|
Cash & Equivalents
|
165.23M | 159.85M | 376.80M | 364.62M | 362.51M | 349.90M | 341.52M | 296.60M | 180.69M | 229.09M | 163.63M | 167.30M | 168.79M | 177.89M | 162.27M | 98.72M | 95.30M | 75.47M | 93.28M |
|
Short-term Investments
|
0.89M | | | | | | | 2.90M | 2.92M | | | 0.33M | 0.40M | 0.03M | 0.03M | 0.03M | | | |
|
Cash & Current Investments
|
166.12M | 159.85M | 376.80M | 364.62M | 362.51M | 349.90M | 341.52M | 299.50M | 183.61M | 229.09M | 163.63M | 167.63M | 169.19M | 177.92M | 162.30M | 98.75M | 95.30M | 75.47M | 93.28M |
|
Receivables - Net
|
16.99M | 24.03M | 29.45M | 29.76M | 30.41M | 36.81M | 39.64M | 48.86M | 43.10M | 49.62M | 55.40M | 55.93M | 50.31M | 44.64M | 52.63M | 60.59M | 55.03M | 56.23M | 56.63M |
|
Receivables - Other
|
| | | | 1.59M | | | | | | | | | | | | | | |
|
Receivables
|
16.99M | 24.03M | 29.45M | 29.76M | 31.99M | 36.81M | 39.64M | 48.86M | 43.10M | 49.62M | 55.40M | 55.93M | 50.31M | 44.64M | 52.63M | 60.59M | 55.03M | 56.23M | 56.63M |
|
Raw Materials
|
12.88M | 15.49M | 15.37M | 17.26M | 21.18M | 25.83M | 28.50M | 26.93M | 42.18M | 39.82M | 37.27M | 35.72M | 33.52M | 29.83M | 26.80M | 22.57M | 23.74M | 24.87M | 24.65M |
|
Work In Process
|
3.13M | 2.02M | 1.99M | 2.30M | 1.51M | 2.48M | 5.41M | 4.90M | 4.54M | 5.61M | 11.93M | 10.45M | 6.27M | 6.03M | 6.14M | 6.49M | 6.39M | 7.67M | 6.73M |
|
Finished Goods
|
7.00M | 9.15M | 10.15M | 12.61M | 15.30M | 17.04M | 15.46M | 16.33M | 22.78M | 20.31M | 17.68M | 14.71M | 14.95M | 14.21M | 13.86M | 14.83M | 15.22M | 16.94M | 20.26M |
|
Inventory
|
23.02M | 26.66M | 27.51M | 32.17M | 37.98M | 45.34M | 49.37M | 48.15M | 69.50M | 65.73M | 66.88M | 60.88M | 54.74M | 50.07M | 46.80M | 43.89M | 45.35M | 49.49M | 51.65M |
|
Prepaid Assets
|
2.50M | 6.41M | 6.09M | 5.18M | 8.22M | 11.22M | 13.33M | 12.95M | 11.11M | 10.63M | 12.02M | 12.51M | 13.16M | 12.13M | 12.95M | 14.07M | 14.51M | 15.08M | 18.47M |
|
Current Assets
|
208.62M | 216.94M | 439.83M | 431.73M | 439.11M | 443.27M | 443.86M | 454.02M | 425.62M | 424.82M | 422.31M | 392.06M | 388.65M | 384.08M | 390.19M | 396.45M | 380.50M | 382.82M | 388.49M |
|
Property, Plant & Equipment (Net)
|
2.14M | 3.90M | 4.98M | 5.85M | 6.50M | 7.34M | 7.84M | 13.68M | 15.55M | 15.59M | 17.41M | 18.41M | 18.25M | 18.11M | 18.51M | 17.96M | 17.83M | 18.35M | 18.05M |
|
Goodwill
|
0.48M | 0.48M | 0.48M | 10.14M | 10.14M | 10.14M | 10.14M | 10.14M | 19.14M | 19.14M | 16.46M | 16.18M | 16.18M | 16.18M | 16.18M | 16.66M | 16.68M | 16.71M | 16.70M |
|
Intangibles
|
0.27M | 0.33M | 0.36M | 4.74M | 4.33M | 3.86M | 4.49M | 4.33M | 24.66M | 23.68M | 24.29M | 23.08M | 22.25M | 21.42M | 20.49M | 20.13M | 19.43M | 18.60M | 17.68M |
|
Goodwill & Intangibles
|
0.75M | 0.81M | 0.84M | 14.88M | 14.47M | 14.00M | 14.63M | 14.47M | 43.81M | 42.83M | 40.75M | 39.27M | 38.44M | 37.60M | 36.67M | 36.79M | 36.11M | 35.31M | 34.37M |
|
Long-Term Deferred Tax
|
7.38M | 7.38M | 7.38M | 9.17M | 10.69M | 11.69M | 13.99M | 20.46M | 23.40M | 26.39M | 24.08M | 30.49M | 32.71M | 29.68M | 30.78M | 33.37M | 33.71M | 35.77M | 38.39M |
|
Other Non-Current Assets
|
1.09M | 1.26M | 1.30M | 1.67M | 1.26M | 2.88M | 4.56M | 2.96M | 3.01M | 3.01M | 3.17M | 3.38M | 4.08M | 4.92M | 4.95M | 4.76M | 4.57M | 4.68M | 4.46M |
|
Non-Current Assets
|
2.14M | 3.90M | 4.98M | 5.85M | 6.50M | 7.34M | 7.84M | 13.68M | 15.55M | 15.59M | 97.11M | 102.40M | 103.42M | 99.64M | 101.03M | 103.05M | 102.09M | 110.50M | 106.43M |
|
Assets
|
