|
Cash & Equivalents
|
0.86M | | 0.50M | 6.53M | 121.85M | 100.72M | 74.69M | 144.19M | 104.83M | 55.36M | 16.27M | 38.43M | 17.08M | 16.13M | 23.24M | 57.97M | 69.47M | 31.77M | 52.45M | 23.02M | 74.29M | 82.55M | 120.22M | 58.73M |
|
Receivables - Net
|
| | | | 0.04M | 0.18M | 0.17M | 1.41M | 1.92M | 2.68M | 2.60M | 2.40M | 1.67M | 3.66M | 1.52M | 1.58M | 3.39M | 3.95M | 4.56M | 3.20M | 3.04M | 7.14M | 3.25M | 4.82M |
|
Receivables - Other
|
| 1.00 | | | 0.13M | 0.13M | 0.20M | 0.95M | 1.37M | 1.05M | 1.25M | 4.00M | 2.00M | 3.91M | 2.11M | 2.47M | 8.32M | 12.89M | 7.50M | 7.50M | 14.06M | 14.20M | 16.59M | 14.76M |
|
Receivables
|
| | | | 0.17M | 0.32M | 0.37M | 2.35M | 3.29M | 3.73M | 3.85M | 6.39M | 3.67M | 7.57M | 3.63M | 4.05M | 11.71M | 16.85M | 12.06M | 10.70M | 17.10M | 21.34M | 19.84M | 19.57M |
|
Inventory
|
| | | | 0.21M | 0.09M | 4.43M | 5.00M | 12.98M | 10.29M | 12.94M | 23.19M | 23.26M | 14.07M | 16.63M | 20.57M | 17.07M | 14.39M | 17.84M | 25.91M | 32.83M | 40.31M | 41.13M | 47.55M |
|
Prepaid Assets
|
0.48M | | 0.26M | 0.24M | 2.27M | 2.09M | 2.33M | 1.52M | 2.60M | 2.49M | 2.55M | 1.56M | 2.29M | 2.00M | 2.48M | 2.29M | 3.58M | 3.11M | 3.13M | 4.62M | 0.94M | 1.27M | 2.00M | 2.38M |
|
Current Assets
|
5.98M | | 0.75M | 0.55M | 127.37M | 107.39M | 91.74M | 169.08M | 142.57M | 96.15M | 60.46M | 81.64M | 55.15M | 50.03M | 63.97M | 108.49M | 122.33M | 87.02M | 183.55M | 149.21M | 179.91M | 185.50M | 232.28M | 188.74M |
|
Property, Plant & Equipment (Net)
|
5.32M | | | | 5.65M | 8.00M | 8.39M | 10.28M | 12.89M | 14.52M | 20.99M | 29.82M | 27.17M | 24.62M | 19.68M | 20.34M | 37.85M | 42.74M | 50.59M | 51.55M | 45.66M | 43.95M | 75.53M | 86.03M |
|
Long-Term Investments
|
0.59M | | 176.76M | 176.78M | 3.74M | 8.18M | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | 4.33M | 4.33M | 4.33M | 4.33M | 4.33M | 4.33M | 4.33M | 4.33M | 4.33M | 4.33M | 4.33M | 4.33M | 4.33M | 4.33M | 4.33M | 4.33M | 4.33M | 4.33M |
|
Intangibles
|
0.36M | | | | 0.32M | 0.31M | 0.30M | 0.29M | 0.28M | 0.27M | 0.26M | 0.25M | 0.24M | 0.35M | 0.33M | 0.31M | 0.29M | 0.28M | 0.26M | 0.24M | 0.24M | 0.22M | 0.19M | 1.08M |
|
Goodwill & Intangibles
|
0.36M | | | | 0.32M | 0.31M | 4.63M | 4.62M | 4.61M | 4.60M | 4.59M | 4.58M | 4.57M | 4.68M | 4.66M | 4.64M | 4.63M | 4.61M | 4.59M | 4.57M | 4.57M | 4.55M | 4.52M | 5.41M |
|
Other Non-Current Assets
|
0.81M | | | | 0.82M | 0.81M | 0.84M | | 2.09M | 1.25M | | 10.73M | 11.42M | 11.45M | 11.55M | 11.65M | 11.76M | 11.86M | 2.50M | 5.00M | 15.00M | 15.00M | 31.12M | 31.12M |
|
Non-Current Assets
|
