|
Cash & Equivalents
|
66.80M | 61.70M | 168.30M | 159.30M | 143.80M | 128.60M | 112.80M | 105.80M | 153.90M | 147.10M | 131.90M | 127.20M | 125.40M | 233.20M | 237.10M | 237.20M | 229.30M | 227.50M | 227.50M |
|
Short-term Investments
|
54.98M | 20.00M | 99.98M | 134.97M | 119.72M | 104.62M | 103.92M | 93.97M | 142.93M | 138.34M | 122.02M | 117.49M | 92.71M | 208.84M | 220.40M | 220.52M | 201.34M | 187.14M | 197.88M |
|
Cash & Current Investments
|
121.78M | 81.70M | 268.29M | 294.27M | 263.51M | 233.22M | 216.72M | 199.77M | 296.83M | 285.44M | 253.92M | 244.69M | 218.11M | 442.04M | 457.50M | 457.72M | 430.64M | 414.64M | 425.38M |
|
Receivables - Net
|
2.87M | 3.94M | 4.36M | 4.86M | 5.63M | 6.88M | 9.02M | 10.96M | 12.67M | 13.29M | 15.24M | 20.28M | 21.55M | 25.72M | 25.37M | 30.05M | 30.96M | 28.06M | 24.15M |
|
Receivables
|
2.87M | 3.94M | 4.36M | 4.86M | 5.63M | 6.88M | 9.02M | 10.96M | 12.67M | 13.29M | 15.24M | 20.28M | 21.55M | 25.72M | 25.37M | 30.05M | 30.96M | 28.06M | 24.15M |
|
Inventory
|
8.60M | 10.38M | 11.82M | 8.15M | 8.66M | 11.74M | 15.75M | 15.47M | 18.47M | 18.34M | 19.29M | 17.92M | 19.29M | 20.01M | 22.29M | 22.62M | 24.15M | 26.73M | 30.39M |
|
Prepaid Assets
|
1.37M | 1.34M | 4.27M | 4.07M | 3.18M | 2.80M | 1.97M | 2.96M | 2.99M | 2.11M | 1.90M | 3.52M | 2.96M | 2.77M | 2.61M | 4.54M | 4.54M | 3.26M | 3.26M |
|
Current Assets
|
81.50M | 75.55M | 186.34M | 176.29M | 161.15M | 149.93M | 139.16M | 134.56M | 187.67M | 180.44M | 167.95M | 168.41M | 168.56M | 281.22M | 286.77M | 293.82M | 288.41M | 283.87M | 283.88M |
|
Property, Plant & Equipment (Net)
|
13.29M | 12.69M | 11.99M | 11.22M | 10.91M | 11.08M | 10.62M | 10.14M | 9.80M | 10.53M | 10.26M | 10.84M | 11.62M | 12.44M | 12.24M | 12.41M | 12.56M | 13.26M | 13.10M |
|
Other Non-Current Assets
|
0.46M | 1.34M | 0.56M | 0.81M | 0.81M | 0.81M | 0.81M | 0.77M | 0.76M | 0.76M | 0.71M | 0.71M | 0.71M | 0.71M | 0.71M | 0.75M | 0.75M | 0.75M | 0.75M |
|
Non-Current Assets
|
19.18M | 19.34M | 17.40M | 16.43M | 15.91M | 16.79M | 16.54M | 15.61M | 14.87M | 14.82M | 13.90M | 14.14M | 14.61M | 24.28M | 23.70M | 24.74M | 24.63M | 25.14M | 24.66M |
|
Assets
|
100.68M | 94.89M | 203.74M | 192.72M | 177.06M | 166.71M | 155.71M | 150.16M | 202.53M | 195.26M | 181.85M | 182.55M | 183.16M | 305.50M | 310.47M | 318.56M | 313.04M | 309.01M | 308.53M |
|
Accounts Payables
|
1.13M | 2.34M | 1.69M | 1.69M | 2.59M | 3.28M | 4.17M | 2.60M | 3.72M | 4.00M | 4.11M | 3.86M | 5.06M | 5.09M | 4.58M | 4.54M | 7.11M | 3.35M | 3.38M |
|
Payables
|
1.13M | 2.34M | 1.69M | 1.69M | 2.59M | 3.28M | 4.17M | 2.60M | 3.72M | 4.00M | 4.11M | 3.86M | 5.06M | 5.09M | 4.58M | 4.54M | 7.11M | 3.35M | 3.38M |
|
Accumulated Expenses
|
4.17M | 4.78M | 6.02M | 7.86M | 6.41M | 7.88M | 10.25M | 12.67M | 9.18M | 10.59M | 12.86M | 15.24M | 11.66M | 13.79M | 17.32M | 20.36M | 14.57M | 15.93M | 17.62M |
|
Total Current Liabilities
|
11.60M | 11.10M | 9.18M | 11.08M | 10.66M | 13.00M | 16.37M | 17.24M | 14.88M | 16.57M | 18.94M | 20.90M | 18.33M | 19.62M | 22.64M | 25.88M | 22.74M | 20.38M | 22.29M |
|
Minority Interest
|
80.78M | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
5.08M | 4.37M | 4.03M | 3.64M | 3.35M | 3.85M | 3.35M | 2.86M | 2.34M | 1.84M | 1.35M | 1.21M | 0.91M | 10.67M | 10.57M | 11.32M | 10.99M | 10.61M | 10.27M |
|
Other Non-Current Liabilities
|
8.85M | 2.61M | | | | | | | | 0.08M | 0.07M | 0.07M | | | | 0.13M | | | |
|
Total Non-Current Liabilities
|
36.06M | 52.37M | 52.84M | 54.48M | | | | 60.26M | | 38.00M | 20.30M | 22.11M | 19.24M | 30.29M | 33.21M | 37.20M | 33.73M | 31.00M | 32.56M |
|
Total Liabilities
|
44.91M | 54.98M | 52.84M | 54.48M | 53.90M | 56.73M | 59.75M | 60.26M | 57.52M | 38.07M | 20.37M | 22.19M | 19.24M | 30.29M | 33.21M | 37.33M | 33.73M | 31.00M | 32.56M |
|
Common Equity
|
-430.59M | -313.40M | 150.89M | 138.24M | 123.16M | 109.99M | 95.96M | 89.90M | 145.01M | 157.19M | 161.48M | 160.36M | 163.93M | 275.21M | 277.26M | 281.24M | 279.32M | 278.01M | 275.97M |
|
Shareholder's Equity
|
-430.59M | -313.40M | 150.89M | 138.24M | 123.16M | 109.99M | 95.96M | 89.90M | 145.01M | 157.19M | 161.48M | 160.36M | 163.93M | 275.21M | 277.26M | 281.24M | 279.32M | 278.01M | 275.97M |
|
Liabilities and Shareholders Equity
|
100.68M | 94.89M | 203.74M | 192.72M | 177.06M | 166.71M | 155.71M | 150.16M | 202.53M | 195.26M | 181.85M | 182.55M | 183.16M | 305.50M | 310.47M | 318.56M | 313.04M | 309.01M | 308.53M |
|
Retained Earnings
|
-430.59M | -450.87M | -463.54M | -479.28M | -496.87M | -513.60M | -530.42M | -546.03M | -559.24M | -573.05M | -585.46M | -594.64M | -603.74M | -609.82M | -616.16M | -622.10M | -630.28M | -642.07M | -651.89M |
|
Treasury Shares
|
| | | 0.64M | | | | 0.49M | | | | 0.65M | | | | 0.59M | | | |