|
Accumulated Depreciation
|
| | | 0.19M | | | | 0.28M | | | | 0.20M | | | | 0.23M | | | | 0.31M | | | | 0.40M | | | | 0.44M | | | | 0.40M | | | | 0.41M | | | | 0.42M | | | |
|
Cash & Equivalents
|
9.28M | 6.75M | 54.21M | 23.18M | 23.19M | 14.44M | 12.75M | 23.84M | 22.36M | 22.99M | 20.73M | 35.39M | 113.20M | 32.20M | 26.70M | 33.98M | 58.12M | 26.67M | 30.58M | 24.72M | 44.74M | 53.73M | 56.47M | 115.36M | 64.50M | 68.16M | 71.55M | 222.08M | 188.89M | 120.35M | 71.49M | 74.36M | 57.52M | 97.28M | 94.55M | 295.39M | 114.61M | 105.40M | 133.02M | 154.08M | 153.99M | 108.64M | 116.81M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.60M | 15.72M | 19.45M | 25.40M |
|
Receivables - Other
|
| | | 0.26M | 0.34M | 0.27M | 0.20M | 0.31M | 0.21M | 0.42M | 0.57M | 0.38M | 0.33M | 0.25M | 0.25M | 0.25M | 0.22M | 0.21M | 0.22M | 0.12M | 0.17M | 0.22M | 0.23M | 0.17M | 0.28M | 0.43M | 0.18M | 0.43M | 0.16M | 13.10M | 4.54M | 3.47M | 1.39M | 0.53M | 3.41M | 1.23M | 1.51M | 3.50M | 3.50M | 3.63M | 3.60M | 3.63M | 3.70M |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.24M | 19.32M | 23.08M | 29.10M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.74M | 14.18M | 21.40M |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | 0.57M | 1.27M | 1.38M |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 2.35M | 2.25M | 2.22M |
|
Inventory
|
| | | 0.21M | 0.32M | 0.54M | 0.26M | 0.46M | 0.31M | 0.46M | 0.32M | 0.22M | 2.04M | 2.19M | 2.11M | 0.10M | 0.06M | 0.21M | 0.20M | 0.17M | 0.15M | 0.15M | 0.14M | 0.06M | 0.06M | 0.02M | | | | | | | | | | | | | | 0.37M | 4.66M | 17.70M | 25.00M |
|
Prepaid Assets
|
| | | 1.46M | 2.04M | 1.87M | 1.55M | 3.03M | 4.17M | 4.11M | 3.28M | 3.36M | 5.98M | 6.21M | 6.15M | 2.33M | 4.79M | 5.15M | 2.51M | 2.56M | 5.09M | 4.94M | 7.16M | 5.68M | 7.61M | 9.31M | 8.42M | 1.45M | 9.03M | 2.39M | 2.27M | 1.92M | 1.91M | 3.06M | 3.75M | 3.29M | 6.07M | 9.58M | 4.91M | 8.54M | 8.46M | 9.88M | 9.52M |
|
Current Assets
|
| | | 88.01M | 135.77M | 127.38M | 117.27M | 108.51M | 97.06M | 134.17M | 123.97M | 133.44M | 119.31M | 104.70M | 95.85M | 83.35M | 97.63M | 85.78M | 74.85M | 62.33M | 104.21M | 191.81M | 177.43M | 298.86M | 278.95M | 262.56M | 238.25M | 448.40M | 420.06M | 392.29M | 357.63M | 489.79M | 441.51M | 409.08M | 380.97M | 580.88M | 453.90M | 446.06M | 414.81M | 603.06M | 548.75M | 531.68M | 529.83M |
|
Property, Plant & Equipment (Net)
|
| | | 0.09M | 0.28M | 0.30M | 0.28M | 0.26M | 0.23M | 0.26M | 0.29M | 0.27M | 0.42M | 0.41M | 0.40M | 0.37M | 0.35M | 0.33M | 0.30M | 0.28M | 0.26M | 0.24M | 0.21M | 0.19M | 0.18M | 0.17M | 0.16M | 0.28M | 0.27M | 0.26M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | | | | | 0.13M |
