|
Cash & Equivalents
|
300.00M | 39.09M | 194.00M | 1.82M | 19.04M | 22.71M | 10.59M | 131.23M | 132.30M | 114.90M | 117.97M | 140.36M | 131.49M | 134.54M | 306.02M | 274.21M | 264.35M | 392.04M | 156.59M | 121.56M | 57.59M | 231.90M | 132.54M | 151.63M | 86.05M | 94.17M | 89.00M | 81.71M | 46.40M | 48.88M | 64.46M | 33.41M | 37.14M | 83.43M | 66.43M | 53.00M | 73.19M |
|
Short-term Investments
|
| 0.28M | 9.99M | 10.00M | 10.00M | 10.01M | 9.99M | | | | 7.89M | | | | | | | | 191.70M | 197.20M | 228.81M | 234.18M | 286.21M | 240.10M | 290.59M | 295.22M | 272.53M | 269.01M | 291.50M | 301.61M | 255.45M | 297.07M | 311.61M | 275.04M | 246.47M | 262.13M | 278.62M |
|
Cash & Current Investments
|
300.00M | 39.38M | 203.99M | 11.82M | 29.04M | 32.71M | 20.58M | 131.23M | 132.30M | 114.90M | 125.86M | 140.36M | 131.49M | 134.54M | 306.02M | 274.21M | 264.35M | 392.04M | 348.29M | 318.76M | 286.40M | 466.08M | 418.75M | 391.74M | 376.64M | 389.39M | 361.53M | 350.71M | 337.90M | 350.49M | 319.91M | 330.48M | 348.75M | 358.48M | 312.90M | 315.13M | 351.81M |
|
Receivables - Net
|
58.00 | 0.10M | 27.00M | 0.09M | 54.00 | 60.00 | 0.06M | 0.23M | 0.31M | 0.76M | 0.22M | 0.38M | 0.25M | 0.47M | 0.37M | 3.51M | 0.51M | 1.13M | 1.20M | 4.42M | 9.81M | 15.41M | 20.40M | 18.20M | 41.80M | 13.50M | 19.05M | 19.50M | 37.95M | 24.09M | 28.91M | 25.52M | 36.50M | 36.54M | 40.35M | 40.09M | 30.73M |
|
Receivables - Other
|
| | | | | | | | | | | | | | 0.16M | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
58.00 | 0.10M | 27.00M | 0.09M | 54.00 | 60.00 | 0.06M | 0.23M | 0.31M | 0.76M | 0.22M | 0.38M | 0.25M | 0.47M | 0.53M | 3.51M | 0.51M | 1.13M | 1.20M | 4.42M | 9.81M | 15.41M | 20.40M | 18.20M | 41.80M | 13.50M | 19.05M | 19.50M | 37.95M | 24.09M | 28.91M | 25.52M | 36.50M | 36.54M | 40.35M | 40.09M | 30.73M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.75M | | | | 1.70M | 0.77M | 0.77M | 0.77M |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.38M | | | | 36.62M | 41.75M | 43.16M | 42.64M |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58M | | | | 0.90M | 3.68M | 2.57M | 1.39M |
|
Inventory
|
| | | | | | | | | | | | | | | | | 6.76M | 15.94M | 17.38M | 19.29M | 19.33M | 26.27M | 25.86M | 25.32M | 24.75M | 31.75M | 33.16M | 32.82M | 39.70M | 39.76M | 38.85M | 38.71M | 39.23M | 46.20M | 46.50M | 44.79M |
|
Prepaid Assets
|
| 1.41M | 1.60M | 0.76M | 0.41M | 0.46M | 0.77M | 2.62M | 3.29M | 4.41M | 6.78M | 6.71M | 6.78M | 3.63M | 8.75M | 8.27M | 13.16M | 11.71M | 6.86M | 9.16M | 13.71M | 11.71M | 12.20M | 17.42M | 12.16M | 13.58M | 10.10M | 11.33M | 16.16M | 9.49M | 7.65M | 7.84M | 13.81M | 11.22M | 5.54M | 6.58M | 11.11M |
