|
Cash & Equivalents
|
6.17M | 10.20M | 10.12M | 14.82M | 14.43M | 47.94M | 33.64M | 7.31M | 14.83M | 17.56M | 19.29M | 28.00M | 15.50M | 17.59M | 17.53M | 18.66M | 22.15M | 16.93M | 66.90M | 83.72M | 97.49M | 40.06M | 23.64M | 49.80M | 51.17M | 65.19M | 123.90M | 63.54M | 32.58M | 39.31M | 19.60M | 37.48M | 45.24M | 78.10M | 94.79M | 166.85M | 214.65M | 73.70M | 46.05M | 61.32M | 42.42M | 51.73M |
|
Short-term Investments
|
| | | | | 14.06M | 66.91M | 76.23M | 59.68M | 44.92M | 38.83M | 29.87M | 37.31M | 37.07M | 38.54M | 37.99M | 37.65M | 46.15M | 49.60M | 35.50M | 23.42M | 65.06M | 82.45M | 69.55M | 60.79M | 48.15M | 69.44M | 101.72M | 130.72M | 142.54M | 154.15M | 117.06M | 63.66M | 35.13M | 18.44M | 7.29M | 5.56M | 96.55M | 118.66M | 86.60M | 150.79M | 138.35M |
|
Cash & Current Investments
|
6.17M | 10.20M | 10.12M | 14.82M | 14.43M | 62.00M | 100.54M | 83.54M | 74.52M | 62.47M | 58.12M | 57.87M | 52.81M | 54.66M | 56.07M | 56.65M | 59.80M | 63.08M | 116.50M | 119.22M | 120.91M | 105.12M | 106.09M | 119.35M | 111.96M | 113.34M | 193.35M | 165.27M | 163.30M | 181.85M | 173.75M | 154.54M | 108.90M | 113.23M | 113.23M | 174.14M | 220.22M | 170.25M | 164.71M | 147.92M | 193.21M | 190.08M |
|
Receivables - Net
|
| | 12.89M | | 15.62M | 17.53M | 17.45M | 21.05M | 25.51M | 25.61M | 22.24M | 17.02M | 20.02M | 19.59M | 18.46M | 17.96M | 21.26M | 24.80M | 23.73M | 28.11M | 15.45M | 17.73M | 25.00M | 23.50M | 25.98M | 27.05M | 35.45M | 38.53M | 40.13M | 40.67M | 50.00M | 60.97M | 58.95M | 48.48M | 54.92M | 59.38M | 54.18M | 64.38M | 56.80M | 57.10M | 55.13M | 61.19M |
|
Receivables
|
| | 12.89M | | 15.62M | 17.53M | 17.45M | 21.05M | 25.51M | 25.61M | 22.24M | 17.02M | 20.02M | 19.59M | 18.46M | 17.96M | 21.26M | 24.80M | 23.73M | 28.11M | 15.45M | 17.73M | 25.00M | 23.50M | 25.98M | 27.05M | 35.45M | 38.53M | 40.13M | 40.67M | 50.00M | 60.97M | 58.95M | 48.48M | 54.92M | 59.38M | 54.18M | 64.38M | 56.80M | 57.10M | 55.13M | 61.19M |
|
Raw Materials
|
| | 0.85M | | 4.23M | 1.84M | 5.48M | 9.37M | 3.27M | 2.11M | 1.35M | 2.85M | 3.35M | 2.52M | 3.86M | 3.79M | 4.53M | 5.68M | 5.58M | 7.61M | 4.37M | 4.17M | 5.28M | 5.03M | 4.64M | 5.05M | 6.30M | 9.31M | 7.99M | 10.98M | 14.68M | 34.99M | 25.63M | 14.91M | 21.77M | 19.79M | 18.97M | 16.35M | 14.04M | 11.70M | 9.63M | 9.56M |
|
Work In Process
|
| | 3.27M | | 3.74M | 5.54M | 5.56M | 14.34M | 19.85M | 20.69M | 15.65M | 21.56M | 20.56M | 14.43M | 13.67M | 12.12M | 8.37M | 7.19M | 7.49M | 9.72M | 13.24M | 9.28M | 9.81M | 8.30M | 7.65M | 7.22M | 7.87M | 12.62M | 10.40M | 9.18M | 14.53M | 21.18M | 45.37M | 54.13M | 42.22M | 32.31M | 37.63M | 47.31M | 52.03M | 43.42M | 37.58M | 39.83M |
|
Finished Goods
|
