|
Cash & Equivalents
|
| 73.43M | 51.69M | 60.21M | 18.85M | 19.61M | 153.33M | 422.84M | 359.90M | 310.80M | 193.31M | 162.56M | 193.81M | 166.81M | 150.01M | 134.44M | 112.65M | 102.05M | 93.76M | 88.78M | 155.21M | 148.14M | 144.23M |
|
Short-term Investments
|
| | | | 526.44M | 489.89M | 315.10M | | | | 74.55M | 75.25M | | | | | | | | | | | |
|
Cash & Current Investments
|
| 73.43M | 51.69M | 60.21M | 545.29M | 509.50M | 468.43M | 422.84M | 359.90M | 310.80M | 267.86M | 237.81M | 193.81M | 166.81M | 150.01M | 134.44M | 112.65M | 102.05M | 93.76M | 88.78M | 155.21M | 148.14M | 144.23M |
|
Receivables - Net
|
| | | 5.75M | 5.24M | 7.81M | 9.54M | 11.94M | 13.07M | 12.69M | 11.81M | 14.69M | 13.47M | 17.78M | 13.65M | 13.42M | 13.91M | 16.11M | 20.62M | 20.79M | 19.88M | 24.53M | 24.42M |
|
Receivables - Other
|
0.04M | | | 0.04M | | 0.03M | | | | | | 0.14M | | | | | | | | | | | |
|
Receivables
|
| | | 5.79M | 5.24M | 7.83M | 9.54M | 11.94M | 13.07M | 12.69M | 11.81M | 14.83M | 13.47M | 17.78M | 13.65M | 13.42M | 13.91M | 16.11M | 20.62M | 20.79M | 19.88M | 24.53M | 24.42M |
|
Raw Materials
|
| | | 7.69M | 19.80M | 32.02M | 8.27M | 19.85M | 32.16M | 48.64M | 38.85M | 41.27M | 49.33M | 65.79M | 72.26M | 49.37M | 49.69M | 49.57M | 49.04M | | | | |
|
Work In Process
|
| | | 0.86M | 1.06M | 0.78M | 1.15M | 1.12M | 3.58M | 2.85M | 2.35M | 1.96M | 1.98M | 3.59M | 0.91M | 3.38M | 2.59M | 2.95M | 4.07M | | | | |
|
Finished Goods
|
| | | 17.25M | 15.27M | 14.15M | 14.40M | 15.27M | 12.61M | 14.10M | 16.46M | 16.74M | 18.10M | 17.44M | 20.86M | 20.27M | 22.21M | 21.65M | 20.16M | | | | |
|
Inventory
|
| | | 25.80M | 36.13M | 46.95M | 23.82M | 36.24M | 48.35M | 65.59M | 57.66M | 59.97M | 69.41M | 86.83M | 94.02M | 73.02M | 74.49M | 74.17M | 73.27M | 70.79M | 69.31M | 68.91M | 62.23M |
|
Prepaid Assets
|
| 0.34M | 0.24M | 3.00M | 9.36M | 9.29M | 16.75M | 13.38M | 23.56M | 19.65M | 14.29M | 35.18M | 12.91M | 10.21M | 8.19M | 7.57M | 8.23M | 7.84M | 7.49M | 6.71M | 7.31M | 7.62M | 7.86M |
|
Current Assets
|
| 1.25M | 1.00M | 97.33M | 605.18M | 590.66M | 543.51M | 511.90M | 474.31M | 425.51M | 372.46M | 357.14M | 322.52M | 291.83M | 268.58M | 231.26M | 213.27M | 204.48M | 199.49M | 192.61M | 257.38M | 253.75M | 241.39M |
|
Property, Plant & Equipment (Net)
|
| | | 6.87M | 7.25M | 7.44M | 9.37M | 14.70M | 22.77M | 28.58M | 31.38M | 31.33M | 30.44M | 29.21M | 26.36M | 25.32M | 24.43M | 22.97M | 21.18M | 19.52M | 17.98M | 17.33M | 16.85M |
|
Long-Term Investments
|