|
Current Assets
|
| 40.61M | 37.18M | 33.55M | 29.57M | 26.29M | 21.41M | 161.98M | 153.80M | 144.05M | 132.85M | 151.42M | 138.52M | 138.64M | 315.14M | 297.90M | 278.02M | 411.64M | 372.25M | 349.69M | 329.22M | 513.32M | 477.62M | 453.19M | 459.70M | 442.54M | 423.65M | 415.91M | 426.47M | 424.80M | 398.22M | 409.67M | 440.46M | 446.60M | 405.76M | 408.97M | 438.74M |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | -0.27M | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | | 0.04M | | | | 0.09M | | | | 4.76M | 4.81M | 4.55M | 4.42M | 4.33M | 4.18M | 3.76M | 3.65M | 3.84M | 3.65M | 3.50M | 3.35M | 3.20M | 3.04M | 2.89M | 2.73M | 2.58M | 2.42M | 2.27M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | 28.80M | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| 19.22M | 18.88M | 18.49M | 18.10M | 17.77M | 17.35M | 13.72M | 13.35M | 12.95M | 12.62M | 12.28M | 11.93M | 11.59M | 8.86M | 10.94M | 10.63M | 11.44M | 9.85M | 9.29M | 8.93M | 8.40M | 7.88M | 7.34M | 6.84M | 6.42M | 6.10M | 5.68M | 5.26M | 4.98M | 4.76M | 4.62M | 4.51M | 4.36M | 4.16M | 4.05M | 3.90M |
|
Goodwill & Intangibles
|
| 19.22M | 18.88M | 18.49M | 18.10M | 17.77M | 17.35M | 13.72M | 13.35M | 12.95M | 12.62M | 12.28M | 11.93M | 11.59M | 8.86M | 10.94M | 10.63M | 11.44M | 9.85M | 9.29M | 8.93M | 8.40M | 7.88M | 7.34M | 6.84M | 6.42M | 6.10M | 5.68M | 5.26M | 4.98M | 4.76M | 4.62M | 4.51M | 4.36M | 4.16M | 4.05M | 3.90M |
|
Other Non-Current Assets
|
| | | | | | | 0.66M | 0.66M | 0.70M | 0.40M | 0.36M | 0.36M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 11.86M | 11.86M | 11.84M | 11.84M | 11.84M | 12.36M | 13.05M | 13.34M | 13.36M | 1.52M | 1.52M | 1.52M | 1.50M | 0.87M | 0.87M | 0.82M | 0.82M | 0.09M | 0.09M |
|
Non-Current Assets
|
| 19.57M | 19.21M | 52.38M | 18.44M | 18.10M | 17.54M | 14.43M | 14.06M | 13.65M | 13.02M | 13.08M | 12.71M | 12.21M | 9.16M | 17.07M | | | 44.83M | 36.58M | 30.85M | 30.04M | 29.28M | 28.95M | 28.59M | 28.32M | 28.11M | 132.99M | 128.54M | 123.26M | 118.41M | 113.86M | 108.90M | 104.05M | 99.09M | 93.59M | 88.79M |
|
Assets
|
| 60.18M | 56.40M | 52.38M | 48.01M | 44.38M | 38.94M | 176.41M | 167.85M | 157.69M | 145.86M | 164.50M | 151.24M | 150.84M | 324.30M | 314.97M | 278.02M | 411.64M | 417.08M | 386.27M | 360.07M | 543.37M | 506.90M | 482.15M | 488.29M | 470.86M | 451.76M | 548.90M | 555.01M | 548.06M | 516.63M | 523.53M | 549.36M | 550.64M | 504.85M | 502.56M | 527.53M |
|
Accounts Payables
|
