|
Cash & Equivalents
|
-0.00M | -0.00M | 0.01M | 0.31M | 0.21M | 0.80M | 1.29M | 0.72M | 0.27M | 0.91M | 0.51M | | 15.74M | | 19.67M | 44.91M | 111.28M | 12.56M | 30.77M | 33.59M | 38.91M | 120.97M | 92.89M | 106.72M | 107.10M | 114.28M | 163.38M | 145.37M | 297.08M | 246.02M | 80.74M | 82.15M | 54.09M | 76.91M | 38.89M | 543.48M | 230.01M | 267.72M | 114.89M | 134.19M | 228.68M | 164.19M | 115.69M | 171.70M | 132.50M | 158.13M |
|
Short-term Investments
|
| | 150.00 | -150.00 | 150.00 | -150.00 | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | | | | | | | | | 70.11M | 60.25M | 70.60M | 86.39M | 59.75M | 40.10M | 14.73M | | | | 30.08M | 179.26M | 386.37M | 385.93M | 327.24M | 322.99M | 82.81M | 20.90M | 93.70M | 164.98M | 222.01M | | | 208.09M | 188.04M | 168.71M | 142.70M |
|
Cash & Current Investments
|
-0.00M | -0.00M | 0.01M | 0.31M | 0.21M | 0.80M | 1.30M | 0.73M | 0.28M | 0.93M | 0.52M | | 15.74M | | 19.67M | 44.91M | 111.28M | 12.56M | 30.77M | 103.70M | 99.17M | 191.57M | 179.28M | 166.47M | 147.20M | 129.02M | 163.38M | 145.37M | 297.08M | 276.10M | 260.00M | 468.52M | 440.02M | 404.15M | 361.87M | 626.29M | 250.91M | 361.42M | 279.87M | 356.19M | 228.68M | 164.19M | 323.78M | 359.75M | 301.21M | 300.83M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | 0.15M | 0.23M | 31.60M | 55.77M | 69.34M | 70.94M | 59.94M | 66.76M |
|
Receivables - Other
|
| | | | | | | 0.05M | 0.05M | 0.05M | | | -0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | 0.15M | 0.23M | 31.60M | 55.77M | 69.34M | 70.94M | 59.94M | 66.76M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.57M | | | 27.74M | 37.91M | | |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.59M | 4.30M | 5.75M | 5.91M | | | 8.77M | 12.09M | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.13M | 4.89M | 4.62M | 6.14M | | | 15.01M | 15.54M | | |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.72M | 9.20M | 10.37M | 17.62M | | | 51.52M | 65.55M | 49.83M | 51.71M |
|
Prepaid Assets
|
-152.00 | -151.00 | | -0.01M | -0.01M | 0.01M | 0.00M | -0.01M | | | 0.01M | 0.03M | 0.01M | 0.01M | 0.17M | 0.07M | | | | 0.28M | 0.19M | 0.78M | 1.27M | 3.04M | 5.40M | 6.42M | 8.00M | 3.92M | 5.64M | 3.68M | 5.86M | 6.85M | 4.74M | 6.79M | 5.43M | 11.49M | 14.23M | 12.02M | 17.46M | 11.49M | | | 12.38M | 15.89M | 11.55M | 9.82M |
|
Current Assets
|
| | 0.01M | 0.32M | 0.21M | 0.80M | 1.30M | 0.79M | 0.33M | 3.30M | 0.52M | 0.03M | 0.02M | 0.01M | 19.85M | 44.98M | | | | 103.98M | 99.36M | 192.35M | 180.56M | 169.51M | 152.59M | 135.43M | 171.38M | 149.29M | 302.73M | 279.78M | 265.86M | 475.37M | 444.75M | 410.94M | 367.31M | 637.78M | 274.88M | 382.59M | 307.85M | 385.53M | | | 457.02M | 512.65M | 422.50M | 429.09M |
|
Property, Plant & Equipment (Net)
|
| | | | -0.00M | | | | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.02M | 0.03M | 1.53M | | | | 1.68M | 1.41M | 1.19M | 1.77M | 2.37M | 2.80M | 2.58M | 2.60M | 2.45M | 2.25M | 2.71M | 2.64M | 2.68M | 3.50M | 4.47M | 5.86M | 109.92M | 112.55M | 113.14M | 114.03M | 111.79M | | | 109.08M | 111.58M | 122.47M | 126.65M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 235.51M | 223.61M | 239.26M | 294.30M | | | 313.08M | 322.48M | 341.39M | 335.31M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 235.51M | 223.61M | 239.26M | 294.30M | | | 313.08M | 322.48M | 341.39M | 335.31M |