| 414.06M | 414.22M | 414.33M | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | | | | | | | | | 10.32M | 9.97M | 9.62M | 9.27M | 8.92M | 8.57M | 8.22M | 7.87M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | 10.32M | 9.97M | 9.62M | 9.27M | 8.92M | 8.57M | 8.22M | 7.87M |
|
Long-Term Deferred Tax
|
| 0.01M | 0.10M | 0.75M | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 5.60M | 2.50M | 6.80M | 6.84M | 8.49M | 7.37M | 7.40M | 7.39M | 7.54M | 7.62M | 7.54M | 6.45M | 6.42M | 6.13M | 5.85M | 5.65M | 5.76M | 5.74M | 5.74M | 5.72M |
|
Non-Current Assets
|
| 414.06M | 414.22M | 49.86M | 42.29M | 40.60M | 36.81M | 60.06M | 61.11M | 71.13M | 70.79M | 60.43M | 59.16M | 72.76M | 65.64M | 73.01M | 71.02M | 68.59M | 65.78M | 63.47M | 61.03M | 59.53M | 48.61M |
|
Assets
|
| 415.31M | 415.22M | 147.19M | 647.48M | 631.26M | 580.32M | 571.97M | 535.42M | 496.64M | 443.26M | 417.57M | 381.68M | 364.59M | 334.22M | 304.27M | 284.29M | 273.07M | 265.27M | 256.08M | 318.41M | 313.28M | 290.00M |
|
Accounts Payables
|
| 0.07M | 0.28M | 16.40M | 5.27M | 5.26M | 5.02M | 5.80M | 2.68M | 3.52M | 2.67M | 7.21M | 5.43M | 8.39M | 8.10M | 5.09M | 5.81M | 4.51M | 3.65M | 4.25M | 2.28M | 3.32M | 3.31M |
|
Payables
|
| 0.07M | 0.28M | 16.40M | 5.27M | 5.26M | 5.02M | 5.80M | 2.68M | 3.52M | 2.67M | 7.21M | 5.43M | 8.39M | 8.10M | 5.09M | 5.81M | 4.51M | 3.65M | 4.25M | 2.28M | 3.32M | 3.31M |
|
Accumulated Expenses
|
| 0.07M | 0.28M | 21.96M | 14.67M | 19.33M | 22.81M | 25.63M | 28.92M | 25.00M | 25.33M | 26.12M | 23.90M | 23.20M | 21.93M | 23.43M | 21.14M | 21.39M | 22.59M | 27.70M | 22.82M | 24.33M | 29.48M |
|
Other Accumulated Expenses
|
| | | 3.69M | 3.60M | 3.56M | 3.13M | 4.10M | 7.03M | 5.77M | 4.79M | 5.71M | 5.21M | 5.36M | 4.06M | 6.20M | 6.01M | 6.12M | 5.50M | | | | |
|
Short term Debt
|
0.15M | | | 0.15M | 0.05M | 0.01M | 0.03M | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | 1.39M | 1.59M | 1.75M | 1.81M | 1.93M | 2.15M | 2.39M | 1.92M | 2.19M | 2.26M | 2.32M | 2.38M | | | | |
|
Current Taxes
|
| | 0.03M | 0.01M | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | 8.44M | 9.55M | 10.89M | 12.02M | 13.07M | 13.36M | 15.57M | 13.93M | 15.86M | 14.93M | 13.72M | 15.12M | 15.62M | 14.46M | 14.75M | 16.43M | 16.14M | 15.38M | 15.64M | 16.38M |
|
Total Current Liabilities
|
| 0.07M | 0.31M | 69.69M | 52.37M | 58.38M | 45.17M | 49.83M | 50.71M | 62.21M | 45.88M | 51.33M | 44.79M | 45.84M | 45.36M | 44.27M | 41.54M | 40.78M | 42.79M | 48.22M | 42.48M | 44.67M | 50.33M |
|
Non-Current Debt
|
