|
Cash & Equivalents
|
30.82M | 24.38M | 26.75M | 36.97M | 174.84M | 274.34M | 211.98M | 166.13M | 149.39M | 298.49M | 215.75M | 304.96M | 217.94M | 219.19M | 103.67M | 208.89M | 150.36M | 122.94M | 159.40M | 124.78M | 144.91M | 138.47M | 114.83M | 82.25M | 226.61M | 189.30M | 144.72M | 144.76M | 114.63M | 86.06M | 92.45M |
|
Short-term Investments
|
166.40M | 155.79M | 132.46M | 99.05M | 53.69M | 26.88M | 31.88M | 34.65M | 7.93M | 2.25M | | | | | | 50.44M | 68.14M | 62.91M | 29.94M | 42.09M | 17.43M | | | | | | | | | | |
|
Cash & Current Investments
|
197.22M | 180.17M | 159.22M | 136.02M | 228.53M | 301.23M | 243.86M | 200.78M | 157.32M | 300.74M | 215.75M | 304.96M | 217.94M | 219.19M | 103.67M | 259.33M | 218.50M | 185.84M | 189.34M | 166.86M | 162.34M | 138.47M | 114.83M | 82.25M | 226.61M | 189.30M | 144.72M | 144.76M | 114.63M | 86.06M | 92.45M |
|
Receivables - Net
|
| | | | | | | | | | | 12.39M | 17.25M | 21.85M | 21.71M | 22.93M | 25.12M | 27.84M | 31.49M | 33.73M | 36.41M | 40.80M | 42.62M | 48.49M | 54.61M | 60.36M | 67.82M | 80.14M | 81.29M | 107.75M | 118.98M |
|
Receivables - Other
|
| | | | | | | | | | | | 5.00M | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | | | | | | | | 12.39M | 22.25M | 21.85M | 21.71M | 22.93M | 25.12M | 27.84M | 31.49M | 33.73M | 36.41M | 40.80M | 42.62M | 48.49M | 54.61M | 60.36M | 67.82M | 80.14M | 81.29M | 107.75M | 118.98M |
|
Raw Materials
|
| | | | | | | | 1.14M | 4.96M | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | | 0.52M | 2.87M | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | 0.17M | 0.42M | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | | | | | | | 1.84M | 8.25M | 9.06M | 16.14M | 20.03M | 23.71M | 33.97M | 34.39M | 35.65M | 29.23M | 29.55M | 35.20M | 39.35M | 45.68M | 51.44M | 65.62M | 73.09M | 84.47M | 80.10M | 94.49M | 99.32M | 114.47M | 108.54M |
|
Prepaid Assets
|
2.86M | 7.65M | 7.41M | 5.28M | 4.39M | 3.98M | 5.65M | 6.08M | 11.35M | 11.50M | 16.88M | 11.57M | 34.16M | 9.77M | 10.33M | 11.17M | 10.85M | 9.18M | 9.21M | 9.87M | 6.92M | 4.32M | 6.29M | 4.51M | 11.29M | 10.63M | 14.41M | 4.16M | 4.82M | 5.38M | 4.41M |
|
Current Assets
|
201.41M | 188.88M | 168.21M | 142.63M | 235.22M | 307.12M | 253.46M | 211.71M | 172.63M | 321.37M | 242.80M | 345.90M | 272.57M | 275.17M | 170.67M | 328.97M | 290.82M | 252.48M | 261.79M | 246.68M | 250.60M | 232.12M | 218.23M | 201.06M | 365.61M | 345.11M | 307.56M | 338.00M | 318.78M | 342.60M | 360.46M |
|
Property, Plant & Equipment (Net)
|
0.37M | 0.31M | 0.58M | 0.52M | 0.44M | 0.90M | 0.96M | 1.15M | 1.45M | 1.51M | 1.41M | 1.28M | 1.12M | 0.97M | 0.82M | 0.66M | 0.51M | 0.36M | 0.26M | 0.16M | 0.08M | 0.03M | 0.01M | | 0.27M | 0.31M | 0.28M | 0.25M | 0.23M | 0.20M | 0.17M |
|
Long-Term Investments
|
42.35M | 21.63M | 5.18M | 0.24M | 30.90M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | | | 0.06M | | | | 0.06M | | | | 0.06M | | | | | | | | | | | |
|
Goodwill & Intangibles
|
0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | | | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M |
|
