|
Cash & Equivalents
|
30.45M | 47.74M | 43.53M | 33.78M | 33.57M | 116.48M | 198.72M | 194.01M | 179.19M | 157.59M | 263.13M | 235.03M | 365.77M | 196.17M | 151.95M | 62.27M | 109.90M | 84.10M | 40.52M | 116.63M | 90.88M | 211.73M | 200.45M | 238.66M | 201.81M | 220.13M | 238.64M | 180.32M | 156.59M | 126.47M | 93.06M | 196.53M | 201.64M | 181.13M | 218.50M | 188.97M | 190.53M | 123.47M | 47.33M | 21.47M | 83.99M | 108.88M | 224.26M | 108.76M | 89.90M | 100.96M | 80.36M | 83.93M | 179.62M | 182.84M | 145.57M | 130.69M | 80.13M |
|
Short-term Investments
|
| | | | | | | | | | | | | 142.88M | | | | 192.90M | | | | 93.39M | | | | 12.73M | | | | 89.28M | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
30.45M | 47.74M | 43.53M | 33.78M | 33.57M | 116.48M | 198.72M | 194.01M | 179.19M | 157.59M | 263.13M | 235.03M | 365.77M | 339.05M | 151.95M | 62.27M | 109.90M | 277.00M | 40.52M | 116.63M | 90.88M | 305.12M | 200.45M | 238.66M | 201.81M | 232.86M | 238.64M | 180.32M | 156.59M | 215.76M | 93.06M | 196.53M | 201.64M | 181.13M | 218.50M | 188.97M | 190.53M | 123.47M | 47.33M | 21.47M | 83.99M | 108.88M | 224.26M | 108.76M | 89.90M | 100.96M | 80.36M | 83.93M | 179.62M | 182.84M | 145.57M | 130.69M | 80.13M |
|
Receivables - Net
|
| 2.05M | | | 2.28M | 2.00M | 1.75M | 2.65M | 5.32M | 2.94M | 1.72M | 4.33M | 2.74M | 1.22M | 2.51M | 78.38M | 3.01M | 2.76M | 2.09M | 1.99M | 2.19M | 13.64M | 7.28M | 17.84M | 20.97M | 29.58M | 6.12M | 5.61M | 9.50M | 12.74M | 11.81M | 19.20M | 18.78M | 23.08M | 7.15M | 45.25M | 13.76M | 10.39M | 14.90M | 18.39M | 13.84M | 56.22M | 36.16M | 6.41M | 25.31M | 10.37M | 7.22M | 6.19M | 8.75M | 4.31M | 10.54M | 12.53M | 69.23M |
|
Receivables - Other
|
| | | | | | | | 0.41M | 0.50M | 0.60 | 0.80M | 0.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| 2.05M | | | 2.28M | 2.00M | 1.75M | 2.65M | 5.73M | 3.44M | 1.72M | 5.13M | 3.64M | 1.22M | 2.51M | 78.38M | 3.01M | 2.76M | 2.09M | 1.99M | 2.19M | 13.64M | 7.28M | 17.84M | 20.97M | 29.58M | 6.12M | 5.61M | 9.50M | 12.74M | 11.81M | 19.20M | 18.78M | 23.08M | 7.15M | 45.25M | 13.76M | 10.39M | 14.90M | 18.39M | 13.84M | 56.22M | 36.16M | 6.41M | 25.31M | 10.37M | 7.22M | 6.19M | 8.75M | 4.31M | 10.54M | 12.53M | 69.23M |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.17M | 6.48M | 3.98M | 4.39M | 4.60M | 2.95M | 1.09M | 1.45M | 1.41M | 1.44M | 1.07M | 1.22M | 1.25M | 1.11M | 3.24M | | 9.43M | 9.30M | 8.80M |
|
Prepaid Assets
|
