|
Cash & Equivalents
|
1.21M | 2.48M | 32.38M | 19.35M | 24.60M | 61.23M | 21.90M | 9.03M | 13.05M | 9.91M | 49.62M | 15.52M | 23.02M | 11.60M | 13.97M | 9.43M |
|
Short-term Investments
|
| 0.30M | 0.34M | 0.41M | 0.52M | 0.70M | 1.81M | 2.14M | 2.83M | 3.27M | 0.85M | 1.65M | 2.20M | 2.01M | 1.84M | 1.88M |
|
Cash & Current Investments
|
1.21M | 2.78M | 32.72M | 19.76M | 25.12M | 61.93M | 23.71M | 11.17M | 15.88M | 13.18M | 50.47M | 17.18M | 25.22M | 13.61M | 15.81M | 11.31M |
|
Receivables - Net
|
| 10.63M | 83.94M | 40.69M | 58.77M | 62.17M | 62.21M | 76.90M | 83.70M | 75.85M | 109.16M | 81.55M | 98.73M | 136.08M | 118.50M | 113.81M |
|
Receivables - Other
|
| | | | | | | | 23.21M | | 20.33M | 26.94M | 27.50M | 25.44M | 27.14M | 29.61M |
|
Receivables
|
| 10.63M | 83.94M | 40.69M | 58.77M | 62.17M | 62.21M | 76.90M | 106.91M | 75.85M | 129.50M | 108.49M | 126.23M | 161.52M | 145.64M | 143.41M |
|
Work In Process
|
| | | | | | | | 23.21M | 22.18M | 20.33M | | | | | |
|
Inventory
|
| | 103.88M | 33.53M | 49.11M | 58.92M | 60.51M | 70.49M | 167.89M | 245.62M | 238.87M | 301.61M | 384.02M | 356.11M | 394.41M | 359.67M |
|
Current Deferred Tax Assets
|
| 5.66M | 3.79M | 31.00M | 18.77M | 23.00M | 33.25M | | | | | | | | | |
|
Prepaid Assets
|
| 6.30M | 6.55M | 8.20M | 4.32M | 7.41M | 5.90M | 13.09M | 8.61M | 9.30M | 8.61M | 12.30M | 13.39M | 20.15M | 18.20M | 19.82M |
|
Current Assets
|
| 60.14M | 168.23M | 152.63M | 125.27M | 181.79M | 106.74M | 122.13M | 287.56M | 352.88M | 409.12M | 422.86M | 536.99M | 537.48M | 560.46M | 511.47M |
|
Property, Plant & Equipment (Net)
|
| 11.66M | 12.74M | 10.04M | 11.03M | 12.54M | 16.10M | 18.44M | 28.32M | 35.15M | 44.96M | 53.85M | 51.06M | 46.05M | 38.34M | 31.99M |
|
Long-Term Investments
|
| | 0.34M | 0.41M | 0.52M | 0.70M | | | | | | | | | | |
|
Goodwill
|
| | 68.36M | | | | 2.05M | 2.55M | 2.55M | 3.21M | 3.21M | 3.21M | 3.21M | 3.21M | 3.21M | 3.21M |
|
Intangibles
|
| 5.53M | 22.48M | 7.27M | 7.27M | 6.61M | 6.61M | 6.61M | 7.09M | 12.93M | 12.10M | 12.49M | 12.39M | 11.95M | 9.28M | 3.05M |
|
Goodwill & Intangibles
|
| 5.53M | 90.84M | 7.27M | 7.27M | 6.61M | 8.66M | 9.16M | 9.64M | 16.14M | 9.60M | 8.53M | 7.00M | 5.35M | 4.27M | 3.76M |
|
Long-Term Deferred Tax
|
| 1.35M | 1.86M | 2.38M | 2.61M | 0.26M | 19.27M | 13.55M | 6.70M | 9.75M | 18.95M | 19.38M | 26.98M | 32.62M | 2.98M | 4.57M |
|
Other Non-Current Assets
|
| 1.78M | 6.89M | 51.17M | 3.85M | 3.19M | 3.66M | 22.38M | 0.80M | 1.07M | 1.84M | 1.53M | 1.41M | 1.06M | 1.70M | 2.98M |
|
Non-Current Assets
|
| 131.73M | 333.67M | 214.44M | 193.59M | 239.09M | 292.32M | 322.96M | 264.87M | 279.48M | 367.91M | 425.03M | 478.71M | 491.09M | 451.54M | 446.17M |
|
Assets
|
| 191.87M | 501.90M | 364.97M | 318.85M | 420.88M | 399.06M | 445.09M | 552.43M | 632.36M | 777.03M | 847.88M | 1,015.70M | 1,028.57M | 1,012.00M | 957.64M |
|
Accounts Payables
|
| 38.97M | 126.10M | 39.15M | 59.51M | 61.89M | 72.15M | 85.96M | 73.27M | 92.46M | 78.66M | 129.33M | 147.47M | 119.44M | 154.98M | 172.12M |
|
Payables
|
| 38.97M | 126.10M | 39.15M | 59.51M | 61.89M | 72.15M | 85.96M | 73.27M | 92.46M | 78.66M | 129.33M | 147.47M | 119.44M | 154.98M | 172.12M |
|
Accumulated Expenses
|
