|
Cash & Equivalents
|
44.75M | 372.09M | 231.36M | 144.73M | 476.27M |
|
Short-term Investments
|
| 1.25M | 60.96M | 1.00M | 4.54M |
|
Cash & Current Investments
|
44.75M | 373.34M | 292.32M | 145.73M | 480.81M |
|
Receivables - Net
|
| 8.24M | 18.30M | 17.28M | 9.63M |
|
Receivables - Other
|
| 0.41M | 0.07M | 0.19M | 15.51M |
|
Receivables
|
| 8.65M | 18.38M | 17.46M | 25.14M |
|
Raw Materials
|
| | | 0.23M | 28.66M |
|
Work In Process
|
| | | 0.12M | 26.28M |
|
Finished Goods
|
| | | | 9.95M |
|
Inventory
|
88.49M | | | 0.35M | 64.89M |
|
Current Assets
|
-208.14M | | 389.12M | 260.32M | 949.45M |
|
Buildings
|
| 58.94M | 60.08M | | |
|
Property, Plant & Equipment (Net)
|
129.25M | 130.54M | 138.64M | 154.86M | 251.38M |
|
Goodwill
|
| | | | 35.82M |
|
Intangibles
|
| 0.14M | 0.44M | 4.78M | 83.23M |
|
Goodwill & Intangibles
|
| 0.14M | 0.44M | 4.78M | 119.05M |
|
Long-Term Deferred Tax
|
| 4.62M | 4.86M | 0.99M | 6.22M |
|
Other Non-Current Assets
|
| 10.31M | 26.58M | | 8.21M |
|
Non-Current Assets
|
208.14M | | 262.29M | 379.06M | 608.41M |
|
Assets
|
| 646.97M | 651.41M | 639.39M | 1,557.85M |
|
Accounts Payables
|
| 17.74M | 15.77M | 32.48M | 31.47M |
|
Notes Payables
|
| | 11.48M | | 208.13M |
|
Payables
|
| 17.74M | 27.25M | 32.48M | 239.60M |
|
Other Accumulated Expenses
|
| 0.02M | 0.32M | 0.03M | 8.75M |
|
Short term Debt
|
| | 11.48M | | 208.13M |
|
Current Leases
|
| 3.29M | 4.97M | 5.29M | 5.46M |
|
Current Taxes
|
| 10.45M | 0.66M | 3.37M | 2.73M |
|
Current Deferred Revenue
|
| 213.45M | 182.30M | 49.51M | 39.03M |
|
Total Current Liabilities
|
| | | 121.18M | 1,100.12M |
|
Non-Current Debt
|
| 29.46M | 29.80M | 22.62M | |
|
Non-Current Deffered Revenue
|
| | | 94.83M | 90.20M |
|
Non-Current Deferred Tax Liability
|
| 7.55M | 11.63M | 1.62M | 16.61M |
|
Operating Leases
|
| 62.97M | 70.42M | 64.92M | 72.67M |
|
Other Non-Current Liabilities
|
| | 1.34M | 1.36M | |
|
Total Non-Current Liabilities
|
| | 331.73M | 185.64M | 181.14M |
|
Total Liabilities
|
| 358.89M | 333.07M | 306.82M | 1,281.26M |
|
Total Debt
|
| 29.46M | 41.28M | 22.62M | 208.13M |
|
Common Equity
|
145.90M | 288.08M | 318.34M | 332.57M | 276.60M |
|
Shareholder's Equity
|
145.90M | 288.08M | 318.34M | 332.57M | 276.60M |
|
Liabilities and Shareholders Equity
|
| 646.97M | 651.41M | 639.39M | 1,557.85M |
|
Treasury Shares
|
| | | -2.60M | -0.62M |
|
Retained Earnings
|
| 220.91M | 311.54M | 385.02M | 1,086.53M |