|
Assets
|
284.15M | 331.20M | 258.78M | 368.58M | 681.25M | 521.65M | 408.93M | 379.00M | 367.34M | 548.19M | 724.83M | 999.57M | 887.24M | 926.39M | 1327.71M | 1231.50M | 1188.10M | 1243.51M | 1231.61M | 1301.06M |
|
Cash & Equivalents
|
74.48M | 163.33M | 44.78M | 94.85M | 143.51M | 96.80M | 159.18M | 118.02M | 73.34M | 62.42M | 278.10M | 246.49M | 135.12M | 201.53M | 300.79M | 291.05M | 180.00M | 193.51M | 260.63M | 304.96M |
|
Short-term Investments
|
3.92M | 146.30M | 196.14M | 153.64M | 321.62M | 143.70M | 28.10M | 32.42M | 55.74M | 52.49M | 72.75M | | | | 0.28M | | | | | |
|
Cash & Current Investments
|
78.39M | 309.63M | 240.91M | 248.49M | 465.12M | 240.50M | 187.28M | 150.43M | 129.07M | 114.91M | 350.85M | 246.49M | 135.12M | 201.53M | 301.07M | 291.05M | 180.00M | 193.51M | 260.63M | 304.96M |
|
Receivables - Net
|
| | | | 0.20M | | | | | | | | | | 6.74M | 9.40M | 10.75M | 14.45M | 30.55M | 20.39M |
|
Receivables - Other
|
| 0.19M | 0.22M | 1.06M | 3.18M | 10.55M | 26.23M | 46.85M | 70.54M | 83.29M | 79.43M | 93.93M | 101.27M | 110.71M | 65.61M | 54.67M | 57.01M | 69.62M | 60.51M | 65.97M |
|
Receivables
|
| | | | 3.38M | | | | | | | | | | 72.35M | 64.07M | 67.77M | 84.08M | 91.06M | 86.37M |
|
Raw Materials
|
| | | 5.67M | 5.14M | | | | | | | | | | 5.76M | 5.76M | 8.86M | 11.26M | 9.53M | 11.11M |
|
Work In Process
|
| | | 1.85M | 0.36M | | | | | | | | | | 54.13M | 25.05M | 13.23M | 15.67M | 20.40M | 20.53M |
|
Finished Goods
|
| | | | 4.91M | | | | | | | | | | 10.92M | 25.09M | 18.43M | 13.81M | 4.31M | 2.08M |
|
Inventory
|
| | | 7.51M | 10.41M | | | | | | | | | | 70.81M | 55.90M | 40.52M | 40.74M | 34.24M | 33.73M |
|
Prepaid Assets
|
9.77M | 6.00M | 3.52M | 4.07M | 4.29M | 1.13M | 0.81M | 0.77M | 0.75M | 0.85M | 0.96M | 1.64M | 0.54M | 1.37M | 7.93M | 29.56M | 14.73M | 21.63M | 12.65M | 21.06M |
|
Current Assets
|
253.84M | 316.35M | 244.76M | 261.13M | 483.20M | 252.18M | 214.32M | 198.05M | 200.37M | 199.04M | 431.23M | 342.06M | 236.93M | 313.67M | 454.59M | 443.51M | 305.00M | 344.22M | 400.62M | 554.31M |
|
Property, Plant & Equipment (Net)
|
20.25M | 10.21M | 10.37M | 9.15M | 10.24M | 0.32M | 0.22M | 0.37M | 0.21M | 0.16M | 0.03M | 0.03M | 0.01M | 0.01M | 0.17M | 0.17M | 0.36M | 0.48M | 0.54M | 0.51M |
|
Long-Term Investments
|
| | | 95.19M | 55.37M | 42.86M | | | | | | 438.26M | 507.12M | 483.85M | 489.11M | 363.86M | 422.49M | 444.43M | 434.17M | 341.66M |
|
Goodwill
|
| | | | | | | | | | | | | | 16.00M | 26.71M | 17.91M | 17.91M | 17.91M | 17.91M |
|
Intangibles
|
| | | | 124.26M | | | | | | | | | | 258.49M | 258.50M | 257.70M | 257.70M | 257.70M | 261.70M |
|
Goodwill & Intangibles
|
| | | | 124.26M | | | | | | | | | | 274.49M | 285.21M | 275.61M | 275.61M | 275.61M | 279.61M |
|
Long-Term Deferred Tax
|
| | 56.00M | 4.00M | | | | | | 196.05M | 154.17M | 93.76M | 28.16M | 17.33M | | | 4.95M | | 14.88M | 12.05M |
|
Other Non-Current Assets
|
2.62M | 3.34M | 2.51M | 2.27M | 7.36M | 18.10M | 0.02M | 0.04M | 0.04M | 0.04M | 0.31M | 0.21M | 0.14M | 0.01M | 4.62M | 4.30M | 3.44M | 3.27M | 2.80M | 41.48M |
|
Non-Current Assets
|
30.31M | 14.85M | 14.02M | 107.45M | 198.06M | 269.47M | 194.61M | 180.95M | 166.97M | 349.15M | 293.59M | 657.51M | 650.31M | 612.72M | 873.12M | 59.64M | 883.11M | 76.18M | 830.99M | 746.75M |
|
Accounts Payables
|
2.81M | 2.13M | 5.81M | 5.38M | 7.58M | | 0.82M | 0.13M | 0.60M | 0.01M | 0.01M | 0.07M | 0.09M | 0.03M | 3.81M | 2.94M | 3.78M | 6.72M | 4.17M | 2.13M |
|
Payables
|
2.81M | 2.13M | 5.81M | 5.38M | 7.58M | | 0.82M | 0.13M | 0.60M | 0.01M | 0.01M | 0.07M | 0.09M | 0.03M | 3.81M | 2.94M | 3.78M | 6.72M | 4.17M | 2.13M |
