|
Assets
|
77.15M | 91.35M | 65.76M | 134.73M | 101.79M | 165.98M | 181.79M | 261.51M | 519.95M | 440.25M | 565.87M | 579.92M | 1104.43M | 1841.51M | 1733.27M | 2063.48M |
|
Cash & Equivalents
|
67.46M | 82.76M | 52.38M | 99.50M | 27.36M | 61.39M | 43.29M | 66.76M | 168.74M | 57.94M | 120.18M | 147.70M | 118.72M | 234.19M | 118.37M | 115.85M |
|
Short-term Investments
|
| | | | 44.15M | 74.23M | 65.05M | 138.22M | 300.47M | 296.59M | 301.08M | 220.31M | 622.20M | 128.60M | 217.63M | 480.22M |
|
Cash & Current Investments
|
67.46M | 82.76M | 52.38M | 99.50M | 71.50M | 135.62M | 108.34M | 204.98M | 469.21M | 354.53M | 421.26M | 368.01M | 740.92M | 362.79M | 336.00M | 596.07M |
|
Receivables - Net
|
4.24M | 2.33M | 2.26M | 15.88M | 9.71M | 9.76M | 33.38M | 16.24M | 22.69M | 19.30M | 60.24M | 98.73M | 92.11M | 231.07M | 234.21M | 308.45M |
|
Receivables - Other
|
| | | | | | | | | 19.40M | | 7.00M | | | 1.00M | 20.30M |
|
Receivables
|
4.24M | 2.33M | 2.26M | 15.88M | 9.71M | 9.76M | 33.38M | 16.24M | 22.69M | 38.70M | 60.24M | 105.73M | 92.11M | 231.07M | 235.21M | 328.75M |
|
Raw Materials
|
| | 0.20M | 1.13M | 1.14M | 0.55M | 0.68M | 0.76M | 0.38M | 0.73M | 2.77M | 5.81M | 10.67M | 13.79M | 23.65M | 24.02M |
|
Work In Process
|
| | 0.29M | 0.79M | 4.28M | 5.21M | 8.48M | 12.85M | 2.13M | 11.43M | 15.71M | 33.74M | 17.45M | 44.10M | 34.02M | 30.17M |
|
Finished Goods
|
| | 0.07M | 0.75M | 0.75M | 0.65M | 0.33M | 1.01M | 2.64M | 10.46M | 10.88M | 21.20M | 25.79M | 45.97M | 69.93M | 142.94M |
|
Inventory
|
1.16M | 0.19M | 0.57M | 2.67M | 6.17M | 6.41M | 9.49M | 14.62M | 5.15M | 22.62M | 29.36M | 60.75M | 53.91M | 100.12M | 127.60M | 141.86M |
|
Prepaid Assets
|
| 3.72M | 8.33M | 12.75M | 11.10M | 11.35M | 27.11M | 21.47M | 19.43M | 25.13M | 44.46M | 42.34M | 53.90M | 71.33M | 66.43M | 119.55M |
|
Current Assets
|
74.44M | 89.50M | 63.99M | 130.63M | 95.19M | 161.32M | 171.77M | 256.53M | 510.37M | 427.85M | 543.44M | 554.76M | 926.29M | 739.01M | 746.42M | 1085.34M |
|
Property, Plant & Equipment (Net)
|
2.71M | 1.85M | 1.77M | 3.70M | 3.42M | 2.95M | 3.94M | 4.26M | 3.52M | 7.46M | 10.86M | 10.59M | 8.79M | 75.57M | 74.94M | 75.03M |
|
Goodwill
|
| | | | | | | | | | | | | 409.05M | 416.82M | 416.82M |
|
Intangibles
|
| | | | | | | | | | | | | 546.65M | 472.88M | 401.83M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | 955.70M | 889.70M | 818.65M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | 155.43M | 44.43M | 4.39M | 3.85M |
|
Other Non-Current Assets
|
1.57M | 3.72M | | 0.40M | 2.68M | 1.53M | 5.57M | 1.53M | 6.72M | 6.46M | 11.08M | 14.07M | 13.41M | 26.30M | 17.82M | 80.60M |
|
Non-Current Assets
|
2.71M | 1.85M | 1.77M | 4.10M | 6.60M | 4.66M | 10.02M | 4.98M | 9.57M | 12.40M | 22.44M | 25.16M | 178.14M | 1102.50M | 986.85M | 978.14M |
