|
Cash & Equivalents
|
24.91M | 37.35M | 179.12M | 155.86M | 306.32M | 284.86M | 155.64M | 184.95M | 136.34M | 110.00M | 133.66M | 75.01M | 789.66M | 388.13M | 331.52M | 171.32M |
|
Short-term Investments
|
| | | | | | | | | | | | | 180.60M | | |
|
Cash & Current Investments
|
24.91M | 37.35M | 179.12M | 155.86M | 306.32M | 284.86M | 155.64M | 184.95M | 136.34M | 110.00M | 133.66M | 75.01M | 789.66M | 568.74M | 331.52M | 171.32M |
|
Receivables - Net
|
| 35.80M | 51.20M | 79.87M | 132.12M | 168.44M | 157.41M | 127.11M | 129.88M | 126.62M | 109.41M | 114.25M | 106.54M | 93.89M | 101.50M | 101.47M |
|
Receivables - Other
|
| | | | | | | | 50.00M | | | | 0.18M | 3.44M | 12.15M | 0.30M |
|
Receivables
|
| 35.80M | 51.20M | 79.87M | 132.12M | 168.44M | 157.41M | 127.11M | 179.88M | 126.62M | 109.41M | 114.25M | 106.72M | 97.32M | 113.64M | 101.77M |
|
Raw Materials
|
| | | 19.79M | 34.14M | 46.85M | 43.96M | 38.38M | 37.66M | | | | | | | |
|
Work In Process
|
| | | 0.48M | 3.05M | 2.30M | 4.07M | 3.11M | 3.91M | | | | | | | |
|
Finished Goods
|
| | | 21.56M | 37.95M | 47.49M | 57.85M | 61.84M | 62.34M | | | | | | | |
|
Inventory
|
| 26.02M | 27.82M | 41.82M | 75.15M | 96.64M | 105.88M | 103.33M | 103.90M | 133.16M | 111.11M | 116.67M | 92.89M | 137.83M | 152.19M | 118.53M |
|
Current Deferred Tax Assets
|
| 1.87M | 3.53M | 5.87M | 6.07M | 14.97M | | | | | | | | | | |
|
Prepaid Assets
|
| 1.29M | 2.24M | 4.01M | 7.20M | 15.77M | 13.54M | 17.56M | 18.30M | 27.70M | 18.99M | 33.15M | 42.65M | 33.79M | 42.61M | 34.33M |
|
Current Assets
|
| 100.14M | 261.38M | 287.44M | 526.86M | 580.69M | 432.47M | 432.95M | 438.42M | 397.47M | 373.17M | 357.51M | 1,031.74M | 834.25M | 627.82M | 428.83M |
|
Property, Plant & Equipment (Net)
|
| 27.67M | 29.59M | 34.35M | 45.21M | 81.88M | 86.00M | 79.98M | 97.52M | 107.72M | 92.94M | 75.36M | 57.26M | 58.07M | 64.46M | 51.04M |
|
Goodwill
|
48.73M | 58.98M | 107.65M | 240.31M | 370.07M | 589.54M | 187.88M | 181.23M | 230.88M | 221.33M | 223.18M | 161.76M | 345.59M | 385.31M | 116.08M | 14.88M |
|
Intangibles
|
| 18.27M | 54.04M | 108.38M | 141.71M | 251.56M | 157.47M | 121.50M | 98.78M | 68.28M | 48.34M | 28.08M | 45.84M | 90.23M | 62.72M | 18.02M |
|
Goodwill & Intangibles
|
48.73M | 77.25M | 161.69M | 348.69M | 511.77M | 841.10M | 345.34M | 302.73M | 329.67M | 289.61M | 271.51M | 189.85M | 391.42M | 475.54M | 178.81M | 32.90M |
|
Long-Term Deferred Tax
|
| | 3.19M | 0.11M | 0.55M | 0.82M | 1.90M | 8.12M | 4.02M | 4.22M | 5.41M | 6.25M | 5.05M | 7.04M | 4.23M | 2.06M |
|
Other Non-Current Assets
|
| 3.74M | 7.11M | 6.85M | 13.47M | 25.82M | 26.26M | 25.37M | 27.14M | 26.81M | 27.39M | 31.68M | 17.27M | 28.97M | 44.76M | 34.57M |
|
Non-Current Assets
|
| 108.66M | 201.59M | 390.00M | 571.00M | 949.62M | 459.49M | 416.20M | 458.34M | 428.36M | 434.14M | 375.54M | 517.36M | 612.37M | 362.84M | 180.02M |
|
Assets
|
| 208.80M | 462.97M | 677.44M | 1,097.86M | 1,530.31M | 891.96M | 849.15M | 896.76M | 825.83M | 807.31M | 733.05M | 1,549.10M | 1,446.61M | 990.66M | 608.85M |
|
Accounts Payables
|
| 26.56M | 25.91M | 32.09M | 51.73M | 64.38M | 46.87M | 40.51M | 55.61M | 66.72M | 49.85M | 45.17M | 57.37M | 53.83M | 49.76M | 41.83M |
|
Notes Payables
|
| 2.30M | 3.40M | 2.79M | 5.47M | 6.95M | 8.23M | 5.86M | 5.76M | 4.99M | | | | | | |
|
Payables
|
| 28.85M | 29.31M | 34.88M | 57.20M | 71.32M | 55.10M | 46.37M | 61.37M | 71.71M | 49.85M | 45.17M | 57.37M | 53.83M | 49.76M | 41.83M |
