|
Cash & Equivalents
|
103.76M | 240.53M | 259.32M | 243.78M | 190.54M | 123.78M | 108.58M | 127.05M | 128.99M | 96.07M | 66.94M | 103.90M | 239.24M | 299.21M | 236.33M | 219.64M | 567.58M |
|
Short-term Investments
|
| | | | 50.00M | 109.23M | 109.23M | 110.53M | 111.53M | 313.06M | 343.06M | 294.72M | 143.72M | 80.00M | 195.01M | 260.01M | 246.00M |
|
Cash & Current Investments
|
103.76M | 240.53M | 259.32M | 243.78M | 240.54M | 233.01M | 217.81M | 237.57M | 240.51M | 409.13M | 410.00M | 398.62M | 382.95M | 379.21M | 431.34M | 479.65M | 813.58M |
|
Receivables - Net
|
13.64M | 21.69M | 29.52M | 54.77M | 51.77M | 43.17M | 49.54M | 27.97M | 32.72M | 44.76M | 59.66M | 71.86M | 81.78M | 157.13M | 162.14M | 181.20M | 245.20M |
|
Receivables - Other
|
4.56M | 9.80M | 10.07M | 6.03M | 6.43M | 19.25M | 9.45M | 8.05M | 12.04M | 17.91M | 22.30M | 24.40M | 19.98M | 13.59M | 9.90M | 10.80M | |
|
Receivables
|
18.21M | 31.49M | 39.59M | 60.80M | 58.20M | 62.41M | 58.99M | 36.02M | 44.77M | 62.67M | 81.96M | 96.26M | 101.75M | 170.72M | 172.04M | 192.00M | 245.20M |
|
Inventory
|
7.10M | 26.12M | 27.34M | 37.03M | 47.83M | 50.31M | 46.02M | 40.79M | 35.76M | 31.51M | 25.91M | 31.56M | 36.31M | 53.23M | 90.03M | 116.68M | 150.19M |
|
Prepaid Assets
|
8.73M | 3.65M | 5.92M | 4.38M | 3.23M | 4.28M | 5.41M | 6.27M | 7.28M | 8.13M | 34.69M | 15.92M | 17.23M | 15.99M | 30.02M | 26.08M | 34.46M |
|
Current Assets
|
137.80M | 301.79M | 332.18M | 345.99M | 349.81M | 350.02M | 328.23M | 320.65M | 328.32M | 511.44M | 530.26M | 542.35M | 538.25M | 619.15M | 713.53M | 803.61M | 1,243.42M |
|
Property, Plant & Equipment (Net)
|
14.23M | 23.63M | 21.84M | 38.21M | 40.66M | 39.09M | 40.22M | 44.47M | 44.97M | 44.90M | 43.66M | 70.24M | 68.23M | 67.81M | 63.63M | 69.44M | 85.99M |
|
Goodwill
|
| | | | | | | | | | | | | | | | 68.88M |
|
Intangibles
|
| | | | | | | | | | | | | | | | 17.13M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | 86.01M |
|
Other Non-Current Assets
|
3.46M | 5.18M | 4.71M | 5.22M | 7.43M | 12.59M | 13.97M | 16.43M | 18.97M | 22.49M | 14.93M | 16.41M | 16.88M | 17.61M | 16.86M | 17.31M | 18.18M |
|
Non-Current Assets
|
17.69M | 32.43M | 43.51M | 59.66M | 64.22M | 67.23M | 69.06M | 75.06M | 77.49M | 81.02M | 71.67M | 102.51M | 100.30M | 100.77M | 95.72M | 101.57M | 205.85M |
|
Assets
|
155.49M | 334.23M | 375.69M | 405.65M | 414.03M | 417.25M | 397.29M | 395.70M | 405.81M | 592.47M | 601.93M | 644.87M | 638.55M | 719.92M | 809.26M | 905.17M | 1,449.27M |
|
Accounts Payables
|
