|
Cash & Equivalents
|
14.55M | 39.55M | 150.39M | 158.23M | 124.95M | 126.91M | 72.36M | 177.67M | 541.16M | 417.19M | 63.55M | 102.89M | 125.99M |
|
Short-term Investments
|
| | | | | | | | | | 128.13M | 14.86M | |
|
Cash & Current Investments
|
14.55M | 39.55M | 150.39M | 158.23M | 124.95M | 126.91M | 72.36M | 177.67M | 541.16M | 417.19M | 191.68M | 117.75M | 125.99M |
|
Receivables - Net
|
| 0.28M | 2.42M | 1.56M | 1.86M | | | 141.99M | 157.05M | 123.02M | 109.96M | 260.52M | 111.32M |
|
Receivables - Other
|
| 0.28M | | | 3.71M | 0.91M | | | | | | | 11.01M |
|
Receivables
|
| 0.56M | 2.42M | 1.56M | 5.57M | | | 141.99M | 157.05M | 123.02M | 109.96M | 260.52M | 122.33M |
|
Inventory
|
| | | | | | 1.66M | 9.81M | 44.23M | 37.64M | 38.79M | 62.60M | 4.21M |
|
Prepaid Assets
|
| 5.69M | 20.48M | 34.74M | 31.63M | 14.97M | 7.91M | 8.58M | 19.43M | 13.70M | 22.92M | 23.70M | 10.22M |
|
Current Assets
|
| 45.68M | 179.14M | 197.39M | 161.49M | 145.48M | 84.43M | 343.01M | 767.48M | 602.32M | 381.23M | 475.63M | 341.58M |
|
Property, Plant & Equipment (Net)
|
| 1.74M | 4.47M | 10.50M | 10.77M | 12.77M | 6.66M | 5.84M | 10.11M | 7.81M | 8.75M | 5.12M | 2.58M |
|
Goodwill
|
| | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.90M | 0.94M | 0.94M | |
|
Intangibles
|
| | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 3.56M | 5.93M | 41.87M | 28.86M |
|
Goodwill & Intangibles
|
| | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 5.93M | 71.67M | 53.65M |
|
Other Non-Current Assets
|
| 0.03M | 0.05M | 0.79M | 1.88M | 0.79M | 0.79M | 0.36M | 12.54M | 10.03M | 8.67M | 9.69M | 72.18M |
|
Non-Current Assets
|
| 1.77M | 8.09M | 15.00M | 17.00M | 17.13M | 15.03M | 65.92M | 74.17M | 77.01M | 99.61M | 153.97M | 106.95M |
|
Assets
|
| 47.45M | 187.22M | 212.38M | 178.49M | 162.61M | 99.47M | 408.93M | 841.65M | 679.33M | 480.85M | 629.60M | 448.53M |
|
Accounts Payables
|
| 3.30M | 8.78M | 25.95M | 19.71M | 15.48M | 15.29M | 25.98M | 15.20M | 16.16M | 11.53M | 35.22M | 28.46M |
|
Notes Payables
|
| 3.09M | | | | | | | | | | | |
|
Payables
|
| 6.39M | 8.78M | 25.95M | 19.71M | 15.48M | 15.29M | 25.98M | 15.20M | 16.16M | 11.53M | 35.22M | 28.46M |
|
Accumulated Expenses
|
| 7.26M | 11.23M | 24.13M | 28.02M | 6.98M | 10.54M | 18.41M | 26.68M | 48.13M | 50.10M | 105.39M | 60.29M |
|
Other Accumulated Expenses
|
| 1.92M | 2.15M | 1.66M | 1.50M | 1.00M | 3.06M | 10.15M | 12.18M | 3.49M | 10.63M | 7.63M | 20.03M |
|
Short term Debt
|
| | 5.71M | 6.12M | 5.55M | 3.29M | | | | | | 3.30M | 13.62M |
|
Current Deferred Revenue
|
| 14.28M | 22.80M | 49.62M | 0.89M | | | | | | | | |
|
Total Current Liabilities
|
| 53.70M | 51.78M | 106.02M | 56.38M | 28.39M | 33.26M | 114.97M | 145.65M | 165.33M | 138.69M | 331.77M | 282.98M |
|
Non-Current Debt
|
| | | | 25.06M | 25.40M | 25.77M | 73.66M | 74.48M | 75.51M | 245.48M | 246.48M | 36.70M |
|
Convertible Debt
|
| | | | 75.19M | 76.21M | 77.32M | 78.54M | 223.03M | 332.77M | 225.57M | 226.89M | 228.23M |
|
Non-Current Deffered Revenue
|
| 28.57M | 39.90M | 45.34M | 0.67M | | | | | | | | |
|
Preferred Stock Liabilities
|
5.00M | 54.70M | | | | | | | | | | | |
|
Minority Interest
|
| | -0.04M | -0.72M | -1.17M | -1.29M | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | 1.10M | 1.10M |
|
Operating Leases
|
| | | | | | | 10.26M | 9.95M | 7.25M | 5.05M | 5.33M | 3.29M |
|
Other Non-Current Liabilities
|
| 0.06M | 6.50M | 1.70M | 1.83M | 2.07M | 1.65M | 0.10M | 1.05M | 0.75M | 3.47M | 12.56M | 29.33M |
|
Total Non-Current Liabilities
|
| 89.77M | 113.96M | 217.61M | 157.30M | 130.00M | 136.41M | 303.61M | 559.62M | 580.86M | 614.80M | 810.47M | 551.19M |
|
Total Liabilities
|
| 89.83M | 120.46M | 219.31M | 159.13M | 132.08M | 138.06M | 303.71M | 560.67M | 581.61M | 618.26M | 823.03M | 580.52M |
|
Total Debt
|
| | 5.71M | 6.12M | 30.61M | 28.69M | 25.77M | 73.66M | 74.48M | 75.51M | 245.48M | 249.78M | 50.32M |
|
Common Equity
|
-45.50M | -97.08M | 66.76M | -6.93M | 20.53M | 30.54M | -38.59M | 105.21M | 280.97M | 97.73M | -137.42M | -193.43M | -131.99M |
|
Shareholder's Equity
|
-45.50M | -97.08M | 66.76M | -6.93M | 20.53M | 30.54M | -38.59M | 105.21M | 280.97M | 97.73M | -137.42M | -193.43M | -131.99M |
|
Liabilities and Shareholders Equity
|
| 47.45M | 187.22M | 212.38M | 178.49M | 162.61M | 99.47M | 408.93M | 841.65M | 679.33M | 480.85M | 629.60M | 448.53M |
|
Retained Earnings
|
| -99.59M | -186.72M | -409.99M | -537.32M | -775.49M | -984.83M | -895.00M | -762.75M | -1049.85M | -1341.61M | -1579.50M | -1550.99M |
|
Treasury Shares
|
2.15M | 0.76M | 0.24M | | | 0.12M | 0.04M | 0.10M | 1.01M | 1.84M | 2.33M | 1.73M | 0.77M |