|
Cash & Equivalents
|
3.02M | 2.11M | 1.08M | 21.33M | 21.02M | 17.97M | 13.44M | 12.44M | 60.05M | 53.51M | 45.72M | 34.85M | 22.60M | 68.02M | 61.94M | 45.64M | 13.41M | 83.51M | 30.28M | 65.52M | 144.58M | 46.58M | 258.93M | 53.93M | 31.84M | 265.80M | 53.04M | 60.11M | 71.90M | 103.30M | 80.73M | 95.14M | 105.14M | 59.74M | 191.17M | 159.57M | 90.54M | 56.91M | 48.61M | 50.44M | 15.36M | 27.09M | 13.46M | 34.86M | 28.68M | 20.45M | 18.39M | 25.74M | 25.80M | 19.27M | 16.52M | 43.07M |
|
Short-term Investments
|
| | | | | | | | | | | | | 32.39M | 12.70M | 43.28M | 37.72M | 81.70M | 78.99M | 8.49M | 27.80M | 67.36M | 164.03M | 310.87M | 300.54M | 265.78M | 223.00M | 196.20M | 319.07M | 253.06M | 220.11M | 163.00M | 103.35M | 106.73M | 66.50M | 43.25M | 67.04M | 55.00M | 34.93M | 71.31M | 69.49M | 32.93M | 19.78M | 42.55M | 51.73M | 51.07M | 48.96M | 45.15M | 33.48M | 31.41M | 24.12M | 12.42M |
|
Cash & Current Investments
|
3.02M | 2.11M | 1.08M | 21.33M | 21.02M | 17.97M | 13.44M | 12.44M | 60.05M | 53.51M | 45.72M | 34.85M | 22.60M | 100.41M | 74.64M | 88.92M | 51.14M | 165.22M | 109.26M | 74.02M | 172.38M | 113.94M | 422.96M | 364.80M | 332.37M | 531.58M | 276.04M | 256.31M | 390.97M | 356.36M | 300.84M | 258.15M | 208.49M | 166.47M | 257.68M | 202.82M | 157.58M | 111.91M | 83.54M | 121.75M | 84.85M | 60.02M | 33.24M | 77.41M | 80.41M | 71.52M | 67.35M | 70.89M | 59.28M | 50.68M | 40.63M | 55.49M |
|
Receivables - Net
|
| 0.11M | | | | | | | | | | | | | | | 1.96M | 10.33M | 18.62M | 28.85M | 41.87M | 37.71M | 45.89M | 53.63M | 64.65M | 74.01M | 66.82M | 66.95M | 39.88M | 34.81M | 37.50M | 33.65M | 41.85M | 38.52M | 42.62M | 43.09M | 35.50M | 41.10M | 40.30M | 42.19M | 52.05M | 51.45M | 76.69M | 63.80M | 60.14M | 65.32M | 73.71M | 67.04M | 78.88M | 78.74M | 79.93M | 81.05M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | | | | 0.24M | | | | 6.20M | | | | 0.31M | | | | 0.26M | | | |
|
Receivables
|
| 0.11M | | | | | | | | | | | | | | | 1.96M | 10.33M | 18.62M | 28.85M | 41.87M | 37.71M | 45.89M | 53.63M | 64.65M | 74.01M | 66.82M | 66.95M | 39.88M | 34.81M | 37.50M | 33.65M | 42.18M | 38.52M | 42.62M | 43.09M | 35.74M | 41.10M | 40.30M | 42.19M | 58.25M | 51.45M | 76.69M | 63.80M | 60.45M | 65.32M | 73.71M | 67.04M | 79.14M | 78.74M | 79.93M | 81.05M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | 1.65M | | | | 2.75M | | 8.18M | 9.44M | 10.11M | 9.38M | 9.35M | 9.26M | 6.63M | 14.76M | 18.98M | 19.21M | 18.99M | 20.72M | 20.98M | 20.98M | 21.19M | 25.65M | 21.83M | 18.59M | 15.14M | 16.41M | 18.41M | 15.61M | 17.64M | 18.07M | 19.59M | 20.82M | 19.73M | 19.51M | 35.82M | 32.78M |
|
Work In Process
|
