|
Cash & Equivalents
|
79.98M | 57.61M | 74.22M | 106.51M | 110.32M | 119.42M | 115.93M | 80.87M | 115.82M | 99.78M | 84.59M | 80.19M | 82.10M | 78.59M | 111.60M | 114.46M | 122.96M | 140.62M | 152.07M | 180.07M | 208.03M | 177.32M | 181.92M | 196.78M | 234.46M | 234.67M | 314.55M | 349.12M | 689.84M | 208.80M | 190.74M | 367.01M | 243.81M | 115.33M | 185.96M | 156.98M | 154.86M | 240.82M | 453.76M | 164.80M | 185.42M | 163.77M | 127.28M | 149.62M | 342.12M |
|
Short-term Investments
|
| 45.00M | | | 27.00M | 150.00M | 119.84M | 119.98M | 119.72M | 119.85M | 104.66M | 104.19M | 104.45M | 104.72M | 104.71M | 104.50M | 104.74M | 105.26M | 104.53M | 104.51M | 104.56M | 148.77M | 149.35M | 149.93M | 0.92M | 607.90M | 549.86M | 549.91M | 243.95M | 728.90M | 741.56M | 581.50M | 726.51M | 854.10M | 772.07M | 783.84M | 766.39M | 669.79M | 416.38M | 786.39M | 774.48M | 796.11M | 801.85M | 761.90M | 691.38M |
|
Cash & Current Investments
|
79.98M | 102.61M | 74.22M | 106.51M | 137.32M | 269.42M | 235.77M | 200.85M | 235.55M | 219.63M | 189.25M | 184.38M | 186.56M | 183.31M | 216.31M | 218.96M | 227.70M | 245.88M | 256.60M | 284.58M | 312.60M | 326.09M | 331.27M | 346.71M | 235.38M | 842.58M | 864.40M | 899.03M | 933.78M | 937.70M | 932.30M | 948.52M | 970.32M | 969.42M | 958.03M | 940.82M | 921.25M | 910.62M | 870.15M | 951.19M | 959.90M | 959.87M | 929.13M | 911.52M | 1,033.50M |
|
Receivables - Net
|
| 5.71M | | | 10.16M | 10.80M | 11.34M | 12.53M | 11.84M | 10.08M | 14.90M | 13.89M | 23.00M | 29.57M | 34.04M | 37.64M | 35.39M | 36.52M | 39.22M | 42.53M | 49.90M | 58.86M | 65.14M | 76.03M | 84.56M | 21.25M | 92.51M | 90.44M | 94.13M | 17.02M | 100.97M | 97.56M | 87.55M | 86.26M | 74.83M | 70.99M | 65.13M | 22.68M | 21.48M | 32.86M | 67.06M | 35.06M | 84.51M | 89.92M | 39.50M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.19M | | | | 4.25M | 4.69M | 4.83M | 5.74M | 5.72M | 6.56M | 6.95M | 7.25M |
|
Receivables
|
| 5.71M | | | 10.16M | 10.80M | 11.34M | 12.53M | 11.84M | 10.08M | 14.90M | 13.89M | 23.00M | 29.57M | 34.04M | 37.64M | 35.39M | 36.52M | 39.22M | 42.53M | 49.90M | 58.86M | 65.14M | 76.03M | 84.56M | 21.25M | 92.51M | 90.44M | 94.13M | 17.02M | 100.97M | 97.56M | 87.55M | 88.45M | 74.83M | 70.99M | 65.13M | 26.93M | 26.17M | 37.69M | 72.80M | 40.79M | 91.07M | 96.86M | 46.75M |
|
Raw Materials
|
