|
Cash & Equivalents
|
26.55M | 22.51M | 14.54M | 8.96M | 11.15M | 121.85M | 26.31M | 97.29M | 101.94M | 51.27M | 48.04M | 22.86M | 76.12M | 211.24M | 178.71M | 190.52M | 182.35M | 176.54M | 210.20M | 214.47M | 203.29M | 186.57M | 417.81M | 441.59M | 442.13M | 467.05M | 329.90M | 185.54M | 175.42M | 188.03M | 147.51M | 150.15M | 53.88M | 106.93M | 112.84M | 104.81M |
|
Short-term Investments
|
| | | 7.19M | 6.76M | 2.11M | 94.11M | 90.92M | 75.07M | 107.35M | 103.56M | 126.61M | 59.61M | 31.32M | 55.93M | 43.84M | 43.80M | 31.30M | | | | 9.75M | 9.74M | 9.82M | 9.93M | | 134.32M | 274.84M | 265.94M | 251.63M | 263.48M | 295.40M | 315.31M | 193.97M | 209.75M | 203.46M |
|
Cash & Current Investments
|
26.55M | 22.51M | 14.54M | 16.14M | 17.90M | 123.96M | 120.43M | 188.21M | 177.01M | 158.62M | 151.60M | 149.47M | 135.72M | 242.56M | 234.64M | 234.36M | 226.14M | 207.84M | 210.20M | 214.47M | 203.29M | 196.32M | 427.55M | 451.41M | 452.06M | 467.05M | 464.21M | 460.38M | 441.36M | 439.66M | 410.99M | 445.55M | 369.19M | 300.89M | 322.59M | 308.27M |
|
Receivables - Net
|
| | | 3.86M | 3.46M | 4.49M | 5.41M | 6.67M | 7.04M | 9.46M | 10.98M | 13.13M | 11.03M | 10.23M | 21.10M | 25.06M | 21.65M | 24.91M | 26.68M | 34.18M | 34.54M | 40.38M | 48.50M | 61.23M | 59.77M | 63.50M | 71.46M | 89.88M | 72.33M | 79.72M | 89.74M | 93.07M | 92.63M | 137.69M | 107.99M | 119.69M |
|
Receivables
|
| | | 3.86M | 3.46M | 4.49M | 5.41M | 6.67M | 7.04M | 9.46M | 10.98M | 13.13M | 11.03M | 10.23M | 21.10M | 25.06M | 21.65M | 24.91M | 26.68M | 34.18M | 34.54M | 40.38M | 48.50M | 61.23M | 59.77M | 63.50M | 71.46M | 89.88M | 72.33M | 79.72M | 89.74M | 93.07M | 92.63M | 137.69M | 107.99M | 119.69M |
|
Raw Materials
|
| | | 1.32M | 1.10M | 1.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | 2.35M | 2.30M | 2.43M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | | 3.67M | 3.39M | 3.55M | 3.08M | 2.67M | 3.11M | 3.56M | 4.67M | 5.83M | 7.25M | 9.97M | 8.97M | 8.48M | 11.38M | 13.30M | 15.57M | 17.23M | 22.20M | 21.86M | 15.15M | 11.89M | 15.66M | 20.84M | 26.11M | 33.88M | 48.97M | 59.02M | 67.43M | 80.12M | 99.73M | 121.63M | 141.78M | 145.29M |
|
Prepaid Assets
|
| | | 0.43M | 2.19M | 1.03M | 1.04M | 1.73M | 1.39M | 5.60M | 3.20M | 2.21M | 1.43M | 4.35M | 2.22M | 1.97M | 1.61M | 3.45M | 3.05M | 2.66M | 2.44M | 4.57M | 4.35M | 5.50M | 6.09M | 8.69M | 7.80M | 9.60M | 9.55M | 28.75M | 14.36M | 12.07M | 10.13M | 12.97M | 14.13M | 10.40M |
|
Current Assets
|
| | | 24.10M | 26.94M | 133.03M | 129.96M | 199.28M | 188.54M | 177.24M | 170.46M | 170.64M | 155.43M | 267.11M | 266.92M | 269.87M | 260.78M | 249.49M | 255.50M | 268.54M | 262.48M | 263.13M | 495.54M | 530.03M | 533.58M | 560.08M | 569.59M | 593.74M | 572.21M | 607.16M | 582.52M | 630.81M | 571.68M | 573.19M | 586.49M | 583.65M |
|
Property, Plant & Equipment (Net)
|
| | | 0.99M | 0.91M | 0.86M | 0.77M | 0.80M | 0.97M | 1.83M | 2.76M | 3.04M | 3.11M | 3.31M | 4.31M | 5.31M | 6.79M | 7.07M | 7.92M | 8.49M | 9.33M | 11.02M | 14.13M | 17.25M | 20.92M | 25.22M | 32.25M | 39.98M | 52.28M | 61.70M | 67.45M | 71.92M | 77.17M | 85.27M | 91.51M | 97.87M |