Other Non-Current Assets
|
| | | | 1.19M | 0.93M | 0.93M | 0.93M | 0.93M | 1.29M | | | | | 50.00M | 50.00M | 50.00M | 50.00M | 50.00M | | | | | | | | | | | | |
|
Non-Current Assets
|
42.78M | 22.00M | 5.82M | 0.82M | 1.26M | 1.69M | 1.81M | 2.73M | 7.01M | 8.98M | 8.17M | 7.36M | 6.03M | 5.29M | 54.59M | 52.62M | 52.03M | 51.50M | 51.04M | 1.26M | 1.21M | 2.50M | 3.08M | 4.73M | 7.45M | 7.21M | 6.56M | 5.82M | 5.25M | 4.49M | 3.56M |
|
Assets
|
244.19M | 210.88M | 174.03M | 143.45M | 236.48M | 308.81M | 255.27M | 214.45M | 179.64M | 330.35M | 250.97M | 353.26M | 278.61M | 280.46M | 225.26M | 381.59M | 342.85M | 303.98M | 312.83M | 247.94M | 251.82M | 234.63M | 221.31M | 205.80M | 373.06M | 352.32M | 314.11M | 343.82M | 324.03M | 347.08M | 364.02M |
|
Accounts Payables
|
11.96M | 22.48M | 18.63M | 44.89M | 33.27M | 28.40M | 23.73M | 28.86M | 15.11M | 29.69M | 17.58M | 51.98M | 30.34M | 29.35M | 20.75M | 17.56M | 26.83M | 12.83M | 18.58M | 23.04M | 17.07M | 24.56M | 26.21M | 31.72M | 28.43M | 47.67M | 34.86M | 51.65M | 71.99M | 74.70M | 77.51M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 54.58M | 54.67M | 54.77M | 54.86M |
|
Payables
|
11.96M | 22.48M | 18.63M | 44.89M | 33.27M | 28.40M | 23.73M | 28.86M | 15.11M | 29.69M | 17.58M | 51.98M | 30.34M | 29.35M | 20.75M | 17.56M | 26.83M | 12.83M | 18.58M | 23.04M | 17.07M | 24.56M | 26.21M | 31.72M | 28.43M | 47.67M | 34.86M | 106.22M | 126.66M | 129.47M | 132.38M |
|
Accumulated Expenses
|
15.44M | 9.52M | 20.03M | 16.04M | 18.87M | 17.30M | 20.95M | 17.51M | 23.57M | 21.91M | 21.69M | 7.66M | 48.77M | 31.67M | 34.48M | 7.01M | 30.20M | 30.07M | 35.40M | 5.43M | 34.42M | 12.85M | 19.28M | 25.00M | 23.14M | 23.29M | 19.25M | 19.59M | 16.62M | 15.46M | 18.64M |
|
Other Accumulated Expenses
|
2.04M | 2.81M | 3.62M | 3.40M | 3.77M | 4.81M | 9.94M | 11.87M | 3.21M | 3.40M | | 24.79M | | | | 30.41M | | | | 13.20M | | | | 25.00M | | | | | | | |
|
Short term Debt
|
0.60M | 0.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | 0.18M | 0.20M | 0.27M | 0.45M | 1.91M | 2.23M | 2.63M | 2.59M | 2.34M | 2.35M | 2.40M | 1.39M | 1.22M | 0.96M | 0.69M | 0.38M | 0.30M | 0.69M | 0.92M | 1.55M | 2.54M | 2.68M | 2.74M | 2.74M | 2.82M | 2.74M | 2.38M |
|
Current Deferred Revenue
|
| | | | 4.60M | 3.60M | 2.62M | 2.15M | 1.17M | 1.13M | 1.66M | 1.66M | 2.54M | 3.93M | 3.07M | 5.68M | 3.79M | 5.03M | 4.04M | 3.51M | 12.16M | 15.63M | 19.72M | 25.40M | 29.35M | 20.67M | 15.08M | 8.52M | 4.54M | 22.31M | 30.68M |
|
Total Current Liabilities
|
30.05M | 34.96M | 42.28M | 64.33M | 60.02M | 54.31M | 57.52M | 66.08M | 73.45M | 83.88M | 75.95M | 94.07M | 97.89M | 82.64M | 78.48M | 73.35M | 79.08M | 82.28M | 82.34M | 92.31M | 95.49M | 107.17M | 137.71M | 156.22M | 164.51M | 175.34M | 165.87M | 246.23M | 270.97M | 298.80M | 359.03M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 140.97M | 141.45M | 146.45M | 151.65M |
|
Convertible Debt
|
| | | | | | | | | | | 179.37M | 271.69M | 272.10M | 272.51M | 258.28M | 258.68M | 259.08M | 259.49M | 259.90M | 260.32M | 260.74M | 261.17M | 261.60M | 262.03M | 262.48M | 262.92M | 96.75M | 96.87M | 97.00M | 97.13M |
