|
Cash & Equivalents
|
19.19M | 14.45M | 10.72M | 23.87M | 18.55M | 35.38M | 28.98M | 24.58M | 59.20M | 52.23M | 45.91M | 40.74M | 41.79M | 47.87M | 51.54M | 37.98M | 33.62M | 31.06M | 31.06M | 33.12M | 31.16M | 33.89M | 41.62M | 49.65M | 58.14M | 44.95M | 31.27M | 84.48M | 58.52M | 30.56M | 76.19M | 52.38M | 95.43M | 94.69M | 77.62M | 61.86M | 35.35M | 50.24M | 66.33M | 299.94M | 172.38M | 111.80M | 135.55M | 149.75M | 128.59M | 137.29M | 127.67M | 89.82M | 102.75M | 125.14M |
|
Short-term Investments
|
2.14M | 3.59M | 3.59M | 118.32M | 118.32M | 118.32M | 118.32M | | 118.32M | | | | | | | 14.80M | 32.54M | 44.10M | 57.68M | 92.24M | 128.78M | 161.30M | 165.13M | 137.25M | 143.40M | 186.70M | 244.69M | 222.84M | 346.83M | 398.23M | 364.51M | 320.58M | 274.55M | 266.64M | 145.92M | 283.67M | 334.74M | 346.02M | 365.34M | 165.12M | 190.88M | 243.43M | 232.67M | 261.01M | 344.57M | 243.05M | 255.67M | 232.94M | 239.48M | 296.55M |
|
Cash & Current Investments
|
21.34M | 18.04M | 14.31M | 142.19M | 136.87M | 153.71M | 147.30M | 24.58M | 177.52M | 52.23M | 45.91M | 40.74M | 41.79M | 47.87M | 51.54M | 52.77M | 66.17M | 75.16M | 88.74M | 125.36M | 159.94M | 195.19M | 206.76M | 186.91M | 201.54M | 231.65M | 275.96M | 307.31M | 405.36M | 428.79M | 440.70M | 372.96M | 369.98M | 361.33M | 223.53M | 345.53M | 370.09M | 396.26M | 431.67M | 465.06M | 363.26M | 355.23M | 368.22M | 410.76M | 473.16M | 380.34M | 383.33M | 322.76M | 342.23M | 421.68M |
|
Receivables - Net
|
| | | | | | | | | | | 6.75M | 9.30M | 8.24M | 9.86M | 9.21M | 9.50M | 11.87M | 15.30M | 17.26M | 28.70M | 19.36M | 17.59M | 19.22M | 19.77M | 22.41M | 19.93M | 26.68M | 22.73M | 21.96M | 26.20M | 22.20M | 27.62M | 26.51M | 27.62M | 27.18M | 28.16M | 29.41M | 31.06M | 32.56M | 32.55M | 34.63M | 41.12M | 61.52M | 53.84M | 59.72M | 53.98M | 61.82M | 64.57M | 69.63M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.40M | 1.20M | 1.60M | 1.30M | 1.70M | 1.40M | 1.40M | 1.40M | 1.00M | 1.70M | 0.90M | 14.00M | 14.00M | 14.00M | 14.00M | 14.00M | 2.00M | 2.30M | 2.90M | 4.10M | 18.20M | 4.10M | 3.90M |
|
Receivables
|
| | | | | | | | | | | 6.75M | 9.30M | 8.24M | 9.86M | 9.21M | 9.50M | 11.87M | 15.30M | 17.26M | 28.70M | 19.36M | 17.59M | 19.22M | 19.77M | 22.41M | 20.93M | 28.08M | 23.93M | 23.56M | 27.50M | 23.90M | 29.02M | 27.91M | 29.02M | 28.18M | 29.86M | 30.31M | 45.06M | 46.56M | 46.55M | 48.63M | 55.12M | 63.52M | 56.14M | 62.62M | 58.08M | 80.02M | 68.67M | 73.53M |
|
Raw Materials
|
| | | | | | | | | | | 2.16M | 1.20M | 2.87M | 1.85M | 3.84M | 2.96M | 1.12M | 4.29M | 3.46M | 4.40M | 1.30M | 4.20M | 2.06M | 7.39M | | 1.39M | | | 1.52M | 1.69M | | | | | | | | | | | | | 0.70M | | | | | | |
|
Work In Process
|
