|
Cash & Equivalents
|
264.02M | 225.87M | 200.18M | 122.47M | 145.58M | 138.21M | 200.72M | 122.72M | 187.49M | 184.99M | 201.08M | 107.95M | 213.55M | 218.76M | 223.78M | 183.58M | 268.34M | 307.78M | 352.10M |
|
Short-term Investments
|
144.17M | 57.91M | 10.00M | 59.73M | 82.25M | 43.90M | 24.96M | 67.89M | 106.88M | 72.42M | 83.26M | 98.42M | 72.47M | 119.49M | 126.40M | 60.05M | 111.21M | 115.75M | 177.24M |
|
Cash & Current Investments
|
408.19M | 283.78M | 210.18M | 182.20M | 227.83M | 182.11M | 225.69M | 190.61M | 294.37M | 257.42M | 284.34M | 206.37M | 286.03M | 338.25M | 350.18M | 243.63M | 379.55M | 423.53M | 529.35M |
|
Receivables - Net
|
| 2.55M | 3.22M | 3.98M | 29.44M | 7.81M | 11.16M | 12.66M | 7.42M | 24.65M | 3.04M | 21.27M | 15.99M | 20.45M | 24.89M | 41.72M | 40.06M | 31.91M | 51.74M |
|
Receivables - Other
|
| | | | | | | 7.66M | | | | | | | | | | | |
|
Receivables
|
| 2.55M | 3.22M | 3.98M | 29.44M | 7.81M | 11.16M | 20.32M | 7.42M | 24.65M | 3.04M | 21.27M | 15.99M | 20.45M | 24.89M | 41.72M | 40.06M | 31.91M | 51.74M |
|
Work In Process
|
| 4.17M | 4.18M | | 0.15M | | | 6.31M | 13.52M | 6.62M | 13.38M | 18.26M | | | | | | | |
|
Finished Goods
|
2.19M | 2.22M | 1.42M | 3.67M | 13.07M | 19.92M | 14.62M | 15.29M | 9.91M | 17.34M | 12.20M | 12.86M | | | | | | | |
|
Inventory
|
2.19M | 6.38M | 5.61M | 3.67M | 13.22M | 19.92M | 14.62M | 21.60M | 23.43M | 23.96M | 25.58M | 31.12M | 27.28M | 34.86M | 28.68M | 26.36M | 22.07M | 48.18M | 41.40M |
|
Prepaid Assets
|
9.14M | 9.80M | 8.50M | 6.58M | 10.52M | 14.01M | 15.31M | 10.54M | 13.16M | 12.44M | 26.40M | 17.54M | 13.77M | 26.95M | 33.95M | 20.08M | 25.43M | 32.44M | 30.29M |
|
Current Assets
|
275.56M | 244.81M | 217.51M | 196.45M | 198.76M | 179.94M | 241.81M | 243.06M | 231.50M | 246.04M | 256.11M | 276.30M | 270.59M | 301.02M | 311.30M | 331.80M | 355.91M | 420.31M | 475.53M |
|
Property, Plant & Equipment (Net)
|
3.81M | 3.45M | 3.17M | 2.83M | 2.48M | 2.15M | 2.00M | 1.66M | 1.39M | 1.14M | 0.92M | 0.73M | 0.71M | 0.62M | 0.56M | 0.66M | 0.61M | 1.08M | 1.66M |
|
Intangibles
|
20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 17.50M | 20.00M | 17.00M | 16.75M | 16.50M | 16.25M | 16.00M | 15.75M | 15.50M |
|
Goodwill & Intangibles
|
20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 17.50M | 20.00M | 17.00M | 16.75M | 16.50M | 16.25M | 16.00M | 15.75M | 15.50M |
|
Long-Term Deferred Tax
|
| | | | | | 185.84M | 185.50M | 184.42M | 203.86M | 193.57M | 219.28M | 214.92M | 204.35M | 207.99M | 211.15M | 208.16M | 205.51M | 201.29M |
|
Other Non-Current Assets
|
5.80M | 5.81M | 6.55M | 8.72M | 5.92M | 5.67M | 5.63M | 5.82M | 2.32M | 2.35M | 2.29M | 0.83M | 4.13M | 7.90M | 7.85M | 10.31M | 8.20M | 8.20M | 8.29M |
|
Non-Current Assets
|
35.59M | 34.40M | 35.35M | 36.35M | 32.21M | 30.64M | 218.14M | 216.61M | 211.36M | 238.29M | 226.95M | 250.03M | 249.08M | 241.41M | 244.00M | 248.75M | 243.42M | 240.84M | 236.80M |
|
Assets
|
311.16M | 279.21M | 252.86M | 232.80M | 230.97M | 210.58M | 459.95M | 459.67M | 442.86M | 484.33M | 483.06M | 526.32M | 519.67M | 542.43M | 555.30M | 580.55M | 599.33M | 661.15M | 712.33M |
|
Accounts Payables
|