| 0.53M | | | 3.10M | 3.52M | 3.59M | 3.19M | 4.52M | 5.24M | 5.09M | 5.42M | 5.94M | 4.28M | 3.71M | 2.52M | 2.05M | 0.87M | 1.53M | 3.43M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| 1.28M | | | 3.15M | 4.62M | 6.14M | 5.03M | 9.62M | 8.29M | 9.62M | 10.97M | 10.62M | 8.44M | 6.16M | 5.27M | 6.51M | 8.67M | 8.18M | 9.12M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| 1.64M | | | 4.90M | 5.46M | 6.71M | 12.99M | 9.83M | 12.01M | 11.24M | 8.75M | 8.09M | 9.31M | 10.52M | 12.12M | 13.09M | 13.02M | 14.44M | 12.91M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| 3.45M | | | 11.15M | 13.59M | 16.45M | 21.21M | 23.97M | 25.55M | 25.95M | 25.15M | 24.64M | 22.02M | 20.39M | 19.91M | 21.64M | 22.55M | 24.14M | 25.45M | 24.39M | 23.70M | 22.50M | 26.14M | 26.48M | 27.42M | 27.97M | 26.69M | 22.64M | 24.43M | 29.08M | 29.53M | 26.79M | 29.38M | 31.72M | 33.02M | 36.81M | 38.15M | 42.39M | 40.44M | 39.10M | 35.09M | 39.47M | 40.21M | 39.10M |
|
Prepaid Assets
|
| 0.85M | | | | 1.29M | | | | 2.24M | | | | 2.89M | | | | 3.53M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
| 111.83M | | | 158.80M | 293.90M | 263.64M | 234.70M | 271.43M | 261.87M | 243.46M | 236.49M | 241.89M | 245.13M | 282.84M | 289.89M | 296.82M | 321.37M | 335.67M | 369.98M | 406.94M | 439.95M | 462.18M | 487.78M | 383.49M | 999.44M | 1,015.24M | 1,045.57M | 1,069.01M | 1,073.53M | 1,080.58M | 1,094.56M | 1,102.37M | 1,111.53M | 1,088.99M | 1,065.49M | 1,048.00M | 1,034.41M | 1,002.71M | 1,092.84M | 1,095.27M | 1,106.58M | 1,089.30M | 1,083.30M | 1,199.85M |
|
Property, Plant & Equipment (Net)
|
| 3.73M | | | 6.11M | 6.55M | 7.09M | 8.81M | 9.89M | 9.81M | 10.04M | 9.62M | 9.36M | 9.03M | 8.90M | 8.89M | 8.56M | 8.44M | 8.42M | 8.40M | 8.43M | 9.34M | 9.78M | 10.53M | 10.27M | 11.39M | 11.73M | 11.86M | 11.70M | 22.69M | 25.07M | 26.56M | 29.75M | 32.68M | 36.45M | 41.16M | 45.56M | 51.48M | 58.92M | 66.48M | 73.25M | 77.66M | 79.60M | 80.33M | 79.98M |
|
Other Non-Current Assets
|
| 0.23M | | | 1.71M | 4.43M | 0.99M | 1.08M | 1.65M | 5.98M | 1.76M | 1.77M | 1.98M | 8.24M | 2.60M | 2.88M | 2.71M | 3.06M | 4.97M | 5.68M | 5.72M | 4.90M | 4.82M | 4.86M | 11.04M | 10.91M | 10.79M | 10.63M | 10.73M | 12.09M | 11.83M | 10.90M | 10.71M | 11.16M | 11.15M | 14.57M | 12.42M | 14.02M | 14.90M | 12.06M | 12.22M | 14.62M | 14.48M | 15.56M | 12.41M |
|
Non-Current Assets
|
| 6.05M | | | 14.98M | 12.58M | 15.38M | 15.82M | 19.66M | 20.21M | 21.17M | 20.55M | 20.39M | 20.16M | 20.64M | 19.99M | 18.69M | 18.42M | 34.58M | 36.21M | 36.92M | 39.50M | 40.27M | 41.16M | 47.56M | 52.54M | 52.39M | 51.49M | 51.45M | 65.97M | 69.63M | 68.12M | 71.84M | 80.12M | 85.35M | 93.53M | 98.35M | 111.72M | 118.72M | 119.33M | 126.72M | 134.21M | 159.51M | 162.58M | 161.34M |
