|
Cash & Equivalents
|
139.76M | 124.02M | 96.98M | 93.55M | 148.66M | 181.64M | 170.26M | 183.10M | 203.22M | 141.51M | 112.27M | 495.43M | 503.34M | 371.26M | 302.61M | 159.17M |
|
Short-term Investments
|
4.41M | 2.54M | | | | | | | | | 10.31M | 1.76M | | | | |
|
Cash & Current Investments
|
144.17M | 126.56M | 96.98M | 93.55M | 148.66M | 181.64M | 170.26M | 183.10M | 203.22M | 141.51M | 122.57M | 497.19M | 503.34M | 371.26M | 302.61M | 159.17M |
|
Receivables - Net
|
11.64M | 13.56M | 14.07M | 20.07M | 16.20M | 19.47M | 16.59M | 30.14M | 31.33M | 38.05M | 27.20M | 24.28M | 23.62M | 20.92M | 20.72M | 15.85M |
|
Receivables - Other
|
7.42M | 7.93M | | | | | | | | | | | | | | |
|
Receivables
|
19.06M | 21.49M | 14.07M | 20.07M | 16.20M | 19.47M | 16.59M | 30.14M | 31.33M | 38.05M | 27.20M | 24.28M | 23.62M | 20.92M | 20.72M | 15.85M |
|
Work In Process
|
| | 8.09M | 8.42M | 8.20M | 9.09M | | | | | | | | | | |
|
Finished Goods
|
| | 14.90M | 18.04M | 18.84M | 17.12M | | | | | | | | | | |
|
Inventory
|
23.38M | 32.11M | 22.99M | 26.46M | 27.04M | 26.21M | 20.04M | 18.94M | 13.70M | 14.11M | 5.84M | 6.24M | 5.14M | 6.53M | 13.04M | 11.55M |
|
Current Deferred Tax Assets
|
| | | | 13.57M | 14.84M | 26.30M | 16.27M | | | | | | | | |
|
Prepaid Assets
|
10.28M | 11.65M | 12.65M | 12.90M | 10.30M | 12.62M | 13.89M | 11.65M | 17.74M | 22.06M | 21.59M | 22.88M | 22.10M | 18.83M | 14.86M | 14.02M |
|
Current Assets
|
192.34M | 185.97M | 149.19M | 156.00M | 219.01M | 258.06M | 248.37M | 244.37M | 265.20M | 215.27M | 177.36M | 582.74M | 551.79M | 414.51M | 350.07M | 227.51M |
|
Buildings
|
3.82M | 5.21M | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
20.62M | 27.80M | 25.32M | 21.04M | 27.19M | 52.07M | 93.70M | 134.55M | 129.34M | 134.69M | 130.03M | 113.77M | 109.48M | 27.02M | 27.58M | 23.54M |
|
Long-Term Investments
|
| | 1.66M | | 9.68M | 10.90M | 9.72M | 9.95M | 13.02M | 60.43M | 42.04M | 1.41M | 342.68M | 296.32M | 155.87M | 78.19M |
|
Goodwill
|
2.78M | 2.78M | 2.78M | 2.78M | 2.78M | 2.78M | 15.39M | 14.70M | 14.70M | 22.89M | 27.12M | 6.20M | 6.20M | 6.20M | 6.20M | 6.16M |
|
Intangibles
|
| | | | | 0.23M | 14.66M | 10.91M | 7.34M | 13.37M | 11.76M | 14.00M | | 0.01M | 25.25M | 30.25M |
|
Goodwill & Intangibles
|
2.78M | 2.78M | 2.78M | 2.78M | 2.78M | 3.02M | 30.04M | 25.61M | 22.04M | 36.27M | 38.88M | 20.20M | 6.20M | 6.21M | 31.45M | 36.41M |
|
Long-Term Deferred Tax
|
| | | 1.40M | 54.95M | 72.23M | 70.91M | 56.27M | | 0.11M | | 0.04M | 40.03M | 41.44M | 0.15M | |
|
Other Non-Current Assets
|
0.76M | 1.41M | 2.26M | 2.17M | 2.02M | 2.48M | 8.67M | 14.33M | 4.22M | 14.57M | 4.03M | 106.16M | 3.24M | 82.88M | 54.46M | 29.45M |
|
Non-Current Assets
|
24.16M | 31.99M | 30.37M | 25.99M | 96.63M | 118.80M | 180.02M | 240.70M | 168.62M | 245.95M | 240.36M | 247.47M | 514.18M | 464.04M | 285.75M | 174.45M |
|
Assets
|
216.50M | 217.96M | 179.56M | 181.99M | 315.64M | 376.87M | 428.39M | 485.08M | 433.81M | 461.22M | 417.73M | 830.21M | 1,065.97M | 878.55M | 635.82M | 401.95M |
|
Accounts Payables
|
| 67.31M | 70.33M | 62.42M | 90.58M | 112.79M | 122.70M | 106.34M | 85.41M | 102.57M | 75.42M | 109.76M | 102.29M | 75.13M | 106.07M | 81.94M |
|
Notes Payables
|
