|
Cash & Equivalents (Quarter)
|
0.98M | 1.68M | 2.22M | 3.45M | 42.52M | | 36.05M | 19.62M | 33.48M | 48.13M | 44.47M | 32.70M |
|
Short-term Investments (Quarter)
|
| 4.26M | 4.54M | 4.33M | 13.44M | | 11.16M | | 5.40M | 12.14M | 19.50M | 13.21M |
|
Cash & Current Investments (Quarter)
|
0.98M | 5.94M | 6.75M | 7.78M | 55.96M | | 47.21M | 19.62M | 38.88M | 60.26M | 63.97M | 45.90M |
|
Receivables - Net (Quarter)
|
| 41.68M | 52.89M | 59.24M | 73.55M | | 88.78M | 13.21M | 111.75M | 158.01M | 207.32M | 165.86M |
|
Receivables - Other (Quarter)
|
| 10.78M | 11.86M | 1.10M | 4.77M | | 11.15M | | 19.33M | 28.82M | 18.30M | 22.59M |
|
Receivables (Quarter)
|
| 52.46M | 64.75M | 60.33M | 78.32M | | 99.94M | 13.21M | 131.08M | 186.83M | 225.62M | 188.45M |
|
Raw Materials (Quarter)
|
| 7.42M | 3.98M | 4.48M | 5.93M | | 6.32M | 3.31M | 17.53M | 24.89M | 22.55M | 19.29M |
|
Work In Process (Quarter)
|
| | | | | | | 0.67M | 1.32M | | | |
|
Finished Goods (Quarter)
|
| | | | | | | 4.65M | 5.21M | | | |
|
Inventory (Quarter)
|
32.68M | 31.34M | 19.37M | 27.32M | 29.34M | | 39.05M | 8.63M | 78.76M | 111.99M | 110.91M | 83.00M |
|
Prepaid Assets (Quarter)
|
| 0.27M | | 0.21M | 0.13M | | 0.00M | 1.21M | 0.00M | 1.30M | 1.59M | 0.25M |
|
Current Assets (Quarter)
|
-115.01M | 87.77M | 85.34M | 98.21M | 164.69M | | 211.49M | 42.68M | 297.71M | 397.11M | 408.67M | 308.31M |
|
Property, Plant & Equipment (Net) (Quarter)
|
46.39M | -0.83M | -2.51M | 0.96M | -3.61M | 1.95M | 47.95M | 12.68M | 49.91M | 67.85M | 74.57M | 74.58M |
|
Long-Term Investments (Quarter)
|
| 0.68M | 0.24M | 0.37M | 0.32M | | 30.66M | | 38.55M | 39.30M | 39.79M | 39.37M |
|
Goodwill (Quarter)
|
| 25.08M | 14.44M | 29.80M | 25.53M | | 28.75M | 6.74M | 36.07M | 112.16M | 112.16M | 112.16M |
|
Intangibles (Quarter)
|
42.37M | 24.32M | 1.44M | 2.15M | 8.43M | 2.92M | 67.34M | 19.01M | 76.70M | 173.78M | 176.89M | 181.17M |
|
Goodwill & Intangibles (Quarter)
|
42.37M | 49.39M | 15.88M | 31.95M | 33.96M | 2.92M | 96.09M | 25.75M | 112.78M | 285.95M | 289.06M | 293.34M |
|
Long-Term Deferred Tax (Quarter)
|
| 3.37M | 5.60M | 0.67M | 2.36M | | 3.28M | | 0.65M | 4.21M | 9.70M | 4.92M |
|
Other Non-Current Assets (Quarter)
|
| 0.77M | 0.24M | 0.38M | 0.32M | 0.72M | 1.10M | 0.75M | 0.62M | 0.44M | 0.63M | 58.00 |
|
Non-Current Assets (Quarter)
|
115.01M | 113.36M | 81.27M | 144.26M | 132.87M | | 144.05M | 44.38M | 220.52M | 420.94M | 443.88M | 367.91M |
|
Assets (Quarter)
|
| 239.87M | 196.64M | 242.47M | 297.56M | 31.24M | 394.59M | 87.06M | 518.22M | 818.06M | 852.55M | 763.65M |
|
Accounts Payables (Quarter)
|
| 19.78M | 27.71M | 30.49M | 57.29M | | 72.09M | 2.69M | 94.65M | 150.81M | 168.73M | 96.43M |
|
Notes Payables (Quarter)
|
