|
Cash & Equivalents (Quarter)
|
4.22M | 1.91M | 1.57M | 1.16M | 56.92M | 53.65M | 49.72M | 33.01M | 29.57M | 29.96M | 32.80M | 29.36M | 19.74M | 21.13M | 18.09M | 11.23M | 6.95M | 7.30M | 10.69M | 9.62M | 7.29M | 5.18M | 3.33M | 3.37M | 3.32M | 1.20M | 3.63M | 11.79M | 13.40M | 11.31M | 16.50M | 17.22M | 102.26M | 95.50M | 76.56M | 205.18M | 162.20M | 102.40M | 281.33M | 207.54M | 134.30M | 94.60M | 139.72M | 101.50M | 91.40M | 113.50M | 220.88M | 192.00M | 167.60M | 150.72M | 156.90M |
|
Short-term Investments (Quarter)
|
| | | | | | | 2.50M | 2.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.23M | 0.63M | 0.30M | 0.30M | 0.25M | 0.20M | 0.40M | 0.40M | 0.39M | 0.40M | 0.40M | 1.70M | 1.70M |
|
Cash & Current Investments (Quarter)
|
4.22M | 1.91M | 1.57M | 1.16M | 56.92M | 53.65M | 49.72M | 35.51M | 32.08M | 29.96M | 32.80M | 29.36M | 19.74M | 21.13M | 18.09M | 11.23M | 6.95M | 7.30M | 10.69M | 9.62M | 7.29M | 5.18M | 3.33M | 3.37M | 3.32M | 1.20M | 3.63M | 11.79M | 13.40M | 11.31M | 16.50M | 17.22M | 102.26M | 95.50M | 76.56M | 205.18M | 162.20M | 102.40M | 282.56M | 208.17M | 134.60M | 94.90M | 139.97M | 101.70M | 91.80M | 113.90M | 221.28M | 192.40M | 168.00M | 152.42M | 158.60M |
|
Receivables - Net (Quarter)
|
| | 18.76M | | 18.55M | 20.07M | 17.92M | 19.26M | 19.96M | 24.49M | 20.62M | 23.21M | 24.73M | 19.62M | 17.54M | 17.25M | 16.49M | 17.11M | 26.76M | 20.13M | 20.11M | 21.46M | 25.57M | 22.29M | 22.17M | 24.36M | 32.25M | 20.45M | 19.17M | 20.07M | 15.70M | 0.10M | 0.20M | 0.20M | 20.43M | 24.53M | 29.48M | 27.12M | 57.35M | 47.28M | 44.17M | 54.41M | 70.00M | 84.03M | 116.93M | 115.20M | 109.10M | 77.36M | 76.17M | 69.15M | 35.27M |
|
Receivables - Other (Quarter)
|
| | 2.00M | | 1.80M | 0.40M | 2.00M | | | | | | | | | | | | 2.89M | 0.46M | 0.35M | 1.88M | 3.11M | 5.11M | 6.55M | 2.45M | 1.44M | 1.01M | 2.42M | 2.60M | 1.83M | 1.07M | 1.42M | 2.42M | 1.83M | 0.99M | 2.73M | 1.39M | 0.14M | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | 20.76M | | 20.35M | 20.47M | 19.92M | 19.26M | 19.96M | 24.49M | 20.62M | 23.21M | 24.73M | 19.62M | 17.54M | 17.25M | 16.49M | 17.11M | 29.65M | 20.60M | 20.46M | 23.34M | 28.68M | 27.39M | 28.72M | 26.81M | 33.69M | 21.47M | 21.59M | 22.67M | 17.53M | 1.17M | 1.61M | 2.62M | 22.26M | 25.53M | 32.21M | 28.50M | 57.49M | 47.28M | 44.17M | 54.41M | 70.00M | 84.03M | 116.93M | 115.20M | 109.10M | 77.36M | 76.17M | 69.15M | 35.27M |
|
Raw Materials (Quarter)
|
