|
Cash & Equivalents
|
16.38M | 18.06M | 16.47M | 22.43M | 50.30M | 59.16M | 53.11M | 33.58M | | 31.70M | 276.58M | 137.39M | 112.53M | 91.20M | 111.40M | 116.26M | 88.05M |
|
Short-term Investments
|
| | 1.93M | 1.94M | 1.96M | | 123.98M | 129.27M | | | | 10.38M | 8.18M | 8.69M | 26.23M | 1.05M | 0.46M |
|
Cash & Current Investments
|
16.38M | 18.06M | 18.40M | 24.37M | 52.27M | 59.16M | 177.09M | 162.85M | | 31.70M | 276.58M | 147.77M | 120.71M | 99.90M | 137.63M | 117.31M | 88.51M |
|
Receivables - Net
|
0.41M | 0.55M | 0.86M | 2.28M | 3.88M | 5.50M | 6.64M | 11.07M | 14.26M | 16.30M | 20.18M | 37.81M | 51.15M | 57.40M | 62.31M | 58.98M | 49.68M |
|
Receivables - Other
|
| | | | | | | | | 1.73M | 5.72M | 10.43M | 12.84M | 10.51M | 11.02M | 9.45M | 7.01M |
|
Receivables
|
0.41M | 0.55M | 0.86M | 2.28M | 3.88M | 5.50M | 6.64M | 11.07M | 14.26M | 18.02M | 25.90M | 48.24M | 63.99M | 67.91M | 73.33M | 68.43M | 56.69M |
|
Work In Process
|
0.00M | 0.00M | | 0.06M | 0.02M | 0.02M | 0.17M | 0.08M | | | | | | | | | |
|
Finished Goods
|
602.00 | 473.00 | | 0.53M | 0.49M | 0.79M | 0.54M | 0.44M | | | | | | | | | |
|
Inventory
|
2.30M | 2.17M | 2.10M | 0.58M | 0.51M | | 0.70M | 0.52M | | | | | | | | | |
|
Current Deferred Tax Assets
|
0.19M | 0.11M | 0.12M | 7.73M | 6.10M | | 4.45M | 5.38M | | | | | | | | | |
|
Prepaid Assets
|
0.65M | 0.56M | 0.58M | 0.81M | 0.73M | | 2.27M | 5.44M | | 10.04M | 15.13M | 35.68M | 34.09M | 38.00M | 34.63M | 35.26M | 34.74M |
|
Current Assets
|
19.93M | 21.45M | 22.08M | 35.89M | 63.67M | | 191.60M | 185.90M | | 178.60M | 397.39M | 277.16M | 276.53M | 275.62M | 273.12M | 247.84M | 203.87M |
|
Construction in Progress
|
| | | 0.09M | | | 0.94M | 0.97M | 0.69M | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
1.49M | 1.87M | 2.40M | 3.82M | 6.67M | | 10.25M | 12.38M | | 35.73M | 52.84M | 94.38M | 93.08M | 79.02M | 57.87M | 53.18M | 47.92M |
|
Long-Term Investments
|
| | | | | | | | | | | 16.08M | | 2.67M | | | |
|
Goodwill
|
| | 1.21M | 25.15M | 25.15M | 38.46M | 36.89M | 47.42M | 46.14M | 40.05M | 39.69M | 128.30M | 131.52M | 266.87M | 266.86M | 266.57M | 271.53M |
|
Intangibles
|
| | 0.21M | 11.62M | 10.19M | | 12.26M | 21.46M | | 11.96M | 11.68M | 24.00M | 17.13M | 128.21M | 107.11M | 86.72M | 67.95M |
|
Goodwill & Intangibles
|
| | 1.42M | 36.77M | 35.34M | 38.46M | 49.15M | 68.88M | 46.14M | 52.01M | 51.37M | 152.30M | 148.65M | 395.08M | 373.98M | 353.29M | 339.48M |
|
Long-Term Deferred Tax
|
| | | 61.71M | 52.45M | 47.80M | 43.17M | 43.19M | | | | | | | | | |
|
Other Non-Current Assets
|
0.44M | 0.39M | 0.69M | 0.28M | 0.57M | | 1.46M | 3.10M | | 8.10M | 8.10M | 8.64M | 0.46M | 0.82M | 67.64M | 52.86M | 44.24M |
|
Non-Current Assets
|
1.93M | 2.26M | 4.51M | 94.85M | 88.94M | | 10.25M | 12.38M | | 98.61M | 148.97M | 423.48M | 401.88M | 634.65M | 568.69M | 508.14M | 479.31M |
|
Assets
|
21.86M | 23.71M | 26.58M | 130.73M | 152.61M | | 295.62M | 313.45M | | 277.21M | 546.36M | 700.64M | 678.41M | 910.27M | 841.81M | 755.98M | 683.18M |
|
Accounts Payables
|
4.81M | 3.78M | 4.55M | 5.48M | 5.64M | | 7.78M | 10.95M | | 23.90M | 32.28M | 40.26M | 31.24M | 49.72M | 46.80M | 48.86M | 45.77M |