3.59M | 10.32M | 12.06M | 21.19M | 23.27M | 21.34M | 14.45M | 15.08M | 16.58M | 18.27M | 13.42M | 38.47M | 25.39M | 36.80M | 56.16M | 54.90M | 64.10M |
|
Payables
|
3.59M | 10.32M | 12.06M | 21.19M | 23.27M | 21.34M | 14.45M | 15.08M | 16.58M | 18.27M | 13.42M | 38.47M | 25.39M | 36.80M | 56.16M | 54.90M | 64.10M |
|
Accumulated Expenses
|
2.65M | 8.03M | 8.37M | 9.49M | 12.10M | 7.85M | 7.55M | 6.15M | 8.77M | 9.87M | 9.00M | 10.64M | 16.58M | 23.65M | 16.10M | 13.18M | 19.35M |
|
Other Accumulated Expenses
|
| | | | | | | | | | 22.20M | | | | 35.46M | 40.32M | 56.93M |
|
Current Deferred Revenue
|
4.12M | 6.18M | 1.23M | 3.00M | 1.39M | 3.54M | 4.04M | 3.28M | 4.83M | 4.72M | 3.90M | 2.92M | 2.05M | 1.39M | | | |
|
Total Current Liabilities
|
12.53M | 25.84M | 26.50M | 42.61M | 49.48M | 43.38M | 31.03M | 31.21M | 37.23M | 40.20M | 44.62M | 69.42M | 49.65M | 80.73M | 107.71M | 108.39M | 140.37M |
|
Preferred Stock Liabilities
|
197.97M | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| 3.34M | 14.81M | 16.73M | 16.62M | 16.19M | 12.87M | 14.84M | 14.23M | 14.41M | 11.13M | 13.53M | 15.99M | 16.14M | 12.69M | 15.61M | 16.43M |
|
Other Non-Current Liabilities
|
0.42M | 0.42M | 0.22M | 6.85M | 6.37M | 5.80M | 5.75M | 4.86M | 7.41M | 6.70M | 5.98M | 8.82M | 8.05M | 8.00M | 7.27M | 3.06M | 10.02M |
|
Total Non-Current Liabilities
|
12.53M | 28.11M | 41.31M | 56.90M | 63.56M | 56.90M | 43.90M | 43.41M | 48.84M | 51.80M | 55.75M | 82.95M | 62.59M | 93.69M | 120.40M | 120.73M | 153.18M |
|
Total Liabilities
|
12.96M | 28.54M | 41.53M | 63.74M | 69.93M | 62.70M | 49.65M | 48.27M | 56.26M | 58.50M | 61.73M | 91.76M | 70.64M | 101.69M | 127.67M | 123.79M | 163.20M |
|
Common Equity
|
-55.43M | 305.69M | 334.16M | 341.90M | 344.10M | 354.55M | 347.63M | 347.44M | 349.55M | 533.97M | 540.20M | 553.10M | 567.91M | 618.23M | 681.58M | 781.38M | 1,286.07M |
|
Shareholder's Equity
|
-55.43M | 305.69M | 334.16M | 341.90M | 344.10M | 354.55M | 347.63M | 347.44M | 349.55M | 533.97M | 540.20M | 553.10M | 567.91M | 618.23M | 681.58M | 781.38M | 1,286.07M |
|
Liabilities and Shareholders Equity
|
155.49M | 334.23M | 375.69M | 405.65M | 414.03M | 417.25M | 397.29M | 395.70M | 405.81M | 592.47M | 601.93M | 644.87M | 638.55M | 719.92M | 809.26M | 905.17M | 1,449.27M |
|
Retained Earnings
|
-68.25M | -85.07M | -90.43M | -90.50M | -93.86M | -91.04M | -106.98M | -118.67M | -125.30M | -124.87M | -135.34M | -144.88M | -149.11M | -119.75M | -83.16M | -19.76M | 62.87M |
|
Treasury Shares
|
6.88M | | 4.10M | 4.21M | 3.87M | 8.11M | 7.80M | 7.53M | 7.73M | 6.69M | 10.10M | 9.47M | 8.89M | 7.53M | 9.50M | 9.20M | 9.40M |