|
Accumulated Expenses
|
9.89M | 8.62M | 9.64M | 9.00M | 10.88M | 7.55M | 7.91M | 7.83M | 5.92M | 4.26M | 4.15M | 4.15M | 1.67M | 4.15M | 6.47M | 8.02M | 5.17M | 19.70M | 17.60M | 30.00M |
|
Other Accumulated Expenses
|
2.76M | 2.80M | 6.96M | 6.55M | 9.71M | 2.11M | 2.22M | 1.09M | 1.50M | 0.95M | 0.56M | 1.40M | 0.88M | 1.01M | 15.12M | 21.21M | 24.70M | 19.70M | | |
|
Short term Debt
|
0.43M | 0.21M | 0.07M | | 40.00M | 1.06M | | 7.75M | 25.00M | | | | | | 96.13M | 96.19M | | | 191.84M | 192.03M |
|
Current Leases
|
-0.05M | -0.05M | | | | | | | | | | | | | | | | 1.21M | 1.51M | 1.57M |
|
Current Taxes
|
| | | | | | | | | | | | | | 33.80M | 0.15M | 0.15M | | 2.62M | |
|
Current Deferred Revenue
|
246.61M | 21.92M | 18.70M | 4.59M | 9.29M | 1.08M | 0.89M | 0.89M | | | | | | | 2.85M | 2.09M | 1.55M | 1.28M | 0.72M | 1.13M |
|
Total Current Liabilities
|
61.01M | 40.05M | 45.50M | 29.97M | 84.40M | 13.76M | 13.49M | 20.05M | 34.74M | 5.70M | 5.37M | 6.11M | 3.12M | 5.81M | 163.88M | 134.97M | 36.18M | 38.13M | 223.75M | 236.08M |
|
Non-Current Debt
|
| 0.07M | | | | 470.53M | 482.14M | 708.34M | 574.36M | 382.86M | 377.12M | 385.52M | 392.30M | 394.65M | 443.68M | 444.18M | 445.72M | 446.23M | 255.97M | 256.32M |
|
Convertible Debt
|
270.22M | 172.50M | 172.50M | 172.50M | 287.50M | 255.11M | 250.99M | 237.60M | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| 137.43M | 122.02M | 6.01M | 5.46M | 3.79M | 3.10M | 2.21M | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | 0.15M | 5.47M | 28.62M | 67.92M | 88.99M | 111.19M | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | 0.36M | 5.77M | | 0.56M | | |
|
Operating Leases
|
| | | | | | | | | | | | | | 2.70M | 2.38M | 1.95M | 1.64M | 1.58M | 1.18M |
|
Other Non-Current Liabilities
|
0.61M | -0.13M | | | | 1.82M | 1.86M | 1.38M | 0.94M | 0.59M | 0.22M | 0.11M | 0.01M | | 78.42M | 70.92M | 68.69M | 71.87M | 71.45M | 64.28M |
|
Total Non-Current Liabilities
|
472.54M | 353.75M | | | | 743.18M | 749.72M | 730.60M | 609.26M | 388.56M | 382.49M | 391.63M | 395.42M | | -78.22M | 40.30M | -67.59M | 103.26M | -70.65M | -64.08M |
|
Total Liabilities
|
473.15M | 353.62M | 345.83M | 213.55M | 382.13M | 745.00M | 751.58M | 731.99M | 610.20M | 389.14M | 382.71M | 391.73M | 395.43M | 0.20M | 0.20M | 1.60M | 1.10M | 0.10M | 0.80M | 0.20M |
|
Total Debt
|
0.43M | 0.28M | 0.07M | | 40.00M | 471.58M | 482.14M | 716.09M | 599.36M | 382.86M | 377.12M | 385.52M | 392.30M | 394.65M | 539.81M | 540.37M | 445.72M | 446.23M | 447.81M | 448.34M |
|
Common Equity
|
-188.99M | -22.42M | -87.05M | 155.03M | 299.12M | -223.35M | -342.64M | -352.99M | -242.86M | 159.05M | 342.12M | 607.84M | 491.81M | 525.93M | 641.37M | 565.79M | 627.49M | 674.96M | 668.54M | 691.16M |
|
Shareholder's Equity
|
-188.99M | -22.42M | -87.05M | 155.03M | 299.12M | -223.35M | -342.64M | -352.99M | -242.86M | 159.05M | 342.12M | 607.84M | 491.81M | 525.93M | 641.37M | 565.79M | 627.49M | 674.96M | 668.54M | 691.16M |
|
Liabilities and Shareholders Equity
|
284.15M | 331.20M | 258.78M | 368.58M | 681.25M | 521.65M | 408.93M | 379.00M | 367.34M | 548.19M | 724.83M | 999.57M | 887.24M | 926.39M | 1327.71M | 1231.50M | 1188.10M | 1243.51M | 1231.61M | 1301.06M |
|
Treasury Shares
|
3.20M | 1.90M | 2.44M | 2.50M | | 0.15M | 0.15M | 0.15M | 0.15M | 0.10M | | | 32.01M | -32.01M | 32.01M | 0.65M | 0.86M | 32.01M | | |
|
Retained Earnings
|
-1749.40M | -1200.62M | -1315.96M | -1334.50M | -1505.20M | -1673.67M | -1692.43M | -1632.89M | -1498.75M | -1103.69M | -946.40M | -722.00M | -466.49M | -456.15M | -136.60M | -204.91M | -86.72M | -25.19M | -22.13M | -1.80M |