| | 7.72M | | 11.25M | 13.10M | 16.70M | 15.48M | 20.30M | 23.02M | 30.09M | 30.30M | 29.38M | 32.24M | 27.20M | 25.31M | 25.02M | 23.40M | 21.09M | 14.43M | 19.48M | 24.53M | 21.24M | 14.74M | 11.78M | 6.16M | 7.78M | 9.63M | 13.66M | 11.77M | 17.19M | 29.64M | 41.32M | 37.77M | 33.18M | 35.66M | 24.17M | 24.70M | 33.28M | 43.36M | 49.00M | 43.24M |
|
Inventory
|
| | 11.84M | | 19.23M | 20.49M | 27.73M | 39.19M | 43.42M | 45.82M | 47.08M | 54.71M | 53.28M | 49.20M | 44.73M | 41.22M | 37.91M | 36.27M | 34.15M | 31.76M | 37.09M | 37.98M | 36.33M | 28.07M | 24.06M | 18.43M | 21.96M | 31.56M | 32.05M | 31.93M | 46.40M | 85.81M | 112.32M | 106.81M | 97.17M | 87.76M | 80.77M | 88.36M | 99.35M | 98.48M | 96.21M | 92.64M |
|
Prepaid Assets
|
| | 1.09M | | 1.14M | 1.63M | 3.00M | 2.48M | 2.29M | 2.58M | 2.36M | 1.85M | 1.53M | 2.02M | 1.95M | 1.49M | 1.52M | 2.26M | 2.39M | 1.89M | 1.78M | 3.34M | 3.94M | 2.81M | 3.67M | 4.24M | 5.05M | 7.20M | 3.60M | 5.51M | 5.03M | 3.83M | 3.46M | 4.45M | 4.37M | 3.12M | 3.15M | 6.10M | 5.54M | 5.07M | 5.22M | 7.87M |
|
Current Assets
|
| | 35.94M | | 50.42M | 101.64M | 148.73M | 146.26M | 145.74M | 136.49M | 129.80M | 131.45M | 127.63M | 125.47M | 121.21M | 117.31M | 120.49M | 126.42M | 176.77M | 180.98M | 175.24M | 164.17M | 171.36M | 173.73M | 165.67M | 163.06M | 255.80M | 242.56M | 239.08M | 259.95M | 275.17M | 305.15M | 283.62M | 272.96M | 269.70M | 324.40M | 358.32M | 329.09M | 326.40M | 308.57M | 349.77M | 351.78M |
|
Property, Plant & Equipment (Net)
|
| | 12.35M | | 12.62M | 13.30M | 14.93M | 16.99M | 17.89M | 17.71M | 18.11M | 17.51M | 16.92M | 20.55M | 19.78M | 18.76M | 17.76M | 16.70M | 17.44M | 16.92M | 16.29M | 16.36M | 16.53M | 20.80M | 26.31M | 28.64M | 27.50M | 29.13M | 28.73M | 31.12M | 39.03M | 41.80M | 45.08M | 44.92M | 44.89M | 47.45M | 47.21M | 49.91M | 50.61M | 49.65M | 52.98M | 52.35M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 14.22M | 28.14M | 20.44M | 19.20M | 19.20M | 10.18M | 6.00M | | | | | 57.12M | 74.87M | 84.55M | 67.33M | 75.04M |
|
Goodwill
|
| | 3.88M | | 3.88M | 3.88M | 3.88M | | | | | | | | | | | | | | | | | | | | 3.88M | | | | 3.88M | 3.88M | 19.52M | 19.05M | 19.70M | 19.34M | 19.26M | 19.83M | 18.72M | 19.38M | 20.76M | 20.70M |
|
Intangibles
|
| | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.59M | 14.73M | 13.91M | 12.21M | 11.64M | 11.56M | 10.29M | 10.24M | 10.61M | 10.03M |
|
Goodwill & Intangibles
|
| | 3.92M | | 3.88M | 3.88M | 3.88M | 3.88M | 3.88M | 3.88M | 3.88M | 3.88M | 3.88M | 3.88M | 3.88M | 3.88M | 3.88M | 3.88M | 3.88M | 3.88M | 3.88M | 3.88M | 3.88M | 3.88M | 3.88M | 3.88M | 3.88M | 3.88M | 3.88M | 3.88M | 3.88M | 3.88M | 36.10M | 33.78M | 33.61M | 31.55M | 30.90M | 31.40M | 29.01M | 29.62M | 31.36M | 30.73M |
|
Other Non-Current Assets
|
