|
Cash & Equivalents
|
158.74M | 212.13M | 169.79M | 126.89M | 138.04M | 152.43M | 139.39M | 163.05M | 149.19M | 117.79M | 112.03M | 89.01M | 48.33M | 37.69M | 44.79M | 60.12M | 46.76M | 59.40M | 62.20M | 72.89M | 478.83M | 0.30M | 34.78M | 30.05M | |
|
Short-term Investments
|
177.99M | 103.39M | 148.24M | 111.28M | 127.30M | 67.65M | 26.64M | 20.56M | 20.14M | 40.17M | 40.82M | 59.64M | 60.79M | 51.35M | 30.22M | 30.74M | 30.82M | 16.00M | 10.30M | 1.01M | 0.24M | 0.03M | 3.46M | 23.47M | |
|
Cash & Current Investments
|
336.73M | 315.52M | 318.02M | 238.17M | 265.34M | 220.09M | 166.04M | 183.61M | 169.32M | 157.96M | 152.85M | 148.65M | 109.12M | 89.03M | 75.02M | 90.85M | 77.58M | 75.40M | 72.50M | 73.91M | 479.08M | 0.32M | 38.24M | 53.52M | |
|
Receivables - Net
|
1.24M | 4.58M | 5.52M | 4.10M | 4.51M | 2.69M | 26.36M | 25.25M | | | | 18.54M | | | | 13.64M | 13.60M | 10.22M | 9.33M | 9.06M | | | | 7.70M | |
|
Receivables - Other
|
0.26M | 0.04M | 0.03M | 0.98M | 0.78M | 1.43M | 1.69M | 1.20M | 0.33M | 0.28M | 0.17M | 0.40M | 0.45M | 0.29M | 0.17M | 0.03M | 0.28M | 0.23M | 0.21M | 0.19M | 1.99M | 861.00 | 0.13M | 0.09M | |
|
Receivables
|
1.50M | 4.62M | 5.55M | 5.08M | 5.28M | 4.12M | 28.05M | 26.45M | | | | 18.94M | | | | 13.67M | 13.88M | 10.45M | 9.54M | 9.25M | | | | 7.79M | |
|
Inventory
|
87.30M | 92.02M | 70.22M | 61.52M | 49.42M | 44.41M | 42.76M | 20.73M | 15.68M | 15.62M | 16.73M | 13.26M | 12.73M | 14.55M | 11.15M | 7.92M | 6.03M | 6.14M | 6.21M | 6.02M | 35.69M | 0.03M | 4.04M | 4.03M | |
|
Prepaid Assets
|
64.94M | 77.97M | 57.24M | 81.51M | 71.82M | 66.31M | 76.72M | 62.90M | | | | 67.59M | | | | 52.49M | | | | 18.91M | | | | 24.27M | |
|
Current Assets
|
505.98M | 510.37M | 466.80M | 410.94M | 409.64M | 361.03M | 345.87M | 328.88M | 298.53M | 287.94M | 277.61M | 267.57M | 222.44M | 199.68M | 179.11M | 175.80M | 154.03M | 141.91M | 136.16M | 113.89M | 779.95M | 0.58M | 71.94M | 70.72M | |
|
Property, Plant & Equipment (Net)
|
5.26M | 6.05M | 6.40M | 6.51M | 5.94M | 5.50M | 5.15M | 3.99M | 3.05M | 2.66M | 2.27M | 2.02M | 1.72M | 25.59M | 22.80M | 24.49M | 24.74M | 24.04M | 23.73M | 24.71M | 175.26M | 0.17M | 26.10M | 28.15M | |
|
Long-Term Investments
|
3.07M | 5.41M | 5.33M | 28.57M | 25.28M | 30.13M | 26.79M | 24.36M | 35.12M | 34.80M | 46.80M | 59.85M | 63.39M | 61.56M | 58.49M | 60.07M | 59.94M | 54.41M | 54.22M | 51.29M | 375.32M | 0.38M | 53.03M | 49.94M | |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | 25.01M | 23.90M | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | 25.01M | 23.90M | |
|
Long-Term Deferred Tax
|
7.84M | 10.82M | 12.14M | 14.05M | 9.38M | 7.99M | 11.04M | 9.11M | 6.02M | 6.30M | 2.43M | 2.75M | 2.21M | 2.24M | 1.22M | | | | | | | | | | |
|
Other Non-Current Assets
|
0.67M | 0.44M | 0.69M | 8.08M | 20.96M | 20.19M | 21.59M | 22.80M | | | | 35.73M | | | | 13.98M | | | | 26.63M | | | | 10.69M | |
|
