|
Cash & Equivalents
|
6.76M | 5.61M | 6.25M | 5.48M | 6.87M | 3.41M | 2.15M | 4.72M | 7.51M | 11.97M | 1.41M | 0.65M | 0.88M | 12.96M | 2.22M | 1.07M | 14.80M | 11.26M | 9.10M | 41.32M | 37.22M | 32.75M | 28.24M | 22.23M | 18.72M | 17.64M | 13.89M | 9.98M | 8.58M | 7.33M | 57.50M | 19.60M | 9.89M | 10.62M | 16.56M | 19.08M | 23.42M | 44.98M | 89.51M | 101.75M | 115.05M | 117.11M | 130.24M | 127.33M | 135.29M | 154.84M | 171.44M | 178.37M | 210.91M | 256.06M | 298.39M | 148.25M | 178.79M | 120.97M | 137.64M | 310.41M | 375.69M | 442.33M | 517.55M | 580.66M | 652.80M | 689.89M |
|
Short-term Investments
|
| | | | | 2.00M | 2.00M | | | | 7.50M | | 6.48M | 10.68M | 17.48M | 16.50M | 26.50M | 26.47M | 26.46M | 26.50M | 26.47M | 26.50M | 26.44M | 26.51M | 26.54M | 26.54M | 26.51M | 26.55M | 26.55M | 26.58M | 26.52M | 58.34M | 58.52M | 51.05M | 36.92M | 26.55M | 36.50M | 31.56M | 5.01M | | | 10.00M | 10.04M | 15.97M | 19.98M | 19.96M | 19.82M | 19.42M | 9.88M | | | | | | | | | | | | | |
|
Cash & Current Investments
|
6.76M | 5.61M | 6.25M | 5.48M | 6.87M | 5.41M | 4.16M | 4.72M | 7.51M | 11.97M | 8.91M | 0.65M | 7.36M | 23.64M | 19.70M | 17.57M | 41.30M | 37.73M | 35.56M | 67.82M | 63.69M | 59.25M | 54.68M | 48.74M | 45.25M | 44.18M | 40.41M | 36.53M | 35.13M | 33.91M | 84.01M | 77.94M | 68.41M | 61.66M | 53.48M | 45.63M | 59.92M | 76.54M | 94.52M | 101.75M | 115.05M | 127.11M | 140.28M | 143.30M | 155.28M | 174.79M | 191.27M | 197.80M | 220.79M | 256.06M | 298.39M | 148.25M | 178.79M | 120.97M | 137.64M | 310.41M | 375.69M | 442.33M | 517.55M | 580.66M | 652.80M | 689.89M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.25M | 10.38M | 10.10M | 10.54M | 6.92M | 6.76M | 5.87M | 5.99M | 5.60M | 6.29M | 6.62M | 6.62M | 10.55M | 9.59M | 9.34M | 10.44M | 33.40M | 42.80M | 48.05M | 53.51M | 60.49M | 57.17M | 58.27M | 65.48M | 71.27M | 65.86M | 106.41M |
|
Receivables - Other
|
| | | 0.13M | 0.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.25M | 10.38M | 10.10M | 10.54M | 6.92M | 6.76M | 5.87M | 5.99M | 5.60M | 6.29M | 6.62M | 6.62M | 10.55M | 9.59M | 9.34M | 10.44M | 33.40M | 42.80M | 48.05M | 53.51M | 60.49M | 57.17M | 58.27M | 65.48M | 71.27M | 65.86M | 106.41M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.91M | | 5.60M | 6.95M | 6.52M | 7.43M | 5.19M | 12.14M |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.57M | | 4.02M | 3.83M | 3.44M | 4.22M | 5.34M | 4.60M |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.16M | | 8.39M | 9.24M | 9.58M | 8.12M | 8.12M | 11.29M |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.10M | 0.27M | 0.60M | 1.96M | 2.21M | 1.83M | 4.75M | 4.65M | 4.39M | 7.10M | 6.95M | 7.87M | 7.83M | 7.85M | 7.13M | 6.80M | 10.33M | 10.75M | 9.04M | 15.64M | 19.95M | 18.01M | 20.02M | 19.54M | 19.78M | 18.65M | 28.03M |
