|
Cash & Equivalents
|
84.71M | 73.40M | 227.52M | 200.84M | 246.51M | 437.11M | 416.60M | 386.19M | 331.44M | 315.70M | 327.34M | 315.35M | 300.91M | 303.02M | 325.30M |
|
Cash & Current Investments
|
84.71M | 73.40M | 227.52M | 200.84M | 246.51M | 437.11M | 416.60M | 386.19M | 331.44M | 315.70M | 327.34M | 315.35M | 300.91M | 303.02M | 325.30M |
|
Receivables - Net
|
| 16.17M | 20.30M | 46.80M | 57.81M | 83.06M | 88.39M | 107.32M | 115.12M | 133.53M | 138.40M | 155.50M | 176.18M | 218.64M | 215.85M |
|
Receivables
|
| 16.17M | 20.30M | 46.80M | 57.81M | 83.06M | 88.39M | 107.32M | 115.12M | 133.53M | 138.40M | 155.50M | 176.18M | 218.64M | 215.85M |
|
Raw Materials
|
| | 2.15M | 2.47M | 3.83M | 4.01M | 4.51M | 5.53M | 5.58M | 7.77M | 7.75M | 9.54M | 11.53M | 11.72M | 12.44M |
|
Work In Process
|
| | 9.97M | 13.96M | 11.36M | 10.94M | 10.19M | 10.29M | 10.90M | 10.54M | 8.19M | 7.72M | 6.80M | 7.46M | 12.85M |
|
Finished Goods
|
| | 1.87M | 1.59M | 7.27M | 8.54M | 8.71M | 9.64M | 10.18M | 8.27M | 8.82M | 8.99M | 8.96M | 9.50M | 10.35M |
|
Inventory
|
| 10.32M | 13.99M | 4.32M | 7.94M | 9.25M | 9.98M | 15.13M | 15.58M | 15.22M | 14.27M | 15.73M | 16.32M | 18.44M | 23.77M |
|
Prepaid Assets
|
2.12M | 4.09M | 2.46M | 2.78M | 5.20M | 5.91M | 6.80M | 8.12M | 12.03M | 11.81M | 13.41M | 11.98M | 16.01M | 16.34M | 19.79M |
|
Current Assets
|
86.83M | 103.98M | 252.38M | 245.64M | 304.45M | 519.69M | 511.76M | 504.26M | 460.49M | 463.03M | 479.11M | 485.06M | 494.63M | 536.62M | 565.34M |
|
Property, Plant & Equipment (Net)
|
0.46M | 0.63M | 0.63M | 0.72M | 0.70M | 0.74M | 0.97M | 0.85M | 0.81M | 0.72M | 0.68M | 0.58M | 0.77M | 0.67M | 0.60M |
|
Goodwill
|
| 11.90M | 11.90M | 10.31M | 10.31M | 12.04M | 12.04M | 12.04M | 12.04M | 12.04M | 12.04M | 12.04M | 12.04M | 12.04M | 12.04M |
|
Intangibles
|
| 63.80M | 63.80M | 63.80M | 58.09M | 56.50M | 54.89M | 63.80M | 63.80M | 63.80M | 63.80M | 63.80M | 63.80M | 63.80M | 63.80M |
|
Goodwill & Intangibles
|
| 75.70M | 75.70M | 74.11M | 68.40M | 68.54M | 66.94M | 75.84M | 75.84M | 75.84M | 75.84M | 75.84M | 75.84M | 75.84M | 75.84M |
|
Other Non-Current Assets
|
0.32M | 0.51M | | | | | | | | | | | | | |
|
Non-Current Assets
|
1.73M | 76.58M | 86.57M | 85.83M | 84.73M | 91.95M | 89.09M | 83.97M | 85.24M | 85.20M | 82.34M | 83.43M | 102.04M | 103.17M | 103.91M |
|
Assets
|
88.56M | 180.56M | 338.96M | 331.48M | 389.18M | 611.64M | 600.86M | 588.24M | 545.73M | 548.23M | 561.46M | 568.50M | 596.67M | 639.78M | 669.25M |
|
Accounts Payables
|
12.60M | 19.43M | 40.02M | 51.63M | 58.77M | 65.32M | 78.45M | 90.50M | 82.72M | 116.77M | 122.18M | 147.99M | 149.20M | 170.90M | 225.63M |
|
Payables
|
