|
Cash & Equivalents
|
34.72M | 39.55M | 56.32M | 108.87M | 100.88M | 150.39M | 115.14M | 206.09M | 153.69M | 158.23M | 179.56M | 220.92M | 159.68M | 124.95M | 124.92M | 73.35M | 135.56M | 126.91M | 82.02M | 130.00M | 101.20M | 72.36M | 81.52M | 105.93M | 165.12M | 177.67M | 193.25M | 224.62M | 292.46M | 541.16M | 259.49M | 329.74M | 360.54M | 417.19M | 325.68M | 275.48M | 286.81M | 63.55M | 16.14M | 72.92M | 80.26M | 102.89M | 259.77M | 159.24M | 97.69M | 125.99M | 82.41M | 216.89M | 103.35M |
|
Short-term Investments
|
| | | | | | | | | | | | | | 49.90M | 44.98M | 14.49M | | 13.14M | 29.81M | 15.97M | | 14.92M | 5.99M | 5.38M | | | 231.88M | 210.97M | | 140.01M | 124.68M | 108.17M | | | | | 128.13M | 111.94M | 71.79M | 50.82M | 14.86M | | | | | | 20.74M | 88.31M |
|
Cash & Current Investments
|
34.72M | 39.55M | 56.32M | 108.87M | 100.88M | 150.39M | 115.14M | 206.09M | 153.69M | 158.23M | 179.56M | 220.92M | 159.68M | 124.95M | 174.82M | 118.33M | 150.05M | 126.91M | 95.16M | 159.82M | 117.17M | 72.36M | 96.43M | 111.92M | 170.49M | 177.67M | 193.25M | 456.50M | 503.43M | 541.16M | 399.50M | 454.42M | 468.71M | 417.19M | 325.68M | 275.48M | 286.81M | 191.68M | 128.09M | 144.71M | 131.08M | 117.75M | 259.77M | 159.24M | 97.69M | 125.99M | 82.41M | 237.64M | 191.66M |
|
Receivables - Net
|
| 0.28M | | | | 2.42M | 2.02M | 1.45M | 0.54M | 1.56M | 1.20M | 0.42M | 0.42M | 1.86M | 0.03M | | | | | | | | 46.48M | 77.39M | 89.65M | 141.99M | 167.45M | 172.49M | 160.71M | 157.05M | 140.41M | 141.82M | 136.35M | 123.02M | 117.04M | 115.71M | 91.19M | 109.96M | 101.46M | 141.31M | 216.51M | 260.52M | 251.95M | 175.25M | 167.56M | 111.32M | 60.49M | 5.11M | 9.24M |
|
Receivables - Other
|
| 0.28M | | | | | | | | | | | | 3.71M | 1.98M | | 2.42M | 0.91M | | | | | | | | | | | | | | | | | | | | | | | | | 32.20M | 138.32M | 31.24M | 11.01M | 1.95M | 114.53M | 241.25M |
|
Receivables
|
| 0.56M | | | | 2.42M | 2.02M | 1.45M | 0.54M | 1.56M | 1.20M | 0.42M | 0.42M | 5.57M | 2.01M | | | | | | | | 46.48M | 77.39M | 89.65M | 141.99M | 167.45M | 172.49M | 160.71M | 157.05M | 140.41M | 141.82M | 136.35M | 123.02M | 117.04M | 115.71M | 91.19M | 109.96M | 101.46M | 141.31M | 216.51M | 260.52M | 284.15M | 313.57M | 198.80M | 122.33M | 62.44M | 119.64M | 250.50M |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | 1.66M | 2.31M | 4.33M | 7.67M | 9.81M | 16.44M | 27.19M | 35.25M | 44.23M | 51.61M | 39.67M | 37.58M | 37.64M | 36.95M | 31.74M | 27.72M | 38.79M | 49.41M | 63.99M | 66.78M | 62.60M | 61.98M | 62.16M | 47.64M | 4.21M | 3.52M | 4.51M | 2.05M |
|
Prepaid Assets
|
| 5.69M | 4.20M | | 17.95M | 20.48M | 20.11M | 26.95M | 31.68M | 34.74M | 25.98M | 15.01M | 16.64M | 31.63M | 30.48M | 34.22M | 21.10M | 14.97M | 14.21M | 10.27M | 9.78M | 7.91M | 8.25M | 6.75M | 5.38M | 8.58M | 11.70M | 14.20M | 21.93M | 19.43M | 15.40M | 15.20M | 20.40M | 13.70M | 19.36M | 16.67M | 21.93M | 22.92M | 20.95M | 17.90M | 16.22M | 23.70M | 14.08M | 13.78M | 14.18M | 10.22M | 15.93M | 11.72M | 8.70M |
