|
Cash & Equivalents
|
37.31M | 34.49M | 45.97M | 35.41M | 32.02M | 33.98M | 16.11M | 19.03M | 14.12M | 16.01M | 22.06M | 15.51M | 8.83M | 9.59M | 12.99M | 11.32M | 9.52M | 7.60M | 42.80M | 10.18M | 15.80M | 16.82M | 21.25M | 12.80M | 8.20M | 5.88M | 12.81M | 14.86M | 6.61M | 9.90M | 16.34M | 7.91M | 19.13M | 12.73M | 10.57M | 6.80M | 17.71M | 20.75M | 13.64M | 20.29M | 22.86M | 44.96M | 9.93M | 31.54M | 57.28M | 29.04M | 34.87M | 31.32M | 76.06M | 61.10M | 56.84M | 112.78M | 56.90M | 30.71M | 70.02M | 189.76M | 116.94M | 60.34M | 79.02M | 83.75M | 77.73M | 78.12M |
|
Short-term Investments
|
| | 140.60M | | 119.76M | 108.13M | 105.21M | 100.39M | 104.05M | 84.44M | 73.47M | 63.53M | 61.97M | 56.62M | 52.23M | 133.87M | 130.82M | 118.80M | 108.64M | 135.66M | 122.21M | 102.86M | 92.52M | 96.85M | 102.40M | 102.66M | 102.03M | 84.43M | 88.24M | 86.99M | 78.35M | 81.87M | 141.80M | 153.62M | 152.71M | 145.18M | 134.78M | 117.86M | 125.68M | 111.82M | 195.88M | 182.67M | 186.35M | 179.49M | 140.96M | 147.08M | 148.85M | 135.34M | 143.23M | 133.68M | 115.90M | 267.96M | 314.48M | 282.82M | 263.68M | 253.29M | 245.79M | 279.43M | 327.55M | 313.13M | 310.25M | 302.42M |
|
Cash & Current Investments
|
37.31M | 34.49M | 186.57M | 35.41M | 151.78M | 142.10M | 121.31M | 119.42M | 118.17M | 100.45M | 95.53M | 79.04M | 70.80M | 66.21M | 65.22M | 145.19M | 140.34M | 126.40M | 151.44M | 145.84M | 138.01M | 119.68M | 113.77M | 109.65M | 110.60M | 108.54M | 114.84M | 99.29M | 94.84M | 96.89M | 94.69M | 89.78M | 160.93M | 166.35M | 163.29M | 151.98M | 152.49M | 138.61M | 139.32M | 132.12M | 218.75M | 227.62M | 196.28M | 211.03M | 198.24M | 176.12M | 183.72M | 166.67M | 219.29M | 194.79M | 172.75M | 380.74M | 371.38M | 313.53M | 333.70M | 443.05M | 362.73M | 339.77M | 406.57M | 396.88M | 387.98M | 380.53M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | | | | 1.21M | | | 5.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.87M | 28.01M | 35.95M | 31.17M | 36.61M | 35.36M |
|
Receivables - Other
|
| | 1.80M | | 1.63M | 1.57M | 1.40M | 0.87M | 0.93M | 0.84M | 0.75M | 0.92M | 0.48M | 0.56M | 0.56M | 1.44M | 1.26M | 0.79M | 0.96M | 1.19M | 1.50M | 1.24M | 1.21M | 0.62M | 0.59M | | 0.47M | 0.60M | 0.46M | 0.51M | 0.44M | 0.57M | 0.77M | 0.78M | 1.17M | 0.98M | 0.84M | 0.80M | 0.80M | 0.70M | 0.82M | 0.99M | 0.72M | 0.76M | 0.71M | 0.61M | 1.76M | 5.24M | 4.25M | 22.22M | 3.14M | 1.60M | 1.19M | 14.75M | 1.66M | 1.63M | 2.25M | 2.08M | 2.85M | 2.82M | 2.75M | 2.29M |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | | | | 2.41M | | | 5.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.13M | 30.09M | 38.80M | 33.98M | 39.36M | 37.66M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.87M | 4.90M | | | |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.54M | 30.09M | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77M | 0.87M | 3.72M | | | |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77M | 20.28M | 38.71M | 56.22M | 69.12M | 95.42M |