|
Long-Term Investments
|
| | | | | | | | 0.09M | 6.12M | 9.62M | 6.28M | 6.14M | 0.47M | 0.38M | | 0.20M | 9.98M | 9.98M | 9.94M | 9.80M | | | | | | 2.96M | 9.14M | 27.80M | 26.34M | 113.42M | 71.00M | 44.83M | 109.83M | 88.35M | 96.33M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 88.67M |
|
Other Non-Current Assets
|
| | | | | | | | | | | 0.38M | | | | 0.20M | | 0.20M | 0.20M | 0.20M | 0.45M | 10.45M | 10.70M | 10.71M | 10.73M | 11.59M | 11.61M | 11.28M | 11.30M | 10.99M | 10.99M | 11.33M | 12.15M | 9.38M | 17.30M | 17.26M |
|
Non-Current Assets
|
| | | 0.99M | 0.91M | 0.86M | 0.77M | 0.80M | 1.06M | 8.32M | 12.76M | 10.62M | 10.30M | 4.20M | 4.86M | 11.32M | 12.63M | 22.71M | 23.40M | 26.55M | 27.24M | 28.87M | 31.98M | 34.84M | 38.27M | 58.17M | 69.90M | 83.07M | 113.63M | 121.23M | 213.67M | 177.58M | 159.13M | 229.00M | 221.23M | 323.67M |
|
Assets
|
| | | 25.09M | 27.85M | 133.89M | 130.72M | 200.08M | 189.61M | 185.56M | 183.22M | 181.25M | 165.74M | 271.31M | 271.78M | 281.19M | 273.41M | 272.21M | 278.89M | 295.08M | 289.72M | 292.00M | 527.52M | 564.88M | 571.85M | 618.25M | 639.49M | 676.81M | 685.84M | 728.39M | 796.19M | 808.38M | 730.81M | 802.19M | 807.72M | 907.32M |
|
Accounts Payables
|
| | | 3.00M | 3.92M | 2.25M | 2.45M | 3.43M | 3.20M | 2.68M | 4.84M | 4.46M | 5.82M | 5.10M | 6.74M | 7.21M | 9.06M | 8.68M | 9.99M | 11.66M | 17.02M | 16.03M | 20.30M | 26.85M | 36.48M | 39.96M | 40.03M | 38.84M | 43.80M | 33.62M | 34.93M | 38.69M | 29.14M | 53.16M | 59.24M | 36.56M |
|
Notes Payables
|
| | | | 0.68M | 2.72M | | | | | | | | | | | | 3.06M | 6.12M | 9.19M | 12.25M | 12.25M | | | | | | | | | | | | | | |
|
Payables
|
| | | 3.00M | 4.60M | 4.97M | 2.45M | 3.43M | 3.20M | 2.68M | 4.84M | 4.46M | 5.82M | 5.10M | 6.74M | 7.21M | 9.06M | 11.74M | 16.11M | 20.85M | 29.27M | 28.28M | 20.30M | 26.85M | 36.48M | 39.96M | 40.03M | 38.84M | 43.80M | 33.62M | 34.93M | 38.69M | 29.14M | 53.16M | 59.24M | 36.56M |
|
Accumulated Expenses
|
| | | 4.15M | 3.14M | 4.20M | 4.96M | 7.73M | 4.62M | 5.98M | 7.87M | 12.40M | 7.90M | 7.94M | 11.46M | 13.52M | 10.37M | 12.61M | 17.48M | 20.45M | 13.90M | 18.57M | 28.99M | 34.34M | 23.39M | 26.73M | 29.96M | 39.27M | 28.37M | 32.04M | 39.34M | 49.81M | 34.33M | 40.20M | 51.60M | 59.49M |
|
Other Accumulated Expenses
|
| | | 0.44M | 0.40M | 0.55M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | 0.31M | | | | 1.34M | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 7.15M | 7.92M | 9.34M | 7.59M | 11.15M | 7.83M | 8.66M | 12.70M | 16.86M | 13.72M | 13.04M | 18.20M | 20.73M | 19.42M | 24.35M | 33.59M | 41.31M | 43.17M | 46.85M | 49.29M | 61.19M | 59.87M | 66.69M | 70.00M | 78.11M | 72.17M | 65.66M | 74.26M | 88.50M | 63.47M | 93.36M | 110.84M | 96.06M |
|
Non-Current Debt
|