|
Prepaid Assets
|
0.21M | 0.24M | 0.11M | 0.17M | 0.23M | 0.17M | 0.11M | 0.24M | | | 1.31M | | 1.11M | 0.99M | 1.61M | 0.88M | 0.84M | 4.32M | 4.55M | 4.43M | 0.86M | 1.39M | 1.50M | 1.02M | 0.65M | 0.31M | 1.05M | 0.93M | 0.62M | 0.51M | 1.17M | 0.99M | 0.68M | 0.82M | 1.65M | 1.88M | 1.49M | 3.34M | 4.35M | 6.06M | 7.52M | 5.61M | 8.33M | 8.24M | 7.64M | 4.43M | 4.35M | 5.02M | 4.33M | 3.78M | 5.17M | 6.93M | 8.63M | 13.96M | 12.54M | 13.74M | 23.55M | 18.38M | 21.04M | 14.02M | 21.43M | 28.12M |
|
Current Assets
|
6.96M | 5.85M | 6.36M | 5.78M | 7.10M | 5.57M | 4.27M | 4.97M | | | 16.73M | | 12.48M | 28.64M | 25.32M | 22.17M | 45.86M | 45.76M | 43.83M | 75.97M | 68.26M | 64.36M | 59.90M | 53.48M | 48.67M | 45.06M | 41.45M | 37.46M | 35.75M | 34.42M | 85.19M | 78.94M | 69.09M | 62.48M | 55.19M | 54.86M | 72.06M | 90.58M | 111.36M | 116.94M | 131.16M | 143.34M | 159.24M | 161.53M | 176.31M | 192.79M | 210.11M | 221.19M | 242.56M | 276.31M | 320.81M | 198.91M | 240.97M | 192.02M | 219.33M | 404.60M | 474.43M | 539.00M | 623.61M | 685.72M | 758.74M | 852.45M |
|
Buildings
|
0.08M | 0.08M | 0.08M | 0.08M | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.06M | 0.06M | 0.05M | 0.05M | 0.04M | 0.03M | 0.02M | 0.01M | | | 0.05M | | 0.05M | 0.05M | 0.04M | 0.05M | 0.07M | 0.07M | 0.07M | 0.07M | 0.06M | 0.20M | 0.19M | 0.18M | 0.26M | 0.25M | 0.24M | 0.23M | 0.22M | 0.21M | 0.19M | 0.18M | 0.19M | 0.20M | 0.25M | 0.14M | 0.15M | 0.14M | 0.21M | 0.20M | 0.17M | 0.15M | 0.13M | 0.94M | 0.91M | 0.95M | 0.96M | 0.93M | 0.92M | 0.88M | 0.85M | 1.28M | 1.20M | 1.19M | 1.20M | 1.31M | 1.23M | 1.38M | 1.35M | 1.24M | 1.15M | 1.08M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.01M | 5.02M | 5.01M | 4.99M | 5.01M | 5.01M | | | | | | | | | | | | | | | | 12.90M | 16.49M | 15.35M | 13.08M | 14.84M | 21.56M | 24.21M | 21.26M | 19.17M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.05M | 32.47M | 184.08M | 175.59M | 167.11M | 227.71M | 184.71M | 227.71M | 227.71M | 227.71M | 227.71M | 227.71M | 227.71M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.05M | 32.47M | 184.08M | 175.59M | 167.11M | 227.71M | 184.71M | 227.71M | 227.71M | 227.71M | 227.71M | 227.71M | 227.71M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | 15.59M | | | | 19.39M | | | | 24.89M | | | | 34.31M | | | | | | | | | | | | | | | | | | | 31.35M | 32.97M | 31.42M | 28.70M | 26.40M | 23.70M | 21.89M | 20.93M | 20.03M | 18.74M | 20.24M | 23.49M | 37.43M | 36.54M | 38.28M | 39.89M | 48.47M | 45.98M | 48.22M | 50.70M | 48.26M |
|
Other Non-Current Assets
