|
Cash & Equivalents
|
13.01M | 7.86M | 12.40M | 6.63M | 16.29M | 14.69M | 13.46M | 10.41M | 6.54M | 20.76M | 17.74M | 12.96M | 16.50M | 14.42M | 17.53M | 40.08M | 12.16M | 41.53M | 41.80M | 40.70M | 28.20M | 64.83M | 36.33M | 34.29M | 34.99M | 36.58M | 34.78M | 12.81M | 23.54M | 26.64M | 26.58M | 20.17M | 42.70M | 79.02M | 100.24M | 112.52M | 105.17M | 86.36M | 77.09M | 62.82M | 43.83M | 35.59M | 54.54M | 57.45M | 54.78M | 24.59M | 47.45M | 38.60M | 73.00M | 71.49M | 93.96M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | 25.52M | | 16.19M | 10.30M | | | | | | | | | | 0.49M | | 11.79M | 11.62M | 12.19M | 60.44M | 64.12M | 70.62M | 133.04M | 140.80M | 146.66M | 101.15M | 80.85M | 89.64M | 126.41M | 141.30M |
|
Cash & Current Investments
|
13.01M | 7.86M | 12.40M | 6.63M | 16.29M | 14.69M | 13.46M | 10.41M | 6.54M | 20.76M | 17.74M | 12.96M | 16.50M | 14.42M | 17.53M | 40.08M | 12.16M | 41.53M | 41.80M | 40.70M | 28.20M | 64.83M | 61.85M | 34.29M | 51.18M | 46.87M | 34.78M | 12.81M | 23.54M | 26.64M | 26.58M | 20.17M | 42.70M | 79.02M | 100.24M | 113.01M | 105.17M | 98.16M | 88.72M | 75.01M | 104.27M | 99.71M | 125.16M | 190.49M | 195.58M | 171.25M | 148.61M | 119.46M | 162.64M | 197.90M | 235.26M |
|
Receivables - Net
|
| | | 0.65M | 0.76M | 0.58M | 5.01M | 0.60M | 4.94M | 3.51M | 0.50M | 2.62M | 9.27M | 0.56M | 0.55M | 0.36M | 0.50M | 3.49M | 0.33M | 1.25M | 2.23M | 3.44M | 0.96M | 1.19M | 0.86M | 0.85M | 0.96M | 1.25M | 1.22M | 0.85M | 0.96M | 1.17M | 1.18M | 1.13M | 4.36M | 3.95M | 3.67M | 0.08M | 0.08M | 0.52M | 0.05M | 0.05M | 0.05M | 0.41M | 0.85M | 9.55M | 4.91M | 37.76M | 13.71M | 7.79M | 12.06M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.27M | 0.40M | 0.08M | 0.08M | 0.27M | 2.88M | 11.41M | 0.02M | | | | 29.02M | 6.66M | 7.35M | 8.04M |
|
Receivables
|
| | | 0.65M | 0.76M | 0.58M | 5.01M | 0.60M | 4.94M | 3.51M | 0.50M | 2.62M | 9.27M | 0.56M | 0.55M | 0.36M | 0.50M | 3.49M | 0.33M | 1.25M | 2.23M | 3.44M | 0.96M | 1.19M | 0.86M | 0.85M | 0.96M | 1.25M | 1.22M | 0.85M | 0.96M | 1.17M | 1.18M | 1.13M | 4.36M | 3.95M | 3.94M | 0.48M | 0.16M | 0.52M | 3.60M | 2.93M | 11.46M | 0.82M | 0.85M | 9.55M | 4.91M | 37.76M | 20.37M | 7.79M | 12.06M |
|
Raw Materials
|
| | | | | | | | | | | 3.00M | | | | 2.97M | | | | 2.43M | | | | 2.69M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | 2.00M | | | | 19.90M | | | | 13.79M | | | | 14.12M | | | | 14.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | | 28.04M | 27.07M | 31.30M | 30.68M | 30.54M | 32.27M | 26.98M | 34.80M | 30.67M | 23.08M | 23.87M | 26.75M | 16.76M | 20.33M | 13.35M | 14.89M | 16.55M | 16.83M | 10.27M | 15.24M | 16.55M | 19.14M | 18.57M | 22.49M | 22.81M | 24.36M | 26.58M | 27.42M | 27.57M | 27.98M | 29.21M | 29.25M | 30.77M | 29.71M | 28.57M | 27.33M | 38.16M | 38.00M | 32.98M | 27.66M | 38.87M | 28.25M | 23.52M | 35.91M | 66.50M | 67.68M | 76.50M | 74.35M |