|
Prepaid Assets
|
| | 5.86M | | 3.00M | 2.84M | 2.12M | 1.44M | 0.95M | 0.96M | 1.34M | 0.82M | 0.36M | 0.84M | 0.47M | 0.25M | 0.20M | 0.74M | 0.74M | 0.60M | 0.41M | 0.83M | 0.65M | 0.42M | 0.25M | 0.85M | 0.52M | 0.41M | 0.50M | 0.89M | 0.58M | 0.51M | 0.30M | 1.48M | 1.33M | 2.72M | 1.17M | 2.44M | 1.21M | 1.07M | 0.81M | 2.89M | 2.50M | 3.12M | 2.44M | 2.26M | 1.36M | 3.65M | 3.47M | 4.70M | 3.99M | 4.32M | 4.18M | 6.27M | 4.88M | 5.71M | 5.55M | 6.06M | 5.05M | 6.82M | 7.26M | 6.86M |
|
Current Assets
|
| | 195.02M | | 157.19M | 147.30M | 125.62M | 122.52M | 120.84M | 103.05M | 98.42M | 81.58M | 72.43M | 68.40M | 67.06M | 147.68M | 142.59M | 128.19M | 153.41M | 147.90M | 140.20M | 122.02M | 115.89M | 110.95M | 111.70M | 115.06M | 116.11M | 106.56M | 102.07M | 98.56M | 95.97M | 91.13M | 162.27M | 168.87M | 166.06M | 155.95M | 154.76M | 142.12M | 141.61M | 134.16M | 220.74M | 231.86M | 199.86M | 215.26M | 201.76M | 179.35M | 187.21M | 175.92M | 227.38M | 222.07M | 180.25M | 387.02M | 377.28M | 335.08M | 341.35M | 451.51M | 373.31M | 398.06M | 490.99M | 495.77M | 505.60M | 522.34M |
|
Property, Plant & Equipment (Net)
|
| | 3.09M | | 2.51M | 2.25M | 1.24M | 1.07M | 1.24M | 1.43M | 0.97M | 0.87M | 0.57M | 0.12M | 0.09M | 0.08M | 0.06M | 0.06M | 0.17M | 0.17M | 0.15M | 0.18M | 0.21M | 0.21M | 0.19M | 0.17M | 0.18M | 0.16M | 0.14M | 0.12M | 0.10M | 0.09M | 0.07M | 0.07M | 0.06M | 0.09M | 0.10M | 0.35M | 0.41M | 0.75M | 0.73M | 0.69M | 0.66M | 0.62M | 0.59M | 0.61M | 0.65M | 0.64M | 0.64M | 0.73M | 0.79M | 1.07M | 1.15M | 1.23M | 1.18M | 1.68M | 1.63M | 1.59M | 1.31M | 1.15M | 1.19M | 0.97M |
|
Long-Term Investments
|
| | 33.91M | | 39.59M | 37.92M | 32.13M | 16.71M | 3.28M | 5.73M | | | | | | 7.46M | 6.50M | 15.80M | 18.93M | 17.74M | 18.73M | 31.82M | 32.66M | 31.98M | 25.52M | 21.00M | 13.95M | 22.13M | 22.08M | 15.56M | 14.24M | 13.18M | 20.25M | 18.14M | 18.58M | 17.87M | 9.50M | 20.40M | 19.65M | 1.03M | 46.22M | 45.77M | 63.39M | 33.29M | 40.52M | 39.36M | 28.65M | 10.95M | | | | 28.10M | 28.28M | 67.82M | 43.30M | 20.78M | 66.50M | 37.31M | 94.52M | 58.80M | 42.74M | 39.06M |
|
Other Non-Current Assets
|
| | 0.85M | | 0.92M | 0.93M | 1.05M | 0.88M | 0.82M | 0.82M | 0.41M | 0.41M | 0.41M | 0.20M | 0.20M | 0.19M | 0.19M | 0.19M | | | | | | | | | | | | | | 1.11M | 0.68M | 0.85M | 0.58M | 1.19M | 1.46M | 1.03M | 1.35M | 1.13M | 1.62M | 2.05M | 1.53M | 4.27M | 4.27M | 4.88M | 4.80M | 6.32M | 5.70M | 5.51M | 5.39M | 4.69M | 4.75M | 5.20M | 4.70M | 4.71M | 4.74M | 4.93M | 4.08M | 4.04M | 3.15M | 2.67M |
|
Non-Current Assets
|
