|
Cash & Equivalents
|
7.89M | 12.54M | 11.66M | 9.23M | 63.42M | 71.25M | 102.49M | 69.21M | 73.53M | 256.95M | 253.54M | 267.04M | 559.46M | 571.45M | 580.29M | 41.61M | 34.60M | 38.27M | 30.38M | 16.71M | 9.47M | 96.28M | 16.64M | 8.49M | 6.11M | 38.84M | 172.52M | 27.11M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | 522.18M | 529.49M | 537.82M | 544.30M | 551.40M | 518.73M | 421.01M | 435.88M | 426.31M | 412.73M | 360.08M | 624.14M | 782.47M |
|
Cash & Current Investments
|
7.89M | 12.54M | 11.66M | 9.23M | 63.42M | 71.25M | 102.49M | 69.21M | 73.53M | 256.95M | 253.54M | 267.04M | 559.46M | 571.45M | 580.29M | 563.79M | 564.10M | 576.08M | 574.67M | 568.11M | 528.20M | 517.28M | 452.52M | 434.80M | 418.83M | 398.92M | 796.67M | 809.58M |
|
Receivables - Net
|
19.18M | | | | 17.79M | 15.82M | 13.05M | 17.27M | 23.97M | 22.26M | 25.32M | 32.52M | 38.43M | 30.70M | 38.77M | 44.95M | 41.28M | 21.51M | 15.82M | 25.23M | 21.91M | 16.82M | 21.04M | 30.23M | 38.26M | 28.16M | 26.92M | 22.55M |
|
Receivables - Other
|
1.44M | | | | 1.07M | 0.56M | 0.58M | 0.74M | 0.74M | 0.98M | 2.41M | 0.01M | | | | | | | | | | | | | | | | |
|
Receivables
|
20.62M | | | | 18.86M | 16.39M | 13.63M | 18.01M | 24.71M | 23.24M | 27.73M | 32.52M | 38.43M | 30.70M | 38.77M | 44.95M | 41.28M | 21.51M | 15.82M | 25.23M | 21.91M | 16.82M | 21.04M | 30.23M | 38.26M | 28.16M | 26.92M | 22.55M |
|
Raw Materials
|
2.72M | | | | 0.30M | 0.86M | 1.13M | 1.38M | 0.43M | 1.90M | 1.62M | 1.01M | 1.84M | 3.85M | 3.78M | 5.94M | 17.52M | 26.11M | 24.49M | 18.73M | 17.55M | 24.07M | 15.09M | 16.26M | 14.99M | 17.75M | 15.21M | 21.86M |
|
Work In Process
|
14.58M | | | | 8.16M | 9.58M | 9.57M | 11.94M | 10.18M | 11.21M | 13.57M | 14.31M | 16.96M | 19.95M | 23.85M | 31.91M | 33.69M | 26.04M | 32.66M | 36.47M | 35.19M | 35.25M | 39.47M | 39.47M | 47.30M | 46.47M | 42.88M | 39.15M |
|
Finished Goods
|
3.24M | | | | 3.45M | 3.72M | 4.08M | 1.89M | 1.73M | 1.87M | 3.31M | 4.31M | 4.83M | 6.96M | 6.75M | 7.53M | 6.45M | 7.86M | 7.11M | 9.35M | 12.80M | 15.06M | 16.23M | 16.15M | 14.45M | 18.41M | 26.04M | 25.74M |
|
Inventory
|
20.54M | | | | 11.91M | 14.16M | 14.78M | 15.21M | 12.35M | 14.98M | 18.49M | 19.64M | 23.63M | 30.75M | 34.38M | 45.38M | 57.65M | 60.01M | 64.25M | 64.54M | 65.54M | 74.38M | 70.78M | 71.88M | 76.74M | 82.63M | 84.13M | 86.74M |
|
Prepaid Assets
|
4.06M | | | | 5.60M | 3.18M | 1.58M | 2.98M | 2.65M | 2.58M | 2.84M | 3.91M | 4.48M | 4.89M | 7.38M | 8.14M | 6.09M | 8.99M | 8.28M | 9.07M | 7.64M | 9.74M | 9.28M | 8.89M | 10.28M | 9.68M | 11.24M | 13.18M |
|
Current Assets
|
53.10M | | | | 99.66M | 104.97M | 132.43M | 105.35M | 113.18M | 297.70M | 302.56M | 323.05M | 625.94M | 637.75M | 660.78M | 662.21M | 669.07M | 666.54M | 662.98M | 666.90M | 623.24M | 618.17M | 553.57M | 545.75M | 544.06M | 519.34M | 918.90M | 932.00M |