|
Assets
|
| 117.88M | | | 173.78M | 307.34M | 279.02M | 250.52M | 291.09M | 282.08M | 264.63M | 257.04M | 262.28M | 265.30M | 303.48M | 309.88M | 315.51M | 339.79M | 370.25M | 406.19M | 443.86M | 479.45M | 502.45M | 528.94M | 431.05M | 1,051.98M | 1,067.63M | 1,097.06M | 1,120.45M | 1,139.49M | 1,150.21M | 1,162.67M | 1,174.21M | 1,191.65M | 1,174.34M | 1,159.02M | 1,146.35M | 1,146.13M | 1,121.43M | 1,212.17M | 1,221.99M | 1,240.78M | 1,248.81M | 1,245.88M | 1,361.19M |
|
Accounts Payables
|
| 10.03M | | | 15.23M | 16.75M | 18.58M | 22.01M | 15.24M | 18.53M | 17.12M | 22.01M | 26.84M | 33.00M | 25.34M | 24.81M | 28.03M | 37.85M | 29.94M | 30.07M | 32.00M | 49.39M | 40.41M | 38.51M | 42.21M | 53.65M | 52.70M | 56.78M | 60.01M | 72.60M | 69.19M | 79.91M | 77.03M | 85.20M | 81.47M | 82.54M | 79.67M | 94.39M | 84.32M | 90.17M | 91.32M | 105.09M | 95.09M | 103.68M | 118.92M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 557.33M | 558.16M | 558.97M | 559.79M | 560.62M |
|
Payables
|
| 10.03M | | | 15.23M | 16.75M | 18.58M | 22.01M | 15.24M | 18.53M | 17.12M | 22.01M | 26.84M | 33.00M | 25.34M | 24.81M | 28.03M | 37.85M | 29.94M | 30.07M | 32.00M | 49.39M | 40.41M | 38.51M | 42.21M | 53.65M | 52.70M | 56.78M | 60.01M | 72.60M | 69.19M | 79.91M | 77.03M | 85.20M | 81.47M | 82.54M | 79.67M | 94.39M | 84.32M | 90.17M | 648.65M | 663.25M | 654.06M | 663.47M | 679.54M |
|
Accumulated Expenses
|
| 5.85M | | | | 8.26M | | | | 7.54M | | | | 13.28M | | | | 16.72M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| 0.10M | | | | 0.71M | | | | 0.08M | | | | 0.14M | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | 0.05M | | | | 2.27M | | | | 4.96M | | | | 18.77M | | | | 19.58M | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 17.67M | | | 25.91M | 28.63M | 29.43M | 34.62M | 29.71M | 36.88M | 31.91M | 35.17M | 40.98M | 50.20M | 44.76M | 45.25M | 48.09M | 64.56M | 70.95M | 73.57M | 80.41M | 86.31M | 84.20M | 85.12M | 95.33M | 113.61M | 110.49M | 116.21M | 124.55M | 142.60M | 127.80M | 135.40M | 141.08M | 158.78M | 148.78M | 150.09M | 157.16M | 179.12M | 160.23M | 169.18M | 735.00M | 756.38M | 743.30M | 749.63M | 776.01M |
|
Non-Current Debt
|
| | | | 24.55M | 23.10M | 23.19M | 23.29M | 95.97M | 96.23M | 96.49M | 96.77M | 97.05M | 97.34M | 149.16M | 149.19M | 149.23M | 149.27M | 149.31M | 149.34M | 149.38M | 149.42M | 149.47M | 149.51M | | 429.90M | 559.58M | 560.56M | 561.39M | 562.22M | 563.03M | 563.85M | 564.68M | 565.51M | 566.32M | 567.15M | 567.99M | | 569.65M | 96.96M | 97.15M | 97.30M | 97.45M | 97.61M | 194.64M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 568.82M | | 556.51M | | | | | |
