|
Cash & Equivalents
|
417.88M | 317.35M | 415.56M | 565.78M | 265.44M | 270.76M | 283.75M | 640.19M | 633.46M | 604.49M | 584.19M | 551.80M | 765.08M | 616.26M | 452.41M | 351.19M | 325.92M | 360.09M | 396.86M | 411.29M | 358.40M | 370.04M | 479.20M |
|
Short-term Investments
|
228.81M | 515.50M | 312.60M | 311.87M | 458.24M | 328.25M | 146.57M | 60.36M | 331.84M | 248.31M | 124.36M | 1.27M | 1.27M | 1.08M | 1.09M | 1.11M | 1.10M | 1.34M | 1.37M | 1.32M | 1.43M | 1.43M | 1.43M |
|
Cash & Current Investments
|
646.69M | 832.85M | 728.16M | 877.65M | 723.67M | 599.01M | 430.31M | 700.55M | 965.30M | 852.80M | 708.55M | 553.07M | 766.36M | 617.34M | 453.50M | 352.30M | 327.03M | 361.43M | 398.24M | 412.61M | 359.83M | 371.47M | 480.63M |
|
Receivables - Net
|
| | | | | 0.72M | 3.52M | 10.10M | 6.33M | 7.52M | 8.10M | 7.73M | 31.50M | 110.91M | 169.30M | 206.44M | 267.84M | 304.43M | 279.01M | 264.93M | 235.25M | 214.13M | 345.54M |
|
Receivables - Other
|
| | | | | | | | | | | 1.44M | 1.60M | 2.39M | 2.73M | 3.05M | 4.50M | 4.42M | 4.96M | 4.53M | 6.09M | 5.92M | 6.53M |
|
Receivables
|
| | | | | 0.72M | 3.52M | 10.10M | 6.33M | 7.52M | 8.10M | 9.17M | 33.10M | 113.30M | 172.03M | 209.50M | 272.34M | 308.85M | 283.97M | 269.45M | 241.34M | 220.05M | 352.07M |
|
Raw Materials
|
| | | | | | | 5.75M | 14.30M | 19.29M | 25.95M | 29.85M | 33.95M | 32.71M | 26.15M | 32.72M | 42.09M | | | | | | |
|
Work In Process
|
| | | | | | | 10.06M | 17.93M | 27.97M | 33.12M | 54.10M | 48.47M | 48.37M | 52.11M | 82.92M | 106.16M | | | | | | |
|
Finished Goods
|
| | | | | | | 0.48M | 0.62M | 1.19M | 0.67M | 1.77M | 3.06M | 22.14M | 20.29M | 30.71M | 13.03M | | | | | | |
|
Inventory
|
| | | | | 3.73M | 1.68M | 16.29M | 32.85M | 48.45M | 59.75M | 85.71M | 85.48M | 103.22M | 98.55M | 146.36M | 161.28M | 152.77M | 121.06M | 81.40M | 82.47M | 121.00M | 122.82M |
|
Prepaid Assets
|
22.81M | 17.93M | 11.30M | 26.88M | 31.20M | 31.23M | 20.98M | 70.68M | 73.41M | 28.46M | 30.36M | 36.66M | 36.56M | 34.40M | 44.62M | 38.82M | 43.16M | 28.97M | 23.81M | 18.37M | 37.10M | 29.17M | 31.56M |
|
Current Assets
|
672.41M | 853.83M | 742.35M | 917.19M | 773.62M | 655.13M | 475.43M | 824.05M | 1,103.98M | 959.97M | 831.94M | 719.52M | 954.25M | 892.69M | 796.77M | 766.33M | 811.43M | 859.97M | 833.90M | 788.95M | 727.72M | 755.61M | 990.68M |
|
Property, Plant & Equipment (Net)
|
1.97M | 2.42M | 6.53M | 6.80M | 7.08M | 6.75M | 6.51M | 6.18M | 5.89M | 5.89M | 5.68M | 6.15M | 5.97M | 5.34M | 4.79M | 4.34M | 4.20M | 3.84M | 3.38M | 2.95M | 2.51M | 2.12M | 1.93M |
|
Other Non-Current Assets
|
1.02M | 1.25M | 1.25M | 1.27M | 1.55M | 1.57M | 1.56M | 1.56M | 1.56M | 1.27M | 1.26M | 1.27M | 1.27M | 1.08M | 1.09M | 1.31M | 1.10M | 1.34M | 1.45M | 1.35M | 1.43M | 0.90M | 5.49M |
|
Non-Current Assets
|
16.53M | 16.28M | 25.98M | 43.38M | 36.50M | 44.79M | 50.26M | 57.72M | 41.87M | 42.53M | 40.95M | 40.69M | 24.61M | 22.89M | 21.45M | 22.40M | 20.50M | 44.51M | 67.97M | 96.10M | 79.57M | 65.78M | 68.05M |
|
Assets
|
688.94M | 870.11M | 768.33M | 960.57M | 810.13M | 699.91M | 525.69M | 881.76M | 1,145.85M | 1,002.50M | 872.89M | 760.22M | 978.87M | 915.58M | 818.22M | 788.73M | 831.93M | 904.48M | 901.87M | 885.05M | 807.28M | 821.39M | 1,058.72M |
|
Accounts Payables
|
3.08M | 9.93M | 11.07M | 8.48M | 4.16M | 5.34M | 4.98M | 16.91M | 12.27M | 16.22M | 14.10M | 37.34M | 31.49M | 27.50M | 18.19M | 37.52M | 26.79M | 38.27M | 42.73M | 38.57M | 55.29M | 54.24M | 38.60M |
|
Payables
|
3.08M | 9.93M | 11.07M | 8.48M | 4.16M | 5.34M | 4.98M | 16.91M | 12.27M | 16.22M | 14.10M | 37.34M | 31.49M | 27.50M | 18.19M | 37.52M | 26.79M | 38.27M | 42.73M | 38.57M | 55.29M | 54.24M | 38.60M |
