|
Cash & Equivalents
|
18.41M | 3.62M | 11.44M | 18.37M | 11.36M | 257.17M | 240.15M | 221.58M | 182.64M | 160.78M | 159.71M | 133.19M | 124.28M | 115.83M | 91.24M | 75.58M | 52.63M | 48.27M | 52.69M | 44.39M | 45.54M | 53.98M | 76.12M | 87.13M |
|
Short-term Investments
|
0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.30M | 0.28M | 1.01M | 0.98M | 0.98M | 0.98M | 0.25M | 0.26M | 0.57M | 0.53M | 0.54M | 139.16M | 0.56M | 0.43M | 0.44M | 126.48M | 114.21M | 150.38M | 157.39M |
|
Cash & Current Investments
|
18.68M | 3.90M | 11.71M | 18.64M | 11.64M | 257.46M | 240.42M | 222.58M | 183.62M | 161.76M | 160.68M | 133.44M | 124.53M | 116.39M | 91.77M | 76.12M | 191.79M | 48.83M | 53.11M | 44.83M | 172.02M | 168.19M | 226.50M | 244.52M |
|
Receivables - Net
|
| | | | 2.33M | 2.47M | 4.67M | 6.71M | 10.72M | 9.88M | 9.38M | 10.78M | 11.23M | 22.85M | 15.11M | 13.40M | 14.58M | 12.22M | 14.34M | 18.41M | 17.94M | 17.91M | 15.38M | 24.78M |
|
Receivables - Other
|
| | | | | | | | 0.78M | | | | | 3.40M | 2.90M | 3.20M | 23.40M | 3.20M | 23.38M | 3.20M | 2.00M | 5.88M | 2.90M | |
|
Receivables
|
| | | | 2.33M | 2.47M | 4.67M | 6.71M | 11.50M | 9.88M | 9.38M | 10.78M | 11.23M | 26.25M | 18.01M | 16.60M | 37.98M | 15.42M | 37.72M | 21.61M | 19.94M | 23.78M | 18.28M | 24.78M |
|
Raw Materials
|
| | | | 1.38M | 1.97M | 1.89M | 2.27M | 2.40M | 3.29M | 4.61M | 6.19M | 6.97M | 9.52M | 9.87M | 9.77M | 10.06M | 7.82M | 10.03M | 5.25M | 3.61M | 3.65M | 3.07M | 3.04M |
|
Work In Process
|
| | | | 1.25M | 1.28M | 1.36M | 2.17M | 1.95M | 2.28M | 1.55M | 2.66M | 3.86M | 3.36M | 2.98M | 2.92M | 0.07M | 0.12M | 0.06M | 0.06M | 0.31M | 0.10M | 0.10M | 0.11M |
|
Finished Goods
|
| | | | 2.19M | 2.04M | 1.47M | 2.07M | 3.10M | 6.05M | 11.02M | 11.95M | 8.71M | 15.85M | 14.97M | 13.79M | 13.10M | 13.13M | 9.36M | 13.31M | 12.50M | 11.36M | 10.74M | 13.36M |
|
Inventory
|
| | | | 4.82M | 5.29M | 4.72M | 6.50M | 7.45M | 11.62M | 17.18M | 20.80M | 19.53M | 28.73M | 27.81M | 26.47M | 23.23M | 21.07M | 19.45M | 18.62M | 16.42M | 15.11M | 13.90M | 16.51M |
|
Prepaid Assets
|
| | | 0.37M | 2.44M | 4.10M | 6.37M | 6.29M | 5.57M | 3.01M | 7.54M | 6.92M | 8.54M | 10.65M | 12.56M | 11.97M | 34.65M | 34.81M | 33.53M | 11.25M | 12.75M | 16.66M | 16.67M | 18.63M |
|
Current Assets
|
| | | 1.47M | 21.22M | 269.30M | 256.18M | 242.08M | 207.36M | 186.27M | 194.79M | 171.95M | 162.50M | 319.52M | 280.42M | 252.89M | 263.16M | 256.48M | 252.00M | 200.16M | 219.85M | 218.59M | 273.19M | 305.25M |
|
Property, Plant & Equipment (Net)
|