|
Prepaid Assets
|
| | | 0.76M | 1.06M | 0.89M | 0.55M | 0.76M | 1.96M | 0.73M | 1.11M | 1.43M | 1.37M | 1.23M | 1.26M | 2.10M | 2.61M | 1.88M | 1.58M | 0.78M | 1.59M | 7.98M | 1.10M | 1.41M | 1.26M | 0.87M | 1.65M | 1.46M | 1.96M | 1.27M | 1.90M | 1.31M | 1.93M | 1.49M | 1.99M | 1.57M | 2.45M | 8.16M | 9.18M | 9.53M | 4.20M | 4.31M | 4.48M | 2.52M | 3.39M | 3.98M | 4.49M | 6.46M | 6.19M | 6.71M | 5.23M |
|
Current Assets
|
| | | 40.90M | 50.06M | 52.27M | 51.61M | 44.27M | 50.05M | 54.11M | 55.60M | 48.99M | 50.22M | 40.08M | 46.10M | 36.13M | 35.60M | 42.63M | 41.25M | 43.19M | 32.27M | 64.94M | 59.25M | 60.85M | 54.02M | 48.31M | 47.60M | 43.17M | 53.50M | 57.02M | 58.41M | 52.47M | 75.20M | 111.27M | 136.37M | 149.31M | 141.62M | 137.90M | 127.02M | 135.59M | 148.91M | 139.93M | 168.77M | 232.69M | 228.07M | 208.31M | 193.92M | 230.19M | 256.88M | 288.90M | 326.91M |
|
Property, Plant & Equipment (Net)
|
| | | -36.30M | | 23.38M | 22.59M | 0.73M | | | | 29.07M | 27.91M | 40.31M | 38.86M | 37.58M | 36.13M | 34.76M | 33.92M | 33.08M | 32.25M | 31.42M | 30.62M | 29.84M | 29.02M | 28.19M | 27.09M | 26.20M | 25.39M | 24.74M | 24.30M | 23.62M | 23.46M | 22.82M | 22.21M | 21.98M | 21.39M | 21.52M | 20.90M | 12.66M | 14.63M | 17.43M | 20.21M | 26.12M | 29.80M | 40.36M | 43.55M | 55.19M | 57.03M | 57.26M | 62.09M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78M | | | | 38.54M | | | | 19.33M | | | | 1.36M | | | 12.13M | 15.89M | 20.95M | 22.02M | 24.17M |
|
Goodwill
|
| | | | | | | | 74.67M | 54.71M | 54.71M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | 7.77M | 6.64M | 5.39M | 3.88M | 60.51M | 13.74M | 12.68M | 10.91M | 91.03M | 91.00M | 93.63M | 92.62M | 92.62M | 92.38M | 83.54M | 83.54M | 83.54M | 83.54M | 83.54M | 83.54M | 83.54M | 83.54M | 83.54M | 83.54M | 83.54M | 83.54M | 83.54M | 83.54M | 83.54M | 83.54M | 83.54M | 83.54M | 83.54M | 83.54M | 83.54M | 83.54M | 83.54M | 113.83M | 115.72M | 117.10M | 119.58M | 122.41M | 123.84M | 124.86M | 278.33M | 283.38M | 293.83M | 302.30M |
|
Goodwill & Intangibles
|
| | | 7.77M | 6.64M | 5.39M | 3.88M | 60.51M | 88.41M | 67.39M | 65.62M | 91.03M | 91.00M | 93.63M | 92.62M | 92.62M | 92.38M | 83.54M | 83.54M | 83.54M | 83.54M | 83.54M | 83.54M | 83.54M | 83.54M | 83.54M | 83.54M | 83.54M | 83.54M | 83.54M | 83.54M | 83.54M | 83.54M | 83.54M | 83.54M | 83.54M | 83.54M | 83.54M | 83.54M | 83.54M | 113.83M | 115.72M | 117.10M | 119.58M | 122.41M | 123.84M | 124.86M | 278.33M | 283.38M | 293.83M | 302.30M |
|
Other Non-Current Assets
|
| | | 25.48M | 16.77M | 16.77M | 16.45M | 16.15M | 18.25M | 12.98M | 12.98M | 12.98M | 12.98M | 19.61M | 21.57M | 23.18M | 25.09M | 22.81M | 22.36M | 22.13M | 21.57M | 21.59M | 21.55M | 19.65M | 19.68M | 20.00M | 20.05M | 20.08M | 20.13M | 20.24M | 20.23M | 20.82M | 20.83M | 20.84M | 20.29M | 20.30M | 20.32M | 20.33M | 20.99M | 17.45M | 17.51M | 17.46M | 17.52M | 17.58M | 17.72M | 17.92M | 19.28M | 20.00M | 20.18M | 20.35M | 22.66M |