| | 38.57M | | 43.14M | 41.10M | 34.42M | 18.66M | 5.35M | 7.98M | 1.38M | 1.28M | 0.98M | 0.31M | 0.29M | 7.73M | 6.75M | 16.05M | 19.11M | 17.91M | 18.89M | 32.00M | 32.87M | 32.19M | 25.71M | 21.18M | 14.14M | 22.28M | 22.22M | 15.68M | 14.34M | 14.38M | 21.00M | 19.06M | 19.23M | 19.72M | 11.46M | 22.13M | 23.91M | 8.73M | 54.07M | 53.93M | 70.87M | 43.34M | 50.41M | 49.74M | 38.83M | 22.50M | 10.79M | 10.54M | 10.33M | 37.85M | 38.02M | 77.93M | 52.73M | 30.57M | 76.09M | 46.89M | 102.79M | 66.68M | 49.60M | 45.04M |
|
Assets
|
| | 233.58M | | 200.33M | 188.40M | 160.05M | 141.19M | 126.19M | 111.03M | 99.80M | 82.85M | 73.41M | 68.71M | 67.34M | 155.41M | 149.34M | 144.25M | 172.51M | 165.81M | 159.08M | 154.02M | 148.76M | 143.14M | 137.42M | 136.23M | 130.25M | 128.85M | 124.28M | 114.24M | 110.31M | 105.51M | 183.27M | 187.93M | 185.28M | 175.67M | 166.22M | 164.25M | 165.52M | 142.89M | 274.81M | 285.79M | 270.73M | 258.61M | 252.18M | 229.10M | 226.03M | 198.42M | 238.16M | 232.61M | 190.57M | 424.88M | 415.30M | 413.02M | 394.08M | 482.07M | 449.40M | 444.95M | 593.78M | 562.45M | 555.20M | 567.38M |
|
Accounts Payables
|
| | 3.46M | | 3.47M | 4.01M | 2.98M | 2.67M | 3.43M | 3.01M | 3.43M | 1.67M | 1.18M | 1.55M | 1.40M | 1.52M | 1.22M | 2.37M | 1.03M | 1.18M | 0.96M | 0.57M | 0.16M | 0.40M | 0.23M | 0.27M | 0.23M | 0.31M | 0.20M | 0.26M | 0.50M | 0.50M | 0.46M | 0.19M | 0.98M | 0.91M | 1.21M | 2.03M | 1.18M | 3.38M | 3.80M | 3.74M | 6.92M | 4.46M | 3.76M | 4.71M | 6.69M | 6.25M | 4.52M | 8.18M | 10.19M | 3.38M | 7.67M | 13.68M | 6.16M | 9.99M | 5.62M | 13.73M | 8.60M | 8.03M | 8.23M | 11.11M |
|
Payables
|
| | 3.46M | | 3.47M | 4.01M | 2.98M | 2.67M | 3.43M | 3.01M | 3.43M | 1.67M | 1.18M | 1.55M | 1.40M | 1.52M | 1.22M | 2.37M | 1.03M | 1.18M | 0.96M | 0.57M | 0.16M | 0.40M | 0.23M | 0.27M | 0.23M | 0.31M | 0.20M | 0.26M | 0.50M | 0.50M | 0.46M | 0.19M | 0.98M | 0.91M | 1.21M | 2.03M | 1.18M | 3.38M | 3.80M | 3.74M | 6.92M | 4.46M | 3.76M | 4.71M | 6.69M | 6.25M | 4.52M | 8.18M | 10.19M | 3.38M | 7.67M | 13.68M | 6.16M | 9.99M | 5.62M | 13.73M | 8.60M | 8.03M | 8.23M | 11.11M |
|
Accumulated Expenses
|
| | 6.19M | | 3.07M | 3.00M | 3.73M | 4.38M | 4.38M | 4.17M | 5.22M | 2.59M | 2.05M | 2.89M | 3.95M | 1.56M | 2.19M | 2.69M | 4.21M | 2.13M | 1.73M | 2.25M | 3.03M | 1.62M | 2.31M | 2.21M | 2.84M | 6.25M | 6.25M | 2.65M | 3.38M | 1.10M | 1.53M | 1.83M | 2.64M | 1.66M | 3.24M | 4.83M | 7.53M | 10.04M | 10.29M | 13.99M | 14.93M | 19.76M | 27.15M | 26.25M | 29.83M | 35.80M | 30.67M | 53.11M | 33.10M | 34.69M | 45.04M | 41.86M | 40.31M | 33.89M | 38.66M | 36.49M | 35.55M | 28.89M | 26.29M | 39.93M |
|
Other Accumulated Expenses
|