7.07M | | 176.76M | 176.78M | 10.90M | 20.41M | 18.11M | 21.00M | 26.60M | 30.70M | 37.28M | 56.85M | 51.64M | 49.70M | 44.98M | 45.59M | 64.16M | 68.66M | 65.23M | 67.63M | 80.41M | 77.78M | 128.72M | 139.47M |
|
Assets
|
13.06M | | 177.52M | 177.33M | 138.26M | 127.80M | 109.85M | 190.08M | 169.18M | 126.86M | 97.74M | 138.48M | 106.79M | 99.72M | 108.95M | 154.08M | 186.49M | 155.68M | 248.78M | 216.84M | 260.32M | 263.28M | 361.00M | 328.21M |
|
Accounts Payables
|
6.99M | | 0.04M | 0.02M | 3.38M | 8.94M | 15.16M | 13.18M | 12.53M | 11.66M | 29.09M | 35.49M | 34.67M | 32.53M | 15.40M | 13.83M | 20.54M | 18.34M | 24.11M | 24.34M | 16.72M | 24.29M | 39.73M | 51.64M |
|
Notes Payables
|
| | | | | | | | 4.93M | 18.86M | 14.02M | | 2.69M | 8.24M | | | | | | | | | | |
|
Payables
|
6.99M | | 0.04M | 0.02M | 3.38M | 8.94M | 15.16M | 13.18M | 17.46M | 30.52M | 43.10M | 35.49M | 37.36M | 40.77M | 15.40M | 13.83M | 20.54M | 18.34M | 24.11M | 24.34M | 16.72M | 24.29M | 39.73M | 51.64M |
|
Accumulated Expenses
|
| | 0.03M | 1.79M | 5.09M | | | | 7.67M | 12.80M | 14.69M | 15.97M | 15.36M | 20.35M | 20.89M | | 32.33M | | 34.75M | 37.77M | 22.03M | 21.66M | 23.65M | 31.39M |
|
Other Accumulated Expenses
|
| | | | 0.09M | | | | 0.01M | 0.01M | 0.01M | 0.03M | 0.03M | 0.03M | 0.04M | 0.09M | 0.10M | 0.11M | 0.12M | 0.04M | 0.29M | 1.68M | 0.17M | 0.68M |
|
Short term Debt
|
76.56M | | 0.01M | 0.04M | 2.52M | 11.24M | 6.08M | 6.50M | 1.64M | 1.70M | 1.76M | 2.82M | 2.87M | 2.98M | 3.09M | 3.21M | 3.33M | 3.46M | 3.04M | 2.54M | 2.01M | 1.47M | 1.07M | 0.73M |
|
Current Leases
|
0.01M | | | | | 0.01M | 0.01M | 0.01M | 1.08M | 0.90M | 1.01M | 1.07M | 1.11M | 1.15M | 1.25M | 1.30M | 1.50M | 1.57M | 1.66M | 1.72M | 1.88M | 1.92M | 2.19M | 2.20M |
|
Current Deferred Revenue
|
0.30M | | | 0.31M | 0.08M | 0.83M | 1.34M | 1.20M | 0.85M | 2.92M | 1.75M | 1.42M | 4.81M | 1.36M | 3.33M | 4.24M | 6.61M | 7.11M | 9.20M | 12.02M | 26.35M | 43.41M | 39.54M | 19.18M |
|
Total Current Liabilities
|
86.73M | | | | 13.59M | 22.19M | 24.62M | 20.88M | 29.92M | 33.80M | 59.62M | 55.84M | 60.58M | 65.69M | 43.04M | 46.78M | 60.87M | 64.92M | 68.49M | 75.13M | 64.97M | 90.69M | 104.25M | 103.35M |
|
Capital Leases
|
0.02M | | | | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | 0.43M | 0.10M | 13.54M | 18.85M | 84.15M | 4.28M | 3.82M | 81.95M | 87.32M | 87.45M | 87.61M | 87.79M | 112.53M | 88.22M | 149.17M | 184.17M | 249.06M | 257.83M | 307.27M | 330.41M |
|
Convertible Debt
|
| | | | | | | | | | | | 82.95M | 111.11M | 141.91M | 116.26M | 112.53M | 113.95M | | | | | | |
|
Non-Current Deffered Revenue
|
0.66M | | | | 0.76M | 0.77M | 0.79M | 0.80M | | 1.16M | 0.88M | 0.96M | 0.96M | 0.96M | 0.96M | 0.96M | 3.54M | 4.28M | 4.39M | 3.30M | 4.31M | 3.73M | 2.10M | 2.48M |