| | | | | | | | | | | 0.01M | 0.01M | 0.00M | 1.41M | 1.50M | 1.29M | 1.93M | 0.06M | 0.01M | 0.13M | 3.96M | 5.62M | 6.94M | 5.27M | 13.03M | 10.09M | 10.02M | 9.41M | 9.28M | 12.92M | 14.89M | 14.38M | 13.73M | 11.45M | 12.64M | 11.37M | 11.17M | 7.83M | 8.51M | 6.68M | 8.74M | 8.23M | 7.13M | 8.45M | 7.76M | 7.79M | 7.04M | 11.80M | 14.20M |
|
Finished Goods
|
| | | | | | | | | | | 2.02M | 2.88M | 2.44M | 1.90M | 1.37M | 2.04M | 2.45M | 4.03M | 4.31M | 5.91M | 7.46M | 6.42M | 6.37M | 5.20M | 3.97M | 5.93M | 6.12M | 6.71M | 6.09M | 6.56M | 5.44M | 5.02M | 4.93M | 6.50M | 5.54M | 6.04M | 5.90M | 9.20M | 8.05M | 9.00M | 7.52M | 7.74M | 7.20M | 8.35M | 8.05M | 8.21M | 8.50M | 6.72M | 8.60M |
|
Inventory
|
| | | | | | | | | | | 1.91M | 2.13M | 2.33M | 2.33M | 2.89M | 3.09M | 3.83M | 4.58M | 4.88M | 4.95M | 5.36M | 4.73M | 5.00M | 5.14M | 5.46M | 5.42M | 5.08M | 4.93M | 4.82M | 4.91M | 4.95M | 4.67M | 4.99M | 4.99M | 5.08M | 5.44M | 6.05M | 6.10M | 6.41M | 6.92M | 7.51M | 7.73M | 7.19M | 8.35M | 8.05M | 12.41M | 14.37M | 12.28M | 12.35M |
|
Prepaid Assets
|
0.94M | 0.30M | 0.58M | 0.72M | -0.03M | -0.62M | 0.61M | 0.42M | -0.60M | 0.46M | 0.43M | 1.11M | 1.55M | 1.35M | 1.96M | 1.80M | 2.53M | 3.09M | 2.67M | 3.32M | 3.58M | 4.28M | 7.74M | 5.74M | 6.20M | 7.80M | 6.04M | 5.69M | 5.32M | 7.93M | 6.70M | 9.52M | 9.00M | 9.07M | 10.31M | 10.44M | 15.36M | 20.68M | 16.42M | 15.87M | 15.86M | 20.16M | 27.56M | 23.90M | 25.50M | 18.88M | 21.88M | 39.55M | 24.04M | 37.47M |
|
Current Assets
|
| 15.42M | 11.40M | 24.42M | 19.13M | 36.01M | 29.59M | 25.00M | 59.80M | 52.69M | 46.34M | 50.51M | 54.78M | 59.78M | 65.69M | 66.67M | 81.28M | 93.94M | 124.19M | 150.82M | 197.18M | 224.19M | 236.82M | 216.86M | 232.66M | 267.31M | 307.36M | 344.78M | 438.33M | 463.49M | 478.50M | 409.62M | 411.27M | 401.90M | 266.46M | 388.22M | 419.05M | 452.40M | 499.25M | 533.89M | 432.59M | 431.53M | 458.64M | 503.37M | 560.85M | 466.98M | 471.60M | 438.50M | 443.11M | 541.13M |
|
Property, Plant & Equipment (Net)
|
| 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.09M | 0.08M | 0.14M | 0.20M | 0.30M | 0.50M | 0.55M | 0.52M | 0.58M | 0.55M | 0.54M | 0.66M | 0.93M | 1.18M | 1.23M | 1.05M | 0.88M | 0.62M | 1.31M | 1.68M | 1.48M | 1.41M | 1.23M | 1.00M | 0.73M | 0.86M | 0.80M | 0.63M | 0.46M | 0.41M | 0.30M | 0.20M | 0.13M | 1.47M | 2.93M | 2.69M | 2.54M | 2.35M | 2.09M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | 4.49M | 1.49M | 1.51M | 15.28M | 15.01M | | 1.48M | | 28.84M | 24.16M | 35.25M | 39.35M | 41.69M | 4.20M | 15.43M | 36.20M | 81.83M | 101.66M | 133.84M | 112.28M | 22.57M | 11.89M | 4.89M | 4.95M | | | 59.62M | 57.18M | 40.28M | 19.32M | 167.31M | 219.83M | 248.04M | 172.78M | 102.56M |
|
Long-Term Deferred Tax
|
