|
Cash & Equivalents
|
36.48M | 28.58M | 29.16M | 25.61M | 95.64M | 77.60M | 91.84M | 57.30M | 82.90M | 105.67M | 70.72M | 41.96M | 64.35M | 57.23M | 44.67M | 112.64M | 52.05M | 260.51M | 254.15M | 553.44M | 471.51M | 401.71M | 326.51M | 298.89M | 185.68M | 147.07M | 109.86M | 102.30M | 61.47M | 97.01M | 150.90M | 92.93M | 75.48M | 82.91M | 195.82M | 179.89M | 276.20M | 278.90M | 178.30M |
|
Short-term Investments
|
22.22M | 25.68M | 31.45M | 19.85M | 13.82M | 8.81M | | 28.00M | 26.18M | 20.57M | 27.02M | 26.94M | 28.12M | 27.75M | 27.78M | 27.80M | 26.28M | 15.06M | | 51.99M | 52.33M | 41.75M | 30.34M | 15.88M | 47.52M | 48.64M | 66.08M | 59.37M | 78.24M | 47.90M | 78.26M | 124.58M | 134.31M | 134.34M | 145.22M | 131.11M | 144.10M | 122.74M | 57.50M |
|
Cash & Current Investments
|
58.70M | 54.26M | 60.60M | 45.47M | 109.46M | 86.41M | 91.84M | 85.30M | 109.08M | 126.25M | 97.74M | 68.90M | 92.47M | 84.98M | 72.45M | 140.44M | 78.33M | 275.57M | 254.15M | 605.43M | 523.85M | 443.46M | 356.85M | 314.76M | 233.20M | 195.71M | 175.94M | 161.68M | 139.71M | 144.91M | 229.16M | 217.51M | 209.78M | 217.25M | 341.04M | 311.00M | 420.30M | 401.64M | 235.80M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | | 0.77M | 0.93M | 1.38M | 1.39M | 0.90M | 0.09M | | | 8.62M | 17.48M | 39.32M | 51.09M | 64.98M | 83.61M | 115.73M | 129.19M | 190.12M | 231.52M | 265.38M |
|
Receivables - Other
|
0.16M | 0.13M | 0.11M | 0.08M | 0.02M | 0.04M | | 0.11M | 0.08M | 0.09M | 0.08M | 0.10M | | | | | | | | | | | | | | | | | | | 6.80M | 5.90M | 6.50M | | | 23.50M | | | |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | | 0.77M | 0.93M | 1.38M | 1.39M | 0.90M | 0.09M | | | 8.62M | 17.48M | 46.12M | 56.99M | 71.48M | 83.61M | 115.73M | 152.69M | 190.12M | 231.52M | 265.38M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 1.23M | 6.58M | 1.71M | 1.74M | 1.73M | 28.15M | 4.12M | 4.12M | 4.06M |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.14M | 29.55M | 31.71M | 31.24M | 74.10M | 77.89M | 74.97M | 68.37M | 142.92M | 129.24M | 121.81M |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.66M | 0.61M | 2.00M | 1.90M | 1.61M | 7.96M | 13.94M | 10.72M | 21.84M | 21.09M |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.22M | 30.23M | 33.55M | 39.82M | 77.72M | 81.24M | 84.67M | 110.46M | 157.76M | 155.20M | 146.95M |
|
Prepaid Assets
|
1.30M | 14.51M | 10.12M | 5.68M | 8.42M | 9.66M | 5.02M | 8.06M | 6.82M | 8.89M | 11.39M | 9.69M | 11.12M | 8.48M | 7.04M | 8.11M | 7.74M | 3.83M | 5.54M | 5.23M | 5.59M | 7.73M | 11.04M | 11.93M | 4.09M | 3.63M | 4.03M | 4.24M | 4.77M | 11.09M | 12.08M | 9.52M | 8.10M | 7.05M | 32.63M | 15.72M | 20.39M | 25.37M | 55.85M |
|
Current Assets
|
70.58M | 69.55M | 71.33M | 50.86M | 118.96M | 97.04M | 97.66M | 93.32M | 116.96M | 136.04M | 109.74M | 79.03M | 105.06M | 94.44M | 80.36M | 149.15M | 88.02M | 280.94M | 260.33M | 611.74M | 535.01M | 455.07M | 371.78M | 330.96M | 242.22M | 202.56M | 182.92M | 168.27M | 184.78M | 208.57M | 319.11M | 317.94M | 360.58M | 389.15M | 574.07M | 566.36M | 644.51M | 663.96M | 599.76M |
