|
Cash & Equivalents
|
2.12M | 2.16M | 2.30M | 4.24M | 104.14M | 93.34M | 21.57M | 10.39M | 12.34M | 4.99M | 6.49M | 8.65M | 13.37M | 19.32M | 24.51M | 100.07M | 100.59M | 112.70M | 29.82M | 112.90M | 113.90M | 114.70M | 62.43M | 115.57M | 317.09M | 321.99M | 96.60M | 96.62M | 118.30M | 113.13M | 100.71M | 106.20M | 102.55M | 104.02M | 119.53M | 76.40M | 94.81M | 108.93M | 93.47M | 42.49M | 68.08M | 100.14M | 169.63M | 114.25M | 100.81M | 98.25M |
|
Cash & Current Investments
|
2.12M | 2.16M | 2.30M | 4.24M | 104.14M | 93.34M | 21.57M | 10.39M | 12.34M | 4.99M | 6.49M | 8.65M | 13.37M | 19.32M | 24.51M | 100.07M | 100.59M | 112.70M | 29.82M | 112.90M | 113.90M | 114.70M | 62.43M | 115.57M | 317.09M | 321.99M | 96.60M | 96.62M | 118.30M | 113.13M | 100.71M | 106.20M | 102.55M | 104.02M | 119.53M | 76.40M | 94.81M | 108.93M | 93.47M | 42.49M | 68.08M | 100.14M | 169.63M | 114.25M | 100.81M | 98.25M |
|
Receivables - Net
|
| | 5.45M | | 6.58M | 7.06M | 7.63M | 9.69M | 11.77M | 12.01M | 14.80M | 14.76M | 17.20M | 17.57M | 17.25M | 18.20M | 17.63M | 20.28M | 19.33M | 21.37M | 22.79M | 25.09M | 39.66M | 30.47M | 28.50M | 34.27M | 37.73M | 38.16M | 38.74M | 36.65M | 34.80M | 36.13M | 37.19M | 35.90M | 37.32M | 39.10M | 40.79M | 40.51M | 41.05M | 47.96M | 52.38M | 57.63M | 61.82M | 73.74M | 88.13M | 106.74M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | 12.60M | 12.70M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | 5.45M | | 6.58M | 7.06M | 7.63M | 9.69M | 11.77M | 12.01M | 14.80M | 14.76M | 17.20M | 17.57M | 17.25M | 18.20M | 17.63M | 20.28M | 19.33M | 21.37M | 35.39M | 37.78M | 39.66M | 30.47M | 28.50M | 34.27M | 37.73M | 38.16M | 38.74M | 36.65M | 34.80M | 36.13M | 37.19M | 35.90M | 37.32M | 39.10M | 40.79M | 40.51M | 41.05M | 47.96M | 52.38M | 57.63M | 61.82M | 73.74M | 88.13M | 106.74M |
|
Raw Materials
|
| | 1.10M | | 1.68M | 1.74M | 2.02M | 2.89M | 3.11M | 3.35M | 2.73M | 3.24M | 2.68M | 2.99M | 4.63M | 5.88M | 6.91M | 6.32M | 5.83M | 4.78M | 3.98M | 4.14M | 6.59M | 6.86M | 9.29M | 9.27M | 6.88M | 4.85M | 6.41M | 8.06M | 9.51M | 9.15M | 10.08M | 10.58M | 13.60M | 13.61M | 13.06M | 11.64M | 12.42M | 12.54M | 18.50M | 18.19M | 19.35M | 20.17M | 22.80M | 24.55M |
|
Work In Process
|
| | 0.19M | | 0.15M | 0.17M | 1.12M | 0.35M | 0.42M | 0.36M | 2.10M | 1.89M | 2.66M | 2.46M | 2.37M | 3.39M | 3.09M | 3.54M | 3.20M | 3.67M | 4.00M | 4.40M | 3.88M | 2.73M | 3.47M | 4.32M | 3.58M | 3.76M | 5.25M | 5.70M | 7.01M | 6.87M | 4.92M | 9.05M | 10.49M | 11.89M | 10.61M | 11.47M | 12.87M | 12.75M | 13.54M | 14.84M | 14.66M | 17.34M | 17.91M | 15.75M |
|
Finished Goods
|
| | 0.96M | | 1.08M | 1.24M | 0.95M | 1.82M | 1.98M | 2.74M | 2.01M | 2.35M | 3.05M | 3.52M | 4.22M | 3.52M | 3.81M | 3.68M | 4.26M | 4.99M | 6.05M | 4.26M | 32.11M | 18.11M | 8.33M | 6.30M | 5.35M | 6.66M | 5.84M | 5.97M | 6.50M | 8.68M | 12.84M | 14.55M | 13.74M | 14.96M | 15.78M | 16.67M | 16.70M | 24.90M | 24.44M | 26.87M | 23.67M | 21.96M | 23.91M | 23.56M |