| 0.14M | | | 1.10M | 0.97M | 1.94M | 2.10M | 2.45M | 4.21M | 3.62M | 3.07M | 1.98M | 1.81M | 1.70M | 3.78M | 1.31M | 3.48M | 5.02M | 4.01M | 3.26M | 3.15M | 3.33M | 3.17M | 4.32M | 6.68M | 8.31M | 9.62M | 12.02M | 11.29M | 12.63M | 8.19M | 10.63M | 16.98M | 18.22M | 17.96M | 18.06M | 21.17M | 14.71M | 12.56M | 9.27M | 10.16M | 9.72M | 6.47M | 8.51M | 9.95M | 9.87M | 9.27M | 9.84M | 11.51M | 7.98M | 6.65M | 7.71M |
|
Current Assets
|
| 49.93M | | | 36.95M | 119.46M | 202.40M | 198.76M | 186.96M | 164.74M | 268.47M | 242.43M | 370.50M | 342.38M | 309.27M | 348.44M | 316.29M | 283.95M | 251.01M | 250.11M | 209.47M | 322.30M | 271.04M | 322.05M | 285.64M | 269.12M | 335.03M | 287.60M | 276.23M | 239.78M | 195.28M | 260.20M | 310.07M | 312.59M | 374.72M | 367.00M | 334.70M | 279.56M | 218.20M | 167.63M | 147.81M | 222.18M | 288.94M | 254.68M | 291.32M | 251.34M | 202.57M | 156.95M | 222.20M | 217.49M | 182.09M | 204.94M | 232.09M |
|
Property, Plant & Equipment (Net)
|
| 3.27M | | | 4.47M | 5.04M | 5.08M | 5.44M | 5.63M | 6.79M | 7.24M | 9.41M | 11.53M | 14.84M | 14.35M | 18.29M | 18.47M | 17.96M | 17.38M | 23.18M | 30.84M | 49.98M | 53.44M | 57.49M | 58.65M | 56.71M | 54.82M | 52.30M | 49.97M | 48.21M | 46.32M | 43.89M | 41.42M | 42.23M | 40.48M | 39.40M | 38.68M | 37.68M | 36.03M | 34.02M | 31.99M | 29.57M | 26.78M | 24.09M | 22.63M | 21.85M | 21.30M | 20.38M | 19.10M | 18.10M | 16.88M | 15.36M | 13.97M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | 152.50M | 203.36M | 201.22M | 7.99M | 202.59M | 127.03M | 112.76M | 93.39M | 59.63M | 62.23M | 58.34M | 12.73M | 81.75M | 91.82M | 97.82M | 89.28M | 77.79M | 36.27M | 79.02M | 91.40M | 124.68M | 108.35M | 108.37M | 120.15M | 136.66M | 112.27M | 39.62M | 45.50M | 17.39M | 131.59M | 166.53M | 128.85M | 103.88M | 56.44M | 20.74M | 18.83M | 8.57M | 45.80M | 66.27M |
|
Long-Term Deferred Tax
|
| | | | | | | | | 1.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 0.40M | | | 0.40M | 0.89M | 2.28M | 1.11M | 0.73M | 2.06M | 2.06M | 2.06M | 2.06M | 2.04M | 2.04M | 2.11M | 2.10M | 1.37M | 1.36M | 1.55M | 1.54M | 1.60M | 1.60M | 7.35M | 11.06M | 6.29M | 24.79M | 43.78M | 25.25M | 24.50M | 23.81M | 23.51M | 22.89M | 23.92M | 20.25M | 19.52M | 18.78M | 1.40M | 17.21M | 16.39M | 15.54M | 1.38M | 1.38M | 1.39M | 1.39M | 1.39M | 1.19M | 1.19M | 1.19M | 1.56M | 1.49M | 1.40M | 1.39M |
|
Non-Current Assets
|
| 3.82M | | | 5.02M | 6.33M | 7.77M | 6.96M | 6.67M | 9.15M | 9.60M | 11.78M | 13.59M | 16.89M | 16.39M | 20.41M | 23.58M | 27.32M | 23.71M | 24.73M | 32.38M | 51.59M | 55.04M | 64.84M | 69.71M | 63.01M | 79.61M | 96.08M | 75.22M | 72.72M | 70.13M | 67.40M | 64.31M | 66.15M | 60.73M | 58.91M | 57.46M | 55.69M | 53.24M | 50.41M | 47.53M | 58.29M | 54.55M | 50.98M | 48.65M | 47.08M | 45.71M | 44.19M | 42.30M | 44.16M | 42.48M | 40.47M | 38.67M |
