|
Cash & Equivalents
|
| 98.20M | 96.00M | 89.98M | 49.86M | 35.20M | 31.43M | 36.57M | 37.76M | 32.20M | 41.87M | 48.20M | 37.10M | 22.52M | 64.93M | 59.69M |
|
Short-term Investments
|
| | | | | | 0.22M | 0.26M | | | | | 10.89M | 0.00M | | |
|
Cash & Current Investments
|
| 98.20M | 96.00M | 89.98M | 49.86M | 35.20M | 31.65M | 36.83M | 37.76M | 32.20M | 41.87M | 48.20M | 48.00M | 22.52M | 64.93M | 59.69M |
|
Receivables - Net
|
| 143.20M | 90.70M | 86.30M | 77.20M | 83.53M | 71.42M | 49.86M | 43.07M | 53.54M | 46.50M | 50.28M | 74.10M | 101.63M | 159.87M | 180.32M |
|
Receivables - Other
|
| 24.80M | 25.90M | 28.90M | 23.80M | 17.29M | 5.12M | 12.11M | 14.17M | 27.78M | 28.09M | 37.52M | 45.86M | 57.17M | 90.53M | 105.87M |
|
Receivables
|
| 168.00M | 116.60M | 115.20M | 101.00M | 100.82M | 76.53M | 61.97M | 57.23M | 81.32M | 74.59M | 87.80M | 119.96M | 158.80M | 250.39M | 286.19M |
|
Raw Materials
|
| 21.20M | 18.50M | 16.20M | 11.40M | 8.03M | 3.06M | 2.09M | 2.55M | 3.68M | 4.94M | 8.03M | 10.48M | 12.79M | 15.43M | 26.27M |
|
Work In Process
|
| 6.50M | 6.90M | 3.90M | 5.30M | 3.77M | 5.10M | 3.09M | 3.25M | | | | | | | |
|
Finished Goods
|
| 41.40M | 49.20M | 22.30M | 25.30M | 21.12M | 20.04M | 16.62M | 15.50M | 4.89M | 9.05M | 15.41M | 14.92M | 18.87M | 44.89M | 55.97M |
|
Inventory
|
| 50.60M | 56.80M | 35.00M | 38.10M | 32.93M | 27.29M | 21.79M | 21.29M | 8.57M | 14.00M | 23.44M | 27.17M | 33.43M | 62.27M | 83.98M |
|
Current Deferred Tax Assets
|
| 0.80M | 1.00M | 0.90M | 1.50M | 1.46M | | | | | | | | | | |
|
Prepaid Assets
|
| 21.70M | 15.70M | 17.00M | 17.40M | 15.00M | 10.23M | 6.40M | 6.01M | 4.83M | 10.36M | 9.56M | 12.44M | 22.16M | 27.08M | 33.72M |
|
Current Assets
|
| 350.30M | 304.60M | 274.30M | 218.20M | 191.13M | 140.41M | 124.58M | 123.47M | 126.00M | 139.95M | 170.24M | 206.40M | 235.91M | 405.22M | 463.57M |
|
Property, Plant & Equipment (Net)
|
| 21.60M | 21.70M | 28.80M | 29.30M | 24.25M | 18.16M | 16.41M | 17.18M | 17.25M | 16.91M | 11.70M | 8.89M | 9.45M | 9.48M | 17.45M |
|
Goodwill
|
6.20M | 5.60M | | | | | | | | | | | | 5.11M | 8.22M | 19.66M |
|
Intangibles
|
7.50M | 4.10M | 1.80M | 0.80M | 0.40M | | | | | | | | | 9.05M | 13.64M | 26.90M |
|
Goodwill & Intangibles
|
13.70M | 9.70M | 1.80M | 0.80M | 0.40M | | | | | | | | | 14.16M | 21.86M | 46.55M |
|
Long-Term Deferred Tax
|
| 0.70M | 0.40M | 1.40M | 3.40M | 7.63M | 6.07M | 6.18M | 5.60M | 13.86M | 12.80M | 103.47M | 95.41M | 87.08M | 83.11M | 88.15M |
|
Other Non-Current Assets
|
| 1.60M | 1.10M | 0.50M | 1.90M | 1.71M | 1.47M | 5.41M | 9.82M | 12.08M | 6.67M | 8.43M | 10.45M | 13.98M | 11.84M | 14.45M |
|
Non-Current Assets
|
| 33.60M | 25.00M | 31.50M | 35.00M | 33.59M | 25.70M | 27.99M | 32.59M | 43.20M | 39.85M | 127.41M | 117.50M | 127.22M | 130.00M | 169.72M |
|
Assets
|
| 383.90M | 329.60M | 305.80M | 253.20M | 224.72M | 166.11M | 152.58M | 156.06M | 169.19M | 179.80M | 297.65M | 323.90M | 363.14M | 535.22M | 633.30M |
|
Accounts Payables
|
| 70.30M | 55.80M | 50.60M | 46.10M | 46.58M | 33.22M | 33.61M | 30.88M | 35.60M | 32.00M | 32.41M | 42.39M | 60.14M | 92.85M | 148.09M |
|
Notes Payables
|
| 6.00M | | | | 9.00M | 9.00M | 9.00M | 9.00M | 9.00M | 9.00M | | | | | |
|
Payables