219.98M | 230.28M | 454.32M | 463.31M | 485.88M | 492.82M | 499.30M | 519.48M | 524.58M | 525.05M | 519.43M | 494.46M | 492.07M | 483.73M | 491.23M | 499.50M | 482.60M | 493.32M | 494.92M |
|
Accounts Payables
|
2.94M | 3.32M | 3.93M | 3.03M | 5.97M | 6.75M | 5.64M | 4.80M | 5.28M | 3.08M | 4.71M | 3.03M | 3.73M | 3.19M | 5.39M | 5.53M | 6.25M | 6.85M | 7.63M |
|
Payables
|
2.94M | 3.32M | 3.93M | 3.03M | 5.97M | 6.75M | 5.64M | 4.80M | 5.28M | 3.08M | 4.71M | 3.03M | 3.73M | 3.19M | 5.39M | 5.53M | 6.25M | 6.85M | 7.63M |
|
Accumulated Expenses
|
9.05M | 11.59M | 10.75M | 15.25M | 14.64M | 17.84M | 16.64M | 21.13M | 20.37M | 19.59M | 20.51M | 20.04M | 18.05M | 15.49M | 20.73M | 21.44M | 19.20M | 21.60M | 20.23M |
|
Other Accumulated Expenses
|
4.63M | 1.35M | 2.04M | 6.35M | 8.39M | 5.63M | 4.95M | 7.96M | 10.86M | 8.39M | 7.82M | 7.90M | 8.23M | 7.23M | 8.81M | 13.49M | 12.84M | 14.72M | 16.43M |
|
Current Taxes
|
0.57M | 0.80M | 0.65M | 2.48M | 2.74M | 1.29M | 1.15M | 1.42M | 1.73M | 1.92M | | | | | | | | | |
|
Current Deferred Revenue
|
13.17M | 10.86M | 18.03M | 25.15M | 12.25M | 15.92M | 23.52M | 12.99M | 18.10M | 29.64M | 23.05M | 22.70M | 23.01M | 23.97M | 25.36M | 25.49M | 27.71M | 28.13M | 28.74M |
|
Total Current Liabilities
|
26.54M | 28.16M | 30.01M | 33.18M | 42.80M | 42.35M | 41.49M | 49.04M | 56.52M | 53.59M | 58.69M | 56.23M | 55.57M | 52.38M | 62.80M | 67.66M | 67.69M | 73.27M | 75.21M |
|
Non-Current Deffered Revenue
|
3.46M | 6.32M | 7.74M | 9.79M | 7.20M | 11.02M | 10.41M | 13.12M | 13.01M | 16.05M | 14.96M | 15.13M | 15.16M | 14.06M | 14.79M | 16.10M | 15.72M | 16.62M | 16.32M |
|
Preferred Stock Liabilities
|
194.32M | 194.32M | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | 12.68M | 12.32M | 14.33M | 15.24M | 11.54M | 10.83M | 13.02M | 11.92M | 10.98M | 10.52M | 11.29M | 11.31M | 10.99M | 17.44M | 16.59M |
|
Other Non-Current Liabilities
|
0.74M | 0.74M | 0.74M | 1.20M | 1.12M | 1.35M | 1.44M | 1.59M | 1.87M | 2.05M | 2.29M | 2.43M | 1.83M | 1.80M | 2.12M | 2.36M | 2.38M | 2.48M | 2.52M |
|
Total Non-Current Liabilities
|
40.95M | 46.21M | 50.39M | 56.72M | 77.32M | 80.33M | 81.35M | 92.34M | 99.25M | 98.82M | 101.62M | 98.96M | 97.63M | 92.80M | 103.64M | 101.40M | 100.59M | 113.28M | 113.83M |
|
Total Liabilities
|
41.69M | 46.95M | 51.12M | 57.92M | 78.44M | 81.69M | 82.79M | 93.93M | 101.11M | 100.88M | 103.91M | 101.39M | 99.45M | 94.60M | 105.76M | 103.76M | 102.97M | 115.76M | 116.35M |
|
Common Equity
|
-16.03M | -10.98M | 403.19M | 405.38M | 407.44M | 411.13M | 416.51M | 425.55M | 423.46M | 424.18M | 415.52M | 393.06M | 392.61M | 389.12M | 385.46M | 395.74M | 379.62M | 377.56M | 378.57M |
|
Shareholder's Equity
|
-16.03M | -10.98M | 403.19M | 405.38M | 407.44M | 411.13M | 416.51M | 425.55M | 423.46M | 424.18M | 415.52M | 393.06M | 392.61M | 389.12M | 385.46M | 395.74M | 379.62M | 377.56M | 378.57M |
|
Liabilities and Shareholders Equity
|
219.98M | 230.28M | 454.32M | 463.31M | 485.88M | 492.82M | 499.30M | 519.48M | 524.58M | 525.05M | 519.43M | 494.46M | 492.07M | 483.73M | 491.23M | 499.50M | 482.60M | 493.32M | 494.92M |
|
Retained Earnings
|
-22.61M | -19.84M | -18.41M | -19.61M | -21.63M | -22.23M | -20.56M | -17.03M | -23.84M | -28.23M | -34.68M | -29.18M | -35.35M | -45.78M | -44.84M | -35.20M | -46.60M | -52.18M | -57.66M |
|
Treasury Shares
|
| | | 0.10M | 1.12M | 1.24M | 1.22M | 1.17M | 3.23M | 3.09M | 1.16M | 6.61M | 5.19M | 0.44M | 9.25M | 3.97M | 2.08M | 3.29M | 3.29M |