|
Cash & Equivalents
|
1.52M | 4.70M | 22.12M | 9.96M | 333.75M | 307.49M | 270.87M | 242.69M | 218.50M | 229.78M | 181.00M | 125.89M | 99.62M | 67.16M | 44.60M | 35.70M | 46.03M | 37.02M | 25.09M | 36.94M | 31.50M |
|
Short-term Investments
|
| | | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | | 1.00M | 29.65M | 39.49M | 51.30M | 36.41M | 20.76M | 10.00M | 14.93M | 9.93M | | 24.72M |
|
Cash & Current Investments
|
1.52M | 4.70M | 22.12M | 10.36M | 334.15M | 307.89M | 271.27M | 243.09M | 218.90M | 229.78M | 182.00M | 155.54M | 139.10M | 118.46M | 81.01M | 56.45M | 56.03M | 51.94M | 35.02M | 36.94M | 56.23M |
|
Receivables - Net
|
| 1.40M | | | 7.33M | 6.48M | 8.59M | 12.87M | 22.64M | 26.44M | 21.90M | 26.14M | 27.34M | 21.55M | 19.66M | 35.41M | 34.85M | 28.39M | 34.48M | 41.80M | 48.88M |
|
Receivables - Other
|
| | | | 0.90M | 1.50M | 1.45M | 2.12M | 3.32M | 2.39M | 3.18M | 4.48M | 3.21M | 1.40M | 0.66M | 1.52M | 0.70M | 0.80M | 0.91M | 0.85M | 1.21M |
|
Receivables
|
| 1.40M | | | 8.23M | 7.98M | 10.04M | 14.99M | 25.96M | 28.83M | 25.09M | 30.62M | 30.55M | 22.95M | 20.32M | 36.93M | 35.55M | 29.19M | 35.38M | 42.65M | 50.09M |
|
Raw Materials
|
| 0.45M | | | 0.61M | 1.05M | 1.17M | | | | | | | | | | | | | | |
|
Work In Process
|
| 0.19M | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| 2.10M | | | 2.92M | 4.09M | 6.01M | | | | | | | | | | | | | | |
|
Inventory
|
| 1.59M | | | 3.53M | 2.89M | 7.18M | 6.01M | 6.63M | 12.39M | 9.17M | 5.69M | 8.14M | 10.34M | 11.51M | 19.13M | 16.28M | 16.96M | 10.06M | 12.14M | 8.77M |
|
Prepaid Assets
|
0.29M | 1.54M | 0.19M | 0.14M | 13.67M | 10.76M | 17.25M | 20.92M | 20.24M | 14.53M | 14.42M | 13.83M | 16.50M | 16.96M | 20.70M | 19.91M | 21.05M | 17.92M | 17.96M | 35.76M | 30.59M |
|
Current Assets
|
1.81M | 9.79M | 0.77M | 0.33M | 359.76M | 331.12M | 307.22M | 287.09M | 274.14M | 288.70M | 233.99M | 210.36M | 199.24M | 173.36M | 138.10M | 137.29M | 134.40M | 121.45M | 103.77M | 133.08M | 151.64M |
|
Property, Plant & Equipment (Net)
|
| 10.07M | | | 17.78M | 23.78M | 25.28M | 33.92M | 40.54M | 44.72M | 59.82M | 81.23M | 94.22M | 113.16M | 129.51M | 120.58M | 120.84M | 123.66M | 129.68M | 125.48M | 126.92M |
|
Long-Term Investments
|
172.53M | 172.58M | 172.60M | 172.61M | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| 0.20M | 0.55M | 0.57M | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 0.17M | | 0.28M | 0.28M | 0.54M | 0.28M | 2.17M | 2.04M | 1.83M | 1.97M | 1.88M | 1.48M | 1.20M | 1.00M | 0.86M | 0.87M | 0.73M | 0.65M | 0.54M | 4.86M |
|
Non-Current Assets
|
172.53M | 11.97M | 172.60M | 172.61M | 22.95M | 31.74M | 36.68M | 45.24M | 50.85M | 55.54M | 70.70M | 92.07M | 105.14M | 123.77M | 141.90M | 131.78M | 144.06M | 146.61M | 152.21M | 147.34M | 152.65M |
|
Assets
|
174.34M | 21.77M | 173.37M | 172.93M | 382.71M | 362.86M | 343.90M | 332.33M | 324.99M | 344.25M | 304.69M | 302.43M | 304.39M | 297.13M | 280.00M | 269.07M | 278.47M | 268.06M | 255.98M | 280.42M | 304.29M |
|
Accounts Payables
|
0.14M | 4.44M | 1.43M | 0.30M | 8.46M | 6.04M | 4.64M | 9.43M | 11.14M | 18.19M | 19.19M | 16.91M | 13.89M | 17.40M | 15.65M | 5.57M | 8.62M | 10.49M | 7.12M | 11.80M | 4.72M |
|
Payables
|
0.14M | 4.44M | 1.43M | 0.30M | 8.46M | 6.04M | 4.64M | 9.43M | 11.14M | 18.19M | 19.19M | 16.91M | 13.89M | 17.40M | 15.65M | 5.57M | 8.62M | 10.49M | 7.12M | 11.80M | 4.72M |
|
Accumulated Expenses
|