| | | 60.70M | | | | | | | | | | | | | | | 76.70M | 73.58M | 71.10M | 66.13M | 62.66M | 61.68M | 56.70M | 50.80M | 45.68M | 40.56M | 35.47M | 33.82M | 31.60M | 37.02M | 33.74M | 29.64M | 27.45M | 37.71M | 48.49M | 57.34M | 61.47M | 68.00M | 78.21M | 87.10M | 90.61M | 97.87M | 111.85M | 126.80M | 130.91M | 144.44M | 162.23M | 153.00M |
|
Other Non-Current Assets
|
-0.00M | 0.00M | -0.03M | 0.08M | 0.00M | -0.09M | -0.10M | 0.10M | 0.08M | 0.03M | 0.04M | 0.03M | 0.03M | 0.02M | 0.02M | 0.05M | 0.05M | 12.99M | 0.05M | 0.07M | 0.05M | 0.05M | 0.05M | 0.07M | 0.15M | 0.15M | 3.45M | 3.44M | 4.54M | 5.01M | 5.00M | 5.03M | 4.14M | 4.11M | 3.08M | 2.98M | 1.83M | 5.08M | 5.06M | 4.76M | 4.41M | 6.54M | 6.54M | 6.39M | 6.94M | 6.97M | 6.61M | 6.61M | 8.30M | 8.05M |
|
Non-Current Assets
|
| 0.19M | 0.22M | 0.09M | 0.09M | 0.09M | 0.10M | 0.11M | 0.03M | 0.04M | 0.04M | 2.40M | 2.06M | 3.15M | 3.06M | 8.66M | 5.25M | 16.73M | 96.35M | 92.15M | 77.21M | 75.56M | 74.87M | 103.35M | 96.02M | 99.71M | 104.95M | 100.72M | 59.49M | 70.63M | 93.23M | 142.77M | 157.21M | 183.50M | 157.29M | 79.90M | 77.32M | 80.85M | 84.18M | 83.95M | 92.04M | 162.50M | 162.88M | 152.57M | 153.71M | 317.28M | 368.95M | 407.95M | 358.61M | 282.48M |
|
Assets
|
21.17M | 15.61M | 11.62M | 24.51M | 19.22M | 36.10M | 29.69M | 25.10M | 59.84M | 52.72M | 46.38M | 52.91M | 56.84M | 62.93M | 68.75M | 75.34M | 86.54M | 110.67M | 220.54M | 242.98M | 274.38M | 299.75M | 311.69M | 320.21M | 328.68M | 367.02M | 412.31M | 445.49M | 497.82M | 534.12M | 571.73M | 552.40M | 568.48M | 585.40M | 423.76M | 468.12M | 496.36M | 533.25M | 583.43M | 617.85M | 524.62M | 594.02M | 621.52M | 655.93M | 714.55M | 784.26M | 840.55M | 846.46M | 801.72M | 823.61M |
|
Accounts Payables
|
| | | | | | | 0.82M | | 2.29M | 1.07M | 2.08M | 2.08M | 4.31M | 2.29M | 4.25M | 2.08M | 6.23M | 8.58M | 7.85M | 6.37M | 13.92M | 8.27M | 9.33M | 7.03M | 5.94M | 7.54M | 4.98M | 6.30M | 6.51M | 10.55M | 6.97M | 9.22M | 6.56M | 6.91M | 9.27M | 8.25M | 8.18M | 11.98M | 11.22M | 7.98M | 16.71M | 17.40M | 12.56M | 19.48M | 18.58M | 15.38M | 27.95M | 23.52M | 34.45M |
|
Payables
|
| | | | | | | 0.82M | | 2.29M | 1.07M | 2.08M | 2.08M | 4.31M | 2.29M | 4.25M | 2.08M | 6.23M | 8.58M | 7.85M | 6.37M | 13.92M | 8.27M | 9.33M | 7.03M | 5.94M | 7.54M | 4.98M | 6.30M | 6.51M | 10.55M | 6.97M | 9.22M | 6.56M | 6.91M | 9.27M | 8.25M | 8.18M | 11.98M | 11.22M | 7.98M | 16.71M | 17.40M | 12.56M | 19.48M | 18.58M | 15.38M | 27.95M | 23.52M | 34.45M |
|
Accumulated Expenses
|
| 0.23M | 0.29M | | 0.20M | 0.34M | 0.25M | 1.81M | 0.41M | 0.80M | 0.76M | 4.53M | 5.83M | 6.87M | 8.95M | 9.94M | 12.23M | 16.25M | 18.74M | 16.41M | 19.11M | 20.89M | 23.79M | 18.83M | 16.44M | 21.57M | 23.27M | 19.59M | 22.63M | 18.97M | 21.19M | 18.00M | 21.51M | 24.31M | 27.66M | 32.66M | 24.74M | 29.41M | 30.80M | 39.09M | 52.18M | 69.63M | 51.63M | 59.74M | 59.25M | 79.46M | 90.70M | 88.88M | 91.07M | 108.45M |
