|
Cash & Equivalents
|
402.17M | 329.53M | 286.61M | 341.25M | 269.30M | 218.72M | 186.41M | 161.90M | 140.75M | 275.88M | 373.24M | 358.33M | 359.01M | 345.79M | 373.97M | 344.87M | 308.77M | 353.83M | 392.60M |
|
Short-term Investments
|
1.25M | 38.20M | 56.48M | 96.85M | 165.33M | 206.84M | 208.01M | 217.27M | 209.64M | 201.64M | 188.83M | 173.85M | 179.25M | 213.83M | 214.36M | 252.65M | 308.08M | 328.16M | 338.46M |
|
Cash & Current Investments
|
403.42M | 367.73M | 343.09M | 438.10M | 434.63M | 425.56M | 394.42M | 379.17M | 350.39M | 477.52M | 562.07M | 532.18M | 538.26M | 559.61M | 588.32M | 597.52M | 616.85M | 681.99M | 731.07M |
|
Receivables - Net
|
| | | | | | | | | | 9.32M | 42.04M | 104.75M | 103.24M | 97.30M | 104.75M | 103.30M | 111.44M | 129.63M |
|
Receivables
|
| | | | | | | | | | 9.32M | 42.04M | 104.75M | 103.24M | 97.30M | 104.75M | 103.30M | 111.44M | 129.63M |
|
Raw Materials
|
| | | | | | | | | | | 3.15M | 4.49M | 5.51M | 8.98M | 13.64M | 15.14M | 14.05M | 14.56M |
|
Work In Process
|
| | | | | | | | | | | 3.20M | 6.39M | 5.04M | 6.39M | 10.74M | 8.90M | 15.29M | 15.80M |
|
Finished Goods
|
| | | | | | | | | | | 0.63M | 0.16M | 1.64M | 3.21M | 2.13M | 5.90M | 1.70M | 7.27M |
|
Inventory
|
| | | | | | | | | | 5.28M | 6.99M | 11.04M | 12.18M | 18.58M | 26.51M | 29.94M | 31.04M | 37.63M |
|
Prepaid Assets
|
2.41M | 2.20M | 2.72M | 4.17M | 3.37M | 3.21M | 3.16M | 4.61M | 5.04M | 6.49M | 5.46M | 6.71M | 6.49M | 7.75M | 8.96M | 11.66M | 16.75M | 16.88M | 17.21M |
|
Current Assets
|
405.83M | 369.93M | 345.81M | 442.27M | 438.00M | 428.77M | 397.58M | 383.78M | 355.43M | 484.00M | 582.13M | 587.91M | 602.25M | 682.77M | 713.16M | 742.04M | 766.80M | 841.35M | 925.65M |
|
Property, Plant & Equipment (Net)
|
33.88M | 44.97M | 78.64M | 112.36M | 136.93M | 151.21M | 157.79M | 161.68M | 163.07M | 163.74M | 164.03M | 161.20M | 160.01M | 158.81M | 156.59M | 155.17M | 151.07M | 150.39M | 148.87M |
|
Long-Term Investments
|
| 21.41M | 19.24M | 64.37M | 33.34M | 12.90M | 12.56M | 4.62M | 5.13M | 28.41M | 36.55M | 61.95M | 84.00M | 69.29M | 105.89M | 152.11M | 148.47M | 138.81M | 133.11M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | 24.68M |
|
Other Non-Current Assets
|
0.11M | 0.11M | 0.06M | 0.07M | 0.16M | 0.16M | 0.20M | 0.32M | 0.40M | 0.28M | 0.28M | 0.26M | 0.20M | 0.13M | 0.20M | 0.23M | 0.22M | 0.20M | 0.33M |
|
Non-Current Assets
|
37.19M | 73.63M | 105.28M | 184.03M | 178.88M | 172.55M | 178.80M | 174.67M | 176.42M | 200.02M | 208.22M | 230.45M | 251.05M | 234.89M | 269.15M | 313.79M | 307.62M | 297.05M | 314.44M |
|
Assets