| | 0.64M | | 1.53M | | | | | 0.17M | 0.24M | 0.21M | 0.21M | 0.20M | 0.20M | 0.29M | 0.24M | 0.26M | 0.45M | 0.58M | 0.70M | 1.19M | 2.08M | 2.35M | 2.56M | 2.57M | 2.46M | 2.37M | 2.24M | 2.22M | 1.97M | 1.84M | 1.74M | 1.61M | 1.48M | 1.37M | 1.24M | 1.12M | 1.04M | 0.94M | 1.00M | 0.87M |
|
Non-Current Assets
|
| | 16.91M | | 18.03M | 17.18M | 18.81M | 20.87M | 21.77M | 21.77M | 22.23M | 21.60M | 21.01M | 24.64M | 23.86M | 41.16M | 39.66M | 37.99M | 38.28M | 37.23M | 36.05M | 35.91M | 36.25M | 40.76M | 45.75M | 47.33M | 59.73M | 74.39M | 65.33M | 67.84M | 74.57M | 67.50M | 99.92M | 90.64M | 89.71M | 89.48M | 87.77M | 147.36M | 162.68M | 171.26M | 159.05M | 164.68M |
|
Assets
|
| | 52.85M | | 68.45M | 118.83M | 167.54M | 167.13M | 167.51M | 158.25M | 152.03M | 153.04M | 148.65M | 150.10M | 145.07M | 158.48M | 160.16M | 164.41M | 215.05M | 218.21M | 211.28M | 200.08M | 207.62M | 214.49M | 211.42M | 210.39M | 315.54M | 316.94M | 304.41M | 327.79M | 349.74M | 372.65M | 383.55M | 363.60M | 359.41M | 413.88M | 446.09M | 476.45M | 489.08M | 479.82M | 508.82M | 516.46M |
|
Accounts Payables
|
| | 3.18M | | 7.47M | 3.54M | 7.17M | 7.37M | 5.92M | 2.84M | 4.67M | 4.50M | 5.30M | 3.44M | 4.64M | 5.48M | 5.41M | 6.07M | 5.60M | 6.75M | 4.47M | 8.60M | 10.14M | 8.80M | 10.67M | 8.44M | 11.73M | 9.10M | 10.10M | 13.25M | 25.02M | 36.71M | 27.63M | 11.02M | 8.66M | 9.42M | 15.30M | 20.50M | 17.25M | 10.83M | 11.99M | 16.17M |
|
Payables
|
| | 3.18M | | 7.47M | 3.54M | 7.17M | 7.37M | 5.92M | 2.84M | 4.67M | 4.50M | 5.30M | 3.44M | 4.64M | 5.48M | 5.41M | 6.07M | 5.60M | 6.75M | 4.47M | 8.60M | 10.14M | 8.80M | 10.67M | 8.44M | 11.73M | 9.10M | 10.10M | 13.25M | 25.02M | 36.71M | 27.63M | 11.02M | 8.66M | 9.42M | 15.30M | 20.50M | 17.25M | 10.83M | 11.99M | 16.17M |
|
Accumulated Expenses
|
| | 4.04M | | 4.22M | 5.37M | 7.65M | 7.06M | 6.93M | 5.23M | 5.73M | 4.44M | 5.99M | 7.51M | 7.41M | 4.11M | 5.94M | 4.91M | 5.86M | 4.70M | 10.61M | 4.06M | 5.53M | 5.87M | 5.95M | 6.28M | 6.37M | 4.59M | 5.93M | 7.94M | 9.05M | 7.38M | 9.68M | 9.31M | 8.61M | 11.69M | 12.55M | 18.04M | 22.31M | 8.95M | 9.27M | 9.53M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | 0.35M | 0.16M | 0.08M | 0.02M | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | 5.23M | | 13.16M | 1.42M | 2.59M | 3.48M | 4.08M | 4.08M | 4.09M | | 1.59M | 4.26M | 5.93M | 7.60M | 1.24M | 3.20M | | | | | | 83.95M | 84.05M | 84.14M | 9.63M | 9.64M | | | | | | | | | 282.67M | 283.08M | 283.49M | | | 96.61M |
|
Current Leases
|
| | 1.19M | | 1.10M | 1.10M | 1.13M | 1.10M | 1.07M | 1.02M | 0.94M | 0.81M | 0.70M | 0.59M | 0.52M | 3.12M | 3.21M | 3.29M | 3.38M | 3.47M | 3.55M | 3.62M | 3.64M | 3.81M | 3.90M | 3.99M | 4.14M | 3.97M | 3.63M | 3.46M | 3.12M | 2.97M | 3.30M | 3.31M | 3.37M | 3.45M | 3.46M | 3.53M | 3.59M | 3.67M | 3.82M | 3.92M |
