|
Cash & Equivalents
|
1.31M | 1.61M | 2.45M | 2.31M | 2.24M | 42.58M | 34.59M | 26.51M | 24.46M | 60.69M | 52.77M | 21.86M | 19.67M | 70.78M | 53.58M | 113.05M | 88.37M | 28.76M | 21.43M | 10.56M | 6.33M | 7.64M | 17.96M | 37.20M | | 8.99M | 34.66M | 9.71M | 10.64M | 31.05M | 21.60M | 28.93M | 51.05M | 43.82M | 33.44M | 44.55M | 16.83M |
|
Short-term Investments
|
| | | | | | | | | | | | | 1.25M | 1.36M | 1.36M | 1.37M | 55.14M | 55.21M | 55.29M | 51.35M | 45.90M | 27.07M | 13.96M | 84.71M | 109.30M | 73.07M | 83.47M | 71.78M | 49.25M | 26.14M | 1.96M | 25.02M | 25.01M | 25.33M | 25.60M | 40.90M |
|
Cash & Current Investments
|
1.31M | 1.61M | 2.45M | 2.31M | 2.24M | 42.58M | 34.59M | 26.51M | 24.46M | 60.69M | 52.77M | 21.86M | 19.67M | 72.03M | 54.94M | 114.42M | 89.74M | 83.90M | 76.64M | 65.85M | 57.68M | 53.54M | 45.02M | 51.16M | 84.71M | 118.29M | 107.73M | 93.19M | 82.42M | 80.31M | 47.74M | 30.89M | 76.06M | 68.83M | 58.77M | 70.15M | 57.73M |
|
Receivables - Net
|
| 4.10M | | | 5.69M | 5.60M | 6.84M | 9.76M | 9.46M | 9.00M | 10.30M | 14.97M | 14.18M | 16.00M | 14.12M | 14.90M | 17.06M | 17.21M | 16.55M | 19.22M | 18.15M | 17.94M | 17.91M | 25.43M | 26.18M | 24.80M | 26.84M | 33.85M | 37.65M | 34.62M | 36.27M | 42.03M | 42.83M | 42.36M | 43.99M | 53.80M | 51.27M |
|
Receivables - Other
|
| | | | | | | | | | | | | 1.25M | | | | 1.25M | | 1.25M | | 1.25M | | 1.25M | 1.25M | 1.25M | | | | 1.25M | | | | 1.25M | | | |
|
Receivables
|
| 4.10M | | | 5.69M | 5.60M | 6.84M | 9.76M | 9.46M | 9.00M | 10.30M | 14.97M | 14.18M | 17.25M | 14.12M | 14.90M | 17.06M | 18.46M | 16.55M | 20.47M | 18.15M | 19.19M | 17.91M | 26.68M | 27.43M | 26.05M | 26.84M | 33.85M | 37.65M | 35.87M | 36.27M | 42.03M | 42.83M | 43.61M | 43.99M | 53.80M | 51.27M |
|
Inventory
|
| 13.96M | | | 18.43M | 19.50M | 22.00M | 24.82M | 26.65M | 25.71M | 28.08M | 32.85M | 34.53M | 38.00M | 43.97M | 48.88M | 52.03M | 52.99M | 55.27M | 56.38M | 55.46M | 57.57M | 64.08M | 67.48M | 74.04M | 78.19M | 84.92M | 90.98M | 100.53M | 105.85M | 112.69M | 116.37M | 120.93M | 117.00M | 119.75M | 125.27M | 128.81M |
|
Current Deferred Tax Assets
|
| | | | 1.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.23M | | | 0.61M | 0.83M | 1.11M | 1.06M | 1.04M | 1.26M | 1.45M | 1.28M | 1.62M | 1.46M | 1.51M | 1.53M | 2.06M | 2.62M | 1.88M | 2.47M | 2.75M | 3.23M | 3.05M | 2.71M | 2.75M | 3.97M | 4.00M | 3.64M | 3.98M | 3.75M | 5.06M | 4.50M | 6.49M | 7.02M | 7.55M | 6.44M | 5.99M |
|
Current Assets
|
| 20.83M | | | 28.89M | 69.56M | 65.95M | 62.73M | 61.84M | 97.16M | 93.11M | 106.84M | 108.72M | 128.06M | 115.12M | 180.38M | 161.38M | 158.43M | 152.03M | 145.39M | 135.46M | 133.65M | 131.42M | 148.15M | 224.56M | 226.72M | 224.98M | 223.25M | 226.17M | 226.50M | 203.72M | 193.78M | 248.31M | 237.17M | 232.06M | 257.70M | 245.85M |