| | | | 9.73M | 9.10M | 8.56M | 8.41M | 10.05M | 8.97M | 8.39M | 8.59M | 9.70M | 14.64M | 12.74M | 11.53M | 10.23M | 10.51M | 9.45M | 8.84M | 10.16M | 9.90M | 10.86M | 12.86M |
|
Long-Term Investments
|
| | | 200.00M | 200.06M | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | 51.08M | 51.08M | 51.15M | 51.20M | 51.15M | 67.30M | | | | | | | | | | |
|
Intangibles
|
| | | | | | | | 22.65M | 21.53M | 20.41M | 19.29M | 18.16M | 29.65M | 27.95M | 26.05M | 24.44M | 22.59M | 20.93M | 19.17M | 17.83M | 16.71M | 15.58M | 14.45M |
|
Goodwill & Intangibles
|
| | | | | | | | 73.73M | 72.61M | 71.56M | 70.49M | 69.32M | 96.95M | 27.95M | 26.05M | 24.44M | 22.59M | 20.93M | 19.17M | 17.83M | 16.71M | 15.58M | 14.45M |
|
Other Non-Current Assets
|
1.28M | 1.28M | 1.28M | 1.28M | 1.00M | 1.00M | 1.00M | 1.00M | 1.03M | 1.03M | 1.09M | 1.09M | 1.09M | 1.09M | 1.09M | 1.09M | 2.70M | 1.09M | 1.09M | 1.89M | 2.60M | 2.60M | 2.60M | 2.60M |
|
Non-Current Assets
|
| | | 200.00M | 25.19M | 20.72M | 19.59M | 19.19M | 100.34M | 97.64M | 95.76M | 94.33M | 93.64M | 144.48M | 73.36M | 68.94M | 67.59M | 61.20M | 57.88M | 55.06M | 56.30M | 50.00M | 48.65M | 48.52M |
|
Assets
|
| | | 201.47M | 46.41M | 290.02M | 275.77M | 261.27M | 307.70M | 283.91M | 290.55M | 266.27M | 256.14M | 464.00M | 353.79M | 321.83M | 330.74M | 317.68M | 309.88M | 255.23M | 276.15M | 268.59M | 321.84M | 353.77M |
|
Accounts Payables
|
| | | | 6.89M | 3.93M | 3.83M | 4.46M | 4.86M | 9.47M | 5.83M | 8.15M | 8.80M | 17.63M | 10.30M | 7.93M | 3.54M | 6.12M | 4.49M | 5.86M | 6.29M | 10.33M | 12.84M | 16.37M |
|
Payables
|
| | | | 6.89M | 3.93M | 3.83M | 4.46M | 4.86M | 9.47M | 5.83M | 8.15M | 8.80M | 17.63M | 10.30M | 7.93M | 3.54M | 6.12M | 4.49M | 5.86M | 6.29M | 10.33M | 12.84M | 16.37M |
|
Accumulated Expenses
|
| | | 0.09M | 4.12M | 4.64M | 6.26M | 11.44M | 14.17M | 11.79M | 14.52M | 14.39M | 17.07M | 41.68M | 39.84M | 35.79M | 58.17M | 56.38M | 48.51M | 28.91M | 30.59M | 39.98M | 36.34M | 40.74M |
|
Short term Debt
|
| | | | 7.13M | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | 2.77M | 2.83M | 2.90M | 3.06M | 3.07M | 2.89M | 3.07M | 3.13M | 3.22M | 7.40M | 7.32M | 7.08M | 7.10M | 7.15M | 7.26M | 7.24M | 7.20M | 7.27M | 7.44M | 7.49M |
|
Current Deferred Revenue
|
| | | | | | | | 0.28M | | | | 0.74M | 8.63M | 15.04M | 14.69M | 17.85M | 17.91M | 17.30M | 25.48M | 36.89M | 30.37M | 33.05M | 32.52M |
|
Total Current Liabilities
|
| | | 0.10M | 20.92M | 11.41M | 12.98M | 18.96M | 22.10M | 24.15M | 23.41M | 25.68M | 29.49M | 72.69M | 67.23M | 61.58M | 81.69M | 83.08M | 74.07M | 64.13M | 78.43M | 84.96M | 86.08M | 93.79M |
|
Non-Current Debt
|
