|
Cash & Equivalents
|
114.95M | 76.01M | 51.26M | 68.98M | 99.12M | 67.95M | 33.87M | 12.96M | 10.87M | 10.79M | 6.44M | 27.43M | 5.21M | 25.96M | 25.69M | 16.46M |
|
Cash & Current Investments
|
114.95M | 76.01M | 51.26M | 68.98M | 99.12M | 67.95M | 33.87M | 12.96M | 10.87M | 10.79M | 6.44M | 27.43M | 5.21M | 25.96M | 25.69M | 16.46M |
|
Receivables - Net
|
| 114.97M | 110.84M | 96.83M | 101.61M | 124.16M | 105.96M | 101.95M | 96.35M | 86.83M | 70.37M | 73.10M | 69.35M | 72.46M | 67.79M | 52.50M |
|
Receivables - Other
|
| | | | | | | | | 8.95M | | | | | | |
|
Receivables
|
| 114.97M | 110.84M | 96.83M | 101.61M | 124.16M | 105.96M | 101.95M | 96.35M | 95.78M | 70.37M | 73.10M | 69.35M | 72.46M | 67.79M | 52.50M |
|
Raw Materials
|
| 45.04M | | | | | | | 11.56M | 6.83M | 11.90M | 9.70M | 16.39M | 11.18M | 9.91M | 9.48M |
|
Work In Process
|
| | | | | | | | 0.78M | 0.11M | 1.00M | 2.07M | 2.55M | 1.30M | 0.77M | 0.38M |
|
Finished Goods
|
| | | | | | | | 22.09M | 11.51M | 16.29M | 12.69M | 14.61M | 6.96M | 7.07M | 10.47M |
|
Inventory
|
| | | | | | | | | | | | | | | 22.43M |
|
Current Deferred Tax Assets
|
| 6.27M | 5.29M | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 11.27M | 14.73M | 11.83M | 10.16M | 11.94M | 8.01M | 9.18M | 13.56M | 18.09M | 8.49M | 3.89M | 7.85M | 5.51M | 8.41M | 8.53M |
|
Current Assets
|
| 303.55M | 281.22M | 269.11M | 274.10M | 281.58M | 212.65M | 183.16M | 178.44M | 154.29M | 135.83M | 156.07M | 145.20M | 153.06M | 131.78M | 102.81M |
|
Property, Plant & Equipment (Net)
|
| 24.98M | 25.44M | 21.46M | 17.57M | 14.65M | 12.94M | 10.88M | 9.70M | 8.44M | 9.05M | 10.05M | 12.85M | 16.55M | 12.03M | 11.38M |
|
Goodwill
|
| 46.77M | 55.61M | 55.61M | 55.61M | 55.61M | | | | | | 3.47M | 12.97M | 13.00M | 12.97M | 13.00M |
|
Intangibles
|
| 44.71M | 26.11M | 12.81M | 3.91M | 0.73M | 0.45M | 0.28M | 0.14M | 0.03M | | 5.04M | 9.58M | 4.94M | 1.67M | 0.28M |
|
Goodwill & Intangibles
|
| 91.48M | 81.72M | 68.43M | 59.52M | 56.34M | 0.45M | 0.28M | 0.14M | 0.03M | | 8.50M | 22.55M | 17.94M | 14.64M | 13.28M |
|
Long-Term Deferred Tax
|
| | 75.81M | 55.14M | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 10.95M | 6.96M | 9.89M | 10.61M | 4.58M | 4.57M | 20.00M | 5.00M | 5.00M | 5.00M | 5.92M | 9.93M | 15.85M | 19.74M | 19.39M |
|
Non-Current Assets
|
| 127.41M | 114.13M | 99.77M | 87.70M | 75.57M | 17.95M | 36.70M | 24.20M | 18.58M | 30.17M | 38.86M | 56.44M | 60.60M | 55.83M | 52.60M |
|
Assets
|
| 430.96M | 395.35M | 368.88M | 361.80M | 357.16M | 230.60M | 221.24M | 202.64M | 172.87M | 166.00M | 194.92M | 201.63M | 213.66M | 187.62M | 155.40M |
|
Accounts Payables
|
| 52.20M | 56.30M | 47.63M | 41.79M | 54.37M | 46.14M | 40.83M | 62.65M | 37.40M | 36.95M | 35.24M | 34.22M | 35.72M | 26.09M | 31.46M |
|
Notes Payables
|
| | | | | 83.34M | | 62.83M | | | | | | | | |
|
Payables
|
| 52.20M | 56.30M | 47.63M | 41.79M | 137.71M | 46.14M | 103.65M | 62.65M | 37.40M | 36.95M | 35.24M | 34.22M | 35.72M | 26.09M | 31.46M |