|
Property, Plant & Equipment (Net)
|
| 8.59M | | | 9.75M | 10.39M | 12.28M | 12.77M | 12.77M | 12.77M | 16.79M | 20.91M | 21.53M | 21.35M | 24.08M | 24.13M | 24.27M | 27.23M | 28.34M | 28.24M | 28.78M | 28.52M | 31.07M | 36.60M | 36.31M | 34.29M | 36.92M | 40.07M | 40.24M | 41.05M | 48.72M | 53.48M | 54.77M | 50.60M | 52.62M | 52.93M | 51.20M |
|
Goodwill
|
| | | | | | | | | | | 10.97M | 10.73M | 13.77M | 15.18M | 68.42M | 60.15M | 70.51M | 68.46M | 69.66M | 70.49M | 72.35M | 70.99M | 71.71M | 88.04M | 86.82M | 84.13M | 82.91M | 80.89M | 83.70M | 91.48M | 90.51M | 91.26M | 93.84M | 93.67M | 99.02M | 103.61M |
|
Intangibles
|
| 1.26M | | | 2.44M | 2.35M | 2.41M | 2.34M | 2.26M | 1.92M | 2.11M | 10.46M | 10.20M | 14.48M | 15.12M | 42.21M | 48.90M | 50.28M | 50.90M | 50.55M | 54.90M | 55.49M | 53.48M | 58.78M | 66.28M | 64.98M | 64.64M | 71.93M | 69.51M | 69.28M | 70.38M | 67.85M | 65.95M | 64.43M | 62.35M | 62.95M | 63.26M |
|
Goodwill & Intangibles
|
| 1.26M | | | 2.44M | 2.35M | 2.41M | 2.34M | 2.26M | 2.18M | 2.11M | 21.43M | 20.93M | 32.75M | 35.00M | 123.98M | 122.35M | 134.76M | 132.98M | 134.03M | 139.35M | 142.11M | 138.50M | 146.19M | 169.18M | 166.72M | 164.40M | 171.54M | 166.04M | 171.20M | 184.74M | 183.50M | 186.22M | 185.44M | 185.57M | 192.98M | 196.43M |
|
Other Non-Current Assets
|
| | | | | | | | | | | 35.36M | 38.17M | | | | | | | | | | | | | | | 0.61M | 0.62M | 2.94M | 4.08M | 6.47M | 10.26M | 10.42M | 12.81M | 13.93M | 13.61M |
|
Non-Current Assets
|
| 9.85M | | | 12.19M | 12.74M | 14.69M | 15.11M | 15.03M | 2.18M | 18.89M | 23.67M | 23.17M | 32.75M | 35.00M | 123.98M | 122.35M | 134.76M | 132.98M | 134.03M | 139.35M | 142.11M | 138.50M | 146.19M | 169.18M | 166.72M | 164.40M | 171.54M | 166.04M | 171.20M | 184.74M | 183.50M | 186.22M | 185.44M | 185.57M | 192.98M | 196.43M |
|
Assets
|
| 30.68M | | | 41.08M | 82.30M | 80.64M | 77.84M | 76.88M | 112.11M | 112.01M | 151.43M | 153.42M | 182.15M | 174.20M | 328.49M | 308.00M | 320.41M | 313.35M | 307.65M | 303.59M | 304.27M | 301.00M | 330.94M | 430.05M | 427.73M | 426.29M | 434.87M | 432.44M | 438.75M | 437.19M | 430.76M | 489.29M | 473.21M | 470.25M | 503.61M | 493.49M |
|
Accounts Payables
|
| 3.54M | | | 5.10M | 5.50M | 7.20M | 5.46M | 5.90M | 3.97M | 6.34M | 6.00M | 7.75M | 6.47M | 8.26M | 6.00M | 6.90M | 10.04M | 12.01M | 10.14M | 8.97M | 9.32M | 14.58M | 14.59M | 10.88M | 11.15M | 16.69M | 20.89M | 22.59M | 12.65M | 19.74M | 17.00M | 11.65M | 8.91M | 14.20M | 12.69M | 7.16M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.43M | | | 1.30M |
|
Payables
|
