|
Cash & Equivalents
|
43.53M | 66.46M | 97.70M | 62.91M | 44.77M | 34.68M | 38.15M | 47.06M | 34.90M | 110.95M | 130.67M | 136.72M | 169.60M | 175.87M | 233.51M | 212.94M |
|
Short-term Investments
|
| | | 46.99M | 48.10M | 49.29M | 44.93M | 82.90M | 82.13M | 40.84M | 189.56M | 237.00M | 341.74M | 371.91M | 464.30M | 639.38M |
|
Cash & Current Investments
|
43.53M | 66.46M | 97.70M | 109.91M | 92.86M | 83.96M | 83.08M | 129.96M | 117.03M | 151.79M | 320.24M | 373.72M | 511.34M | 547.78M | 697.81M | 852.33M |
|
Receivables - Net
|
| 44.52M | 29.29M | 21.39M | 31.44M | 26.12M | 37.83M | 39.46M | 62.46M | 50.85M | 123.66M | 149.25M | 177.21M | 241.40M | 226.56M | 308.14M |
|
Receivables - Other
|
| | | | | | | | 4.30M | 2.19M | | | | | | |
|
Receivables
|
| 44.52M | 29.29M | 21.39M | 31.44M | 26.12M | 37.83M | 39.46M | 66.76M | 53.04M | 123.66M | 149.25M | 177.21M | 241.40M | 226.56M | 308.14M |
|
Raw Materials
|
| | 24.96M | 22.48M | 19.66M | 19.46M | 26.78M | 23.51M | 32.19M | 31.43M | 108.49M | 124.93M | 157.34M | 231.03M | 234.47M | 176.81M |
|
Work In Process
|
| | 11.14M | 5.81M | 7.60M | 7.72M | 12.86M | 10.35M | 13.50M | 22.38M | 42.69M | 44.83M | 60.41M | 69.07M | 67.82M | 91.67M |
|
Finished Goods
|
| | 16.15M | 11.37M | 7.27M | 7.92M | 8.10M | 4.98M | 7.17M | 8.10M | 24.95M | 21.46M | 25.35M | 24.18M | 25.49M | 18.49M |
|
Inventory
|
| 43.17M | 52.26M | 41.93M | 41.42M | 35.10M | 47.75M | 38.84M | 52.86M | 61.91M | 176.13M | 191.22M | 243.11M | 324.28M | 327.77M | 286.98M |
|
Current Deferred Tax Assets
|
| 9.64M | 12.41M | 8.59M | 14.52M | 1.46M | | | | | | | | | | |
|
Prepaid Assets
|
| 2.99M | 8.12M | 7.49M | 10.52M | 9.29M | 6.59M | 5.67M | 6.23M | 6.14M | 21.64M | 17.47M | 16.43M | 21.41M | 31.13M | 30.07M |
|
Current Assets
|
| 168.25M | 201.41M | 189.31M | 190.75M | 157.85M | 178.11M | 216.38M | 240.11M | 270.88M | 641.66M | 731.66M | 948.09M | 1,134.87M | 1,283.27M | 1,477.52M |
|
Property, Plant & Equipment (Net)
|
| 35.19M | 35.52M | 43.21M | 47.44M | 49.63M | 44.49M | 44.23M | 44.81M | 47.90M | 98.42M | 91.98M | 82.09M | 91.98M | 103.61M | 123.87M |
|
Goodwill
|
| | 11.99M | 11.35M | 11.74M | 10.49M | 9.41M | 8.94M | 10.23M | 26.40M | 315.81M | 306.63M | 315.81M | 315.81M | 315.81M | 329.98M |
|
Intangibles
|
| 5.97M | 14.39M | 10.98M | 7.86M | 30.67M | 29.72M | 29.31M | 32.58M | 45.38M | 455.05M | 465.69M | 465.49M | 465.69M | 465.69M | 475.21M |
|
Goodwill & Intangibles
|
| 5.97M | 26.38M | 22.33M | 19.61M | 41.16M | 39.14M | 38.25M | 42.82M | 71.78M | 770.86M | 772.32M | 781.30M | 781.50M | 781.50M | 805.19M |
|
Long-Term Deferred Tax
|
| 9.26M | 2.86M | 18.85M | 25.35M | 0.41M | 1.12M | 17.40M | 25.63M | 2.57M | 1.46M | 2.23M | 4.82M | 4.78M | 18.84M | 42.81M |
|
Other Non-Current Assets
|
| 1.24M | 1.04M | 0.92M | 0.70M | 0.56M | 0.53M | 0.47M | 0.41M | 0.58M | 27.94M | 25.23M | 21.72M | 25.23M | 20.81M | 15.45M |
|
Non-Current Assets
|
| 51.65M | 65.81M | 70.14M | 72.08M | 49.63M | 44.49M | 44.23M | 44.81M | 47.90M | 806.92M | 736.51M | 701.72M | 659.99M | 626.45M | 639.57M |
|
Assets
|
| 219.90M | 267.22M | 259.45M | 262.83M | 223.24M | 235.54M | 287.83M | 309.70M | 375.63M | 1,448.58M | 1,468.17M | 1,649.81M | 1,794.86M | 1,909.71M | 2,117.09M |
|