| | | | | | | | | | | | | | | | 1.10M | | | | 4.17M | | 9.52M | 13.20M | 20.60M | 14.77M | 13.03M | 11.66M | 12.57M | 17.16M | 12.82M | 12.10M | 6.85M | 9.61M | 14.73M | 11.55M | 20.93M | 13.30M | 20.11M | 11.62M | 20.72M | 17.91M | 9.02M | 16.42M | 14.55M | 16.29M | 16.05M | 18.35M | 27.19M | 28.95M | 26.14M | 26.34M |
|
Finished Goods
|
| | | | | | | | | | | | | | | | 2.59M | | | | 3.19M | | 9.50M | 8.77M | 8.32M | 7.27M | 6.89M | 3.25M | 5.76M | 2.93M | 9.64M | 11.44M | 16.06M | 12.31M | 7.08M | 8.97M | 6.25M | 17.52M | 19.37M | 22.03M | 18.71M | 17.74M | 17.19M | 9.97M | 9.92M | 8.11M | 7.22M | 6.78M | 6.24M | 8.47M | 11.00M | 10.90M |
|
Inventory
|
| | | | | | | | | | | | | 2.74M | 3.31M | 1.98M | 5.34M | 4.64M | 4.80M | 5.17M | 10.11M | 19.42M | 27.20M | 31.41M | 39.03M | 31.42M | 29.27M | 24.17M | 24.97M | 34.85M | 41.44M | 42.75M | 41.91M | 42.63M | 42.80M | 41.50M | 48.38M | 56.47M | 61.32M | 52.24M | 54.57M | 52.06M | 44.62M | 42.01M | 42.11M | 0.10M | 42.86M | 45.95M | 53.16M | 56.93M | 72.97M | 70.03M |
|
Prepaid Assets
|
| 0.28M | | 0.50M | 0.30M | 0.27M | 0.31M | 0.56M | 0.35M | 0.58M | 0.43M | 0.36M | 0.76M | 5.05M | 3.17M | 3.07M | 3.71M | 3.43M | 3.67M | 4.55M | 3.70M | 5.49M | 6.58M | 10.22M | 11.19M | 11.54M | 8.74M | 16.74M | 23.25M | 12.44M | 13.11M | 16.45M | 21.95M | 24.67M | 23.73M | 27.64M | 12.96M | 13.11M | 9.05M | 7.63M | 13.96M | 14.63M | 10.72M | 10.77M | 6.12M | 6.58M | 7.25M | 11.31M | 17.69M | 26.49M | 17.39M | 22.84M |
|
Current Assets
|
| 2.50M | | 21.83M | 21.32M | 18.24M | 13.75M | 13.00M | 60.40M | 54.09M | 46.15M | 35.21M | 23.36M | 108.20M | 81.13M | 93.97M | 62.14M | 183.62M | 136.35M | 112.59M | 228.06M | 176.56M | 502.62M | 460.06M | 447.25M | 406.20M | 380.83M | 364.15M | 479.06M | 438.45M | 392.89M | 351.00M | 314.20M | 272.29M | 366.83M | 315.05M | 254.42M | 222.59M | 194.21M | 223.80M | 205.44M | 178.16M | 165.28M | 193.98M | 188.77M | 185.90M | 191.17M | 195.19M | 209.01M | 212.84M | 210.92M | 229.40M |
|
Construction in Progress
|
| | | | | 0.72M | | | | 0.78M | | | | | | | 1.70M | | | | 2.00M | | | | 10.30M | | | | 13.50M | | | | 14.10M | | | | 15.90M | | | | 5.40M | | | | 6.30M | | | | 2.60M | | | |
|
Property, Plant & Equipment (Net)
|
| 0.36M | | 0.26M | 0.35M | 1.07M | 1.11M | 1.10M | 1.23M | 1.75M | 2.70M | 2.73M | 2.86M | 3.65M | 4.47M | 4.70M | 5.08M | 5.68M | 5.75M | 5.34M | 5.98M | 6.50M | 7.50M | 10.58M | 14.68M | 16.27M | 17.91M | 16.32M | 19.62M | 21.91M | 21.89M | 21.74M | 22.74M | 22.70M | 22.18M | 22.79M | 23.73M | 23.86M | 23.47M | 22.62M | 22.16M | 21.51M | 20.87M | 20.79M | 20.17M | 19.31M | 15.90M | 15.41M | 14.86M | 14.54M | 13.68M | 12.96M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | 3.60M | 3.60M | 3.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 0.05M | | 0.03M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.15M | 0.15M | | 0.13M | 0.13M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.32M | 0.43M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 17.72M | 17.98M | 17.53M | 17.32M | 15.71M | 14.14M | 8.58M | 8.37M | 8.13M | 7.88M | 6.93M | 6.71M | 6.48M | 6.28M | 6.08M | 5.88M |
