|
Cash & Equivalents
|
| 0.70M | 9.36M | 5.10M | 44.79M | 26.38M | 194.94M | 165.59M | 135.89M | 64.83M | 37.20M | 34.18M | 56.96M | 41.10M | 32.14M | 32.81M | 14.96M | 25.55M | 56.16M | 13.06M | 20.75M | 22.55M | 28.82M |
|
Short-term Investments
|
| | | | | | | | | 43.83M | 50.70M | 37.98M | 11.79M | 16.58M | 17.54M | 19.70M | 20.43M | 15.68M | 7.09M | 39.41M | 55.08M | 71.23M | 117.67M |
|
Cash & Current Investments
|
| 0.70M | 9.36M | 5.10M | 44.79M | 26.38M | 194.94M | 165.59M | 135.89M | 108.66M | 87.90M | 72.16M | 68.76M | 57.68M | 49.68M | 52.51M | 35.39M | 41.23M | 63.25M | 52.46M | 75.82M | 93.79M | 146.49M |
|
Receivables - Net
|
| | | 2.90M | | | 4.91M | 2.63M | 5.49M | 3.42M | 5.10M | 3.11M | 9.06M | 7.38M | 2.71M | 7.07M | 5.58M | 22.00M | 22.40M | 14.70M | 7.93M | 6.90M | 3.97M |
|
Receivables - Other
|
| | | 3.80M | | | 2.31M | 1.68M | 2.87M | 5.50M | 7.25M | 7.67M | 8.27M | 11.78M | 12.95M | 23.97M | 27.30M | 30.67M | 29.11M | 28.96M | 40.01M | 43.29M | 43.97M |
|
Receivables
|
| | | 6.70M | | | 7.22M | 4.31M | 8.36M | 8.92M | 12.35M | 10.79M | 17.32M | 19.15M | 15.66M | 31.04M | 32.88M | 52.67M | 51.51M | 43.66M | 47.94M | 50.18M | 47.94M |
|
Work In Process
|
| | | 62.66M | | | 73.76M | 40.10M | 51.85M | 35.76M | 41.66M | 50.95M | 39.58M | 44.59M | 45.41M | 55.98M | 62.11M | 71.72M | 76.50M | | | | |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | 6.04M | | | |
|
Prepaid Assets
|
0.23M | 0.25M | 0.14M | 0.96M | 0.06M | 0.08M | 5.48M | 6.26M | 5.04M | 4.28M | 5.49M | 4.71M | 4.29M | 3.62M | 5.38M | 3.92M | 3.84M | 3.74M | 5.09M | 4.36M | 4.00M | 3.75M | 13.44M |
|
Current Assets
|
1.09M | 0.96M | 0.89M | 18.24M | 0.49M | 0.39M | 210.38M | 178.68M | 151.80M | 124.37M | 107.24M | 88.53M | 91.39M | 79.15M | 70.69M | 79.33M | 69.36M | 82.45M | 106.50M | 106.74M | 121.34M | 138.80M | 201.04M |
|
Property, Plant & Equipment (Net)
|
| | | 20.85M | | | 21.70M | 70.55M | 67.10M | 83.90M | 78.16M | 71.58M | 87.38M | 81.61M | 74.56M | 67.12M | 59.88M | 52.48M | 46.95M | 45.61M | 60.62M | 76.78M | 72.86M |
|
Long-Term Investments
|
318.43M | 318.31M | 318.01M | 3.28M | 318.05M | 317.98M | 4.07M | 4.00M | 4.26M | 5.16M | 4.15M | 5.29M | 5.81M | 5.87M | 6.20M | | | | | | | | |
|
Goodwill
|
| | | 9.39M | | | 9.39M | 9.39M | 9.39M | 9.39M | 9.39M | 9.39M | 9.39M | 9.39M | 9.39M | 9.39M | 9.39M | 9.39M | 9.39M | 10.26M | 10.30M | 10.28M | 10.28M |
|
Intangibles
|
