|
Cash & Equivalents
|
36.72M | 22.45M | 31.94M | 7.60M | 23.12M | 49.51M | 44.81M | 24.29M | 26.58M | 49.35M | 39.88M | 32.07M | 436.19M | 202.00M | 150.28M | 95.88M |
|
Short-term Investments
|
| 49.70M | 82.02M | 117.53M | 166.25M | 73.14M | 151.31M | 57.13M | 165.27M | 96.19M | 111.17M | 132.96M | 109.76M | 422.39M | 592.02M | 617.95M |
|
Cash & Current Investments
|
36.72M | 72.15M | 113.96M | 125.13M | 189.38M | 122.65M | 196.12M | 81.42M | 191.85M | 145.54M | 151.06M | 165.04M | 545.95M | 624.39M | 742.30M | 713.83M |
|
Receivables - Net
|
5.51M | 1.00M | 9.53M | 1.00M | 1.63M | 0.73M | 1.39M | 1.34M | 0.85M | 3.70M | 8.89M | 22.30M | 116.22M | 145.13M | 40.61M | 45.28M |
|
Receivables - Other
|
| | | | | | | | | | | | 62.52M | 71.97M | 3.93M | 1.62M |
|
Receivables
|
5.51M | 1.00M | 9.53M | 1.00M | 1.63M | 0.73M | 1.39M | 1.34M | 0.85M | 3.70M | 8.89M | 22.30M | 178.74M | 217.09M | 44.53M | 46.91M |
|
Raw Materials
|
| | | | | | | | | 12.11M | 15.20M | 25.12M | 26.64M | 25.52M | 27.26M | |
|
Work In Process
|
| | | | | | | | 0.31M | 6.56M | 22.89M | 30.29M | 14.75M | 23.93M | 18.95M | |
|
Finished Goods
|
| | | | | | | | | 0.35M | 3.24M | 8.28M | 19.95M | 9.99M | 7.08M | |
|
Inventory
|
| | | | | | | | 0.31M | 19.02M | 41.33M | 63.69M | 61.34M | 59.45M | 53.29M | 70.05M |
|
Prepaid Assets
|
0.41M | 1.36M | 1.13M | 2.05M | 1.38M | 4.06M | 2.43M | 6.84M | 3.70M | 6.10M | 7.38M | 9.21M | 73.76M | 85.63M | 19.00M | 18.15M |
|
Current Assets
|
38.20M | 74.52M | 124.62M | 128.19M | 192.38M | 127.44M | 199.95M | 89.60M | 198.02M | 174.36M | 208.65M | 290.01M | 972.52M | 916.99M | 859.12M | 848.94M |
|
Property, Plant & Equipment (Net)
|
8.00M | 6.40M | 6.16M | 7.96M | 8.71M | 7.92M | 13.80M | 17.17M | 16.62M | 17.06M | 32.02M | 30.57M | 35.02M | 37.60M | 37.30M | 39.00M |
|
Goodwill
|
2.31M | 2.31M | 2.31M | 2.48M | 2.58M | 2.28M | 2.04M | 1.97M | 2.24M | 2.14M | 2.08M | 2.30M | 2.12M | 2.01M | 2.07M | 1.95M |
|
Intangibles
|
1.28M | 0.30M | | | | | | | 1.31M | 11.72M | 2.50M | | | | | |
|
Goodwill & Intangibles
|
3.59M | 2.61M | 2.31M | 2.48M | 2.58M | 2.28M | 2.04M | 1.97M | 3.55M | 13.86M | 4.58M | 2.30M | 2.12M | 2.01M | 2.07M | 1.95M |
|
Other Non-Current Assets
|
0.68M | 0.65M | 0.65M | 0.65M | 0.66M | 0.63M | 0.61M | 0.60M | 0.63M | 0.62M | 0.22M | 0.24M | 0.22M | 3.52M | 74.33M | 74.76M |
|
Non-Current Assets
|
12.27M | 9.73M | 9.48M | 11.56M | 12.24M | 10.85M | 16.69M | 20.08M | 20.76M | 36.52M | 70.42M | 63.26M | 66.73M | 68.86M | 137.98M | 137.31M |
|
Assets
|
50.47M | 84.25M | 134.10M | 139.75M | 204.62M | 138.29M | 216.63M | 109.68M | 218.78M | 210.88M | 279.07M | 353.27M | 1,039.25M | 985.85M | 997.10M | 986.26M |
|
Accounts Payables
|
