|
Cash & Equivalents
|
41.90M | 58.94M | 100.49M | 143.39M | 170.29M | 268.06M | 322.87M | 346.67M | 194.05M | 231.40M | 241.27M | 171.04M | 113.54M | 144.91M | 144.62M |
|
Short-term Investments
|
| | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 105.64M |
|
Cash & Current Investments
|
41.90M | 58.94M | 100.49M | 143.39M | 170.29M | 268.06M | 322.88M | 346.68M | 194.06M | 231.41M | 241.28M | 171.05M | 113.55M | 144.92M | 250.26M |
|
Receivables - Net
|
| 9.48M | 20.15M | 18.84M | 40.18M | 39.41M | 38.60M | 31.29M | 26.21M | 18.49M | 24.97M | 44.31M | 51.99M | 24.95M | 29.77M |
|
Receivables - Other
|
| 7.80M | 8.20M | 7.90M | 12.10M | 20.60M | | | | | | | | | |
|
Receivables
|
| 17.29M | 28.35M | 26.74M | 52.28M | 60.01M | 38.60M | 31.29M | 26.21M | 18.49M | 24.97M | 44.31M | 51.99M | 24.95M | 29.77M |
|
Work In Process
|
| 3.23M | 3.01M | 5.12M | 13.80M | 9.47M | 10.11M | 12.07M | 9.43M | 10.13M | 18.22M | 25.84M | 26.02M | 18.93M | 20.55M |
|
Finished Goods
|
| 3.55M | 5.91M | 5.33M | 7.89M | 8.69M | 10.04M | 11.31M | 8.82M | 12.84M | 7.86M | 19.38M | 14.46M | 10.11M | 13.88M |
|
Inventory
|
| 6.79M | 8.92M | 10.45M | 21.69M | 18.17M | 20.14M | 23.38M | 18.25M | 22.97M | 26.08M | 45.22M | 40.49M | 29.04M | 34.43M |
|
Current Deferred Tax Assets
|
| 0.86M | 1.22M | 1.60M | 1.99M | | | | | | | | | | |
|
Prepaid Assets
|
| 1.23M | 2.36M | 2.95M | 3.51M | 4.17M | 4.39M | 4.01M | 6.21M | 4.97M | 5.53M | 6.17M | 5.29M | 6.23M | 6.08M |
|
Current Assets
|
| 77.82M | 133.15M | 177.24M | 275.37M | 369.64M | 468.54M | 493.28M | 409.59M | 451.19M | 497.30M | 266.75M | 304.63M | 280.16M | 320.55M |
|
Construction in Progress
|
| | 0.83M | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 1.69M | 2.54M | 3.02M | 3.08M | 3.45M | 4.99M | 6.45M | 5.61M | 5.61M | 5.53M | 10.13M | 11.81M | 10.44M | 9.08M |
|
Goodwill
|
| | | | | 26.60M | 26.60M | 26.60M | 26.60M | 26.60M | 26.60M | 303.62M | 303.62M | 303.62M | 303.62M |
|
Intangibles
|
| 0.27M | | | | 4.18M | 4.15M | 14.42M | 18.55M | 31.30M | 25.14M | 58.99M | 71.03M | 78.23M | 81.95M |
|
Goodwill & Intangibles
|
| 0.27M | | | | 30.78M | 30.75M | 41.02M | 45.15M | 57.90M | 51.74M | 362.62M | 374.65M | 381.85M | 385.58M |
|
Long-Term Deferred Tax
|
| 0.43M | 0.94M | 1.13M | 3.94M | 4.63M | 5.77M | 3.64M | 10.59M | 10.40M | 10.91M | 15.34M | 19.28M | 0.23M | |
|
Other Non-Current Assets
|
| 1.54M | 1.98M | 1.92M | 1.90M | 2.12M | 0.01M | 2.26M | 2.41M | 5.71M | 4.57M | 4.27M | 4.01M | 3.05M | 3.24M |
|
Non-Current Assets
|
| 3.92M | 5.46M | 6.07M | 8.91M | 40.97M | 43.74M | 53.37M | 57.26M | 76.09M | 75.98M | 390.80M | 405.56M | 377.50M | 368.42M |
|
Assets
|
| 81.74M | 138.60M | 183.31M | 284.28M | 410.62M | 512.27M | 546.65M | 466.85M | 527.28M | 573.28M | 657.54M | 710.20M | 657.65M | 688.97M |
|
