|
Cash & Equivalents
|
8.32M | | | 17.15M | 17.26M | 75.49M | 99.61M | 63.77M | 57.64M | 58.24M | 56.75M | 55.60M | 55.95M | 57.97M | 56.36M | 60.37M | 59.57M | | | 50.84M | 54.91M | | | 131.84M | | | | 142.67M | 0.14M | 0.14M | | 132.99M | 0.13M | 0.22M | 0.23M | 224.25M | 0.19M | 0.18M | 0.15M | 143.72M | 0.15M | 0.15M | 0.15M | 137.26M | 0.14M | 0.14M | 0.13M | 109.32M | 0.11M | 0.13M | 0.15M |
|
Short-term Investments
|
0.27M | | | 0.34M | | 0.42M | 0.43M | 0.41M | 0.38M | 0.40M | 0.35M | 0.39M | 0.36M | 0.38M | 0.46M | | | | | | | | | | | | | | | | | 0.03M | 136.30 | | | 2.02M | | | | 0.27M | | | | 0.15M | | | | | | | |
|
Cash & Current Investments
|
8.59M | | | 17.49M | 17.26M | 75.91M | 100.04M | 64.18M | 58.02M | 58.64M | 57.10M | 55.99M | 56.31M | 58.35M | 56.81M | 60.37M | 59.57M | | | 50.84M | 54.91M | | | 131.84M | | | | 142.67M | 0.14M | 0.14M | | 133.01M | 0.13M | 0.22M | 0.23M | 226.28M | 0.19M | 0.18M | 0.15M | 143.99M | 0.15M | 0.15M | 0.15M | 137.41M | 0.14M | 0.14M | 0.13M | 109.32M | 0.11M | 0.13M | 0.15M |
|
Receivables - Net
|
14.41M | | | 16.85M | | 18.47M | 18.70M | 22.96M | 22.55M | 22.01M | 21.16M | 25.04M | 25.54M | 23.22M | 25.83M | 29.67M | | | | 41.90M | 0.05M | | | 42.11M | | | | 45.36M | | | | 36.81M | 0.04M | 0.04M | 0.05M | 47.52M | 0.04M | 0.04M | 0.04M | 52.48M | 0.05M | 0.05M | 0.05M | 57.57M | 0.05M | 53.47M | 0.05M | 57.40M | 0.05M | 56.21M | 0.05M |
|
Receivables - Other
|
| | | | | | | | | | | 1.16M | | | | 1.68M | | | | 2.36M | | | | 0.88M | | | | 1.02M | | | | 1.93M | | | | 0.77M | | | | 1.10M | | | | 0.29M | | | | 0.29M | | | |
|
Receivables
|
14.41M | | | 16.85M | | 18.47M | 18.70M | 22.96M | 22.55M | 22.01M | 21.16M | 26.19M | 25.54M | 23.22M | 25.83M | 31.35M | | | | 44.25M | 0.05M | | | 42.99M | | | | 46.38M | | | | 38.74M | 0.04M | 0.04M | 0.05M | 48.29M | 0.04M | 0.04M | 0.04M | 53.58M | 0.05M | 0.05M | 0.05M | 57.86M | 0.05M | 53.47M | 0.05M | 57.69M | 0.05M | 56.21M | 0.05M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | 174.63 | | | | 202.56 | | | | | | | | | | | | 8.14M | | | | 9.75M | | | | 9.62M | | | |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.72M | | | | 4.38M | | | | 4.53M | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.89M | | | | 3.51M | | | | 3.37M | | | |
|
Inventory
|
4.52M | | | 4.53M | | 3.81M | 4.61M | 4.57M | 5.07M | 5.08M | 5.22M | 5.90M | 5.70M | 6.09M | 6.94M | 8.50M | | | | 12.98M | 0.01M | | | 11.40M | | | | 14.05M | | | | 11.97M | 0.01M | 0.01M | 0.01M | 12.92M | 0.01M | 0.02M | 0.02M | 16.41M | 0.02M | 0.02M | 0.02M | 18.33M | 0.02M | 19.22M | 0.02M | 18.16M | 0.02M | 16.61M | 0.02M |
