|
Cash & Equivalents
|
162.46M | 135.34M | 116.47M | 166.51M | 117.61M | 164.87M | 133.71M | 161.19M | 196.54M | 165.09M | 168.47M | 220.97M | 318.79M | 253.97M | 252.08M | 268.21M | 266.93M |
|
Short-term Investments
|
| 22.69M | 22.89M | 30.00M | 26.41M | 20.20M | 25.86M | 36.47M | 49.99M | 50.83M | 51.55M | 12.53M | 3.36M | 12.93M | 21.00M | 22.21M | 23.80M |
|
Cash & Current Investments
|
162.46M | 158.03M | 139.36M | 196.51M | 144.02M | 185.06M | 159.56M | 197.65M | 246.53M | 215.92M | 220.02M | 233.50M | 322.15M | 266.90M | 273.07M | 290.42M | 290.73M |
|
Receivables - Net
|
| 6.91M | 14.36M | 4.58M | 3.47M | 4.32M | 8.57M | 9.65M | 8.21M | 8.59M | 7.09M | 3.14M | 2.82M | 12.09M | 12.65M | 8.70M | 6.76M |
|
Receivables - Other
|
| | | | | | | | | | | | | | 1.43M | 1.46M | 1.49M |
|
Receivables
|
| 6.91M | 14.36M | 4.58M | 3.47M | 4.32M | 8.57M | 9.65M | 8.21M | 8.59M | 7.09M | 3.14M | 2.82M | 12.09M | 14.07M | 10.15M | 8.24M |
|
Inventory
|
| 88.19M | 88.59M | 104.21M | 103.85M | 124.14M | 129.92M | 149.57M | 125.69M | 118.01M | 125.19M | 121.26M | 101.06M | 102.09M | 125.13M | 126.29M | 120.79M |
|
Current Deferred Tax Assets
|
| | 7.67M | 8.10M | 8.52M | | | | | | | | | | | | |
|
Prepaid Assets
|
| 11.68M | 14.72M | 14.82M | 25.53M | 28.61M | 26.54M | 6.03M | 6.02M | 18.07M | 18.14M | 20.93M | 11.19M | 10.13M | 12.48M | 18.85M | 20.93M |
|
Current Assets
|
| 264.81M | 257.04M | 320.13M | 276.87M | 342.14M | 324.59M | 362.90M | 386.46M | 360.58M | 370.43M | 378.83M | 437.22M | 391.21M | 423.34M | 444.26M | 439.21M |
|
Property, Plant & Equipment (Net)
|
| 146.58M | 169.23M | 169.03M | 163.10M | 158.57M | 172.66M | 172.78M | 169.00M | 149.55M | 130.68M | 113.85M | 100.42M | 100.50M | 112.40M | 128.84M | 145.75M |
|
Long-Term Investments
|
| 72.77M | 66.16M | 39.98M | 35.73M | 43.44M | 43.70M | 33.83M | 18.09M | 21.45M | 18.75M | 15.86M | 18.32M | 19.35M | 20.62M | 24.99M | 28.12M |
|
Long-Term Deferred Tax
|
| | 7.65M | 13.48M | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 4.74M | 2.41M | 2.39M | 2.26M | 2.15M | 2.04M | 3.27M | 6.30M | 6.53M | 7.44M | 9.26M | 10.50M | 10.91M | 9.80M | 10.91M | 10.30M |
|
Non-Current Assets
|
| 224.09M | 237.81M | 211.41M | 201.10M | 204.16M | 218.40M | 209.88M | 193.39M | 177.53M | 156.87M | 489.06M | 408.59M | 389.68M | 414.24M | 445.55M | 473.96M |
|
Assets
|
| 488.90M | 494.84M | 531.54M | 477.97M | 546.29M | 542.99M | 572.77M | 579.85M | 538.12M | 527.30M | 867.89M | 845.81M | 780.88M | 837.58M | 889.81M | 913.17M |
|
Accounts Payables
|
| 24.36M | 33.49M | 27.42M | 34.12M | 37.15M | 35.71M | 33.86M | 25.08M | 29.39M | 29.01M | 26.49M | 43.40M | 59.95M | 44.84M | 45.96M | 45.98M |
|
Payables
|
| 24.36M | 33.49M | 27.42M | 34.12M | 37.15M | 35.71M | 33.86M | 25.08M | 29.39M | 29.01M | 26.49M | 43.40M | 59.95M | 44.84M | 45.96M | 45.98M |
