|
Cash & Equivalents
|
187.34M | 70.16M | 104.64M | 147.45M | 228.70M | 149.80M | 90.47M | 42.92M | 51.87M |
|
Short-term Investments
|
73.01M | 174.80M | 158.32M | 0.24M | | | | | |
|
Cash & Current Investments
|
260.34M | 244.96M | 262.96M | 147.69M | 228.70M | 149.80M | 90.47M | 42.92M | 51.87M |
|
Receivables - Net
|
33.82M | 34.22M | 16.67M | 38.86M | 0.70M | 51.58M | 40.28M | 39.29M | 34.37M |
|
Receivables - Other
|
33.82M | 34.19M | 1.59M | 15.82M | 3.04M | 19.09M | 1.90M | 3.33M | 2.01M |
|
Receivables
|
67.65M | 68.40M | 18.25M | 54.69M | 3.75M | 70.67M | 42.19M | 42.62M | 36.38M |
|
Inventory
|
| | 114.25M | 116.35M | 61.02M | 36.63M | 21.57M | 15.69M | 16.24M |
|
Prepaid Assets
|
2.15M | 6.35M | 15.72M | 6.63M | 14.88M | 33.14M | 32.86M | 20.24M | 11.35M |
|
Current Assets
|
296.32M | 358.36M | 468.27M | 309.53M | 371.44M | 271.15M | 185.18M | 118.15M | 113.83M |
|
Property, Plant & Equipment (Net)
|
2.61M | 3.62M | 8.02M | 10.38M | 8.62M | 6.75M | 5.21M | 3.63M | 2.20M |
|
Long-Term Investments
|
| | 0.24M | | | | | | |
|
Goodwill
|
| | 55.05M | 55.10M | 55.10M | 59.04M | 59.04M | 59.04M | 59.04M |
|
Intangibles
|
| | 328.15M | 291.21M | 144.17M | 108.13M | 72.08M | 36.04M | |
|
Goodwill & Intangibles
|
| | 383.21M | 346.31M | 199.27M | 167.17M | 131.13M | 95.09M | 59.04M |
|
Long-Term Deferred Tax
|
| | 112.78M | 109.35M | | | | | |
|
Other Non-Current Assets
|
1.28M | 2.27M | 137.04M | 75.98M | 37.98M | 50.42M | 5.37M | 12.42M | 37.38M |
|
Non-Current Assets
|
3.90M | 5.89M | 528.26M | 461.67M | 272.70M | 258.20M | 170.87M | 123.55M | 106.84M |
|
Assets
|
300.22M | 364.25M | 996.54M | 771.20M | 644.14M | 529.35M | 356.05M | 241.70M | 220.67M |
|
Accounts Payables
|
2.04M | 7.00M | 42.80M | 39.22M | 41.31M | 33.59M | 18.02M | 14.63M | 15.18M |
|
Payables
|
2.04M | 7.00M | 42.80M | 39.22M | 41.31M | 33.59M | 18.02M | 14.63M | 15.18M |
|
Accumulated Expenses
|
30.26M | 52.44M | 150.92M | 129.07M | 130.62M | 109.01M | 75.78M | 67.73M | 63.46M |
|
Other Accumulated Expenses
|
1.95M | 2.37M | 12.08M | 9.55M | | | | | |
|
Short term Debt
|
| | 15.00M | | | 97.54M | 32.00M | 17.50M | |
|
Current Leases
|
| | | 4.99M | | | | | |
|
Current Taxes
|
| 0.99M | | | | | | | |
|
Current Deferred Revenue
|
81.97M | 81.67M | 112.69M | 72.95M | 40.56M | 20.91M | 3.74M | 43.30M | |
|
Total Current Liabilities
|
114.27M | 141.11M | 265.69M | 208.12M | 187.15M | 261.05M | 129.54M | 99.87M | 80.91M |
|
Non-Current Debt
|
| | | 75.81M | 96.38M | | 34.08M | 17.18M | 38.69M |
|
Non-Current Deffered Revenue
|
115.32M | 97.96M | 55.71M | 33.12M | 25.34M | 21.47M | 43.30M | 43.30M | |
|
Non-Current Deferred Tax Liability
|
| | 119.41M | 109.35M | | | | | |
|
Operating Leases
|
| | | 27.53M | 24.62M | 33.70M | 28.96M | 8.95M | 3.55M |
|
Other Non-Current Liabilities
|
0.03M | 0.02M | 29.57M | 30.22M | 60.61M | 84.21M | 15.72M | 8.88M | 5.20M |
|
Total Non-Current Liabilities
|
232.07M | 241.65M | 331.04M | 346.22M | 335.91M | 371.13M | 335.11M | 263.40M | 264.65M |
|
Total Liabilities
|
232.10M | 241.67M | 360.61M | 376.44M | 396.52M | 455.34M | 350.82M | 272.29M | 269.86M |
|
Total Debt
|
| | 15.00M | 75.81M | 96.38M | 97.54M | 66.08M | 34.68M | 38.69M |
|
Common Equity
|
68.12M | 122.57M | 635.93M | 394.76M | 244.35M | 74.01M | 5.23M | -30.58M | -49.19M |
|
Shareholder's Equity
|
68.12M | 122.57M | 635.93M | 394.76M | 244.35M | 74.01M | 5.23M | -30.58M | -49.19M |
|
Liabilities and Shareholders Equity
|
300.22M | 364.25M | 996.54M | 771.20M | 644.14M | 529.35M | 356.05M | 241.70M | 220.67M |
|
Retained Earnings
|
-297.14M | -370.81M | -514.39M | -794.05M | -1177.51M | -1462.80M | -1557.03M | -1608.95M | -1678.36M |
|
Treasury Shares
|
0.43M | 0.73M | 0.85M | 4.51M | 4.73M | 4.55M | 5.67M | 3.34M | 4.11M |