|
Assets
|
85.37M | 112.55M | 69.80M | 110.09M | 127.56M | 209.97M | 1036.85M | 627.02M | 789.95M | 850.21M | 886.52M | 905.14M | 724.17M | 777.88M | 785.03M |
|
Cash & Equivalents
|
19.34M | 29.57M | 25.67M | 33.97M | 43.64M | 24.07M | 187.03M | 49.06M | 79.75M | 142.84M | 163.24M | 245.20M | 148.81M | 246.99M | 213.75M |
|
Short-term Investments
|
58.88M | 77.87M | 30.03M | 65.15M | 38.36M | 127.60M | 143.32M | 309.50M | 424.40M | 309.90M | 320.03M | 237.30M | 144.78M | 39.21M | 36.19M |
|
Cash & Current Investments
|
78.22M | 107.44M | 55.70M | 99.12M | 82.00M | 151.68M | 330.35M | 358.56M | 504.15M | 452.74M | 483.27M | 482.50M | 293.60M | 286.20M | 249.95M |
|
Receivables - Net
|
| | 5.04M | 3.23M | 1.08M | | 1.30M | 9.46M | 21.96M | 33.28M | 46.92M | 52.67M | 66.20M | 87.63M | 101.10M |
|
Receivables - Other
|
| | | | | | | | 9.00M | | | | | | |
|
Receivables
|
| | 5.04M | 3.23M | 1.08M | | 1.30M | 9.46M | 30.96M | 33.28M | 46.92M | 52.67M | 66.20M | 87.63M | 101.10M |
|
Work In Process
|
| | | | | | 3.31M | 3.84M | | | | | | | |
|
Finished Goods
|
| | | | | | 0.11M | 0.78M | | | | | | | |
|
Inventory
|
| | | | | | 3.42M | 4.62M | 8.39M | 14.04M | 19.56M | 26.82M | 23.82M | 59.70M | 118.78M |
|
Prepaid Assets
|
2.26M | 2.24M | 5.90M | 2.27M | 5.20M | 2.90M | 4.99M | 19.32M | 16.59M | 20.01M | 29.72M | 34.85M | 40.21M | 49.53M | 34.91M |
|
Current Assets
|
80.49M | 109.68M | 66.65M | 104.62M | 88.28M | 154.58M | 340.06M | 391.96M | 551.10M | 520.07M | 579.47M | 596.83M | 423.82M | 483.06M | 504.74M |
|
Property, Plant & Equipment (Net)
|
| 2.60M | 2.44M | 5.03M | 4.12M | 2.81M | 9.82M | 9.06M | 11.38M | 47.70M | 43.86M | 42.50M | 30.78M | 31.67M | 29.38M |
|
Long-Term Investments
|
| | | | | 17.46M | | | | | | | | | |
|
Goodwill
|
| | | | 11.61M | 11.61M | 197.80M | 197.80M | 197.80M | 197.80M | 197.80M | 197.80M | 197.80M | 197.80M | 197.80M |
|
Intangibles
|
| | | | 23.00M | 23.00M | 486.70M | 23.00M | 23.00M | 23.00M | 23.00M | 23.00M | 23.00M | 20.49M | 17.20M |
|
Goodwill & Intangibles
|
| | | | 34.61M | 34.61M | 684.50M | 220.80M | 220.80M | 220.80M | 220.80M | 220.80M | 220.80M | 218.29M | 215.00M |
|
Other Non-Current Assets
|
0.48M | 0.27M | 0.71M | 0.44M | 0.55M | 0.50M | 2.47M | 5.20M | 6.68M | 28.32M | 19.09M | 24.43M | 19.24M | 18.55M | 13.64M |
|
Non-Current Assets
|
4.88M | 2.87M | 3.15M | 5.47M | 39.28M | 55.39M | 696.78M | 235.06M | 238.85M | 330.13M | 307.05M | 308.31M | 300.35M | 294.82M | 280.30M |
|
Accounts Payables
|
| 8.29M | 9.71M | 8.85M | 10.16M | 16.34M | 41.01M | 53.89M | 80.62M | 21.72M | 17.06M | 21.51M | 15.41M | 15.12M | 12.95M |
|
Payables
|
| 8.29M | 9.71M | 8.85M | 10.16M | 16.34M | 41.01M | 53.89M | 80.62M | 21.72M | 17.06M | 21.51M | 15.41M | 15.12M | 12.95M |
|