| | | 3.83M | | | 2.82M | 2.48M | 2.34M | 2.20M | 2.06M | 1.92M | 1.78M | 1.64M | 1.50M | 1.36M | 1.22M | 1.08M | 0.94M | 5.45M | 5.24M | 5.06M | 4.86M |
|
Goodwill & Intangibles
|
| | | 13.22M | | | 12.21M | 11.87M | 11.73M | 11.59M | 11.45M | 11.31M | 11.17M | 11.03M | 10.89M | 10.75M | 10.61M | 10.47M | 10.33M | 15.71M | 15.54M | 15.34M | 15.14M |
|
Long-Term Deferred Tax
|
| 882.00 | 0.00M | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 5.47M | 5.47M | 5.47M | 5.47M | 2.73M | 2.52M | 2.52M | 2.52M | 2.83M | 2.84M | 2.83M | 1.83M | 1.83M | 9.26M | 0.41M | 1.10M | 1.15M | 1.46M | 7.92M | 10.56M | 8.69M |
|
Non-Current Assets
|
318.43M | 318.32M | 318.01M | 7.47M | 318.05M | 317.98M | 6.30M | 5.80M | 6.86M | 7.28M | 7.33M | 10.31M | 149.86M | 148.94M | 142.10M | 144.74M | 140.75M | 141.85M | 138.95M | 147.41M | 163.53M | 172.00M | 179.81M |
|
Assets
|
319.52M | 319.27M | 318.91M | 119.92M | 318.54M | 318.37M | 323.67M | 305.76M | 287.31M | 261.13M | 244.34M | 234.09M | 241.25M | 228.09M | 212.79M | 224.07M | 210.11M | 224.30M | 245.46M | 254.15M | 284.87M | 310.80M | 380.86M |
|
Accounts Payables
|
0.13M | 0.03M | 1.87M | 8.76M | 4.06M | 4.71M | 10.24M | 10.84M | 15.53M | 13.88M | 14.58M | 14.37M | 10.57M | 10.79M | 10.52M | 11.57M | 13.08M | 11.48M | 12.68M | 20.42M | 13.04M | 12.27M | 11.93M |
|
Payables
|
0.13M | 0.03M | 1.87M | 8.76M | 4.06M | 4.71M | 10.24M | 10.84M | 15.53M | 13.88M | 14.58M | 14.37M | 10.57M | 10.79M | 10.52M | 11.57M | 13.08M | 11.48M | 12.68M | 20.42M | 13.04M | 12.27M | 11.93M |
|
Other Accumulated Expenses
|
| | | 7.44M | | | 2.70M | 2.82M | 2.62M | 2.83M | 1.53M | 2.05M | 4.03M | 1.18M | 1.53M | 1.41M | 1.56M | 0.93M | 1.52M | 1.49M | 2.64M | 3.32M | 12.29M |
|
Short term Debt
|
| | | 16.74M | | 0.11M | | | | | | | | | | | 0.30M | 0.31M | 0.32M | 1.93M | 3.75M | 5.20M | 5.77M |
|
Current Taxes
|
0.29M | 0.34M | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | 17.10M | | | 15.14M | 11.83M | 12.53M | 4.93M | 9.06M | 6.89M | 3.94M | 3.40M | 6.72M | | | | | 0.02M | | | |
|
Total Current Liabilities
|
0.42M | 0.37M | 1.87M | 55.44M | 4.06M | 4.82M | 27.39M | 30.54M | 31.63M | 23.18M | 26.80M | 26.93M | 20.85M | 17.35M | 18.67M | 27.49M | 17.26M | 19.68M | 18.75M | 26.02M | 32.00M | 37.40M | 51.65M |
|
Non-Current Debt
|
| | | 84.87M | | | 78.02M | 71.41M | 71.91M | 72.42M | 72.96M | 76.22M | 76.33M | 79.41M | 79.47M | 83.50M | 84.69M | 108.27M | 98.43M | 105.74M | 111.60M | 117.27M | 189.29M |
|
Non-Current Deffered Revenue
|