| | | | | | 1.21M | | | | 1.24M | | | | 0.62M | | | | 0.18M | | | | 0.26M | | | | 0.36M | | | | 0.14M | 0.94M | 0.72M | 0.88M | 0.46M | | | | 0.21M | | | | 0.39M | | | | 0.54M | 0.56M | 0.37M | 0.66M | 0.51M | 1.66M | 2.02M | 2.21M | 0.81M | 1.65M | 1.68M | 3.17M | 2.08M | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.16M | 12.96M | 20.95M | | 10.84M | 22.06M | 46.89M | 71.53M | 46.92M | 71.56M | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57M | 0.40M | 0.35M | 0.35M | 0.83M | 0.86M | 0.87M | 0.88M | 0.88M | 0.89M | 0.90M | 0.90M | 0.91M | 0.91M | 0.92M | 0.93M | 0.93M | 0.79M | 0.94M | 0.95M | 0.95M | 0.96M | 0.97M | 0.97M | 0.98M | 0.99M | 0.99M |
|
Current Deferred Revenue
|
| | 0.35M | | | | | | | | | | | | | | | | 35.00M | 35.00M | 35.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 40.85M | | 9.27M | 10.00M | 13.44M | 10.27M | 11.99M | 11.26M | 14.15M | 6.79M | 5.00M | 6.84M | 7.59M | 4.52M | 4.76M | 7.07M | 41.80M | 40.63M | 40.73M | 6.12M | 6.63M | 6.66M | 7.11M | 7.32M | 7.87M | 11.60M | 11.27M | 5.97M | 6.52M | 4.38M | 4.91M | 4.47M | 7.55M | 6.25M | 9.18M | 11.86M | 28.16M | 16.92M | 19.14M | 24.15M | 30.94M | 28.55M | 37.01M | 38.47M | 45.52M | 46.63M | 46.88M | 82.81M | 76.69M | 43.91M | 72.57M | 89.39M | 108.07M | 123.16M | 103.54M | 137.93M | 88.30M | 63.03M | 64.28M | 87.71M |
|
Non-Current Debt
|
| | | | | 3.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.89M | 24.04M | 24.22M | 34.42M | 34.67M | 49.83M | 50.18M | 45.26M | 37.80M | 30.21M | 51.40M | 40.80M | 29.84M | 35.05M | 11.22M | 36.52M | 12.28M | 118.48M | 118.73M | 118.99M | 119.26M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.20M | 5.16M | 4.99M | 4.92M | 4.80M | 4.67M | 4.54M | 4.41M | 4.27M | 4.12M | 3.98M | 3.83M | 3.67M | 3.51M | 3.50M | 3.18M | 3.01M | 2.83M | 2.65M | 2.46M | 2.27M | 2.07M | 1.86M | 1.66M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | 0.05M | | 0.05M | 0.26M | 0.37M | 0.14M | 0.29M | 0.00M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.42M | 110.38M | 110.53M | 110.04M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | 14.10M | | 4.95M | 6.58M | 7.22M | 4.37M | 4.47M | 7.07M | 41.78M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 209.04M | 183.83M | 185.14M | 208.63M |
|
Total Liabilities
|
| | 40.85M | | 9.27M | 13.20M | 13.44M | 10.27M | 11.99M | 11.26M | 14.15M | 6.79M | 5.00M | 6.84M | 7.59M | 4.52M | 4.76M | 7.07M | 41.80M | 40.63M | 40.73M | 6.12M | 6.63M | 6.66M | 7.11M | 7.32M | 7.87M | 11.60M | 11.27M | 5.97M | 6.52M | 4.38M | 4.91M | 4.47M | 7.55M | 6.25M | 9.18M | 11.86M | 30.36M | 22.07M | 24.13M | 52.96M | 59.78M | 57.45M | 75.97M | 77.54M | 99.62M | 100.93M | 96.11M | 124.43M | 110.58M | 98.82M | 116.87M | 122.40M | 146.13M | 137.21M | 142.70M | 152.67M | 313.46M | 294.21M | 295.67M | 318.68M |
|
Total Debt
|
| | | | | 3.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.89M | 24.04M | 24.22M | 34.42M | 34.67M | 49.83M | 50.18M | 50.42M | 50.76M | 51.16M | 51.40M | 51.64M | 51.90M | 81.94M | 82.75M | 83.44M | 83.84M | 118.48M | 118.73M | 118.99M | 119.26M |