| | 2.81M | | 3.25M | 3.52M | 4.05M | 4.49M | 4.63M | 4.84M | 4.43M | 3.98M | 4.02M | 3.86M | 3.51M | 3.56M | 2.20M | 3.03M | 2.54M | 2.45M | 3.02M | 3.04M | 3.16M | 3.35M | 4.49M | 4.20M | 4.33M | 5.60M | 3.94M | 4.85M | 4.07M | 4.09M | 5.01M | 5.72M | 7.31M | 10.15M | 12.04M | 15.64M | 19.88M | 21.73M | 22.71M | 22.36M | 24.73M | 19.19M | 21.72M | 16.05M | 13.67M | 13.26M | 11.26M | 7.48M | 8.18M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.20M | | | 11.02M | 7.94M | 13.94M | 11.27M | 12.23M | 9.66M | 16.81M | 9.39M | 7.54M | 5.52M |
|
Finished Goods (Quarter)
|
| | 4.08M | | 2.24M | 2.82M | 0.84M | 1.42M | 1.44M | 1.79M | 2.10M | 2.16M | 7.77M | 9.04M | 9.36M | 11.58M | 11.06M | 10.96M | 6.37M | 7.53M | 9.80M | 6.86M | 4.16M | 5.92M | 8.61M | 9.26M | 4.43M | 7.84M | 5.51M | 4.58M | 9.03M | 6.76M | 4.42M | 3.99M | 4.67M | 5.36M | 4.96M | 4.96M | 0.46M | 5.27M | 10.58M | 1.04M | 6.52M | 12.62M | 20.03M | 19.15M | 24.22M | 26.67M | 31.47M | 28.02M | 24.55M |
|
Inventory (Quarter)
|
| | 6.89M | | 5.49M | 6.35M | 4.90M | 5.91M | 6.08M | 6.63M | 6.53M | 6.14M | 11.79M | 12.90M | 12.87M | 15.13M | 13.26M | 13.99M | 8.91M | 9.97M | 12.82M | 9.91M | 7.32M | 9.27M | 13.10M | 13.46M | 8.77M | 13.43M | 9.45M | 9.43M | 13.10M | 10.85M | 9.44M | 9.71M | 11.99M | 15.51M | 17.00M | 20.60M | 22.54M | 27.01M | 33.29M | 34.42M | 39.19M | 45.75M | 53.03M | 47.43M | 47.55M | 56.74M | 52.12M | 43.04M | 38.25M |
|
Prepaid Assets (Quarter)
|
| | 0.79M | | 1.06M | 1.02M | 0.84M | 1.20M | 2.10M | 1.84M | 1.69M | 0.71M | 1.64M | 1.83M | 1.70M | 1.19M | 1.34M | 1.48M | 1.29M | 1.09M | 1.19M | 1.41M | 1.04M | 0.92M | 1.32M | 1.51M | 1.11M | 0.92M | 1.39M | 1.59M | 1.83M | 1.15M | 2.07M | 3.17M | 3.17M | 2.83M | 4.62M | 6.16M | 7.24M | 13.58M | 15.96M | 16.57M | 17.18M | 23.71M | 26.80M | 29.34M | 31.52M | 17.36M | 14.15M | 14.30M | 9.96M |
|
Current Assets (Quarter)
|
| | 28.02M | | 82.02M | 81.09M | 73.38M | 61.87M | 60.22M | 62.92M | 61.65M | 59.41M | 57.89M | 55.49M | 50.19M | 44.80M | 38.04M | 39.88M | 47.66M | 40.81M | 41.40M | 37.96M | 37.25M | 35.84M | 39.91M | 40.53M | 45.77M | 46.59M | 43.37M | 42.41M | 47.12M | 49.89M | 133.13M | 127.13M | 112.15M | 248.05M | 213.28M | 156.27M | 369.69M | 296.04M | 228.04M | 200.37M | 266.33M | 255.10M | 288.54M | 305.86M | 409.45M | 343.89M | 310.47M | 278.92M | 242.05M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | 62.02M | | 59.16M | 65.88M | 71.49M | 79.52M | 78.15M | 77.42M | 78.32M | 79.54M | 81.15M | 81.91M | 84.39M | 82.72M | 80.52M | 78.07M | 76.07M | 73.29M | 71.99M | 71.00M | 61.70M | 59.65M | 57.32M | 55.16M | 53.62M | 51.83M | 50.13M | 48.10M | 46.74M | 45.75M | 46.09M | 46.71M | 55.78M | 77.72M | 122.21M | 210.11M | 259.22M | 312.07M | 368.27M | 385.03M | 417.23M | 422.74M | 437.97M | 451.57M | 459.28M | 179.28M | 156.27M | 154.37M | 98.40M |
