|
Cash & Equivalents
|
265.84M | 351.51M | 301.63M | 179.58M | 77.82M | 77.82M | 77.05M | 83.92M | 79.75M | 57.05M | 34.97M | 34.22M | 53.80M | 54.52M | 50.00M | 43.91M |
|
Short-term Investments
|
-6.95M | -12.58M | -8.37M | 2.27M | -0.08M | 2.30M | | 0.48M | 3.14M | 8.83M | 2.10M | 2.10M | 10.08M | 9.86M | 7.12M | 0.17M |
|
Cash & Current Investments
|
258.90M | 338.92M | 293.26M | 181.85M | 77.74M | 80.12M | 77.05M | 84.40M | 82.89M | 65.88M | 37.06M | 36.32M | 63.88M | 64.38M | 57.12M | 44.08M |
|
Receivables - Net
|
123.31M | 30.05M | 20.17M | 15.00M | 23.26M | 16.69M | 17.94M | 18.33M | 16.91M | 60.67M | 84.34M | 49.62M | 27.45M | 11.87M | 8.38M | 4.85M |
|
Receivables - Other
|
| | 8.50M | 12.10M | 19.00M | 1.60M | | | | | 1.00M | 1.40M | 2.00M | 2.10M | 2.30M | 2.80M |
|
Receivables
|
123.31M | 30.05M | 28.67M | 27.10M | 42.26M | 18.29M | 17.94M | 18.33M | 16.91M | 60.67M | 85.34M | 51.02M | 29.45M | 13.97M | 10.68M | 7.65M |
|
Raw Materials
|
| | 9.33M | 3.83M | 3.23M | | 6.89M | 3.82M | 3.61M | 1.67M | 2.36M | 3.33M | 0.56M | 0.06M | 0.12M | 0.84M |
|
Work In Process
|
| | 1.72M | 2.57M | 1.34M | | 1.81M | 3.36M | 2.67M | 2.99M | 1.28M | 1.77M | 0.04M | 0.01M | 0.09M | 0.59M |
|
Finished Goods
|
| | 23.21M | 19.62M | 18.79M | | 8.77M | 15.39M | 10.86M | 21.73M | 2.50M | 1.60M | 0.94M | 1.20M | 0.59M | 0.51M |
|
Inventory
|
72.30M | 48.40M | 34.26M | 26.03M | 23.36M | | 17.47M | 22.58M | 17.14M | 26.39M | 6.14M | 6.70M | 1.54M | 1.27M | 0.80M | 1.94M |
|
Current Deferred Tax Assets
|
130.45M | 111.18M | 103.22M | 125.47M | 86.72M | 4.96M | 25.50M | 19.32M | 23.55M | 0.45M | 0.51M | 0.01M | 0.02M | 0.05M | 0.09M | 0.27M |
|
Prepaid Assets
|
49.33M | 46.94M | 29.24M | 27.15M | 21.55M | 33.07M | 11.39M | 7.00M | 14.23M | 6.78M | 5.52M | 5.11M | 4.81M | 4.09M | 3.75M | 4.45M |
|
Current Assets
|
587.76M | 604.59M | 503.80M | 387.34M | 272.49M | 205.80M | 161.61M | 163.02M | 166.81M | 160.16M | 137.08M | 109.91M | 97.79M | 81.80M | 70.60M | 63.07M |
|
Property, Plant & Equipment (Net)
|
130.61M | 4.82M | 12.20M | 8.87M | 4.77M | -1.30M | 1.51M | 1.61M | 1.71M | 1.26M | 1.09M | 0.62M | 0.60M | 0.60M | 0.61M | 0.48M |
|
Long-Term Investments
|
8.40M | 11.27M | 19.23M | 62.44M | 74.59M | | 19.52M | 7.75M | 5.86M | 5.22M | 3.13M | 2.10M | 82.70M | 72.12M | 66.12M | 59.90M |
|
Goodwill
|
| 13.82M | 13.82M | | | | | | | | | | | | | |
|
Intangibles
|
| 4.86M | 3.62M | 5.12M | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| 4.86M | 3.62M | 5.12M | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
4.82M | 1.74M | 1.82M | 0.28M | 0.59M | | 11.19M | 2.05M | 3.01M | 2.31M | 2.77M | 4.27M | 2.13M | 0.84M | 0.55M | 0.38M |
|
Other Non-Current Assets
|
12.54M | 132.59M | 39.74M | 20.56M | 8.54M | 65.27M | 4.22M | 3.32M | 8.84M | 7.82M | 3.63M | 2.10M | 2.40M | 2.50M | 2.60M | 2.41M |
|
Non-Current Assets
|
-587.76M | 179.70M | 97.14M | 100.75M | 94.48M | 73.27M | 43.27M | 15.69M | 20.23M | 17.28M | 14.22M | 8.82M | 10.49M | 7.43M | 6.88M | 5.13M |
|
Assets
|
| 784.28M | 600.94M | 488.09M | 366.97M | | 198.38M | 178.70M | 187.04M | 177.44M | 151.30M | 118.72M | 108.28M | 89.23M | 77.48M | 68.20M |
|
Accounts Payables
|