|
Long-Term Investments
|
| | | | | | | | | | | 3.25M | | | | | | | | | | | | | | | | | | 12.12M | | 5.47M | 16.56M | 19.48M | 15.71M | 29.83M | 87.42M | 29.52M | 10.03M | 119.52M | 89.94M | 62.63M | 20.15M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.90M | | | | 79.60M | | | | | | | |
|
Other Non-Current Assets
|
| | | 1.81M | 0.22M | 0.17M | 0.18M | 0.24M | 0.38M | 0.24M | 0.24M | 0.22M | 0.23M | 0.26M | 0.23M | 0.22M | 0.20M | 0.20M | 0.40M | 0.12M | 0.26M | 0.23M | 1.27M | 1.27M | 0.12M | 0.12M | 0.12M | 0.12M | 1.03M | 0.99M | 0.88M | 0.81M | 0.69M | 0.58M | 0.59M | 0.46M | 0.25M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M |
|
Non-Current Assets
|
| | | 1.90M | 0.49M | 0.48M | 0.46M | 0.50M | 0.61M | 0.50M | 0.52M | 3.74M | 0.65M | 0.67M | 0.62M | 0.59M | 1.76M | 1.61M | 1.53M | 1.19M | 0.95M | 0.82M | 1.88M | 1.75M | 0.72M | 0.50M | 1.25M | 1.26M | 2.17M | 14.15M | 2.06M | 7.45M | 18.32M | 22.26M | 18.25M | 32.00M | 89.13M | 30.89M | 11.00M | 121.76M | 91.96M | 64.47M | 21.96M |
|
Assets
|
| | | 89.90M | 136.26M | 127.86M | 117.73M | 109.01M | 97.67M | 134.67M | 124.49M | 137.19M | 119.96M | 105.37M | 96.47M | 83.94M | 99.39M | 87.39M | 76.38M | 63.52M | 105.16M | 192.63M | 179.31M | 300.61M | 279.67M | 263.06M | 239.50M | 449.66M | 422.22M | 406.44M | 359.69M | 497.24M | 459.83M | 431.34M | 399.22M | 612.88M | 543.03M | 476.95M | 425.81M | 724.82M | 640.71M | 596.15M | 551.79M |
|
Accounts Payables
|
| | | 1.45M | 2.23M | 1.59M | 2.01M | 2.38M | 2.74M | 3.36M | 2.25M | 2.23M | 2.59M | 5.30M | 3.18M | 1.44M | 4.35M | 2.28M | 6.76M | 6.18M | 9.00M | 1.83M | 3.84M | 3.51M | 6.53M | 3.62M | 5.12M | 5.67M | 8.23M | 6.44M | 7.12M | 4.35M | 8.06M | 10.98M | 6.05M | 9.96M | 8.81M | 11.57M | 4.90M | 11.63M | 10.05M | 17.35M | 13.83M |
|
Payables
|
| | | 1.45M | 2.23M | 1.59M | 2.01M | 2.38M | 2.74M | 3.36M | 2.25M | 2.23M | 2.59M | 5.30M | 3.18M | 1.44M | 4.35M | 2.28M | 6.76M | 6.18M | 9.00M | 1.83M | 3.84M | 3.51M | 6.53M | 3.62M | 5.12M | 5.67M | 8.23M | 6.44M | 7.12M | 4.35M | 8.06M | 10.98M | 6.05M | 9.96M | 8.81M | 11.57M | 4.90M | 11.63M | 10.05M | 17.35M | 13.83M |
|
Accumulated Expenses
|
| | | 2.17M | 3.59M | 3.75M | 5.92M | 6.77M | 7.03M | 6.92M | 10.74M | 11.99M | 12.80M | 12.48M | 12.32M | 13.15M | 9.27M | 13.17M | 9.54M | 10.20M | 7.79M | 8.69M | 9.43M | 24.28M | 11.41M | 11.72M | 13.73M | 14.46M | 18.42M | 16.97M | 13.21M | 24.28M | 15.21M | 17.73M | 32.12M | 39.86M | 33.40M | 26.81M | 48.12M | 60.10M | 55.98M | 71.07M | 77.11M |
|
Other Accumulated Expenses
|