| | | | | | | | | | 19.12M | 19.18M | 39.57M | 39.85M | 40.13M | 40.42M | 43.98M | 43.97M | 43.97M | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | 0.34M | 2.66M | 5.26M | 3.91M | 4.97M | 4.48M | 3.49M | 3.36M | 2.54M | 3.00M | 3.59M | 3.33M |
|
Preferred Stock Liabilities
|
40.02M | 40.02M | 18.33M | 39.23M | 39.23M | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | 189.37M | 128.09M | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | 11.91M | 11.17M | 10.42M | 9.85M | 16.21M | 15.69M | 15.19M | 14.29M | 13.40M | 31.31M | 29.77M | 27.45M | 18.83M | 17.28M | 16.24M | 14.69M | 13.05M | 11.69M | 10.22M | 8.41M |
|
Other Non-Current Liabilities
|
| | | | 49.29M | 14.72M | 25.47M | 10.98M | 7.63M | 5.88M | 1.36M | 1.56M | 1.71M | 2.15M | 1.71M | 1.49M | 1.61M | 1.64M | 1.50M | 1.29M | 1.22M | 0.99M | 0.92M | 0.80M |
|
Total Non-Current Liabilities
|
| | | | 33.80M | 23.54M | 24.30M | 29.71M | 39.38M | 40.85M | 58.21M | 59.42M | 82.81M | 139.11M | 135.09M | 126.29M | 149.46M | 148.81M | 137.77M | 82.18M | 94.02M | 99.65M | 99.89M | 105.53M |
|
Total Liabilities
|
100.32M | 118.78M | 11.29M | 15.22M | 83.10M | 38.26M | 49.77M | 40.69M | 47.00M | 46.73M | 59.58M | 60.98M | 84.52M | 141.26M | 136.79M | 127.78M | 151.07M | 150.45M | 139.26M | 83.48M | 95.24M | 100.64M | 100.81M | 106.33M |
|
Total Debt
|
| | | | 7.13M | | | | | | 19.12M | 19.18M | 39.57M | 39.85M | 40.13M | 40.42M | 43.98M | 43.97M | 43.97M | | | | | |
|
Common Equity
|
-100.32M | -118.78M | -11.29M | -23.62M | -75.91M | 251.75M | 226.00M | 220.58M | 260.70M | 237.18M | 230.97M | 205.29M | 171.62M | 322.74M | 216.99M | 194.05M | 179.67M | 167.23M | 170.61M | 171.75M | 180.91M | 167.94M | 221.03M | 247.44M |
|
Shareholder's Equity
|
-100.32M | -118.78M | -11.29M | -23.62M | -75.91M | 251.75M | 226.00M | 220.58M | 260.70M | 237.18M | 230.97M | 205.29M | 171.62M | 322.74M | 216.99M | 194.05M | 179.67M | 167.23M | 170.61M | 171.75M | 180.91M | 167.94M | 221.03M | 247.44M |
|
Liabilities and Shareholders Equity
|
| | | 201.47M | 46.41M | 290.02M | 275.77M | 261.27M | 307.70M | 283.91M | 290.55M | 266.27M | 256.14M | 464.00M | 353.79M | 321.83M | 330.74M | 317.68M | 309.88M | 255.23M | 276.15M | 268.59M | 321.84M | 353.77M |
|
Retained Earnings
|
| | | 1.70M | -209.38M | -230.33M | -262.34M | -275.01M | -303.36M | -335.80M | -363.80M | -399.74M | -441.92M | -619.20M | -741.93M | -777.03M | -816.03M | -839.88M | -863.74M | -889.33M | -913.07M | -935.09M | -955.70M | -977.43M |
|
Treasury Shares
|
0.03M | | | | | 0.22M | 2.59M | 3.84M | 0.93M | 0.02M | 0.01M | 0.00M | 1.65M | 0.00M | 2.69M | 2.08M | 3.07M | 2.44M | 4.21M | 3.57M | 3.46M | 5.43M | 5.61M | 4.67M |