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | |
|
Non-Current Assets
|
-6.96M | -5.85M | -6.36M | 0.06M | -7.10M | 0.04M | 0.03M | 0.02M | | | 0.06M | | 0.06M | 0.06M | 0.05M | 0.06M | 0.07M | 0.08M | 0.08M | 0.08M | 0.07M | 0.21M | 0.20M | 0.19M | 0.27M | 0.26M | 0.25M | 0.24M | 0.23M | 0.21M | 0.20M | 0.19M | 5.20M | 5.23M | 5.26M | 6.21M | 6.18M | 6.11M | 1.01M | 0.94M | 0.25M | 31.52M | 33.11M | 35.68M | 32.83M | 30.45M | 27.68M | 25.78M | 24.75M | 56.80M | 54.82M | 208.32M | 202.93M | 221.19M | 250.78M | 242.07M | 231.93M | 233.01M | 227.80M | 223.15M | 213.18M | 199.15M |
|
Assets
|
| | | 5.83M | | 5.61M | 4.30M | 4.99M | | | 16.79M | | 12.55M | 28.69M | 25.37M | 22.23M | 45.93M | 45.84M | 43.91M | 76.05M | 68.34M | 64.56M | 60.10M | 53.67M | 48.94M | 45.31M | 41.71M | 37.70M | 35.98M | 34.63M | 85.39M | 79.13M | 74.29M | 67.71M | 60.45M | 61.08M | 78.23M | 96.69M | 112.38M | 117.88M | 131.41M | 174.86M | 192.35M | 197.22M | 209.13M | 223.25M | 237.79M | 246.97M | 267.31M | 333.11M | 375.63M | 407.23M | 443.90M | 413.21M | 470.11M | 646.68M | 706.36M | 772.01M | 851.41M | 908.87M | 971.91M | 1,051.60M |
|
Accounts Payables
|
0.09M | 0.25M | 0.24M | 0.11M | 0.43M | 0.48M | 0.17M | 0.35M | | | 1.37M | | 0.45M | 1.47M | 0.85M | 0.93M | 1.24M | 0.52M | 1.81M | 4.80M | 1.32M | 1.57M | 1.79M | 1.25M | 0.71M | 1.06M | 0.93M | 0.92M | 0.69M | 1.08M | 1.95M | 0.81M | 0.92M | 1.34M | 2.34M | 2.94M | 3.33M | 4.15M | 4.12M | 1.35M | 5.80M | 2.01M | 4.26M | 2.56M | 2.92M | 2.75M | 2.77M | 5.14M | 2.31M | 2.53M | 3.98M | 3.39M | 4.42M | 4.60M | 14.79M | 10.26M | 7.12M | 11.56M | 16.59M | 11.20M | 5.53M | 9.10M |
|
Payables
|
0.09M | 0.25M | 0.24M | 0.11M | 0.43M | 0.48M | 0.17M | 0.35M | | | 1.37M | | 0.45M | 1.47M | 0.85M | 0.93M | 1.24M | 0.52M | 1.81M | 4.80M | 1.32M | 1.57M | 1.79M | 1.25M | 0.71M | 1.06M | 0.93M | 0.92M | 0.69M | 1.08M | 1.95M | 0.81M | 0.92M | 1.34M | 2.34M | 2.94M | 3.33M | 4.15M | 4.12M | 1.35M | 5.80M | 2.01M | 4.26M | 2.56M | 2.92M | 2.75M | 2.77M | 5.14M | 2.31M | 2.53M | 3.98M | 3.39M | 4.42M | 4.60M | 14.79M | 10.26M | 7.12M | 11.56M | 16.59M | 11.20M | 5.53M | 9.10M |
|
Accumulated Expenses
|
| | | 0.19M | | 0.18M | 0.25M | 0.53M | | | 0.28M | | 1.19M | 1.54M | 1.29M | 1.50M | 1.13M | 5.41M | 4.04M | 0.24M | 0.57M | 0.84M | 1.65M | 1.41M | 1.60M | 0.94M | 1.16M | 0.99M | 1.15M | 1.66M | 2.32M | 1.93M | 2.16M | 2.13M | 7.17M | 6.09M | 10.82M | 13.84M | 19.98M | 16.29M | 14.41M | 16.23M | 18.50M | 11.88M | 13.21M | 17.86M | 24.30M | 17.80M | 20.17M | 42.15M | 53.61M | 53.32M | 48.08M | 53.21M | 61.27M | 69.31M | 85.20M | 93.83M | 104.08M | 100.45M | 107.48M | 119.64M |
|
Other Accumulated Expenses
|