|
Other Non-Current Assets
|
| | | | | | | | | 2.32M | 0.02M | 0.02M | 0.02M | | | | | | | | | | | | | | | 3.63M | 2.27M | 2.26M | 2.33M | 2.76M | 3.29M | 5.45M | 5.45M | 6.43M | 66.43M | 66.43M | 66.43M | 6.43M | | | 6.36M | 5.82M | 10.32M | 9.27M |
|
Non-Current Assets
|
| | -0.01M | -0.32M | -0.21M | -0.80M | 0.16M | -0.79M | 0.14M | 0.14M | 0.04M | 0.04M | 0.04M | 0.02M | 0.03M | 1.53M | | | | 1.68M | 1.41M | 1.19M | 1.77M | 2.37M | 2.80M | 2.58M | 2.60M | 6.08M | 4.52M | 4.97M | 4.97M | 5.45M | 16.75M | 24.99M | 28.44M | 186.99M | 482.42M | 469.73M | 472.50M | 484.30M | | | 453.41M | 454.09M | 484.94M | 475.86M |
|
Assets
|
| | | | | | 1.46M | | 0.47M | 3.44M | 0.57M | 0.08M | 0.07M | 0.03M | 19.87M | 46.51M | | | | 105.65M | 100.77M | 193.54M | 182.32M | 171.89M | 155.39M | 138.01M | 173.97M | 155.37M | 307.25M | 284.75M | 270.83M | 480.82M | 461.50M | 435.92M | 395.75M | 824.77M | 757.29M | 852.32M | 780.35M | 869.83M | | | 910.43M | 966.74M | 907.44M | 904.95M |
|
Accounts Payables
|
0.00M | 0.00M | | 0.02M | 0.02M | 0.03M | 0.03M | 0.07M | 0.13M | 0.21M | 0.19M | 0.50M | 0.61M | 0.84M | 0.41M | 1.25M | | | | 0.96M | 1.05M | 0.72M | 0.23M | 0.86M | 2.17M | 3.69M | 2.90M | 1.23M | 6.58M | 5.20M | 6.01M | 2.74M | 7.59M | 12.78M | 9.92M | 31.57M | 31.16M | 19.27M | 33.12M | 25.70M | | | 27.51M | 28.49M | 32.00M | 31.24M |
|
Notes Payables
|
| | | | | | | | | 2.60M | 5.00M | 5.00M | 5.00M | 5.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.00M | 1.00M |
|
Payables
|
0.00M | 0.00M | | 0.02M | 0.02M | 0.03M | 0.03M | 0.07M | 0.13M | 2.81M | 5.19M | 5.50M | 5.61M | 5.84M | 0.41M | 1.25M | | | | 0.96M | 1.05M | 0.72M | 0.23M | 0.86M | 2.17M | 3.69M | 2.90M | 1.23M | 6.58M | 5.20M | 6.01M | 2.74M | 7.59M | 12.78M | 9.92M | 31.57M | 31.16M | 19.27M | 33.12M | 25.70M | | | 27.51M | 29.49M | 33.00M | 32.24M |
|
Accumulated Expenses
|
| | | | | | | | | 0.03M | 0.22M | 0.28M | 0.50M | 1.01M | 1.52M | 0.33M | | | | 0.67M | 0.69M | 3.88M | 2.97M | 4.11M | 3.33M | 5.17M | 5.62M | 8.36M | 8.11M | 8.99M | 10.66M | 11.66M | 8.49M | 13.57M | 16.32M | 43.09M | 46.62M | 61.21M | 69.41M | 46.44M | | | 81.94M | 84.70M | 89.08M | 87.27M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | 0.87M | 0.62M | 0.62M | | | | | | 0.15M | | | | 0.12M | | | | 0.50M | 0.48M | | | 0.49M | | 0.98M | 1.52M | 4.29M | 4.57M | 4.28M | 6.59M | 3.98M | | | | | | |
|
Short term Debt
|
| | | | | 0.55M | 0.79M | 0.70M | 1.74M | 6.29M | 7.94M | 10.67M | 8.74M | 7.66M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.06M | 7.48M | 8.37M | 12.61M | 10.87M | 10.47M | 7.78M | 11.08M | | | 12.90M | 8.50M | 7.07M | 6.28M |
|
Total Current Liabilities
|
| | 0.02M | 0.04M | 0.02M | 0.57M | 0.82M | 0.77M | 1.87M | 9.13M | 13.35M | 17.34M | 16.68M | 16.61M | 2.27M | 1.66M | | | | 1.63M | 1.83M | 4.61M | 3.19M | 4.97M | 5.50M | 8.86M | 8.53M | 9.60M | 14.69M | 14.18M | 16.67M | 14.40M | 22.14M | 33.84M | 34.61M | 87.27M | 88.64M | 90.95M | 110.31M | 83.21M | | | 122.34M | 122.69M | 129.16M | 125.78M |
|
Non-Current Debt
|