| 34.04M | 65.31M | 66.48M | 63.72M | 5.75M | 76.79M | | 71.30M | 107.64M | 136.75M | 119.73M |
|
Payables (Quarter)
|
| 53.82M | 93.02M | 96.97M | 121.01M | 5.75M | 148.88M | 2.69M | 165.95M | 258.45M | 305.48M | 216.16M |
|
Accumulated Expenses (Quarter)
|
| 5.05M | 4.41M | 5.36M | 4.51M | | 4.68M | 14.85M | 7.62M | 9.61M | 7.34M | 6.17M |
|
Short term Debt (Quarter)
|
| 34.04M | 65.31M | 66.48M | 63.72M | 5.75M | 76.79M | 25.91M | 71.30M | 107.64M | 136.75M | 119.73M |
|
Current Leases (Quarter)
|
| 0.47M | 0.28M | 0.39M | 0.67M | | 0.75M | 1.38M | 1.41M | 3.86M | 3.12M | 6.88M |
|
Current Taxes (Quarter)
|
| 0.03M | 0.00M | 0.14M | 1.56M | | 7.45M | | 7.54M | 0.51M | 4.83M | 0.45M |
|
Current Deferred Revenue (Quarter)
|
| 1.20M | 1.01M | 1.07M | 2.87M | | 6.28M | 0.36M | 0.29M | | | |
|
Total Current Liabilities (Quarter)
|
| 69.39M | 118.68M | 116.46M | 130.61M | | 168.04M | 45.19M | 222.67M | 298.71M | 329.31M | 337.99M |
|
Capital Leases (Quarter)
|
| 0.68M | 0.45M | 0.46M | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| 40.95M | 25.71M | 37.08M | 41.23M | 0.18M | 47.99M | 7.69M | 74.18M | 60.67M | 42.10M | 43.70M |
|
Convertible Debt (Quarter)
|
| | | | | | 48.66M | | 12.56M | 75.21M | 80.81M | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | 1.17M | 0.99M | 2.06M | 1.93M | 1.44M |
|
Pension (Quarter)
|
| | | | 0.53M | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| 25.61M | 13.59M | 9.62M | 9.37M | | 25.70M | | 1.54M | 28.80M | 35.00M | 30.12M |
|
Operating Leases (Quarter)
|
| | | 0.40M | 0.44M | | 0.39M | 2.51M | 10.34M | 10.03M | 8.16M | 9.53M |
|
Other Non-Current Liabilities (Quarter)
|
| 1.42M | 0.85M | 0.44M | 0.42M | | 0.45M | 0.85M | 0.60M | 0.89M | 1.26M | 1.27M |
|
Total Non-Current Liabilities (Quarter)
|
| 93.24M | 44.82M | 63.91M | 106.20M | | 136.26M | 56.55M | 137.26M | 188.85M | 171.86M | 130.44M |
|
Total Liabilities (Quarter)
|
-83.67M | 162.63M | 163.51M | 180.37M | 236.81M | 24.63M | 304.30M | 57.40M | 359.92M | 487.56M | 501.17M | 468.43M |
|
Total Debt (Quarter)
|
| 74.99M | 91.02M | 103.56M | 104.95M | 5.93M | 124.77M | 33.60M | 145.48M | 168.31M | 178.85M | 163.42M |
|
Common Equity (Quarter)
|
83.67M | 77.24M | 33.13M | 62.09M | 60.75M | 6.61M | 90.29M | -357.37M | 158.30M | 330.50M | 351.38M | 295.22M |
|
Shareholder's Equity (Quarter)
|
83.67M | 77.24M | 33.13M | 62.09M | 60.75M | 6.61M | 90.29M | 387.02M | 158.30M | 330.50M | 351.38M | 265.44M |
|
Liabilities and Shareholders Equity (Quarter)
|
| 239.87M | 196.64M | 242.47M | 297.56M | 31.24M | 394.59M | 87.06M | 518.22M | 818.06M | 852.55M | 763.65M |
|
Retained Earnings (Quarter)
|
| | | | | | | -357.37M | -373.53M | | | |
|
Treasury Shares (Quarter)
|
| | | | | | | 996.00 | 0.00M | | | |