|
Current Assets
|
| 45.68M | | | 118.88M | 179.14M | 143.90M | 239.59M | 189.30M | 197.39M | 211.58M | 236.83M | 177.32M | 161.49M | 208.26M | 153.34M | 171.60M | 145.48M | 112.24M | 172.78M | 130.31M | 84.43M | 159.16M | 205.63M | 276.38M | 343.01M | 395.18M | 675.86M | 726.92M | 767.48M | 617.26M | 660.01M | 673.04M | 602.32M | 512.44M | 446.78M | 448.27M | 381.23M | 315.93M | 385.48M | 444.37M | 475.63M | 627.48M | 557.93M | 369.02M | 341.58M | 310.18M | 380.20M | 460.95M |
|
Construction in Progress
|
| | | | | | | | 2.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 1.74M | | | 3.68M | 4.47M | 5.10M | 6.34M | 8.65M | 10.50M | 10.30M | 9.90M | 10.68M | 10.77M | 14.87M | 14.55M | 13.79M | 12.77M | 11.86M | 11.17M | 6.79M | 6.66M | 6.13M | 5.65M | 5.86M | 5.84M | 6.83M | 10.32M | 10.65M | 10.11M | 9.67M | 9.13M | 8.51M | 7.81M | 8.00M | 9.55M | 9.57M | 8.75M | 7.72M | 6.93M | 6.07M | 5.12M | 4.19M | 3.33M | 2.91M | 2.58M | 2.26M | 1.91M | 1.63M |
|
Goodwill
|
| | | | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.90M | | | | 0.94M | | | 0.94M | 0.94M | | | | | | | |
|
Intangibles
|
| | | | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 3.56M | | | | 5.93M | | | 28.86M | 41.87M | 28.86M | 28.86M | 28.86M | 28.86M | 28.86M | 28.86M | 28.86M |
|
Goodwill & Intangibles
|
| | | | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 3.56M | 6.00M | 5.93M | 5.87M | 5.81M | 46.52M | 71.67M | 57.10M | 55.45M | 54.31M | 53.65M | 52.98M | 52.31M | 49.48M |
|
Other Non-Current Assets
|
| 0.03M | | | 3.06M | 0.05M | 0.59M | 0.05M | 0.79M | 0.79M | 0.79M | 0.79M | 0.79M | 1.88M | 0.79M | 0.79M | 0.79M | 0.79M | 0.79M | 0.79M | 0.79M | 0.79M | 0.79M | 0.79M | 0.51M | 0.36M | 0.44M | 1.64M | 0.98M | 12.54M | 10.74M | 10.42M | 10.26M | 10.03M | 9.96M | 10.15M | 9.63M | 8.67M | 7.83M | 7.52M | 7.82M | 9.69M | 9.13M | 8.26M | 7.38M | 72.18M | 5.66M | 5.04M | 4.45M |
|
Non-Current Assets
|
| 1.77M | | | 10.31M | 8.09M | 9.26M | 9.95M | 13.01M | 15.00M | 14.65M | 14.27M | 15.04M | 17.00M | 19.23M | 18.91M | 18.15M | 17.13M | 16.22M | 15.53M | 11.15M | 15.03M | 26.96M | 34.83M | 51.01M | 65.92M | 71.36M | 80.75M | 76.81M | 74.17M | 76.04M | 79.53M | 68.69M | 77.01M | 80.94M | 99.22M | 102.63M | 99.61M | 86.50M | 84.11M | 139.42M | 153.97M | 136.07M | 116.92M | 135.98M | 106.95M | 60.89M | 59.26M | 55.56M |
|
Assets
|
| 47.45M | | | 129.18M | 187.22M | 153.15M | 249.55M | 202.31M | 212.38M | 226.24M | 251.10M | 192.36M | 178.49M | 227.50M | 172.25M | 189.76M | 162.61M | 128.46M | 188.31M | 141.46M | 99.47M | 186.12M | 240.46M | 327.38M | 408.93M | 466.54M | 756.61M | 803.73M | 841.65M | 693.30M | 739.54M | 741.73M | 679.33M | 593.39M | 546.00M | 550.91M | 480.85M | 402.43M | 469.59M | 583.78M | 629.60M | 763.54M | 674.86M | 505.00M | 448.53M | 371.07M | 439.46M | 516.52M |