|
Assets
|
| 53.75M | | | 41.98M | 125.78M | 210.17M | 205.72M | 193.62M | 173.89M | 278.07M | 254.20M | 384.09M | 359.27M | 325.66M | 368.85M | 339.86M | 311.26M | 274.72M | 274.85M | 241.84M | 373.88M | 326.08M | 386.89M | 355.36M | 332.13M | 414.64M | 383.68M | 351.45M | 312.50M | 265.41M | 327.59M | 374.38M | 378.74M | 435.44M | 425.91M | 392.16M | 335.25M | 271.44M | 218.04M | 195.35M | 280.47M | 343.50M | 305.65M | 339.97M | 298.42M | 248.28M | 201.14M | 264.49M | 261.65M | 224.56M | 245.42M | 270.76M |
|
Accounts Payables
|
| 3.74M | | | 1.80M | 3.17M | 5.13M | 3.98M | 4.39M | 1.67M | 1.44M | 1.85M | 2.54M | 2.97M | 1.12M | 1.15M | 1.37M | 4.00M | 1.51M | 2.09M | 1.68M | 2.45M | 10.27M | 1.77M | 0.99M | 4.00M | 0.93M | 0.86M | 2.54M | 4.31M | 1.96M | 2.77M | 4.38M | 8.03M | 10.35M | 9.82M | 6.17M | 15.50M | 3.73M | 2.61M | 4.62M | 4.90M | 3.76M | 3.79M | 3.30M | 6.44M | 10.69M | 5.24M | 6.61M | 5.01M | 6.62M | 4.66M | 5.94M |
|
Payables
|
| 3.74M | | | 1.80M | 3.17M | 5.13M | 3.98M | 4.39M | 1.67M | 1.44M | 1.85M | 2.54M | 2.97M | 1.12M | 1.15M | 1.37M | 4.00M | 1.51M | 2.09M | 1.68M | 2.45M | 10.27M | 1.77M | 0.99M | 4.00M | 0.93M | 0.86M | 2.54M | 4.31M | 1.96M | 2.77M | 4.38M | 8.03M | 10.35M | 9.82M | 6.17M | 15.50M | 3.73M | 2.61M | 4.62M | 4.90M | 3.76M | 3.79M | 3.30M | 6.44M | 10.69M | 5.24M | 6.61M | 5.01M | 6.62M | 4.66M | 5.94M |
|
Accumulated Expenses
|
| 1.24M | | | 1.23M | 3.58M | 2.74M | 3.31M | 4.03M | 7.93M | 7.00M | 8.30M | 9.12M | 11.71M | 9.69M | 12.34M | 15.37M | 16.13M | 17.96M | 22.32M | 25.50M | 38.58M | 30.49M | 37.18M | 38.48M | 33.20M | 28.85M | 30.41M | 28.39M | 27.14M | 25.06M | 30.48M | 32.67M | 34.20M | 34.97M | 39.17M | 41.86M | 33.76M | 32.97M | 31.76M | 33.32M | 29.00M | 28.19M | 27.53M | 25.48M | 24.24M | 18.15M | 24.45M | 24.64M | 29.33M | 27.84M | 21.35M | 23.09M |
|
Other Accumulated Expenses
|
| | | | | 0.36M | 0.36M | 0.36M | 0.36M | 1.60M | 1.60M | 1.60M | 1.60M | 0.73M | | | | | | | 0.17M | 0.47M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 3.73M | 3.64M | 2.96M | 3.02M | 3.09M | 3.39M | 3.81M | 3.99M | 4.21M | 4.37M | 4.52M | 4.68M | 4.84M | 4.94M | 5.02M | 4.73M | 4.42M | 4.16M | 3.93M | 3.77M | 4.08M | 4.41M | 4.74M | 4.86M | 5.37M | 5.12M | 5.14M |
|
Current Deferred Revenue
|
| 24.12M | | | 21.30M | 20.27M | 19.67M | 20.68M | 15.62M | 14.25M | 12.38M | 10.19M | 7.16M | 5.87M | 4.92M | 4.58M | 3.78M | 4.26M | 4.26M | 3.20M | 3.20M | 7.20M | 8.12M | 8.00M | 7.38M | 21.72M | 18.09M | 14.45M | 23.57M | 10.70M | 9.51M | 9.27M | 9.26M | 4.46M | 3.52M | 16.57M | 16.31M | 20.65M | 25.56M | 11.56M | 7.08M | 9.99M | 9.25M | 9.67M | 18.58M | 21.65M | 22.84M | 23.82M | 23.31M | 16.32M | 15.62M | 7.87M | 10.30M |