| 9.16M | 21.70M | 14.29M | 16.25M | 19.68M | 26.38M | 10.38M | 17.80M | 22.61M | 25.33M | 31.52M | 38.09M | 37.98M | 38.31M | 34.41M |
|
Other Accumulated Expenses
|
| 0.92M | 2.75M | 1.19M | 1.27M | 2.47M | 4.50M | 3.30M | 4.47M | 4.99M | 9.39M | 6.68M | 11.93M | 4.87M | 7.02M | 5.57M |
|
Short term Debt
|
| 2.00M | 0.50M | 3.77M | 10.00M | 7.73M | 7.00M | 11.00M | 54.00M | 110.40M | 152.00M | 84.00M | 155.00M | 145.20M | 128.00M | 90.79M |
|
Current Leases
|
| 0.37M | 0.41M | | | | | | | | 5.10M | 6.44M | 6.79M | 8.77M | 8.32M | 9.98M |
|
Current Taxes
|
| 0.32M | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | 32.60M | 30.60M | 27.91M | 41.07M | 42.50M | 40.34M | 37.59M | 38.16M |
|
Curent Deferred Tax Liability
|
| | 0.15M | 0.14M | 0.14M | 0.13M | 0.20M | | | | | | | | | |
|
Total Current Liabilities
|
| 58.74M | 170.42M | 219.65M | 103.19M | 115.06M | 131.19M | 142.78M | 197.27M | 279.35M | 318.49M | 326.13M | 426.40M | 382.59M | 404.43M | 351.02M |
|
Capital Leases
|
| 0.46M | 0.25M | | | | | | | | | | | | | |
|
Non-Current Debt
|
| 5.50M | 84.50M | 78.13M | 79.43M | 71.49M | 19.98M | 16.93M | 13.91M | 24.19M | 20.46M | 16.79M | 13.02M | 9.28M | | |
|
Convertible Debt
|
| | | | | | | | | | | | | 30.99M | 30.78M | 35.21M |
|
Non-Current Deffered Revenue
|
| 8.73M | 9.78M | 12.01M | 15.06M | | | | 48.18M | 40.89M | 92.10M | 125.22M | 172.76M | 193.61M | 212.07M | 241.40M |
|
Liabilities from Discontinued Operations
|
| | | 151.91M | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 0.14M | | 0.43M | | 7.80M | 0.20M | 0.18M | 0.23M | 0.26M | 0.08M | 0.07M | 0.13M | 0.72M | 0.51M | 0.36M |
|
Operating Leases
|
| | | | | | | | | | 61.42M | 70.55M | 80.80M | 79.32M | 72.24M | 65.31M |
|
Other Non-Current Liabilities
|
| 1.25M | 1.00M | 3.48M | 11.53M | 12.45M | 19.34M | 15.21M | 5.96M | 7.92M | 8.95M | 7.97M | 7.31M | 11.58M | 6.87M | 6.63M |
|
Total Non-Current Liabilities
|
| 73.43M | 257.86M | 150.81M | 197.69M | 218.23M | 168.91M | 172.54M | 259.59M | 344.69M | 492.56M | 538.76M | 693.12M | 696.51M | 720.02M | 693.31M |
|
Total Liabilities
|
| 74.69M | 428.28M | 368.48M | 209.22M | 230.68M | 188.25M | 187.76M | 265.55M | 352.61M | 501.51M | 546.74M | 700.43M | 708.09M | 726.89M | 699.94M |
|
Total Debt
|
| 7.50M | 85.00M | 81.91M | 89.43M | 79.22M | 26.98M | 27.93M | 67.91M | 134.59M | 172.46M | 100.79M | 168.02M | 154.48M | 128.00M | 90.79M |
|
Common Equity
|
103.62M | 117.18M | 73.62M | -3.51M | 109.64M | 190.20M | 211.70M | 257.64M | 286.88M | 279.75M | 275.52M | 301.14M | 315.26M | 320.48M | 285.11M | 257.70M |
|
Shareholder's Equity
|
103.62M | 117.18M | 73.62M | -3.51M | 109.64M | 190.20M | 211.70M | 257.64M | 286.88M | 279.75M | 275.52M | 301.14M | 315.26M | 320.48M | 285.11M | 257.70M |
|
Liabilities and Shareholders Equity
|
| 191.87M | 501.90M | 364.97M | 318.85M | 420.88M | 399.06M | 445.09M | 552.43M | 632.36M | 777.03M | 847.88M | 1,015.70M | 1,028.57M | 1,012.00M | 957.64M |
|
Treasury Shares
|
| 0.01M | 0.01M | 0.05M | 0.14M | 0.18M | 0.15M | 0.13M | 0.13M | 0.16M | | 0.05M | 0.11M | | 0.77M | 0.76M |
|
Retained Earnings
|
| 22.48M | -26.04M | -0.85M | -0.88M | -2.52M | 11.82M | 58.94M | 78.51M | 71.41M | 64.12M | 85.59M | 92.95M | 88.75M | 39.50M | 20.03M |