|
Property, Plant & Equipment (Net)
|
0.32M | 0.33M | 0.33M | 0.33M | 0.31M | 0.29M | 0.27M | 0.25M | 0.25M | 0.27M | 0.27M | 0.25M | 0.24M | 0.24M | 0.28M | 0.28M | 0.32M | 0.33M | 0.38M | 0.48M | 0.49M | 0.60M | 0.60M | 0.60M | 0.53M | 0.45M | 0.38M | 0.31M | 0.24M | 0.21M | 0.13M | 0.10M | 0.07M | | | | | | |
|
Long-Term Investments
|
26.46M | 21.44M | | | | | | | | | | | | | | | | | | | | 12.76M | 24.55M | 35.53M | 47.47M | 36.08M | 21.77M | 12.40M | | | | | 1.32M | 0.95M | 1.12M | 0.81M | 1.91M | 28.59M | 48.76M |
|
Goodwill
|
0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | | | | | | |
|
Goodwill & Intangibles
|
0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 366.63M |
|
Other Non-Current Assets
|
0.58M | 0.58M | 0.58M | 0.58M | 0.58M | 0.58M | 0.59M | 0.59M | 0.59M | 1.24M | 1.24M | 1.24M | 1.24M | 1.25M | 1.25M | 1.25M | 1.25M | 1.25M | 1.26M | 1.26M | 1.26M | 1.26M | 1.26M | 1.26M | 1.26M | 1.27M | 1.27M | 1.27M | 1.28M | 1.28M | 1.28M | 2.31M | 1.29M | 2.15M | 2.11M | 2.07M | 2.04M | 2.03M | 2.04M |
|
Non-Current Assets
|
29.49M | 25.25M | 4.35M | 3.92M | 4.29M | 4.15M | 4.12M | 4.06M | 4.04M | 4.68M | 4.64M | 4.58M | 12.48M | 12.14M | 12.97M | 13.86M | 13.83M | 13.68M | 13.52M | 13.90M | 13.69M | 26.33M | 37.91M | 48.66M | 60.81M | 49.11M | 34.97M | 25.30M | 12.57M | 12.28M | 11.95M | 11.64M | 12.74M | 12.06M | 11.95M | 11.33M | 12.18M | 38.65M | 425.26M |
|
Assets
|
100.06M | 94.80M | 75.69M | 54.78M | 123.26M | 101.20M | 101.78M | 97.38M | 120.99M | 140.72M | 114.37M | 83.62M | 117.54M | 106.58M | 93.33M | 163.01M | 101.85M | 294.62M | 273.86M | 625.64M | 548.70M | 481.40M | 409.69M | 379.63M | 303.03M | 251.67M | 217.89M | 193.57M | 197.36M | 220.85M | 331.07M | 329.59M | 373.32M | 401.21M | 586.01M | 577.69M | 656.69M | 702.61M | 1,025.02M |
|
Accounts Payables
|
8.14M | 13.08M | 15.55M | 15.27M | 18.92M | 19.56M | 18.18M | 25.88M | 32.51M | 35.39M | 37.92M | 36.38M | 40.20M | 31.50M | 31.78M | 30.04M | 30.90M | 29.67M | 34.66M | 37.01M | 42.84M | 40.23M | 44.70M | 51.29M | 49.67M | 37.22M | 29.73M | 42.02M | 57.09M | 62.95M | 39.74M | 38.47M | 87.27M | 93.47M | 101.41M | 58.30M | 133.93M | 134.02M | 112.34M |
|
Notes Payables
|
0.15M | 0.09M | 0.12M | 0.07M | 0.17M | 0.15M | 0.18M | 0.13M | 0.22M | 0.21M | 0.09M | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
8.29M | 13.17M | 15.67M | 15.34M | 19.09M | 19.71M | 18.36M | 26.00M | 32.74M | 35.60M | 38.01M | 36.44M | 40.20M | 31.50M | 31.78M | 30.04M | 30.90M | 29.67M | 34.66M | 37.01M | 42.84M | 40.23M | 44.70M | 51.29M | 49.67M | 37.22M | 29.73M | 42.02M | 57.09M | 62.95M | 39.74M | 38.47M | 87.27M | 93.47M | 101.41M | 58.30M | 133.93M | 134.02M | 112.34M |
|
Accumulated Expenses
|