|
Accounts Payables
|
| 3.82M | 7.56M | 2.27M | 3.13M | 3.00M | 4.50M | 3.58M | 7.95M | 4.08M | 6.43M | 1.93M | 1.54M | 17.69M | 11.82M | 10.25M |
|
Payables
|
| 3.82M | 7.56M | 2.27M | 3.13M | 3.00M | 4.50M | 3.58M | 7.95M | 4.08M | 6.43M | 1.93M | 1.54M | 17.69M | 11.82M | 10.25M |
|
Accumulated Expenses
|
6.08M | 8.61M | 5.62M | 7.78M | 14.37M | 13.96M | 26.79M | 28.82M | 39.60M | 49.53M | 55.65M | 20.48M | 24.44M | 99.76M | 100.68M | 128.85M |
|
Other Accumulated Expenses
|
| | 0.48M | 1.51M | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | 21.86M | 17.39M | 77.21M | 91.51M | 19.54M | 397.23M | 89.42M | 13.33M | | |
|
Current Deferred Revenue
|
5.49M | 2.92M | 4.13M | 43.85M | 53.14M | 54.63M | 9.30M | 44.62M | 60.87M | 9.26M | 5.26M | 1.75M | 4.28M | 5.50M | | |
|
Total Current Liabilities
|
14.40M | 15.34M | 17.30M | 18.95M | 24.90M | 24.33M | 62.46M | 54.59M | 131.33M | 149.36M | 85.64M | 421.38M | 117.15M | 130.79M | 112.49M | 139.10M |
|
Capital Leases
|
| | | 1.45M | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | 29.66M | | | | | | | | | 787.25M | 1492.77M | 1499.25M | 1505.80M |
|
Non-Current Deffered Revenue
|
54.99M | 55.18M | 36.75M | 34.95M | 45.74M | 47.27M | 43.92M | 39.83M | 54.30M | 5.01M | 1.25M | 4.03M | 2.53M | 2.25M | | |
|
Other Non-Current Liabilities
|
| | | | 1.36M | 3.17M | 4.44M | 0.36M | 0.81M | 2.12M | 4.18M | 3.47M | 0.54M | 32.69M | 37.72M | 54.76M |
|
Total Non-Current Liabilities
|
| | | | 120.42M | 121.46M | 134.35M | 293.64M | 310.76M | 189.24M | 469.93M | 425.41M | 906.93M | 1639.03M | 1611.74M | 1644.90M |
|
Total Liabilities
|
70.25M | 70.99M | 54.86M | 85.87M | 121.78M | 124.62M | 138.79M | 294.00M | 311.58M | 191.36M | 474.11M | 428.88M | 907.48M | 1671.71M | 1649.46M | 1699.66M |
|
Total Debt
|
| | | 29.66M | | | 21.86M | 17.39M | 77.21M | 91.51M | 19.54M | 397.23M | 876.67M | 1506.10M | 1499.25M | 1505.80M |
|
Common Equity
|
6.90M | 20.35M | 10.90M | 48.85M | -19.99M | 41.35M | 43.00M | -32.48M | 208.37M | 248.89M | 91.77M | 151.05M | 196.95M | 169.80M | 83.81M | 363.82M |
|
Shareholder's Equity
|
6.90M | 20.35M | 10.90M | 48.85M | -19.99M | 41.35M | 43.00M | -32.48M | 208.37M | 248.89M | 91.77M | 151.05M | 196.95M | 169.80M | 83.81M | 363.82M |
|
Liabilities and Shareholders Equity
|
77.15M | 91.35M | 65.76M | 134.73M | 101.79M | 165.98M | 181.79M | 261.51M | 519.95M | 440.25M | 565.87M | 579.92M | 1104.43M | 1841.51M | 1733.27M | 2063.48M |
|
Retained Earnings
|
-172.01M | -225.25M | -245.02M | -298.57M | -382.05M | -450.43M | -482.66M | -585.34M | -522.37M | -531.44M | -603.68M | -474.59M | -58.91M | 143.22M | 90.55M | 359.87M |
|
Treasury Shares
|
0.12M | 0.12M | 0.35M | 0.68M | 0.74M | 1.16M | 0.81M | 1.30M | 1.92M | 2.39M | 11.10M | 6.50M | 3.90M | 4.50M | 1.14M | 1.40M |