0.03M | | | | 0.03M | | | | | | 0.01M | | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.01M | 3.50M | 0.04M | 0.08M | 0.02M | 0.02M | | | | | 0.01M | 0.00M | 0.01M | 0.02M | 0.02M | 0.00M | 0.04M | 0.07M | | | | | | | | | | | | | | | | | | | | 0.47M | | 0.37M | 0.45M | 0.42M | 2.23M | 0.75M | 0.84M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73M | | 0.01M | | 0.89M | 11.09M | 0.44M | 0.71M |
|
Current Deferred Revenue
|
| | | | | | | | | | 765.00 | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.02M | 0.02M | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.02M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.33M | 0.45M | 0.40M | 0.30M | 0.86M | 0.66M | 0.42M | 0.88M | | | 1.65M | | 1.64M | 3.01M | 2.14M | 2.44M | 2.36M | 5.94M | 5.86M | 5.85M | 2.55M | 2.39M | 3.44M | 2.66M | 2.31M | 2.00M | 2.09M | 1.91M | 1.84M | 2.74M | 4.27M | 2.73M | 3.08M | 3.47M | 9.51M | 9.03M | 14.15M | 17.98M | 24.10M | 17.64M | 20.21M | 18.23M | 22.76M | 14.44M | 16.14M | 20.61M | 27.06M | 22.94M | 22.49M | 44.68M | 57.59M | 56.71M | 52.50M | 57.81M | 76.06M | 79.57M | 92.32M | 105.39M | 120.68M | 111.65M | 113.01M | 128.74M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | 0.02M | | 0.02M | 0.02M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.16M | 1.09M | 1.02M | 0.65M | 0.88M | 0.20M | 0.11M | | 4.25M | 4.25M | 4.25M | 4.20M | 4.13M | 4.05M | 3.97M | 3.89M | 3.81M | 3.73M | 3.64M | 3.19M | 3.47M | 2.99M | 2.89M | 2.79M | 2.68M | 2.57M | 2.46M |
|
Other Non-Current Liabilities
|
0.05M | 0.05M | 0.02M | 0.01M | 0.01M | | | 1.37M | | | 0.50M | | 1.04M | 3.54M | 1.82M | 2.14M | 2.36M | 3.27M | 2.79M | 3.56M | 2.98M | 1.40M | 1.01M | 0.28M | 0.19M | 0.23M | 0.18M | 0.52M | 0.17M | 0.16M | 0.16M | 0.15M | 0.14M | 0.16M | 0.15M | | 0.80M | | | | | | | | | | | | | 14.75M | 14.06M | 13.39M | 12.72M | 3.58M | 2.98M | 2.61M | 2.40M | 2.79M | 0.32M | 0.26M | 0.31M | 0.16M |
|
Total Non-Current Liabilities
|
0.33M | 0.45M | 0.40M | 0.30M | 0.86M | | | 0.90M | | | 1.67M | | 1.66M | 3.03M | 2.16M | 2.45M | 2.38M | 5.95M | 5.87M | 5.86M | 2.57M | 2.52M | 3.62M | 2.85M | 2.43M | 2.18M | 2.22M | 2.08M | 1.84M | 2.74M | 4.27M | 2.73M | 3.08M | 3.47M | 9.51M | | 14.15M | | | | | | | | | | | | | 48.32M | 61.15M | 60.18M | 55.88M | 61.09M | 79.25M | 82.66M | 95.31M | 108.28M | 123.46M | 114.33M | 115.58M | 131.20M |
|
Total Liabilities
|
0.38M | 0.50M | 0.41M | 0.31M | 0.87M | 0.66M | 0.42M | 2.27M | | | 2.17M | | 2.70M | 6.58M | 3.98M | 4.59M | 4.74M | 9.22M | 8.67M | 9.43M | 5.54M | 3.91M | 4.63M | 3.13M | 2.62M | 2.41M | 2.40M | 2.60M | 2.01M | 2.90M | 4.42M | 2.88M | 3.23M | 3.63M | 9.67M | 9.90M | 14.95M | 18.71M | 24.75M | 18.20M | 20.21M | 18.23M | 22.76M | 18.57M | 20.19M | 24.59M | 30.96M | 26.75M | 26.22M | 63.07M | 75.21M | 73.57M | 68.60M | 64.66M | 82.23M | 85.26M | 97.70M | 111.07M | 123.78M | 114.59M | 115.89M | 131.36M |