|
Inventory
|
| | 2.26M | | 2.91M | 3.15M | 4.10M | 5.06M | 5.51M | 6.45M | 6.84M | 7.49M | 8.38M | 8.97M | 11.22M | 12.78M | 13.81M | 13.54M | 13.28M | 13.43M | 14.04M | 12.80M | 42.58M | 27.70M | 21.09M | 19.89M | 15.81M | 15.27M | 17.50M | 19.72M | 23.01M | 24.71M | 27.84M | 34.18M | 37.84M | 40.45M | 39.45M | 39.78M | 41.99M | 50.19M | 56.48M | 59.90M | 57.68M | 59.46M | 64.62M | 63.86M |
|
Prepaid Assets
|
| | 0.53M | | 0.70M | 1.28M | 1.29M | 1.65M | 1.43M | 2.71M | 3.03M | 2.58M | 2.34M | 2.50M | 2.57M | 3.28M | 4.34M | 4.22M | 4.12M | 4.43M | 14.73M | 19.22M | 7.90M | 11.09M | 10.46M | 13.23M | 13.21M | 14.95M | 16.91M | 17.89M | 15.63M | 16.28M | 16.03M | 18.27M | 17.25M | 19.80M | 18.75M | 19.57M | 18.19M | 19.02M | 14.42M | 18.51M | 12.46M | 14.86M | 13.67M | 18.51M |
|
Current Assets
|
| | 10.55M | | 114.33M | 104.83M | 104.14M | 104.60M | 112.56M | 114.59M | 120.02M | 123.74M | 131.21M | 137.22M | 149.46M | 147.37M | 155.38M | 175.25M | 176.57M | 183.74M | 201.20M | 209.29M | 262.88M | 231.39M | 453.22M | 454.44M | 469.44M | 474.30M | 490.54M | 501.81M | 486.13M | 491.20M | 471.10M | 448.84M | 443.86M | 415.88M | 401.26M | 399.53M | 395.46M | 388.61M | 383.78M | 397.28M | 449.79M | 444.54M | 436.06M | 454.77M |
|
Property, Plant & Equipment (Net)
|
| | 1.95M | | 1.86M | 1.86M | 2.15M | 2.26M | 2.98M | 6.99M | 7.59M | 7.84M | 8.72M | 10.54M | 11.79M | 12.07M | 12.06M | 12.30M | 19.15M | 19.54M | 20.50M | 20.04M | 22.06M | 22.76M | 23.21M | 23.41M | 24.01M | 43.31M | 54.38M | 60.80M | 68.97M | 74.71M | 80.92M | 87.31M | 94.40M | 98.33M | 102.67M | 103.08M | 103.21M | 101.86M | 100.23M | 98.58M | 97.87M | 96.81M | 111.82M | 110.94M |
|
Long-Term Investments
|
| | | | | | | | | | | | 0.20M | 0.40M | 0.70M | 0.90M | 1.70M | 2.00M | 1.90M | 2.50M | 2.90M | 3.10M | 3.50M | 3.10M | 4.20M | 4.60M | 5.30M | 5.80M | 6.50M | 6.80M | 7.40M | 7.20M | 7.60M | 7.60M | 8.40M | 9.00M | 10.50M | 10.40M | 11.60M | 12.60M | 13.70M | 14.80M | 14.70M | 15.10M | 17.20M | 18.70M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | 66.13M | 66.13M | 66.13M | 66.13M | 66.13M | 66.13M | 66.13M | 66.13M | 66.13M | 66.13M | 66.13M | 66.13M | 66.13M | 66.13M | 66.13M | 66.13M | 66.13M | 66.13M | 66.13M | 66.13M | 66.13M | 66.13M | 66.71M | 66.71M |
|
Intangibles
|
| | 13.47M | | 11.72M | 10.85M | 10.22M | 9.30M | 8.39M | 7.48M | 6.57M | 5.97M | 5.03M | 4.09M | 3.15M | 2.23M | 1.31M | 0.39M | | | | | 382.61M | 376.38M | 370.15M | 363.92M | 385.20M | 351.46M | 345.24M | 339.01M | 332.78M | 326.55M | 320.32M | 314.10M | 385.20M | 301.64M | 295.41M | 385.20M | 385.20M | 390.39M | 390.39M | 390.39M | 376.29M | 390.39M | 408.86M | 394.76M |
|
Goodwill & Intangibles
|