Accumulated Expenses
|
| | 3.16M | 4.23M | 4.78M | 5.05M | 9.69M | 19.62M | | 99.90M | 96.84M | 98.15M | 93.64M | 144.25M | 127.30M |
|
Other Accumulated Expenses
|
| | 0.20M | 0.18M | 0.28M | 0.73M | 2.29M | 5.41M | | | | | | | |
|
Short term Debt
|
1.25M | 1.25M | 1.04M | 0.40M | 0.30M | 3.84M | 56.10M | 8.40M | | | 8.90M | 18.90M | 21.42M | | |
|
Current Leases
|
| 0.04M | | | | | 0.28M | 0.31M | | 7.19M | 6.87M | 7.41M | 8.55M | 8.32M | 8.46M |
|
Current Deferred Revenue
|
-47.74M | 6.64M | 8.50M | | | | 13.85M | 7.75M | 5.50M | 1.25M | | | | | |
|
Total Current Liabilities
|
11.19M | 16.22M | 19.26M | 9.24M | 10.46M | 20.18M | 110.96M | 70.04M | 86.12M | 128.81M | 129.68M | 145.97M | 139.02M | 167.69M | 148.70M |
|
Capital Leases
|
0.30M | 0.04M | | | | | | | | | | | | | |
|
Non-Current Debt
|
2.30M | 1.04M | | 0.30M | 14.17M | 10.51M | | | 146.73M | 147.37M | | | | | |
|
Convertible Debt
|
| | | | | | 154.46M | 164.17M | 175.01M | 2.13M | | | | | |
|
Non-Current Deffered Revenue
|
| 25.64M | 19.00M | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | 9.19M | 9.19M | 173.77M | 6.46M | 6.46M | 5.05M | 4.90M | 4.93M | 4.94M | | |
|
Operating Leases
|
| | | | | | | | | 60.72M | 52.48M | 50.77M | 60.13M | 57.20M | 45.08M |
|
Other Non-Current Liabilities
|
| 4.71M | 19.00M | 30.42M | 10.60M | 36.62M | 213.62M | 25.40M | 19.70M | 22.68M | 25.82M | 20.34M | 21.42M | 13.28M | 7.10M |
|
Total Non-Current Liabilities
|
| 42.91M | 21.20M | 10.45M | 71.21M | 51.17M | 463.07M | 248.77M | 427.34M | 351.10M | 574.32M | 577.43M | 579.70M | 604.42M | 583.89M |
|
Total Liabilities
|
13.54M | 47.62M | 40.20M | 40.87M | 81.81M | 87.79M | 676.69M | 274.17M | 447.04M | 373.78M | 600.14M | 597.77M | 601.12M | 617.71M | 590.99M |
|
Total Debt
|
3.55M | 2.30M | 1.04M | 0.70M | 14.47M | 14.35M | 56.10M | 8.40M | 146.73M | 147.37M | 8.90M | 18.90M | 21.42M | | |
|
Common Equity
|
71.83M | 64.93M | 29.59M | 69.22M | 45.75M | 122.18M | 360.15M | 352.85M | 342.91M | 476.43M | 286.38M | 307.37M | 123.05M | 160.17M | 194.04M |
|
Shareholder's Equity
|
71.83M | 64.93M | 29.59M | 69.22M | 45.75M | 122.18M | 360.15M | 352.85M | 342.91M | 476.43M | 286.38M | 307.37M | 123.05M | 160.17M | 194.04M |
|
Liabilities and Shareholders Equity
|
85.37M | 112.55M | 69.80M | 110.09M | 127.56M | 209.97M | 1036.85M | 627.02M | 789.95M | 850.21M | 886.52M | 905.14M | 724.17M | 777.88M | 785.03M |
|
Retained Earnings
|
0.04M | -225.69M | 0.00M | 0.01M | 0.00M | -447.45M | -779.61M | -1063.61M | -1412.22M | -1768.61M | -2045.46M | -2295.92M | -2532.49M | -2684.07M | -2740.18M |
|
Preferred Shares
|
-0.80M | -0.80M | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | 0.95M | 0.74M | 2.58M | 3.71M | 5.79M | 7.08M | 7.34M | 9.72M | 10.03M | 8.28M |