|
Non-Current Assets
|
| | | 135.23M | 125.25M | -52.27M | -51.61M | 84.32M | -50.05M | 215.26M | 212.38M | 143.29M | 142.00M | 161.39M | 160.23M | 160.33M | 160.85M | 145.66M | 144.05M | 142.15M | 140.52M | 137.84M | 137.53M | 135.91M | 136.32M | 135.28M | 133.77M | 132.55M | 131.42M | 131.10M | 130.50M | 130.76M | 132.02M | 130.91M | 130.91M | 166.14M | 164.49M | 150.35M | 152.06M | 138.36M | 226.54M | 232.14M | 232.43M | 169.24M | 177.72M | 195.09M | 206.48M | 381.78M | 393.91M | 413.57M | 431.41M |
|
Assets
|
| | | 176.13M | 175.31M | | | 128.59M | | 269.38M | 267.98M | 192.28M | 192.23M | 201.47M | 206.33M | 196.46M | 196.46M | 188.30M | 185.30M | 185.34M | 172.80M | 202.78M | 196.78M | 196.77M | 190.34M | 183.59M | 181.37M | 175.72M | 184.93M | 188.12M | 188.91M | 183.24M | 207.22M | 242.18M | 267.28M | 315.45M | 306.10M | 288.26M | 279.08M | 273.95M | 375.45M | 372.07M | 401.19M | 401.94M | 405.79M | 403.39M | 400.40M | 611.97M | 650.79M | 702.47M | 758.32M |
|
Accounts Payables
|
| | | 5.44M | 5.38M | 7.38M | 3.73M | 4.75M | 6.59M | 6.97M | 7.31M | 9.27M | 6.58M | 7.05M | 8.70M | 5.76M | 5.18M | 5.08M | 5.17M | 6.45M | 5.14M | 6.14M | 5.52M | 7.92M | 6.22M | 5.37M | 5.50M | 5.44M | 3.28M | 3.04M | 3.00M | 3.32M | 2.83M | 3.16M | 2.89M | 5.76M | 4.45M | 3.28M | 4.27M | 6.93M | 5.28M | 5.45M | 6.08M | 10.16M | 5.32M | 7.15M | 8.21M | 32.23M | 23.91M | 22.16M | 20.31M |
|
Payables
|
| | | 5.44M | 5.38M | 7.38M | 3.73M | 4.75M | 6.59M | 6.97M | 7.31M | 9.27M | 6.58M | 7.05M | 8.70M | 5.76M | 5.18M | 5.08M | 5.17M | 6.45M | 5.14M | 6.14M | 5.52M | 7.92M | 6.22M | 5.37M | 5.50M | 5.44M | 3.28M | 3.04M | 3.00M | 3.32M | 2.83M | 3.16M | 2.89M | 5.76M | 4.45M | 3.28M | 4.27M | 6.93M | 5.28M | 5.45M | 6.08M | 10.16M | 5.32M | 7.15M | 8.21M | 32.23M | 23.91M | 22.16M | 20.31M |
|
Other Accumulated Expenses
|
| | | 7.42M | 7.79M | 10.01M | 6.21M | 6.43M | 10.59M | 12.52M | 12.52M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | | | 0.69M | | | |
|
Short term Debt
|
| | | | | | | 0.05M | | 0.90M | 0.16M | 3.58M | 3.31M | 6.46M | 6.40M | 6.32M | 6.57M | 3.32M | 3.37M | 3.41M | 3.46M | 3.51M | 0.03M | 0.27M | 0.27M | 0.03M | 0.72M | 16.87M | 14.80M | 15.61M | 7.90M | 0.13M | 11.57M | 8.90M | 0.13M | 0.03M | 0.22M | 0.22M | 0.22M | | | | | | | | | 24.60M | 15.93M | 11.01M | 5.57M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 0.31M | 0.29M | 0.29M | 0.28M | 0.27M | 0.28M | 0.29M | 0.30M | 0.31M | 0.32M | 0.32M | 0.33M | 0.31M | 0.20M | 0.06M | 0.03M | 0.12M | 0.19M | 0.20M | 0.21M | 0.22M | 0.23M | 0.69M | 0.71M | 0.80M | 0.81M |
|
Current Taxes
|
