|
Cash & Equivalents
|
59.84M | 58.13M | 73.84M | 163.97M | 183.95M | 195.37M | 189.40M | 170.22M | 155.58M | 159.78M | 155.88M | 146.73M | 182.95M | 144.17M | 155.33M | 131.81M | 124.10M | 85.64M | 90.01M | 50.85M | 46.45M |
|
Short-term Investments
|
| | | | | | | | | | | 38.59M | 49.15M | 102.52M | 103.84M | 136.72M | 157.61M | 159.47M | 161.20M | 187.99M | 195.07M |
|
Cash & Current Investments
|
59.84M | 58.13M | 73.84M | 163.97M | 183.95M | 195.37M | 189.40M | 170.22M | 155.58M | 159.78M | 155.88M | 185.32M | 232.10M | 246.69M | 259.17M | 268.53M | 281.71M | 245.11M | 251.21M | 238.84M | 241.53M |
|
Receivables - Net
|
| 5.78M | | 3.93M | 4.76M | 2.44M | 2.91M | 5.08M | 8.37M | 6.87M | 3.78M | 6.27M | 6.32M | 7.47M | 5.41M | 12.72M | 10.50M | 8.62M | 6.55M | 9.12M | 12.22M |
|
Receivables - Other
|
| | | 4.90M | 0.50M | 0.79M | | 0.78M | 5.64M | 0.58M | 0.66M | 0.65M | 0.67M | 0.92M | 0.45M | 1.09M | 1.72M | 1.99M | 1.24M | 1.20M | 0.98M |
|
Receivables
|
| 5.78M | | 8.83M | 5.27M | 3.23M | 2.91M | 5.86M | 14.01M | 7.44M | 4.45M | 6.92M | 6.99M | 8.39M | 5.86M | 13.81M | 12.21M | 10.61M | 7.80M | 10.33M | 13.20M |
|
Inventory
|
| 49.73M | | 62.37M | 69.36M | 86.07M | 102.77M | 127.65M | 168.09M | 177.98M | 180.37M | 167.81M | 143.18M | 119.04M | 130.47M | 119.29M | 123.40M | 115.76M | 131.58M | 135.53M | 151.23M |
|
Prepaid Assets
|
| 6.67M | | 8.34M | 10.04M | 7.40M | 11.26M | 12.33M | 13.87M | 11.88M | 9.58M | 9.85M | 13.45M | 12.46M | 10.53M | 16.70M | 18.69M | 13.27M | 10.37M | 10.12M | 13.04M |
|
Current Assets
|
| 120.31M | | 243.49M | 268.62M | 293.34M | 306.33M | 315.90M | 345.91M | 356.50M | 349.61M | 369.25M | 395.04M | 385.66M | 405.58M | 417.24M | 434.29M | 382.77M | 399.71M | 393.61M | 418.02M |
|
Property, Plant & Equipment (Net)
|
| 6.53M | | 6.91M | 7.36M | 7.61M | 7.72M | 8.81M | 10.82M | 11.02M | 11.24M | 11.40M | 16.31M | 24.86M | 28.05M | 35.27M | 35.40M | 35.27M | 34.12M | 33.11M | 33.56M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | 27.53M | 27.73M | 27.73M | 27.73M |
|
Long-Term Deferred Tax
|
| 6.51M | | 3.35M | 7.96M | 10.24M | 10.64M | 10.55M | 11.21M | 10.97M | 11.41M | 11.96M | 12.81M | 18.29M | 18.04M | 16.30M | 17.87M | 11.64M | 10.65M | 11.54M | 13.10M |
|
Other Non-Current Assets
|
58.13M | 0.51M | | 0.50M | 183.95M | 2.06M | 0.74M | 1.75M | 1.74M | 1.26M | 1.20M | 1.26M | 1.24M | 1.34M | 2.05M | 2.21M | 2.16M | 2.07M | 1.91M | 1.83M | 1.63M |
|
Non-Current Assets
|
| 13.54M | | 10.76M | 15.90M | 18.41M | 36.36M | 37.74M | 39.75M | 38.56M | 38.49M | 41.77M | 46.74M | 87.55M | 105.36M | 108.78M | 108.19M | 127.02M | 122.60M | 123.51M | 126.72M |
|
Assets
|
| 133.85M | | 254.25M | 284.52M | 311.75M | 342.69M | 353.65M | 385.66M | 395.06M | 388.10M | 411.01M | 441.78M | 473.21M | 510.94M | 526.02M | 542.49M | 509.79M | 522.31M | 517.12M | 544.74M |
|
Accounts Payables
|
| 11.96M | | 16.47M | 13.98M | 14.60M | 17.01M | 10.61M | 21.16M | 20.91M | 8.57M | 11.93M | 15.01M | 14.75M | 22.22M | 19.91M | 27.40M | 9.40M | 10.74M | 19.02M | 5.34M |