-0.00M | -1.10M | -552.00M | 2.46M | -420.00 | 516.00 | 3.62M | 5.12M | 4.89M | 6.69M | 7.07M | 6.20M | 6.99M | 13.27M | 11.18M | 12.41M | 13.64M | 20.19M | 17.69M | 25.83M | 29.97M | 34.95M | 32.33M | 32.38M | 40.12M | 39.99M | 35.97M | 41.38M | 52.31M | 4.33M | 50.27M | 56.46M | 56.77M | 5.19M | 4.22M | 3.31M | 2.21M |
|
Payables
|
-0.00M | -1.10M | -552.00M | 2.46M | -420.00 | 516.00 | 3.62M | 5.12M | 4.89M | 6.69M | 7.07M | 6.20M | 6.99M | 13.27M | 11.18M | 12.41M | 13.64M | 20.19M | 17.69M | 25.83M | 29.97M | 34.95M | 32.33M | 32.38M | 40.12M | 39.99M | 35.97M | 41.38M | 52.31M | 4.33M | 50.27M | 56.46M | 56.77M | 5.19M | 4.22M | 3.31M | 2.21M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | 7.20M | 7.80M | 7.70M | 8.00M | | | | | | | | | | | | 50.06M | | | | 64.97M | 42.35M | 49.70M | 49.54M |
|
Other Accumulated Expenses
|
| | | 0.02M | | | | 0.19M | 0.19M | 0.19M | 0.19M | 0.30M | 0.31M | 0.24M | 0.12M | 1.77M | 3.50M | 3.70M | 2.38M | 2.37M | 6.46M | 4.45M | 0.50M | 1.29M | 0.72M | 2.03M | 1.98M | 2.09M | 2.61M | 2.39M | 1.15M | 1.16M | 1.59M | 1.53M | 1.70M | 2.54M | 2.50M |
|
Short term Debt
|
-917.00 | -0.90M | -331.00M | 11.23M | -98.00 | 419.00 | 6.96M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | 1.07M | 1.11M | 1.11M | 1.06M | 1.01M | 0.95M | 0.92M | 0.94M | 0.94M | 14.02M | 13.33M | 14.61M | 13.72M | 13.91M | 14.93M | 14.05M | 14.51M | 16.17M | 16.31M |
|
Current Deferred Revenue
|
| 0.95M | 0.90M | 0.85M | 0.79M | 0.74M | 0.71M | 0.41M | 0.38M | 0.35M | 0.12M | 0.29M | 0.27M | 0.23M | 0.21M | 0.18M | 0.15M | 0.12M | | | | 0.19M | | | | 3.15M | 3.16M | 3.23M | 4.66M | 4.81M | 4.91M | 4.37M | 4.30M | 11.00M | 4.59M | 5.50M | 4.60M |
|
Total Current Liabilities
|
| 4.73M | 2.65M | 2.84M | 2.40M | 3.72M | 3.96M | 5.31M | 5.08M | 6.88M | 7.26M | 6.50M | 7.30M | 13.52M | 11.29M | 14.18M | 17.14M | 23.89M | 21.15M | 29.32M | 37.54M | 40.65M | 33.84M | 34.63M | 41.77M | 46.11M | 42.05M | 61.66M | 73.89M | 77.19M | 71.05M | 76.90M | 78.61M | 97.76M | 68.41M | 78.27M | 76.22M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 79.42M | 72.19M | 75.48M | 67.47M | 64.92M | 65.95M | 58.55M | 56.83M | 59.28M | 55.73M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | 0.32M | | | | 0.21M | | | | | | | | | | | | | | | | | | | 1.70M | 12.45M | 12.35M | 12.25M |
|
Operating Leases
|
| | | | | | | | | | | 0.32M | 0.29M | 0.25M | | 5.85M | 6.20M | 8.30M | 8.88M | 8.94M | 8.91M | 7.68M | 8.57M | 8.38M | 8.19M | 7.15M | 7.93M | 7.77M | 7.69M | 6.53M | 7.34M | 7.15M | 6.97M | 5.74M | 6.57M | 6.38M | 6.18M |
|
Other Non-Current Liabilities
|