|
Accumulated Expenses
|
| 41.46M | 36.02M | 42.85M | 42.18M | 36.93M | 36.92M | 33.13M | 26.91M | 22.31M | 21.45M | 22.93M | 35.87M | 62.05M | 55.49M | 49.83M | 46.72M |
|
Other Accumulated Expenses
|
| 8.87M | 9.65M | 11.12M | 10.12M | 9.98M | 9.98M | 6.64M | 14.70M | 15.65M | 17.98M | 17.84M | 20.30M | 20.26M | 19.75M | 19.07M | 19.27M |
|
Current Leases
|
| | | | | | | | | | | 87.31M | 81.76M | 88.27M | 89.19M | 85.27M | 78.94M |
|
Current Taxes
|
| 3.83M | | 8.15M | 20.31M | 16.19M | 15.66M | 11.14M | 10.74M | 12.36M | 5.14M | 2.75M | 10.75M | 1.53M | | 4.67M | 6.02M |
|
Current Deferred Revenue
|
| 13.51M | 17.21M | 20.29M | 22.22M | 23.13M | 23.99M | 22.86M | 21.20M | 18.20M | 16.63M | 15.32M | 14.28M | 16.47M | 16.78M | 16.67M | 17.01M |
|
Total Current Liabilities
|
| 92.03M | 96.37M | 109.83M | 128.96M | 123.38M | 122.27M | 107.63M | 98.62M | 97.91M | 90.22M | 172.64M | 206.36M | 248.54M | 226.04M | 221.46M | 213.93M |
|
Non-Current Deffered Revenue
|
| 5.96M | 7.73M | 8.58M | 10.60M | 12.80M | 14.26M | 12.85M | 13.09M | 15.15M | 13.98M | 15.86M | 18.32M | 19.35M | 20.62M | 24.99M | 28.12M |
|
Non-Current Deferred Tax Liability
|
| | 7.65M | 13.48M | 11.82M | 10.62M | 10.62M | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | 290.24M | 224.51M | 200.07M | 214.60M | 230.14M | 247.32M |
|
Other Non-Current Liabilities
|
| 36.66M | 37.43M | 36.50M | 36.95M | 37.56M | 40.57M | 39.66M | 37.60M | 33.81M | 29.23M | | | | | | |
|
Total Non-Current Liabilities
|
| 97.99M | 111.75M | 131.89M | 151.38M | 146.80M | 147.15M | 120.47M | 111.71M | 113.06M | 104.20M | | | | | | |
|
Total Liabilities
|
-337.22M | 134.64M | 149.18M | 168.39M | 188.32M | 184.36M | 187.72M | 160.13M | 149.31M | 146.87M | 133.43M | 478.74M | 449.19M | 467.96M | 461.26M | 476.59M | 489.37M |
|
Common Equity
|
337.22M | 354.26M | 345.67M | 363.15M | 289.65M | 361.93M | 355.28M | 412.64M | 430.54M | 391.25M | 393.88M | 389.15M | 396.63M | 312.92M | 376.31M | 413.22M | 423.80M |
|
Shareholder's Equity
|
337.22M | 354.26M | 345.67M | 363.15M | 289.65M | 361.93M | 355.28M | 412.64M | 430.54M | 391.25M | 393.88M | 389.15M | 396.63M | 312.92M | 376.31M | 413.22M | 423.80M |
|
Liabilities and Shareholders Equity
|
| 488.90M | 494.84M | 531.54M | 477.97M | 546.29M | 542.99M | 572.77M | 579.85M | 538.12M | 527.30M | 867.89M | 845.81M | 780.88M | 837.58M | 889.81M | 913.17M |
|
Retained Earnings
|
| 275.75M | 256.15M | 263.04M | 172.71M | 238.15M | 224.11M | 277.63M | 290.74M | 246.57M | 244.82M | 236.40M | 238.08M | 145.10M | 196.85M | 220.03M | 217.48M |
|
Treasury Shares
|
| | 0.44M | 0.39M | 0.42M | 0.46M | 0.34M | 0.36M | 0.45M | 0.47M | 0.50M | 0.51M | 0.54M | 0.59M | 0.66M | 0.65M | 0.65M |