Accounts Payables
|
| 11.49M | 7.97M | 6.40M | 10.60M | 10.20M | 11.68M | 11.34M | 13.86M | 16.54M | 27.74M | 40.18M | 53.34M | 54.53M | 49.87M | 56.26M |
|
Notes Payables
|
| | 4.91M | 0.03M | | | 0.29M | 0.58M | | | | | | | | |
|
Payables
|
| 11.49M | 12.89M | 6.42M | 10.60M | 10.20M | 11.96M | 11.92M | 13.86M | 16.54M | 27.74M | 40.18M | 53.34M | 54.53M | 49.87M | 56.26M |
|
Accumulated Expenses
|
| 8.81M | 8.84M | 6.67M | 7.85M | 2.95M | 4.50M | 3.84M | 12.90M | 21.66M | 26.20M | 37.08M | 43.04M | 48.84M | 42.06M | 49.97M |
|
Other Accumulated Expenses
|
| 7.29M | 16.71M | 7.82M | 7.99M | 8.27M | 8.88M | 8.05M | 7.25M | 9.42M | 19.17M | 28.50M | 28.16M | 27.03M | 31.03M | 30.03M |
|
Short term Debt
|
| 0.57M | 0.77M | 0.93M | | | | | | | 0.57M | | | | | |
|
Current Leases
|
| | | | | | | | | | 4.91M | 4.47M | 3.97M | 5.68M | 5.49M | 5.42M |
|
Current Taxes
|
| 0.25M | 2.40M | 2.13M | 1.17M | 1.02M | 1.77M | 0.81M | 2.68M | 3.16M | 2.78M | 4.11M | 6.32M | 1.91M | 3.21M | 8.49M |
|
Current Deferred Revenue
|
| 4.06M | 5.79M | 8.48M | 21.75M | 10.02M | 12.79M | 9.17M | 7.41M | 8.99M | 15.09M | 15.63M | 31.67M | 33.01M | 27.23M | 37.84M |
|
Total Current Liabilities
|
| 32.48M | 40.78M | 30.73M | 48.96M | 38.20M | 45.21M | 42.03M | 44.09M | 59.77M | 85.74M | 120.09M | 154.53M | 160.56M | 147.73M | 170.09M |
|
Non-Current Debt
|
| 9.47M | 6.69M | 4.37M | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| 3.19M | 4.55M | 4.31M | 3.72M | 2.59M | 0.83M | 0.82M | 1.66M | 1.75M | 2.46M | 1.29M | 1.69M | 2.85M | 2.50M | 4.01M |
|
Non-Current Deferred Tax Liability
|
| | | | | 0.93M | 0.52M | 0.02M | 0.18M | 0.16M | 67.04M | 55.62M | 40.28M | 7.37M | | 0.00M |
|
Operating Leases
|
| | | | | | | | | | 19.97M | 16.45M | 13.75M | 16.34M | 14.03M | 9.74M |
|
Other Non-Current Liabilities
|
| 3.91M | 2.81M | 2.14M | 1.61M | 1.39M | 0.94M | 0.84M | 0.86M | 0.87M | 31.77M | 30.51M | 28.95M | 30.51M | 25.45M | 21.12M |
|
Total Non-Current Liabilities
|
| 45.13M | 54.42M | 41.54M | 53.85M | 42.31M | 47.27M | 43.22M | 46.46M | 61.91M | 152.78M | 172.91M | 194.81M | 167.92M | 147.73M | 170.09M |
|
Total Liabilities
|
| 49.05M | 57.23M | 43.68M | 55.46M | 43.70M | 48.21M | 44.06M | 47.32M | 62.78M | 184.55M | 203.43M | 223.76M | 198.44M | 173.18M | 191.21M |
|
Total Debt
|
| 10.04M | 7.45M | 5.30M | | | | | | | 0.57M | | | | | |
|
Common Equity
|
106.75M | 170.85M | 209.99M | 215.77M | 207.37M | 179.54M | 187.33M | 243.77M | 262.38M | 312.85M | 1,264.03M | 1,264.75M | 1,426.06M | 1,596.43M | 1,736.54M | 1,925.88M |
|
Shareholder's Equity
|
106.75M | 170.85M | 209.99M | 215.77M | 207.37M | 179.54M | 187.33M | 243.77M | 262.38M | 312.85M | 1,264.03M | 1,264.75M | 1,426.06M | 1,596.43M | 1,736.54M | 1,925.88M |
|
Liabilities and Shareholders Equity
|
| 219.90M | 267.22M | 259.45M | 262.83M | 223.24M | 235.54M | 287.83M | 309.70M | 375.63M | 1,448.58M | 1,468.17M | 1,649.81M | 1,794.86M | 1,909.71M | 2,117.09M |
|
Retained Earnings
|
| 2.20M | 1.72M | 1.27M | 0.61M | -2.77M | -66.21M | -22.17M | 9.11M | 67.40M | -4.86M | 26.16M | 168.51M | 362.76M | 482.36M | 664.55M |
|
Treasury Shares
|
| | 0.30M | 0.24M | 0.33M | 0.56M | 0.71M | 0.91M | 0.79M | 0.77M | 1.11M | 1.88M | 0.77M | 1.02M | 0.58M | 0.41M |