|
Cash & Equivalents
|
363.23M | 303.64M | 290.47M | 318.26M | 291.68M | 256.03M | 185.85M | 201.11M | 171.48M | 141.95M | 131.28M | 115.54M | 101.03M | 87.27M | 86.63M | 79.31M | 73.28M | 70.96M | 71.22M | 68.55M | 63.20M | 65.60M |
|
Short-term Investments
|
0.04M | 0.04M | 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
|
363.26M | 303.68M | 345.97M | 322.49M | 296.38M | 260.39M | 195.85M | 202.54M | 172.15M | 142.55M | 134.15M | 116.95M | 101.12M | 87.34M | 86.65M | 79.31M | 73.35M | 71.00M | 71.54M | 68.86M | 63.52M | 66.02M |
|
Receivables - Net
|
11.77M | 13.82M | 17.23M | 11.62M | 12.10M | 14.41M | 20.61M | 16.34M | -2.15M | 14.39M | 22.16M | 18.28M | 19.77M | 19.35M | 17.87M | 18.75M | 21.14M | 23.73M | 20.83M | 21.97M | 26.52M | 25.82M |
|
Receivables - Other
|
| | 0.03M | | | | 6.65M | 6.93M | 6.66M | 6.55M | 6.05M | 7.12M | 8.11M | 7.99M | 3.20M | 3.19M | 2.75M | 2.53M | 1.90M | 2.37M | 2.06M | 1.83M |
|
Receivables
|
11.77M | 13.82M | 17.26M | 11.62M | 12.10M | 14.41M | 27.27M | 23.27M | 4.50M | 20.94M | 28.22M | 25.40M | 27.88M | 27.34M | 21.07M | 21.94M | 23.90M | 26.25M | 22.72M | 24.34M | 28.58M | 27.66M |
|
Work In Process
|
2.56M | 2.98M | 3.45M | 3.76M | 4.39M | 5.78M | 42.39M | | -1.99M | | 11.24M | | | | 11.48M | | | | 10.37M | | | |
|
Inventory
|
9.54M | 10.28M | 10.43M | 14.92M | 17.72M | 17.97M | | 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
|
8.30M | 8.98M | 8.79M | 9.48M | 11.79M | 9.45M | 40.96M | 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
|
395.39M | 389.89M | 386.77M | 367.87M | 343.29M | 309.34M | 556.21M | 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)
|
12.84M | 14.24M | 17.09M | 22.20M | 30.72M | 46.00M | 42.62M | 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
|
0.25M | 0.23M | 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
|
0.03M | 0.51M | 0.53M | 0.52M | 0.76M | 0.66M | 0.63M | 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
|
0.03M | 0.51M | 0.53M | 0.52M | 0.76M | 0.66M | 0.63M | 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
|
2.34M | 2.38M | 3.53M | 3.48M | 4.54M | 6.94M | 8.35M | 3.58M | 3.61M | 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
|
20.98M | 22.87M | 21.36M | 41.55M | 50.03M | 67.22M | 103.23M | 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
|
416.36M | 412.76M | 408.13M | 409.42M | 393.33M | 376.55M | 659.44M | 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
|
3.79M | 4.46M | 5.44M | 7.61M | 7.43M | 7.62M | 27.10M | 15.44M | 8.43M | 9.99M | 7.39M | 3.44M | 3.39M | 3.30M | 2.54M | 3.41M | 3.56M | 3.59M | 4.62M | 4.95M | 4.49M | 4.82M |
|
Notes Payables
|
2.21M | 2.37M | 1.13M | 0.16M | 0.16M | 0.16M | 0.97M | 0.15M | 0.35M | 0.06M | 0.26M | 0.17M | 0.17M | 0.16M | 0.17M | 0.17M | 0.17M | 0.08M | 0.08M | 0.08M | 0.08M | 0.03M |
|
Payables
|
6.00M | 6.83M | 6.57M | 7.77M | 7.59M | 7.79M | 28.07M | 15.60M | 8.79M | 10.04M | 7.65M | 3.61M | 3.55M | 3.47M | 2.71M | 3.58M | 3.73M | 3.67M | 4.70M | 5.03M | 4.57M | 4.84M |
|
Accumulated Expenses
|