| | | | | | 0.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | 2.47M | | | 2.43M | 2.72M | 2.22M | | | | | | | | | | | | | | | | | | | 0.33M | | | 0.60M | | | | |
|
Total Current Liabilities
|
| | | 176.13M | 175.31M | 146.00M | 144.35M | 6.43M | 282.51M | 207.59M | 207.15M | 13.86M | 12.75M | 15.48M | 15.46M | 12.11M | 11.78M | 8.43M | 8.57M | 9.89M | 8.64M | 9.69M | 7.98M | 8.85M | 6.77M | 5.71M | 6.54M | 22.64M | 18.41M | 18.98M | 13.73M | 12.31M | 14.83M | 12.50M | 3.58M | 6.12M | 5.00M | 3.81M | 4.69M | 18.62M | 5.30M | 5.57M | 6.27M | 10.36M | 5.53M | 7.37M | 10.77M | 59.29M | 42.27M | 35.67M | 28.44M |
|
Capital Leases
|
| | | | | | | 0.05M | 0.04M | | | 0.04M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | 17.95M | 20.34M | 19.20M | 18.20M | 15.79M | 30.11M | 31.37M | 29.55M | 28.94M | 29.31M | 25.75M | 24.56M | 23.23M | 23.23M | 25.13M | 24.70M | 24.08M | 22.89M | 21.20M | 17.25M | 15.88M | 17.64M | 17.05M | 15.91M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | 15.74M | 13.70M | | | 14.62M | 16.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | 1.43M | 1.44M | 1.65M | 1.65M | 1.52M | 1.61M | 1.70M | 1.83M | 2.17M | 2.40M | 2.42M | 2.41M | 2.34M | 2.34M | 2.42M | 2.47M | 2.47M | | | | 2.72M | | | | | | | | | | | | | | | | | | | | 0.33M | 0.33M | 0.60M | | | | | |
|
Minority Interest
|
| | | | | | | | 0.92M | 3.98M | -0.05M | 4.16M | -0.06M | 4.07M | 3.93M | 3.74M | 3.65M | 4.01M | 3.89M | 3.88M | 3.88M | 3.87M | 3.79M | 3.77M | 3.76M | 3.80M | 3.70M | 3.70M | 3.82M | 3.82M | 3.74M | 3.73M | 3.73M | 3.95M | 3.87M | 3.95M | 3.95M | 3.94M | 3.86M | 3.98M | 3.98M | 3.96M | 3.86M | 3.96M | 3.96M | 3.96M | 3.94M | 3.88M | 4.62M | 4.59M | 4.32M |
|
Operating Leases
|
| | | -60.26M | | 101.50M | 30.78M | | | | | | | | | | | | | | | | | | 1.23M | 1.21M | 1.12M | 0.76M | 0.97M | 0.89M | 0.82M | 0.47M | 0.69M | 0.62M | 0.54M | 0.14M | 0.39M | | | 1.32M | 1.27M | 1.22M | 1.17M | 1.12M | 1.06M | 1.01M | 0.95M | 1.49M | 1.48M | 1.18M | 1.10M |
|
Other Non-Current Liabilities
|
| | | 4.84M | 4.71M | 4.71M | 4.71M | 5.68M | 15.56M | 31.27M | 31.85M | 8.57M | 8.50M | 13.68M | 13.25M | 17.03M | 17.28M | 17.18M | 17.34M | 18.28M | 18.72M | 19.05M | 19.43M | 19.10M | 19.62M | 20.25M | 20.73M | 18.97M | 19.45M | 19.93M | 20.41M | 13.04M | 13.32M | 13.67M | 14.02M | 13.69M | 14.18M | 14.15M | 14.75M | 9.60M | 9.86M | 10.14M | 10.42M | 10.92M | 11.18M | 11.69M | 12.00M | 44.12M | 37.54M | 31.86M | 26.79M |
|
Total Non-Current Liabilities
|
| | | 31.58M | 34.59M | -4.71M | -4.71M | 30.96M | -15.56M | -31.27M | -31.85M | 44.22M | 43.71M | 43.34M | 45.73M | 41.56M | 43.44M | 39.10M | 38.44M | 39.79M | 34.42M | 35.12M | 32.60M | 32.81M | 34.46M | 29.05M | 26.43M | 26.14M | 20.52M | 22.30M | 14.22M | 12.65M | 15.09M | 12.68M | 3.43M | 6.23M | 4.84M | 3.60M | 4.47M | 19.94M | 6.58M | 6.79M | 7.45M | 11.81M | 6.92M | 8.97M | 11.71M | 36.17M | 27.82M | 25.84M | 23.97M |