|
Non-Current Deffered Revenue
|
| 0.59M | | | | 0.79M | | | | 0.91M | | | | 0.75M | | | | 9.93M | 9.41M | 8.87M | 8.34M | 7.81M | 8.77M | 8.02M | 10.86M | 12.14M | 9.58M | 8.35M | 7.46M | 6.48M | 5.51M | 4.54M | 3.92M | 2.88M | 1.84M | 0.81M | | | | | | | | | |
|
Pension
|
| 0.25M | | | | 6.22M | 2.82M | 2.59M | 3.13M | 8.24M | 2.76M | 2.68M | 2.49M | 10.32M | 2.52M | 2.47M | 2.35M | 2.68M | 2.82M | 3.61M | 3.70M | 3.75M | 4.52M | 4.63M | 4.57M | 5.17M | 2.96M | 2.55M | 2.03M | 4.54M | 3.02M | 3.60M | 4.09M | 4.40M | 5.14M | 4.84M | 5.37M | 8.26M | 6.57M | 6.02M | 7.89M | 6.94M | 5.77M | 6.32M | 6.51M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | 0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | 11.02M | 11.58M | 15.62M | 14.14M | 13.27M | 13.67M | 13.08M | 14.29M | 12.71M | 11.94M | 11.48M | 13.00M | 14.81M | 13.38M | 14.83M | 18.76M | 19.97M | 20.33M | 22.05M | 27.42M | 25.61M | 21.73M | 21.14M | 19.97M | 40.31M | 42.85M | 42.68M |
|
Other Non-Current Liabilities
|
| 0.31M | | | 1.84M | 2.73M | 3.15M | 3.37M | 4.04M | 4.03M | 4.57M | 4.88M | 5.07M | 1.74M | 0.92M | 0.88M | 0.91M | 1.09M | 0.36M | 0.31M | 0.29M | 0.22M | 0.27M | 0.17M | 0.17M | 0.34M | 0.18M | 0.17M | 0.38M | 0.17M | 0.16M | 0.24M | 0.22M | 0.15M | 0.14M | 0.12M | 0.07M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Total Non-Current Liabilities
|
| 2.33M | | | 26.64M | 27.89M | 29.16M | 29.25M | 103.14M | 102.85M | 103.81M | 104.33M | 104.61M | 101.53M | 152.60M | 152.55M | 152.49M | 162.97M | 172.91M | 173.72M | 173.09M | 175.35M | 176.30M | 176.00M | 28.68M | 461.85M | 585.01M | 583.58M | 582.74M | 586.40M | 586.53M | 585.60M | 587.74M | 591.70M | 593.42M | 593.25M | 595.49M | 604.52M | 601.84M | 681.24M | 126.20M | 124.23M | 143.55M | 146.80M | 243.85M |
|
Total Liabilities
|
| 20.00M | | | 52.56M | 56.52M | 58.59M | 63.87M | 132.85M | 139.74M | 135.73M | 139.50M | 145.59M | 151.73M | 197.36M | 197.79M | 200.58M | 227.53M | 243.86M | 247.28M | 253.49M | 261.66M | 260.50M | 261.12M | 124.01M | 575.46M | 695.50M | 699.79M | 707.29M | 729.00M | 714.33M | 721.00M | 728.81M | 750.48M | 742.19M | 743.33M | 752.65M | 783.63M | 762.07M | 850.42M | 861.21M | 880.61M | 886.85M | 896.43M | 1,019.86M |
|
Total Debt
|