| | | | | | | | | | | | | 5.00M | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | | | 1.00M | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | | | | 0.23M | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.24M | 18.34M | 17.35M | 33.30M | | | 32.31M | 31.96M | 34.70M | 31.66M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.44M | 4.61M | 6.02M | 69.61M | 68.84M | 68.01M | 67.08M | 72.29M | | | 44.37M | 44.22M | 45.10M | 45.21M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | 7.94M | | 8.74M | 7.66M | | | | | | | | | | | | | | | | | | 0.23M | 0.05M | 0.05M | 0.05M | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | -7.94M | | -8.74M | -7.66M | | | | | | | | | | | | | | 0.30M | | | | 0.23M | 4.43M | 4.67M | 6.07M | 70.61M | 90.08M | 87.35M | 85.43M | 106.59M | | | 77.68M | 76.18M | 79.79M | 76.88M |
|
Total Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 9.89M | | | | 14.63M | 26.57M | 38.50M | 40.68M | 157.89M | 178.72M | 178.31M | 195.74M | 189.81M | | | 200.02M | 198.88M | 208.95M | 202.66M |
|
Total Debt
|
| | | | | 0.55M | 0.79M | 0.70M | 1.74M | 6.29M | 7.94M | 10.67M | 8.74M | 12.66M | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | | | 1.00M | | | |
|
Common Equity
|
| | -0.01M | | | | 0.64M | | -1.40M | -5.69M | -12.78M | -17.26M | -16.62M | -16.58M | 17.60M | 44.84M | | | | 104.02M | 98.94M | 188.94M | 179.13M | 166.92M | 149.89M | 129.15M | 165.44M | 145.48M | 292.56M | 270.57M | 254.16M | 466.19M | 434.93M | 397.42M | 355.06M | 666.88M | 578.57M | 674.01M | 584.61M | 680.02M | 768.54M | 773.46M | 710.40M | 767.87M | 698.49M | 702.29M |
|
Shareholder's Equity
|
| | -0.01M | 1.15M | 71.86M | 72.79M | 0.64M | 70.68M | -1.40M | -5.69M | -12.78M | -17.26M | -16.62M | -16.58M | 17.60M | 44.84M | | | | 104.02M | 98.94M | 188.94M | 179.13M | 166.92M | 149.89M | 129.15M | 165.44M | 145.48M | 292.56M | 270.57M | 254.16M | 466.19M | 434.93M | 397.42M | 355.06M | 666.88M | 578.57M | 674.01M | 584.61M | 680.02M | 768.54M | 773.46M | 710.40M | 767.87M | 698.49M | 702.29M |
|
Liabilities and Shareholders Equity
|
| | | | | | 1.46M | | 0.47M | 3.44M | 0.57M | 0.08M | 0.07M | 0.03M | 19.87M | 46.51M | | | | 105.65M | 100.77M | 193.54M | 182.32M | 171.89M | 155.39M | 138.01M | 173.97M | 155.37M | 307.25M | 284.75M | 270.83M | 480.82M | 461.50M | 435.92M | 395.75M | 824.77M | 757.29M | 852.32M | 780.35M | 869.83M | | | 910.43M | 966.74M | 907.44M | 904.95M |
|
Retained Earnings
|
| | -0.07M | -0.14M | -0.23M | -0.94M | -1.68M | -2.25M | -13.21M | -19.02M | -27.38M | -33.15M | -33.48M | -34.15M | -64.53M | -76.56M | | | | -104.22M | -111.11M | -122.67M | -141.43M | -157.12M | -177.80M | -201.18M | -223.33M | -249.18M | -275.69M | -306.36M | -340.19M | -372.76M | -410.01M | 854.60M | 861.86M | -1675.71M | -1782.24M | -1896.00M | -2012.38M | -2125.35M | | | -2384.55M | -2500.72M | -2612.37M | -2703.63M |
|
Preferred Shares
|
| | | | | | | | | | | | | | 17.00 | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | 0.00M | 0.00M | 0.00M | 0.00M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | 0.78M | 0.51M | 0.59M | 0.49M | 0.32M | 0.25M | 0.10M | 0.01M | 0.01M | 0.01M | 0.00M | 834.00 | | 0.10M | 0.09M | 0.08M | | 0.06M | 0.05M | 0.03M | 3.91M | 4.15M | 3.79M | 3.45M | 12.08M | 11.84M | 9.92M | 9.55M | 12.16M | 11.41M | 9.88M |