|
Total Liabilities
|
| | | -8.10M | | | | 27.78M | | | | 52.79M | 52.21M | 57.02M | 58.98M | 58.59M | 60.72M | 56.28M | 55.77M | 58.07M | 53.14M | 54.16M | 52.03M | 51.91M | 54.07M | 49.30M | 47.16M | 45.11M | 39.97M | 42.23M | 34.63M | 25.69M | 28.41M | 26.35M | 17.45M | 19.92M | 19.02M | 17.74M | 19.22M | 29.54M | 16.44M | 16.93M | 17.87M | 22.73M | 18.10M | 20.66M | 23.72M | 80.29M | 65.36M | 57.70M | 50.75M |
|
Total Debt
|
| | | 17.95M | 20.34M | 19.20M | 18.20M | 15.83M | 30.11M | 32.27M | 29.71M | 32.52M | 32.62M | 32.21M | 30.96M | 29.55M | 29.80M | 28.45M | 28.07M | 27.49M | 26.35M | 24.71M | 17.28M | 16.15M | 17.91M | 17.09M | 16.63M | 16.87M | 14.80M | 15.61M | 7.90M | 0.13M | 11.57M | 8.90M | 0.13M | 0.03M | 0.22M | 0.22M | 0.22M | | | | | | | | | 24.60M | 15.93M | 11.01M | 5.57M |
|
Common Equity
|
| | | 184.23M | | | | 100.81M | | | | 139.49M | 140.02M | 144.44M | 147.36M | 137.86M | 135.73M | 132.02M | 129.53M | 127.27M | 119.66M | 148.61M | 144.75M | 144.85M | 136.27M | 134.29M | 134.21M | 130.61M | 144.96M | 145.90M | 154.28M | 157.55M | 178.81M | 215.83M | 249.83M | 295.53M | 287.08M | 270.52M | 259.86M | 244.41M | 359.01M | 355.15M | 383.33M | 379.20M | 387.69M | 382.74M | 376.69M | 531.68M | 585.43M | 644.77M | 707.56M |
|
Shareholder's Equity
|
| 166.78M | 136.24M | 184.23M | 132.93M | 102.17M | 106.34M | 100.81M | 221.55M | | | 139.49M | 140.02M | 144.44M | 147.36M | 137.86M | 135.73M | 132.02M | 129.53M | 127.27M | 119.66M | 148.61M | 144.75M | 144.85M | 136.27M | 134.29M | 134.21M | 130.61M | 144.96M | 145.90M | 154.28M | 157.55M | 178.81M | 215.83M | 249.83M | 295.53M | 287.08M | 270.52M | 259.86M | 244.41M | 359.01M | 355.15M | 383.33M | 379.20M | 387.69M | 382.74M | 376.69M | 531.68M | 585.43M | 644.77M | 707.56M |
|
Liabilities and Shareholders Equity
|
| | | 176.13M | 175.31M | | | 128.59M | | 269.38M | 267.98M | 192.28M | 192.23M | 201.47M | 206.33M | 196.46M | 196.46M | 188.30M | 185.30M | 185.34M | 172.80M | 202.78M | 196.78M | 196.77M | 190.34M | 183.59M | 181.37M | 175.72M | 184.93M | 188.12M | 188.91M | 183.24M | 207.22M | 242.18M | 267.28M | 315.45M | 306.10M | 288.26M | 279.08M | 273.95M | 375.45M | 372.07M | 401.19M | 401.94M | 405.79M | 403.39M | 400.40M | 611.97M | 650.79M | 702.47M | 758.32M |
|
Retained Earnings
|
| | | -0.61M | 0.08M | -0.61M | -153.96M | 159.89M | 1.96M | 2.19M | 3.26M | -242.11M | -250.92M | -261.32M | -269.40M | -281.52M | -292.03M | -296.50M | -301.26M | -309.29M | -317.63M | -310.49M | -324.30M | -332.06M | -344.19M | -353.50M | -360.34M | -370.04M | -375.69M | -383.88M | -392.74M | -397.81M | -408.72M | -419.50M | -427.37M | -396.27M | -411.00M | -429.05M | -438.22M | -456.12M | -341.86M | -346.72M | -336.15M | -356.26M | -352.62M | -359.04M | -371.10M | -404.02M | -430.32M | -452.13M | -468.87M |