|
Curent Deferred Tax Liability
|
| | | | | | | | | 1.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 29.73M | | | 25.27M | 28.82M | 29.38M | 29.87M | 25.99M | 27.09M | 24.13M | 23.85M | 22.39M | 24.20M | 17.81M | 19.53M | 22.05M | 27.30M | 26.55M | 29.89M | 32.44M | 49.76M | 49.96M | 48.03M | 48.02M | 59.94M | 51.77M | 49.53M | 57.63M | 45.17M | 39.61M | 45.89M | 50.12M | 50.67M | 53.04M | 69.92M | 68.86M | 74.58M | 67.10M | 50.88M | 50.05M | 48.61M | 45.61M | 45.16M | 51.29M | 56.11M | 55.76M | 57.91M | 59.31M | 55.53M | 55.44M | 39.00M | 44.47M |
|
Non-Current Deffered Revenue
|
| 19.96M | | | 8.81M | 7.14M | 17.16M | 23.91M | 19.05M | 16.47M | 14.39M | 12.72M | 11.89M | 12.63M | 11.69M | 10.74M | 9.79M | 10.04M | 8.98M | 9.24M | 11.50M | 13.64M | 17.76M | 15.95M | 14.13M | 19.00M | 17.21M | 15.41M | 10.04M | 9.15M | 8.10M | 6.82M | 5.78M | 6.93M | 7.26M | 13.48M | 9.57M | | 6.36M | 6.16M | 5.08M | 59.48M | 58.01M | 58.54M | 64.26M | 59.24M | 56.18M | 55.50M | 55.50M | 55.50M | 55.94M | 55.74M | 55.84M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 28.78M | 27.92M | 31.54M | 27.55M | 26.61M | 25.65M | 24.65M | 25.26M | 24.35M | 23.21M | 22.02M | 20.79M | 19.51M | 18.26M | 17.00M | 30.11M | 30.13M | 30.16M | 30.18M | 30.20M | 29.93M | 29.65M | 29.36M | 32.60M | 32.10M | 32.12M | 31.87M |
|
Other Non-Current Liabilities
|
| 9.45M | | | 8.38M | 8.01M | 7.61M | 7.20M | 6.79M | 6.36M | 5.91M | 3.73M | 3.21M | 2.69M | 2.14M | 1.12M | 0.73M | 0.30M | | | | | | | | | | | | | 0.52M | 1.44M | 2.25M | | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 1.97M | 1.97M | 1.67M | 1.33M |
|
Total Non-Current Liabilities
|
| 52.54M | | | 37.65M | 38.86M | 49.34M | 56.54M | 47.75M | 46.24M | 41.16M | 38.79M | 41.55M | 43.24M | 37.26M | 37.75M | 39.03M | 42.21M | 40.08M | 43.50M | 52.38M | 74.64M | | | | | | | | 81.87M | 74.33M | 78.37M | 80.55M | 82.86M | 84.66M | 106.61M | 100.46M | 95.37M | 92.97M | 75.30M | 72.13M | 138.20M | 233.97M | 133.85M | 145.73M | 145.55M | 141.87M | 143.06M | 144.17M | 143.63M | 143.48M | 197.13M | 202.43M |
|
Total Liabilities
|
| 61.98M | | | 46.02M | 46.87M | 56.95M | 63.74M | 54.54M | 52.60M | 47.08M | 42.51M | 44.76M | 45.93M | 39.40M | 38.87M | 39.76M | 42.51M | 40.08M | 43.50M | 52.38M | 74.64M | 78.80M | 74.86M | 72.71M | 89.25M | 94.02M | 89.23M | 96.25M | 81.87M | 74.84M | 79.81M | 82.80M | 82.86M | 84.91M | 106.87M | 100.72M | 95.63M | 93.23M | 75.56M | 72.39M | 138.46M | 234.23M | 134.11M | 145.99M | 145.81M | 142.13M | 143.32M | 144.43M | 145.60M | 145.45M | 198.80M | 203.76M |