2.76M | 4.16M | 1.65M | 1.87M | 3.38M | 2.52M | 1.47M | 7.90M | 1.39M | 0.65M | 1.01M | 8.25M | 5.63M | 7.39M | 8.33M | 2.04M | 1.98M | 8.96M | 6.15M |
|
Payables
|
2.76M | 4.16M | 1.65M | 1.87M | 3.38M | 2.52M | 1.47M | 7.90M | 1.39M | 0.65M | 1.01M | 8.25M | 5.63M | 7.39M | 8.33M | 2.04M | 1.98M | 8.96M | 6.15M |
|
Accumulated Expenses
|
30.32M | 31.06M | 28.53M | 38.03M | 38.89M | 34.50M | 30.87M | 30.11M | 20.89M | 35.32M | 41.15M | 27.73M | 44.72M | 33.37M | 40.38M | 32.35M | 22.13M | 35.96M | 30.94M |
|
Other Accumulated Expenses
|
20.04M | 20.54M | 17.80M | 24.98M | 22.21M | 14.37M | 13.56M | 8.38M | 4.33M | 7.71M | 8.41M | 8.19M | 11.43M | 11.48M | 16.07M | 16.08M | 17.09M | 18.00M | 20.52M |
|
Current Leases
|
2.37M | 2.64M | 3.25M | 3.38M | 3.31M | 3.34M | 3.27M | 3.30M | 3.48M | 2.24M | 2.31M | 2.25M | 2.28M | 2.08M | 2.03M | 1.99M | 2.29M | 2.52M | 2.70M |
|
Current Deferred Revenue
|
| | | | | | 26.29M | | 6.50M | 4.67M | 2.56M | 12.26M | 0.16M | 0.01M | | 31.81M | | | |
|
Total Current Liabilities
|
35.45M | 38.78M | 34.43M | 44.82M | 50.35M | 43.54M | 56.49M | 47.07M | 36.59M | 47.47M | 53.47M | 63.67M | 64.21M | 84.29M | 95.95M | 100.62M | 97.27M | 117.83M | 123.59M |
|
Non-Current Deffered Revenue
|
| | | | 12.00M | 12.00M | 14.20M | 12.00M | 12.16M | 12.01M | 11.87M | 11.95M | 11.81M | 11.80M | 11.81M | 31.81M | 31.81M | 31.81M | 31.81M |
|
Operating Leases
|
4.20M | 3.50M | 3.50M | 2.67M | 2.10M | 1.28M | 3.44M | 2.62M | 2.13M | 11.28M | 10.65M | 10.01M | 9.86M | 9.32M | 8.56M | 7.86M | 7.62M | 7.24M | 7.02M |
|
Other Non-Current Liabilities
|
0.81M | 1.14M | 0.89M | 0.27M | 0.27M | 0.26M | 1.82M | 1.84M | 1.88M | 1.92M | 1.95M | 1.86M | 1.89M | 1.93M | 1.96M | 1.82M | 5.14M | 9.26M | 14.53M |
|
Total Non-Current Liabilities
|
39.65M | 42.28M | 37.93M | 47.49M | 64.45M | 56.82M | 74.12M | 61.68M | 50.88M | 70.76M | 75.99M | 85.62M | 85.89M | 105.41M | 116.33M | 140.29M | 136.70M | 156.88M | 162.43M |
|
Total Liabilities
|
40.46M | 43.42M | 38.81M | 47.76M | 64.72M | 57.08M | 75.94M | 63.52M | 52.77M | 72.68M | 77.94M | 87.48M | 87.78M | 107.33M | 118.29M | 142.12M | 141.84M | 166.14M | 176.95M |
|
Common Equity
|
270.70M | 235.78M | 214.05M | 185.04M | 166.24M | 153.49M | 384.01M | 396.15M | 390.10M | 411.66M | 405.13M | 438.84M | 431.89M | 435.10M | 437.01M | 438.44M | 457.49M | 495.01M | 535.38M |
|
Shareholder's Equity
|
270.70M | 235.78M | 214.05M | 185.04M | 166.24M | 153.49M | 384.01M | 396.15M | 390.10M | 411.66M | 405.13M | 438.84M | 431.89M | 435.10M | 437.01M | 438.44M | 457.49M | 495.01M | 535.38M |
|
Liabilities and Shareholders Equity
|
311.16M | 279.21M | 252.86M | 232.80M | 230.97M | 210.58M | 459.95M | 459.67M | 442.86M | 484.33M | 483.06M | 526.32M | 519.67M | 542.43M | 555.30M | 580.55M | 599.33M | 661.15M | 712.33M |
|
Retained Earnings
|
-566.96M | -608.52M | -639.06M | -675.40M | -700.61M | -720.59M | -496.50M | -492.03M | -504.30M | -489.33M | -503.19M | -477.95M | -495.65M | -499.56M | -512.25M | -521.14M | -512.60M | -494.77M | -476.34M |
|
Treasury Shares
|
0.58M | 0.50M | 0.80M | 0.89M | 0.67M | 1.16M | 1.65M | 1.74M | 1.66M | 1.94M | 2.34M | 2.40M | 2.26M | 2.33M | 2.39M | 2.25M | 2.14M | 2.27M | 2.20M |