|
Cash & Equivalents
|
23.95M | 45.67M | 84.60M | 110.49M | 173.90M | 122.31M | 332.98M | 130.10M | 94.68M | 75.52M | 129.44M | 156.54M | 119.95M | 173.95M | 146.81M | 112.14M |
|
Short-term Investments
|
| | | | | 39.56M | 23.78M | 84.12M | 98.22M | 101.23M | 203.71M | 188.37M | 466.58M | 340.57M | 435.08M | 673.83M |
|
Cash & Current Investments
|
23.95M | 45.67M | 84.60M | 110.49M | 173.90M | 161.87M | 356.75M | 214.22M | 192.90M | 176.75M | 333.15M | 344.90M | 586.53M | 514.53M | 581.89M | 785.98M |
|
Receivables - Net
|
| 46.21M | 54.18M | 63.53M | 62.26M | 83.95M | 108.33M | 136.10M | 97.38M | 69.79M | 45.88M | 84.57M | 101.55M | 91.25M | 105.70M | 148.65M |
|
Receivables - Other
|
| | 0.50M | 0.50M | 0.50M | | | | | 14.00M | | | | | | |
|
Receivables
|
| 46.21M | 54.68M | 64.03M | 62.76M | 83.95M | 108.33M | 136.10M | 97.38M | 83.79M | 45.88M | 84.57M | 101.55M | 91.25M | 105.70M | 148.65M |
|
Raw Materials
|
| 23.91M | 29.92M | 27.86M | 34.92M | 44.33M | | 79.00M | 71.41M | 59.18M | | | | | | |
|
Work In Process
|
| 9.04M | 5.47M | 6.02M | 5.50M | 3.09M | | 13.96M | 13.47M | 13.80M | | | | | | |
|
Finished Goods
|
| 19.53M | 22.07M | 21.03M | 31.06M | 32.53M | | 43.11M | 37.96M | 34.90M | | | | | | |
|
Inventory
|
| 52.48M | 57.46M | 54.91M | 71.48M | 79.94M | 114.94M | 136.07M | 122.84M | 107.88M | 91.58M | 82.70M | 114.96M | 136.30M | 194.49M | 237.84M |
|
Current Deferred Tax Assets
|
| 8.60M | 8.26M | 10.40M | 35.96M | 31.43M | | | | | | | | | | |
|
Prepaid Assets
|
| 3.57M | 3.66M | 7.12M | 14.77M | 11.17M | 11.32M | 22.44M | 23.31M | 27.51M | 10.90M | 9.37M | 10.04M | 19.11M | 21.00M | 32.62M |
|
Current Assets
|
| 156.53M | 213.03M | 246.45M | 373.35M | 384.22M | 612.94M | 562.90M | 458.86M | 398.58M | 481.52M | 521.54M | 813.08M | 761.19M | 903.08M | 1,205.09M |
|
Property, Plant & Equipment (Net)
|
| 25.36M | 30.21M | 32.73M | 50.05M | 83.76M | 99.17M | 131.02M | 149.92M | 132.65M | 118.87M | 120.53M | 123.70M | 149.50M | 176.02M | 230.29M |
|
Long-Term Investments
|
| | | | | | | | 31.09M | 23.61M | 17.75M | 15.34M | 2.50M | | | |
|
Goodwill
|
| 3.99M | 6.75M | 6.75M | 10.78M | 87.57M | 120.02M | 313.76M | 314.08M | 314.73M | 315.01M | 314.24M | 311.42M | 323.40M | 332.20M | 336.31M |
|
Intangibles
|
| 22.08M | 18.78M | 40.19M | 177.99M | 243.67M | 259.60M | 621.09M | 512.78M | 181.23M | 130.90M | 84.69M | 51.25M | 66.99M | 76.09M | 78.57M |
|
Goodwill & Intangibles
|
| 26.07M | 44.65M | 46.94M | 188.78M | 411.35M | 379.63M | 934.86M | 826.86M | 495.95M | 445.91M | 398.93M | 362.67M | 390.39M | 408.29M | 414.88M |
|
Long-Term Deferred Tax
|
| 3.17M | 1.83M | 2.25M | 84.63M | 48.24M | 89.61M | 0.95M | 2.27M | 43.81M | 41.94M | 39.52M | 237.41M | 218.11M | 212.50M | 208.00M |
|
Other Non-Current Assets
|
| 3.30M | 2.06M | 5.50M | 20.23M | 7.61M | 7.21M | 35.57M | 13.48M | 10.96M | 40.45M | 38.30M | 34.95M | 34.06M | 55.76M | 45.10M |
|
Non-Current Assets
|
| 25.36M | 30.21M | 32.73M | 50.05M | 83.76M | 575.61M | 1,074.23M | 1,023.63M | 706.99M | 664.91M | 612.61M | 758.73M | 792.05M | 852.56M | 898.27M |
|
Assets
|
| 211.27M | 268.07M | 316.63M | 682.23M | 860.83M | 1,188.55M | 1,637.12M | 1,482.49M | 1,105.57M | 1,146.43M | 1,134.14M | 1,571.82M | 1,553.24M | 1,755.64M | 2,103.36M |
|
Accounts Payables
|