0.03M | 4.21M | | 7.31M | 6.17M | 9.55M | 7.12M | 7.79M | 8.99M | 11.54M | 6.48M | 10.82M | 12.16M | 15.70M | 13.52M | 15.91M | 17.02M | 19.51M | 19.38M | 38.17M | 33.95M |
|
Other Accumulated Expenses
|
| 0.06M | | | 0.79M | 1.05M | 1.23M | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | 1.00M | 2.00M | 3.00M | 4.00M | 4.00M | 10.00M | | | | | | | | | | | |
|
Current Leases
|
| 0.23M | | | | | 1.09M | 1.10M | 1.11M | 1.11M | 1.12M | 1.13M | 1.66M | 1.39M | 1.71M | 1.75M | 2.19M | 2.20M | 2.42M | 2.72M | 2.77M |
|
Current Taxes
|
0.03M | 0.08M | 0.05M | 0.10M | | 1.09M | 1.21M | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| 4.24M | | | 5.67M | 9.07M | 11.95M | 10.67M | 15.68M | 32.47M | 23.58M | 30.89M | 46.71M | 71.96M | 45.48M | 56.86M | 85.52M | 84.77M | 85.27M | 91.37M | 96.37M |
|
Total Current Liabilities
|
0.17M | 12.65M | 1.48M | 7.71M | 21.33M | 24.33M | 23.29M | 32.99M | 40.91M | 58.88M | 50.37M | 59.75M | 74.41M | 81.30M | 76.37M | 80.10M | 89.47M | 96.71M | 94.40M | 142.89M | 119.35M |
|
Capital Leases
|
| 0.13M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| 16.43M | | | 14.36M | 7.95M | 6.95M | 5.96M | 4.96M | 19.68M | | | | | | | | | | | 28.53M |
|
Non-Current Deffered Revenue
|
6.04M | 0.48M | 6.04M | 6.04M | 0.99M | 2.48M | 4.52M | 4.33M | 9.23M | 14.44M | 20.75M | 24.55M | 25.12M | 25.15M | 25.92M | 25.37M | 23.87M | 20.27M | 19.78M | 19.21M | 18.46M |
|
Preferred Stock Liabilities
|
| 75.90M | 136.69M | 129.07M | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
163.13M | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 0.95M | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | 1.63M | 1.40M | 1.15M | 0.89M | 0.63M | 0.36M | 0.13M | | 0.98M | 0.57M | 14.56M | 12.33M | 11.98M | 11.55M | 11.11M |
|
Other Non-Current Liabilities
|
| 0.00M | 24.16M | 25.12M | | 11.03M | | 5.59M | 6.73M | 6.12M | 7.87M | 19.62M | 11.47M | 10.89M | 8.74M | 3.85M | 5.43M | 4.30M | 2.58M | 7.88M | |
|
Total Non-Current Liabilities
|
| 30.69M | 7.51M | 13.74M | | 61.55M | | 67.19M | 70.44M | 111.51M | 93.42M | 139.54M | 138.19M | 142.10M | 131.49M | 114.00M | 144.05M | 146.11M | 132.34M | 179.89M | |
|
Total Liabilities
|
6.21M | 30.69M | 31.68M | 38.87M | 98.52M | 72.58M | 63.75M | 72.77M | 77.17M | 117.63M | 101.29M | 159.16M | 149.66M | 152.99M | 140.23M | 117.85M | 149.48M | 150.41M | 134.92M | 187.77M | 202.05M |
|
Total Debt
|
| 16.43M | | | 15.36M | 9.95M | 9.95M | 9.96M | 8.96M | 29.68M | | | | | | | | | | | 28.53M |
|
Common Equity
|
5.00M | -84.81M | -96.90M | -119.23M | 282.11M | 290.27M | 280.65M | 259.56M | 247.82M | 226.62M | 203.40M | 143.26M | 154.73M | 144.14M | 139.78M | 151.22M | 128.99M | 117.65M | 121.06M | 92.65M | 102.24M |
|
Shareholder's Equity
|
5.00M | -84.81M | -96.90M | -119.23M | 282.11M | 290.27M | 280.65M | 259.56M | 247.82M | 226.62M | 203.40M | 143.26M | 154.73M | 144.14M | 139.78M | 151.22M | 128.99M | 117.65M | 121.06M | 92.65M | 102.24M |
|
Liabilities and Shareholders Equity
|
174.34M | 21.77M | 173.37M | 172.93M | 382.71M | 362.86M | 343.90M | 332.33M | 324.99M | 344.25M | 304.69M | 302.43M | 304.39M | 297.13M | 280.00M | 269.07M | 278.47M | 268.06M | 255.98M | 280.42M | 304.29M |
|
Retained Earnings
|
-0.12M | -94.92M | -15.99M | -23.62M | -107.26M | -105.80M | -119.29M | -145.94M | -164.47M | -192.60M | -221.28M | -288.50M | -283.45M | -300.65M | -311.92M | -308.50M | -338.94M | -354.66M | -356.35M | -396.89M | -398.68M |
|
Preferred Shares
|
| 0.00M | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | 0.04M | | 0.04M | | | | | | | | | | | | | | | |