|
Other Non-Current Assets (Quarter)
|
| | 0.19M | | 0.30M | 0.23M | 0.17M | 0.13M | 0.12M | 0.10M | 0.10M | 0.09M | 0.15M | 0.08M | 0.09M | 0.10M | 0.09M | 0.08M | 0.09M | 0.08M | 0.08M | 0.08M | 0.07M | 0.07M | 0.07M | 0.09M | 0.08M | 0.10M | 0.09M | 0.09M | 0.08M | 0.13M | 1.02M | 1.31M | 1.50M | 2.24M | 2.55M | 2.70M | 2.52M | 2.41M | 2.39M | 2.35M | 2.28M | 3.32M | 3.45M | 4.79M | 5.57M | 6.77M | 26.50M | 8.62M | 32.71M |
|
Non-Current Assets (Quarter)
|
| | 62.21M | | 59.47M | 66.10M | 71.67M | 79.65M | 78.27M | 77.52M | 78.43M | 79.63M | 81.29M | 81.98M | 84.48M | 82.82M | 80.62M | 78.16M | 76.15M | 73.38M | 72.07M | 71.08M | 61.77M | 64.28M | 61.85M | 59.53M | 57.73M | 55.88M | 54.17M | 51.89M | 50.30M | 49.99M | 59.09M | 60.54M | 70.80M | 92.96M | 142.65M | 229.14M | 273.73M | 324.70M | 389.04M | 404.78M | 436.72M | 442.88M | 460.09M | 476.73M | 485.70M | 211.09M | 214.66M | 212.48M | 164.63M |
|
Assets (Quarter)
|
| | 90.23M | | 141.49M | 147.20M | 145.04M | 141.52M | 138.49M | 140.44M | 140.07M | 139.04M | 139.19M | 137.47M | 134.67M | 127.62M | 118.66M | 118.04M | 123.81M | 114.19M | 113.47M | 109.03M | 99.02M | 100.12M | 101.76M | 100.05M | 103.50M | 102.47M | 97.55M | 94.30M | 97.42M | 99.87M | 192.22M | 187.67M | 182.95M | 341.01M | 355.93M | 385.41M | 643.42M | 620.73M | 617.07M | 605.15M | 703.05M | 697.99M | 748.63M | 782.59M | 895.14M | 554.98M | 525.13M | 491.39M | 406.68M |
|
Accounts Payables (Quarter)
|
| | 7.11M | | 8.87M | 14.74M | 14.20M | 13.39M | 9.79M | 9.59M | 10.68M | 12.74M | 12.21M | 11.54M | 13.06M | 14.17M | 8.41M | 8.89M | 10.65M | 7.03M | 8.39M | 7.88M | 12.39M | 8.57M | 10.03M | 9.10M | 12.60M | 8.72M | 4.71M | 8.35M | 5.35M | 6.97M | 9.52M | 9.82M | 17.44M | 30.07M | 51.13M | 58.32M | 54.73M | 52.82M | 48.06M | 37.12M | 2.80M | 44.71M | 57.25M | 42.28M | 44.36M | 39.93M | 27.00M | 19.10M | 13.24M |
|
Notes Payables (Quarter)
|
| | 17.31M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | 24.42M | | 8.87M | 14.74M | 14.20M | 13.39M | 9.79M | 9.59M | 10.68M | 12.74M | 12.21M | 11.54M | 13.06M | 14.17M | 8.41M | 8.89M | 10.65M | 7.03M | 8.39M | 7.88M | 12.39M | 8.57M | 10.03M | 9.10M | 12.60M | 8.72M | 4.71M | 8.35M | 5.35M | 6.97M | 9.52M | 9.82M | 17.44M | 30.07M | 51.13M | 58.32M | 54.73M | 52.82M | 48.06M | 37.12M | 2.80M | 44.71M | 57.25M | 42.28M | 44.36M | 39.93M | 27.00M | 19.10M | 13.24M |
