|
Cash & Equivalents
|
363.23M | 2.06M | 290.47M | 318.26M | 327.24M | 292.28M | 224.60M | 199.67M | 214.85M | 162.09M | 131.28M | 134.73M | 110.76M | 87.21M | 86.63M | 85.21M | 78.80M | 87.67M | 71.22M | 68.23M | 63.20M | 65.18M |
|
Short-term Investments
|
| | 55.50M | 4.23M | 4.70M | 4.36M | 10.01M | 1.43M | 0.67M | 0.59M | 2.87M | 1.41M | 0.10M | 0.06M | 0.02M | 0.01M | 0.07M | 0.04M | 0.32M | 0.31M | 0.32M | 0.42M |
|
Cash & Current Investments
|
363.23M | 2.06M | 345.97M | 322.49M | 331.94M | 296.63M | 234.61M | 201.11M | 215.52M | 162.69M | 134.15M | 136.13M | 110.86M | 87.27M | 86.65M | 85.21M | 78.87M | 87.71M | 71.54M | 68.55M | 63.52M | 65.60M |
|
Receivables - Net
|
| | 17.23M | 11.62M | 12.10M | 14.41M | 20.61M | 16.34M | 15.07M | 14.39M | 22.16M | 18.28M | 19.77M | 19.35M | 23.28M | 18.75M | 21.14M | 23.73M | 27.11M | 21.97M | 26.52M | 25.82M |
|
Receivables - Other
|
| | 3.45M | 3.76M | 4.39M | 5.78M | 6.65M | | 6.66M | | 6.05M | | | | 3.20M | | | | 1.90M | | | |
|
Receivables
|
| | 20.68M | 15.38M | 16.49M | 20.20M | 27.27M | 16.34M | 21.73M | 14.39M | 28.22M | 18.28M | 19.77M | 19.35M | 26.48M | 18.75M | 21.14M | 23.73M | 29.01M | 21.97M | 26.52M | 25.82M |
|
Work In Process
|
| | | | | | 8.92M | 6.93M | 6.66M | 6.55M | 11.24M | 7.12M | 8.11M | 7.99M | 11.48M | 3.19M | 2.75M | 2.53M | 10.37M | 2.37M | 2.06M | 1.83M |
|
Inventory
|
| | 10.43M | 14.92M | 17.72M | 17.97M | 19.34M | 20.54M | 19.36M | 21.15M | 18.89M | 16.58M | 14.02M | 11.86M | 9.72M | 8.74M | 9.06M | 9.47M | 8.58M | 9.02M | 8.07M | 7.65M |
|
Prepaid Assets
|
| | 8.79M | 9.48M | 11.79M | 9.45M | 9.46M | 10.94M | 5.21M | 5.79M | 7.46M | 6.87M | 7.31M | 6.07M | 7.08M | 6.46M | 3.92M | 4.36M | 3.56M | 3.04M | 3.25M | 2.95M |
|
Current Assets
|
| | 386.77M | 367.87M | 343.29M | 309.34M | 285.75M | 265.87M | 218.44M | 190.43M | 182.50M | 165.80M | 150.32M | 132.54M | 124.52M | 116.45M | 110.95M | 111.84M | 106.40M | 104.94M | 103.41M | 103.85M |
|
Property, Plant & Equipment (Net)
|
| | 17.09M | 22.20M | 30.72M | 46.00M | 51.07M | 50.82M | 44.98M | 40.56M | 36.51M | 32.08M | 26.34M | 22.16M | 18.58M | 15.86M | 13.86M | 12.85M | 6.46M | 5.67M | 5.44M | 4.74M |
|
Long-Term Investments
|
| | 0.22M | 0.23M | 0.20M | 0.15M | 0.14M | 0.12M | 0.11M | 0.09M | 0.10M | 0.09M | 0.07M | 0.05M | 0.05M | 0.03M | 0.03M | 0.04M | | | | |
|
Intangibles
|
| | 0.53M | 0.52M | 0.76M | 0.66M | 0.81M | 0.67M | 0.50M | 0.39M | 0.29M | 0.25M | 0.17M | 0.17M | 0.14M | 0.10M | 0.10M | 0.07M | 0.06M | 0.05M | 0.05M | 0.04M |
|
Goodwill & Intangibles
|
| | 0.53M | 0.52M | 0.76M | 0.66M | 0.81M | 0.67M | 0.50M | 0.39M | 0.29M | 0.25M | 0.17M | 0.17M | 0.14M | 0.10M | 0.10M | 0.07M | 0.06M | 0.05M | 0.05M | 0.04M |
|
Other Non-Current Assets
|
| | 3.53M | 3.48M | 4.54M | 6.94M | 7.08M | 3.58M | 3.17M | 3.00M | 3.03M | 1.69M | 1.63M | 1.48M | 0.72M | 0.50M | 1.37M | 1.39M | 1.09M | 1.08M | 0.93M | 0.91M |