|
Common Equity
|
| -8.24M | | | -4.05M | 78.91M | 153.22M | 141.98M | 139.09M | 121.29M | 230.99M | 211.69M | 339.33M | 313.34M | 286.25M | 329.98M | 300.10M | 268.75M | 234.64M | 231.35M | 189.47M | 299.24M | 247.28M | 312.04M | 282.64M | 242.88M | 320.62M | 294.45M | 255.20M | 230.63M | 190.57M | 247.78M | 291.58M | 295.88M | 350.53M | 319.05M | 291.44M | 239.62M | 178.21M | 142.48M | 122.96M | 142.01M | 109.27M | 171.54M | 193.98M | 152.61M | 106.15M | 57.82M | 120.07M | 116.06M | 79.12M | 46.62M | 67.00M |
|
Shareholder's Equity
|
| -8.24M | | | -4.05M | 78.91M | 153.22M | 141.98M | 139.09M | 121.29M | 230.99M | 211.69M | 339.33M | 313.34M | 286.25M | 329.98M | 300.10M | 268.75M | 234.64M | 231.35M | 189.47M | 299.24M | 247.28M | 312.04M | 282.64M | 242.88M | 320.62M | 294.45M | 255.20M | 230.63M | 190.57M | 247.78M | 291.58M | 295.88M | 350.53M | 319.05M | 291.44M | 239.62M | 178.21M | 142.48M | 122.96M | 142.01M | 109.27M | 171.54M | 193.98M | 152.61M | 106.15M | 57.82M | 120.07M | 116.06M | 79.12M | 46.62M | 67.00M |
|
Liabilities and Shareholders Equity
|
| 53.75M | | | 41.98M | 125.78M | 210.17M | 205.72M | 193.62M | 173.89M | 278.07M | 254.20M | 384.09M | 359.27M | 325.66M | 368.85M | 339.86M | 311.26M | 274.72M | 274.85M | 241.84M | 373.88M | 326.08M | 386.89M | 355.36M | 332.13M | 414.64M | 383.68M | 351.45M | 312.50M | 265.41M | 327.59M | 374.38M | 378.74M | 435.44M | 425.91M | 392.16M | 335.25M | 271.44M | 218.04M | 195.35M | 280.47M | 343.50M | 305.65M | 339.97M | 298.42M | 248.28M | 201.14M | 264.49M | 261.65M | 224.56M | 245.42M | 270.76M |
|
Treasury Shares
|
| 0.01M | | | 0.01M | 0.01M | | | | 865.00 | 865.00 | | | | | | | | | | | | | | | | | | | 0.45M | 0.43M | 0.44M | 0.22M | 0.21M | 0.20M | 0.19M | 0.02M | 0.02M | 0.33M | 0.31M | 0.45M | 0.42M | 0.98M | 1.00M | 0.91M | 0.91M | 1.12M | 1.12M | 1.05M | 1.07M | 0.96M | 0.85M | 0.84M |
|
Retained Earnings
|
| -175.47M | | | -172.53M | -175.73M | -178.84M | -191.10M | -195.03M | -214.05M | -168.92M | -190.29M | -205.74M | -234.19M | -264.55M | -224.09M | -257.93M | -292.71M | -330.37M | -371.02M | -418.07M | -312.34M | -368.36M | -411.60M | -445.63M | -490.27M | -535.29M | -567.05M | -611.69M | -642.08M | -686.81M | -733.69M | -769.73M | -771.82M | -823.09M | -863.03M | -915.91M | -973.94M | -1040.38M | -1081.68M | -1106.50M | -1093.69M | -1131.70M | -1074.23M | -1056.68M | -1102.75M | -1154.94M | -1210.61M | -1154.30M | -1169.72M | -1210.75M | -1247.01M | -1230.18M |
|
Preferred Shares
|
| 1.11M | | | 1.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |