|
Cash & Equivalents
|
23.14M | 20.63M | 24.72M | 24.72M | 28.88M | 48.70M | 44.73M | 45.14M | 45.14M | 68.83M | 68.94M | 64.90M | 68.94M | 68.93M | 68.14M | 44.67M | 88.40M | 88.40M | 97.54M | 92.96M | 159.85M | 133.73M | 144.41M | 144.41M | 92.00M | 144.41M | 155.33M | 155.33M | 155.33M | 216.24M | 302.54M |
|
Short-term Investments
|
| | 26.53M | | | | 120.14M | | | | 142.01M | | | | 294.53M | | | | 374.59M | | | | 373.65M | | | | 267.69M | | | | 169.16M |
|
Cash & Current Investments
|
23.14M | 20.63M | 51.25M | 24.72M | 28.88M | 48.70M | 164.87M | 45.14M | 45.14M | 68.83M | 210.94M | 64.90M | 68.94M | 68.93M | 362.67M | 44.67M | 88.40M | 88.40M | 472.13M | 92.96M | 159.85M | 133.73M | 518.06M | 144.41M | 92.00M | 144.41M | 423.02M | 155.33M | 155.33M | 216.24M | 471.70M |
|
Receivables - Net
|
| | 7.55M | | 0.49M | 0.38M | 7.00M | 0.34M | 0.38M | 0.46M | 10.98M | 0.46M | 0.47M | 0.45M | 20.24M | 0.74M | 3.69M | 3.77M | 30.97M | 3.88M | 32.57M | 42.69M | 46.65M | 33.10M | 38.15M | 40.78M | 40.74M | 32.37M | 35.65M | 38.09M | 48.25M |
|
Receivables - Other
|
| | 2.50M | | 1.33M | 3.14M | 3.81M | 5.41M | 5.33M | 4.79M | 3.58M | 7.86M | 6.82M | 10.77M | 12.94M | 14.18M | 14.55M | 13.73M | 15.09M | 14.80M | 18.66M | 19.39M | 144.41M | | | | 155.33M | | | | 25.73M |
|
Receivables
|
| | 10.05M | | 1.81M | 3.52M | 10.81M | 5.75M | 5.71M | 5.25M | 14.55M | 8.32M | 7.30M | 11.22M | 33.17M | 14.92M | 18.23M | 17.50M | 46.06M | 18.68M | 51.22M | 62.08M | 191.06M | 33.10M | 38.15M | 40.78M | 196.07M | 32.37M | 35.65M | 38.09M | 73.98M |
|
Raw Materials
|
| | 2.51M | | | | 2.73M | | | | 3.64M | | | | 3.84M | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | 4.46M | | | | 6.68M | | | | 11.34M | | | | 17.18M | | | | | | | | | | | | | | | | |
|
Inventory
|
| | 6.96M | | 7.62M | 8.49M | 9.41M | 12.09M | 16.23M | 14.87M | 14.98M | 15.70M | 17.39M | 19.18M | 21.03M | 25.10M | 29.76M | 35.81M | 39.90M | 40.81M | 38.57M | 39.99M | 45.09M | 51.60M | 52.63M | 58.28M | 59.55M | 63.78M | 68.11M | 71.40M | 74.05M |
|
Current Deferred Tax Assets
|
| | 0.90M | | 1.19M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | | | | | | | | | | | | | | | | | | | 16.27M | 18.94M | 23.00M | 24.45M | 22.10M | 25.56M | 24.33M | 24.48M | 25.73M |
|
Current Assets
|
| | 77.76M | | 96.95M | 185.50M | 213.21M | 224.97M | 233.57M | 270.14M | 289.59M | 332.03M | 375.34M | 439.99M | 470.11M | 454.85M | 509.21M | 563.98M | 629.37M | 654.93M | 719.21M | 777.91M | 845.33M | 874.18M | 842.99M | 808.40M | 714.45M | 634.64M | 638.78M | 666.29M | 698.62M |
|
Property, Plant & Equipment (Net)
|
| | 0.54M | | 0.87M | 0.85M | 0.94M | 0.94M | 1.06M | 1.06M | 0.98M | 1.03M | 1.24M | 1.36M | 1.40M | 1.56M | 1.97M | 2.19M | 2.30M | 2.45M | 2.46M | 2.48M | 2.38M | 2.33M | 2.40M | 2.34M | 2.32M | 2.23M | 2.26M | 2.24M | 2.60M |
|
Long-Term Investments
|
| | | | | | -0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | -0.10M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | |
|
Long-Term Deferred Tax
|
| | -0.59M | -0.07M | 1.45M | 1.52M | 1.90M | 0.37M | 0.99M | 0.61M | 1.73M | 0.22M | -0.20M | 0.61M | -0.77M | -0.02M | 0.17M | 0.16M | 3.09M | 2.46M | 2.35M | -0.22M | -0.18M | -0.04M | 1.40M | 1.05M | -55.18M | 0.90M | 54.76M | 54.10M | 53.23M |
|
Non-Current Assets
|
| | 3.29M | | 5.60M | 4.26M | 5.18M | 4.73M | 4.45M | 4.00M | 6.17M | 5.27M | 7.69M | 7.67M | 8.43M | 9.62M | 14.00M | 15.00M | 15.04M | 14.68M | 14.88M | 15.62M | 17.96M | 17.55M | 16.84M | 15.64M | 71.22M | 70.10M | 69.57M | 68.31M | 67.81M |
|
Assets
|
| | 81.06M | | 102.56M | 189.76M | 218.38M | 229.70M | 238.02M | 274.14M | 295.76M | 337.29M | 383.03M | 447.66M | 478.54M | 464.47M | 523.21M | 578.98M | 644.41M | 669.61M | 734.08M | 793.53M | 863.29M | 891.74M | 859.84M | 824.03M | 785.67M | 704.74M | 708.35M | 734.61M | 766.43M |
|
Accounts Payables
|
| | 4.51M | | 4.87M | 5.66M | 3.70M | 4.72M | 4.03M | 4.28M | 6.41M | 7.41M | 7.72M | 8.88M | 8.78M | 9.54M | 11.83M | 13.30M | 16.24M | 11.99M | 13.29M | 12.33M | 13.97M | 13.22M | 15.55M | 14.31M | 13.78M | 15.05M | 17.48M | 16.72M | 17.91M |
|
Payables
|
| | 4.51M | | 4.87M | 5.66M | 3.70M | 4.72M | 4.03M | 4.28M | 6.41M | 7.41M | 7.72M | 8.88M | 8.78M | 9.54M | 11.83M | 13.30M | 16.24M | 11.99M | 13.29M | 12.33M | 13.97M | 13.22M | 15.55M | 14.31M | 13.78M | 15.05M | 17.48M | 16.72M | 17.91M |
|
Accumulated Expenses
|
| | 10.00M | | | | 8.16M | | | | 10.02M | | | | 17.81M | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | 9.16M | | 9.80M | 10.78M | 13.21M | 11.31M | 13.50M | 17.57M | 16.72M | 15.99M | 21.12M | 32.18M | 29.27M | 23.95M | 28.05M | 32.18M | 51.98M | 30.39M | 36.34M | 39.23M | 39.25M | 31.26M | 38.53M | 44.16M | 39.31M | 41.74M | 36.06M | 36.51M | 40.74M |
|
Current Taxes
|
0.19M | 0.21M | 0.32M | | 0.45M | 0.72M | 0.20M | | | | 0.76M | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | 9.74M | | 8.28M | 7.26M | 19.40M | 13.25M | 10.28M | 15.67M | 11.90M | 13.27M | 13.33M | 12.80M | 13.80M | 16.33M | 18.10M | 12.45M | 13.80M | 17.29M | 11.10M | 10.62M | 10.92M | 20.52M | 43.61M | 17.23M | 16.75M | 15.86M | 13.00M | 15.10M | 12.09M |
|
Total Current Liabilities
|
| | 29.43M | | 22.95M | 23.70M | 32.49M | 29.27M | 27.81M | 37.53M | 35.03M | 36.68M | 42.17M | 53.87M | 51.85M | 49.82M | 57.99M | 57.93M | 82.02M | 59.67M | 60.73M | 62.19M | 64.14M | 65.00M | 97.69M | 75.70M | 69.85M | 72.66M | 66.53M | 68.33M | 70.74M |
|
Non-Current Deffered Revenue
|
| | 3.98M | | | | 3.81M | | | | 1.99M | | | | 2.75M | | | | 3.96M | | | | 3.77M | | | | 3.34M | | | | 3.04M |
|
Minority Interest
|
| | 2.19M | | 2.32M | | 3.74M | | | | 1.51M | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 0.01M | | | | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | 1.02M | 0.92M | 0.74M | 0.71M | 0.66M | 0.52M | 0.36M | 1.98M | 3.76M | 3.55M | 3.31M | 3.08M | 3.68M | 3.66M | 3.51M | 3.53M | 3.62M | 3.58M | 6.61M | 6.21M | 5.67M | 5.32M | 5.31M | 5.59M | 6.10M | 5.59M | 5.01M |
|
Other Non-Current Liabilities
|
| | 0.77M | | | | 1.49M | | | | 2.91M | | | | 4.83M | | | | 0.30M | | | | 1.40M | | | | 3.36M | | | | 4.44M |
|
Total Non-Current Liabilities
|
| | 4.76M | | 5.69M | 5.63M | 6.09M | 5.59M | 5.05M | 4.59M | 5.26M | 6.87M | 9.68M | 9.76M | 10.89M | 11.33M | 12.40M | 12.75M | 7.77M | 6.96M | 7.19M | 7.84M | 11.78M | 11.30M | 11.03M | 11.44M | 12.00M | 12.65M | 13.38M | 12.89M | 12.49M |
|
Total Liabilities
|
| | 34.19M | | 28.63M | 29.33M | 38.58M | 34.87M | 32.86M | 42.12M | 40.29M | 43.55M | 51.85M | 63.63M | 62.74M | 61.15M | 70.39M | 70.68M | 89.79M | 66.63M | 67.93M | 70.03M | 75.91M | 76.30M | 108.72M | 87.14M | 81.85M | 85.31M | 79.91M | 81.22M | 83.23M |
|
Common Equity
|
| | 44.68M | | 71.61M | 160.44M | 179.80M | 194.83M | 205.16M | 232.03M | 255.47M | 293.75M | 331.18M | 384.03M | 415.80M | 403.32M | 452.81M | 508.30M | 554.62M | 602.98M | 666.16M | 723.50M | 787.37M | 815.43M | 751.12M | 736.89M | 703.81M | 619.43M | 628.44M | 653.38M | 683.20M |
|
Shareholder's Equity
|
| | 44.68M | | | | 179.80M | | | | 255.47M | | | | 415.80M | | | | 554.62M | | | | 787.37M | | | | 703.81M | | | | 683.20M |
|
Liabilities and Shareholders Equity
|
| | 81.06M | | 102.56M | 189.76M | 218.38M | 229.70M | 238.02M | 274.14M | 295.76M | 337.29M | 383.03M | 447.66M | 478.54M | 464.47M | 523.21M | 578.98M | 644.41M | 669.61M | 734.08M | 793.53M | 863.29M | 891.74M | 859.84M | 824.03M | 785.67M | 704.74M | 708.35M | 734.61M | 766.43M |
|
Treasury Shares
|
| | | | | | | | | 2.00 | 0.79M | | | | 0.69M | | | | 1.08M | | | | | | | | | | | | 6.95M |
|
Retained Earnings
|
| | 32.97M | | | | 93.99M | | | | 169.02M | | | | 333.99M | | | | 495.51M | | | | 693.43M | | | | 874.70M | | | | 968.53M |