| 3.54M | | | 5.10M | 5.50M | 7.20M | 5.46M | 5.90M | 3.97M | 6.34M | 6.00M | 7.75M | 6.47M | 8.26M | 6.00M | 6.90M | 10.04M | 12.01M | 10.14M | 8.97M | 9.32M | 14.58M | 14.59M | 10.88M | 11.15M | 16.69M | 20.89M | 22.59M | 12.65M | 19.74M | 17.00M | 11.65M | 10.34M | 14.20M | 12.69M | 8.47M |
|
Accumulated Expenses
|
| 2.22M | | | 2.29M | 2.90M | 2.31M | 3.24M | 3.30M | 3.55M | 2.67M | 4.01M | 3.86M | 4.35M | 2.98M | 4.50M | 4.77M | 4.54M | 4.85M | 5.65M | 4.66M | 5.35M | 4.43M | 6.09M | 6.32M | 6.74M | 6.24M | 8.16M | 8.67M | 11.32M | 9.77M | 12.62M | 13.22M | 13.89M | 11.32M | 13.40M | 13.82M |
|
Other Accumulated Expenses
|
| 1.38M | | | 2.92M | 0.95M | 0.95M | 1.68M | 1.59M | 1.58M | 1.69M | 1.54M | 1.37M | 2.72M | 2.47M | 2.65M | 2.02M | 6.34M | 5.25M | 1.72M | 1.46M | 2.04M | 2.25M | 2.95M | 3.77M | 5.02M | 4.14M | 5.40M | 6.58M | 7.39M | 5.79M | 8.49M | 8.27M | 9.66M | 10.45M | 11.81M | 10.90M |
|
Short term Debt
|
| 0.11M | | | 0.11M | 0.11M | 0.11M | 0.12M | 0.12M | 0.12M | 0.12M | 30.12M | 30.12M | 0.12M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.16M | 0.62M | 0.90M | 0.90M | 0.84M | 1.53M |
|
Current Leases
|
| | | | | | | | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 7.25M | | | 10.42M | 9.47M | 10.57M | 10.49M | 10.92M | 9.22M | 10.82M | 42.19M | 46.18M | 13.66M | 13.83M | 24.77M | 25.75M | 35.03M | 36.62M | 30.33M | 28.02M | 29.71M | 34.33M | 31.21M | 28.75M | 30.87M | 35.22M | 44.31M | 47.93M | 41.67M | 45.82M | 39.57M | 34.62M | 33.96M | 37.51M | 38.67M | 33.23M |
|
Non-Current Debt
|
| 17.43M | | | 27.50M | 25.34M | 25.32M | 25.30M | 25.28M | 21.16M | 21.13M | 21.11M | 21.09M | 26.07M | 21.04M | 21.02M | 1.08M | 1.04M | 1.01M | 0.98M | 0.94M | 0.91M | 0.87M | 31.84M | 0.80M | 0.76M | 0.72M | 0.69M | 0.65M | 9.91M | 9.58M | 9.25M | 72.51M | 72.96M | 73.03M | 97.00M | 99.17M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.83M | 47.91M | 48.04M | 48.17M | 48.33M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | 12.41M | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| 71.30M | | | 75.67M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | 0.49M | 3.08M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | 0.83M | | | | 10.17M | 5.23M | 5.06M | 4.85M | 8.76M | 4.33M | 6.28M | 5.46M | 17.44M | 6.02M | 5.56M | 5.49M | 16.32M | 5.20M | 4.74M | 4.03M | 3.38M | 3.39M | 3.52M | 3.80M |
|
Operating Leases
|
| | | | | | | | | | | 0.07M | | 0.06M | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | 0.04M | 0.06M | 0.06M | 28.10M | 29.01M | 43.49M | 34.86M | 35.85M | 34.42M | 28.91M | 31.48M | 26.47M | 3.46M | 2.98M | 2.31M | 0.56M | 0.56M | 1.11M | 1.81M | 3.01M | 4.80M | 5.89M | 6.69M | 8.67M | 7.74M |
|
Total Non-Current Liabilities