| | | 16.46M | 23.89M | 21.97M | 24.81M | 24.93M | 24.36M | 24.41M | 24.47M | 24.52M | 24.58M | 24.63M | 24.69M | 24.75M | 24.80M | 21.80M | 18.80M | 15.80M | 12.80M | 9.79M | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | 0.83M | | | | 5.89M | 5.96M | 6.03M | 6.11M | 9.11M | 9.23M | 9.30M | 9.13M | 8.87M | 8.55M | 23.37M | 25.17M | 24.85M | 24.50M | 24.51M | 25.33M | 31.79M | 33.52M | 33.06M | 32.58M | 32.16M |
|
Other Non-Current Liabilities
|
| | | 0.16M | 0.98M | | | | | | | 0.04M | 0.04M | 0.04M | 0.07M | 0.09M | 0.10M | 0.11M | 0.12M | 0.13M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 1.35M | 0.15M | 0.15M | 0.15M | 0.15M | 0.11M | 0.11M | 0.11M | 0.10M |
|
Total Non-Current Liabilities
|
| | | 16.62M | 24.87M | 21.97M | 24.81M | 24.93M | | | | 24.56M | 38.29M | 37.67M | 42.89M | 30.72M | 50.19M | 52.18M | 58.47M | 65.90M | 64.52M | 64.87M | 57.17M | 68.72M | 67.05M | 88.74M | 95.17M | 102.95M | 96.67M | 90.17M | 99.48M | 118.54M | 94.96M | 124.27M | 141.15M | 126.05M |
|
Total Liabilities
|
| | | 23.76M | 32.79M | 31.32M | 32.41M | 36.08M | 32.19M | 33.08M | 37.17M | 41.42M | 38.33M | 37.71M | 42.96M | 51.44M | 50.28M | 52.29M | 58.59M | 66.04M | 64.67M | 65.02M | 57.32M | 68.87M | 67.20M | 88.89M | 95.31M | 104.30M | 96.82M | 90.32M | 99.63M | 118.69M | 95.07M | 124.38M | 141.26M | 126.16M |
|
Total Debt
|
| | | 16.46M | 23.89M | 21.97M | 24.81M | 24.93M | 24.36M | 24.41M | 24.47M | 24.52M | 24.58M | 24.63M | 24.69M | 24.75M | 24.80M | 21.80M | 18.80M | 15.80M | 12.80M | 9.79M | | | | | | | | | | | | | | |
|
Common Equity
|
| | | 1.33M | -4.93M | 102.58M | 98.31M | 164.00M | 157.42M | 152.49M | 146.05M | 139.84M | 127.40M | 233.59M | 228.82M | 229.75M | 223.13M | 219.91M | 220.30M | 229.05M | 225.06M | 226.98M | 470.20M | 496.01M | 504.65M | 529.36M | 544.18M | 572.51M | 589.02M | 638.07M | 696.56M | 689.70M | 635.74M | 677.81M | 666.46M | 781.16M |
|
Shareholder's Equity
|
| | | 1.33M | -4.93M | 102.58M | 98.31M | 164.00M | 157.42M | 152.49M | 146.05M | 139.84M | 127.40M | 233.59M | 228.82M | 229.75M | 223.13M | 219.91M | 220.30M | 229.05M | 225.06M | 226.98M | 470.20M | 496.01M | 504.65M | 529.36M | 544.18M | 572.51M | 589.02M | 638.07M | 696.56M | 689.70M | 635.74M | 677.81M | 666.46M | 781.16M |
|
Liabilities and Shareholders Equity
|
| | | 25.09M | 27.85M | 133.89M | 130.72M | 200.08M | 189.61M | 185.56M | 183.22M | 181.25M | 165.74M | 271.31M | 271.78M | 281.19M | 273.41M | 272.21M | 278.89M | 295.08M | 289.72M | 292.00M | 527.52M | 564.88M | 571.85M | 618.25M | 639.49M | 676.81M | 685.84M | 728.39M | 796.19M | 808.38M | 730.81M | 802.19M | 807.72M | 907.32M |
|
Retained Earnings
|
| | | -125.08M | -131.59M | -137.44M | -142.13M | -146.91M | -155.18M | -162.83M | -171.08M | -180.16M | -196.39M | -219.48M | -229.86M | -237.35M | -253.56M | -266.65M | -277.00M | -279.39M | -296.08M | -310.57M | -327.42M | -324.27M | -339.69M | -351.65M | -360.19M | -345.42M | -355.43M | -345.63M | -327.14M | -291.91M | -288.92M | -292.51M | -282.58M | -146.49M |
|
Preferred Shares
|
| | | 119.11M | 119.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.08M | 0.09M | 0.11M | 0.12M | 0.18M | 0.19M | 0.19M | 0.20M | 0.55M | 0.60M | | 0.68M | 1.01M | 1.02M | 0.99M | 1.06M |