| | | 0.21M | 0.22M | 0.22M | 0.22M | 0.39M | | | 0.16M | 0.16M | 0.19M | 0.17M | 0.33M | 0.14M | 0.35M | 0.27M | 0.26M | 0.27M | 0.54M | 0.71M | 0.47M | 0.53M | 0.20M | 0.29M | 0.19M | 1.70M | 1.89M | 3.17M | 3.19M | 0.60M | 0.70M | 0.53M | 0.77M | 0.89M | 1.08M | 0.22M | 0.21M | 0.42M | 0.58M | 0.62M | 0.59M |
|
Short term Debt
|
| | | 0.13M | | | | | | | | | | | | | | | | | | | | 2.29M | 4.63M | 7.03M | 9.49M | 0.19M | 3.57M | 7.21M | | | | | | | | | | 12.12M | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | 0.53M | 0.53M | 0.48M | 0.48M | 0.48M | 0.43M | 0.37M | 0.32M | 0.48M | 0.40M | 0.37M | 0.36M | 0.33M | 0.30M | 0.47M | 0.43M | 0.45M | 0.96M | 0.99M | 1.03M | 1.04M | 0.98M | 0.84M | 0.47M | 0.38M | 0.34M | 0.33M |
|
Current Deferred Revenue
|
| | | 1.22M | 1.22M | 1.22M | 1.22M | 1.22M | 1.22M | 1.22M | 1.22M | 1.57M | 1.52M | 1.52M | 1.52M | 1.52M | 1.52M | 1.52M | 1.52M | 1.52M | 1.52M | 1.52M | 1.52M | 1.52M | 1.52M | 1.52M | 12.40M | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 4.85M | 7.04M | 6.55M | 9.15M | 10.37M | 10.99M | 11.51M | 14.21M | 15.80M | 16.91M | 19.30M | 17.02M | 16.11M | 15.66M | 17.49M | 18.29M | 18.37M | 18.79M | 12.47M | 15.16M | 18.87M | 24.57M | 24.29M | 28.71M | 20.68M | 30.55M | 30.93M | 20.80M | 29.07M | 23.72M | 30.17M | 39.17M | 58.10M | 50.80M | 42.47M | 59.38M | 103.55M | 94.55M | 112.99M | 114.19M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | 19.79M | 19.90M | 20.01M | 17.83M | 15.60M | 13.32M | 10.99M | 19.89M | 16.48M | 12.99M | | | | | | | | | | 331.56M | | | |
|
Non-Current Deffered Revenue
|
| | | 15.44M | 15.13M | 14.83M | 14.53M | 14.22M | 13.91M | 13.61M | 13.30M | 16.76M | 15.79M | 15.41M | 15.03M | 14.65M | 14.27M | 13.89M | 13.51M | 13.13M | 12.75M | 12.38M | 11.99M | 11.62M | 11.24M | 10.86M | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | 319.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | 1.40M | 0.72M | 0.53M | 0.42M | 0.31M | 0.24M | 0.17M | 0.10M | 0.06M | 0.02M | 0.80M | 0.71M | 0.64M | 0.57M | 0.77M | 0.71M | 0.59M | 1.11M | 0.85M | 0.58M | 0.33M | 0.13M | | 2.05M | | | |
|
Other Non-Current Liabilities
|
| | | 2.85M | 0.24M | 0.23M | 0.22M | 0.29M | 0.15M | 0.21M | 0.27M | 0.31M | 0.31M | 0.31M | 0.15M | 0.14M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | 18.36M | 15.38M | 15.06M | 14.75M | 14.51M | 14.06M | 13.82M | 13.57M | 17.07M | 16.10M | 15.72M | 15.18M | 14.79M | 15.11M | 14.62M | 14.04M | 13.56M | 32.86M | 32.51M | 32.17M | 29.55M | 26.90M | 24.20M | 11.79M | 20.61M | 17.12M | 13.57M | 0.78M | 0.72M | 0.60M | 1.13M | 0.86M | 0.59M | 0.33M | 0.14M | 0.00M | 333.14M | 331.10M | 325.74M | 322.18M |
|
Total Liabilities
|