|
Payables
|
4.81M | 3.78M | 4.55M | 5.48M | 5.64M | | 7.78M | 10.95M | | 23.90M | 32.28M | 40.26M | 31.24M | 49.72M | 46.80M | 48.86M | 45.77M |
|
Accumulated Expenses
|
1.26M | 1.44M | 1.72M | 3.10M | 3.63M | | 5.74M | 10.06M | | 17.41M | 18.44M | 22.66M | 29.88M | 36.32M | 73.74M | 78.10M | 63.02M |
|
Other Accumulated Expenses
|
2.08M | 1.47M | 1.39M | 0.88M | 0.86M | | 2.96M | 4.08M | | 6.03M | 6.79M | 37.28M | 14.46M | 23.17M | 14.56M | | |
|
Short term Debt
|
| | | | | | | | | | | | | | 62.93M | | 11.59M |
|
Current Leases
|
| | | | | | | | | | | 5.88M | 12.94M | 15.48M | 11.50M | 11.29M | 11.10M |
|
Current Taxes
|
1.78M | 1.80M | 1.83M | 1.47M | 1.91M | | 2.80M | 5.20M | | 6.37M | 13.86M | 10.25M | 12.13M | 32.57M | 29.57M | | |
|
Current Deferred Revenue
|
2.25M | 1.31M | 0.83M | 0.89M | 1.24M | | 1.77M | 1.93M | | 2.56M | 3.34M | 7.11M | 20.74M | 34.26M | 34.91M | 34.33M | 37.75M |
|
Total Current Liabilities
|
12.51M | 10.13M | 10.68M | 12.21M | 13.73M | | 21.83M | 34.73M | | 56.26M | 74.70M | 123.42M | 121.38M | 191.53M | 229.89M | 172.58M | 169.24M |
|
Non-Current Debt
|
| | | | | | | | | | 216.03M | 291.54M | 308.44M | | 231.99M | 211.89M | 139.58M |
|
Convertible Debt
|
| | | | | | | | | | | | | 447.45M | 196.82M | 197.80M | 198.79M |
|
Non-Current Deffered Revenue
|
| | | | | | 0.23M | 0.15M | | 0.02M | 0.01M | | 3.00M | 11.43M | 10.62M | 7.81M | 0.71M |
|
Operating Leases
|
| | | | | | | | | | | 98.33M | 95.40M | 74.52M | 65.62M | 56.65M | 49.20M |
|
Other Non-Current Liabilities
|
0.29M | 0.11M | 0.04M | 0.07M | 1.84M | | 1.35M | 3.26M | | 2.15M | 6.23M | 2.50M | 2.64M | 2.98M | 6.96M | 7.29M | 3.46M |
|
Total Non-Current Liabilities
|
0.29M | 0.11M | 0.04M | 12.21M | 13.73M | | 22.06M | 34.89M | | 56.28M | 290.74M | 507.41M | 515.27M | 724.93M | 734.94M | 646.73M | 557.52M |
|
Total Liabilities
|
12.83M | 10.41M | 10.72M | 12.28M | 15.58M | | 23.41M | 38.15M | | 58.44M | 296.97M | 509.91M | 517.90M | 727.90M | 741.90M | 654.02M | 560.97M |
|
Total Debt
|
| | | | | | | | | | 216.03M | 291.54M | 308.44M | | 294.93M | 211.89M | 151.17M |
|
Common Equity
|
9.03M | 13.30M | 15.86M | 118.45M | 137.03M | 278.18M | 272.21M | 275.31M | 288.60M | 218.77M | 249.39M | 190.73M | 160.50M | 182.37M | 99.91M | 101.96M | 122.20M |
|
Shareholder's Equity
|
9.03M | 13.30M | 15.86M | 118.45M | 137.03M | 278.18M | 272.21M | 275.31M | 288.60M | 218.77M | 249.39M | 190.73M | 160.50M | 182.37M | 99.91M | 101.96M | 122.20M |
|
Liabilities and Shareholders Equity
|
21.86M | 23.71M | 26.58M | 130.73M | 152.61M | | 295.62M | 313.45M | | 277.21M | 546.36M | 700.64M | 678.41M | 910.27M | 841.81M | 755.98M | 683.18M |
|
Retained Earnings
|
-202.72M | -198.84M | -192.35M | -123.12M | -109.18M | | -104.74M | -109.86M | | -201.46M | -250.30M | -422.67M | -591.05M | -766.44M | -792.92M | -860.51M | -887.72M |
|
Preferred Shares
|
0.06M | 0.06M | | | | | | | | | | | | | | | |
|
Treasury Shares
|
0.33M | 0.33M | 1.73M | 0.97M | 0.96M | 0.49M | 0.22M | 4.54M | 4.94M | 5.01M | 6.84M | 8.11M | 8.65M | 9.38M | 12.99M | 10.32M | 10.23M |