|
Accounts Payables
|
| 3.30M | 3.60M | | 4.96M | 8.78M | 10.87M | 14.09M | 25.19M | 25.95M | 17.90M | 17.43M | 22.88M | 19.71M | 12.56M | 15.75M | 10.14M | 15.48M | 14.33M | 13.30M | 7.64M | 15.29M | 11.17M | 19.22M | 13.71M | 25.98M | 20.48M | 21.18M | 11.99M | 15.20M | 15.48M | 14.57M | 45.71M | 16.16M | 21.09M | 17.49M | 9.92M | 11.53M | 23.23M | 29.28M | 37.09M | 35.22M | 38.29M | 76.82M | 21.89M | 28.46M | 40.93M | 37.62M | 24.89M |
|
Notes Payables
|
| 3.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.24M | 80.61M | 80.98M | | | | | | | | | | | | | | | | |
|
Payables
|
| 6.39M | 3.60M | | 4.96M | 8.78M | 10.87M | 14.09M | 25.19M | 25.95M | 17.90M | 17.43M | 22.88M | 19.71M | 12.56M | 15.75M | 10.14M | 15.48M | 14.33M | 13.30M | 7.64M | 15.29M | 11.17M | 19.22M | 13.71M | 25.98M | 20.48M | 21.18M | 11.99M | 15.20M | 95.72M | 95.17M | 126.69M | 16.16M | 21.09M | 17.49M | 9.92M | 11.53M | 23.23M | 29.28M | 37.09M | 35.22M | 38.29M | 76.82M | 21.89M | 28.46M | 40.93M | 37.62M | 24.89M |
|
Accumulated Expenses
|
| 7.26M | 5.80M | | 7.80M | 11.23M | 13.27M | 19.28M | 25.17M | 24.13M | 19.28M | 19.18M | 24.88M | 28.02M | 24.67M | 18.43M | 18.20M | 6.98M | 9.39M | 8.51M | 16.50M | 10.54M | 8.86M | 10.81M | 16.47M | 18.41M | 19.52M | 25.56M | 23.45M | 26.68M | 44.84M | 54.90M | 45.83M | 48.13M | 45.89M | 41.79M | 85.99M | 50.10M | 32.06M | 41.81M | 67.11M | 105.39M | 115.71M | 61.04M | 60.97M | 60.29M | 46.30M | 14.18M | 13.38M |
|
Other Accumulated Expenses
|
| 1.92M | | | 3.15M | 2.15M | 4.82M | 3.02M | 2.50M | 1.66M | 1.34M | 2.05M | 2.60M | 1.50M | 4.22M | 3.26M | 1.19M | 1.00M | 1.38M | 0.67M | 2.90M | 3.06M | 4.59M | 3.41M | 9.70M | 10.15M | 10.83M | 15.23M | 10.07M | 12.18M | 10.94M | 10.11M | 9.87M | 3.49M | 12.17M | 11.00M | 12.83M | 10.63M | 14.46M | 9.28M | 9.70M | 7.63M | 16.27M | 14.59M | 14.53M | 20.03M | 11.45M | 6.78M | 7.10M |
|
Short term Debt
|
| | | | 3.43M | 5.71M | | | 6.68M | 6.12M | 6.26M | 6.57M | 6.04M | 5.55M | 5.94M | 1.30M | 2.76M | 3.29M | 3.50M | | | | | | | | | | | | | 11.54M | 17.31M | | | | | | 0.17M | 0.09M | 4.04M | 3.30M | | 9.20M | 9.20M | 13.62M | 26.23M | | |
|
Current Deferred Revenue
|
| 14.28M | | | 25.18M | 22.80M | 22.80M | 31.00M | 28.85M | 49.62M | 49.63M | 61.26M | 1.38M | 0.89M | 0.67M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 53.70M | | | 48.08M | 51.78M | 51.91M | 69.95M | 82.52M | 106.02M | 92.92M | 108.28M | 58.39M | 56.38M | 47.30M | 35.95M | 31.43M | 28.39M | 27.62M | 22.20M | 24.54M | 33.26M | 41.41M | 61.23M | 82.70M | 114.97M | 119.01M | 129.76M | 133.43M | 145.65M | 257.60M | 287.05M | 320.35M | 165.33M | 153.75M | 140.75M | 171.32M | 138.69M | 123.41M | 169.44M | 239.66M | 331.77M | 538.30M | 463.00M | 295.57M | 282.98M | 255.04M | 263.63M | 372.30M |