|
Other Accumulated Expenses
|
0.03M | 0.04M | 0.02M | 0.04M | 0.05M | 0.07M | 0.07M | 0.42M | 180.00M | 0.55M | 0.66M | 0.13M | 0.15M | 0.33M | 0.32M | 0.47M | 0.48M | 0.41M | 0.50M | 0.62M | 0.57M | 0.26M | | | | | | | | | | | | | 12.44M | | 13.80M | | 14.57M | | 18.61M | 21.30M | 21.33M | | 21.97M | 27.74M | 33.87M | | 29.05M | 28.32M |
|
Short term Debt
|
| | | | | | | | | | | 16.32M | 18.56M | 18.73M | 14.66M | 10.11M | 4.57M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | 1.52M | 1.15M | 0.77M | 1.56M | 1.57M | 2.02M | 2.03M | 2.05M | 2.07M | 1.56M | 1.05M | 0.53M | 2.26M | 2.26M | 1.71M | 1.14M | 0.57M | 0.30M | 0.23M | 0.15M | 0.08M | 0.04M | 0.43M | 0.83M | 0.98M | 1.02M | 1.05M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | 0.07M | 0.73M | 0.69M | 1.58M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 2.14M | 2.36M | 2.42M | 2.14M | 2.86M | 2.99M | 3.86M | 3.20M | 3.86M | 2.71M | 24.02M | 27.43M | 31.68M | 27.37M | 25.76M | 20.39M | 24.37M | 29.57M | 27.75M | 30.87M | 40.21M | 35.57M | 34.22M | 30.38M | 32.40M | 38.84M | 34.08M | 42.24M | 43.05M | 47.49M | 40.60M | 45.40M | 44.76M | 47.54M | 57.24M | 49.06M | 53.07M | 72.49M | 78.86M | 93.06M | 121.87M | 104.50M | 97.20M | 100.75M | 126.22M | 140.77M | 143.07M | 144.66M | 172.26M |
|
Capital Leases
|
-0.00M | -0.00M | -0.01M | 0.01M | -0.00M | -0.06M | -0.06M | | -0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | 8.72M | 3.74M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | 1.52M | 1.15M | 0.77M | 1.90M | 3.11M | 3.50M | 3.03M | 0.50M | | | | | 2.82M | 2.26M | 1.71M | 1.14M | 0.57M | 0.30M | 0.23M | | 0.08M | 5.67M | 6.79M | 6.11M | 6.83M | 6.61M | 6.36M |
|
Other Non-Current Liabilities
|
-0.18M | -0.08M | -0.06M | 0.43M | -0.01M | 0.56M | 0.47M | | -1.59M | | | | | | | | | | | | | | 0.24M | 0.24M | 0.24M | 0.25M | 0.39M | 0.39M | 0.40M | 0.40M | 0.40M | 0.99M | 0.40M | 0.41M | 0.41M | 2.52M | 4.98M | 6.82M | 9.10M | 9.40M | 9.95M | 10.47M | 10.31M | 10.87M | 11.94M | 12.85M | 14.08M | 14.25M | 15.68M | 14.13M |
|
Total Non-Current Liabilities
|
0.18M | 0.08M | 0.06M | 1.99M | 0.01M | -0.56M | -0.47M | | 1.59M | | | | | | | | | | | | | | 35.57M | 34.22M | 30.38M | 32.40M | 40.74M | 35.62M | 43.73M | 44.05M | 47.99M | 40.60M | 45.40M | 44.76M | 47.54M | 57.80M | 49.06M | 53.07M | 72.49M | 78.86M | 93.06M | 121.87M | 104.50M | 97.20M | 106.38M | 132.57M | 146.88M | 148.92M | 150.25M | 177.57M |
|
Total Liabilities
|