|
| 76.30M | 55.80M | 50.60M | 46.10M | 55.58M | 42.22M | 42.61M | 39.88M | 44.60M | 40.99M | 32.41M | 42.39M | 60.14M | 92.85M | 148.09M |
|
Accumulated Expenses
|
| 11.10M | 11.90M | 12.40M | 10.10M | 27.21M | 23.20M | 21.93M | 25.86M | 22.55M | 26.92M | 28.15M | 26.45M | 24.44M | 42.15M | 38.90M |
|
Other Accumulated Expenses
|
| 50.30M | 39.50M | 33.70M | 23.10M | 19.70M | | | | | | | | 0.60M | 21.61M | 1.76M |
|
Short term Debt
|
| | 4.10M | 8.80M | 6.00M | 9.00M | 9.00M | 9.00M | 9.00M | 9.00M | 9.00M | | | | 2.40M | 18.62M |
|
Current Leases
|
| | | | | | | | | | 1.45M | 0.77M | 0.51M | 0.61M | 1.01M | 1.09M |
|
Current Taxes
|
| | | 3.60M | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| 45.80M | 33.30M | 18.60M | 33.30M | 35.89M | 30.61M | 20.00M | 19.30M | 13.96M | 21.87M | 32.30M | 33.74M | 44.27M | 58.84M | 73.73M |
|
Curent Deferred Tax Liability
|
| 0.90M | 1.30M | 1.10M | 0.20M | 0.17M | | | | | | | | | | |
|
Total Current Liabilities
|
| 191.10M | 147.40M | 131.10M | 121.60M | 122.71M | 99.95M | 86.02M | 86.47M | 82.21M | 93.97M | 96.37M | 104.48M | 130.06M | 218.86M | 282.20M |
|
Non-Current Debt
|
| 6.00M | 8.80M | | | | | | | | | | | | 45.95M | 68.97M |
|
Non-Current Deffered Revenue
|
| | 8.00M | 8.50M | 8.50M | 9.84M | 8.39M | 7.06M | 6.59M | 9.66M | 8.14M | 8.59M | 8.92M | 7.42M | 7.41M | 8.10M |
|
Minority Interest
|
| | | | | 0.07M | 0.34M | 0.54M | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| 13.60M | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 1.40M | 0.90M | 1.70M | 5.20M | 4.68M | 1.50M | 2.95M | 2.57M | 3.23M | 0.82M | 1.21M | 2.32M | 1.32M | 1.56M | 4.97M |
|
Operating Leases
|
| | | | | | | | | | 2.30M | 3.22M | 2.41M | 2.14M | 2.82M | 2.24M |
|
Other Non-Current Liabilities
|
0.40M | 4.20M | 4.20M | 12.30M | 5.00M | 2.24M | 1.41M | 2.45M | 2.94M | 3.61M | 5.76M | 5.16M | 5.50M | 3.98M | 3.48M | 3.24M |
|
Total Non-Current Liabilities
|
-0.40M | 202.00M | 167.90M | 143.60M | 136.30M | 138.66M | 111.24M | 95.78M | 95.60M | 94.07M | 105.36M | 109.15M | 116.65M | 140.42M | 275.85M | 366.87M |
|
Total Liabilities
|
| 206.20M | 172.10M | 155.90M | 141.30M | 140.91M | 112.65M | 98.24M | 98.55M | 97.68M | 111.12M | 114.32M | 122.15M | 144.40M | 279.34M | 370.11M |
|
Total Debt
|
| 6.00M | 12.90M | 8.80M | 6.00M | 9.00M | 9.00M | 9.00M | 9.00M | 9.00M | 9.00M | | | | 48.35M | 87.59M |
|
Common Equity
|
263.20M | 177.70M | 168.40M | 159.04M | 111.83M | 83.81M | 53.46M | 54.34M | 57.52M | 71.52M | 68.68M | 183.34M | 201.75M | 218.74M | 255.88M | 263.18M |
|
Shareholder's Equity
|
263.20M | 177.70M | 168.40M | 159.04M | 111.83M | 83.81M | 53.46M | 54.34M | 57.52M | 71.52M | 68.68M | 183.34M | 201.75M | 218.74M | 255.88M | 263.18M |
|
Liabilities and Shareholders Equity
|
| 383.90M | 329.60M | 305.80M | 253.20M | 224.72M | 166.11M | 152.58M | 156.06M | 169.19M | 179.80M | 297.65M | 323.90M | 363.14M | 535.22M | 633.30M |
|
Treasury Shares
|
| | 1.32M | 1.63M | 0.31M | 0.08M | 0.21M | 0.38M | 500.00 | | | 0.02M | 0.20M | | 0.20M | 0.20M |
|
Retained Earnings
|
-2.90M | -2.70M | -625.00M | -3.47M | -3.00M | -717.47M | -747.38M | -748.20M | -746.36M | -731.00M | -730.74M | -620.60M | -599.44M | -589.27M | -578.51M | -577.17M |