-127.70M | 36.36M | 23.53M | 24.99M | 24.95M | 29.77M | 16.40M | 22.48M | 27.45M | 50.76M | 30.88M | 25.12M | 19.03M | 12.97M | 7.96M | 7.01M |
|
Notes Payables
|
| | | | | | | | | | 4.62M | | | | | |
|
Payables
|
-127.70M | 36.36M | 23.53M | 24.99M | 24.95M | 29.77M | 16.40M | 22.48M | 27.45M | 50.76M | 35.50M | 25.12M | 19.03M | 12.97M | 7.96M | 7.01M |
|
Accumulated Expenses
|
| | 13.41M | 7.34M | 8.14M | | 5.35M | 5.90M | 7.04M | 5.22M | 2.85M | 2.92M | 2.51M | 2.21M | 2.50M | 1.51M |
|
Other Accumulated Expenses
|
142.89M | 87.49M | 50.32M | 26.20M | 22.43M | 23.58M | 13.76M | 16.72M | 23.75M | 5.29M | 4.75M | 4.04M | 3.37M | 3.89M | 2.94M | 2.83M |
|
Current Leases
|
9.96M | 3.88M | | | | | | | | | 1.59M | 1.22M | 1.41M | 1.23M | 1.18M | 1.20M |
|
Current Taxes
|
1.13M | -3.12M | 0.79M | 8.73M | 11.83M | | 9.91M | 8.14M | 7.95M | 7.00M | 7.48M | 5.93M | 8.79M | 8.35M | 8.51M | 8.16M |
|
Current Deferred Revenue
|
120.36M | 182.96M | 5.30M | 89.36M | 75.67M | 49.24M | 30.98M | 29.05M | 7.29M | 0.97M | 1.32M | 0.41M | 0.08M | 0.08M | 0.07M | 0.06M |
|
Curent Deferred Tax Liability
|
3.89M | 1.44M | 1.57M | 0.22M | 0.58M | | 9.78M | | | | | | | | | |
|
Total Current Liabilities
|
493.17M | 390.85M | 223.79M | 190.97M | 164.55M | 129.41M | 97.79M | 87.17M | 88.26M | 69.79M | 49.03M | 40.04M | 35.43M | 28.85M | 23.39M | 21.53M |
|
Non-Current Deffered Revenue
|
160.93M | 122.24M | 83.23M | 59.53M | 35.25M | | 8.55M | 3.81M | 4.13M | 2.98M | 0.37M | 0.03M | 0.03M | 0.02M | 0.03M | |
|
Minority Interest
|
0.79M | 8.01M | 6.40M | 0.81M | | | | -0.30M | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
386.34M | 0.02M | 0.96M | 0.13M | 0.04M | 0.02M | 0.03M | 0.04M | 0.03M | 0.05M | 0.04M | 0.01M | -0.04M | 0.02M | 0.03M | 0.03M |
|
Operating Leases
|
| | | | | | | | | | 1.36M | 0.26M | 3.50M | 1.89M | 1.66M | 0.40M |
|
Other Non-Current Liabilities
|
18.86M | 22.25M | 22.89M | 20.94M | 16.79M | 34.32M | 8.26M | 4.98M | 3.65M | 2.50M | 1.35M | 1.00M | 0.98M | 1.00M | 1.02M | 1.04M |
|
Total Non-Current Liabilities
|
654.10M | 513.09M | 307.01M | 250.50M | 199.80M | 129.41M | 106.34M | 90.98M | 92.40M | 72.77M | 50.77M | 40.32M | 38.95M | 30.77M | 25.08M | 21.93M |
|
Total Liabilities
|
672.96M | 535.34M | 329.90M | 271.44M | 216.59M | 163.73M | 114.60M | 95.96M | 96.05M | 75.27M | 52.12M | 41.32M | 39.93M | 31.77M | 26.10M | 22.97M |
|
Common Equity
|
256.15M | 248.94M | 271.04M | 216.66M | 150.38M | 115.33M | 83.78M | 82.74M | 90.99M | 102.17M | 99.19M | 77.40M | 68.35M | 57.46M | 51.38M | 45.23M |
|
Shareholder's Equity
|
256.15M | 248.94M | 271.04M | 216.66M | 150.38M | 115.33M | 83.78M | 82.74M | 90.99M | 102.17M | 99.19M | 77.40M | 68.35M | 57.46M | 51.38M | 45.23M |
|
Liabilities and Shareholders Equity
|
| 784.28M | 600.94M | 488.09M | 366.97M | | 198.38M | 178.70M | 187.04M | 177.44M | 151.30M | 118.72M | 108.28M | 89.23M | 77.48M | 68.20M |
|
Treasury Shares
|
| 0.52M | 0.90M | 4.17M | | | | 2.05M | 0.07M | 0.62M | 0.33M | 0.20M | 0.06M | 0.02M | 1.26M | 1.26M |
|
Retained Earnings
|
-1067.17M | -1132.30M | -1118.92M | -1153.30M | -1176.02M | | -1233.44M | -1233.15M | -1226.17M | -1212.79M | -1216.70M | -1240.40M | -1246.21M | -1251.21M | -1255.10M | -1259.43M |