|
Non-Current Deffered Revenue
|
| | | | 0.66M | | | | | | | | | 1.06M | 0.84M | 0.63M | 0.42M | 0.21M | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | 0.79M | 0.76M | 0.82M | 1.11M | 3.72M | 3.97M | 6.74M | 3.45M | 2.52M | 1.92M | 1.31M | 0.52M | 0.26M | 0.14M | 0.05M | 0.67M | 0.78M | 1.70M | 2.05M | 3.02M | 4.42M | 3.98M | 3.30M | 2.57M | 1.97M | 1.31M | 0.77M |
|
Other Non-Current Liabilities
|
| | | | | 124.41M | 128.42M | 127.31M | 152.72M | 157.01M | 160.25M | 171.21M | 174.60M | 225.76M | 233.52M | 245.74M | 253.44M | 253.98M | 265.05M | 218.84M | 224.90M | 236.99M | 230.39M | 239.95M | 236.40M | | | | | 7.44M | 7.44M |
|
Total Non-Current Liabilities
|
| | | | | 55.07M | 58.34M | 67.19M | 77.17M | 87.85M | 81.76M | 278.18M | 373.40M | 359.01M | 354.44M | 332.79M | 338.45M | 341.70M | 341.88M | 352.87M | 356.58M | 369.61M | 400.92M | 420.84M | 430.96M | | | | | 773.16M | 807.95M |
|
Total Liabilities
|
30.05M | 34.96M | 42.28M | 64.33M | 61.47M | 179.48M | 186.76M | 194.50M | 229.89M | 244.86M | 242.01M | 449.39M | 548.00M | 584.77M | 587.96M | 578.53M | 591.89M | 595.68M | 606.93M | 571.72M | 581.48M | 606.60M | 631.31M | 660.79M | 667.36M | 696.54M | 684.32M | 732.54M | 750.24M | 780.59M | 815.38M |
|
Total Debt
|
0.60M | 0.15M | | | | | | | | | | | | | | | | | | | | | | | | | | 140.97M | 141.45M | 146.45M | 151.65M |
|
Common Equity
|
214.14M | 175.92M | 131.75M | 79.12M | 175.01M | 129.33M | 68.51M | 19.95M | -50.25M | 85.49M | 8.96M | -96.13M | -269.39M | -304.31M | -362.70M | -196.94M | -249.04M | -291.70M | -294.10M | -323.78M | -329.66M | -371.98M | -410.00M | -454.99M | -294.30M | -344.22M | -370.21M | -388.72M | -426.21M | -433.51M | -451.36M |
|
Shareholder's Equity
|
214.14M | 175.92M | 131.75M | 79.12M | 175.01M | 129.33M | 68.51M | 19.95M | -50.25M | 85.49M | 8.96M | -96.13M | -269.39M | -304.31M | -362.70M | -196.94M | -249.04M | -291.70M | -294.10M | -323.78M | -329.66M | -371.98M | -410.00M | -454.99M | -294.30M | -344.22M | -370.21M | -388.72M | -426.21M | -433.51M | -451.36M |
|
Liabilities and Shareholders Equity
|
244.19M | 210.88M | 174.03M | 143.45M | 236.48M | 308.81M | 255.27M | 214.45M | 179.64M | 330.35M | 250.97M | 353.26M | 278.61M | 280.46M | 225.26M | 381.59M | 342.85M | 303.98M | 312.83M | 247.94M | 251.82M | 234.63M | 221.31M | 205.80M | 373.06M | 352.32M | 314.11M | 343.82M | 324.03M | 347.08M | 364.02M |
|
Treasury Shares
|
0.01M | 0.03M | 0.04M | 0.04M | 0.04M | 0.08M | 0.19M | 0.25M | 0.39M | 0.49M | 0.46M | 1.99M | 1.99M | 1.99M | 1.99M | 1.99M | 1.99M | 1.99M | 1.99M | 1.99M | 1.99M | 1.99M | 1.99M | 1.99M | 1.99M | 1.99M | 1.99M | 1.99M | 1.99M | 1.99M | 1.99M |
|
Retained Earnings
|
-442.42M | -488.15M | -538.06M | -598.10M | -510.72M | -564.94M | -633.32M | -695.27M | -773.51M | -648.90M | -734.34M | -838.82M | -928.20M | -971.87M | -1041.26M | -1106.38M | -1163.11M | -1229.43M | -1284.55M | -1340.04M | -1401.76M | -1451.69M | -1492.94M | -1549.28M | -1488.26M | -1550.19M | -1579.71M | -1601.03M | -1641.48M | -1654.21M | -1685.54M |