| | 13.47M | | 11.72M | 10.85M | 10.22M | 9.30M | 8.39M | 7.48M | 6.57M | 5.97M | 5.03M | 4.09M | 3.15M | 2.23M | 1.31M | 0.39M | | | | | 448.74M | 442.51M | 436.28M | 430.06M | 451.33M | 417.60M | 411.37M | 405.14M | 398.92M | 392.69M | 386.46M | 380.23M | 451.33M | 367.77M | 361.55M | 451.33M | 451.33M | 456.52M | 456.52M | 456.52M | 442.42M | 456.52M | 475.57M | 461.47M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | 0.23M | 0.23M | 0.23M | 0.23M | 0.21M | 0.21M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 0.04M | | 0.25M | 0.14M | 0.15M | 0.15M | 0.16M | 0.19M | 0.19M | 0.35M | 0.56M | 0.77M | 1.20M | 1.45M | 2.10M | 2.33M | 8.78M | 8.80M | 8.85M | 8.88M | 9.33M | 9.33M | 9.33M | 9.33M | 9.57M | 9.42M | 9.42M | 9.42M | 9.42M | 9.42M | 9.41M | 9.76M | 10.61M | 10.89M | 12.29M | 12.80M | 15.47M | 18.70M | 19.72M | 20.71M | 20.71M | 22.70M | 25.45M | 27.44M |
|
Non-Current Assets
|
| | 15.47M | | 13.84M | 12.85M | 12.52M | 11.71M | 11.53M | 14.66M | 14.35M | 14.16M | 14.31M | 15.39M | 16.38M | 15.98M | 15.71M | 15.25M | 30.40M | 44.30M | 100.88M | 98.15M | 555.52M | 548.33M | 542.51M | 540.07M | 536.06M | 548.48M | 553.19M | 562.32M | 563.57M | 560.87M | 560.18M | 559.63M | 558.52M | 556.71M | 555.48M | 549.11M | 544.95M | 544.73M | 535.89M | 529.26M | 524.96M | 521.63M | 550.89M | 544.61M |
|
Assets
|
| | 26.02M | | 128.17M | 117.68M | 116.66M | 116.32M | 124.10M | 129.25M | 134.37M | 137.90M | 145.53M | 152.61M | 165.84M | 163.35M | 171.09M | 190.50M | 206.97M | 228.03M | 302.08M | 307.44M | 818.40M | 779.72M | 995.73M | 994.51M | 1,005.50M | 1,022.78M | 1,043.72M | 1,064.13M | 1,049.70M | 1,052.07M | 1,031.28M | 1,008.47M | 1,002.38M | 972.59M | 956.74M | 948.63M | 940.41M | 933.34M | 919.67M | 926.54M | 974.76M | 966.18M | 986.96M | 999.38M |
|
Accounts Payables
|
| | 3.30M | | 5.26M | 4.10M | 3.63M | 3.58M | 4.61M | 4.71M | 2.97M | 3.93M | 5.97M | 3.56M | 6.24M | 4.84M | 3.61M | 5.59M | 6.29M | 5.67M | 5.05M | 3.50M | 5.78M | 12.94M | 9.23M | 6.77M | 4.37M | 8.62M | 6.96M | 8.46M | 7.33M | 8.00M | 21.29M | 11.46M | 14.40M | 12.03M | 8.56M | 10.41M | 13.44M | 12.75M | 11.56M | 11.10M | 13.03M | 15.82M | 13.68M | 19.88M |
|
Payables
|
| | 3.30M | | 5.26M | 4.10M | 3.63M | 3.58M | 4.61M | 4.71M | 2.97M | 3.93M | 5.97M | 3.56M | 6.24M | 4.84M | 3.61M | 5.59M | 6.29M | 5.67M | 5.05M | 3.50M | 5.78M | 12.94M | 9.23M | 6.77M | 4.37M | 8.62M | 6.96M | 8.46M | 7.33M | 8.00M | 21.29M | 11.46M | 14.40M | 12.03M | 8.56M | 10.41M | 13.44M | 12.75M | 11.56M | 11.10M | 13.03M | 15.82M | 13.68M | 19.88M |
|
Accumulated Expenses
|
| | 6.46M | | 6.87M | 6.73M | 7.79M | 6.90M | 8.81M | 11.05M | 13.91M | 10.62M | 13.06M | 16.16M | 20.45M | 13.71M | 16.66M | 19.07M | 23.96M | 21.67M | 25.95M | 29.60M | 51.92M | 38.13M | 45.60M | 39.92M | 45.33M | 47.94M | 63.18M | 54.99M | 56.03M | 47.60M | 48.21M | 49.15M | 57.96M | 50.36M | 55.32M | 56.73M | 60.57M | 59.49M | 58.52M | 60.58M | 62.10M | 52.70M | 65.45M | 67.63M |
|
Short term Debt
|