|
Current Assets
|
2.38M | | | 4.16M | | 3.89M | 5.05M | 4.42M | 3.58M | 4.14M | 4.69M | 92.02M | 5.49M | 6.13M | 7.53M | 103.37M | | | | 114.75M | 0.01M | | | 193.26M | | | | 211.62M | | | | 191.65M | 0.01M | 0.01M | 0.01M | 294.92M | 0.01M | 0.01M | 0.01M | 220.80M | 0.01M | 0.01M | 0.01M | 222.14M | 0.01M | 9.20M | 0.01M | 203.58M | 0.02M | 18.33M | 0.02M |
|
Buildings
|
| | | | | | | | | | | | | | | | | | | | | | | 3.72M | | | | 4.25M | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
26.72M | | | 28.06M | | 32.23M | 34.65M | 64.39M | 37.16M | 38.64M | 39.94M | 42.09M | 42.03M | 46.53M | 47.02M | 81.94M | | | | 147.60M | 0.11M | | | 160.55M | | | | 174.92M | | | | 197.47M | 0.10M | 0.10M | 0.10M | 197.24M | 0.09M | 0.09M | 0.09M | 96.18M | 0.10M | 0.10M | 0.10M | 102.64M | 0.10M | 110.30M | 0.12M | 118.97M | 0.12M | -6.36M | 0.13M |
|
Long-Term Investments
|
| | | | | 0.69M | -0.66M | 0.52M | -0.56M | -0.55M | -0.56M | 1.12M | 0.94M | 0.81M | 0.73M | | -532.70 | | | 0.04M | | | | | | | | 0.04M | | | | | | | | | | | | | | | | 0.33M | | | | | | | |
|
Goodwill
|
1.99M | | | 2.19M | | 3.34M | 3.23M | 9.64M | 11.27M | 10.94M | 10.63M | 10.71M | 10.22M | 10.19M | 9.88M | 9.68M | | | | 20.79M | 0.02M | | | 19.96M | | | | 21.70M | | | | 22.18M | 0.02M | 0.02M | 0.02M | 21.42M | 0.05M | 0.05M | 0.05M | 45.05M | 0.05M | 0.05M | 0.05M | 46.44M | 0.05M | 46.61M | 0.05M | 46.37M | 0.05M | 48.96M | 0.05M |
|
Intangibles
|
-1.04M | | | 1.96M | -0.40M | 2.40M | 2.29M | 12.44M | -0.26M | -0.74M | -1.13M | 14.80M | -0.29M | 9.94M | -0.97M | 16.36M | -348.39 | | | 44.42M | -398.04 | | | 30.05M | | | | 30.32M | -527.68 | -756.70 | | 39.32M | 0.04M | -0.00M | 0.04M | 36.23M | 0.04M | 0.04M | 0.04M | 38.64M | 0.04M | 0.04M | 0.04M | 33.85M | 0.03M | 31.36M | 0.03M | 32.03M | 0.03M | 31.41M | 0.03M |
|
Goodwill & Intangibles
|
0.94M | | | 4.15M | -0.40M | 5.74M | 5.52M | 22.08M | 11.01M | 10.19M | 9.49M | 25.51M | 9.93M | 20.14M | 8.91M | 26.04M | -348.39 | | | 65.21M | 0.02M | | | 50.01M | | | | 52.03M | -527.68 | -756.70 | | 61.50M | 0.06M | 0.02M | 0.06M | 0.04M | 0.09M | 0.09M | 0.09M | 0.04M | 0.09M | 0.09M | 0.09M | 80.29M | 0.08M | 77.97M | 0.08M | 78.40M | 0.08M | 80.37M | 0.08M |
|
Long-Term Deferred Tax
|