| 20.55M | 26.96M | 25.99M | 22.53M | 29.31M | 30.58M | 47.04M | 41.95M | 24.82M | 23.04M | 28.71M | 30.73M | 24.97M | 43.20M | 67.59M |
|
Payables
|
| 20.55M | 26.96M | 25.99M | 22.53M | 29.31M | 30.58M | 47.04M | 41.95M | 24.82M | 23.04M | 28.71M | 30.73M | 24.97M | 43.20M | 67.59M |
|
Accumulated Expenses
|
| 16.03M | 13.87M | 16.92M | 33.60M | 38.11M | 54.37M | 58.24M | 49.95M | 42.05M | 63.65M | 63.37M | 65.47M | 57.40M | 64.34M | 95.96M |
|
Other Accumulated Expenses
|
| 3.41M | 2.26M | 3.02M | 3.96M | 3.85M | | | | | | | | | | |
|
Short term Debt
|
| 0.40M | 0.40M | 0.27M | 3.48M | 4.06M | 6.05M | 6.88M | 6.88M | 6.88M | 6.88M | | | | | 160.95M |
|
Current Leases
|
| | | | | | 1.15M | 0.81M | 0.47M | 1.08M | 1.37M | 0.96M | 1.01M | 1.16M | 0.65M | 0.63M |
|
Current Taxes
|
| 2.41M | 0.33M | 0.02M | 0.86M | | | | | | | | | | | |
|
Current Deferred Revenue
|
| 13.12M | 7.99M | 9.23M | 17.26M | | | 1.99M | 7.76M | 2.14M | | | | | | |
|
Total Current Liabilities
|
| 67.11M | 55.73M | 52.16M | 85.65M | 71.48M | 92.15M | 117.12M | 107.00M | 74.84M | 94.95M | 93.04M | 97.21M | 83.53M | 108.18M | 325.12M |
|
Capital Leases
|
| | | | | | 2.46M | 17.27M | 29.02M | 29.51M | 28.99M | 28.04M | 27.03M | 31.78M | 31.13M | 30.50M |
|
Non-Current Debt
|
| | | | 343.18M | 335.09M | 573.88M | 661.47M | 658.37M | 655.27M | 652.17M | 492.10M | 565.92M | 447.13M | 448.28M | 339.63M |
|
Preferred Stock Liabilities
|
| 75.62M | | | | | | | | | | | | | | |
|
Minority Interest
|
| 75.62M | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | 7.92M | | | 2.14M | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 2.44M | 4.09M | 1.99M | | | 11.77M | 15.17M | 0.39M | 0.63M | | | | | | |
|
Other Non-Current Liabilities
|
| 10.74M | 7.56M | 11.87M | 15.80M | 21.82M | 38.25M | 40.77M | 13.13M | 19.70M | 44.85M | 40.51M | 29.36M | 33.90M | 32.70M | 44.00M |
|
Total Non-Current Liabilities
|
| 163.35M | 61.05M | 57.62M | 437.87M | 414.48M | 687.51M | 818.97M | 800.69M | 771.98M | 801.43M | 621.90M | 699.71M | 571.74M | 596.60M | 732.27M |
|
Total Liabilities
|
| 174.09M | 68.61M | 69.49M | 453.67M | 436.30M | 725.77M | 859.75M | 813.82M | 791.68M | 846.28M | 662.41M | 729.07M | 605.64M | 629.30M | 776.26M |
|
Total Debt
|
| 0.40M | 0.40M | 0.27M | 346.66M | 339.14M | 579.93M | 668.36M | 665.26M | 662.16M | 659.06M | 492.10M | 565.92M | 447.13M | 448.28M | 500.58M |
|
Common Equity
|
44.66M | -144.84M | 210.46M | 247.14M | 228.57M | 424.53M | 462.78M | 777.37M | 668.67M | 313.90M | 300.15M | 471.74M | 842.75M | 947.60M | 1,126.34M | 1,327.10M |
|
Shareholder's Equity
|
44.66M | -144.84M | 210.46M | 247.14M | 228.57M | 424.53M | 462.78M | 777.37M | 668.67M | 313.90M | 300.15M | 471.74M | 842.75M | 947.60M | 1,126.34M | 1,327.10M |
|
Liabilities and Shareholders Equity
|
| 211.27M | 268.07M | 316.63M | 682.23M | 860.83M | 1,188.55M | 1,637.12M | 1,482.49M | 1,105.57M | 1,146.43M | 1,134.14M | 1,571.82M | 1,553.24M | 1,755.64M | 2,103.36M |
|
Treasury Shares
|
| 0.23M | 0.04M | 0.01M | -0.02M | -0.02M | -0.02M | -0.02M | -0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Retained Earnings
|
| -144.66M | -147.74M | -0.17M | -147.51M | -98.92M | -97.49M | -266.98M | -407.98M | -791.77M | -839.73M | -801.75M | -354.29M | -262.71M | -185.85M | -240.06M |