12.60M | 19.43M | 40.02M | 51.63M | 58.77M | 65.32M | 78.45M | 90.50M | 82.72M | 116.77M | 122.18M | 147.99M | 149.20M | 170.90M | 225.63M |
|
Accumulated Expenses
|
2.73M | 4.82M | 14.46M | 26.55M | 30.43M | 36.03M | 42.40M | 46.71M | 49.34M | 63.53M | 68.77M | 73.95M | 95.77M | 118.17M | 139.47M |
|
Short term Debt
|
| 5.95M | 7.00M | 5.90M | 6.00M | 6.34M | 6.67M | 6.41M | 6.39M | 7.04M | 8.13M | 8.29M | 8.60M | 70.00M | 70.00M |
|
Current Leases
|
0.97M | 0.71M | 0.42M | 0.42M | 0.11M | 0.35M | 0.44M | 1.27M | 1.15M | 1.42M | 1.63M | 1.83M | 1.82M | 2.01M | 2.50M |
|
Current Taxes
|
| | | | | | | | 0.49M | 0.49M | 0.49M | 0.96M | 0.96M | | |
|
Total Current Liabilities
|
24.55M | 42.57M | 60.28M | 96.56M | 100.65M | 114.97M | 114.66M | 138.85M | 144.05M | 186.57M | 196.19M | 230.10M | 243.91M | 342.10M | 360.29M |
|
Capital Leases
|
| | | | | | | | 1.70M | 3.02M | 2.95M | 2.94M | 3.68M | 3.79M | 4.68M |
|
Non-Current Debt
|
49.31M | 93.46M | 93.91M | 94.26M | 147.62M | 176.82M | 177.45M | 178.07M | 178.69M | 179.33M | 180.00M | 180.71M | 181.38M | 117.54M | 117.64M |
|
Operating Leases
|
| | | | | 7.54M | 7.69M | 7.04M | 7.26M | 6.83M | 6.44M | 6.05M | 23.91M | 23.62M | 23.04M |
|
Other Non-Current Liabilities
|
| 29.33M | 27.40M | 31.10M | 29.10M | 33.50M | 31.55M | 73.30M | 70.00M | 69.62M | 82.98M | 91.68M | 90.59M | 79.66M | 89.87M |
|
Total Non-Current Liabilities
|
| 136.03M | 154.20M | 190.82M | 248.27M | 299.33M | 299.80M | 323.96M | 331.69M | 375.75M | 385.58M | 419.80M | 452.88M | 487.06M | 505.65M |
|
Total Liabilities
|
73.86M | 165.36M | 181.60M | 221.92M | 277.37M | 332.83M | 331.35M | 397.26M | 401.69M | 445.37M | 468.56M | 511.48M | 543.47M | 566.71M | 595.52M |
|
Total Debt
|
49.31M | 99.41M | 100.91M | 100.16M | 153.62M | 183.16M | 184.12M | 184.48M | 185.08M | 186.37M | 188.13M | 189.00M | 189.98M | 187.54M | 187.64M |
|
Common Equity
|
14.70M | 15.20M | 157.36M | 109.56M | 111.81M | 278.80M | 269.51M | 190.98M | 144.04M | 102.85M | 92.90M | 57.02M | 53.20M | 73.08M | 73.73M |
|
Shareholder's Equity
|
14.70M | 15.20M | 157.36M | 109.56M | 111.81M | 278.80M | 269.51M | 190.98M | 144.04M | 102.85M | 92.90M | 57.02M | 53.20M | 73.08M | 73.73M |
|
Liabilities and Shareholders Equity
|
88.56M | 180.56M | 338.96M | 331.48M | 389.18M | 611.64M | 600.86M | 588.24M | 545.73M | 548.23M | 561.46M | 568.50M | 596.67M | 639.78M | 669.25M |
|
Retained Earnings
|
-448.83M | -490.30M | -535.10M | -596.33M | -607.60M | -674.72M | -736.92M | -835.57M | -903.93M | -983.30M | -1047.90M | -1122.79M | -1182.20M | -1230.20M | -1277.40M |
|
Treasury Shares
|
0.67M | 0.71M | 0.69M | 0.69M | 0.79M | 0.78M | 0.80M | 0.80M | 0.92M | 0.89M | 0.90M | 0.91M | 0.99M | 1.04M | 1.01M |