11.07M | 11.07M | 11.07M | 2.56M | 11.07M | 11.07M | 0.68M | 0.57M | 3.00M | | 0.04M | 0.11M | 0.07M | 0.25M | 0.10M | | | | | | 24.00M | 20.00M | 14.06M |
|
Preferred Stock Liabilities
|
302.95M | 302.84M | 300.97M | 264.83M | 318.26M | 318.22M | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
0.08M | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | 3.66M | 3.08M | 3.11M | 3.32M | 3.66M | 7.00M | 6.87M | 7.04M | 8.05M | 7.88M | 7.80M | 7.64M |
|
Other Non-Current Liabilities
|
16.41M | 25.43M | 34.04M | 3.60M | 46.45M | 47.35M | 51.97M | 16.93M | 8.79M | 13.43M | 6.30M | 5.11M | 21.30M | 32.40M | 15.38M | 15.15M | 15.40M | 10.13M | 6.56M | 17.96M | 16.06M | 40.50M | 26.78M |
|
Total Non-Current Liabilities
|
11.57M | 11.44M | 12.94M | 6.59M | 15.13M | 15.89M | 0.90M | 0.71M | 0.59M | 0.47M | 2.86M | 2.64M | 101.05M | 107.14M | 105.28M | 115.76M | 113.00M | 137.63M | 128.63M | 142.19M | 179.95M | 183.74M | 263.02M |
|
Total Liabilities
|
27.98M | 36.86M | 46.98M | 152.73M | 61.59M | 63.24M | 170.88M | 126.14M | 120.41M | 117.58M | 110.92M | 112.22M | 122.34M | 139.54M | 120.66M | 130.91M | 128.40M | 147.76M | 135.19M | 160.16M | 196.02M | 224.24M | 289.80M |
|
Total Debt
|
| | | 101.61M | | 0.11M | 78.02M | 71.41M | 71.91M | 72.42M | 72.96M | 76.22M | 76.33M | 79.41M | 79.47M | 83.50M | 85.00M | 108.58M | 98.75M | 107.66M | 115.35M | 122.47M | 195.06M |
|
Common Equity
|
5.00M | 5.00M | -22.71M | -32.81M | -95.63M | -130.24M | 152.80M | 179.62M | 166.89M | 143.54M | 133.36M | 121.87M | 118.91M | 88.55M | 92.14M | 93.16M | 81.71M | 76.53M | 110.27M | 93.99M | 88.85M | 86.56M | 91.06M |
|
Shareholder's Equity
|
5.00M | 5.00M | -22.71M | -32.81M | -95.63M | -130.24M | 152.80M | 179.62M | 166.89M | 143.54M | 133.36M | 121.87M | 118.91M | 88.55M | 92.14M | 93.16M | 81.71M | 76.53M | 110.27M | 93.99M | 88.85M | 86.56M | 91.06M |
|
Liabilities and Shareholders Equity
|
319.52M | 319.27M | 318.91M | 119.92M | 318.54M | 318.37M | 323.67M | 305.76M | 287.31M | 261.13M | 244.34M | 234.09M | 241.25M | 228.09M | 212.79M | 224.07M | 210.11M | 224.30M | 245.46M | 254.15M | 284.87M | 310.80M | 380.86M |
|
Retained Earnings
|
-2.17M | -11.18M | -20.38M | -223.98M | -61.30M | -63.09M | -476.30M | -470.91M | -490.90M | -517.17M | -530.25M | -545.11M | -562.43M | -595.86M | -595.18M | -598.97M | -614.78M | -624.18M | -636.77M | -656.19M | -669.00M | -710.24M | -725.58M |
|
Treasury Shares
|
| | | 0.89M | | | 3.90M | 10.96M | 7.11M | 6.85M | 8.27M | 7.85M | | | | 2.02M | | | | 2.42M | | | |