|
Current Deferred Revenue
|
| | 0.68M | | 0.37M | 0.41M | 1.41M | 1.55M | 1.61M | 0.76M | 1.22M | 0.74M | 0.73M | 0.72M | 0.83M | 1.00M | 1.10M | 0.95M | 0.76M | 0.92M | 1.04M | 1.21M | 7.09M | 6.46M | 0.54M | 0.98M | 0.79M | 1.23M | 3.00M | 3.15M | 2.60M | 0.82M | 2.86M | 2.75M | 1.99M | 1.91M | 2.27M | 2.37M | 1.97M | 1.86M | 2.51M | 2.76M |
|
Total Current Liabilities
|
| | 17.47M | | 30.52M | 16.41M | 25.38M | 24.10M | 24.58M | 18.23M | 19.92M | 16.43M | 19.20M | 22.85M | 23.02M | 24.50M | 20.25M | 21.44M | 19.50M | 19.66M | 24.45M | 19.58M | 27.59M | 112.19M | 107.71M | 107.22M | 35.50M | 32.64M | 25.33M | 33.63M | 42.37M | 54.60M | 50.88M | 33.76M | 30.88M | 34.44M | 318.92M | 331.10M | 331.18M | 28.16M | 30.05M | 131.79M |
|
Capital Leases
|
| | 2.53M | | 2.12M | 1.84M | 1.70M | 1.44M | 1.20M | 0.96M | 0.74M | 0.62M | 0.49M | 0.37M | 0.26M | 0.16M | 0.08M | 0.02M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | 10.68M | | 15.03M | 9.99M | 9.68M | 8.65M | 7.55M | 6.52M | 5.50M | 19.84M | 18.27M | 19.53M | 17.63M | 15.73M | 22.13M | 20.18M | 50.88M | 51.76M | 52.67M | 53.59M | 54.56M | | | | 278.66M | 279.05M | 279.45M | 279.85M | 280.24M | 280.64M | 281.05M | 281.45M | 281.86M | 282.26M | | | | 283.90M | 284.32M | 183.75M |
|
Non-Current Deffered Revenue
|
| | 4.98M | | 5.10M | 5.09M | 5.02M | 5.96M | 5.87M | 5.77M | 5.89M | 5.60M | 5.50M | 5.39M | 5.29M | 0.15M | 0.14M | 0.15M | 0.21M | 0.26M | 0.23M | 0.26M | 0.28M | 0.25M | 0.27M | 0.25M | 0.24M | 0.32M | 0.36M | 0.34M | 0.35M | 0.32M | 0.34M | 0.33M | 0.27M | 0.24M | 0.18M | 0.14M | 0.12M | 0.22M | 0.22M | 0.54M |
|
Preferred Stock Liabilities
|
| | 97.96M | | 103.73M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | | 3.42M | 3.06M | 2.91M | 2.57M | 2.47M | 2.45M | 2.20M | 2.19M | 2.27M | 2.16M |
|
Operating Leases
|
| | | | | | | | | | | | | | | 21.46M | 20.63M | 19.78M | 18.91M | 18.00M | 17.08M | 16.16M | 15.27M | 14.88M | 13.87M | 12.84M | 11.93M | 11.10M | 10.41M | 11.79M | 11.07M | 10.33M | 11.07M | 10.21M | 9.36M | 8.44M | 7.55M | 6.66M | 5.72M | 4.78M | 4.26M | 3.24M |
|
Other Non-Current Liabilities
|
| | 2.87M | | 2.71M | 0.75M | 0.77M | 0.79M | 0.81M | 0.84M | 0.53M | 1.29M | 0.69M | 0.74M | 0.49M | 0.30M | 0.30M | 0.30M | 0.31M | 0.32M | 0.61M | 1.06M | 0.81M | 0.81M | 0.80M | 0.80M | 0.28M | 0.11M | 0.11M | 0.11M | 0.12M | 0.13M | | | 6.18M | | | | | | | |
|
Total Non-Current Liabilities
|
| | 37.05M | | 54.47M | 34.29M | 42.74M | 41.11M | 40.21M | 31.97M | 32.56M | 43.20M | 44.23M | 48.90M | 46.70M | 62.00M | 63.22M | 61.57M | 89.49M | 89.67M | 94.42M | 89.60M | 97.69M | 127.31M | 121.85M | 120.31M | 326.33M | 323.12M | 315.55M | 325.62M | 334.03M | 345.90M | | | 319.10M | | | | | | | |
|
Total Liabilities