|
Non-Current Assets
|
| 0.41M | | 0.29M | 0.48M | 1.21M | 1.24M | 1.23M | 1.36M | 1.88M | 2.83M | 2.88M | 3.01M | 3.65M | 4.60M | 4.83M | 5.34M | 5.94M | 6.02M | 5.61M | 6.24M | 6.82M | 7.93M | 10.83M | 14.93M | 29.59M | 30.83M | 28.82M | 33.72M | 40.49M | 39.83M | 39.03M | 39.36M | 38.64M | 37.42M | 37.34M | 51.28M | 51.13M | 49.76M | 48.15M | 45.52M | 42.72M | 35.94M | 35.22M | 33.73M | 31.98M | 26.97M | 25.59M | 24.13M | 22.91M | 21.17M | 19.55M |
|
Assets
|
| 2.91M | | 22.12M | 21.80M | 19.45M | 14.99M | 14.23M | 61.76M | 55.97M | 48.98M | 38.09M | 26.37M | 111.85M | 85.73M | 98.81M | 67.48M | 189.56M | 142.37M | 118.20M | 234.31M | 183.38M | 510.56M | 470.90M | 462.18M | 435.79M | 411.67M | 392.96M | 512.78M | 478.94M | 432.72M | 390.02M | 353.56M | 310.93M | 404.25M | 352.39M | 305.71M | 273.72M | 243.97M | 271.95M | 250.95M | 220.88M | 201.22M | 229.20M | 222.51M | 217.89M | 218.14M | 220.78M | 233.15M | 235.75M | 232.09M | 248.95M |
|
Accounts Payables
|
| 0.16M | | 0.29M | 0.43M | 1.01M | 0.89M | 0.60M | 1.76M | 1.91M | 3.83M | 5.35M | 2.25M | 6.86M | 8.66M | 6.09M | 6.81M | 4.48M | 6.32M | 5.34M | 18.77M | 11.46M | 4.98M | 9.64M | 16.86M | 10.81M | 8.00M | 1.63M | 2.76M | 11.56M | 18.46M | 12.07M | 0.53M | 1.69M | 11.24M | 5.88M | 3.80M | 8.23M | 13.80M | 6.55M | 3.23M | 4.07M | 1.96M | 1.86M | 3.24M | 0.84M | 10.23M | 10.19M | 11.71M | 12.33M | 12.04M | 12.02M |
|
Notes Payables
|
| | | | | 0.10M | 0.14M | 0.24M | 0.36M | 0.49M | 0.62M | 0.75M | 0.89M | 2.39M | 2.56M | 2.73M | 2.91M | 3.10M | 3.29M | 3.48M | 25.00M | 25.00M | 25.00M | 4.34M | 4.57M | 4.82M | 5.08M | 5.35M | 5.62M | 5.93M | 6.27M | 6.64M | 7.05M | 7.55M | | | | | | | | | | | | | | | | | 149.81M | |
|
Payables
|
| 0.16M | | 0.29M | 0.43M | 1.11M | 1.03M | 0.84M | 2.12M | 2.40M | 4.45M | 6.10M | 3.14M | 9.25M | 11.22M | 8.82M | 9.72M | 7.57M | 9.60M | 8.82M | 43.77M | 36.46M | 29.98M | 13.98M | 21.44M | 15.63M | 13.08M | 6.98M | 8.38M | 17.50M | 24.73M | 18.70M | 7.58M | 9.24M | 11.24M | 5.88M | 3.80M | 8.23M | 13.80M | 6.55M | 3.23M | 4.07M | 1.96M | 1.86M | 3.24M | 0.84M | 10.23M | 10.19M | 11.71M | 12.33M | 161.84M | 12.02M |
|
Accumulated Expenses
|
| 0.46M | | 1.98M | 1.12M | 1.50M | 1.16M | 1.06M | 1.03M | 1.75M | 3.15M | 3.49M | 2.36M | 2.97M | 4.67M | 8.64M | 8.41M | 6.12M | 7.26M | 7.85M | 8.86M | 5.25M | 6.89M | 8.46M | 13.40M | 6.64M | 8.98M | 10.13M | 15.25M | 8.77M | 11.19M | 13.23M | 13.60M | 9.63M | 13.68M | 16.01M | 15.26M | 12.21M | 16.32M | 14.71M | 13.42M | 9.51M | 9.86M | 10.38M | 9.22M | 7.65M | 7.08M | 8.53M | 9.55M | 6.45M | 6.47M | 8.75M |