| | | 23.20M | 22.41M | 21.61M | 23.89M | 24.87M | 25.05M | 25.33M | 27.78M | 32.87M | 33.01M | 35.02M | 32.19M | 30.89M | 30.77M | 32.12M | 32.34M | 31.93M | 51.65M | 44.98M | 47.33M | 48.42M | 51.47M | 48.50M | 40.50M | 41.29M | 47.67M | 44.50M | 21.59M | 29.79M | 24.32M | 31.30M | 40.04M | 58.68M | 51.14M | 42.61M | 59.38M | 436.69M | 425.65M | 438.73M | 436.36M |
|
Total Debt
|
| | | 0.13M | | | | | | | | | | | | | | | | | 19.79M | 19.90M | 20.01M | 20.12M | 20.23M | 20.35M | 20.48M | 20.08M | 20.05M | 20.21M | | | | | | | | | | 343.68M | | | |
|
Common Equity
|
| | | -252.41M | 113.85M | 106.24M | 93.83M | 84.14M | 72.61M | 109.34M | 96.71M | 104.32M | 86.95M | 70.35M | 64.27M | 53.05M | 68.63M | 55.27M | 44.04M | 31.60M | 53.51M | 147.65M | 131.98M | 252.19M | 228.21M | 214.56M | 199.00M | 408.37M | 374.55M | 361.94M | 338.10M | 467.45M | 435.50M | 400.04M | 359.19M | 554.20M | 491.89M | 434.34M | 366.43M | 288.12M | 215.06M | 157.42M | 115.43M |
|
Shareholder's Equity
|
| | | -252.41M | 113.85M | 106.24M | 93.83M | 84.14M | 72.61M | 109.34M | 96.71M | 104.32M | 86.95M | 70.35M | 64.27M | 53.05M | 68.63M | 55.27M | 44.04M | 31.60M | 53.51M | 147.65M | 131.98M | 252.19M | 228.21M | 214.56M | 199.00M | 408.37M | 374.55M | 361.94M | 338.10M | 467.45M | 435.50M | 400.04M | 359.19M | 554.20M | 491.89M | 434.34M | 366.43M | 288.12M | 215.06M | 157.42M | 115.43M |
|
Liabilities and Shareholders Equity
|
| | | 89.90M | 136.26M | 127.86M | 117.73M | 109.01M | 97.67M | 134.67M | 124.49M | 137.19M | 119.96M | 105.37M | 96.47M | 83.94M | 99.39M | 87.39M | 76.38M | 63.52M | 105.16M | 192.63M | 179.31M | 300.61M | 279.67M | 263.06M | 239.50M | 449.66M | 422.22M | 406.44M | 359.69M | 497.24M | 459.83M | 431.34M | 399.22M | 612.88M | 543.03M | 476.95M | 425.81M | 724.82M | 640.71M | 596.15M | 551.79M |
|
Retained Earnings
|
| | | -259.68M | -271.15M | -279.51M | -294.48M | -305.29M | -318.28M | -331.92M | -347.01M | -366.11M | -384.86M | -403.25M | -420.59M | -439.42M | -453.73M | -468.64M | -481.47M | -495.47M | -510.71M | -527.77M | -548.21M | -568.63M | -596.35M | -619.26M | -639.90M | -543.70M | -580.87M | -618.44M | -653.85M | -693.04M | -734.17M | -778.78M | -829.93M | -902.40M | -974.80M | -1042.86M | -1126.99M | -1221.16M | -1306.00M | -1377.85M | -1438.57M |
|
Treasury Shares
|
| | | | | | | 0.02M | | | | | | | | | | | | | | | | 0.02M | | | | 0.13M | 0.26M | 0.26M | 0.23M | 0.22M | 0.39M | 0.53M | 0.52M | 0.52M | | | | 1.30M | | | |
|
Shares Outstanding
|
| | | 0.70M | 17.77M | 17.77M | 18.18M | 18.22M | | 22.22M | 22.31M | 24.39M | 24.70M | 22.71M | 24.05M | 24.84M | 27.10M | 27.12M | 27.14M | 27.14M | 30.24M | 38.51M | 38.83M | 47.88M | 48.25M | 48.62M | 48.85M | 54.98M | 55.03M | 56.40M | 60.12M | 68.11M | 68.50M | 69.43M | 69.64M | 84.83M | 84.98M | 85.03M | 85.29M | 85.69M | 86.05M | 86.06M | 86.91M |