|
| | 39.92M | | 57.18M | 35.04M | 43.51M | 41.90M | 41.03M | 32.81M | 33.09M | 44.48M | 44.92M | 49.64M | 47.19M | 62.31M | 63.52M | 61.87M | 89.81M | 89.99M | 95.03M | 90.65M | 98.50M | 128.12M | 122.65M | 121.11M | 326.61M | 323.23M | 315.67M | 325.73M | 334.15M | 346.03M | 346.75M | 328.80M | 325.28M | 327.96M | 329.12M | 340.35M | 339.22M | 319.26M | 321.13M | 321.50M |
|
Total Debt
|
| | 15.91M | | 28.20M | 11.41M | 12.27M | 12.13M | 11.62M | 10.61M | 9.59M | 19.84M | 19.86M | 23.79M | 23.56M | 23.33M | 23.37M | 23.38M | 50.88M | 51.76M | 52.67M | 53.59M | 54.56M | 83.95M | 84.05M | 84.14M | 288.29M | 288.70M | 279.45M | 279.85M | 280.24M | 280.64M | 281.05M | 281.45M | 281.86M | 282.26M | 282.67M | 283.08M | 283.49M | 283.90M | 284.32M | 280.36M |
|
Common Equity
|
| | -85.03M | | -92.45M | 83.79M | 124.02M | 125.23M | 126.48M | 125.44M | 118.94M | 108.56M | 103.73M | 100.46M | 97.88M | 96.17M | 96.63M | 102.54M | 125.24M | 128.22M | 116.25M | 109.43M | 109.12M | 86.38M | 88.77M | 89.28M | -11.08M | -6.29M | -11.26M | 2.06M | 15.59M | 26.62M | 36.80M | 34.80M | 34.13M | 85.92M | 116.97M | 136.10M | 149.86M | 160.56M | 187.69M | 194.96M |
|
Shareholder's Equity
|
| | -85.03M | | -92.45M | 83.79M | 124.02M | 125.23M | 126.48M | 125.44M | 118.94M | 108.56M | 103.73M | 100.46M | 97.88M | 96.17M | 96.63M | 102.54M | 125.24M | 128.22M | 116.25M | 109.43M | 109.12M | 86.38M | 88.77M | 89.28M | -11.08M | -6.29M | -11.26M | 2.06M | 15.59M | 26.62M | 36.80M | 34.80M | 34.13M | 85.92M | 116.97M | 136.10M | 149.86M | 160.56M | 187.69M | 194.96M |
|
Liabilities and Shareholders Equity
|
| | 52.85M | | 68.45M | 118.83M | 167.54M | 167.13M | 167.51M | 158.25M | 152.03M | 153.04M | 148.65M | 150.10M | 145.07M | 158.48M | 160.16M | 164.41M | 215.05M | 218.21M | 211.28M | 200.08M | 207.62M | 214.49M | 211.42M | 210.39M | 315.54M | 316.94M | 304.41M | 327.79M | 349.74M | 372.65M | 383.55M | 363.60M | 359.41M | 413.88M | 446.09M | 476.45M | 489.08M | 479.82M | 508.82M | 516.46M |
|
Retained Earnings
|
| | -185.31M | | -187.90M | -187.31M | -187.20M | -189.36M | -190.34M | -195.19M | -204.53M | -218.97M | -226.70M | -233.77M | -239.76M | -246.82M | -250.98M | -255.06M | -262.74M | -267.07M | -284.60M | -298.95M | -314.67M | -320.64M | -329.55M | -342.47M | -362.48M | -372.94M | -384.47M | -386.67M | -386.79M | -391.14M | -399.21M | -414.97M | -430.15M | -396.81M | -386.84M | -386.62M | -389.31M | -397.76M | -386.21M | -399.02M |
|
Treasury Shares
|
| | 0.00M | | | | | | | | 0.01M | 0.01M | 0.00M | 0.03M | 0.03M | 0.24M | 0.25M | 0.45M | 0.51M | 0.56M | 0.96M | 0.89M | 0.84M | 0.78M | 1.23M | 1.19M | 1.17M | 1.69M | 1.50M | 1.39M | 1.31M | 1.37M | 1.30M | 1.17M | 1.08M | 1.20M | 1.06M | 0.99M | 0.92M | 0.99M | 0.87M | 0.84M |