| | | | | | 0.58M | | | | | | | | | 24.87M |
|
Payables
|
| 67.31M | 70.33M | 62.42M | 90.58M | 112.79M | 123.29M | 106.34M | 85.41M | 102.57M | 75.42M | 109.76M | 102.29M | 75.13M | 106.07M | 106.81M |
|
Accumulated Expenses
|
| 40.75M | 47.90M | 47.67M | 65.68M | 81.56M | 83.39M | 96.22M | 82.61M | 87.86M | 88.20M | 123.65M | 101.90M | 63.61M | 73.68M | 73.61M |
|
Other Accumulated Expenses
|
| | 3.42M | 4.03M | 9.93M | 13.50M | 0.58M | 1.63M | 0.18M | 0.48M | 3.96M | 2.94M | 3.35M | 3.51M | | 24.87M |
|
Short term Debt
|
| 3.92M | 17.00M | | | | 1.06M | 3.26M | | | | | | | | 24.87M |
|
Current Leases
|
0.52M | 0.73M | 0.11M | | | | | | | | 6.60M | 5.15M | 5.40M | 4.41M | 2.81M | 1.34M |
|
Current Taxes
|
| | 1.54M | 2.35M | 1.83M | 2.64M | | | | | | | | | | |
|
Current Deferred Revenue
|
20.66M | 24.03M | 27.98M | 38.41M | 37.32M | 48.45M | 50.94M | 41.78M | 46.47M | 50.58M | 41.82M | 72.17M | 59.39M | 44.48M | 49.60M | 43.09M |
|
Total Current Liabilities
|
141.10M | 171.22M | 163.32M | 148.50M | 193.58M | 242.80M | 258.68M | 249.22M | 214.66M | 241.49M | 216.00M | 327.58M | 272.33M | 191.14M | 232.40M | 224.86M |
|
Capital Leases
|
0.81M | 0.11M | 0.00M | | | | | | | | | | | | | |
|
Non-Current Debt
|
| 12.22M | | | | | 4.54M | 11.83M | 39.91M | | | | | | | |
|
Convertible Debt
|
59.47M | 34.48M | | | | | | | | | | | | | | |
|
Total Long Term Debt
|
| -0.84M | | | | | | | | | | | | | | |
|
Minority Interest
|
| 0.57M | | | | -0.02M | -1.09M | -2.37M | -3.50M | 78.96M | 62.77M | 62.63M | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | 13.92M | | 34.48M | 34.24M | |
|
Operating Leases
|
| | | | | | | | | | 21.55M | 13.21M | 7.96M | 3.63M | 0.94M | 6.45M |
|
Other Non-Current Liabilities
|
3.58M | 3.17M | 3.00M | 2.52M | 3.29M | 4.84M | 6.97M | 6.89M | 7.12M | 5.96M | 2.32M | 4.08M | 3.30M | 3.48M | 9.11M | 7.91M |
|
Total Non-Current Liabilities
|
201.38M | 183.56M | 163.32M | 148.50M | 193.58M | 242.80M | 272.05M | 305.23M | 254.57M | 244.56M | 237.55M | 389.81M | 318.28M | 229.24M | 267.58M | 231.31M |
|
Total Liabilities
|
204.96M | 186.73M | 166.32M | 151.02M | 196.88M | 247.65M | 279.03M | 312.12M | 261.69M | 250.51M | 239.87M | 393.89M | 321.58M | 232.72M | 276.69M | 239.22M |
|
Total Debt
|
| 16.14M | 17.00M | | | | 5.59M | 15.09M | 39.91M | | | | | | | 24.87M |
|
Common Equity
|
10.80M | 30.66M | 353.37M | 356.89M | 361.71M | 366.25M | 149.36M | 175.33M | 172.12M | 210.71M | 177.85M | 436.33M | 744.39M | 645.83M | 359.13M | 162.73M |
|
Shareholder's Equity
|
10.80M | 30.66M | 353.37M | 356.89M | 361.71M | 366.25M | 149.36M | 175.33M | 172.12M | 210.71M | 177.85M | 436.33M | 744.39M | 645.83M | 359.13M | 162.73M |
|
Liabilities and Shareholders Equity
|
216.50M | 217.96M | 179.56M | 181.99M | 315.64M | 376.87M | 428.39M | 485.08M | 433.81M | 461.22M | 417.73M | 830.21M | 1,065.97M | 878.55M | 635.82M | 401.95M |
|
Treasury Shares
|
2.81M | 0.69M | 0.52M | 1.00M | 0.70M | 0.58M | 0.35M | 0.56M | 0.54M | 0.56M | 1.05M | 0.64M | 0.66M | 0.78M | 6.36M | 6.49M |
|
Retained Earnings
|
-256.06M | -242.33M | -261.76M | -247.10M | -162.72M | -153.86M | -166.42M | -153.90M | -254.69M | -458.90M | -580.39M | -525.23M | -136.59M | -173.83M | -481.67M | -740.47M |