|
Common Equity
|
| | 192.74M | | 191.06M | 175.21M | 146.60M | 130.91M | 114.20M | 99.77M | 85.65M | 76.06M | 68.41M | 61.88M | 59.76M | 150.89M | 144.58M | 137.18M | 130.71M | 125.17M | 118.36M | 147.89M | 142.13M | 136.49M | 130.31M | 128.91M | 122.38M | 117.25M | 113.01M | 108.27M | 103.80M | 101.13M | 178.36M | 183.47M | 177.73M | 169.41M | 157.04M | 152.39M | 135.16M | 120.81M | 250.68M | 232.83M | 210.95M | 201.16M | 176.21M | 151.55M | 126.42M | 97.49M | 142.05M | 108.17M | 80.00M | 326.06M | 298.43M | 290.61M | 247.95M | 344.87M | 306.69M | 292.28M | 280.32M | 268.24M | 259.53M | 248.71M |
|
Shareholder's Equity
|
| | 192.74M | | 191.06M | 175.21M | 146.60M | 130.91M | 114.20M | 99.77M | 85.65M | 76.06M | 68.41M | 61.88M | 59.76M | 150.89M | 144.58M | 137.18M | 130.71M | 125.17M | 118.36M | 147.89M | 142.13M | 136.49M | 130.31M | 128.91M | 122.38M | 117.25M | 113.01M | 108.27M | 103.80M | 101.13M | 178.36M | 183.47M | 177.73M | 169.41M | 157.04M | 152.39M | 135.16M | 120.81M | 250.68M | 232.83M | 210.95M | 201.16M | 176.21M | 151.55M | 126.42M | 97.49M | 142.05M | 108.17M | 80.00M | 326.06M | 298.43M | 290.61M | 247.95M | 344.87M | 306.69M | 292.28M | 280.32M | 268.24M | 259.53M | 248.71M |
|
Liabilities and Shareholders Equity
|
| | 233.58M | | 200.33M | 188.40M | 160.05M | 141.19M | 126.19M | 111.03M | 99.80M | 82.85M | 73.41M | 68.71M | 67.34M | 155.41M | 149.34M | 144.25M | 172.51M | 165.81M | 159.08M | 154.02M | 148.76M | 143.14M | 137.42M | 136.23M | 130.25M | 128.85M | 124.28M | 114.24M | 110.31M | 105.51M | 183.27M | 187.93M | 185.28M | 175.67M | 166.22M | 164.25M | 165.52M | 142.89M | 274.81M | 285.79M | 270.73M | 258.61M | 252.18M | 229.10M | 226.03M | 198.42M | 238.16M | 232.61M | 190.57M | 424.88M | 415.30M | 413.02M | 394.08M | 482.07M | 449.40M | 444.95M | 593.78M | 562.45M | 555.20M | 567.38M |
|
Retained Earnings
|
| | -688.65M | | -734.13M | -753.65M | -785.50M | -804.24M | -822.57M | -838.52M | -854.38M | -866.28M | -875.23M | -883.48M | -892.76M | -901.20M | -909.94M | -919.49M | -928.43M | -937.75M | -947.10M | -919.92M | -928.39M | -937.23M | -945.87M | -949.44M | -957.92M | -965.11M | -971.51M | -978.41M | -985.84M | -991.63M | -998.57M | -1004.16M | -1011.46M | -1021.52M | -1035.76M | -1050.94M | -1080.01M | -1096.37M | -1112.19M | -1131.84M | -1155.63M | -1183.45M | -1213.03M | -1239.72M | -1271.74M | -1301.84M | -1329.96M | -1371.01M | -1413.64M | -1451.76M | -1500.99M | -1545.80M | -1597.77M | -1653.16M | -1720.54M | -1746.99M | -1772.34M | -1792.18M | -1808.55M | -1826.98M |
|
Treasury Shares
|
| | | | | | 6.10M | | | | 2.92M | | | | 0.41M | | | | 0.06M | | | | 500.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.79M | 4.41M | 4.34M | 4.31M |