Non-Current Assets
|
21.95M | 31.14M | 31.99M | 63.39M | 66.71M | 68.32M | 68.00M | 61.99M | 67.19M | 71.94M | 82.62M | 101.19M | 116.70M | 111.80M | 102.70M | 98.58M | 98.92M | 91.47M | 93.17M | 104.96M | 738.55M | 0.91M | 129.37M | 114.57M | |
|
Assets
|
527.93M | 541.50M | 498.79M | 474.33M | 476.35M | 429.35M | 413.87M | 390.88M | 365.72M | 359.89M | 360.23M | 368.76M | 339.14M | 311.48M | 281.81M | 274.37M | 252.94M | 233.38M | 229.33M | 218.85M | 1,518.50M | 1.49M | 201.31M | 185.29M | |
|
Accounts Payables
|
| | | 106.58M | | | | 76.87M | | | | 39.99M | | | | 21.10M | | | | 15.38M | | | | 17.29M | 46.84M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | 15.06M |
|
Payables
|
| | | 106.58M | | | | 76.87M | | | | 39.99M | | | | 21.10M | | | | 15.38M | | | | 17.29M | 61.90M |
|
Accumulated Expenses
|
| | | 11.26M | | | | 7.03M | | | | 2.44M | | | | 1.61M | | | | 0.62M | | | | 0.17M | 2.06M |
|
Short term Debt
|
| | | 2.63M | | | | 3.52M | | | | 2.45M | | | | 1.54M | | | | | | | | 1.65M | 1.53M |
|
Current Leases
|
| | | 2.52M | | | | 1.07M | | | | 0.87M | | | | 0.17M | | | | 0.48M | | | | 0.53M | 1.25M |
|
Current Deferred Revenue
|
| | | 26.12M | | | | 7.81M | | | | 16.59M | | | | 3.15M | | | | 1.33M | | | | 1.18M | 14.32M |
|
Total Current Liabilities
|
| | | 258.34M | | | | 187.81M | | | | 135.86M | | | | 77.77M | | | | 49.52M | | | | 35.93M | 233.88M |
|
Minority Interest
|
| | | 1.54M | | | | 0.44M | | | | 0.10M | | | | 0.13M | | | | 0.12M | | | | 0.09M | |
|
Non-Current Deferred Tax Liability
|
| | | 1.63M | | | | 0.28M | | | | 0.40M | | | | | | | | | | | | | |
|
Operating Leases
|
| | | 3.98M | | | | 1.27M | | | | 0.49M | | | | 0.02M | | | | 1.57M | | | | 1.07M | 3.81M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | 0.50M | | | | 0.60M | 10.40M |
|
Total Non-Current Liabilities
|
| | | 5.61M | | | | 1.55M | | | | 0.89M | | | | 0.02M | | | | 1.57M | | | | 1.67M | 14.21M |
|
Total Liabilities
|
| | | 263.95M | | | | 189.37M | | | | 136.75M | | | | 77.79M | | | | 51.08M | | | | 37.59M | 248.09M |
|
Total Debt
|
| | | 2.63M | | | | 3.52M | | | | 2.45M | | | | 1.54M | | | | | | | | 1.65M | 1.53M |
|
Common Equity
|
| | | 210.38M | | | | 201.51M | | | | 232.01M | | | | 196.59M | | | | 167.76M | | | | 147.69M | |
|
Shareholder's Equity
|
| | | 210.38M | | | | 201.51M | | | | 232.01M | | | | 196.59M | | | | 167.76M | | | | 147.69M | |
|
Liabilities and Shareholders Equity
|
527.93M | 541.50M | 498.79M | 474.33M | 476.35M | 429.35M | 413.87M | 390.88M | 365.72M | 359.89M | 360.23M | 368.76M | 339.14M | 311.48M | 281.81M | 274.37M | 252.94M | 233.38M | 229.33M | 218.85M | 1,518.50M | 1.49M | 201.31M | 185.29M | |
|
Treasury Shares
|
| | | 13.89M | | | | 13.06M | | | | 6.94M | | | | 14.31M | | | | 16.35M | | | | 15.53M | |
|
Retained Earnings
|
| | | -833.88M | | | | -912.20M | | | | -913.07M | | | | -863.92M | | | | -862.54M | | | | -855.91M | |