|
Preferred Stock Liabilities
|
109.36M | | 172.44M | 170.48M | | | | | | | | | | | | | | | 40.12M | 156.07M | 488.70M | 510.88M | 532.27M | 1,223.36M |
|
Operating Leases
|
| | | | | | | | 4.33M | 5.86M | 5.81M | 5.66M | 5.39M | 3.83M | 3.81M | 3.47M | 5.03M | 2.92M | 2.48M | 2.01M | 1.63M | 1.17M | 0.87M | 0.39M |
|
Other Non-Current Liabilities
|
| | | | 2.70M | 2.92M | 2.34M | 1.64M | 0.93M | 0.36M | 0.09M | 3.17M | 3.49M | 3.64M | 57.36M | 22.95M | 1.54M | 24.56M | 0.09M | 0.08M | 0.07M | 0.07M | 0.19M | 0.38M |
|
Total Non-Current Liabilities
|
0.68M | | | | 3.89M | 3.80M | 16.66M | 110.77M | 106.81M | 103.28M | 95.95M | 170.98M | 178.92M | 209.64M | 295.45M | 235.62M | 236.42M | 238.43M | 330.99M | 559.40M | 777.11M | 603.89M | 827.44M | 1,321.86M |
|
Total Liabilities
|
87.41M | | 0.08M | 1.85M | 17.48M | 25.99M | 41.29M | 131.66M | 136.73M | 137.08M | 155.57M | 226.82M | 239.50M | 275.32M | 338.49M | 282.41M | 297.29M | 303.36M | 399.48M | 634.53M | 842.09M | 694.58M | 931.69M | 1,425.21M |
|
Total Debt
|
76.56M | | 0.01M | 0.04M | 2.94M | 11.34M | 19.62M | 25.36M | 85.79M | 5.98M | 5.58M | 84.78M | 90.19M | 90.43M | 90.70M | 91.00M | 115.86M | 91.68M | 152.21M | 186.70M | 251.07M | 259.30M | 308.35M | 331.14M |
|
Common Equity
|
-183.72M | | 5.00M | -228.80M | 120.78M | 101.81M | 68.57M | 58.42M | 32.45M | -10.22M | -57.83M | -88.34M | -132.71M | -175.60M | -229.54M | -128.33M | -110.80M | -147.67M | -190.82M | -573.76M | -1070.46M | -942.18M | -1102.97M | -2320.36M |
|
Shareholder's Equity
|
-183.72M | | 5.00M | -228.80M | 120.78M | 101.81M | 68.57M | 58.42M | 32.45M | -10.22M | -57.83M | -88.34M | -132.71M | -175.60M | -229.54M | -128.33M | -110.80M | -147.67M | -190.82M | -573.76M | -1070.46M | -942.18M | -1102.97M | -2320.36M |
|
Liabilities and Shareholders Equity
|
13.06M | | 177.52M | 177.33M | 138.26M | 127.80M | 109.85M | 190.08M | 169.18M | 126.86M | 97.74M | 138.48M | 106.79M | 99.72M | 108.95M | 154.08M | 186.49M | 155.68M | 248.78M | 216.84M | 260.32M | 263.28M | 361.00M | 328.21M |
|
Retained Earnings
|
-204.07M | | -0.09M | -2.05M | -292.31M | -313.77M | -367.81M | -385.93M | -416.53M | -462.32M | -519.00M | -589.73M | -646.34M | -717.94M | -849.57M | -834.64M | -875.85M | -922.55M | -950.73M | -1293.59M | -1561.72M | -1546.58M | -1773.97M | -2415.37M |
|
Treasury Shares
|
| | | | 0.04M | 1.15M | 2.05M | 2.39M | 2.19M | 2.81M | 3.32M | 3.25M | 3.00M | | | | 5.45M | | | | 13.97M | | | |
|
Shares Outstanding
|
3.93M | 3.93M | 3.93M | 3.93M | 48.94M | 51.80M | 53.35M | 53.70M | 53.79M | 53.98M | | | | | | | | | | | | | | |