|
Cash & Equivalents
|
24.46M | 221.74M | 228.63M | 141.17M | 159.69M | 189.70M | 234.31M | 224.50M | 236.53M | 261.34M | 286.88M | 289.99M | 347.68M | 324.60M | 358.54M | 384.69M | 387.78M | 413.71M | 453.00M | 489.00M | 546.05M | 647.00M |
|
Short-term Investments
|
| | | | | | | | 17.64M | 46.42M | 79.33M | 55.92M | 53.57M | 46.07M | 41.80M | 39.37M | 29.61M | 23.11M | 14.19M | 17.95M | 19.22M | 25.58M |
|
Cash & Current Investments
|
24.46M | 221.74M | 228.63M | 141.17M | 159.69M | 189.70M | 234.31M | 224.50M | 254.17M | 307.76M | 366.21M | 345.90M | 401.25M | 370.67M | 400.34M | 424.06M | 417.39M | 436.82M | 467.19M | 506.95M | 565.27M | 672.58M |
|
Receivables - Net
|
4.25M | 16.33M | 22.18M | 23.61M | 31.20M | 33.21M | 34.84M | 38.13M | 49.82M | 55.06M | 54.74M | 52.58M | 63.81M | 67.26M | 74.14M | 79.72M | 83.16M | 81.50M | 83.03M | 105.97M | 92.98M | 100.65M |
|
Receivables
|
4.25M | 16.33M | 22.18M | 23.61M | 31.20M | 33.21M | 34.84M | 38.13M | 49.82M | 55.06M | 54.74M | 52.58M | 63.81M | 67.26M | 74.14M | 79.72M | 83.16M | 81.50M | 83.03M | 105.97M | 92.98M | 100.65M |
|
Raw Materials
|
| | | | | | | | | | | | | | 1.06M | 1.01M | 1.14M | 1.03M | 0.94M | | | |
|
Work In Process
|
| | | | | | | | | | | | | | 2.02M | 1.75M | 1.74M | 2.55M | 3.49M | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | 2.28M | 3.10M | 2.76M | 3.33M | 2.77M | | | |
|
Inventory
|
1.09M | 2.37M | 4.00M | 4.71M | 5.09M | 5.25M | 4.88M | 5.05M | 4.66M | 4.54M | 4.92M | 4.71M | 5.14M | 5.38M | 5.36M | 5.86M | 5.64M | 6.92M | 7.20M | 6.55M | 6.26M | 7.05M |
|
Prepaid Assets
|
1.44M | 5.62M | 6.96M | 7.09M | 7.32M | 9.79M | 7.64M | 9.62M | 10.83M | 11.25M | 9.35M | 11.40M | 9.44M | 14.27M | 12.57M | 12.89M | 16.13M | 16.06M | 13.71M | 16.47M | 18.36M | 35.38M |
|
Current Assets
|
31.50M | 250.24M | 262.89M | 177.74M | 204.71M | 240.69M | 284.44M | 280.26M | 322.70M | 382.08M | 400.29M | 418.09M | 455.64M | 463.00M | 451.07M | 479.50M | 458.34M | 522.40M | 579.25M | 642.69M | 691.35M | 838.80M |
|
Property, Plant & Equipment (Net)
|
1.33M | 1.04M | 0.94M | 0.84M | 0.94M | 0.94M | 0.82M | 0.75M | 0.69M | 0.68M | 0.57M | 0.47M | 0.57M | 0.43M | 0.37M | 0.21M | 0.75M | 0.75M | 1.26M | 1.38M | 1.38M | 1.44M |
|
Long-Term Investments
|
| | | | | | | | 4.75M | 8.28M | 22.57M | 48.54M | 58.65M | 67.70M | 72.17M | 81.24M | 87.18M | 94.22M | 108.87M | 103.25M | 107.01M | 105.83M |
|
Intangibles
|
75.00M | 75.00M | 175.00M | 175.00M | 175.00M | 175.00M | 175.00M | 215.00M | 215.00M | 215.00M | 215.00M | 215.00M | 215.00M | 215.00M | 215.00M | 215.00M | 215.00M | 215.00M | 215.00M | 215.00M | 215.00M | 215.00M |
|
Goodwill & Intangibles
|
75.00M | 75.00M | 175.00M | 175.00M | 175.00M | 175.00M | 175.00M | 215.00M | 215.00M | 215.00M | 215.00M | 215.00M | 215.00M | 215.00M | 215.00M | 215.00M | 215.00M | 215.00M | 215.00M | 215.00M | 215.00M | 215.00M |
|
Long-Term Deferred Tax
|
| | | | | | | | | 81.68M | 85.94M | 89.39M | 93.58M | 100.48M | 144.16M | 147.64M | 180.19M | 185.02M | 190.40M | 194.71M | 201.19M | 157.07M |
|
Other Non-Current Assets
|
0.94M | 1.42M | 0.75M | 0.75M | 0.75M | 0.75M | 3.52M | 3.41M | 3.26M | 3.08M | 2.80M | 2.87M | 2.46M | 2.84M | 6.30M | 6.97M | 6.46M | 6.25M | 6.16M | 5.94M | 5.46M | 9.69M |
|
Non-Current Assets
|
75.21M | 69.83M | 164.18M | 159.51M | 154.98M | 150.40M | 149.00M | 183.75M | 182.33M | 261.38M | 273.58M | 297.00M | 304.54M | 314.77M | 360.38M | 367.48M | 400.04M | 405.73M | 419.95M | 412.84M | 416.65M | 369.42M |
|
Assets
|
106.70M | 320.07M | 427.07M | 337.25M | 359.69M | 391.09M | 433.44M | 464.00M | 505.03M | 643.46M | 673.87M | 715.09M | 760.18M | 777.77M | 811.45M | 846.99M | 858.38M | 928.13M | 999.20M | 1,055.54M | 1,108.01M | 1,208.22M |
|