0.45M | 0.80M | 1.06M | 1.39M | 0.48M | 0.90M | 1.28M | 1.80M | 0.46M | 1.18M | 2.08M | 2.26M | 0.85M | 1.71M | 3.02M | 3.80M | 1.37M | 3.44M | 5.07M | 8.46M | 3.54M | 8.51M | 12.86M | 10.17M | 1.62M | 2.88M | 4.30M | 8.43M | 3.22M | 6.64M | 8.34M | 12.17M | 3.60M | 6.35M | 10.09M | 15.19M | 5.13M | 10.61M | 15.01M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | 0.22M | 18.63M | 21.48M | 44.03M | 48.99M | 29.25M | 25.57M | 21.73M | 18.24M | 14.46M | 14.15M | 12.63M | 1.51M | 1.87M | 1.74M | 0.81M | 1.17M | 1.22M | 1.57M | 1.22M | 1.48M | 4.06M | 4.16M | 3.30M | 4.63M | 2.95M | 2.26M | 1.99M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | 7.20M | 14.59M | 22.18M | 30.13M | 23.16M | 16.00M | 0.97M | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | 1.26M | 1.28M | 1.36M | 1.62M | 1.60M | 1.66M | 1.61M | 1.67M | 1.53M | 1.50M | 1.47M | 1.44M | 1.49M | 1.48M | 1.62M | 1.58M | 1.55M | 1.51M | 1.48M | 1.45M | 1.38M | 1.31M | 1.23M | 1.16M | 1.12M | 1.09M | 1.07M |
|
Current Deferred Revenue
|
1.50M | 1.40M | 1.40M | 1.37M | 0.15M | 0.15M | 0.15M | 1.22M | 0.15M | 0.15M | 0.15M | 1.10M | 1.00M | 1.00M | 1.00M | 0.90M | 0.70M | 0.80M | 0.80M | 0.80M | 0.70M | 0.70M | 0.60M | 0.60M | 0.60M | 0.50M | 0.50M | 0.50M | 0.40M | 0.40M | 6.90M | 0.15M | 3.37M | 3.37M | 9.09M | 11.41M | 17.08M | 23.91M | 26.40M |
|
Total Current Liabilities
|
8.89M | 14.12M | 16.88M | 16.88M | 19.73M | 20.76M | 19.79M | 27.96M | 33.34M | 36.94M | 40.24M | 38.85M | 60.94M | 55.97M | 80.20M | 84.45M | 63.12M | 67.54M | 77.67M | 87.55M | 92.49M | 87.55M | 87.66M | 65.38M | 54.66M | 43.33M | 36.45M | 53.20M | 63.08M | 72.67M | 57.68M | 53.72M | 99.68M | 108.66M | 125.11M | 90.68M | 160.21M | 171.89M | 156.81M |
|
Non-Current Debt
|
| | | | | | | | | | | | 28.29M | 28.51M | 28.74M | 28.97M | 29.20M | 22.23M | 15.07M | 7.72M | | | | 66.79M | 67.25M | 68.95M | 71.14M | 71.14M | 96.50M | 97.70M | 98.91M | 100.12M | 101.33M | 102.54M | 244.16M | 244.43M | 244.73M | 245.04M | 245.34M |
|
Non-Current Deffered Revenue
|
1.33M | 1.30M | 1.26M | 1.22M | 1.31M | 1.32M | 1.34M | 1.36M | 1.39M | 1.41M | 1.44M | 1.46M | 0.88M | 0.84M | 0.80M | 0.76M | 0.72M | 0.69M | 0.65M | 0.61M | 0.57M | 0.53M | 0.49M | 0.46M | 0.42M | 0.38M | 0.34M | 0.30M | 0.27M | 0.23M | 0.19M | 6.02M | 3.24M | 3.74M | 16.17M | 12.09M | 6.60M | 1.67M | 8.35M |
|
Operating Leases
|
| | | | | | | | | | | | 9.44M | 8.06M | 9.38M | 10.22M | 10.16M | 9.94M | 9.81M | 10.41M | 10.35M | 10.19M | 10.02M | 9.85M | 10.32M | 9.98M | 10.58M | 10.34M | 10.08M | 9.80M | 9.52M | 9.23M | 8.96M | 8.70M | 8.42M | 8.13M | 7.86M | 7.59M | 7.31M |
|
Other Non-Current Liabilities
|
| 0.09M | 0.12M | 0.07M | 0.17M | 0.15M | 0.18M | 0.13M | 0.22M | 0.21M | 0.09M | 18.35M | 0.13M | 0.14M | 0.10M | 0.19M | 0.17M | 0.34M | 0.48M | 0.94M | 0.88M | 0.72M | 0.62M | 0.36M | | | | 0.24M | | | | 0.36M | 2.79M | 3.08M | 3.08M | 3.79M | 2.16M | 2.21M | 1.96M |
|
Total Non-Current Liabilities
|