|
Other Accumulated Expenses
|
| | | | | | | | | 0.70M | | | | 3.22M | 2.51M | 3.62M | 6.29M | 7.24M | 12.23M | 15.40M | 17.18M | 20.64M | 19.70M | 27.37M | 32.72M | 44.35M | 45.89M | 51.83M | 36.53M | 32.42M | 23.73M | 22.01M | 28.37M | 24.74M | 30.15M | 30.00M | 25.86M | 32.80M | 33.15M | 32.70M | 38.55M | 40.29M | 52.45M | 39.77M | 41.85M | 43.81M | 42.26M | 40.72M | 41.76M | 47.42M | 46.22M | 48.50M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | 2.03M | 1.72M | 1.72M | 1.93M | 2.75M | 2.83M | 2.91M | 3.00M | 3.08M | 3.16M | 3.25M | 2.42M | 2.48M | 2.55M | 2.62M | 2.69M | 2.76M | 2.58M | 3.00M | 3.08M | 3.14M | 3.19M | 3.25M | 3.04M | 2.29M | 1.54M | 0.78M |
|
Current Deferred Revenue
|
| 0.24M | | | | | | | | | | | | | | | 1.10M | 5.24M | 4.79M | 5.56M | 2.76M | 2.35M | 9.44M | 10.52M | 14.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 1.56M | | 3.20M | 2.54M | 3.69M | 3.36M | 3.12M | 4.24M | 4.15M | 7.60M | 9.59M | 5.50M | 19.17M | 27.89M | 30.93M | 38.73M | 37.40M | 48.30M | 53.14M | 103.17M | 91.18M | 78.67M | 64.09M | 92.02M | 92.26M | 95.06M | 96.74M | 96.70M | 96.77M | 92.65M | 97.58M | 102.50M | 100.92M | 82.14M | 72.30M | 71.06M | 93.00M | 109.50M | 93.88M | 82.36M | 77.90M | 86.72M | 79.75M | 79.69M | 75.38M | 80.32M | 85.54M | 91.46M | 88.56M | 258.60M | 89.71M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | 50.00M | 50.00M | 50.00M | 25.00M | 25.00M | 25.00M | | | | | | | | | | | | | | | | | | | | | | | 24.02M | 24.26M | 24.45M | 24.63M | 24.83M | 25.03M | 25.21M | | 107.49M |
|
Convertible Debt
|
| | | 0.03M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 148.98M | 149.03M | 149.08M | 149.13M | 149.18M | 149.23M | 149.28M | 149.34M | 149.39M | 149.44M | 149.49M | 149.54M | 149.59M | 149.65M | 149.70M | 149.75M | | 32.18M |
|
Non-Current Deffered Revenue
|
| 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | 13.76M | 11.25M | 10.78M | 12.24M | 16.71M | 16.01M | 15.30M | 14.56M | 13.79M | 13.01M | 12.22M | 8.00M | 7.39M | 6.78M | 6.15M | 5.50M | 4.83M | 4.16M | 3.54M | 2.80M | 2.04M | 1.29M | 0.52M | | | 1.54M | 0.78M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.61M | 0.68M | 0.75M | 4.69M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 249.52M | 265.46M | 249.26M | 237.14M | 232.07M | 240.27M | 256.74M | 256.24M | 251.41M | 255.84M | 260.54M | 266.18M | 263.52M | 258.60M | 229.37M |
|
Total Liabilities
|
| 1.59M | | 3.23M | 2.60M | 3.69M | 3.36M | | | | | | | | | 80.93M | 88.73M | 87.40M | 73.30M | 78.14M | 103.17M | | | | 92.02M | 103.98M | 106.31M | 107.52M | 108.95M | 113.47M | 108.66M | 112.88M | 117.06M | 114.71M | 244.14M | 233.54M | 228.14M | 249.76M | 265.70M | 249.50M | 237.38M | 232.31M | 240.51M | 256.99M | 256.48M | 251.65M | 256.08M | 260.78M | 266.80M | 264.20M | 259.35M | 234.06M |