|
Accumulated Expenses (Quarter)
|
| | 4.81M | | 3.92M | 4.71M | 4.85M | 3.33M | 4.08M | 4.46M | 5.57M | 3.44M | 4.11M | 2.45M | 3.99M | 2.66M | 4.75M | 4.68M | 4.63M | 2.77M | 4.71M | 2.16M | 3.86M | 4.23M | 4.04M | 4.54M | 6.47M | 2.19M | 2.44M | 2.40M | 3.88M | 5.31M | 0.44M | 9.79M | 10.82M | 5.04M | 6.74M | 9.22M | 16.00M | 9.76M | 7.80M | 14.00M | 16.88M | 12.76M | 11.94M | 26.53M | 19.37M | 3.62M | 4.49M | 5.09M | 2.93M |
|
Other Accumulated Expenses (Quarter)
|
| | 0.05M | | 1.38M | 0.05M | 0.05M | 0.05M | 0.04M | 1.17M | 1.38M | 1.17M | 1.52M | 1.69M | 1.19M | 1.45M | 1.15M | 1.52M | 1.23M | 1.17M | 1.07M | 1.37M | 1.11M | 1.29M | 1.20M | 1.81M | 1.58M | 1.42M | 1.65M | 1.68M | 1.30M | 1.49M | 1.70M | 1.56M | 1.83M | 2.70M | 4.24M | 3.52M | 3.54M | 3.06M | 2.88M | 2.69M | 5.93M | 7.05M | 7.75M | 11.53M | 17.12M | 13.06M | 11.08M | 10.49M | 10.02M |
|
Short term Debt (Quarter)
|
| | 1.00M | | | | | | | | | | | | | | | | 3.75M | 3.75M | 3.75M | 5.16M | 4.18M | 3.33M | 2.88M | 4.86M | 3.12M | | | 0.37M | 1.61M | 2.85M | 3.67M | | | | | | | | | | | | | 26.25M | 19.75M | 13.50M | 26.00M | 26.00M | 25.11M |
|
Current Leases (Quarter)
|
| | 0.07M | | 0.08M | 0.08M | 0.08M | 0.08M | 0.07M | 0.08M | 0.07M | 0.05M | 0.05M | 0.04M | 0.04M | 0.02M | 0.01M | 0.00M | | | | | | 0.98M | 1.06M | 1.05M | 1.04M | 1.07M | 1.09M | 1.06M | 1.05M | 1.15M | 1.60M | 2.32M | 2.25M | 2.19M | 2.49M | 2.54M | 2.37M | 2.27M | 2.26M | 1.99M | 1.87M | 1.77M | 2.15M | 3.18M | 3.28M | 1.41M | 3.31M | 1.72M | 1.77M |
|
Current Deferred Revenue (Quarter)
|
| | 0.59M | | 0.96M | 1.44M | 0.29M | 1.36M | 0.18M | 5.60M | 0.68M | 0.43M | 0.45M | 0.75M | 1.04M | 0.79M | 0.81M | 1.61M | 1.30M | 1.02M | 1.54M | 2.81M | 2.63M | 3.58M | 6.92M | 16.88M | 5.62M | 14.55M | 13.09M | 11.84M | 11.59M | 2.06M | 1.87M | 11.34M | 11.05M | 1.20M | 1.62M | 2.36M | 5.85M | 3.97M | 4.63M | 5.46M | 2.32M | 3.13M | 3.10M | 2.40M | 2.20M | 2.65M | 0.62M | 0.82M | 1.26M |
|
Total Current Liabilities (Quarter)
|
| | 31.39M | | 13.82M | 21.01M | 20.21M | 18.20M | 16.52M | 20.55M | 17.41M | 16.91M | 16.82M | 16.48M | 18.13M | 19.09M | 13.98M | 15.18M | 21.57M | 15.74M | 18.39M | 19.38M | 23.07M | 20.68M | 24.93M | 25.70M | 30.43M | 18.24M | 13.31M | 16.13M | 13.93M | 22.90M | 28.16M | 28.27M | 36.55M | 46.20M | 71.20M | 80.96M | 78.94M | 68.83M | 65.62M | 61.26M | 78.09M | 63.58M | 83.43M | 104.30M | 110.11M | 81.43M | 78.05M | 70.74M | 62.02M |