|
Payables
|
| 11.96M | | 16.47M | 13.98M | 14.60M | 17.01M | 10.61M | 21.16M | 20.91M | 8.57M | 11.93M | 15.01M | 14.75M | 22.22M | 19.91M | 27.40M | 9.40M | 10.74M | 19.02M | 5.34M |
|
Accumulated Expenses
|
| 6.68M | | 15.31M | 21.78M | 24.68M | 24.20M | 27.84M | 32.37M | 26.16M | 21.27M | 17.99M | 16.14M | 7.91M | 16.60M | 21.61M | 29.04M | 42.32M | 54.22M | 22.24M | 34.19M |
|
Other Accumulated Expenses
|
| 0.12M | | 1.68M | 1.46M | 1.01M | 1.79M | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | 2.81M | 3.00M | 3.38M | 3.41M | 3.44M | 3.82M | 4.00M | 8.23M | 9.23M | 11.75M | 11.85M | 10.60M | 11.60M | 9.55M | 9.45M |
|
Current Taxes
|
| 3.08M | | 3.91M | 5.43M | 3.97M | 4.33M | 3.79M | 3.70M | 3.37M | 3.71M | 3.29M | 9.67M | 3.15M | 3.81M | 3.22M | 4.25M | 3.71M | 3.76M | 3.50M | 3.73M |
|
Current Deferred Revenue
|
| 1.78M | | 0.68M | 4.48M | 0.60M | 0.60M | 1.04M | 1.24M | 2.79M | 0.71M | 0.78M | 3.34M | 2.16M | 1.88M | 2.83M | 3.88M | 4.61M | 1.96M | 3.00M | 8.31M |
|
Total Current Liabilities
|
| 32.52M | | 46.93M | 61.64M | 62.39M | 61.18M | 58.03M | 76.48M | 71.39M | 52.75M | 56.83M | 70.22M | 57.29M | 71.83M | 76.60M | 94.75M | 90.14M | 100.97M | 78.36M | 86.66M |
|
Non-Current Deffered Revenue
|
| 3.66M | | 3.61M | 3.58M | 3.54M | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | 17.97M | 20.27M | 19.90M | 15.76M | 14.98M | 17.09M | 16.19M | 38.88M | 58.29M | 59.28M | 55.90M | 42.43M | 39.73M | 51.70M | 54.12M |
|
Other Non-Current Liabilities
|
| | | | | 0.24M | 0.24M | 0.21M | 0.21M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.08M | 0.08M | 0.08M | 0.08M |
|
Total Non-Current Liabilities
|
| | | | | 65.94M | 79.15M | 75.30M | 93.00M | 87.15M | 67.73M | 73.92M | 86.41M | 96.18M | 120.88M | 124.14M | 138.79M | 132.57M | 140.69M | 120.51M | 131.33M |
|
Total Liabilities
|
| 36.18M | | 50.54M | 65.23M | 66.18M | 79.39M | 75.52M | 93.21M | 87.33M | 67.91M | 74.09M | 86.59M | 96.36M | 121.06M | 124.32M | 138.98M | 132.66M | 140.78M | 120.59M | 131.41M |
|
Common Equity
|
77.46M | 97.68M | 114.25M | 203.72M | 219.30M | 245.57M | 263.30M | 278.13M | 292.44M | 307.74M | 320.19M | 336.92M | 355.19M | 376.85M | 389.88M | 401.70M | 403.51M | 377.13M | 381.54M | 396.53M | 413.33M |
|
Shareholder's Equity
|
77.46M | 97.68M | 114.25M | 203.72M | 219.30M | 245.57M | 263.30M | 278.13M | 292.44M | 307.74M | 320.19M | 336.92M | 355.19M | 376.85M | 389.88M | 401.70M | 403.51M | 377.13M | 381.54M | 396.53M | 413.33M |
|
Liabilities and Shareholders Equity
|
| 133.85M | | 254.25M | 284.52M | 311.75M | 342.69M | 353.65M | 385.66M | 395.06M | 388.10M | 411.01M | 441.78M | 473.21M | 510.94M | 526.02M | 542.49M | 509.79M | 522.31M | 517.12M | 544.74M |
|
Retained Earnings
|
| 27.49M | | -1.62M | 5.33M | 17.93M | 26.83M | 31.68M | 35.73M | 39.12M | 41.03M | 45.61M | 51.75M | 61.75M | 63.19M | 64.29M | 62.59M | 64.47M | 64.37M | 71.47M | 80.22M |
|
Treasury Shares
|
| 5.41M | | 3.74M | 3.81M | 3.67M | | | | 3.55M | | | | 3.26M | | | | 8.16M | | | |