|
Accumulated Expenses
|
3.79M | 7.03M | 7.59M | 7.52M | 6.12M | 4.22M | 3.43M | 23.79M | 19.46M | 29.02M | 17.54M | 19.21M | 16.56M | 15.71M | 18.21M | 17.98M |
|
Other Accumulated Expenses
|
| 21.42M | 19.00M | 14.57M | 15.17M | 20.74M | 13.81M | 13.00M | 17.64M | 29.02M | 17.54M | | | | | |
|
Short term Debt
|
| 1.07M | | | | | 3.00M | 62.83M | 7.50M | 1.65M | 7.32M | 1.85M | 18.24M | 7.99M | 82.50M | 96.49M |
|
Current Taxes
|
| 1.17M | 1.13M | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| 87.49M | 93.44M | 91.11M | 98.10M | 95.90M | 88.92M | 92.33M | 96.87M | 90.41M | 81.49M | 84.03M | 126.92M | 115.30M | 116.69M | 113.92M |
|
Total Current Liabilities
|
| 205.66M | 210.05M | 194.82M | 190.56M | 297.84M | 179.66M | 237.61M | 207.28M | 178.47M | 158.25M | 159.09M | 176.66M | 157.89M | 249.94M | 257.61M |
|
Non-Current Debt
|
| 103.27M | 49.49M | | | | 62.71M | 66.68M | 115.99M | 145.62M | 146.85M | 90.89M | 89.45M | 66.35M | | |
|
Convertible Debt
|
| 135.00M | 135.00M | 205.00M | 203.74M | 68.79M | 69.25M | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| 34.28M | 36.43M | 38.39M | 40.05M | 39.53M | 35.43M | 38.90M | 38.59M | 36.73M | 37.44M | 36.13M | 39.79M | 35.49M | 38.18M | 38.85M |
|
Non-Current Deferred Tax Liability
|
| 6.82M | 75.08M | 54.30M | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | 13.89M | 10.59M | 11.62M | 11.53M | 10.88M | 9.79M |
|
Other Non-Current Liabilities
|
| 7.05M | 16.25M | 11.30M | 10.83M | 10.44M | 8.32M | 12.97M | 11.60M | 11.83M | 11.15M | 13.06M | 11.85M | 11.37M | 11.37M | 14.38M |
|
Total Non-Current Liabilities
|
| 286.42M | 237.18M | 256.43M | 258.64M | 119.76M | 176.83M | 110.67M | 364.50M | 360.82M | 353.37M | 294.11M | 333.52M | 286.66M | 297.74M | 305.39M |
|
Total Liabilities
|
| | | | | | | 360.54M | 376.11M | 372.65M | 364.52M | 307.17M | 345.37M | 298.03M | 309.11M | 319.77M |
|
Total Debt
|
| 104.33M | 49.49M | | | | 65.71M | 129.50M | 123.49M | 147.27M | 154.17M | 92.74M | 107.69M | 74.34M | 82.50M | 96.49M |
|
Common Equity
|
-91.26M | -61.69M | -47.70M | -82.36M | -84.96M | -57.67M | -125.89M | -139.30M | -173.47M | -199.78M | -198.53M | -112.25M | -143.74M | -84.37M | -121.50M | -164.37M |
|
Shareholder's Equity
|
-91.26M | -61.69M | -47.70M | -82.36M | -84.96M | -57.67M | -125.89M | -139.30M | -173.47M | -199.78M | -198.53M | -112.25M | -143.74M | -84.37M | -121.50M | -164.37M |
|
Liabilities and Shareholders Equity
|
| 430.96M | 395.35M | 368.88M | 361.80M | 357.16M | 230.60M | 221.24M | 202.64M | 172.87M | 166.00M | 194.92M | 201.63M | 213.66M | 187.62M | 155.40M |
|
Retained Earnings
|
| -456.59M | -467.70M | -518.60M | -540.07M | -523.31M | -596.94M | -611.81M | -655.16M | -697.95M | -703.16M | -738.62M | -767.73M | -786.09M | -827.38M | -942.47M |
|
Treasury Shares
|
5.13M | 6.64M | 8.86M | 9.89M | 12.11M | 13.79M | 1.39M | 1.26M | 1.84M | 1.31M | 1.94M | 2.71M | 3.86M | 4.49M | 0.15M | 0.33M |