|
Property, Plant & Equipment (Net)
|
11.28M | | | | 9.29M | 9.63M | 10.41M | 10.86M | 11.71M | 14.93M | 20.77M | 31.35M | 37.90M | 44.21M | 51.92M | 56.11M | 58.77M | 57.49M | 56.30M | 55.92M | 54.69M | 53.39M | 58.69M | 69.69M | 82.47M | 98.23M | 99.86M | 99.23M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | 87.10M | 87.10M | 87.10M | 87.10M | 87.10M | 87.10M | 87.10M | 87.10M |
|
Intangibles
|
13.54M | | | | 14.81M | 15.06M | 15.26M | 14.67M | 15.04M | 16.06M | 16.50M | 19.09M | 21.14M | 19.87M | 20.18M | 21.09M | 5.21M | 4.80M | 6.21M | 5.67M | 177.08M | 175.24M | 171.15M | 167.40M | 163.56M | 159.78M | 155.94M | 152.14M |
|
Goodwill & Intangibles
|
13.54M | | | | 14.81M | 15.06M | 15.26M | 14.67M | 15.04M | 16.06M | 16.50M | 19.09M | 21.14M | 19.87M | 20.18M | 21.09M | 5.21M | 4.80M | 6.21M | 5.67M | 264.18M | 262.33M | 258.25M | 254.49M | 250.66M | 246.88M | 243.04M | 239.24M |
|
Other Non-Current Assets
|
0.16M | | | | 0.16M | 0.17M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.19M | 0.22M | 5.47M | 3.88M | 6.72M | 7.37M | 10.48M | 10.35M | 1.32M | 1.14M | 1.00M | 1.05M | 1.20M | 1.34M | 1.68M | 1.67M |
|
Non-Current Assets
|
19.59M | | | | 23.73M | 23.24M | 23.05M | 22.34M | 22.83M | 26.38M | 31.83M | 44.39M | 52.27M | 60.30M | 73.18M | 75.85M | 81.55M | 79.88M | 82.53M | 80.79M | 328.44M | 324.45M | 324.99M | 332.16M | 340.90M | 352.76M | 350.24M | 345.00M |
|
Assets
|
72.69M | | | | 123.39M | 128.21M | 155.48M | 127.70M | 136.01M | 324.08M | 334.38M | 367.44M | 678.21M | 698.05M | 733.96M | 738.05M | 750.62M | 746.43M | 745.50M | 747.69M | 951.68M | 942.62M | 878.55M | 877.90M | 884.96M | 872.11M | 1,269.14M | 1,277.00M |
|
Accounts Payables
|
5.03M | | | | 3.87M | 4.32M | 5.00M | 7.47M | 6.18M | 9.02M | 9.93M | 12.97M | 13.10M | 12.51M | 21.62M | 16.55M | 14.88M | 8.19M | 9.76M | 12.32M | 8.69M | 10.79M | 14.49M | 17.94M | 22.89M | 24.77M | 13.06M | 18.87M |
|
Notes Payables
|
43.00M | | | | 41.00M | 50.00M | 35.00M | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
48.02M | | | | 44.87M | 54.31M | 40.00M | 7.47M | 6.18M | 9.02M | 9.93M | 12.97M | 13.10M | 12.51M | 21.62M | 16.55M | 14.88M | 8.19M | 9.76M | 12.32M | 8.69M | 10.79M | 14.49M | 17.94M | 22.89M | 24.77M | 13.06M | 18.87M |
|
Accumulated Expenses
|
7.66M | | | | 8.44M | 8.02M | 8.33M | 10.09M | 12.96M | 12.72M | 13.81M | 20.46M | 24.28M | 21.57M | 22.00M | 18.45M | 18.91M | 17.02M | 20.70M | 18.96M | 112.70M | 108.61M | 65.87M | 76.98M | 85.56M | 81.89M | 94.48M | 91.81M |
|
Other Accumulated Expenses
|
3.10M | | | | 3.18M | 3.89M | 3.48M | 3.10M | 2.89M | 2.86M | 3.73M | 5.21M | 4.74M | 5.58M | 5.29M | 5.96M | 5.79M | 4.97M | 7.39M | | | | | | | | | |