Accounts Payables
|
| 6.48M | 7.05M | 8.32M | 21.04M | 14.18M | 19.95M | 19.82M | 12.80M | 14.91M | 21.12M | 31.17M | 17.84M | 28.50M | 21.77M |
|
Payables
|
| 6.48M | 7.05M | 8.32M | 21.04M | 14.18M | 19.95M | 19.82M | 12.80M | 14.91M | 21.12M | 31.17M | 17.84M | 28.50M | 21.77M |
|
Accumulated Expenses
|
| 7.93M | 14.04M | 11.71M | 18.70M | 23.78M | 26.45M | 32.18M | 24.70M | 34.97M | 48.13M | 52.06M | 56.66M | 48.60M | 80.78M |
|
Other Accumulated Expenses
|
| 1.50M | 1.73M | 1.15M | 1.92M | 1.87M | 2.69M | 2.85M | 2.47M | 2.77M | 3.28M | 5.50M | 8.01M | 5.54M | 4.39M |
|
Current Leases
|
| | | | | | | | | 2.18M | 2.91M | 3.39M | 3.54M | 3.44M | 2.83M |
|
Current Taxes
|
| 0.53M | 0.29M | 0.55M | 0.75M | 0.79M | 0.57M | 0.94M | 0.99M | 0.69M | 0.96M | 1.25M | 4.11M | 1.54M | 1.38M |
|
Current Deferred Revenue
|
| 8.00M | 3.45M | 4.83M | 4.91M | 10.08M | 7.42M | 0.31M | 0.53M | 0.70M | 0.84M | 1.41M | 1.31M | 0.89M | 14.23M |
|
Curent Deferred Tax Liability
|
| | | | 0.09M | | | | | | | | | | |
|
Total Current Liabilities
|
| 22.94M | 24.83M | 25.40M | 45.48M | 48.82M | 54.40M | 53.24M | 39.02M | 53.45M | 73.97M | 89.28M | 83.46M | 82.98M | 120.99M |
|
Non-Current Deffered Revenue
|
| 0.20M | | | 0.20M | | | | | | | | | | |
|
Minority Interest
|
| 50.90M | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 1.10M | 1.20M | 1.30M | 1.20M | 10.80M | 1.80M | 5.20M | 1.29M | 1.29M | 1.29M | 1.77M | 1.12M | 0.85M | 0.69M |
|
Operating Leases
|
| | | | | | | | | 7.97M | 7.53M | 8.32M | 5.10M | 1.90M | 2.44M |
|
Other Non-Current Liabilities
|
| 1.25M | 1.44M | 1.54M | 1.39M | 12.34M | 3.24M | 11.23M | 8.34M | 17.78M | 16.81M | 12.76M | 15.55M | 12.91M | 4.13M |
|
Total Non-Current Liabilities
|
| 23.14M | 24.83M | 25.40M | 45.68M | 48.82M | 54.40M | 53.24M | 39.02M | 61.43M | 81.49M | 97.61M | 88.56M | 84.88M | 123.43M |
|
Total Liabilities
|
| 24.39M | 26.27M | 26.95M | 47.07M | 61.16M | 57.64M | 64.46M | 47.36M | 79.20M | 98.30M | 110.37M | 104.11M | 97.78M | 127.56M |
|
Common Equity
|
-1.10M | 6.45M | 112.33M | 156.36M | 237.21M | 349.46M | 454.63M | 482.19M | 419.49M | 448.07M | 474.98M | 547.18M | 606.09M | 559.87M | 561.41M |
|
Shareholder's Equity
|
-1.10M | 6.45M | 112.33M | 156.36M | 237.21M | 349.46M | 454.63M | 482.19M | 419.49M | 448.07M | 474.98M | 547.18M | 606.09M | 559.87M | 561.41M |
|
Liabilities and Shareholders Equity
|
| 81.74M | 138.60M | 183.31M | 284.28M | 410.62M | 512.27M | 546.65M | 466.85M | 527.28M | 573.28M | 657.54M | 710.20M | 657.65M | 688.97M |
|
Retained Earnings
|
| 2.22M | 20.41M | 46.06M | 96.63M | 173.14M | 242.41M | 261.26M | 230.86M | 186.07M | 126.28M | 99.87M | 34.49M | -134.93M | -252.06M |
|
Treasury Shares
|
| | 0.34M | 1.41M | 1.98M | 2.50M | 2.18M | 2.10M | 2.40M | 2.62M | 2.87M | 2.65M | 2.57M | 2.43M | 2.65M |