Accounts Payables
|
6.36M | 9.35M | 2.56M | 4.39M | 2.01M | 4.18M | 1.00M | 6.90M | 6.66M | 10.05M | 3.79M | 6.41M | 6.56M | 6.54M | 17.73M | 15.14M | 22.68M | 10.53M | 13.74M | 17.46M | 28.30M | 26.34M |
|
Payables
|
6.36M | 9.35M | 2.56M | 4.39M | 2.01M | 4.18M | 1.00M | 6.90M | 6.66M | 10.05M | 3.79M | 6.41M | 6.56M | 6.54M | 17.73M | 15.14M | 22.68M | 10.53M | 13.74M | 17.46M | 28.30M | 26.34M |
|
Accumulated Expenses
|
7.92M | 17.20M | 122.73M | 24.26M | 26.65M | 34.22M | 40.25M | 39.38M | 45.63M | 85.61M | 25.37M | 56.81M | 63.56M | 72.76M | 99.49M | 7.32M | 9.64M | 14.22M | 51.75M | 29.56M | 35.78M | 57.32M |
|
Other Accumulated Expenses
|
0.26M | | 0.75M | 1.01M | 1.89M | 0.51M | 1.36M | 3.27M | 4.26M | 1.37M | 1.62M | 9.95M | 3.95M | 7.79M | 7.81M | 25.09M | 7.61M | 11.85M | 5.67M | 19.88M | 3.06M | 1.84M |
|
Short term Debt
|
| | | | | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 6.50M | 11.00M | 15.00M | 15.00M | 15.00M | 15.00M | 15.00M | 16.25M | 17.50M | 18.75M | 20.00M |
|
Total Current Liabilities
|
19.89M | 31.79M | 134.54M | 33.44M | 36.59M | 47.62M | 53.77M | 56.53M | 65.76M | 107.36M | 78.88M | 85.36M | 93.05M | 112.41M | 163.78M | 154.25M | 146.58M | 161.28M | 175.08M | 175.12M | 180.13M | 223.40M |
|
Non-Current Debt
|
97.95M | 192.86M | 194.25M | 194.91M | 195.61M | 190.07M | 189.98M | 189.90M | 189.81M | 189.72M | 189.65M | 185.06M | 180.49M | 182.13M | 178.57M | 175.00M | 171.42M | 167.85M | 163.02M | 158.18M | 153.34M | 148.51M |
|
Non-Current Deffered Revenue
|
0.29M | 0.30M | 0.21M | 0.19M | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
411.27M | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
0.16M | 0.57M | 1.10M | 0.83M | 0.94M | 1.38M | 3.18M | 3.08M | 2.93M | 2.50M | 2.50M | 1.62M | 1.48M | 1.90M | 2.11M | 2.34M | 1.80M | 2.21M | 1.95M | 1.71M | 1.45M | 1.19M |
|
Total Non-Current Liabilities
|
98.40M | 193.73M | 195.35M | 195.94M | 196.55M | 191.45M | 193.16M | 192.97M | 192.74M | 192.22M | 192.15M | 186.69M | 181.97M | 184.03M | 180.68M | 177.34M | 173.22M | 170.05M | 164.96M | 159.89M | 154.79M | 149.69M |
|
Total Liabilities
|
118.29M | 225.52M | 329.89M | 229.37M | 233.14M | 239.07M | 246.94M | 249.50M | 258.50M | 299.58M | 271.03M | 272.05M | 275.01M | 296.43M | 344.46M | 331.59M | 319.80M | 331.33M | 340.05M | 335.01M | 334.93M | 373.10M |
|
Total Debt
|
97.95M | 192.86M | 194.25M | 194.91M | 195.61M | 192.07M | 191.98M | 191.90M | 191.81M | 191.72M | 191.65M | 191.56M | 191.49M | 197.13M | 193.57M | 190.00M | 186.42M | 182.85M | 179.27M | 175.68M | 172.09M | 168.51M |
|
Common Equity
|
-422.86M | 94.55M | 97.18M | 107.88M | 126.55M | 152.02M | 186.51M | 214.50M | 246.53M | 343.88M | 402.84M | 443.04M | 485.17M | 481.33M | 466.99M | 515.39M | 538.58M | 596.80M | 659.15M | 720.52M | 773.08M | 835.12M |
|
Shareholder's Equity
|
-422.86M | 94.55M | 97.18M | 107.88M | 126.55M | 152.02M | 186.51M | 214.50M | 246.53M | 343.88M | 402.84M | 443.04M | 485.17M | 481.33M | 466.99M | 515.39M | 538.58M | 596.80M | 659.15M | 720.52M | 773.08M | 835.12M |
|
Liabilities and Shareholders Equity
|
106.70M | 320.07M | 427.07M | 337.25M | 359.69M | 391.09M | 433.44M | 464.00M | 505.03M | 643.46M | 673.87M | 715.09M | 760.18M | 777.77M | 811.45M | 846.99M | 858.38M | 928.13M | 999.20M | 1,055.54M | 1,108.01M | 1,208.22M |
|
Retained Earnings
|
-422.86M | -487.99M | -488.19M | -480.81M | -466.69M | -476.31M | -453.60M | -432.11M | -408.58M | -320.64M | -272.13M | -242.65M | -208.34M | -169.88M | -143.28M | -104.94M | -93.35M | -47.26M | 2.22M | 47.78M | 87.55M | 138.42M |
|
Treasury Shares
|
| | 0.05M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.04M | 0.04M | 0.04M | 0.33M | 0.70M | | | 0.64M | 0.94M | 0.85M | 0.80M |