0.46M | | | 0.55M | | 0.35M | 0.29M | 0.29M | 0.21M | 0.23M | 0.21M | 1.20M | 0.12M | 0.60M | 0.47M | 0.36M | | | | 0.36M | 407.87 | | | 0.36M | | | | 0.21M | | | | 0.24M | 318.45 | 328.77 | 293.64 | 0.26M | 441.08 | 239.02 | 218.80 | 1.21M | 0.00M | 0.00M | 0.00M | 3.01M | 0.00M | 2.91M | 0.00M | 3.76M | 0.00M | 4.26M | 0.00M |
|
Other Non-Current Assets
|
| | | | | | | 0.41M | | | | 0.39M | | | | 2.33M | | | | 4.32M | 0.00M | | | 5.18M | | | | 3.98M | | | | 4.88M | 0.01M | 0.02M | 0.02M | 8.60M | 0.01M | 0.01M | 0.00M | 5.24M | 0.01M | 0.01M | 0.01M | 5.92M | 0.01M | 6.96M | 0.01M | 6.30M | 0.01M | 6.46M | 0.01M |
|
Non-Current Assets
|
30.90M | | | 33.11M | | 39.42M | 41.52M | 58.28M | 59.17M | 60.33M | 60.66M | 65.97M | 63.66M | 68.46M | 68.01M | 71.45M | | | | 161.57M | 0.17M | | | 164.25M | | | | 175.13M | | | | 196.94M | 0.20M | 0.29M | 0.30M | 178.01M | 0.21M | 0.20M | 0.20M | 198.79M | 0.21M | 0.21M | 0.21M | 204.61M | 0.21M | 0.21M | 0.22M | 219.94M | 0.21M | 0.23M | 0.23M |
|
Assets
|
60.53M | | | 75.80M | | 171.82M | 169.47M | 166.50M | 155.42M | 149.80M | 145.94M | 157.99M | 154.92M | 161.86M | 164.67M | 174.83M | | | | 276.32M | 297.73M | | | 357.51M | | | | 386.75M | | | | 388.60M | 0.39M | 0.48M | 0.49M | 4.07M | 0.46M | 0.45M | 0.42M | 419.59M | 0.44M | 0.44M | 0.43M | 426.75M | 0.43M | 0.43M | 0.43M | 423.52M | 0.41M | 0.46M | 0.49M |
|
Accounts Payables
|
| | | | | | | | | | | 10.65M | | | | 14.47M | | | | 18.45M | | | | 21.31M | | | | 20.50M | | | | 21.10M | | | | 23.08M | | | | 23.70M | | | | 22.81M | | | | 24.95M | | | |
|
Payables
|
| | | | | | | | | | | 10.65M | | | | 14.47M | | | | 18.45M | | | | 21.31M | | | | 20.50M | | | | 21.10M | | | | 23.08M | | | | 23.70M | | | | 22.81M | | | | 24.95M | | | |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.19M | | | | 1.34M | | | | 1.75M | | | | 1.00M | | | | 1.02M | | | |
|
Other Accumulated Expenses
|
| | | 0.07M | 0.01M | | 0.04M | 28.75 | -0.01M | -0.00M | | 24.11 | | -0.05M | 0.01M | -87.46 | | | | 18.84 | | | | 12.56 | | | | 14.39 | -39.74 | | | | -10.86 | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
-7.81M | | | -4.26M | -1.11M | -2.07M | -3.02M | -4.89M | -2.62M | -3.77M | -4.33M | 4.91M | -0.72M | -1.52M | -2.36M | 5.98M | -805.45 | | | 15.03M | -0.01M | | | 15.52M | | | | 14.82M | -0.00M | -0.01M | | 16.67M | -0.00M | -0.01M | | 20.42M | | | | 17.40M | | | | 24.61M | | -7.37M | | 11.10M | | -7.77M | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 3.82M | | | | 4.22M | | | | 3.84M | | | | 2.96M | | | | 2.81M | | 6.02M | | 2.79M | | 5.25M | |
|
Current Taxes
|
