.65M | | | 73.04M | 81.16M | 58.60M | 58.47M | 63.52M | 50.01M | 43.21M | 45.16M | 51.24M | 48.61M | 46.71M | 40.29M | 45.88M | 44.37M | 30.44M | 36.95M | 34.09M |
|
Preferred Stock Liabilities
|
204.05M | | | 204.05M | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | 95.58M | 110.16M | 110.58M | 107.00M | 78.73M | 79.35M | 65.96M | 59.25M | 42.80M | 43.63M | 33.14M | 30.93M |
|
Other Non-Current Liabilities
|
5.84M | | | 13.09M | 10.27M | 12.46M | 15.74M | 17.68M | | | | 0.01M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | |
|
Total Non-Current Liabilities
|
10.85M | | | 21.94M | 10.27M | 12.46M | 15.74M | 17.68M | 95.58M | 98.31M | 96.82M | 92.43M | 78.77M | 65.39M | 55.20M | 48.69M | 42.83M | 34.00M | 28.51M | 33.89M |
|
Total Liabilities
|
65.50M | | | 94.98M | 91.42M | 71.06M | 74.21M | 81.19M | 145.59M | 141.52M | 141.97M | 143.67M | 127.38M | 112.10M | 95.49M | 94.57M | 87.19M | 64.44M | 65.46M | 67.98M |
|
Common Equity
|
-25.51M | -38.69M | -40.92M | -49.36M | 397.00M | 380.32M | 354.32M | 332.38M | 316.77M | 287.81M | 263.85M | 236.38M | 185.33M | 160.27M | 143.97M | 127.34M | 101.69M | 82.82M | 71.36M | 51.93M |
|
Shareholder's Equity
|
-25.51M | -38.69M | -40.92M | -49.36M | 397.00M | 380.32M | 354.32M | 332.38M | 316.77M | 287.81M | 263.85M | 236.38M | 185.33M | 160.27M | 143.97M | 127.34M | 101.69M | 82.82M | 71.36M | 51.93M |
|
Liabilities and Shareholders Equity
|
244.04M | | | 249.67M | 488.43M | 451.38M | 428.53M | 413.57M | 462.36M | 429.33M | 405.82M | 380.05M | 312.70M | 272.36M | 239.46M | 221.91M | 188.88M | 147.26M | 136.82M | 119.91M |
|
Retained Earnings
|
-92.02M | | | -126.95M | -137.39M | -159.26M | -188.63M | -213.88M | -238.74M | -273.91M | -302.84M | -334.42M | -391.20M | -418.53M | -437.66M | -458.84M | -484.52M | -506.39M | -521.89M | -542.22M |
|
Treasury Shares
|
| | | | 0.16M | 0.79M | 5.98M | 5.08M | 4.79M | 7.08M | 7.97M | 11.44M | 0.51M | 10.55M | 8.85M | 0.49M | 0.46M | 0.50M | 0.66M | 0.60M |