| | | | 24.55M | 23.10M | 23.19M | 23.29M | 95.97M | 96.23M | 96.49M | 96.77M | 97.05M | 97.34M | 149.16M | 149.19M | 149.23M | 149.27M | 149.31M | 149.34M | 149.38M | 149.42M | 149.47M | 149.51M | | 429.90M | 559.58M | 560.56M | 561.39M | 562.22M | 563.03M | 563.85M | 564.68M | 565.51M | 566.32M | 567.15M | 567.99M | | 569.65M | 96.96M | 97.15M | 97.30M | 97.45M | 97.61M | 194.64M |
|
Common Equity
|
| 97.88M | | | 121.22M | 250.82M | 220.43M | 186.65M | 158.24M | 142.34M | 128.90M | 117.55M | 116.69M | 113.56M | 106.12M | 112.08M | 114.94M | 112.26M | 126.39M | 158.91M | 190.37M | 217.79M | 241.95M | 267.82M | 307.04M | 476.53M | 372.13M | 397.27M | 413.16M | 410.49M | 435.88M | 441.67M | 445.40M | 441.17M | 432.15M | 415.68M | 393.70M | 362.50M | 359.36M | 361.75M | 360.78M | 360.18M | 361.96M | 349.44M | 341.33M |
|
Shareholder's Equity
|
| 97.88M | | | 121.22M | 250.82M | 220.43M | 186.65M | 158.24M | 142.34M | 128.90M | 117.55M | 116.69M | 113.56M | 106.12M | 112.08M | 114.94M | 112.26M | 126.39M | 158.91M | 190.37M | 217.79M | 241.95M | 267.82M | 307.04M | 476.53M | 372.13M | 397.27M | 413.16M | 410.49M | 435.88M | 441.67M | 445.40M | 441.17M | 432.15M | 415.68M | 393.70M | 362.50M | 359.36M | 361.75M | 360.78M | 360.18M | 361.96M | 349.44M | 341.33M |
|
Liabilities and Shareholders Equity
|
| 117.88M | | | 173.78M | 307.34M | 279.02M | 250.52M | 291.09M | 282.08M | 264.63M | 257.04M | 262.28M | 265.30M | 303.48M | 309.88M | 315.51M | 339.79M | 370.25M | 406.19M | 443.86M | 479.45M | 502.45M | 528.94M | 431.05M | 1,051.98M | 1,067.63M | 1,097.06M | 1,120.45M | 1,139.49M | 1,150.21M | 1,162.67M | 1,174.21M | 1,191.65M | 1,174.34M | 1,159.02M | 1,146.35M | 1,146.13M | 1,121.43M | 1,212.17M | 1,221.99M | 1,240.78M | 1,248.81M | 1,245.88M | 1,361.19M |
|
Retained Earnings
|
| -276.50M | | | -355.15M | -388.08M | -423.52M | -464.13M | -497.76M | -519.93M | -538.64M | -559.82M | -571.31M | -582.26M | -600.82M | -616.33M | -628.02M | -643.65M | -655.80M | -657.08M | -655.14M | -650.88M | -646.93M | -645.28M | -635.99M | -631.08M | -631.70M | -646.34M | -659.47M | -685.93M | -690.57M | -714.58M | -741.16M | -778.46M | -831.52M | -888.94M | -938.42M | -985.50M | -1024.26M | -1057.64M | -1088.21M | -1154.13M | -1188.45M | -1228.59M | -1265.86M |
|
Treasury Shares
|
| | | | | | | | | | 0.78M | 1.66M | 1.65M | 1.65M | 1.81M | 1.57M | 1.61M | 1.61M | 1.70M | 1.42M | 1.45M | 1.47M | 4.68M | 4.39M | 4.47M | 4.47M | 4.54M | 4.49M | 4.46M | 4.46M | 5.00M | 5.06M | 5.07M | 5.38M | 5.72M | 5.75M | 5.83M | 5.81M | 13.90M | 13.64M | 13.35M | 12.07M | 13.91M | 13.67M | 13.61M |