|
Non-Current Debt
|
| | | | | | | | | | 24.83M | 24.91M | 24.98M | 25.06M | 25.15M | 25.23M | 25.31M | 25.40M | 25.49M | 25.58M | 25.68M | 25.77M | 25.87M | 25.97M | 73.47M | 73.66M | 73.86M | 74.06M | 74.27M | 74.48M | 74.70M | 63.42M | 57.92M | 75.51M | 195.85M | 196.04M | 245.25M | 245.48M | 245.72M | 245.96M | 246.22M | 246.48M | 72.45M | 36.54M | 36.62M | 36.70M | 36.78M | 36.87M | 36.96M |
|
Convertible Debt
|
| | | | | | | | | | 74.49M | 74.72M | 74.95M | 75.19M | 75.44M | 75.69M | 75.94M | 76.21M | 76.47M | 76.75M | 77.03M | 77.32M | 77.61M | 77.92M | 78.23M | 78.54M | 78.87M | 222.41M | 222.72M | 223.03M | 223.34M | 223.66M | 223.97M | 332.77M | 224.61M | 224.93M | 225.25M | 225.57M | 225.90M | 226.23M | 226.56M | 226.89M | 227.22M | 227.56M | 227.89M | 228.23M | 228.57M | | |
|
Non-Current Deffered Revenue
|
| 28.57M | | | 43.53M | 39.90M | 34.40M | 38.49M | 33.45M | 45.34M | 32.97M | 26.79M | 0.59M | 0.67M | 0.72M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| 54.70M | | | 161.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | -0.15M | -0.04M | -0.16M | -0.38M | -0.53M | -0.72M | -0.87M | -1.05M | -1.15M | -1.17M | -1.22M | -1.28M | -1.29M | -1.29M | -1.29M | -1.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | 6.55M | 5.98M | 10.83M | 10.26M | 11.14M | 11.30M | 10.73M | 9.95M | 9.24M | 8.44M | 7.97M | 7.25M | 6.52M | 6.81M | 6.12M | 5.05M | 3.81M | 2.62M | 1.44M | 5.33M | 4.68M | 4.17M | 3.74M | 3.29M | 2.85M | 2.41M | 1.95M |
|
Other Non-Current Liabilities
|
| 0.06M | | | 4.00M | 6.50M | 0.86M | 0.93M | 1.75M | 1.70M | 1.64M | 1.59M | 1.72M | 1.83M | 1.93M | 2.42M | 2.16M | 2.07M | 1.96M | 1.86M | 1.75M | 1.65M | 0.06M | 0.06M | 0.06M | 0.10M | 0.10M | 0.10M | 0.70M | 1.05M | 0.75M | 0.75M | 0.75M | 0.75M | 0.10M | 0.10M | 0.10M | 3.47M | 0.10M | 0.10M | 3.51M | 12.56M | 2.73M | 27.70M | 29.16M | 29.33M | 31.29M | 16.73M | 17.55M |
|
Total Non-Current Liabilities
|
| 89.77M | | | 116.00M | 113.96M | 114.30M | 152.26M | 160.53M | 217.61M | 291.47M | 311.46M | 158.92M | 157.30M | 148.60M | 138.97M | 132.69M | 130.00M | 129.59M | 124.63M | 127.31M | 136.41M | 224.57M | 244.38M | 271.30M | 303.61M | 309.16M | 543.13M | 547.30M | 559.62M | 564.88M | 582.57M | 610.22M | 580.86M | 580.72M | 568.53M | 647.94M | 614.80M | 598.83M | 644.25M | 713.87M | 810.47M | 842.65M | 731.27M | 563.81M | 551.19M | 523.25M | 302.90M | 411.20M |
|
Total Liabilities
|
| 89.83M | | | 120.00M | 120.46M | 115.16M | 153.18M | 162.27M | 219.31M | 293.11M | 313.05M | 160.63M | 159.13M | 150.54M | 141.39M | 134.85M | 132.08M | 131.55M | 126.48M | 129.07M | 138.06M | 224.63M | 244.44M | 271.36M | 303.71M | 309.26M | 543.23M | 548.00M | 560.67M | 565.63M | 583.32M | 610.97M | 581.61M | 580.82M | 568.63M | 648.04M | 618.26M | 598.93M | 644.36M | 717.38M | 823.03M | 845.39M | 758.96M | 592.97M | 580.52M | 554.54M | 319.64M | 428.75M |