| | 8.53M | | 9.29M | 8.82M | 8.93M | 7.50M | 5.29M | 3.04M | | | | | | | | | | | | | | | | | 89.20M | 279.00M | 279.34M | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | 0.04M | | 0.04M | 0.02M | 0.01M | | 0.02M | 0.04M | 0.06M | 0.09M | 0.09M | 0.09M | 0.10M | 0.10M | 0.10M | 0.11M | 0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 20.19M | | 21.46M | 19.68M | 20.36M | 17.99M | 18.73M | 18.84M | 16.94M | 14.64M | 19.12M | 19.81M | 26.79M | 18.65M | 20.37M | 24.77M | 30.36M | 27.35M | 31.00M | 33.10M | 57.70M | 51.08M | 54.83M | 46.69M | 49.70M | 335.56M | 349.48M | 63.45M | 63.36M | 55.60M | 69.51M | 60.62M | 72.36M | 62.39M | 63.89M | 67.15M | 74.01M | 72.24M | 70.08M | 71.68M | 75.12M | 68.53M | 79.14M | 87.52M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | 68.21M | 68.85M | 58.44M | 59.32M | 60.44M | 60.70M | 60.69M | 61.07M | 72.91M | 72.80M | 72.70M | 72.59M | 72.46M | 72.32M | 72.17M | 72.02M | 71.02M | 70.78M | 70.54M | 70.29M | 70.01M | 69.71M | 69.46M | 69.16M | 68.82M | 68.47M |
|
Non-Current Debt
|
| | 8.97M | | 11.64M | 3.04M | 0.77M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | 184.00M | 186.68M | 189.42M | 279.00M | 279.34M | 279.68M | 280.03M | 280.37M | 280.71M | 281.06M | 281.40M | 281.74M | 282.09M | 282.43M | 282.77M | 283.12M | 56.69M | 56.76M | | | | |
|
Non-Current Deffered Revenue
|
| | 0.06M | | 0.05M | 0.12M | 0.15M | 0.17M | 0.19M | 0.22M | 0.20M | 0.28M | 0.25M | 0.30M | 0.30M | 0.30M | 0.60M | 0.60M | 0.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | 157.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | -9.61M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | 9.63M | 9.94M | 15.25M | 14.16M | 10.51M | 8.32M | 8.30M | 8.27M | 7.32M | 7.31M | 7.31M | 7.30M | 7.26M | 7.26M | 7.26M | 7.25M | 7.14M | 7.14M | 7.14M | 7.14M | 6.93M | 6.92M | 6.91M | 6.92M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | 12.17M | 11.66M | 11.41M | 14.20M | 13.60M | 13.30M | 18.73M | 20.70M | 20.45M | 20.14M | 29.89M | 29.65M | 29.30M | 29.36M | 29.13M | 28.91M | 29.48M | 30.77M | 30.57M | 30.43M | 30.11M | 29.91M | 30.66M | 33.94M | 36.32M | 36.20M | 35.85M |
|
Other Non-Current Liabilities
|
| | 0.38M | | 0.27M | 0.10M | 0.24M | 0.27M | 0.23M | 0.21M | 0.16M | 0.31M | 0.47M | 0.70M | 0.85M | 1.68M | 2.19M | 2.32M | 2.75M | 3.02M | 3.41M | 3.96M | 5.17M | 4.49M | 5.49M | 5.98M | 7.03M | 7.60M | 8.58M | 8.98M | 9.49M | 9.33M | 9.45M | 9.49M | 10.28M | 11.19M | 12.90M | 12.79M | 13.75M | 19.71M | 20.68M | 22.08M | 22.37M | 21.29M | 30.78M | 31.08M |
|
Total Non-Current Liabilities
|
| | 29.17M | | 33.11M | 22.81M | 21.23M | 17.99M | 18.73M | 18.84M | 16.94M | 14.64M | 19.12M | 19.81M | 26.79M | 18.65M | 20.37M | 24.77M | 30.36M | 39.52M | 110.87M | 113.36M | 139.96M | 133.93M | 327.82M | 326.97M | 331.02M | 425.40M | 450.82M | 454.10M | 453.05M | 445.18M | 459.35M | 450.42M | 462.10M | 452.89M | 455.02M | 458.18M | 464.90M | 462.90M | 233.84M | 235.95M | 185.45M | 180.93M | 191.07M | 198.75M |