|
Short term Debt
|
43.00M | | | | 41.00M | 50.00M | 35.00M | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
58.68M | | | | 53.31M | 62.34M | 48.34M | 17.57M | 19.14M | 21.74M | 23.74M | 33.44M | 37.38M | 34.07M | 43.62M | 35.00M | 33.79M | 25.21M | 30.46M | 31.28M | 121.39M | 119.40M | 80.36M | 94.92M | 108.45M | 106.66M | 107.54M | 110.68M |
|
Non-Current Deffered Revenue
|
2.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | 7.94M | 7.87M | 7.57M | 7.31M | 6.99M | 7.07M | 6.72M | 6.36M | 6.40M | 8.94M | 9.00M | 8.54M | 10.63M | 10.04M | 9.35M | 8.64M | | | | | | | | |
|
Other Non-Current Liabilities
|
0.56M | | | | | | | | | | | 1.65M | 1.93M | 1.16M | 1.06M | 0.07M | 8.34M | 0.09M | 0.00M | | 122.24M | 127.02M | 105.68M | 86.75M | 76.79M | 72.94M | 60.91M | 62.92M |
|
Total Non-Current Liabilities
|
61.12M | | | | | | | | | | | 39.79M | 43.78M | 43.01M | 52.61M | 43.54M | 33.79M | 32.68M | 37.23M | | 121.39M | 119.40M | 80.36M | 94.92M | 108.45M | 106.66M | 107.54M | 110.68M |
|
Total Liabilities
|
61.67M | | | | 61.25M | 70.20M | 55.91M | 24.87M | 26.13M | 28.81M | 30.46M | 41.45M | 45.71M | 44.17M | 53.68M | 43.61M | 42.14M | 32.77M | 37.24M | 37.34M | 243.63M | 246.41M | 186.04M | 181.67M | 185.24M | 179.59M | 168.46M | 173.60M |
|
Total Debt
|
43.00M | | | | 41.00M | 50.00M | 35.00M | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
11.02M | 8.14M | 2.70M | 3.77M | 62.14M | 58.01M | 99.57M | 102.82M | 109.88M | 295.27M | 303.93M | 326.00M | 632.50M | 653.87M | 680.28M | 694.44M | 708.48M | 713.66M | 708.27M | 710.34M | 708.05M | 696.21M | 692.51M | 696.24M | 699.72M | 692.51M | 1,100.68M | 1,103.40M |
|
Shareholder's Equity
|
11.02M | 8.14M | 2.70M | 3.77M | 62.14M | 58.01M | 99.57M | 102.82M | 109.88M | 295.27M | 303.93M | 326.00M | 632.50M | 653.87M | 680.28M | 694.44M | 708.48M | 713.66M | 708.27M | 710.34M | 708.05M | 696.21M | 692.51M | 696.24M | 699.72M | 692.51M | 1,100.68M | 1,103.40M |
|
Liabilities and Shareholders Equity
|
72.69M | | | | 123.39M | 128.21M | 155.48M | 127.70M | 136.01M | 324.08M | 334.38M | 367.44M | 678.21M | 698.05M | 733.96M | 738.05M | 750.62M | 746.43M | 745.50M | 747.69M | 951.68M | 942.62M | 878.55M | 877.90M | 884.96M | 872.11M | 1,269.14M | 1,277.00M |
|
Retained Earnings
|
-47.42M | | | | -54.02M | -59.12M | -64.72M | -65.39M | -63.40M | -66.96M | -64.94M | -50.98M | -31.12M | -24.98M | -12.12M | -6.34M | -7.87M | -24.36M | -50.28M | -68.40M | -88.40M | -117.10M | -143.87M | -163.19M | -182.00M | -205.88M | -226.06M | -234.07M |
|
Treasury Shares
|
| | | | 2.99M | 2.92M | 2.84M | 2.73M | 2.74M | 2.72M | 2.56M | 2.43M | 2.23M | 2.18M | 2.05M | 1.90M | 1.72M | 1.82M | 1.57M | 1.38M | 1.24M | 1.39M | 1.19M | 1.12M | 0.92M | 1.01M | 0.89M | 0.79M |