|
Cash & Equivalents
|
78.58M | 100.14M | 762.21M | 762.23M | | 81.27M | 665.80M | 645.06M | 73.25M | 44.15M | 243.32M | 276.28M | 259.48M |
|
Short-term Investments
|
| | | | 3.45M | 14.33M | 5.07M | 16.55M | 0.01M | 27.20M | 300.53M | 215.45M | 193.20M |
|
Cash & Current Investments
|
78.58M | 100.14M | 762.21M | 762.23M | 3.45M | 95.60M | 670.87M | 661.62M | 73.26M | 71.35M | 543.85M | 491.73M | 452.68M |
|
Receivables - Other
|
15.64M | 14.06M | | | | | | | | | | | |
|
Inventory
|
10.45M | 10.94M | 83.82M | 70.27M | 55.91M | 5.80M | 30.76M | 40.53M | 0.01M | 13.51M | 92.49M | 131.82M | 130.09M |
|
Prepaid Assets
|
5.96M | 5.90M | 19.52M | 9.68M | 10.47M | 6.58M | 37.17M | 59.62M | 0.01M | 9.55M | 67.86M | 45.77M | 79.02M |
|
Current Assets
|
95.00M | 116.98M | 865.54M | 842.18M | 773.42M | 107.99M | 738.80M | 761.77M | 0.10M | 98.76M | 719.33M | 677.11M | 663.46M |
|
Property, Plant & Equipment (Net)
|
0.25M | 0.98M | 6.24M | 6.11M | 46.68M | 6.83M | 49.46M | 48.56M | 0.01M | 21.52M | 155.93M | 154.93M | 142.69M |
|
Long-Term Investments
|
| | | | | 2.78M | | | | 2.82M | 21.91M | 22.03M | 21.65M |
|
Intangibles
|
| | | | | 0.48M | 3.88M | 3.77M | 511.00 | 0.49M | 3.42M | 3.29M | 3.15M |
|
Goodwill & Intangibles
|
| | | | | 0.48M | 3.88M | 3.77M | 511.00 | 0.49M | 3.42M | 3.29M | 3.15M |
|
Long-Term Deferred Tax
|
| | | 8.23M | 13.30M | 1.79M | 24.29M | 21.05M | 0.00M | 3.96M | 26.17M | 34.80M | 40.10M |
|
Other Non-Current Assets
|
| 15.87M | 112.86M | 115.03M | 119.50M | 15.75M | 112.85M | 112.86M | 0.02M | 1.29M | 9.71M | 9.71M | 8.35M |
|
Non-Current Assets
|
0.61M | 17.03M | 120.19M | 131.98M | 182.12M | 28.02M | 216.15M | 323.90M | 0.05M | 50.50M | 318.72M | 382.50M | 479.50M |
|
Assets
|
95.61M | 134.01M | 985.74M | 974.17M | 955.54M | 136.01M | 954.95M | 1,085.66M | 151.80M | 149.26M | 1,038.05M | 1,059.61M | 1,142.97M |
|
Accounts Payables
|
1.03M | 0.41M | 1.15M | 0.94M | 0.15M | 0.03M | 1.15M | 4.17M | 0.00M | 2.03M | 5.19M | 4.30M | 5.43M |
|
Payables
|
1.03M | 0.41M | 1.15M | 0.94M | 0.15M | 0.03M | 1.15M | 4.17M | 0.00M | 2.03M | 5.19M | 4.30M | 5.43M |
|
Accumulated Expenses
|
3.22M | 1.81M | 10.56M | 10.71M | 11.09M | 2.13M | 13.27M | 19.82M | 0.00M | 2.97M | 17.37M | 12.31M | 14.53M |
|
Other Accumulated Expenses
|
| | | | | 0.03M | | | | | | | |
|
Current Leases
|
0.15M | 0.14M | 0.82M | 1.12M | 1.14M | 0.15M | 1.11M | 1.51M | 162.00 | 0.04M | | | |
|
Current Taxes
|
| 0.31M | 0.93M | -0.06M | 0.85M | 0.23M | 1.32M | 9.22M | 482.00 | 0.28M | 1.24M | 0.41M | |
|
Current Deferred Revenue
|
0.47M | 843.62 | 0.00M | 0.00M | | 1.36M | 0.24M | 61.04M | 0.01M | 5.13M | 28.87M | 15.80M | 20.05M |
|
Total Current Liabilities
|
4.94M | 2.70M | 13.65M | 12.68M | 12.84M | 3.91M | 17.15M | 95.89M | 0.01M | 10.47M | 52.91M | 32.92M | 40.13M |
|
Non-Current Deferred Tax Liability
|
| 0.05M | 0.01M | 0.02M | | 0.09M | | 0.04M | 77.00 | | | | |
|
Operating Leases
|
0.20M | 0.04M | | | | 0.11M | | | | 0.04M | | | |
|
Total Non-Current Liabilities
|
0.20M | 0.05M | 0.21M | 1.14M | 1.14M | 0.11M | 0.38M | 0.04M | 77.00 | | | | |
|
Total Liabilities
|
5.14M | 2.75M | 13.87M | 13.82M | 13.97M | 4.02M | 17.53M | 95.93M | 10.13M | 10.47M | 52.91M | 32.92M | 40.13M |
|
Common Equity
|
90.47M | 131.27M | 971.87M | 960.35M | 941.57M | 131.99M | 937.42M | 989.73M | 0.14M | 138.79M | | | |
|
Shareholder's Equity
|
90.47M | 131.27M | 985.74M | 974.17M | 955.54M | 131.99M | 954.95M | 1,085.66M | 0.15M | 138.79M | 1,038.05M | 1,059.61M | 1,142.97M |
|
Liabilities and Shareholders Equity
|
95.61M | 134.01M | 985.74M | 974.17M | 955.54M | 136.01M | 954.95M | 1,085.66M | 151.80M | 149.26M | 1,038.05M | 1,059.61M | 1,142.97M |
|
Retained Earnings
|
61.02M | 104.26M | 745.69M | 725.53M | 706.44M | 99.16M | 699.17M | 747.19M | 0.11M | 104.44M | 728.14M | 766.36M | 840.82M |
|
Treasury Shares
|
| | | | | 0.02M | | | | 0.04M | | | |