|
Total Debt
|
| | | | | | | | | | | | | | | 50.00M | 50.00M | 50.00M | 25.00M | 25.00M | 25.00M | | | | | | | | | | | | | | | | | | | | | | | 24.02M | 24.26M | 24.45M | 24.63M | 24.83M | 25.03M | 25.21M | | 107.49M |
|
Common Equity
|
| 1.32M | | 18.89M | 19.19M | 15.75M | 11.63M | 11.12M | 57.52M | 51.82M | 41.38M | 28.50M | 20.87M | 92.68M | 57.84M | 17.88M | -21.25M | 102.16M | 69.08M | 40.05M | 131.14M | 92.21M | 431.89M | 406.81M | 370.16M | 331.81M | 305.36M | 285.44M | 403.83M | 365.47M | 324.06M | 277.15M | 236.49M | 196.22M | 160.11M | 118.84M | 77.57M | 23.96M | -21.74M | 22.45M | 13.57M | -11.43M | -39.28M | -27.79M | -33.97M | -33.77M | -37.94M | -40.01M | -33.65M | -28.45M | -27.26M | 14.88M |
|
Shareholder's Equity
|
| 1.32M | | 18.89M | 19.19M | 15.75M | 11.63M | 11.12M | 57.52M | 51.82M | 41.38M | 28.50M | 20.87M | 92.68M | 57.84M | 17.88M | -21.25M | 102.16M | 69.08M | 40.05M | 131.14M | 92.21M | 431.89M | 406.81M | 370.16M | 331.81M | 305.36M | 285.44M | 403.83M | 365.47M | 324.06M | 277.15M | 236.49M | 196.22M | 160.11M | 118.84M | 77.57M | 23.96M | -21.74M | 22.45M | 13.57M | -11.43M | -39.28M | -27.79M | -33.97M | -33.77M | -37.94M | -40.01M | -33.65M | -28.45M | -27.26M | 14.88M |
|
Liabilities and Shareholders Equity
|
| 2.91M | | 22.12M | 21.80M | 19.45M | 14.99M | 14.23M | 61.76M | 55.97M | 48.98M | 38.09M | 26.37M | 111.85M | 85.73M | 98.81M | 67.48M | 189.56M | 142.37M | 118.20M | 234.31M | 183.38M | 510.56M | 470.90M | 462.18M | 435.79M | 411.67M | 392.96M | 512.78M | 478.94M | 432.72M | 390.02M | 353.56M | 310.93M | 404.25M | 352.39M | 305.71M | 273.72M | 243.97M | 271.95M | 250.95M | 220.88M | 201.22M | 229.20M | 222.51M | 217.89M | 218.14M | 220.78M | 233.15M | 235.75M | 232.09M | 248.95M |
|
Retained Earnings
|
| -148.43M | | -151.78M | -155.98M | -160.24M | -165.16M | -169.73M | -175.85M | -183.59M | -196.54M | -211.95M | -224.83M | -446.27M | -489.50M | -538.01M | -585.97M | -636.30M | -679.10M | -720.97M | -783.46M | -834.15M | -872.82M | -911.16M | -960.72M | -1023.73M | -1073.95M | -1107.55M | -1165.47M | -1217.05M | -1272.24M | -1330.47M | -1392.75M | -1445.36M | -1506.38M | -1558.79M | -1613.43M | -1700.00M | -1733.68M | -1775.59M | -1795.45M | -1828.22M | -1870.28M | -1895.29M | -1906.01M | -1909.17M | -1918.41M | -1923.26M | -1919.59M | -1916.96M | -1919.34M | -1936.84M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.86M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.57M | 0.65M | 0.64M | 2.80M | 2.53M | 2.21M | 2.82M | 3.17M | 3.85M | 2.73M | 1,786.02M | 1.41M | 1.97M | 1.64M | 1.55M | 1.98M | 3.85M | 4.13M | 4.01M |