| | | 2.42M | | | | | | | | | | | | | | | 29.57M | | | | 35.81M | 34.46M | 30.63M | 32.65M | 41.13M | 36.01M | 44.12M | 44.45M | 48.39M | 41.60M | 45.80M | 45.17M | 47.95M | 60.31M | 54.04M | 59.89M | 81.59M | 88.26M | 103.01M | 132.34M | 114.81M | 108.07M | 118.31M | 145.42M | 160.96M | 163.17M | 165.93M | 191.71M |
|
Total Debt
|
| | | | | | | | | | | 25.04M | 22.30M | 18.73M | 14.66M | 10.11M | 4.57M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| 13.47M | 9.26M | 22.09M | 17.07M | 33.24M | 26.70M | 21.24M | 56.64M | 48.86M | 43.67M | 20.17M | 25.66M | 31.25M | 41.38M | 49.58M | 66.14M | 86.30M | 190.97M | 215.23M | 243.51M | 259.55M | 275.88M | 285.75M | 298.05M | 334.38M | 371.18M | 409.49M | 453.70M | 489.68M | 523.34M | 510.80M | 522.67M | 540.23M | 375.81M | 407.81M | 442.33M | 473.36M | 501.84M | 529.58M | 421.61M | 461.68M | 506.70M | 547.86M | 596.24M | 638.84M | 679.59M | 683.28M | 635.79M | 631.90M |
|
Shareholder's Equity
|
| | | 22.09M | | | | 21.24M | | 48.86M | 43.67M | 20.17M | 25.66M | 31.25M | 41.38M | 49.58M | 66.14M | 86.30M | 190.97M | 215.23M | 243.51M | 259.55M | 275.88M | 285.75M | 298.05M | 334.38M | 371.18M | 409.49M | 453.70M | 489.68M | 523.34M | 510.80M | 522.67M | 540.23M | 375.81M | 407.81M | 442.33M | 473.36M | 501.84M | 529.58M | 421.61M | 461.68M | 506.70M | 547.86M | 596.24M | 638.84M | 679.59M | 683.28M | 635.79M | 631.90M |
|
Liabilities and Shareholders Equity
|
21.17M | 15.61M | 11.62M | 24.51M | 19.22M | 36.10M | 29.69M | 25.10M | 59.84M | 52.72M | 46.38M | 52.91M | 56.84M | 62.93M | 68.75M | 75.34M | 86.54M | 110.67M | 220.54M | 242.98M | 274.38M | 299.75M | 311.69M | 320.21M | 328.68M | 367.02M | 412.31M | 445.49M | 497.82M | 534.12M | 571.73M | 552.40M | 568.48M | 585.40M | 423.76M | 468.12M | 496.36M | 533.25M | 583.43M | 617.85M | 524.62M | 594.02M | 621.52M | 655.93M | 714.55M | 784.26M | 840.55M | 846.46M | 801.72M | 823.61M |
|
Treasury Shares
|
| | | | | | | | | | | | | | 0.00M | | | | | | | 0.67M | 1.81M | 1.17M | 1.61M | 4.60M | 2.80M | 0.02M | | | 0.50M | 1.28M | 1.36M | 1.22M | 10.00M | 0.20M | 0.20M | 0.20M | 23.12M | 23.40M | 6.61M | 0.70M | 30.94M | 0.02M | 0.12M | 0.34M | 32.60M | 0.50M | 1.48M | 36.00M |
|
Retained Earnings
|
| -140.40M | -145.07M | -150.24M | -156.31M | -162.01M | -169.11M | -176.20M | -183.31M | -192.19M | -198.62M | -330.43M | -329.45M | -326.87M | -322.27M | -317.88M | -305.23M | -291.48M | -193.15M | -175.69M | -157.49M | -139.74M | -117.74M | -99.46M | -79.28M | -52.94M | -23.55M | 6.51M | 34.84M | 56.46M | 82.46M | 105.92M | 132.44M | 162.91M | 194.97M | 217.76M | 245.18M | 279.79M | 296.39M | 312.26M | 339.79M | 371.17M | 402.53M | 430.29M | 465.78M | 512.99M | 543.74M | 564.28M | 599.43M | 619.10M |
|
Preferred Shares
|
| 0.05M | 0.05M | 0.53M | 0.06M | 0.07M | 0.07M | 0.53M | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |