|
Cash & Equivalents
|
37.89M | 37.60M | 59.49M | 67.27M | 103.77M | 95.34M | 84.11M | 121.97M | 50.98M | 46.17M | 46.14M | 67.45M | 62.69M | 57.60M | 59.23M | 71.62M | 58.44M | 59.28M | 91.60M |
|
Short-term Investments
|
| 96.19M | 33.49M | 35.16M | 28.38M | 16.21M | 9.32M | | 44.12M | 34.50M | 19.83M | 5.00M | 24.66M | 19.96M | 10.17M | | | | |
|
Cash & Current Investments
|
37.89M | 133.79M | 92.98M | 102.43M | 132.15M | 111.55M | 93.43M | 121.97M | 95.10M | 80.67M | 65.97M | 72.45M | 87.35M | 77.57M | 69.40M | 71.62M | 58.44M | 59.28M | 91.60M |
|
Receivables - Net
|
| 6.88M | 13.56M | 17.46M | 23.38M | 25.76M | 27.52M | 30.83M | 30.86M | 30.23M | 45.97M | 39.20M | 37.41M | 42.44M | 41.14M | 40.41M | 46.33M | 53.05M | 53.75M |
|
Receivables
|
| 6.88M | 13.56M | 17.46M | 23.38M | 25.76M | 27.52M | 30.83M | 30.86M | 30.23M | 45.97M | 39.20M | 37.41M | 42.44M | 41.14M | 40.41M | 46.33M | 53.05M | 53.75M |
|
Inventory
|
| 8.35M | 14.24M | 18.12M | 16.87M | 17.89M | 20.12M | 24.73M | 29.04M | 36.54M | 38.14M | 38.84M | 40.88M | 42.98M | 45.12M | 48.17M | 52.69M | 67.28M | 67.46M |
|
Prepaid Assets
|
| 3.20M | 3.58M | 4.59M | 5.15M | 6.01M | 7.85M | 9.29M | 10.51M | 8.31M | 7.97M | 5.78M | 7.64M | 7.36M | 7.14M | 7.45M | 6.03M | 5.96M | 11.21M |
|
Current Assets
|
| 152.21M | 124.37M | 142.60M | 177.55M | 161.21M | 148.92M | 186.82M | 165.51M | 155.74M | 158.05M | 156.26M | 173.28M | 170.34M | 162.80M | 167.66M | 163.49M | 185.58M | 224.02M |
|
Property, Plant & Equipment (Net)
|
| 6.71M | 6.68M | 6.63M | 6.29M | 6.17M | 5.75M | 5.52M | 6.48M | 6.55M | 6.18M | 5.97M | 5.78M | 5.83M | 5.61M | 5.56M | 5.26M | 5.28M | 4.95M |
|
Long-Term Investments
|
| 96.19M | 33.49M | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | 22.86M | 22.86M | 22.86M | 22.86M | 22.86M | 22.86M | 22.86M | 22.86M | 22.86M | 22.86M | 22.86M | 22.86M | 22.86M | 22.86M | 22.86M | 22.86M |
|
Intangibles
|
| | | 131.45M | 128.74M | 126.03M | 123.32M | 120.61M | 117.90M | 115.19M | 112.47M | 109.76M | 107.05M | 104.34M | 101.63M | 98.92M | 96.21M | 93.50M | 90.79M |
|
Goodwill & Intangibles
|
| | | 154.31M | 151.60M | 148.89M | 146.18M | 143.47M | 140.75M | 138.04M | 135.33M | 132.62M | 129.91M | 127.20M | 124.49M | 121.78M | 119.07M | 116.36M | 113.65M |
|
Other Non-Current Assets
|
| 0.23M | 0.21M | 0.83M | 2.18M | 2.35M | 2.17M | 4.73M | 4.73M | 4.81M | 4.81M | 4.54M | 4.61M | 5.49M | 5.44M | 5.41M | 5.10M | 5.06M | 5.32M |
|
Non-Current Assets
|
| 6.94M | 6.89M | 161.76M | 160.07M | 157.41M | 154.10M | 157.70M | 155.85M | 173.04M | 169.73M | 166.34M | 163.34M | 161.39M | 158.31M | 155.40M | 151.96M | 149.11M | 146.17M |
|
Assets
|
| 159.15M | 131.26M | 304.36M | 337.62M | 318.62M | 303.02M | 344.52M | 321.36M | 328.78M | 327.78M | 322.60M | 336.62M | 331.73M | 321.10M | 323.06M | 315.45M | 334.69M | 370.19M |
|
Accounts Payables
|
| 3.12M | 4.29M | 8.92M | 11.09M | 6.63M | 3.92M | 4.61M | 11.98M | 11.62M | 12.08M | 11.56M | 7.09M | 5.80M | 7.45M | 2.29M | 6.35M | 9.46M | 6.53M |
|
Payables
|
| 3.12M | 4.29M | 8.92M | 11.09M | 6.63M | 3.92M | 4.61M | 11.98M | 11.62M | 12.08M | 11.56M | 7.09M | 5.80M | 7.45M | 2.29M | 6.35M | 9.46M | 6.53M |
|
Accumulated Expenses
|
| 15.89M | 22.96M | 49.09M | 34.36M | 36.95M | 37.71M | 36.79M | 20.15M | 19.41M | 19.07M | 23.51M | 22.39M | 23.49M | 23.54M | 27.72M | 20.05M | 24.97M | 30.35M |
|
Other Accumulated Expenses
|
| 5.98M | 6.78M | 15.04M | 14.99M | 14.84M | 19.32M | 16.82M | 16.87M | 17.03M | 21.55M | 22.15M | 22.56M | 23.27M | 20.52M | 29.08M | 30.73M | 33.17M | 51.26M |
|
Short term Debt
|
| | | | | | | | 14.96M | 16.64M | 17.52M | 19.11M | 1.02M | 0.42M | 15.06M | 15.10M | 11.96M | | |
|
Current Leases
|
| | | | | | | 1.58M | 1.45M | 1.94M | 2.37M | 3.50M | 4.62M | 5.31M | 6.04M | 6.08M | 6.12M | 6.16M | 6.19M |
|
Total Current Liabilities
|
| 28.21M | 37.28M | 79.04M | 66.49M | 64.55M | 68.56M | 73.62M | 81.42M | 79.68M | 87.04M | 95.19M | 73.08M | 75.49M | 91.01M | 100.44M | 95.07M | 95.17M | 116.20M |
|
Non-Current Debt
|
| | | | | | | | | | | 190.93M | | | | 217.01M | 217.81M | 218.63M | 219.47M |
|
Non-Current Deffered Revenue
|
| 6.63M | 6.83M | 6.88M | 6.94M | 6.80M | 6.64M | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 0.44M | | 5.31M | 4.53M | 4.20M | 3.86M | 3.63M | 3.52M | 2.84M | 2.50M | 20.46M | 2.58M | 3.32M | | 6.09M | | | |
|
Operating Leases
|
| | | | | | | 9.40M | 10.79M | 36.81M | 37.52M | 34.76M | 39.02M | 39.32M | 39.68M | 33.26M | 38.99M | 38.60M | 38.19M |
|
Other Non-Current Liabilities
|
| 3.53M | 1.90M | 22.53M | 25.35M | 30.22M | 30.10M | 25.69M | 9.37M | 6.91M | 5.10M | 4.85M | 6.06M | 7.71M | 8.55M | 1.97M | 4.83M | 7.75M | 3.39M |
|
Total Non-Current Liabilities
|
| 121.86M | 131.82M | 186.60M | 215.82M | 214.46M | 217.88M | 273.65M | 281.94M | 308.23M | 318.82M | 324.54M | 339.73M | 343.31M | 340.88M | 350.71M | 345.75M | 346.24M | 367.66M |
|
Total Liabilities
|
| 125.39M | 133.72M | 209.13M | 241.17M | 244.67M | 247.98M | 299.33M | 291.31M | 315.14M | 323.92M | 329.38M | 345.79M | 351.02M | 349.43M | 352.68M | 350.58M | 353.99M | 371.05M |
|
Total Debt
|
| | | | | | | | 14.96M | 16.64M | 17.52M | 210.04M | 1.02M | 0.42M | 15.06M | 232.11M | 229.76M | 218.63M | 219.47M |
|
Common Equity
|
14.34M | 33.76M | -2.46M | 95.23M | 96.45M | 73.94M | 55.04M | 45.19M | 30.05M | 13.64M | 3.87M | -6.78M | -9.18M | -19.29M | -28.32M | -29.61M | -35.13M | -19.30M | -0.86M |
|
Shareholder's Equity
|
14.34M | 33.76M | -2.46M | 95.23M | 96.45M | 73.94M | 55.04M | 45.19M | 30.05M | 13.64M | 3.87M | -6.78M | -9.18M | -19.29M | -28.32M | -29.61M | -35.13M | -19.30M | -0.86M |
|
Liabilities and Shareholders Equity
|
| 159.15M | 131.26M | 304.36M | 337.62M | 318.62M | 303.02M | 344.52M | 321.36M | 328.78M | 327.78M | 322.60M | 336.62M | 331.73M | 321.10M | 323.06M | 315.45M | 334.69M | 370.19M |
|
Retained Earnings
|
| -337.38M | -409.32M | -460.11M | -493.82M | -520.01M | -541.84M | -554.77M | -571.60M | -591.45M | -603.63M | -617.02M | -636.00M | -651.01M | -666.75M | -671.86M | -681.10M | -683.01M | -682.40M |
|
Treasury Shares
|
| 0.77M | 2.06M | | | | | 5.26M | | | | 11.58M | | | | 16.42M | 15.13M | 14.47M | 13.78M |