|
| | | | | | | | | 21.16M | | 21.16M | 21.14M | 26.13M | 21.10M | 61.26M | 42.82M | 50.62M | 54.58M | 55.73M | 54.46M | 49.19M | 51.62M | 72.51M | 17.98M | 18.21M | 17.92M | 10.25M | 10.19M | 20.05M | 20.78M | 19.90M | 83.75M | 84.68M | 85.60M | 109.43M | 110.94M |
|
Total Liabilities
|
| 24.68M | | | 37.90M | 34.81M | 35.89M | 35.79M | 36.19M | 30.37M | 31.96M | 63.35M | 67.32M | 39.79M | 34.93M | 86.03M | 68.57M | 85.64M | 91.21M | 86.05M | 82.47M | 78.91M | 85.95M | 103.72M | 46.72M | 49.08M | 53.13M | 54.56M | 58.12M | 61.72M | 66.60M | 59.47M | 118.38M | 118.64M | 123.10M | 148.09M | 144.18M |
|
Total Debt
|
| 17.54M | | | 27.61M | 25.45M | 25.43M | 25.41M | 25.39M | 21.27M | 21.25M | 51.23M | 51.21M | 26.19M | 21.17M | 21.14M | 1.21M | 1.18M | 1.14M | 1.11M | 1.08M | 1.04M | 1.01M | 31.98M | 0.94M | 0.91M | 0.87M | 0.84M | 0.80M | 10.06M | 9.73M | 9.41M | 73.14M | 73.85M | 73.92M | 97.84M | 100.70M |
|
Common Equity
|
| -65.31M | | | -72.49M | 47.49M | 44.75M | 42.06M | 40.69M | 81.73M | 80.05M | 88.08M | 86.11M | 142.36M | 139.27M | 242.46M | 239.44M | 234.77M | 222.15M | 221.60M | 221.12M | 225.37M | 215.04M | 227.22M | 383.33M | 378.65M | 373.15M | 380.31M | 374.33M | 377.02M | 370.58M | 371.29M | 370.92M | 354.57M | 347.15M | 355.51M | 349.31M |
|
Shareholder's Equity
|
| -65.31M | | | -72.49M | 47.49M | 44.75M | 42.06M | 40.69M | 81.73M | 80.05M | 88.08M | 86.11M | 142.36M | 139.27M | 242.46M | 239.44M | 234.77M | 222.15M | 221.60M | 221.12M | 225.37M | 215.04M | 227.22M | 383.33M | 378.65M | 373.15M | 380.31M | 374.33M | 377.02M | 370.58M | 371.29M | 370.92M | 354.57M | 347.15M | 355.51M | 349.31M |
|
Liabilities and Shareholders Equity
|
| 30.68M | | | 41.08M | 82.30M | 80.64M | 77.84M | 76.88M | 112.11M | 112.01M | 151.43M | 153.42M | 182.15M | 174.20M | 328.49M | 308.00M | 320.41M | 313.35M | 307.65M | 303.59M | 304.27M | 301.00M | 330.94M | 430.05M | 427.73M | 426.29M | 434.87M | 432.44M | 438.75M | 437.19M | 430.76M | 489.29M | 473.21M | 470.25M | 503.61M | 493.49M |
|
Treasury Shares
|
| 0.68M | | | 0.70M | 0.55M | 0.70M | 0.17M | 0.17M | 0.18M | 0.30M | 0.31M | 0.32M | 0.32M | 0.00M | | 0.44M | | 0.39M | 0.38M | 0.38M | 0.37M | 0.39M | 0.43M | 0.42M | 0.40M | 0.57M | 0.57M | 0.57M | 0.59M | 0.67M | 1.05M | 1.04M | 1.04M | 1.51M | 1.52M | 1.51M |
|
Retained Earnings
|
| -78.13M | | | -82.22M | -115.09M | -108.07M | -110.76M | -112.62M | -115.09M | -118.11M | -120.73M | -123.39M | -128.82M | -133.77M | -143.21M | -147.75M | -161.77M | -172.15M | -175.90M | -178.10M | -178.03M | -187.13M | -187.46M | -168.92M | -176.77M | -183.57M | -186.46M | -191.05M | -197.74M | -205.55M | -211.58M | -219.50M | -235.56M | -246.22M | -253.34M | -265.11M |