| 16.01M | 18.82M | 18.84M | 22.04M | 23.07M | 22.05M | 30.26M | 35.54M | 39.13M | 42.54M | 41.23M | 98.15M | 93.23M | 119.02M | 124.21M | 103.03M | 100.05M | 102.72M | 105.35M | 102.53M | 97.55M | 97.55M | 142.12M | | | | 134.74M | | | | 168.73M | 210.42M | 220.56M | 390.78M | 351.54M | 417.24M | 423.97M | 415.84M |
|
Total Liabilities
|
10.62M | 16.10M | 18.93M | 18.91M | 22.21M | 23.22M | 22.24M | 30.39M | 35.76M | 39.34M | 42.63M | 59.58M | 98.28M | 93.38M | 119.12M | 124.40M | 103.20M | 100.39M | 103.20M | 106.29M | 103.41M | 98.27M | 98.17M | 142.48M | 132.64M | 122.63M | 117.41M | 134.99M | 169.93M | 180.40M | 166.30M | 169.09M | 213.21M | 223.64M | 393.86M | 355.33M | 419.40M | 426.18M | 417.81M |
|
Total Debt
|
| | | | | | | | | | | | 28.29M | 28.51M | 28.74M | 28.97M | 29.20M | 29.43M | 29.66M | 29.89M | 30.13M | 23.16M | 16.00M | 67.76M | 67.25M | 68.95M | 71.14M | 71.14M | 96.50M | 97.70M | 98.91M | 100.12M | 101.33M | 102.54M | 244.16M | 244.43M | 244.73M | 245.04M | 245.34M |
|
Common Equity
|
89.45M | 78.70M | 56.75M | 35.87M | 101.04M | 77.98M | 79.55M | 66.99M | 85.23M | -101.38M | 71.74M | 24.04M | 19.25M | 13.21M | -25.79M | 38.62M | -1.35M | 194.23M | 170.66M | 519.35M | 445.29M | 383.13M | 311.52M | 237.15M | 170.39M | 129.03M | 100.48M | 58.59M | 27.43M | 40.45M | 164.77M | 160.50M | 160.11M | 177.57M | 192.16M | 222.36M | 237.29M | 276.43M | 607.22M |
|
Shareholder's Equity
|
89.45M | 78.70M | 56.75M | 35.87M | 101.04M | 77.98M | 79.55M | 66.99M | 85.23M | -101.38M | 71.74M | 24.04M | 19.25M | 13.21M | -25.79M | 38.62M | -1.35M | 194.23M | 170.66M | 519.35M | 445.29M | 383.13M | 311.52M | 237.15M | 170.39M | 129.03M | 100.48M | 58.59M | 27.43M | 40.45M | 164.77M | 160.50M | 160.11M | 177.57M | 192.16M | 222.36M | 237.29M | 276.43M | 607.22M |
|
Liabilities and Shareholders Equity
|
100.06M | 94.80M | 75.69M | 54.78M | 123.26M | 101.20M | 101.78M | 97.38M | 120.99M | 140.72M | 114.37M | 83.62M | 117.54M | 106.58M | 93.33M | 163.01M | 101.85M | 294.62M | 273.86M | 625.64M | 548.70M | 481.40M | 409.69M | 379.63M | 303.03M | 251.67M | 217.89M | 193.57M | 197.36M | 220.85M | 331.07M | 329.59M | 373.32M | 401.21M | 586.01M | 577.69M | 656.69M | 702.61M | 1,025.02M |
|
Treasury Shares
|
0.04M | 0.04M | 0.04M | 8.64M | 0.04M | 0.04M | 0.04M | 6.32M | 0.04M | 0.04M | 0.04M | 6.10M | 0.04M | 6.64M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 10.79M | 0.04M | 0.04M | 0.04M | 12.03M | 0.04M | 0.04M | 0.04M | 8.73M | 0.04M | 0.04M | 0.04M | 9.64M | 0.04M | 0.04M | 12.15M | 0.37M | 0.57M | 0.76M | 3.54M |
|
Retained Earnings
|
-171.98M | -187.88M | -212.71M | -236.39M | -264.11M | -292.47M | -324.00M | -354.86M | -396.39M | -440.53M | -474.49M | -528.35M | -563.50M | 599.71M | -661.64M | -701.22M | -752.33M | -805.22M | -892.40M | -980.60M | -1100.00M | -1149.72M | -1235.36M | -1328.70M | -1400.00M | -1438.22M | -1500.00M | -1527.03M | -1600.00M | -1613.88M | -1500.00M | -1552.58M | -1525.07M | -1600.00M | -1600.00M | -1529.19M | -1524.13M | -1500.00M | -1105.05M |