|
Accumulated Expenses
|
44.93M | 45.40M | 60.77M | 25.00M | 69.40M | 134.30M | 69.85M | 103.24M | 105.27M | 89.42M | 79.78M | 95.14M | 71.25M | 97.72M | 117.09M | 127.81M | 101.40M | 122.78M | 139.84M | 140.18M | 116.15M | 139.00M | 140.32M |
|
Other Accumulated Expenses
|
7.00M | 9.99M | 8.09M | 16.11M | 24.95M | 26.69M | 14.05M | 12.81M | 12.19M | 27.19M | 17.52M | 13.82M | 13.99M | 23.38M | 30.82M | 12.17M | 16.42M | 18.19M | 21.40M | 2.97M | 3.83M | 5.55M | 4.66M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | 93.58M |
|
Current Leases
|
2.73M | 2.66M | 3.44M | 3.69M | 3.90M | 4.04M | 4.07M | 4.12M | 4.56M | 5.31M | 5.42M | 5.62M | 5.83M | 5.85M | 5.74M | 6.44M | 6.26M | 6.21M | 6.79M | 6.75M | 6.94M | 7.42M | 7.02M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | 3.56M | 1.90M | 1.90M | | | | |
|
Total Current Liabilities
|
50.74M | 57.99M | 75.27M | 128.33M | 83.67M | 157.79M | 94.24M | 131.85M | 124.77M | 126.79M | 115.45M | 167.61M | 138.64M | 174.84M | 185.63M | 247.59M | 215.29M | 169.17M | 191.26M | 185.51M | 178.38M | 200.66M | 279.53M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | 364.02M | 358.98M | 359.49M | 360.00M | 360.54M | 361.09M |
|
Convertible Debt
|
144.56M | 348.84M | 353.77M | 358.83M | 386.15M | 386.47M | 189.61M | 189.02M | 189.17M | 189.31M | 92.66M | 92.74M | 92.81M | 92.88M | 92.96M | 93.03M | 93.11M | 93.19M | 93.26M | 93.34M | 93.42M | 93.50M | |
|
Operating Leases
|
11.40M | 10.73M | 15.67M | 15.22M | 19.91M | 19.12M | 18.15M | 17.08M | 16.69M | 16.68M | 15.29M | 14.35M | 13.23M | 12.07M | 10.88M | 11.45M | 9.77M | 11.09M | 11.41M | 10.20M | 9.19M | 8.31M | 13.68M |
|
Other Non-Current Liabilities
|
223.25M | 220.47M | 217.78M | 253.64M | 268.74M | 278.02M | 281.02M | 345.15M | 1.21M | 1.57M | 1.94M | | 0.35M | 0.43M | 0.95M | 2.31M | 2.66M | 2.69M | 9.83M | 7.97M | 2.08M | 2.08M | 3.26M |
|
Total Non-Current Liabilities
|
206.70M | 417.57M | 444.72M | 502.37M | 489.73M | 563.38M | 302.00M | 337.95M | 682.41M | 666.51M | 563.54M | | 566.40M | 569.75M | 585.00M | 591.90M | 562.60M | 637.46M | 654.92M | 648.54M | 640.99M | 663.01M | 654.30M |
|
Total Liabilities
|
429.94M | 638.04M | 662.49M | 756.01M | 758.47M | 841.40M | 583.01M | 683.10M | 683.62M | 668.08M | 565.48M | 590.35M | 566.75M | 570.17M | 585.95M | 594.21M | 565.25M | 640.15M | 664.75M | 656.51M | 643.07M | 665.09M | 657.55M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | 364.02M | 358.98M | 359.49M | 360.00M | 360.54M | 454.67M |
|
Common Equity
|
259.00M | 232.06M | 105.84M | 204.56M | 51.66M | -141.49M | -57.33M | 198.66M | 462.24M | -334.42M | 307.42M | 169.87M | 412.12M | 345.40M | 232.27M | 194.52M | 266.68M | 264.33M | 237.12M | 228.54M | 164.22M | 156.31M | 401.17M |
|
Shareholder's Equity
|
259.00M | 232.06M | 105.84M | 204.56M | 51.66M | -141.49M | -57.33M | 198.66M | 462.24M | -334.42M | 307.42M | 169.87M | 412.12M | 345.40M | 232.27M | 194.52M | 266.68M | 264.33M | 237.12M | 228.54M | 164.22M | 156.31M | 401.17M |
|
Liabilities and Shareholders Equity
|
688.94M | 870.11M | 768.33M | 960.57M | 810.13M | 699.91M | 525.69M | 881.76M | 1,145.85M | 1,002.50M | 872.89M | 760.22M | 978.87M | 915.58M | 818.22M | 788.73M | 831.93M | 904.48M | 901.87M | 885.05M | 807.28M | 821.39M | 1,058.72M |
|
Retained Earnings
|
-750.29M | -868.91M | -1004.61M | -926.35M | -1093.99M | -1313.18M | -1508.76M | -1656.69M | -1795.62M | -1951.60M | -2142.87M | -2308.86M | -2500.00M | -2608.68M | -2748.91M | -2837.49M | -2903.91M | -2941.57M | -3000.00M | -3035.37M | -3127.59M | -3200.00M | -3000.00M |
|
Treasury Shares
|
| | | 0.50M | | | | 1.23M | | | | 3.57M | | | | 4.30M | | | | 3.96M | | | |