| | | 4.37M | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | 49.53M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| 14.49M | 14.49M | 2.79M | 4.01M | 4.84M | 4.88M | 5.48M | 6.27M | 6.95M | 5.59M | 4.96M | 4.34M | 6.03M | 5.27M | 7.39M | 7.22M | 7.36M | 7.04M | 7.32M | 7.60M | 7.23M | 7.91M |
|
Preferred Stock Liabilities
|
360.94M | 360.94M | 360.94M | 360.94M | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | 27.69M | 30.10M | 30.42M | 30.18M | 29.97M | 29.44M | 28.70M | 23.41M | 22.84M | 22.25M | 21.65M | 21.03M | 20.40M | 19.76M | 19.10M | 18.41M |
|
Other Non-Current Liabilities
|
| | | 2.15M | 133.21M | 99.75M | 56.80M | 26.23M | 21.07M | 8.26M | 17.35M | 5.37M | 5.58M | 4.96M | 1.63M | 8.89M | 8.24M | 8.58M | 10.93M | 8.64M | 8.88M | 9.48M | 9.52M |
|
Total Non-Current Liabilities
|
| | | 146.04M | 78.10M | 85.16M | 72.26M | 98.05M | 101.69M | 101.69M | 82.27M | 86.84M | 79.96M | 81.93M | 75.17M | 75.33M | 72.04M | 70.21M | 72.51M | 78.61M | 69.83M | 70.99M | 76.65M |
|
Total Liabilities
|
233.78M | 26.74M | 34.83M | 148.19M | 211.31M | 184.91M | 129.06M | 124.27M | 122.76M | 109.95M | 99.62M | 92.21M | 85.53M | 86.88M | 76.80M | 84.22M | 80.28M | 78.79M | 83.44M | 87.25M | 78.72M | 80.47M | 86.17M |
|
Total Debt
|
0.15M | | | 4.52M | 0.05M | 0.01M | 0.03M | | | | | | | | | | | | | | | | |
|
Common Equity
|
-233.78M | -254.26M | -343.89M | -361.93M | 436.16M | 446.35M | 451.26M | 447.69M | 412.66M | 386.69M | 343.64M | 325.36M | 296.15M | 277.70M | 257.42M | 220.05M | 204.00M | 194.28M | 181.83M | 168.83M | 239.70M | 232.81M | 203.83M |
|
Shareholder's Equity
|
-233.78M | -254.26M | -343.89M | -361.93M | 436.16M | 446.35M | 451.26M | 447.69M | 412.66M | 386.69M | 343.64M | 325.36M | 296.15M | 277.70M | 257.42M | 220.05M | 204.00M | 194.28M | 181.83M | 168.83M | 239.70M | 232.81M | 203.83M |
|
Liabilities and Shareholders Equity
|
| 415.31M | 415.22M | 147.19M | 647.48M | 631.26M | 580.32M | 571.97M | 535.42M | 496.64M | 443.26M | 417.57M | 381.68M | 364.59M | 334.22M | 304.27M | 284.29M | 273.07M | 265.27M | 256.08M | 318.41M | 313.28M | 290.00M |
|
Retained Earnings
|
| -4.89M | -13.07M | -394.81M | -395.50M | -398.44M | -412.00M | -427.21M | -471.69M | -507.49M | -562.24M | -595.94M | -629.48M | -658.15M | -685.52M | -729.64M | -751.40M | -767.11M | -784.03M | -802.13M | -816.10M | -829.93M | -863.90M |
|
Treasury Shares
|
| | | 1.89M | | 3.34M | 4.44M | 3.96M | 10.42M | 12.78M | 11.57M | 9.96M | 16.25M | 17.74M | 15.97M | 15.57M | 22.97M | 21.94M | 22.75M | 21.25M | 23.24M | 20.45M | 20.05M |