|
Capital Leases (Quarter)
|
| | 0.17M | | 0.13M | 0.11M | 0.09M | 0.07M | 0.05M | 0.05M | 0.04M | 0.03M | 0.02M | 0.01M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.68M | 3.30M | 3.70M | 3.24M |
|
Non-Current Debt (Quarter)
|
15.80M | 16.50M | 17.30M | | 1.08M | 1.03M | 1.03M | 1.03M | 1.04M | | | | | | | | | | | | | | | | | | | | | 3.30M | 2.06M | 0.82M | | | | | | | | | | | | | | 42.70M | 42.10M | 29.00M | 29.00M | 14.30M | |
|
Convertible Debt (Quarter)
|
79.20M | 25.90M | 28.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.64M | 102.72M | 105.22M | 100.00M | 106.42M | 109.19M | 112.09M | 114.99M | 118.03M | 121.07M | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | 0.97M | 1.08M | 1.33M | 1.33M | 1.30M | 0.49M | 1.24M | 1.21M | 1.22M | | 1.94M | 0.92M | | | | | 0.90M | 0.90M | 0.90M | 0.87M | 0.43M | | | | 0.90M | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 4.93M | 4.76M | 4.55M | 4.29M | 4.14M | 4.09M | 3.85M | 3.60M | 4.08M | 11.48M | 11.51M | 12.99M | 12.56M | 17.26M | 16.83M | 13.46M | 12.95M | 22.29M | 21.99M | 21.91M | 21.62M | 23.07M | 23.74M | 23.15M | 22.30M | 21.49M | 20.75M | 21.14M |
|
Other Non-Current Liabilities (Quarter)
|
| | 1.07M | | | | 1.03M | | | 0.24M | 0.15M | 0.14M | 0.34M | 0.70M | 0.97M | | | | | 1.96M | 3.99M | 4.05M | 4.49M | 9.84M | 9.78M | 9.82M | 9.79M | 9.71M | 0.28M | 0.57M | 9.55M | 5.00M | 5.00M | 5.00M | 5.00M | | | | | | | | | 3.56M | 3.22M | 10.49M | 10.09M | 8.35M | 7.27M | 6.13M | 4.95M |
|
Total Non-Current Liabilities (Quarter)
|
| | 151.13M | | | | 20.30M | | | 20.61M | 17.45M | 16.94M | 16.84M | 16.49M | 18.13M | | | | | 17.49M | 20.56M | 21.49M | 24.28M | 25.61M | 31.63M | 31.17M | 34.73M | 22.38M | 30.74M | 32.84M | 20.02M | 28.23M | 40.08M | 40.21M | 49.55M | | | | | | | | | 203.23M | 227.58M | 264.45M | 270.35M | 231.79M | 209.10M | 179.53M | 166.21M |
|
Total Liabilities (Quarter)
|
| | 152.20M | | 15.04M | 22.15M | 21.33M | 19.30M | 17.61M | 20.85M | 17.60M | 17.08M | 17.18M | 17.20M | 19.11M | 20.17M | 15.31M | 16.52M | 22.87M | 19.45M | 24.55M | 25.54M | 28.77M | 35.45M | 41.42M | 40.99M | 44.51M | 32.10M | 31.01M | 33.41M | 29.57M | 33.23M | 45.08M | 45.21M | 54.55M | 159.40M | 191.18M | 203.01M | 195.98M | 188.19M | 197.10M | 195.33M | 214.99M | 206.79M | 230.80M | 274.94M | 280.44M | 240.14M | 216.36M | 185.66M | 171.16M |
|
Total Debt (Quarter)
|