|
Accumulated Expenses
|
| 6.79M | 7.04M | 13.58M | 13.20M | 43.55M | 54.70M | 55.19M | 65.90M | 59.27M | 63.09M | 69.81M | 76.99M | 56.26M | 49.46M | 45.49M |
|
Other Accumulated Expenses
|
| 17.97M | 16.82M | 24.79M | 28.43M | 1.24M | 4.22M | 2.96M | 50.00M | | | | | | | |
|
Short term Debt
|
| | | | 0.19M | 0.68M | 0.53M | 3.24M | 0.64M | | 2.51M | 2.05M | | | | |
|
Current Leases
|
| 0.22M | 0.16M | 0.17M | 0.19M | | 0.53M | | 0.64M | 0.65M | 9.57M | 9.53M | 8.34M | 8.34M | 9.92M | 9.51M |
|
Current Taxes
|
| 3.10M | 3.50M | 3.38M | 1.83M | 8.58M | 11.32M | 9.83M | 13.86M | | | | | | | |
|
Current Deferred Revenue
|
| 10.62M | 11.26M | 15.31M | 24.64M | 32.26M | 35.15M | 28.27M | 29.21M | 32.43M | 32.23M | 30.30M | 28.03M | 38.35M | 40.08M | 34.27M |
|
Total Current Liabilities
|
| 57.66M | 57.55M | 75.15M | 110.46M | 147.83M | 145.47M | 130.41M | 207.13M | 164.06M | 162.96M | 175.73M | 178.01M | 151.81M | 147.19M | 139.10M |
|
Capital Leases
|
| 8.05M | 7.61M | 7.44M | 7.28M | 8.90M | 8.19M | 7.59M | 7.08M | 6.39M | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | 25.00M | 45.22M | 19.22M | 446.86M | 449.51M | 319.36M | 212.00M |
|
Convertible Debt
|
| | 152.00M | 90.96M | 12.54M | | | | | | | | 446.86M | | | |
|
Non-Current Deffered Revenue
|
| | 1.48M | 2.79M | 4.22M | 7.63M | 7.96M | 7.46M | 7.30M | | | | | | | |
|
Pension
|
| 3.45M | 3.94M | 5.14M | 5.86M | 7.06M | 6.21M | 7.61M | 8.29M | | | | | | | |
|
Minority Interest
|
| | | | 1.15M | 8.87M | 8.87M | 8.87M | 8.87M | 8.87M | -8.26M | | | 1.76M | 2.01M | 1.96M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | 11.11M | | | | 10.25M |
|
Non-Current Deferred Tax Liability
|
| | 7.20M | 23.14M | 19.71M | 30.68M | 17.94M | 17.60M | 19.25M | 13.78M | 12.80M | 12.93M | 13.36M | 22.16M | 27.16M | 2.08M |
|
Operating Leases
|
| | | | | | | | | | 35.40M | 48.47M | 47.42M | 38.50M | 56.80M | 52.53M |
|
Other Non-Current Liabilities
|
| 9.96M | 8.27M | 10.84M | 15.20M | 39.90M | 56.84M | 57.99M | 48.75M | 39.33M | 45.81M | 51.25M | 32.25M | 47.46M | 33.40M | 25.00M |
|
Total Non-Current Liabilities
|
| 65.72M | 199.92M | 186.27M | 148.86M | 187.41M | 171.60M | 155.59M | 223.19M | 201.64M | 247.61M | 251.09M | 674.46M | 647.45M | 528.50M | 405.69M |
|
Total Liabilities
|
| 75.68M | 208.19M | 197.11M | 164.06M | 227.31M | 228.44M | 213.58M | 271.94M | 240.97M | 293.42M | 302.33M | 706.72M | 694.91M | 561.90M | 430.69M |
|
Total Debt
|
| | | | 0.19M | 0.68M | 0.53M | 3.24M | 0.64M | 25.00M | 47.72M | 21.27M | 446.86M | 449.51M | 319.36M | 212.00M |
|
Common Equity
|
104.77M | 133.12M | 254.79M | 480.33M | 933.79M | 1,294.12M | 654.65M | 626.70M | 618.85M | 578.37M | 522.16M | 430.72M | 842.38M | 749.94M | 426.75M | 176.19M |
|
Shareholder's Equity
|
104.77M | 133.12M | 254.79M | 480.33M | 933.79M | 1,294.12M | 654.65M | 626.70M | 618.85M | 578.37M | 522.16M | 430.72M | 842.38M | 749.94M | 426.75M | 176.19M |
|
Liabilities and Shareholders Equity
|
| 208.80M | 462.97M | 677.44M | 1,097.86M | 1,530.31M | 891.96M | 849.15M | 896.76M | 825.83M | 807.31M | 733.05M | 1,549.10M | 1,446.61M | 990.66M | 608.85M |
|
Treasury Shares
|
| 0.27M | 0.32M | 0.35M | 2.52M | 2.81M | 0.89M | 1.50M | 2.22M | 2.95M | 3.67M | 3.49M | 3.98M | 5.01M | 6.18M | 5.18M |
|
Retained Earnings
|
0.06M | -57.92M | -22.53M | 16.41M | 5.79M | -24.41M | -39.55M | -621.79M | -677.77M | -722.70M | -793.71M | -943.30M | -621.25M | -743.96M | -1106.65M | -1362.24M |