14.52M | 16.28M | 12.82M | 9.23M | 12.36M | 14.12M | 89.98M | 16.42M | -4.40M | 11.60M | 25.20M | 21.36M | 21.59M | 15.29M | 14.78M | 12.61M | 11.88M | 13.41M | 12.26M | 10.50M | 10.49M | 10.82M |
|
Other Accumulated Expenses
|
| | | | | | | | | 0.36M | | | | | | | | | | | | |
|
Short term Debt
|
1.99M | 5.48M | 5.32M | 4.99M | 4.67M | | 0.37M | | | | | | | | | | | | | | 0.03M | |
|
Current Leases
|
0.73M | 0.78M | 0.74M | 4.43M | 5.08M | 5.49M | 25.69M | 5.57M | 5.67M | 5.43M | 5.40M | 4.71M | 3.23M | 1.92M | 1.22M | 1.53M | 3.71M | 3.97M | 3.37M | 3.10M | 2.69M | 2.33M |
|
Current Taxes
|
| | | | | | 897.63M | | 208.59M | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
8.16M | 9.88M | 11.40M | 13.90M | 15.72M | 19.05M | 133.49M | 25.11M | 24.35M | 23.65M | 21.41M | 22.47M | 20.32M | 19.78M | 18.39M | 17.66M | 16.42M | 15.78M | 16.15M | 16.15M | 14.35M | 14.95M |
|
Total Current Liabilities
|
31.73M | 39.60M | 37.02M | 41.99M | 46.89M | 47.70M | 1,177.23M | 63.06M | 53.66M | 51.09M | 59.66M | 52.15M | 48.68M | 40.46M | 37.09M | 35.37M | 35.73M | 36.83M | 36.48M | 34.79M | 32.13M | 33.03M |
|
Capital Leases
|
0.31M | 0.12M | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
4.55M | | | | | | | | | | | | | | | | | | | | 0.25M | 0.25M |
|
Non-Current Deffered Revenue
|
0.04M | 0.04M | 0.04M | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | 29.67M | 6.28M | 2.67M | 3.21M | 7.36M | 1.33M | 0.98M | 0.70M | 1.74M | 1.10M | 11.14M | 10.41M | 7.17M | 2.73M | 2.50M | 2.05M |
|
Other Non-Current Liabilities
|
| | 0.04M | 0.04M | 0.04M | 0.04M | 8.56M | 2.15M | 4.83M | 6.48M | 0.60M | 0.66M | 0.42M | 0.47M | 0.64M | 0.65M | 0.68M | 0.73M | 1.43M | 1.47M | 1.52M | 1.56M |
|
Total Non-Current Liabilities
|
4.90M | 0.15M | 0.07M | 11.24M | 9.81M | 8.96M | 38.23M | 8.43M | 10.39M | 9.69M | 2.56M | 1.99M | 1.40M | 1.18M | 1.16M | 1.75M | 11.82M | 11.14M | 5.23M | 4.20M | 4.27M | 3.86M |
|
Total Liabilities
|
36.63M | 39.76M | 37.09M | 53.23M | 56.70M | 56.66M | 1,215.47M | 71.49M | 64.05M | 60.78M | 62.22M | 54.14M | 50.08M | 41.63M | 38.25M | 37.13M | 47.55M | 47.97M | 41.71M | 38.99M | 36.39M | 36.89M |
|
Total Debt
|
6.54M | 5.48M | 5.32M | 4.99M | 4.67M | | 0.37M | | | | | | | | | | | | | | 0.28M | 0.25M |
|
Common Equity
|
| | 371.04M | 356.19M | 336.62M | 319.89M | 289.57M | 261.00M | 213.83M | 182.60M | 167.94M | 152.25M | 133.44M | 118.28M | 108.23M | 99.28M | 93.28M | 92.36M | 79.57M | 78.80M | 78.76M | 77.20M |
|
Shareholder's Equity
|
379.73M | 373.00M | 371.04M | | | | 289.57M | | 213.83M | | 167.94M | | | | 108.23M | | | | 79.57M | | | |
|
Liabilities and Shareholders Equity
|
416.36M | 412.76M | 408.13M | 409.42M | 393.33M | 376.55M | 659.44M | 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
|
| | | | -0.66M | | | -0.51M | 0.02M | -8.04M | 8.54M | -8.58M | -9.00M | -9.03M | 9.28M | -9.13M | -9.07M | -9.39M | 8.67M | -8.61M | -8.51M | -8.03M |
|
Retained Earnings
|
-160.59M | -185.83M | -217.34M | -244.73M | -279.88M | -306.91M | -349.73M | -392.80M | -410.90M | -419.44M | -463.95M | -492.92M | -484.94M | -505.95M | -542.77M | -550.56M | -561.87M | -586.95M | -575.43M | -580.67M | -589.57M | -595.62M |