|
Total Debt
|
| | | | 3.43M | 5.71M | | | 6.68M | 6.12M | 31.09M | 31.48M | 31.03M | 30.61M | 31.09M | 26.53M | 28.07M | 28.69M | 28.99M | 25.58M | 25.68M | 25.77M | 25.87M | 25.97M | 73.47M | 73.66M | 73.86M | 74.06M | 74.27M | 74.48M | 74.70M | 74.96M | 75.23M | 75.51M | 195.85M | 196.04M | 245.25M | 245.48M | 245.88M | 246.05M | 250.26M | 249.78M | 72.45M | 45.74M | 45.82M | 50.32M | 63.01M | 36.87M | 36.96M |
|
Common Equity
|
| -97.08M | | | -151.99M | 66.76M | 38.15M | 96.75M | 40.57M | -6.93M | -66.88M | -61.95M | 32.87M | 20.53M | 78.18M | 32.14M | 56.20M | 30.54M | -3.09M | 61.83M | 12.39M | -38.59M | -1004.84M | -981.27M | 990.69M | 105.21M | 157.28M | 213.38M | 255.73M | 280.97M | 127.67M | 156.22M | 130.76M | 97.73M | 12.56M | -22.63M | -97.13M | -137.42M | -196.51M | -174.76M | -133.60M | -193.43M | -81.84M | -84.11M | -87.97M | -131.99M | -183.47M | 119.83M | 87.77M |
|
Shareholder's Equity
|
| -97.08M | | | -151.99M | 66.76M | 38.15M | 96.75M | 40.57M | -6.93M | -66.88M | -61.95M | 32.87M | 20.53M | 78.18M | 32.14M | 56.20M | 30.54M | -3.09M | 61.83M | 12.39M | -38.59M | -1004.84M | -981.27M | 990.69M | 105.21M | 157.28M | 213.38M | 255.73M | 280.97M | 127.67M | 156.22M | 130.76M | 97.73M | 12.56M | -22.63M | -97.13M | -137.42M | -196.51M | -174.76M | -133.60M | -193.43M | -81.84M | -84.11M | -87.97M | -131.99M | -183.47M | 119.83M | 87.77M |
|
Liabilities and Shareholders Equity
|
| 47.45M | | | 129.18M | 187.22M | 153.15M | 249.55M | 202.31M | 212.38M | 226.24M | 251.10M | 192.36M | 178.49M | 227.50M | 172.25M | 189.76M | 162.61M | 128.46M | 188.31M | 141.46M | 99.47M | 186.12M | 240.46M | 327.38M | 408.93M | 466.54M | 756.61M | 803.73M | 841.65M | 693.30M | 739.54M | 741.73M | 679.33M | 593.39M | 546.00M | 550.91M | 480.85M | 402.43M | 469.59M | 583.78M | 629.60M | 763.54M | 674.86M | 505.00M | 448.53M | 371.07M | 439.46M | 516.52M |
|
Retained Earnings
|
| -99.59M | | | -157.59M | -186.72M | -227.45M | -286.26M | -357.59M | -409.99M | -475.37M | -545.34M | -461.40M | -537.32M | -612.10M | -667.44M | -726.42M | -775.49M | -819.79M | -863.43M | -922.24M | -984.83M | -1004.84M | -981.27M | -934.23M | -895.00M | -859.43M | -800.39M | -772.46M | -762.75M | -935.70M | -965.60M | -1004.13M | -1049.85M | -1145.94M | -1196.09M | -1282.74M | -1341.61M | -1417.34M | -1460.21M | -1499.85M | -1579.50M | -1476.62M | -1489.55M | -1500.30M | -1550.99M | -1607.56M | -1309.80M | -1345.33M |
|
Treasury Shares
|
| 0.76M | 0.24M | | | 0.24M | | | | | | | | | | | | 0.12M | | | | 0.04M | | | | 0.10M | | | | 1.01M | | | | 1.84M | | | | 2.33M | | | | 1.73M | | | | 0.77M | | | |