|
443.02M | 443.56M | 451.10M | 626.29M | 616.87M | 601.32M | 576.38M | 558.45M | 531.85M | 684.03M | 790.35M | 818.36M | 853.30M | 917.66M | 982.32M | 1,055.84M | 1,074.42M | 1,138.39M | 1,240.09M |
|
Accounts Payables
|
6.65M | 15.92M | 30.00M | 16.30M | 50.82M | 23.78M | 20.72M | 23.30M | 29.41M | 17.92M | 21.74M | 21.51M | 29.51M | 43.33M | 53.11M | 58.99M | 28.05M | 26.52M | 31.70M |
|
Payables
|
6.65M | 15.92M | 30.00M | 16.30M | 50.82M | 23.78M | 20.72M | 23.30M | 29.41M | 17.92M | 21.74M | 21.51M | 29.51M | 43.33M | 53.11M | 58.99M | 28.05M | 26.52M | 31.70M |
|
Current Leases
|
0.65M | 0.93M | 1.02M | 1.04M | 1.41M | 1.42M | 1.55M | 1.56M | 1.55M | 1.53M | 1.50M | 1.47M | 1.43M | 1.36M | 1.29M | 1.22M | 1.36M | 1.62M | 1.70M |
|
Total Current Liabilities
|
9.14M | 18.12M | 35.78M | 25.74M | 60.44M | 34.43M | 28.03M | 28.85M | 35.08M | 23.90M | 27.58M | 33.09M | 47.59M | 71.85M | 89.53M | 102.00M | 79.49M | 86.90M | 91.27M |
|
Operating Leases
|
3.87M | 7.83M | 8.10M | 8.02M | 9.29M | 9.13M | 9.12M | 8.93M | 8.76M | 8.54M | 8.32M | 6.62M | 7.89M | 7.69M | 7.48M | 6.04M | 9.66M | 9.68M | 9.51M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | 0.59M | 0.76M | 1.42M | 2.00M | 2.80M | 3.14M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | 78.18M | 95.71M | 108.04M | 87.74M | 94.95M | 99.08M |
|
Total Liabilities
|
12.37M | 25.02M | 42.86M | 32.72M | 68.32M | 42.14M | 35.61M | 36.22M | 42.28M | 30.91M | 34.40M | 39.71M | 54.05M | 78.77M | 96.47M | 109.46M | 89.74M | 97.75M | 102.22M |
|
Common Equity
|
430.65M | 418.54M | 408.24M | 593.58M | 548.55M | 559.18M | 540.77M | 522.23M | 489.57M | 653.11M | 755.95M | 778.64M | 799.24M | 838.89M | 885.85M | 946.38M | 984.67M | 1,040.65M | 1,137.88M |
|
Shareholder's Equity
|
430.65M | 418.54M | 408.24M | 593.58M | 548.55M | 559.18M | 540.77M | 522.23M | 489.57M | 653.11M | 755.95M | 778.64M | 799.24M | 838.89M | 885.85M | 946.38M | 984.67M | 1,040.65M | 1,137.88M |
|
Liabilities and Shareholders Equity
|
443.02M | 443.56M | 451.10M | 626.29M | 616.87M | 601.32M | 576.38M | 558.45M | 531.85M | 684.03M | 790.35M | 818.36M | 853.30M | 917.66M | 982.32M | 1,055.84M | 1,074.42M | 1,138.39M | 1,240.09M |
|
Retained Earnings
|
-87.03M | -103.40M | -119.00M | -140.78M | -190.75M | -218.90M | -248.71M | -280.76M | -326.10M | -359.30M | -278.52M | -269.83M | -268.90M | -253.33M | -226.15M | -180.67M | -144.94M | -106.60M | -27.24M |
|
Treasury Shares
|
0.10M | 0.10M | 0.10M | 0.10M | 0.07M | 0.07M | 0.07M | 0.07M | 0.19M | 0.17M | 0.16M | 0.16M | 0.33M | 0.32M | 0.31M | 0.31M | 0.35M | 0.34M | 0.33M |