| | | 0.06M | | 0.23M | 0.29M | 0.16M | 0.04M | 0.20M | 0.17M | 0.28M | 0.55M | 0.56M | 0.55M | 1.00M | | | | 2.38M | | | | 2.64M | | | | 3.72M | | | | 1.16M | | | | 0.90M | | | | 1.27M | | | | 1.91M | | 3.13M | | 1.53M | | 0.63M | |
|
Current Deferred Revenue
|
| | | 9.22M | | 11.35M | 11.45M | 14.56M | 15.84M | 16.02M | 16.69M | 18.20M | 19.98M | 20.45M | 20.05M | 19.24M | | | | 22.13M | | | | 31.71M | | | | 30.60M | | | -579.37 | 35.24M | | | 64.86 | 38.10M | 338.95 | 944.35 | 0.00M | 42.57M | 769.59 | 0.00M | 971.02 | 43.89M | 554.04 | 45.72M | 0.00M | 49.15M | 239.83 | 51.02M | 303.95 |
|
Total Current Liabilities
|
| | | 7.95M | | 9.23M | 9.87M | 10.82M | 9.15M | 9.81M | 10.37M | 42.04M | 10.21M | 11.93M | 12.23M | 51.65M | | | | 73.88M | | | | 83.45M | | | | 93.03M | | | | 100.68M | | | | 104.60M | | | | 108.26M | | | | 112.92M | | 16.94M | | 109.19M | | 18.17M | |
|
Non-Current Debt
|
| | | 15.89M | | 16.68M | 15.75M | 14.81M | 15.49M | 14.76M | 13.92M | 18.20M | 18.32M | 20.56M | 23.08M | 30.52M | | | | 96.30M | | | | 105.51M | | | | 115.86M | | | | 107.90M | | | | 83.09M | | | | 57.00M | | | | 36.13M | | 29.70M | | 24.76M | | 43.45M | |
|
Total Long Term Debt
|
1.46M | | | 1.49M | | | | 1.36M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | -0.01M | | -0.02M | | -10.00 | | | | 2.09M | | | | 3.87M | | | | 4.44M | | | | 5.24M | | | | 5.57M | | | | 6.35M | | | | 5.66M | | | | 9.46M | | | | 11.51M | | | | 14.18M | | -0.11M | -244.33 |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | 0.00M | | | | | | | | 36.50 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
0.13M | | | 1.36M | | | | 0.98M | -1.56M | -1.52M | -1.53M | -1.51M | | | | | | | | | | | | | | | | | | -0.00M | -0.00M | -0.00M | | | -3.54 | -10.30 | -7.86 | -13.87 | -21.17 | -0.03M | -6.44 | -10.89 | -16.33 | -0.06M | -6.52 | -0.07M | -24.16 | -0.09M | 1.05 | -0.09M | 8.18 |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.07M | |
|
Non-Current Deferred Tax Liability
|
| | | 0.29M | | 0.36M | 0.30M | 1.66M | 1.65M | 1.48M | 1.55M | 2.27M | 2.15M | 1.52M | 1.43M | 1.43M | | | | 8.73M | | | | 7.11M | | | | 6.36M | | | | 5.94M | | | | 5.00M | | | | 4.40M | | | | 4.01M | | 3.69M | | 3.42M | | 3.31M | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 7.11M | | | | 8.45M | | | | 6.03M | | | | 5.25M | | | | 5.74M | | | | 5.46M | | | |
|
Other Non-Current Liabilities
|
| | | 0.46M | | 0.55M | 0.53M | 1.21M | 0.99M | 1.12M | 1.10M | 2.46M | 2.57M | 2.65M | 2.65M | 2.02M | | | | 2.24M | | | | 0.99M | | | | 0.77M | | | | 0.47M | | | | 2.48M | | | | 1.64M | | | | 1.88M | | 1.02M | | 0.97M | | 0.37M | |