| 2.33M | 2.04M | 2.17M | 1.90M | 1.16M | 3.43M | 3.80M | 4.54M | 5.28M | 9.28M | 3.31M | 2.60M | 3.21M | 5.25M | 9.06M |
|
Notes Payables
|
| | 12.81M | | | | | | | | | | | | | |
|
Payables
|
| 2.33M | 14.85M | 2.17M | 1.90M | 1.16M | 3.43M | 3.80M | 4.54M | 5.28M | 9.28M | 3.31M | 2.60M | 3.21M | 5.25M | 9.06M |
|
Accumulated Expenses
|
7.51M | 10.16M | 8.16M | 10.06M | 5.76M | 6.32M | 15.34M | 11.19M | 9.70M | 16.04M | 14.80M | 19.10M | 49.80M | 30.72M | 49.45M | 61.07M |
|
Other Accumulated Expenses
|
0.83M | 0.95M | 0.81M | 1.92M | 2.40M | 6.94M | 7.36M | 5.05M | 4.36M | 9.71M | 9.99M | 3.25M | 4.69M | 4.78M | 4.52M | 4.31M |
|
Current Deferred Revenue
|
-31.84M | 1.43M | 4.21M | 6.79M | 6.12M | 5.87M | 2.65M | | | | | 38.21M | 349.86M | | | |
|
Total Current Liabilities
|
14.48M | 13.92M | 27.22M | 19.01M | 16.19M | 20.28M | 28.79M | 20.04M | 18.59M | 38.03M | 53.05M | 77.41M | 556.40M | 150.07M | 62.20M | 78.63M |
|
Non-Current Debt
|
9.34M | 10.94M | | | | 9.56M | | | | 100.87M | 178.60M | 179.81M | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | 220.49M | 221.58M | 222.70M | 223.85M |
|
Non-Current Deffered Revenue
|
17.08M | 5.66M | 6.39M | 5.28M | 1.17M | 6.90M | | | | | | | 5.40M | | | |
|
Operating Leases
|
| | | | | | | | | | 37.84M | 34.79M | 34.32M | 32.80M | 34.22M | 30.56M |
|
Other Non-Current Liabilities
|
3.04M | 0.84M | 0.62M | 0.63M | 0.96M | 1.07M | 0.77M | 0.44M | 0.64M | 8.91M | 1.28M | 2.57M | 5.66M | 0.38M | 0.07M | 0.24M |
|
Total Non-Current Liabilities
|
-3.04M | -0.84M | 33.60M | 24.30M | 17.36M | 36.74M | 28.79M | 20.04M | 18.59M | 138.90M | 269.49M | 292.01M | 811.21M | 404.45M | 374.95M | 389.21M |
|
Total Liabilities
|
| | 34.22M | 24.93M | 18.33M | 37.81M | 29.55M | 20.48M | 19.24M | 147.82M | 270.78M | 294.58M | 816.87M | 404.84M | 375.02M | 389.46M |
|
Total Debt
|
9.34M | 10.94M | | | | 9.56M | | | | 100.87M | 178.60M | 179.81M | | | | |
|
Common Equity
|
6.38M | 52.11M | 99.88M | 114.83M | 186.29M | 100.48M | 187.08M | 89.20M | 199.55M | 63.06M | 8.29M | 58.69M | 222.37M | 581.01M | 622.07M | 596.80M |
|
Shareholder's Equity
|
6.38M | 52.11M | 99.88M | 114.83M | 186.29M | 100.48M | 187.08M | 89.20M | 199.55M | 63.06M | 8.29M | 58.69M | 222.37M | 581.01M | 622.07M | 596.80M |
|
Liabilities and Shareholders Equity
|
50.47M | 84.25M | 134.10M | 139.75M | 204.62M | 138.29M | 216.63M | 109.68M | 218.78M | 210.88M | 279.07M | 353.27M | 1,039.25M | 985.85M | 997.10M | 986.26M |
|
Retained Earnings
|
-259.64M | -316.94M | -365.54M | -435.49M | -502.21M | -592.93M | -699.73M | -812.17M | -907.33M | -1066.22M | -1218.82M | -1294.06M | -1217.35M | -924.20M | -930.58M | -903.27M |
|
Treasury Shares
|
| | 0.12M | 1.75M | 0.13M | 0.18M | 0.20M | 0.70M | 2.44M | 1.59M | 1.78M | 1.79M | 2.65M | 3.48M | 4.45M | 5.36M |