15.80M | 16.50M | 18.30M | | 1.08M | 1.03M | 1.03M | 1.03M | 1.04M | | | | | | | | | | 3.75M | 3.75M | 3.75M | 5.16M | 4.18M | 3.33M | 2.88M | 4.86M | 3.12M | | | 3.67M | 3.67M | 3.67M | 3.67M | | | | | | | | | | | | | 68.95M | 61.85M | 42.50M | 55.00M | 40.30M | 25.11M |
|
Common Equity (Quarter)
|
| | -61.97M | | 126.45M | 125.05M | 123.72M | 122.22M | 120.88M | 119.60M | 122.47M | 121.97M | 122.01M | 120.27M | 115.56M | 107.44M | 103.35M | 101.52M | 100.94M | 94.73M | 88.92M | 83.49M | 70.25M | 64.68M | 60.34M | 59.07M | 58.99M | 70.37M | 66.53M | 60.89M | 67.85M | 66.64M | 147.15M | 142.46M | 128.41M | 181.61M | 164.75M | 182.41M | 447.44M | 432.54M | 419.97M | 409.81M | 488.06M | 491.20M | 517.83M | 507.65M | 614.71M | 314.83M | 308.77M | 305.73M | 235.52M |
|
Shareholder's Equity (Quarter)
|
| | -61.97M | | 126.45M | 125.05M | 123.72M | 122.22M | 120.88M | 119.60M | 122.47M | 121.97M | 122.01M | 120.27M | 115.56M | 107.44M | 103.35M | 101.52M | 100.94M | 94.73M | 88.92M | 83.49M | 70.25M | 64.68M | 60.34M | 59.07M | 58.99M | 70.37M | 66.53M | 60.89M | 67.85M | 66.64M | 147.15M | 142.46M | 128.41M | 181.61M | 164.75M | 182.41M | 447.44M | 432.54M | 419.97M | 409.81M | 488.06M | 491.20M | 517.83M | 507.65M | 614.71M | 314.83M | 308.77M | 305.73M | 235.52M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | 90.23M | | 141.49M | 147.20M | 145.04M | 141.52M | 138.49M | 140.44M | 140.07M | 139.04M | 139.19M | 137.47M | 134.67M | 127.62M | 118.66M | 118.04M | 123.81M | 114.19M | 113.47M | 109.03M | 99.02M | 100.12M | 101.76M | 100.05M | 103.50M | 102.47M | 97.55M | 94.30M | 97.42M | 99.87M | 192.22M | 187.67M | 182.95M | 341.01M | 355.93M | 385.41M | 643.42M | 620.73M | 617.07M | 605.15M | 703.05M | 697.99M | 748.63M | 782.59M | 895.14M | 554.98M | 525.13M | 491.39M | 406.68M |
|
Retained Earnings (Quarter)
|
| | -332.76M | | -393.96M | -396.37M | -399.08M | -401.87M | -404.62M | -407.14M | -405.50M | -407.30M | -408.69M | -411.78M | -417.52M | -426.90M | -432.37M | -435.46M | -437.14M | -443.99M | -450.94M | -457.48M | -471.58M | -477.59M | -482.90M | -485.19M | -486.15M | -489.32M | -495.02M | -501.77M | -507.96M | -514.21M | -520.88M | -528.70M | -545.05M | -564.54M | -588.59M | -618.18M | -627.79M | -644.59M | -660.01M | -673.08M | -673.60M | -675.44M | -658.62M | -671.59M | -660.23M | -961.48M | -970.53M | -976.87M | -1049.78M |
|
Treasury Shares (Quarter)
|
| | | | | 0.01M | 0.31M | | | | 0.42M | | | | 0.68M | | | | 0.83M | | | | 0.88M | | | | 1.08M | | | | 0.68M | | | | 0.35M | | | | 0.26M | | | | 0.57M | | | | | | | | 0.41M |