|
Cash & Equivalents
|
314.08M | | | 266.24M | 256.42M | 230.32M | 211.60M | 197.88M | 208.59M | 204.26M | 212.66M | 215.97M | 216.89M | 220.38M | 237.96M | 251.03M | 254.16M | 265.07M | 286.38M | 280.36M |
|
Cash & Current Investments
|
314.08M | | | 266.24M | 256.42M | 230.32M | 211.60M | 197.88M | 208.59M | 204.26M | 212.66M | 215.97M | 216.89M | 220.38M | 237.96M | 251.03M | 254.16M | 265.07M | 286.38M | 280.36M |
|
Receivables - Net
|
0.60M | | | 0.82M | 0.99M | 0.83M | 0.90M | 1.11M | 1.44M | 0.96M | 1.18M | 0.72M | 1.78M | 1.17M | 1.21M | 1.09M | 1.95M | 1.47M | 1.14M | 1.14M |
|
Receivables - Other
|
20.60M | | | 3.20M | 3.10M | 3.10M | 3.10M | 3.10M | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | 2.20M | 2.20M | 2.20M | 2.20M |
|
Receivables
|
21.20M | | | 4.02M | 4.09M | 3.93M | 4.00M | 4.21M | 3.94M | 3.46M | 3.68M | 3.22M | 4.28M | 3.67M | 3.71M | 3.59M | 4.15M | 3.67M | 3.34M | 3.34M |
|
Inventory
|
38.47M | | | 51.44M | 57.09M | 64.25M | 70.79M | 70.57M | 68.85M | 64.41M | 59.83M | 63.62M | 62.23M | 56.45M | 53.34M | 52.77M | 52.34M | 48.61M | 43.27M | 45.59M |
|
Prepaid Assets
|
6.78M | | | 34.99M | 13.48M | 16.75M | 12.51M | 12.64M | 15.70M | 14.93M | 14.38M | 15.18M | 17.71M | 18.12M | 16.12M | 16.32M | 17.59M | 15.44M | 15.31M | 16.96M |
|
Current Assets
|
359.93M | | | 353.49M | 327.98M | 312.15M | 295.81M | 282.21M | 294.57M | 284.56M | 288.04M | 295.48M | 298.62M | 296.12M | 308.63M | 321.21M | 326.05M | 330.60M | 346.10M | 344.06M |
|
Property, Plant & Equipment (Net)
|
84.53M | | | 105.33M | 112.19M | 121.25M | 128.47M | 134.33M | 138.63M | 140.48M | 143.61M | 151.11M | 152.33M | 156.72M | 162.74M | 166.50M | 170.46M | 173.79M | 177.16M | 182.58M |
|
Other Non-Current Assets
|
0.28M | | | 0.74M | 0.47M | 1.52M | 3.81M | 5.80M | 8.50M | 9.57M | 7.71M | 7.93M | 7.06M | 10.49M | 8.70M | 8.73M | 8.70M | 8.17M | 8.41M | 8.78M |
|
Non-Current Assets
|
84.82M | | | 106.07M | 112.67M | 232.51M | 247.75M | 267.94M | 274.14M | 273.32M | 273.67M | 279.40M | 281.69M | 296.77M | 309.57M | 316.78M | 350.44M | 352.16M | 355.80M | 362.86M |
|
Assets
|
444.75M | | | 459.56M | 440.65M | 544.67M | 543.56M | 550.15M | 568.71M | 557.88M | 561.71M | 574.88M | 580.31M | 592.89M | 618.21M | 637.99M | 676.49M | 682.75M | 701.90M | 706.92M |
|
Accounts Payables
|
40.79M | | | 49.62M | 30.89M | 32.53M | 30.93M | 20.22M | 20.79M | 19.96M | 23.77M | 24.21M | 22.46M | 26.70M | 24.68M | 36.66M | 23.52M | 26.55M | 26.04M | 10.89M |
|
Payables
|
40.79M | | | 49.62M | 30.89M | 32.53M | 30.93M | 20.22M | 20.79M | 19.96M | 23.77M | 24.21M | 22.46M | 26.70M | 24.68M | 36.66M | 23.52M | 26.55M | 26.04M | 10.89M |
|
Accumulated Expenses
|
34.27M | | | 63.66M | 60.84M | 56.32M | 49.84M | 52.84M | 58.22M | 48.00M | 42.76M | 54.64M | 46.32M | 43.20M | 47.74M | 46.02M | 51.61M | 51.80M | 60.57M | 67.64M |
|
Other Accumulated Expenses
|
3.72M | | | 4.30M | 4.30M | 1.95M | 2.05M | 1.92M | 2.37M | 2.49M | 2.35M | 2.25M | 2.41M | 2.94M | 2.00M | 2.15M | 2.63M | 2.88M | 2.77M | 2.90M |
|
Current Leases
|
| | | | | 18.52M | 18.74M | 20.24M | 22.55M | 21.71M | 22.60M | 23.09M | 24.29M | 24.46M | 25.56M | 26.07M | 20.23M | 18.88M | 24.63M | 28.64M |
|
Current Deferred Revenue
|
26.55M | | | 16.78M | 22.07M | 19.42M | 18.31M | 16.25M | 25.63M | 18.89M | 18.95M | 17.62M | 31.62M | 21.24M | 21.05M | 19.22M | 32.36M | 22.51M | 21.52M | 22.00M |
|
Total Current Liabilities
|
105.33M | | | 134.35M | 118.10M | 128.74M | 119.86M | 111.48M | 129.56M | 111.04M | 110.43M | 121.81M | 127.09M | 118.54M | 121.03M | 130.12M | 130.35M | 122.61M | 135.53M | 132.06M |
|
Non-Current Deffered Revenue
|
28.00M | | | 30.98M | 36.54M | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
506.51M | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | 151.34M | 158.47M | 173.13M | 150.83M | 170.63M | 170.35M | 170.18M | 150.17M | 181.45M | 192.25M | 196.17M | 205.12M | 223.66M | 228.38M | 232.53M |
|
Other Non-Current Liabilities
|
3.01M | | | 2.67M | | 2.22M | 1.93M | 1.82M | 1.67M | 1.57M | 1.47M | 1.36M | 1.26M | 1.18M | 1.10M | 1.02M | 0.94M | 1.27M | 1.17M | 1.35M |
|
Total Non-Current Liabilities
|
133.33M | | | 165.33M | | 261.57M | 259.60M | 264.37M | 280.39M | 259.96M | 258.18M | 268.91M | 277.26M | 275.53M | 287.72M | 300.22M | 335.47M | 327.39M | 339.28M | 335.95M |
|
Total Liabilities
|
136.34M | | | 168.01M | 154.65M | 263.78M | 261.53M | 266.19M | 282.06M | 261.54M | 259.65M | 270.27M | 278.52M | 276.70M | 288.82M | 301.24M | 336.42M | 328.67M | 340.45M | 337.30M |
|
Common Equity
|
-198.10M | | | 291.56M | 286.00M | 280.88M | 282.03M | 283.96M | 286.65M | 296.35M | 302.06M | 304.61M | 301.79M | 316.19M | 329.39M | 336.75M | 340.07M | 354.09M | 361.45M | 369.62M |
|
Shareholder's Equity
|
-198.10M | | | 291.56M | 286.00M | 280.88M | 282.03M | 283.96M | 286.65M | 296.35M | 302.06M | 304.61M | 301.79M | 316.19M | 329.39M | 336.75M | 340.07M | 354.09M | 361.45M | 369.62M |
|
Liabilities and Shareholders Equity
|
444.75M | | | 459.56M | 440.65M | 544.67M | 543.56M | 550.15M | 568.71M | 557.88M | 561.71M | 574.88M | 580.31M | 592.89M | 618.21M | 637.99M | 676.49M | 682.75M | 701.90M | 706.92M |
|
Retained Earnings
|
-325.39M | | | -447.34M | -493.24M | -527.37M | -559.54M | -583.38M | -603.63M | -614.45M | -630.37M | -647.78M | -666.83M | -669.51M | -676.27M | -680.34M | -687.22M | -683.75M | -685.50M | -679.63M |
|
Treasury Shares
|
1.49M | 0.03M | 0.04M | 3.35M | 0.06M | 3.27M | 3.32M | 3.04M | 3.31M | 4.14M | 3.85M | 3.49M | 3.05M | 4.06M | 3.64M | 3.22M | 2.74M | 3.24M | 2.92M | 2.53M |