|
Total Liabilities
|
| | 29.55M | | 33.38M | 22.91M | 21.47M | 18.26M | 18.96M | 19.05M | 17.10M | 14.95M | 19.59M | 20.51M | 27.63M | 20.33M | 22.56M | 27.09M | 33.11M | 42.55M | 114.28M | 117.32M | 145.13M | 138.42M | 333.31M | 332.95M | 338.05M | 433.00M | 459.40M | 463.08M | 462.55M | 454.51M | 468.80M | 459.91M | 472.38M | 464.08M | 467.93M | 470.98M | 478.65M | 482.61M | 254.52M | 258.03M | 207.82M | 202.22M | 221.85M | 229.84M |
|
Total Debt
|
| | 17.50M | | 20.93M | 11.86M | 9.70M | 7.50M | 5.29M | 3.04M | | | | | | | | | | | | | | | | | 89.20M | 279.00M | 279.34M | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| | -160.90M | | 94.79M | 94.77M | 95.19M | 98.06M | 105.14M | 110.20M | 117.27M | 122.95M | 125.93M | 132.10M | 138.20M | 143.03M | 148.53M | 163.41M | 173.86M | 185.49M | 187.81M | 190.12M | 673.27M | 641.30M | 662.42M | 661.56M | 667.45M | 589.77M | 584.33M | 601.05M | 587.15M | 597.56M | 562.48M | 548.55M | 530.00M | 508.51M | 488.81M | 477.66M | 461.77M | 450.73M | 665.16M | 668.51M | 766.93M | 763.96M | 765.11M | 769.54M |
|
Shareholder's Equity
|
| | -160.90M | | 94.79M | 94.77M | 95.19M | 98.06M | 105.14M | 110.20M | 117.27M | 122.95M | 125.93M | 132.10M | 138.20M | 143.03M | 148.53M | 163.41M | 173.86M | 185.49M | 187.81M | 190.12M | 673.27M | 641.30M | 662.42M | 661.56M | 667.45M | 589.77M | 584.33M | 601.05M | 587.15M | 597.56M | 562.48M | 548.55M | 530.00M | 508.51M | 488.81M | 477.66M | 461.77M | 450.73M | 665.16M | 668.51M | 766.93M | 763.96M | 765.11M | 769.54M |
|
Liabilities and Shareholders Equity
|
| | 26.02M | | 128.17M | 117.68M | 116.66M | 116.32M | 124.10M | 129.25M | 134.37M | 137.90M | 145.53M | 152.61M | 165.84M | 163.35M | 171.09M | 190.50M | 206.97M | 228.03M | 302.08M | 307.44M | 818.40M | 779.72M | 995.73M | 994.51M | 1,005.50M | 1,022.78M | 1,043.72M | 1,064.13M | 1,049.70M | 1,052.07M | 1,031.28M | 1,008.47M | 1,002.38M | 972.59M | 956.74M | 948.63M | 940.41M | 933.34M | 919.67M | 926.54M | 974.76M | 966.18M | 986.96M | 999.38M |
|
Treasury Shares
|
| | 0.03M | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.17M | 0.03M | 0.03M | 0.03M | 0.53M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.95M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 1.27M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Retained Earnings
|
| | -159.37M | | -192.27M | -194.32M | -196.61M | -195.72M | -193.38M | -192.22M | -192.09M | -191.21M | -194.51M | -193.19M | -192.18M | -194.89M | -200.29M | -206.91M | -205.13M | -206.48M | -212.78M | -226.29M | -189.71M | -243.77M | -283.66M | -299.41M | -310.06M | -332.09M | -349.57M | -343.34M | -365.21M | -359.83M | -405.37M | -432.95M | -464.41M | -499.03M | -531.84M | -562.29M | -599.07M | -639.90M | -690.45M | -711.86M | -745.44M | -763.59M | -783.24M | -799.47M |