| 1.75M | 3.37M | 3.47M | 3.66M | 3.75M | 3.77M | -12.85M | 4.25M | 4.32M | 4.28M | 4.56M | 4.59M | 4.62M | 6.21M | 17.89M | 3.38M | 3.58M | 17.90M | 16.90M | 16.60M | 16.00M | 17.40M | 16.32M | 15.83M | 12.20M | 12.32M | 8.71M | 10.34M | 10.91M | 12.30M | 10.94M | 10.84M | 11.11M | | | |
|
Total Non-Current Liabilities
|
| 9.11M | 7.08M | 18.51M | 20.45M | 16.37M | 15.40M | 36.80M | 21.43M | 28.04M | 29.01M | 20.60M | 20.78M | 22.48M | 19.50M | 33.68M | 52.85M | 59.33M | 28.95M | 37.11M | 45.29M | 48.28M | 41.38M | 42.06M | 49.03M | 53.23M | 49.03M | 147.90M | 152.80M | 159.20M | 144.86M | 147.97M | 150.51M | 162.06M | | | |
|
Total Liabilities
|
| 9.11M | 7.08M | 18.51M | 20.45M | 16.37M | 15.40M | 23.96M | 25.68M | 32.35M | 33.29M | 25.16M | 25.37M | 27.10M | 25.70M | 51.56M | 56.24M | 62.91M | 46.85M | 54.01M | 61.89M | 64.28M | 58.78M | 58.38M | 64.87M | 65.42M | 61.35M | 156.61M | 163.14M | 170.11M | 157.16M | 158.91M | 161.36M | 173.17M | 154.66M | 167.26M | 161.76M |
|
Total Debt
|
-917.00 | -0.90M | -331.00M | 11.23M | -98.00 | 419.00 | 6.96M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| 51.07M | 49.32M | 33.87M | 27.56M | 28.01M | 23.54M | 152.45M | 142.17M | 125.34M | 135.72M | 139.34M | 125.87M | 123.74M | 298.60M | 263.41M | 239.04M | 398.84M | 370.23M | 332.26M | 298.17M | 479.09M | 448.12M | 423.77M | 423.43M | 405.44M | 390.41M | 392.29M | 391.88M | 377.95M | 359.48M | 364.62M | 388.00M | 377.48M | 350.19M | 335.30M | 365.77M |
|
Shareholder's Equity
|
| | | | | | | | | | 135.72M | | | | 298.60M | | | | 370.23M | 332.26M | 298.17M | 479.09M | 448.12M | 423.77M | 423.43M | 405.44M | 390.41M | 392.29M | 391.88M | 377.95M | 359.48M | 364.62M | 388.00M | 377.48M | 350.19M | 335.30M | 365.77M |
|
Liabilities and Shareholders Equity
|
| 60.18M | 56.40M | 52.38M | 48.01M | 44.38M | 38.94M | 176.41M | 167.85M | 157.69M | 145.86M | 164.50M | 151.24M | 150.84M | 324.30M | 314.97M | 278.02M | 411.64M | 417.08M | 386.27M | 360.07M | 543.37M | 506.90M | 482.15M | 488.29M | 470.86M | 451.76M | 548.90M | 555.01M | 548.06M | 516.63M | 523.53M | 549.36M | 550.64M | 504.85M | 502.56M | 527.53M |
|
Retained Earnings
|
| -228.93M | -231.45M | 239.15M | -247.75M | -248.48M | -253.69M | -367.32M | -383.02M | -401.37M | -415.96M | -428.39M | -444.29M | -463.33M | -472.48M | -556.34M | -585.87M | -619.93M | -625.53M | -672.54M | -722.80M | -756.12M | -793.75M | -829.27M | -838.26M | -864.30M | -890.51M | -902.00M | -915.45M | -942.32M | -953.07M | -952.35M | -938.00M | -936.57M | -913.23M | -891.71M | -860.16M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | 14.77M | 14.78M | 12.84M | 0.35M | 1.95M | 2.01M | 2.10M | 1.98M | 7.90M | 7.98M | 7.89M | 7.81M | 2.40M | 3.40M | 3.40M | 7.99M | 5.80M | 11.20M | 12.20M |