|
Common Equity
|
| | | 5.52M | | 4.95M | 3.88M | 2.72M | | | 14.62M | | 9.84M | 22.12M | 21.39M | 17.64M | 41.19M | 36.62M | 35.24M | 66.62M | 62.79M | 60.65M | 55.48M | 50.54M | 46.33M | 42.90M | 39.31M | 35.10M | 33.97M | 31.73M | 80.96M | 76.25M | 71.06M | 64.08M | 50.78M | 51.18M | 63.28M | 77.98M | 87.63M | 99.68M | 111.20M | 156.63M | 169.60M | 178.65M | 188.94M | 198.66M | 206.83M | 220.22M | 241.09M | 270.04M | 300.42M | 333.66M | 375.29M | 348.55M | 387.88M | 561.41M | 608.65M | 660.94M | 727.63M | 794.28M | 856.03M | 920.25M |
|
Shareholder's Equity
|
6.66M | 5.41M | 6.00M | 5.52M | 6.28M | 4.95M | 3.88M | 2.72M | | | 14.62M | | 9.84M | 22.12M | 21.39M | 17.64M | 41.19M | 36.62M | 35.24M | 66.62M | 62.79M | 60.65M | 55.48M | 50.54M | 46.33M | 42.90M | 39.31M | 35.10M | 33.97M | 31.73M | 80.96M | 76.25M | 71.06M | 64.08M | 50.78M | 51.18M | 63.28M | 77.98M | 87.63M | 99.68M | 111.20M | 156.63M | 169.60M | 178.65M | 188.94M | 198.66M | 206.83M | 220.22M | 241.09M | 270.04M | 300.42M | 333.66M | 375.29M | 348.55M | 387.88M | 561.41M | 608.65M | 660.94M | 727.63M | 794.28M | 856.03M | 920.25M |
|
Liabilities and Shareholders Equity
|
| | | 5.83M | | 5.61M | 4.30M | 4.99M | | | 16.79M | | 12.55M | 28.69M | 25.37M | 22.23M | 45.93M | 45.84M | 43.91M | 76.05M | 68.34M | 64.56M | 60.10M | 53.67M | 48.94M | 45.31M | 41.71M | 37.70M | 35.98M | 34.63M | 85.39M | 79.13M | 74.29M | 67.71M | 60.45M | 61.08M | 78.23M | 96.69M | 112.38M | 117.88M | 131.41M | 174.86M | 192.35M | 197.22M | 209.13M | 223.25M | 237.79M | 246.97M | 267.31M | 333.11M | 375.63M | 407.23M | 443.90M | 413.21M | 470.11M | 646.68M | 706.36M | 772.01M | 851.41M | 908.87M | 971.91M | 1,051.60M |
|
Retained Earnings
|
-28.75M | -30.08M | -30.98M | -31.71M | -33.23M | -34.62M | -35.75M | -39.19M | | | -42.18M | | -47.07M | -52.98M | -54.33M | -58.14M | -61.34M | -66.35M | -69.84M | -75.25M | -79.81M | -84.26M | -90.08M | -95.46M | -100.03M | -103.98M | -108.15M | -113.12M | -117.00M | -121.17M | -126.56M | -132.26M | -138.23M | -146.06M | -160.56M | -161.21M | -150.25M | -136.62M | -128.69M | -118.26M | -108.48M | -65.14M | -53.70M | -46.34M | -37.82M | -32.54M | -26.31M | -15.62M | 1.64M | 24.39M | 49.86M | 79.43M | 117.19M | 86.43M | 121.27M | 144.55M | 185.34M | 229.22M | 285.16M | 341.90M | 394.01M | 446.79M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | 0.08M | | | | 0.05M | | | | 0.03M | | | | | | | | | | | | 0.35M | | | | 0.24M | 0.07M | 0.73M | 0.95M | -2.21M | -0.40M | -0.60M | -1.00M | 1.00M | | | | 0.85M | | | | 0.71M | | | |