|
Non-Current Assets
|
| | 21.36M | 41.55M | 50.03M | 67.22M | 71.81M | 66.63M | 59.45M | 52.95M | 47.66M | 40.58M | 33.20M | 27.37M | 21.96M | 19.95M | 29.87M | 28.49M | 14.89M | 12.84M | 11.74M | 10.23M |
|
Assets
|
| | 408.13M | 409.42M | 393.33M | 376.55M | 357.56M | 332.50M | 277.88M | 243.38M | 230.16M | 206.38M | 183.52M | 159.91M | 146.48M | 136.41M | 140.82M | 140.33M | 121.29M | 117.78M | 115.16M | 114.09M |
|
Accounts Payables
|
| | 5.44M | | | | 9.90M | | | | 7.39M | | | | 2.54M | | | | 4.62M | | | |
|
Notes Payables
|
2.21M | 2.37M | 1.13M | | | | 0.37M | | 0.16M | | | | | | | | | | | | | |
|
Payables
|
2.21M | 2.37M | 6.57M | | | | 10.27M | | 0.16M | | 7.39M | | | | 2.54M | | | | 4.62M | | | |
|
Accumulated Expenses
|
| | 12.82M | | | | 20.07M | | | | 25.20M | | | | 14.78M | | | | 12.26M | | | |
|
Short term Debt
|
1.99M | 5.48M | 5.32M | | | | 0.37M | | | | | | | | | | | | | | | |
|
Current Leases
|
| | 0.74M | | | | 5.49M | | 5.67M | | 5.40M | | | | 1.22M | | | | 3.37M | | | |
|
Current Deferred Revenue
|
8.16M | 9.88M | 11.40M | | | | 22.42M | | 24.35M | | 21.41M | | | | 18.39M | | | | 16.15M | | | |
|
Total Current Liabilities
|
31.73M | 39.60M | 37.02M | | | | 58.41M | | 53.66M | | 59.66M | | | | 37.09M | | | | 36.48M | | | |
|
Capital Leases
|
0.73M | 0.78M | 0.74M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
4.55M | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
0.04M | 0.04M | 0.04M | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
-0.01M | -9.53M | -9.91M | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | 13.23M | | | | 7.36M | | | | 1.74M | | | | 7.17M | | | |
|
Other Non-Current Liabilities
|
| | 0.04M | | | | 1.85M | | 4.83M | | 0.60M | | | | 0.64M | | | | 1.43M | | | |
|
Total Non-Current Liabilities
|
4.90M | 0.15M | 0.07M | | | | 9.59M | | 10.39M | | 2.56M | | | | 1.16M | | | | 5.23M | | | |
|
Total Liabilities
|
36.63M | 39.76M | 37.09M | | | | 67.99M | | 64.05M | | 62.22M | | | | 38.25M | | | | 41.71M | | | |
|
Total Debt
|
6.54M | 5.48M | 5.32M | | | | 0.37M | | | | | | | | | | | | | | | |
|
Common Equity
|
| | 371.04M | | | | 289.57M | | | | 167.94M | | | | 108.23M | | | | 79.57M | | | |
|
Shareholder's Equity
|
379.73M | 373.00M | 371.04M | | | | 289.57M | | 277.88M | | 167.94M | | | | 108.23M | | | | 79.57M | | | |
|
Liabilities and Shareholders Equity
|
| | 408.13M | 409.42M | 393.33M | 376.55M | 357.56M | 332.50M | 277.88M | 243.38M | 230.16M | 206.38M | 183.52M | 159.91M | 146.48M | 136.41M | 140.82M | 140.33M | 121.29M | 117.78M | 115.16M | 114.09M |
|
Treasury Shares
|
| | | | | | | | | | 8.54M | | | | 9.28M | | | | 8.67M | | | |
|
Retained Earnings
|
-160.59M | -185.83M | -217.34M | | | | -349.73M | | -410.90M | | -463.95M | | | | -542.77M | | | | -575.43M | | | |