|
Total Non-Current Liabilities
|
| | | 18.87M | | 19.25M | 17.89M | 18.64M | 18.72M | 17.69M | 16.59M | 25.02M | 23.11M | 24.77M | 27.17M | 37.85M | | | | 111.71M | | | | 118.84M | | | | 135.68M | | | | 129.12M | | | | 102.27M | | | | 77.76M | | | | 59.27M | | 427.19M | | 48.80M | | 457.38M | |
|
Total Liabilities
|
| | | 75.80M | | 171.82M | 169.47M | 166.50M | 155.42M | 149.80M | 145.94M | 157.99M | 0.15M | 0.16M | 0.16M | 1.51M | | | | 1,728.47M | | | | 1,067.21M | | | | 2,601.19M | | | | | | | | | | | | 419.59M | | | | 426.75M | | 428.21M | | 423.52M | | 457.75M | |
|
Total Debt
|
-7.81M | | | 11.63M | -1.11M | 14.61M | 12.73M | 9.92M | 12.87M | 10.99M | 9.59M | 23.12M | 17.59M | 19.04M | 20.72M | 36.50M | -805.45 | | | 111.33M | -0.01M | | | 121.03M | | | | 130.68M | -0.00M | -0.01M | | 124.58M | -0.00M | -0.01M | | 103.51M | | | | 74.41M | | | | 60.74M | | 22.33M | | 35.86M | | 35.69M | |
|
Common Equity
|
0.05 | 26.12 | 79.50 | 0.12 | | -13.72 | 79.64 | 0.06 | -22.60 | -0.09 | -0.11 | 90.93M | -0.08 | -0.09 | -0.09 | 85.33M | -0.02 | -0.04 | -0.08 | 94.01M | | 0.01 | 0.06 | 155.22M | -0.01 | -0.01 | 0.02 | 158.04M | -0.06 | -0.10 | -0.01 | 168.44M | -0.08 | 0.07 | 0.18 | 267.54M | | 0.02 | 0.04 | 233.59M | 0.06 | 0.05 | 0.13 | 254.62M | 0.07 | 0.14 | 0.20 | 265.63M | -0.01 | -0.01 | 0.04 |
|
Shareholder's Equity
|
| | | 24.13M | | 113.14M | 113.30M | 106.61M | 96.05M | 91.02M | 89.80M | 90.93M | 87.17M | 88.41M | 87.17M | 85.33M | | | | 94.01M | | | | 155.22M | | | | 158.04M | | | | 168.44M | | | | 267.54M | | | | 233.59M | | | | 254.62M | | 261.91M | | 265.63M | | 282.41M | |
|
Liabilities and Shareholders Equity
|
60.53M | | | 75.80M | | 171.82M | 169.47M | 166.50M | 155.42M | 149.80M | 145.94M | 157.99M | 154.92M | 161.86M | 164.67M | 174.83M | | | | 276.32M | 297.73M | | | 357.51M | | | | 386.75M | | | | 388.60M | 0.39M | 0.48M | 0.49M | 4.07M | 0.46M | 0.45M | 0.42M | 419.59M | 0.44M | 0.44M | 0.43M | 426.75M | 0.43M | 0.43M | 0.43M | 423.52M | 0.41M | 0.46M | 0.49M |
|
Retained Earnings
|
-24.64 | | | -42.19 | | -0.03M | 0.28M | 157.48 | 1.59M | 1.74M | 0.95M | 0.79M | -0.27M | -0.81M | -1.31M | -1.20M | | | | -2.12M | | | | -2.12M | | | | -1.53M | | | | -8.72M | | 0.00M | -446.00 | -10.40M | 0.00M | 0.00M | 0.00M | -10.82M | 832.91 | 0.00M | -838.21 | -10.42M | -296.58 | 14.04M | 811.58 | 20.30M | 531.20 | 21.13M | 14.95M |